PROJECT COST (SEMENTARA)

PEKERJAAN : RELOKASI MASJID AL-MUHAJIRIN KELURAHAN TANAH TINGGI KOTA TANGERANG

Material Bahan / Alat 3,219,802,649 PPN Non TDP LAPORAN LABA RUGI %

Jasa/ Upah pekerja Lapangan 767,240,388 Sudah Termasuk PPh Pekerja

Lepas PENDAPATAN 4,854,052,222
Alat - HPP 4,385,747,341
Overhead Proyek (Proyek) - OH Proyek 3-4% dari Bahan
dan Upah Laba Kotor 468,304,882 9.65%
2% Biaya Umum dan Adm 145,621,567 3.00%
OPERATIONAL PROJECT COST 3,987,043,037 Laba Usaha 322,683,315 6.65%
PPN 10% Masukan Material dan upah 398,704,304 Bunga 2.00%
OPERATIONAL PROJECT COST + PPN Masukan 4,385,747,341
Pajak 145,621,567 3.00%
Net Profit 177,061,748 3.65%
HARGA PENAWARAN / RAB (Tidak termasuk PPN) 4,854,052,222 RAB = (Cost Projeck + PPN
PPN 10% Keluaran 485,405,222 Masukan) / (1 - (% OH
Kantor Pusat + % PPh 23 + %
PPN dibebaskan - Margin))
HARGA PENAWARAN TENDER (Termasuk PPN) 5,339,457,445
Hal-hal yang diperhitungkan termasuk dalam RAB
Salary dan umum (OH Kantor Pusat) 145,621,567 3.00% <========== OH Kantor Pusat Nego
MARGIN YANG DIRENCANAKAN 177,061,748 3.65% <========== Margin Pelaksanaan 3
PPh Psl 4/23 145,621,567 3.00%

TOTAL PROJECT COST 468,304,882 #VALUE!

Jakarta, 23 Mei 2018

Disetujui Di Buat oleh
VP. Gedung dan Fasilitas PM
PT. KA Properti Manajemen

YUNAIDI LALLO TAAT DJAYADIHARDJO

NIPPM. 09650006 NIPPM. 14810040
RENCANA ANGGARAN PELAKSANAAN (SEMENTARA)
PEKERJAAN RELOKASI MASJID AL MUHAJIRIN KELURAHAN TANAH TINGGI KOTA TANGERANG
WILAYAH DAOP I JAKARTA

VOL HARGA SATUAN JUMLAH HARGA SATUAN

VOL
NO URAIAN SAT ADDENDU Jasa / Upah Bahan / Alat
KONTRAK Jasa / Upah Bahan / Alat
M PPN TDP PPN Non TDP PPN TDP PPN Non TDP
1 2 3 4.00 5 6 7 8 9 10
I PEKERJAAN PERSIAPAN
1 Pembuatan direksi keet dan gudang (18 m2) unit 1.00 980,000.00 6,196,675.00 980,000.00 6,196,675.00
2 Biaya penyelenggaraan Ceremonial pembangunan masjid ls 1.00 200,000,000.00
3 Pembuatan papan nama proyek bh 1.00 421,425.00 1,257,367.50 421,425.00 1,257,367.50
4 Mobilisasi dan demobilisasi bahan, alat kerja, dan alat berat ton 10.00 550,000.00 9,350.00 5,500,000.00 93,500.00
5 Penjagaan keamanan lokasi pekerjaan oh 180.00 106,667.00 - 19,200,060.00 -
6 Pembersihan lokasi pekerjaan m2 430.00 9,500.00 4,085,000.00 -
II PELAKSANAAN PEKERJAAN - -
A PEKERJAAN GALIAN DAN TIMBUNAN - -
A.1 Pekerjaan Galian Tanah - -
1 Pondasi Tipe P1 m3 86.64 85,500.00 - 7,407,720.00 -
2 Pondasi Tipe P2 m3 29.96 85,500.00 - 2,561,511.60 -
3 Pondasi Batu Kali m3 153.48 150,000.00 636,412.00 23,022,720.00 97,679,568.54
A.2 Pekerjaan Timbunan Tanah - -
1 Pondasi Tipe P1 m3 43.44 23,750.00 - 1,031,700.00 -
2 Pondasi Tipe P2 m3 16.11 23,750.00 - 382,641.00 -
3 Pondasi Batu Kali m3 94.10 150,000.00 636,412.00 14,115,120.00 59,886,878.33
B PEKERJAAN PONDASI - -
B.1 Pekerjaan Pondasi Mesjid Tipe P1
1 Pengeboran bored pile Ø600 mm m' 192.00 150,000.00 960,701.94 28,800,000.00 184,454,773.42
3 Urugan pasir 10 cm m2 5.40 28,500.00 360,000.00 153,900.00 1,944,000.00
4 Lantai kerja beton 5 cm K-125 m3 2.70 150,000.00 505,263.02 405,000.00 1,364,210.16
5 Beton K-300 m3 43.20 277,000.00 978,760.14 11,966,400.00 42,282,438.05
6 Baja tulangan D16 kg 4,702.08 1,519.00 270.00 7,142,459.52 1,269,561.60
7 Pengadaan tulangan D16 kg 4,702.08 9,975.00 - 46,903,248.00
8 Baja tulangan Ø10 kg 88.85 1,519.00 270.00 134,960.11 23,988.96
9 Pengadaan tulangan Ø10 kg 88.85 9,975.00 - 886,258.80
10 Pekerjaan Bekisting untuk pondasi beton bertulang m2 115.20 51,480.00 254,657.50 5,930,496.00 29,336,544.00
B.2 Pekerjaan Pondasi Mesjid Tipe P2 - -
1 Urugan pasir 10 cm m3 1.73 28,500.00 360,000.00 49,333.50 623,160.00
2 Lantai kerja beton 5 cm K-125 m3 0.87 150,000.00 505,263.02 129,825.00 437,305.15
3 Beton K-300 m3 13.85 277,000.00 978,760.14 3,835,896.00 13,553,870.42
4 Baja tulangan D16 kg 1,320.54 1,519.00 270.00 2,005,904.72 356,546.59
5 Pengadaan tulangan D16 kg 1,320.54 9,975.00 - 13,172,415.76
6 Bekisting kayu untuk pondasi beton bertulang m2 28.06 51,480.00 254,657.50 1,444,734.72 7,146,708.08
B.3 PEKERJAAN PONDASI BATU KALI - -
1 Urugan pasir 10 cm m3 8.68 28,500.00 360,000.00 247,357.20 3,124,512.00
2 Lantai kerja 50 mm K-125 m3 4.34 150,000.00 505,263.02 650,940.00 2,192,639.42
3 Pasangan batu kali 1:4 m3 59.38 150,000.00 636,412.00 8,907,600.00 37,792,690.21
B.4 PEKERJAAN PONDASI MINARET - -
1 Pengeboran bored pile Ø600 mm m 150,000.00 960,701.94 - -
3 Pengujian PDA ls - 21,200,000.00 - -
4 Urugan pasir 10 cm m3 28,500.00 360,000.00 - -
5 Lantai kerja beton 5 cm K-125 m3 150,000.00 505,263.02 - -
6 Beton K-300 m3 277,000.00 978,760.14 - -
7 Baja tulangan D16 kg 1,519.00 270.00 - -
8 Pengadaan tulangan D16 kg 9,975.00 - -
9 Bekisting kayu untuk pondasi beton bertulang m2 51,480.00 254,657.50 - -
C PEKERJAAN STRUKTUR - -
C.1 Pekerjaan Struktur Mesjid Lantai 1 ( elv. +0.00) - -
1 Balok TB - -
Beton K-300 m3 24.54 277,000.00 978,760.14 6,797,580.00 24,018,773.84
Baja tulangan D19 kg 3,283.45 1,519.00 270.00 4,987,563.59 886,532.04
Baja tulangan D13 kg 2,722.30 1,519.00 270.00 4,135,179.78 735,022.08
Pengadaan tulangan kg 6,005.76 9,975.00 - 59,907,416.10
Bekisting kayu untuk balok TB m2 163.60 51,480.00 254,657.50 8,422,128.00 41,661,967.00
2 Kolom K1 - -
Beton K-300 m3 5.09 277,000.00 978,760.14 1,410,325.71 4,983,287.34
Baja tulangan D19 kg 481.68 1,519.00 270.00 731,671.92 130,053.60
Baja tulangan D13 kg 205.92 1,519.00 270.00 312,792.48 55,598.40
Pengadaan tulangan kg 687.60 9,975.00 - 6,858,810.00
Bekisting kayu untuk kolom K1 m2 33.94 51,480.00 254,657.50 1,747,378.29 8,643,803.14
3 Kolom K1A - -
Beton K-300 m3 10.18 277,000.00 978,760.14 2,820,651.43 9,966,574.68
Baja tulangan D19 kg 1,284.48 1,519.00 270.00 1,951,125.12 346,809.60
Baja tulangan D13 kg 353.01 1,519.00 270.00 536,215.68 95,311.54
Pengadaan tulangan kg 1,637.49 9,975.00 - 16,333,920.00
Bekisting kayu untuk kolom K1A m2 60.34 51,480.00 254,657.50 3,106,450.29 15,366,761.14
4 Kolom K2 - -
Beton K-300 m3 10.13 277,000.00 978,760.14 2,804,625.00 9,909,946.42
Baja tulangan D19 kg 1,445.04 1,519.00 270.00 2,195,015.76 390,160.80
Baja tulangan D13 kg 982.80 1,519.00 270.00 1,492,873.20 265,356.00
Pengadaan tulangan kg 2,427.84 9,975.00 - 24,217,704.00
Bekisting kayu untuk kolom K2 m2 108.00 51,480.00 254,657.50 5,559,840.00 27,503,010.00
5 Kolom K3 - -
Beton K-300 m3 0.56 277,000.00 978,760.14 155,812.50 550,552.58
Baja tulangan D13 kg 37.44 1,519.00 270.00 56,871.36 10,108.80
Pengadaan tulangan D13 kg 37.44 9,975.00 - 373,464.00
 Baja tulangan Ø8 kg 23.70 1,519.00 270.00 36,000.30 6,399.00
Pengadaan tulangan Ø8 kg 23.70 9,975.00 - 236,407.50
Bekisting kayu untuk kolom K3 m2 9.00 51,480.00 254,657.50 463,320.00 2,291,917.50
6 Pelat Lantai - -
Beton K-300 m3 47.82 277,000.00 978,760.14 13,246,472.40 46,805,484.41
Baja tulangan Ø10 kg 8,430.19 1,519.00 270.00 12,805,465.29 2,276,152.49
Pengadaan tulangan Ø10 kg 8,430.19 9,975.00 - 84,091,189.14
Bekisting kayu untuk plat lantai m2 12.79 51,480.00 254,657.50 658,449.79 3,257,171.29
7 Tangga Luar - -
Beton K-300 m3 11.62 277,000.00 978,760.14 3,217,632.00 11,369,277.79
Baja tulangan kg 1,742.40 1,519.00 270.00 2,646,705.60 470,448.00
Pengadaan tulangan kg 1,742.40 9,975.00 - 17,380,440.00
Bekisting kayu untuk Tangga Luar m2 50.82 51,480.00 254,657.50 2,616,213.60 12,941,694.15
8 Tangga Dalam - -
Beton K-300 m3 11.58 277,000.00 978,760.14 3,208,191.84 11,335,921.64
Baja tulangan kg 1,737.29 1,519.00 270.00 2,638,940.47 469,067.76
Pengadaan tulangan kg 1,737.29 9,975.00 - 17,329,447.80
Bekisting kayu untuk Tangga Dalam m2 55.04 51,480.00 254,657.50 2,833,294.46 14,015,533.90
C.2 Pekerjaan Struktur Mesjid Lantai 2 ( elv. +4.50) - -
1 Balok B1 37.40 - -
Beton K-300 m3 8.42 277,000.00 978,760.14 2,330,955.00 8,236,266.58
Baja tulangan D19 kg 708.92 1,519.00 270.00 1,076,844.92 191,407.59
Baja tulangan D13 kg 816.82 1,519.00 270.00 1,240,743.50 220,540.32
Pengadaan tulangan D19 & D13 kg 1,525.73 9,975.00 - 15,219,186.68
Baja tulangan Ø10 kg 53.56 1,519.00 270.00 81,350.96 14,460.01
Pengadaan tulangan Ø10 kg 46.15 9,975.00 - 460,362.21
Bekisting kayu untuk Balok B1 m2 67.32 51,480.00 254,657.50 3,465,633.60 17,143,542.90
2 Balok B2 140.60 - -
Beton K-300 m3 17.58 277,000.00 978,760.14 4,868,275.00 17,201,709.46
Baja tulangan D19 kg 2,821.84 1,519.00 270.00 4,286,378.00 761,897.34
Baja tulangan D13 kg 2,193.36 1,519.00 270.00 3,331,713.84 592,207.20
Pengadaan tulangan D19 & D13 kg 5,015.20 9,975.00 - 50,026,639.95
Bekisting kayu untuk Balok B2 m2 175.75 51,480.00 254,657.50 9,047,610.00 44,756,055.63
3 Balok B3 - -
Beton K-300 m3 7.93 277,000.00 978,760.14 2,196,056.00 7,759,610.39
Baja tulangan D16 kg 935.90 1,519.00 270.00 1,421,632.71 252,693.11
Baja tulangan D13 kg 1,236.77 1,519.00 270.00 1,878,650.59 333,927.36
Pengadaan tulangan D19 & D13 kg 2,172.67 9,975.00 - 21,672,367.29
Bekisting kayu untuk Balok B3 m2 99.10 51,480.00 254,657.50 5,101,668.00 25,236,558.25
4 Kolom K1 - -
Beton K-300 m3 3.73 277,000.00 978,760.14 1,033,803.57 3,652,872.67
Baja tulangan D19 kg 508.44 1,519.00 270.00 772,320.36 137,278.80
Baja tulangan D13 kg 181.13 1,519.00 270.00 275,141.53 48,906.00
 Pengadaan tulangan D19 & D13 kg 689.57 9,975.00 - 6,878,494.00
Bekisting kayu untuk Kolom K1 m2 29.86 51,480.00 254,657.50 1,537,045.71 7,603,345.36
5 Kolom K1A - -
Beton K-300 m3 7.46 277,000.00 978,760.14 2,067,607.14 7,305,745.33
Baja tulangan D19 kg 1,016.88 1,519.00 270.00 1,544,640.72 274,557.60
Baja tulangan D13 kg 310.51 1,519.00 270.00 471,671.20 83,838.86
Pengadaan tulangan D19 & D13 kg 1,327.39 9,975.00 - 13,240,758.00
Bekisting kayu untuk Kolom K1A m2 59.71 51,480.00 254,657.50 3,074,091.43 15,206,690.71
6 Kolom K2 - -
Beton K-300 m3 10.69 277,000.00 978,760.14 2,960,437.50 10,460,499.00
Baja tulangan D19 kg 1,525.32 1,519.00 270.00 2,316,961.08 411,836.40
Baja tulangan D13 kg 1,037.40 1,519.00 270.00 1,575,810.60 280,098.00
Pengadaan tulangan D19 & D13 kg 2,562.72 9,975.00 - 25,563,132.00
Bekisting kayu untuk Kolom K2 m2 114.00 51,480.00 254,657.50 5,868,720.00 29,030,955.00
7 Pelat Lantai - -
Beton K-300 m3 40.47 277,000.00 978,760.14 11,209,774.50 39,608,954.73
Baja tulangan Ø12 kg 9,627.71 1,519.00 270.00 14,624,491.49 2,599,481.70
Pengadaan tulangan Ø12 kg 9,627.71 9,975.00 - 96,036,407.25
Bekisting kayu untuk plat lantai m2 269.79 51,480.00 254,657.50 13,888,789.20 68,704,046.93
C.3 Pekerjaan Struktur Mesjid Lantai 3 ( elv. +9.25) - -
1 Balok B3 - -
Beton K-300 m3 3.79 277,000.00 978,760.14 1,050,384.00 3,711,458.45
Baja tulangan D16 kg 448.78 1,519.00 270.00 681,701.68 121,171.46
Baja tulangan D13 kg 591.55 1,519.00 270.00 898,567.49 159,719.04
Pengadaan tulangan D16 & D13 kg 1,040.34 9,975.00 - 10,377,343.62
Bekisting kayu untuk Balok B3 m2 47.40 51,480.00 254,657.50 2,440,152.00 12,070,765.50
2 Balok B3A - -
Beton K-300 m3 1.97 277,000.00 978,760.14 546,798.00 1,932,072.52
Baja tulangan D13 kg 188.19 1,519.00 270.00 285,857.57 50,810.76
Baja tulangan D13 kg 342.16 1,519.00 270.00 519,741.04 92,383.20
Pengadaan tulangan D13 kg 530.35 9,975.00 - 5,290,221.30
Bekisting kayu untuk Balok B3A m2 26.32 51,480.00 254,657.50 1,354,953.60 6,702,585.40
2 Balok B4 - -
Beton K-300 m3 15.85 277,000.00 978,760.14 4,390,450.00 15,513,348.22
Baja tulangan D19 kg 3,171.11 1,519.00 270.00 4,816,915.33 856,199.57
Baja tulangan D13 kg 1,978.08 1,519.00 270.00 3,004,703.52 534,081.60
Pengadaan tulangan D19 & D13 kg 5,149.19 9,975.00 - 51,363,165.26
Bekisting kayu untuk Balok B4 m2 158.50 51,480.00 254,657.50 8,159,580.00 40,363,213.75
4 Kolom K1 - -
Beton K-300 m3 1.76 277,000.00 978,760.14 487,520.00 1,722,617.85
Baja tulangan D19 kg 249.76 1,519.00 270.00 379,385.44 67,435.20
Pengadaan tulangan D19 kg 249.76 - 9,975.00 - 2,491,356.00
Baja tulangan Ø10 kg 63.35 1,519.00 270.00 96,221.56 17,103.24
 Pengadaan tulangan Ø10 kg 63.35 9,975.00 - 631,869.70
Bekisting kayu untuk Kolom K1 m2 35.20 51,480.00 254,657.50 1,812,096.00 8,963,944.00
5 Kolom K1A - -
Beton K-300 m3 3.52 277,000.00 978,760.14 975,040.00 3,445,235.69
Baja tulangan D19 kg 499.52 1,519.00 270.00 758,770.88 134,870.40
Pengadaan tulangan D19 kg 499.52 - 9,975.00 - 4,982,712.00
Baja tulangan Ø10 kg 126.69 1,519.00 270.00 192,443.12 34,206.48
Pengadaan tulangan Ø10 kg 126.69 9,975.00 - 1,263,739.40
Bekisting kayu untuk Kolom K1A m2 35.20 51,480.00 254,657.50 1,812,096.00 8,963,944.00
7 Pelat Lantai - -
Beton K-300 m3 26.33 277,000.00 978,760.14 7,294,730.74 25,775,421.21
Baja tulangan Ø10 kg 5,416.18 1,519.00 270.00 8,227,183.42 1,462,369.67
Pengadaan tulangan Ø10 kg 5,416.18 9,975.00 - 54,026,434.92
Bekisting kayu untuk plat lantai m2 219.46 51,480.00 254,657.50 11,297,615.47 55,886,218.18
C.4 Pekerjaan Struktur Mesjid Lantai 3 ( elv. +12.75) - -
3 Balok B5 - -
Beton K-300 m3 8.54 277,000.00 978,760.14 2,365,580.00 8,358,611.60
Baja tulangan D16 kg 943.33 1,519.00 270.00 1,432,915.84 254,698.67
Baja tulangan D13 kg 1,154.61 1,519.00 270.00 1,753,849.55 311,744.16
Pengadaan tulangan D16 & D13 kg 2,097.94 - 9,975.00 - 20,926,915.59
Bekisting kayu untuk Balok B5 m2 89.67 51,480.00 254,657.50 4,616,211.60 22,835,138.03
4 Kolom K4 - -
Beton K-300 m3 1.13 277,000.00 978,760.14 311,625.00 1,101,105.16
Baja tulangan D13 kg 74.88 1,519.00 270.00 113,742.72 20,217.60
Pengadaan tulangan D13 kg 74.88 - 9,975.00 - 746,928.00
Baja tulangan D10 kg 74.04 1,519.00 270.00 112,466.76 19,990.80
Pengadaan tulangan Ø10 kg 74.04 9,975.00 - 738,549.00
Bekisting kayu untuk Kolom K4 m2 18.00 51,480.00 254,657.50 926,640.00 4,583,835.00
6 Pelat Lantai - -
Beton K-300 m3 3.02 277,000.00 978,760.14 836,975.60 2,957,394.79
Baja tulangan D10 kg 707.05 1,519.00 270.00 1,074,005.88 190,902.96
Pengadaan tulangan Ø10 kg 707.05 9,975.00 - 7,052,803.62
Bekisting kayu untuk plat lantai m2 25.18 51,480.00 254,657.50 1,296,254.63 6,412,217.64
C.6 Pekerjaan Struktur Mesjid Lantai Atap ( elv. +14.25) - -
1 Balok B6 - -
Beton K-300 m3 4.09 277,000.00 978,760.14 1,133,484.00 4,005,086.49
Baja tulangan D16 kg 377.15 1,519.00 270.00 572,884.77 101,829.42
Baja tulangan D13 kg 496.50 1,519.00 270.00 754,177.42 134,053.92
Pengadaan tulangan D16 & D13 kg 873.64 - 9,975.00 - 8,714,578.95
Bekisting kayu untuk Balok B6 m2 37.51 51,480.00 254,657.50 1,931,014.80 9,552,202.83
C.7 Pekerjaan Struktur Minaret ( elv. +0.00) - -
1 Balok TB - -
Beton K-300 m3 277,000.00 978,760.14 - -
 Baja tulangan D19 kg 1,519.00 270.00 - -
Baja tulangan D13 kg 1,519.00 270.00 - -
Pengadaan tulangan D19 & D13 kg - 9,975.00 - -
Bekisting kayu untuk Balok TB m2 51,480.00 254,657.50 - -
2 Kolom k4 - -
Beton K-300 m3 277,000.00 978,760.14 - -
Baja tulangan D19 kg 1,519.00 270.00 - -
Baja tulangan D13 kg 1,519.00 270.00 - -
Pengadaan tulangan D19 & D13 kg - 9,975.00 - -
Bekisting kayu Untuk Kolom K4 m2 51,480.00 254,657.50 - -
C.8 Pekerjaan Struktur Minaret ( elv. +7.00) - -
1 Balok - -
Beton K-300 m3 277,000.00 978,760.14 - -
Baja tulangan D19 kg 1,519.00 270.00 - -
Baja tulangan D13 kg 1,519.00 270.00 - -
Pengadaan tulangan D19 & D13 kg - 9,975.00 - -
Bekisting kayu untuk Balok m2 51,480.00 254,657.50 - -
2 Kolom - -
Pipa Baja 6" t = 5mm kg 13,020.00 20,700.00 - -
Pipa Baja 4" t= 4,5 mm kg 13,020.00 20,700.00 - -
Baut angkur M16 bh 4,750.00 65,512.00 - -
Plat baja t =12 mm (stifner) kg 13,020.00 20,700.00 - -
Plat landas baja t = 20 mm kg 13,020.00 20,700.00 - -
C.9 Pekerjaan Struktur Minaret ( elv. +13.00) - -
1 Pipa Baja 6" t = 5mm kg 13,020.00 20,700.00 - -
2 Pipa Baja 4" t= 4,5 mm kg 13,020.00 20,700.00 - -
C.10 Pekerjaan Struktur Minaret ( elv. +19.00) - -
1 Pipa Baja 6" t = 5mm kg 13,020.00 20,700.00 - -
2 Pipa Baja 4" t= 4,5 mm kg 13,020.00 20,700.00 - -
C.11 Pekerjaan Struktur Minaret ( elv. +24.50) - -
1 Pipa Baja 6" t = 5mm kg 13,020.00 20,700.00 - -
2 Pipa Baja 4" t= 4,5 mm kg 13,020.00 20,700.00 - -
C.12 Pekerjaan Struktur Minaret ( elv. +29.5) - -
1 Pipa Baja 6" t = 5mm kg 13,020.00 20,700.00 - -
2 Pipa Baja 4" t= 4,5 mm kg 13,020.00 20,700.00 - -
C.13 Pekerjaan tangga minaret rangka pipa besi m' 1,200,000.00 - -
D. PEKERJAAN ARSITEKTUR - -
D.1 Pekerjaan Arsitektur Mesjid Lantai 1 - -
1 Pekerjaan Dinding Bata - -
Bata merah m2 382.55 35,000.00 151,429.76 13,389,320.00 57,929,757.55
Plesteran m2 765.10 37,500.00 12,635.52 28,691,400.00 9,667,486.89
Acian m2 765.10 30,000.00 3,328.00 22,953,120.00 2,546,266.11
2 Mihrab - -
 Lantai keramik 60x60 cm m2 10.22 37,440.00 287,500.80 382,612.46 2,938,071.30
Dinding keramik 60x60 cm m2 29.36 37,440.00 287,500.80 1,099,238.40 8,441,023.49
Pemasangan 1 m plint ubin warna uk. 10cm x 60cm m 12.85 19,530.00 22,007.36 250,960.50 282,794.58
Plafond gypsum board m2 10.22 15,600.00 126,271.80 159,421.86 1,290,415.72
3 Ruang Tata Suara - -
Lantai keramik 40x40 cm m2 6.25 39,060.00 191,720.88 244,249.99 1,198,869.01
Dinding cat m2 36.48 9,586.00 26,806.00 349,697.28 977,882.88
Pemasangan 1 m plint ubin warna uk. 10cm x 40cm m 10.11 19,530.00 32,742.36 197,448.30 331,025.26
Plafond gypsum board m2 6.25 15,600.00 126,271.80 97,549.92 789,602.82
4 Gudang - -
Lantai keramik 40x40 cm m2 6.25 39,060.00 191,720.88 244,249.99 1,198,869.01
Dinding cat m2 36.48 9,586.00 26,806.00 349,697.28 977,882.88
Plint m 10.11 19,530.00 32,742.36 197,448.30 331,025.26
Plafond gypsum board m2 6.25 15,600.00 126,271.80 97,549.92 789,602.82
5 Ruang Sholat - -
Lantai keramik 60x60 cm m2 117.51 37,440.00 287,500.80 4,399,409.66 33,782,954.00
Lantai keramik roman 10x40 cm m2 97.56 19,530.00 42,547.36 1,905,346.80 4,150,920.44
Dinding cat m2 128.04 9,586.00 26,806.00 1,227,391.44 3,432,240.24
Plint m 43.36 19,530.00 32,742.36 846,820.80 1,419,708.73
Plafond gypsum board m2 117.51 15,600.00 126,271.80 1,833,087.36 14,837,643.62
6 Teras - -
Lantai keramik 40x40 cm m2 219.50 39,060.00 191,720.88 8,573,670.00 42,082,733.16
Dinding cat m2 437.24 9,586.00 26,806.00 4,191,382.64 11,720,655.44
Plint m 119.06 19,530.00 32,742.36 2,325,241.80 3,898,305.38
Plafond gypsum board m2 219.50 15,600.00 126,271.80 3,424,200.00 27,716,660.10
7 Ruang Wudhu - -
Lantai keramik 40x40 cm m2 67.07 39,060.00 191,720.88 2,619,762.01 12,858,757.77
Dinding keramik 40x40 cm m2 173.72 39,060.00 191,720.88 6,785,503.20 33,305,751.27
Plint m 43.43 19,530.00 32,742.36 848,187.90 1,422,000.69
Plafond gypsum board m2 67.07 15,600.00 126,271.80 1,046,295.12 8,469,074.88
8 Tangga Luar - -
Lantai keramik 30x30 cm m2 88.32 40,560.00 112,355.41 3,582,259.20 9,923,229.81
9 Tangga Dalam - -
Lantai keramik 30x30 cm m2 34.10 40,560.00 112,355.41 1,383,096.00 3,831,319.48
10 Pintu kayu kamper m2 33.60 161,350.00 307,230.00 5,421,360.00 10,322,928.00
Pengadaan kaca bevel untuk pintu type P1 m2 17.24 21,525.00 440,000.00 371,177.10 7,587,360.00
Pengadaan kunci tanam biasa bh 11.00 86,100.00 238,700.00 947,100.00 2,625,700.00
Pengadaan handle pintu P1 bh 18.00 71,750.00 303,600.00 1,291,500.00 5,464,800.00
Pengadaan handle pintu P2 bh 2.00 71,750.00 411,000.00 143,500.00 822,000.00
Pengadaan engsel pintu bh 40.00 21,525.00 42,300.00 861,000.00 1,692,000.00
11 Ornamen GRC m2 528.00 15,600.00 781,705.00 8,236,800.00 412,740,240.00
Curtain wall kaca tempred 8 mm m2 - 21,525.00 907,500.00 - -
Pekerjaan railing tangga t = 1m m' - 1,500,000.00 - -
D.2 Pekerjaan Arsitektur Mesjid Lantai 2 - -
1 Pekerjaan Dinding Bata - -
Bata merah m2 382.55 35,000.00 154,847.20 13,389,320.00 59,237,106.05
Plesteran m2 765.10 37,500.00 12,434.40 28,691,400.00 9,513,609.18
Acian m2 765.10 30,000.00 4,160.00 22,953,120.00 3,182,832.64
2 Ruang Sholat - -
Lantai keramik 60x60 cm m2 73.95 37,440.00 285,773.40 2,768,523.26 21,131,685.53
Lantai keramik 10x60 cm m2 61.32 19,530.00 18,667.80 1,197,579.60 1,144,709.50
Dinding cat m2 164.84 9,586.00 31,301.00 1,580,156.24 5,159,656.84
Plint m 50.96 19,530.00 22,020.20 995,248.80 1,122,149.39
Plafond gypsum board m2 90.03 15,600.00 115,669.40 1,404,399.36 10,413,207.14
3 Ruang Wudhu - -
Lantai keramik 40x40 cm m2 13.48 39,060.00 190,044.68 526,528.80 2,561,802.29
Dinding keramik 40x40 cm m2 72.66 39,060.00 190,044.68 2,838,099.60 13,808,646.45
Plint m 18.17 19,530.00 32,755.20 354,762.45 594,998.21
Plafond gypsum board m2 13.48 15,600.00 115,669.40 210,288.00 1,559,223.51
4 Ruang Sekretariat - -
Lantai keramik 40x40 cm m2 30.08 39,060.00 190,044.68 1,174,924.80 5,716,543.97
Dinding cat m2 84.72 9,586.00 31,301.00 812,125.92 2,651,820.72
Plint m 21.18 19,530.00 32,755.20 413,645.40 693,755.14
Plafond gypsum board m2 30.08 15,600.00 115,669.40 469,248.00 3,479,335.55
5 Teras - -
Lantai keramik 40x40 cm m2 112.65 39,060.00 190,044.68 4,400,109.00 21,408,533.20
Dinding cat m2 273.88 9,586.00 31,301.00 2,625,413.68 8,572,717.88
Pemasangan 1 m plint ubin warna uk. 10cm x 40cm m 78.22 19,530.00 32,755.20 1,527,636.60 2,562,111.74
Plafond gypsum board m2 112.65 15,600.00 115,669.40 1,757,340.00 13,030,157.91
6 Pintu kayu kamper m2 38.64 161,350.00 307,230.00 6,234,564.00 11,871,367.20
Pengadaan kaca bevel untuk pintu type P1 m2 17.24 21,525.00 440,000.00 371,177.10 7,587,360.00
Pengadaan kunci tanam biasa bh 13.00 86,100.00 238,700.00 1,119,300.00 3,103,100.00
Pengadaan handle pintu P1 bh 18.00 71,750.00 303,600.00 1,291,500.00 5,464,800.00
Pengadaan handle pintu P2 bh 3.00 71,750.00 411,000.00 215,250.00 1,233,000.00
Pengadaan handle pintu P3 bh 2.00 71,750.00 303,600.00 143,500.00 607,200.00
Pengadaan engsel pintu bh 46.00 21,525.00 42,300.00 990,150.00 1,945,800.00
7 Pemasangan roof drain unit 8.00 43,400.00 183,700.00 347,200.00 1,469,600.00
D.3 Pekerjaan Arsitektur Minaret (elv. +0.00) - -
1 Pengecatan dinding m2 9,586.00 31,301.00 - -
2 Tangga m - 1,250,000.00 - -
D.4 Pekerjaan Arsitektur Minaret (elv. +7.00) - -
1 Pemasangan GRC board m2 15,600.00 115,669.40 - -
2 Pengecatan GRC board m2 9,586.00 31,301.00 - -
D.5 Pekerjaan Arsitektur Minaret (elv. +13.00) - -
1 Pemasangan GRC board m2 15,600.00 115,669.40 - -
2 Pengecatan GRC board m2 9,586.00 31,301.00 - -
D.6 Pekerjaan Arsitektur Minaret (elv. +19.00) - -
1 Pemasangan GRC board m2 15,600.00 115,669.40 - -
2 Pengecatan GRC board m2 9,586.00 31,301.00 - -
D.7 Pekerjaan Arsitektur Minaret (elv. +24.50) - -
1 Pemasangan GRC board m2 15,600.00 115,669.40 - -
2 Pengecatan GRC board m2 9,586.00 31,301.00 - -
D.8 Pekerjaan Arsitektur Minaret (elv. +29.50) - -
1 Pemasangan GRC board m2 15,600.00 115,669.40 - -
2 Pengecatan GRC board m2 9,586.00 31,301.00 - -
D.9 Pekerjaan Pengadaan Kubah & Aksesoris Mesjid - -
1 Pemasangan kubah diameter 11 m bh - 478,000,000.00 - -
2 Pengeras Suara Masjid bh 1.00 293,000.00 1,650,000.00 293,000.00 1,650,000.00
3 Mimbar unit 1.00 - 2,475,000.00 - 2,475,000.00
E. PEKERJAAN MEKANIKAL & ELEKTRIKAL - -
E.1 Pekerjaan Elektrikal - -
1 Pemasangan Daya PLN 11.000 VA VA 11,000.00 1,269.00 13,959,000.00 -
2 Pengadaan dan pemasangan Panel Pembagi PP-Mesjid Unit 1.00 250,000.00 373,800.00 250,000.00 373,800.00
3 Pemasangan MCB Panel pembagi PP-Mesjid Unit 1.00 425,000.00 1,680,050.00 425,000.00 1,680,050.00
4 Pemasangan Box Hager Lt.2 Unit 1.00 125,000.00 193,200.00 125,000.00 193,200.00
5 Pemasangan MCB pada Box hager Lt.2 Unit 1.00 425,000.00 1,056,247.50 425,000.00 1,056,247.50
6 Pengadaan material instalasi penerangan titik 16.00 100,800.00 - 1,612,800.00
7 Instalasi kabel penerangan titik 16.00 35,000.00 21,638.40 560,000.00 346,214.40
8 Pemasangan Lampu SL 18 watt titik 16.00 25,000.00 57,750.00 400,000.00 924,000.00
9 Pemasangan Lampu down light 8 watt titik 69.00 25,000.00 120,750.00 1,725,000.00 8,331,750.00
10 Pemasangan Lampu sorot LED 10 watt titik 12.00 25,000.00 367,500.00 300,000.00 4,410,000.00
11 Lampu utama dan penggantung titik 1.00 25,000.00 2,625,000.00 25,000.00 2,625,000.00
12 Pengadaan material instalasi stop kontak titik 12.00 88,200.00 - 1,058,400.00
13 Instalasi stop kontak titik 12.00 35,000.00 18,933.60 420,000.00 227,203.20
14 Pemasangan stop kontak daya titik 12.00 35,000.00 23,100.00 420,000.00 277,200.00
15 Pemasangan saklar tunggal titik 8.00 35,000.00 15,120.00 280,000.00 120,960.00
16 Pemasangan saklar double titik 10.00 35,000.00 38,955.00 350,000.00 389,550.00
17 Pemasangan Ceiling fan titik 6.00 35,000.00 253,050.00 210,000.00 1,518,300.00
18 Pemasangan Exhause fan titik 5.00 35,000.00 472,500.00 175,000.00 2,362,500.00
19 Pengadaan dan pemasangan Perangkat tata suara unit 1.00 750,000.00 13,449,000.00 750,000.00 13,449,000.00
20 Pemasangan Speaker column bh 12.00 37,990.00 705,600.00 455,880.00 8,467,200.00
21 Pemasangan Speaker Horn bh 4.00 37,990.00 529,200.00 151,960.00 2,116,800.00
22 Pemasangan kabel tata suara m 143.00 1,984.20 15,924.30 283,740.60 2,277,174.90
23 Pemasangan Terminal Box Tata Suara (TBTS) bh 3.00 748,650.00 341,250.00 2,245,950.00 1,023,750.00
24 Pengadaan material penangkal petir konvensional set 1.00 3,915,550.00 - 3,915,550.00
25 Pemasaangan penangkal petir konvensional set 1.00 7,547,520.00 973,135.90 7,547,520.00 973,135.90
E.2 Pekerjaan Mekanikal - -
instalasi air bersih - -
1 Pembuatan sumur bor kedalaman 60 meter m' 60.00 494,100.00 161,425.00 29,646,000.00 9,685,500.00
2 Pemasangan pompa sumersible bh 1.00 1,010,000.00 5,873,150.00 1,010,000.00 5,873,150.00
3 Pemasangan pompa transfer bh 1.00 1,010,000.00 2,694,680.00 1,010,000.00 2,694,680.00
4 Pemasangan pompa dorong bh 1.00 1,010,000.00 2,694,680.00 1,010,000.00 2,694,680.00
6 Pemasangan kran 0.5" bh 65.00 20,733.50 48,375.00 1,347,677.50 3,144,375.00
5 Pemasangan pipa jaringan air bersih m' 68.20 16,405.86 8,910.00 1,118,879.65 607,662.00
7 Pemasangan fitting knee 0.5 " m' 17.00 8,442.00 2,754.00 143,514.00 46,818.00
8 Pemasangan fitting tee 0.5 " m' 61.00 8,442.00 3,564.00 514,962.00 217,404.00
instalasi air kotor dan bekas - -
9 Pemasangan bio septctank kap 2000 ltr m' 1.00 490,589.54 9,898,000.00 490,589.54 9,898,000.00
10 Pemasangan floor drain 2" bh 16.00 20,733.50 78,000.00 331,736.00 1,248,000.00
11 Pemasangan pipa D 2 " m' 19.20 16,405.86 21,870.00 314,992.51 419,904.00
12 Pemasangan pipa D 3 " m' 15.60 16,405.86 39,285.00 255,931.42 612,846.00
13 Pemasangan pipa D 4" m' 64.80 16,405.86 61,560.00 1,063,099.73 3,989,088.00
14 Pemasangan fitting knee 2 " m' 16.00 8,442.00 8,424.00 135,072.00 134,784.00
15 Pemasangan fitting tee reducer 3 x 2 " m' 13.00 8,442.00 57,375.00 109,746.00 745,875.00
16 Pemasangan fitting knee 3" bh 13.00 8,442.00 20,088.00 109,746.00 261,144.00
17 Pemasangan fitting tee reducer 4x3" bh 10.00 8,442.00 40,500.00 84,420.00 405,000.00
18 Pemasangan fitting knee 4" bh 5.00 8,442.00 46,656.00 42,210.00 233,280.00
instalasi air hujan - -
19 Pemasangan roof drain bh 12.00 68,920.00 143,000.00 827,040.00 1,716,000.00
20 Pemasangan pipa pvc AW 3" bh 134.40 16,405.86 39,285.00 2,204,947.58 5,279,904.00
21 Pemasangan fitting knee 3" m' 14.00 8,442.00 20,088.00 118,188.00 281,232.00
22 Pembuatan bak kontrol uk 45 x 45 cm tinggi 50 cm bh 1.00 300,731.80 273,593.72 300,731.80 273,593.72
23 Torn Air titik 1.00 855,000.00 1,666,500.00 855,000.00 1,666,500.00
24 Memasang kloset jongkok bh 13.00 278,000.00 315,144.00 3,614,000.00 4,096,872.00
E.3 Pekerjaan Ground Tank - -
Beton K-300 m3 6.50 277,000.00 978,760.14 1,800,500.00 6,361,940.91
Baja tulangan D10-200 kg 975.00 1,519.00 270.00 1,481,025.00 263,250.00
Pengadaan tulangan kg 975.00 997.50 - 972,562.50
Bekisting kayu untuk Kolom Beton m2 52.50 45,000.00 254,657.50 2,362,500.00 13,369,518.75
Besi hollow kg 43.96 13,020.00 20,700.00 572,359.20 909,972.00
Pipa baja untuk tangga D12 kg 3.14 13,020.00 20,700.00 40,934.88 65,080.80
Checker plate kg 38.86 13,020.00 20,700.00 505,924.65 804,350.25
III PEKERJAAN PENYELESAIAN - -
1 Demobilisasi alat kerja ton 20.00 595,000.00 12,500.00 11,900,000.00 250,000.00
2 Dokumentasi, As Built Drawing ls 1.00 10,000,000.00 10,000,000.00 -
IV MANAJEMEN PROYEK - -
1 Biaya administrasi dan ATK ls 1.00 2,500,000.00 - 2,500,000.00
2 Biaya sewa kendaraan roda 2 dan BBM bln 6.00 1,000,000.00 - 6,000,000.00
3 Biaya sewa scafolding bln 5.00 - 5,500,000.00 - 27,500,000.00
4 Biaya koordinasi dan akomodasi ls 1.00 5,000,000.00 - 5,000,000.00
5 Biaya pembelian peralatan kerja ls 1.00 7,500,000.00 - 7,500,000.00
6 Biaya sewa kantor, mess dan listrik kerja bln 6.00 7,500,000.00 - 45,000,000.00
7 Honor proyek bln 6.00 5,400,000.00 - 32,400,000.00
8 Peralatan K3 ls 1.00 1,500,000.00 - 1,500,000.00

JUMLAH I + II + III - 767,240,387.77 - 3,219,802,649.29

PPN 10% - 76,724,038.78 - 321,980,264.93
JUMLAH + PPN 10% - 843,964,426.55 - 3,541,782,914.22
TOTAL 4,385,747,340.77
DIBULATKAN 4,385,747,000.00
TERBILANG : Err:511

Disetujui
Mengetahui Mengetahui Mengetahui Jakarta, 23 Mei 2018
VP. Gedung dan Fasilitas
Direktur Utama Direktur Keuangan Direktur Operasional Di Buat oleh
PT. KA Properti Manajemen
PT. KA Properti Manajemen PT. KA Properti Manajemen PT. KA Properti Manajemen PM

YUNAIDI LALLO
DWIYANA SLAMET RIYADI MUHAMMAD WIDODO YOSEPH IBRAHIM TAAT DJAYADIHARDJO
NIPPM. 09650006
NIPPM. 17740162 NIPPM. 17730163 NIPPM. 17670164 NIPPM. 14810040
Besi borpile
tulangan pokok
dia 19 mm = 12 x 8.5 x 2.22 x 32 =
jumlah 12 btg
panjang 8.5 m
koef 2.22 kg/m
volume 32 titik
begel dia 10 mm 4.722222 x 32 x 0.616 = 93.08444
jumlah 4.722222 btg
panjang 8.5 m
koef 0.616 kg/m
volume 32 titik

pilecap p1
dia 16 ((0,7+0,7+1,4)*2)*20*10 = 1120 m' x 1.57 = 1758.4
koef 1.57
jumlah 20 titik
besi pinggang
10 mm ((0,7+0,7+1,4)*2)*20 = 112 x 0.616 = 68.992 kg

pile cap p2
dia 16 ((0,7+0,7+2,85)*2)*4*20 = 680 m' x 1.57 = 1067.6
koef 1.57
jumlah 4 titik
besi pinggang
10 mm ((0,7+0,7+2,85)*2)*4 = 34 x 0.616 = 20.944 kg

pilecap p3
dia 16 ((0,7+0,7+1,2)*2)*4*10 = 208 m' x 1.57 = 326.56
koef 1.57
jumlah 4 titik
besi pinggang
10 mm ((0,7+0,7+1,2)*2)*10 = 52 x 0.616 = 32.032 kg
 7246.08 kg kebutuhan besi
pokok 19 272 btg
pokok 16 167.3333 btg
pokok 10 16.5 btg

kg

kg

kg

kg
ANALISA HARGA SATUAN PEKERJAAN
PEKERJAAN PEMBANGUNAN MASJID AL MUHAJIRIN
WILAYAH DAOP I JAKARTA

I. PEKERJAAN PERSIAPAN
1 Membuat direksi keet untuk 18 m2 dengan lantai beton 5 cm
AHS EP tahun 2012 poin 70.B (Hal.34)
a. Upah
8 oh Pekerja 95,000.00 =
2 oh Tukang 110,000.00 =
Jumlah (a) =
b. Bahan
0.79 M3 Kayu kelas III 4,012,500.00 =
20 Lbr Seng BJLS 28 47,900.00 =
20 Lbr Triplek tebal 4 mm 66,000.00 =
3 Kg Paku campur 24,600.00 =
0.75 Kg Paku Seng 30,000.00 =
0.9 m3 Beton tumbuk 725,000.00 =
Jumlah (b) =

Membuat beton tumbuk, 1PC : 3PS : 5KR (m3)

AHS EP tahun 2012 poin 94 (Hal.44)
a. Upah
1 ls upah borongan 150,000.00 =
Jumlah (a) =
b. Bahan
1.9788 kg Semen portland 51,200.00 =
0.52 m3 Pasir beton 300,000.00 =
0.87 m3 Split 285,000.00 =
Jumlah (b) =
Jumlah (a+b) =
2 Pembuatan semboyan terdiri dari rambu-rambu, semboyan, bendera lengkap dengan lampu (unit)
Pm No. 78 TH 2014 poin 4009 (hal.1)
a. Upah
2 oh pekerja 95,000.00 =
Jumlah (a) =
b. Bahan
3 btg Bambu dia. 5-7 cm 23,000.00 =
1 lbr triplek t=4 mm 69,100.00 =
1 kg Cat besi 75,100.00 =
1.5 m2 Kain bendera 59,278.00 =
2 bh Lampu semboyan 280,000.00 =
Jumlah (b) =

3 Pembuatan papan nama proyek

Pm NO. 78 TH 2014 point 20 (hal.3/93)
a. Upah
 0.0175 oh Tukang Batu 110,000.00 =
1 oh Tukang Kayu 110,000.00 =
1 oh Tukang Cat 110,000.00 =
2.1 oh Pekerja 95,000.00 =
1.005 oh Mandor - =
Jumlah (a) =
b. Bahan
0.035 M3 Kayu kelas III 4,012,500.00 =
1.4 m' Plat Seng tebal 0,05 cm lebar 0,9m 105,900.00 =
1.5 Kg Cat Kayu 49,000.00 =
0.6 Kg Paku 24,600.00 =
16.8 Kg Semen portland 51,200.00 =
0.027 m3 Pasir beton 300,000.00 =
0.0405 m3 Koral/kerikil 300,000.00 =
Jumlah (b) =

A.3 MOBILISASI ALAT-ALAT KERJA

asumsi alat berat sebesar 5 ton, dengan biaya mobilisasi dan demobilisasi dianggap sama. Sehingga alat berat digunak
Satuan : ton
UPAH :
5 oh Pekerja 95,000.00 =
0.5 oh Mandor - =
Jumlah =

JASA :
25 km Jasa angkutan truk 3,000.00 =
Jumlah =

BAHAN :
0.5 kg Kawat pral 18,700.00 =
Jumlah =

5 Penjagaan keamanan lokasi pekerjaan =

A.5 pembersihan lahan
Satuan : m2
UPAH :
0.1 oh Pekerja 95,000.00 =
0.05 oh Mandor - =
Jumlah =

II. PEKERJAAN TANAH

1 Menggali Tanah biasa sedalam 2 m
EP pek. Tanah poin 2 (hal 32)
a. Upah
0.9 OH Pekerja 95,000.00 =
0.045 OH Mandor - =
Jumlah (a) =
 2 Timbunan Tanah (m3)
EP pek. Tanah poin 9 (hal 33)
a. Upah
0.25 OH Pekerja 95,000.00 =
0.008 OH Mandor - =
Jumlah (a) =
3 Mengurug Pasir Dipadatkan (m3)
EP pek. Tanah poin 11 (hal 33)
a. Upah
0.3 OH Pekerja 95,000.00 =
0.01 OH Mandor - =
Jumlah (a) =
b. Bahan
1.2 m³ Pasir Urug 300,000.00 =
Jumlah (b) =

III. PEKERJAAN STRUKTUR

PM 78 POINT 4178
1 Beton K-300 (m3)
a. Upah
2.5 OH Pekerja 95,000.00 =
0.25 OH Tukang Batu 110,000.00 =
0.1 OH Kepala tukang 120,000.00 =
0.01 OH Mandor - =
Jumlah (a) =
b. Bahan
1 m³ Ready Mix K-300 825,000.00 =
Jumlah (b) =
c. Peralatan
0.5 sewa-hPompa beton 257,520.28 =
1 sewa-hvibrator 25,000.00 =
Jumlah (c) =

2 Memasang bekisting kayu (m2)

PM 78 POINT 4178
a. Upah
0.66 OH Pekerja 95,000.00 =
0.33 OH Tukang Kayu 110,000.00 =
0.033 OH Kepala tukang 120,000.00 =
0.033 OH Mandor - =
Jumlah (a) =
asumsi dipakai 2x
b. Bahan
0.03 m³ Kayu Kelas III 4,012,500.00 =
0.4 kg Paku 24,600.00 =
2 ltr Minyak bekisiting 42,500.00 =
4 unit Formite/penjaga jarak bekisting 1,000.00 =
 1.7 lbr Multiplek 12 mm 165,000.00 =
0.3 btg Dolken kayu galam 32,000.00 =
Jumlah (b) =
asumsi dipakai 2x
3 Penyediaan dan pemasangan profil baja struktur BJ-37 (kg)
SNI 7393 : 2008 POIN 6.1 HAL 3
a. Upah
0.06 OH Pekerja 95,000.00 =
0.06 OH Tukang Besi 110,000.00 =
0.006 OH Kepala tukang 120,000.00 =
0.003 OH Mandor - =
Jumlah (a) =
b. Bahan
1.15 kg Baja Struktur BJ-37 18,000.00 =
Jumlah (b) =

4 Penyediaan dan pemasangan plat baja (kg)

SNI 7393 : 2008 POIN 6.1 HAL 3
a. Upah
0.06 OH Pekerja 95,000.00 =
0.06 OH Tukang Besi 110,000.00 =
0.006 OH Kepala tukang 120,000.00 =
0.003 OH Mandor - =
Jumlah (a) =
b. Bahan
1.15 kg Plat Baja 18,000.00 =
Jumlah (b) =

5 Memasang besi beton U-39 (kg)

AHS EP TAHUN 2012 POIN 97 HAL 48
untuk tiap 100kg
a. Upah
0.7 OH Pekerja 95,000.00 =
0.7 OH Tukang Besi 110,000.00 =
0.07 OH Kepala tukang 120,000.00 =
0.04 OH Mandor - =
Jumlah (a) =
untuk 1kg =

b. Bahan
1.5 kg Kawat beton 18,000.00 =
Jumlah (b) =
untuk 1kg =

c. Bahan TDP
105 kg Besi Beton U-39 9,500.00 =
untuk 1kg =
6 Memasang besi beton U-24 (kg)
 AHS EP TAHUN 2012 POIN 97 HAL 48
untuk tiap 100kg
a. Upah
0.7 OH Pekerja 95,000.00 =
0.7 OH Tukang Besi 110,000.00 =
0.07 OH Kepala tukang 120,000.00 =
0.04 OH Mandor - =
Jumlah (a) =
untuk 1kg =
b. Bahan
1.5 kg Kawat beton 18,000.00 =
Jumlah (b) =
untuk 1kg =
c. Bahan TDP
105 kg Besi Beton U-24 9,500.00 =
untuk 1kg =
7 Memasang baut angkur dia 16 (bh)
AHS EP TAHUN 2012 POIN 99 HAL 49
a. Upah
0.05 OH Pekerja 95,000.00 =
Jumlah (a) =
b. Bahan
0.01 zak Semen portland 51,200.00 =
1 bh Baut angkur 65,000.00 =
Jumlah (b) =
8 Pengeboran Bored Pile diameter 600 mm (m)
Sumber AHS Bina marga (Analisa EI-7618)
a. Upah
1 ls upah borong 150,000.00 =
Jumlah (a) =
b. Bahan
0.2827 m3 Beton K-250 ready mix 750,000.00
42.412 kg Baja tulangan 10,000.00
1.885 m2 Casing 12,500.00 =
Jumlah (b) =
c. Peralatan
1 ls alat bantu 1,000.00 =
1 m' Mesin Bored Pile 300,000.00 =
0.5 sewa Pompa beton - =
Jumlah (c) =

9 Beton K-125 (m3)

AHS EP 2012 POIN 96 HAL 44
a. Upah Beton
1 ls Upah borongan 150,000.00 =
Jumlah (a) =
b. Upah Bekisting
1 ls Upah borongan 150,000.00 =
 Jumlah (a) =
b. Bahan beton
5.52 zak Semen portland 51,200.00 =
0.5914 m³ pasir beton 300,000.00 =
0.5622 m³ Split 285,000.00 =
Jumlah (b) =
c. Bahan bekisting
1.7 lbr Multiplek 12 mm 165,000.00
0.004 m3 kayu kelas IV 3,000,000.00
2 kg paku campur 17,000.00 =
Jumlah (c) =

III.2 PDA TEST (ambil sample 2 titik bor pile)

sumber : http://solusisipil1.blogspot.co.id/2013/11/pda-test.html
2 ls - Biaya per titik pile 5,500,000.00 =
2 ls - Biaya analisis 3,500,000.00 =
1 ls - Mobilisasi dan demobilisasi 1,000,000.00 =
2 hr - Biaya engineering per hari 600,000.00 =
2 ls - Report 500,000.00 =
Jumlah =

IV. PEKERJAAN PEMBONGKARAN

1 Pembongkaran beton dengan jack hammer (m3)
a. Upah
1 OH Pekerja 95,000.00 =
0.125 OH Mandor - =
Jumlah (a) =
b. Peralatan
0.125 bh/hr Jack hammer 117,600.00 =
0.125 bh/hr Compressor 588,800.00 =
Jumlah (b) =

V. PEKERJAAN ARSITEKTUR
1 Pemasangan lantai keramik 60x60 cm (m2)
SNI 7395:2008 point 6.13 (hal 6)
a. Upah
0.24 OH Pekerja 95,000.00 =
0.12 OH Tukang Batu 110,000.00 =
0.012 OH Kepala tukang 120,000.00 =
0.012 OH Mandor - =
Jumlah (a) =
b. Bahan
3.1 bh keramik 60x60 81,684.00 =
9.6 kg Semen portland 1,024.00 =
1.5 kg Semen warna 7,300.00 =
0.045 m³ Pasir pasang 300,000.00 =
Jumlah (b) =
2 Pemasangan keramik 40x40 cm (m2)
SNI 7395:2008 point 6.4 (hal 4)
a. Upah
0.25 OH Pekerja 95,000.00 =
0.125 OH Tukang Batu 110,000.00 =
0.013 OH Kepala tukang 120,000.00 =
0.013 OH Mandor - =
Jumlah (a) =
b. Bahan
6.63 bh Keramik motif 40x40 cm 23,936.00 =
9.8 kg Semen portland 1,024.00 =
1.3 kg Semen warna 7,300.00 =
0.045 m³ Pasir pasang 300,000.00 =
Jumlah (b) =

3 Pemasangan keramik 30x30 cm (m2)

SNI 7395:2008 point 6.5 (hal 4)
a. Upah
0.26 OH Pekerja 95,000.00 =
0.13 OH Tukang Batu 110,000.00 =
0.013 OH Kepala tukang 120,000.00 =
0.013 OH Mandor - =
Jumlah (a) =
b. Bahan
11.87 bh Keramik motif 30x30 cm 6,543.00 =
10 kg Semen portland 1,024.00 =
1.5 kg Semen warna 7,300.00 =
0.045 m³ Pasir pasang 300,000.00 =
Jumlah (b) =

4 Pemasangan keramik 10x40 cm (m2)

SNI 7395:2008 point 6.21 (hal 8)
a. Upah
0.09 OH Pekerja 95,000.00 =
0.09 OH Tukang Batu 110,000.00 =
0.009 OH Kepala tukang 120,000.00 =
0.005 OH Mandor - =
Jumlah (a) =
b. Bahan
2.65 bh Keramik roman 10x40 cm 15,000.00 =
1.14 kg Semen portland 1,024.00 =
0.1 kg Semen warna 7,300.00 =
0.003 m³ Pasir pasang 300,000.00 =
Jumlah (b) =

4 1M2 Pengecatan tembok baru ( 1x plamir , 1x cat dasar, 2x cat penutup)

AHS EP tahun 2012 pekerjaan besi dan cat poin 14 hal 119
a. Upah
 0.02 OH Pekerja 95,000.00 =
0.063 OH Tukang Cat 110,000.00 =
0.0063 OH Kepala tukang 120,000.00 =
0.0025 OH Mandor - =
Jumlah (a) =
b. Bahan
0.25 lbr Ampelas 5,000.00 =
0.02 bh kuwas/roll 20,800.00 =
0.1 kg Plamur 23,300.00 =
0.1 kg Cat dasar 33,100.00 =
0.26 kg Cat penutup 75,000.00 =
Jumlah (b) =

5 Memasang dinding bata merah tebal 1 bata, 1pc:3pp (m2)

AHS EP Tahun 2012 pekerjaan pasangan poin 3 hal 59
a. Upah
1 ls Upah borongan 35,000.00 =
Jumlah (a) =
b. Bahan
140 bh Bata merah 700.00 =
28.74 kg Semen portland 1,024.00 =
0.08 m³ Pasir pasang 300,000.00 =
Jumlah (b) =

6 Membuat plesteran tebal 15 mm, 1 pc : 3ps (m2)

AHS EP TAHUN 2012 PEKERJAAN PLESTERAN POIN 3 HAL 65
a. Upah
0.2 OH Pekerja 95,000.00 =
0.15 OH Tukang Batu 110,000.00 =
0.02 OH Kepala tukang 120,000.00 =
0.01 OH Mandor - =
Jumlah (a) =
b. Bahan
6.48 kg Semen portland 1,024.00 =
0.02 m³ Pasir pasang 300,000.00 =
Jumlah (b) =

7 Membuat acian (m2)

AHS SNI 2837 : 2008 POIN 6.27 HAL 9
a. Upah
0.2 OH Pekerja 95,000.00 =
0.1 OH Tukang Batu 110,000.00 =
0.01 OH Kepala tukang 120,000.00 =
0.01 OH Mandor - =
Jumlah (a) =
b. Bahan
3.25 kg Semen portland 1,024.00 =
Jumlah (b) =
 8 Memasang kubah mesjid D=11m (unit)
http://www.kubah.co.id/p/analisa-harga-biaya-kubah.html
Harga terpasang
1 unit Kubah ukuran d = 11 m, t = 5.5 m =
Jumlah (b) =

9 Memasang pintu klamp kayu kamper (m2)

AHS EP 2012 PEKERJAAN KAYU POINT 4 HAL 75
a. Upah
0.35 OH Pekerja 95,000.00 =
1.05 OH Tukang Kayu 110,000.00 =
0.105 OH Kepala tukang 120,000.00 =
0.018 OH Mandor - =
Jumlah (a) =
b. Bahan
0.036 m3 Kayu kamper papan 8,500,000.00 =
0.05 kg Paku 24,600.00 =
Jumlah (b) =

10 Memasang tangga putar (m2)

http://asiabengkellas.co.id/harga-tangga-besi-putar-dan-lurus/
Upah + Bahan
1 m' Tangga putar 1,750,000.00 =
Jumlah (b) =

11 Memasang ornamen GRC (m2)

analisa menggunakan analisa langit langit gypsum board (EP th 2012 point 18 hal 99)
a. Upah
0.1 OH Pekerja 95,000.00 =
0.05 OH Tukang Kayu 110,000.00 =
0.005 OH Kepala tukang 120,000.00 =
0.005 OH Mandor - =
Jumlah (a) =
b. Bahan
1 m2 Ornamen GRC 780,000.00 =
0.11 kg Paku skrup 15,500.00 =
Jumlah (b) =

12 Memasang Gypsum board (m2) + Rangka besi hollow

https://www.academia.edu/10312687/Analisa_Harga_Satuan_Pekerjaan_Penutup_Langit
a. Upah
0.1 OH Pekerja 95,000.00 =
0.05 OH Tukang Kayu 110,000.00 =
0.005 OH Kepala Tukang 120,000.00 =
0.005 OH Mandor - =
Jumlah (a) =
b. Bahan
 0.415 btg hollow 4/4 zincromate 127,000.00 =
0.15 btg hollow 2/4 zincromate 120,000.00 =
4 bh ramset/ dinabolt 1,265.00 =
0.072 bh cotton plaster 37,400.00 =
0.125 zak compoun 71,600.00 =
0.364 lbr Gypsum board (120x240x9) mm 100,000.00 =
0.11 kg Paku gypsum 22,400.00 =
Jumlah (b) =

13 Pemasangan 1 m plint ubin warna uk. 10cm x 40cm

AHS SNI 7395 : 2008 poin 6.21 hal 8
a. Upah
0.09 OH Pekerja 95,000.00 =
0.09 OH Tukang Kayu 110,000.00 =
0.009 OH Kepala Tukang 120,000.00 =
0.005 OH Mandor - =
Jumlah (a) =
b. Bahan
2.65 bh Plint Ubin Warna 11,300.00 =
1.14 kg Semen Portland 1,024.00 =
0.1 kg Semen Warna 7,300.00 =
0.003 m³ Pasir Pasang 300,000.00 =
Jumlah (b) =

Pemasangan 1 m plint ubin warna uk. 10cm x 60cm

AHS SNI 7395 : 2008 poin 6.28 hal 10
a. Upah
0.09 OH Pekerja 95,000.00 =
0.09 OH Tukang Kayu 110,000.00 =
0.009 OH Kepala Tukang 120,000.00 =
0.005 OH Mandor - =
Jumlah (a) =
b. Bahan
1.7 bh Plint Ubin Warna 11,300.00 =
1.14 kg Semen Portland 1,024.00 =
0.1 kg Semen Warna 7,300.00 =
0.003 m³ Pasir Pasang 300,000.00 =
Jumlah (b) =

14 Pasang pondasi batu kali 1PC : 4 PS

AHS EP TAHUN 2012 PEKERJAAN PONDASI POIN 6 HAL 39
a. Upah
1 ls Upah borongan 150,000.00 =
Jumlah (a) =
b. Bahan
163 kg Semen portland 1,024.00 =
0.52 m3 pasir pasang 300,000.00 =
1.1 m³ Batu Belah 285,000.00 =
 Jumlah (b) =

15 Pemasangan roof drain (unit)

AHS EP TAHUN 2012 PEKERJAAN MEKANIKAL POIN 63 HAL 170
a. Upah
0.2 OH Pekerja 95,000.00 =
0.2 OH Tukang Batu 110,000.00 =
0.02 OH Kepala Tukang 120,000.00 =
0.02 OH Mandor - =
Jumlah (a) =
b. Bahan
1 unit Roof Drain 167,000.00 =
10 % Perlengkapan =
Jumlah (b) =

16 Pemasangan pengeras suara (unit)

a. Upah
1 OH Pekerja 95,000.00 =
1.5 OH Tukang Listrik 120,000.00 =
0.15 OH Kepala Tukang 120,000.00 =
0.16 OH Mandor - =
Jumlah (a) =
b. Bahan
1 unit Paging horn speaker (SC-615M) 1,650,000.00 =
Jumlah (b) =

17 Pemasangan mimbar (unit)

https://perajinmebeljepara.blogspot.co.id/p/mimbar-masjid.html
1 unit mimbar jati 2,475,000.00 =
Jumlah (b) =

VI. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Pemasangan torn air (titik)
AHS EP TAHUN 2012 PEKERJAAN MEKANIKAL POIN 34 HAL 163
a. Upah
3 OH Pekerja 95,000.00 =
3 OH Tukang batu 110,000.00 =
2 OH Kepala tukang 120,000.00 =
1 OH Mandor - =
Jumlah (a) =
b. Bahan
1 unit Tangki air 1,650,000.00 =
1% perlengkapan
Jumlah (b) =

2 Memasang 1 buah kloset jongkok

AHS EP TAHUN 2012 PEKERJAAN SANITASI POIN 2 HAL 146
a. Upah
 1 OH Pekerja 95,000.00 =
1.5 OH Tukang batu 110,000.00 =
0.15 OH Kepala tukang 120,000.00 =
0.16 OH Mandor - =
Jumlah (a) =
b. Bahan
1 unit Kloset jongkok 306,000.00 =
6 kg semen portland 1,024.00 =
0.01 m3 Pasir pasang 300,000.00 =
Jumlah (b) =

3 Pengadaan dan Pemasangan tangga monyet

a. Upah
1m tangga monyet termasuk pemasangan 1,200,000.00 =

4 MOBILISASI ALAT-ALAT KERJA

asumsi alat berat sebesar 5 ton, dengan biaya mobilisasi dan demobilisasi dianggap sama. Sehingga alat berat digunak
Satuan : ton
UPAH :
5 oh Pekerja 95,000.00 =
0.5 oh Mandor - =
Jumlah =

JASA :
30 km Jasa angkutan truk 4,000.00 =
Jumlah =

BAHAN :
0.5 kg Kawat pral 25,000.00 =
Jumlah =
5 Bongkar Direksi Keet 18 m2

0.1769 oh Pekerja 95,000.00 =

Jumlah =
Harga untuk 18 m2 =

1 Memasang kaca bevel t=5 mm (m2)

AHS EP 2012 PEKERJAAN KUNCI DAN KACA POINT 19 HAL 143
a. Upah
0.015 OH Pekerja 100,000.00 =
0.15 OH Tukang Kayu 120,000.00 =
0.015 OH Kepala tukang 135,000.00 =
0.0008 OH Mandor - =
Jumlah (a) =
b. Bahan
1.1 m2 kaca bevel t= 5 mm 400,000.00 =
Jumlah (b) =
10 Memasang kunci tanam biasa 2x putar
AHS EP 2012 PEKERJAAN KUNCI DAN KACA POINT 2 HAL 139
a. Upah
0.06 OH Pekerja 100,000.00 =
0.6 OH Tukang Kayu 120,000.00 =
0.06 OH Kepala tukang 135,000.00 =
0.005 OH Mandor - =
Jumlah (a) =
b. Bahan
1 bh Kunci tanam Cylinder 60mm - griff 3301.60 238,700.00 =
Jumlah (b) =

11 Memasang pegangan pintu/door holder (bh)

AHS EP 2012 PEKERJAAN KUNCI DAN KACA POINT 14 HAL 140
a. Upah
0.05 OH Pekerja 100,000.00 =
0.5 OH Tukang Kayu 120,000.00 =
0.05 OH Kepala tukang 135,000.00 =
0.0025 OH Mandor - =
Jumlah (a) =
b. Bahan
1 bh handle Stainless With Spindle 0510.090-S1 411,000.00 =
Jumlah (b) =

12 Memasang pegangan pintu/door holder (bh)

AHS EP 2012 PEKERJAAN KUNCI DAN KACA POINT 14 HAL 142
a. Upah
0.05 OH Pekerja 100,000.00 =
0.5 OH Tukang Kayu 120,000.00 =
0.05 OH Kepala tukang 135,000.00 =
0.0025 OH Mandor - =
Jumlah (a) =
b. Bahan
1 bh handle Arcel Pull Handle A2011 SSS 450mm 303,600.00 =
Jumlah (b) =

12 Memasang engsel pintu (bh)

AHS EP 2012 PEKERJAAN KUNCI DAN KACA POINT 5 HAL 139
a. Upah
0.015 OH Pekerja 100,000.00 =
0.15 OH Tukang Kayu 120,000.00 =
0.015 OH Kepala tukang 135,000.00 =
0.0008 OH Mandor - =
Jumlah (a) =
b. Bahan
1 bh Engsel pintu kodai stainless 5" 42,300.00 =
Jumlah (b) =
 7 Memasang kaca tempred t=8 mm (m2)
AHS EP 2012 PEKERJAAN KUNCI DAN KACA POINT 19 HAL 143
a. Upah
0.015 OH Pekerja 100,000.00 =
0.15 OH Tukang Kayu 120,000.00 =
0.015 OH Kepala tukang 135,000.00 =
0.0008 OH Mandor - =
Jumlah (a) =
b. Bahan
1.1 m2 kaca tempred t= 8 mm 825,000.00 =
Jumlah (b) =

11 Memasang railink tangga (m')

http://bengkellas.property-bandung.com/harga-railing-tangga-minimalis-bandung/
Upah + Bahan
1 m' Tangga putar railing 1,500,000.00 =
Jumlah (b) =
 760,000.00
220,000.00
980,000.00

3,169,875.00
958,000.00
1,320,000.00
73,800.00
22,500.00
652,500.00
6,196,675.00

150,000.00
150,000.00

101,313.02 1,100
156,000.00
247,950.00
505,263.02
655,263.02
gan lampu (unit)

190,000.00
190,000.00

69,000.00
69,100.00
75,100.00
88,917.00
560,000.00
862,117.00
 1,925.00
110,000.00
110,000.00
199,500.00
-
421,425.00

140,437.50
148,260.00
73,500.00
14,760.00
860,160.00
8,100.00
12,150.00
1,257,367.50

p sama. Sehingga alat berat digunakan 10 ton

475,000.00
-
475,000.00

75,000.00
75,000.00
550,000.00

9,350.00
9,350.00

106,667.00 19,200,000 106,667

9,500.00
-
9,500.00

85,500.00
-
85,500.00
 23,750.00
-
23,750.00

28,500.00
-
28,500.00

360,000.00
360,000.00

Borongan
237,500.00 Borongan upah 120,000
27,500.00 3,000,000 45,000,000
12,000.00 364 123,514
- 7,500,000
277,000.00 120,000 20,586

825,000.00
825,000.00

128,760.14
25,000.00
153,760.14

borongan
62,700.00
36,300.00
3,960.00
-
102,960.00
51,480.00 45,000

120,375.00
9,840.00
85,000.00
4,000.00
280,500.00
9,600.00
509,315.00
254,657.50

5,700.00
6,600.00
720.00
-
13,020.00

20,700.00
20,700.00

5,700.00
6,600.00
720.00
-
13,020.00

20,700.00
20,700.00

66,500.00
77,000.00
8,400.00
-
151,900.00
1,519.00

27,000.00
27,000.00
270.00

997,500.00
9,975.00
 66,500.00
77,000.00
8,400.00
-
151,900.00
1,519.00

27,000.00
27,000.00
270.00

997,500.00
997.50

4,750.00
4,750.00

512.00
65,000.00
65,512.00

150,000.00
150,000.00

212,025.00 0.282600
424,115.00 225,649
23,561.94 8,143
659,701.94

1,000.00
300,000.00
- 257,520
301,000.00

150,000.00
150,000.00

150,000.00
 150,000.00

282,624.00
177,428.70
160,235.55
620,288.25

280,500.00
12,000.00
34,000.00
326,500.00

11,000,000.00
7,000,000.00
1,000,000.00
1,200,000.00
1,000,000.00
21,200,000.00

95,000.00
-
95,000.00

14,700.00
73,600.00
88,300.00

22,800.00
13,200.00
1,440.00
-
37,440.00

253,220.40
9,830.40
10,950.00
13,500.00
287,500.80
 23,750.00
13,750.00
1,560.00
-
39,060.00

158,695.68
10,035.20
9,490.00
13,500.00
191,720.88

24,700.00
14,300.00
1,560.00
-
40,560.00

77,665.41
10,240.00
10,950.00
13,500.00
112,355.41

8,550.00
9,900.00
1,080.00
-
19,530.00

39,750.00
1,167.36
730.00
900.00
42,547.36
 1,900.00 25
6,930.00
756.00
-
9,586.00

1,250.00
416.00
2,330.00
3,310.00
19,500.00
26,806.00

Borongan
35,000.00
35,000.00 35,000

98,000.00
29,429.76
24,000.00
151,429.76

Borongan
19,000.00
16,500.00
2,400.00
-
37,900.00 37,500

6,635.52
6,000.00
12,635.52

Borongan
19,000.00
11,000.00
1,200.00
-
31,200.00 30,000

3,328.00
3,328.00
 -
-

33,250.00
115,500.00
12,600.00
-
161,350.00

306,000.00
1,230.00
307,230.00

1,750,000.00
1,750,000.00

9,500.00
5,500.00
600.00
-
15,600.00

780,000.00
1,705.00
781,705.00

9,500.00
5,500.00
600.00
-
15,600.00
 52,705.00
18,000.00
5,060.00
2,692.80
8,950.00
36,400.00
2,464.00
126,271.80 141,872

8,550.00
9,900.00
1,080.00
-
19,530.00

29,945.00
1,167.36
730.00
900.00
32,742.36

8,550.00
9,900.00
1,080.00
-
19,530.00

19,210.00
1,167.36
730.00
900.00
22,007.36

150,000.00
150,000.00

166,912.00
156,000.00
313,500.00
 636,412.00

19,000.00
22,000.00
2,400.00
-
43,400.00

167,000.00
-
167,000.00

95,000.00
180,000.00
18,000.00
-
293,000.00

1,650,000.00
1,650,000.00

2,475,000.00
2,475,000.00

285,000.00
330,000.00
240,000.00
-
855,000.00

1,650,000.00
16,500.00
1,666,500.00
 95,000.00
165,000.00
18,000.00
-
278,000.00

306,000.00
6,144.00
3,000.00
315,144.00

1,200,000.00

p sama. Sehingga alat berat digunakan 10 ton

475,000.00
-
475,000.00

120,000.00
120,000.00

12,500.00
12,500.00

16,805.50
16,805.50
302,499.00

1,500.00
18,000.00
2,025.00
-
21,525.00

440,000.00
440,000.00
 6,000.00
72,000.00
8,100.00
-
86,100.00

238,700.00
238,700.00

5,000.00
60,000.00
6,750.00
-
71,750.00

411,000.00
411,000.00

5,000.00
60,000.00
6,750.00
-
71,750.00

303,600.00
303,600.00

1,500.00
18,000.00
2,025.00
-
21,525.00

42,300.00
42,300.00
 1,500.00
18,000.00
2,025.00
-
21,525.00

907,500.00
907,500.00

1,500,000.00
1,500,000.00
 ANALISA HARGA SATUAN ELEKTRIKAL

Technical Engineering of Infrastructure

I PEKERJAAN ELEKTRIKAL
1 Pasang baru Daya PLN berikut SLO 11.000 VA
Analisa sesuai kebutuhan
1 VA Biaya Penyambungan baru @ Rp. 969.00 =
1 VA Uang jaminan langganan (UJL) @ Rp. 165.00 =
1 VA Sertifikat Laik Operasi ( SLO ) @ Rp. 135.00 =
Jumlah =
2 Pemasangan Panel PP-Mesjid
Analisa sesuai kebutuhan
Satuan : Unit
UPAH :
1 ls Upah pemasangan panel @ Rp. 250,000.00 =
Jumlah =
BAHAN NON TDP
Box Panel ukuran : 30 x 40 x 20 tebal plat 2 mm
1 bh ( Type: Standing) @ Rp. 356,000.00 =
5% Perlengkapan instalasi / accessories @ Rp. =
Jumlah =
3 Pengadaan dan pemasangan MCB panel PP-Mesjid
Analisa sesuai kebutuhan
Satuan : Unit
BAHAN TDP
1 bh MCB 50 A/1P 10 kA @ Rp. 342,100.00 =
1 bh MCB 32 A/1P 10 kA @ Rp. 259,600.00 =
2 bh MCB 25 A/1P 10 kA @ Rp. 248,600.00 =
1 bh MCB 10 A/1P 4,5 kA @ Rp. 82,000.00 =
3 bh MCB 4 A/1P 4,5 kA @ Rp. 83,050.00 =
1 bh CU Busbar ( RSTN) @ Rp. 250,000.00 =
Jumlah =
Satuan : bh
UPAH :
1 ls Upah pemasangan MCB/bh @ Rp. 425,000.00 =
Jumlah =
4 Pengadaan dan pemasangan Box Hagger PP-Lt.2
Satuan : Unit
BAHAN NON TDP
1 bh Box Hagger 8 group @ Rp. 184,000.00 =
5% Perlengkapan instalasi / accessories @ Rp. =
Jumlah =
Pemasangan Box Hagger
 Satuan : Unit
UPAH :
1 ls Upah pemasangan Box Hagger 8 group @ Rp. 125,000.00 =
Jumlah =
5 Pengadaan dan pemasangan MCB
Satuan : Unit
BAHAN TDP
1 bh MCB 32 A/1P/10 kA @ Rp. 259,600.00 =
2 bh MCB 25 A/1P/10 kA @ Rp. 248,600.00 =
1 bh MCB 16 A/1P @ Rp. 83,050.00 =
2 bh MCB 4 A/1P @ Rp. 83,050.00 =
5% Perlengkapan instalasi / accessories @ Rp. =
Jumlah =
Satuan : bh
UPAH :
1 ls Upah pemasangan MCB/bh @ Rp. 425,000.00 =
Jumlah =
6 Pengaadaan material kabel untuk instalasi penerangan
Satuan : TTK
BAHAN TDP An.SNI (Revisi) 6.1.1
8 m' Kabel NYM 3 x 2,5 mm2 @ Rp. 12,600.00 =
Jumlah =
7 Pemasangan instalasi penerangan
Satuan : TTK
UPAH : An.SNI (Revisi) 6.1.2
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN NON TDP An.SNI (Revisi) 6.1.1
8 m' Pipa conduit @ Rp. 2,576.00 =
5% Perlengkapan @ Rp. =
Jumlah =
8 Pemasangan Lampu penerangan
Satuan : TTK
UPAH : An.SNI (Revisi) 6.33.2
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
Downlight led 8 W
BAHAN NON TDP An.SNI (Revisi) 6.33.1
1 bh Downlight Led 8 W @ Rp. 115,000.00 =
 5% Perlengkapan @ Rp. =
Jumlah =
Downlight led 15W
BAHAN NON TDP An.SNI (Revisi) 6.33.1
1 bh Downlight led 15W @ Rp. 180,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
SL 18W
BAHAN NON TDP An.SNI (Revisi) 6.33.1
1 bh Lampu SL 18 W berikut fitting @ Rp. 55,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
Lampu sorot 12 W
BAHAN NON TDP An.SNI (Revisi) 6.33.1
1 bh Lampu sorot 10 W @ Rp. 350,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
Lampu gantung
BAHAN NON TDP An.SNI (Revisi) 6.33.1
1 bh Lampu gantung @ Rp. 2,500,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
9 Pengaadaan material kabel untuk instalasi stop kontak
Satuan : TTK
BAHAN TDP An.SNI (Revisi) 6.1.1
7 m' Kabel NYM 3 x 2,5 mm2 @ Rp. 12,600.00 =
Jumlah =
10 Pemasangan instalasi Stop kontak
Satuan : TTK
UPAH : An.SNI (Revisi) 6.4.2
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN NON TDP An.SNI (Revisi) 6.4.1
7 m' Pipa conduit @ Rp. 2,576.00 =
5% Perlengkapan @ Rp. =
Jumlah =
11 Pemasangan Stop kontak daya 1 phase
Satuan : TTK
UPAH : An.SNI (Revisi) 6.18.2
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
 0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN NON TDP An.SNI (Revisi) 6.18.1
1 bh Stop kontak daya 1phase @ Rp. 22,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
12 Pemasangan saklar tunggal
Satuan : TTK
UPAH : An.SNI (Revisi) 6.21.2
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN NON TDP An.SNI (Revisi) 6.21.1
1 m' Saklar tunggal @ Rp. 14,400.00 =
5% Perlengkapan @ Rp. =
Jumlah =
13 Pemasangan saklar double
Satuan : TTK
UPAH : An.SNI (Revisi) 6.21.2
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN NON TDP An.SNI (Revisi) 6.21.1
1 m' Saklar Double @ Rp. 37,100.00 =
5% Perlengkapan @ Rp. =
Jumlah =
14 Pengadaan dan pemasangan ceiling fan
asumsi sama dengan pekerjaan pemasangan lampu
Satuan : TTK
UPAH :
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN
1 bh Ceiling fan @ Rp. 241,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
15 Pengadaan dan pemasangan Exhause fan
asumsi sama dengan pekerjaan pemasangan lampu
 Satuan : TTK
UPAH :
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN
1 bh Exhause fan @ Rp. 450,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
16 Pengadan dan pemasangan peralatan tata suara berikut instalasi
Analisa sesuai kebutuhan
Satuan : Unit
BAHAN
1 unit Amplifier 240 W @ Rp. 3,416,000.00 =
1 unit Mixer 240 W with MP3 player, USB/SD card @ Rp. 4,648,000.00 =
1 unit Dynamic Micropone @ Rp. 350,000.00 =
1 unit Microphone wireless 2 chanel @ Rp. 1,680,000.00 =
mic with bodypack
wireless microphone clip on
1 Unit Rack wallmaounted @ Rp. 3,050,000.00 =
10 % Perlengkapan instalasi @ Rp. =
Jumlah =
UPAH :
1 ls Pemasangan 1 unit Peralatan Tata suara @ Rp. 750,000.00 =
Jumlah =
17 Pengadaan dan pemasangan column speaker 20 w
asumsi sama dengan pekerjaan pemasangan bell alarm
Satuan : TTK
UPAH SNI (Revisi) 6.25.2
0.166 oh Pekerja @ Rp. 95,000.00 =
0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN SNI (Revisi) 6.25.1
1 bh Colom speaker 20 w @ Rp. 672,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
18 Pengadaan dan pemasangan Horn speaker
asumsi sama dengan pekerjaan pemasangan bell alarm
Satuan : TTK
UPAH SNI (Revisi) 6.25.2
0.166 oh Pekerja @ Rp. 95,000.00 =
 0.166 oh Tukang @ Rp. 110,000.00 =
0.033 oh Kepala Tukang @ Rp. 120,000.00 =
0.017 oh Mandor @ Rp. - =
Jumlah =
BAHAN SNI (Revisi) 6.25.1
1 bh Horn speaker 25 w @ Rp. 504,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
19 Pemasangan kabel NYMH 3 x 1.5 mm
Upah asumsi sama seperti pekerjaan Drop Wire
Bahan sesuai kebutuhan
Satuan : M'
UPAH : diambil dari TTK 111
0.012 oh Pekerja @ Rp. 95,000.00 =
0.003 oh Teknisi @ Rp. 281,400.00 =
Jumlah =
BAHAN
1 m' Kabel NYMHY 3 x 1,5 mm @ Rp. 10,640.00 =
1 m' Pipa conduit @ Rp. 2,576.00 =
0.5 bh Socket pipa @ Rp. 800.00 =
0.5 bh T dos @ Rp. 2,300.00 =
1 bh Klem pipa @ Rp. 400.00 =
5 % Perlengkapan @ Rp. =
Jumlah =
20 Pengadaan dan pemasangan Terminal box tata suara berikut instalasi
Upah Asumsi sama dengan pekerjaan pemasangan lemari kabel
Bahan sesuai kebutuhan
Satuan : Unit
UPAH : TTK502
1 oh Teknisi @ Rp. 281,400.00 =
1 oh Pembantu Teknisi @ Rp. 327,600.00 =
1.47 oh Pekerja @ Rp. 95,000.00 =
Jumlah =
BAHAN
1 bh TB-TS @ Rp. 325,000.00 =
5% Perlengkapan @ Rp. =
Jumlah =
21 Pengadaan material penangkal petir konvensional

BAHAN TDP
4 mtr Splitzen uk 3/4 @ Rp. 72,100.00 =
45 mtr Kabel NYY 50mm @ Rp. 30,000.00 =
12 mtr Kabel BC 50 mm @ Rp. 56,000.00 =
1 bh Grounding bar plate uk 10 x 100 x 300 mm @ Rp. 429,150.00 =
1 bh Grounding rod uk 3/4 x 4m @ Rp. 1,176,000.00 =
 Jumlah =
22 Pemasangan penangkal petir konvensional

UPAH : Diambil dari APU013 AHS : Sintel Pekerjaan umum no 13

1 oh Tenaga Ahli @ Rp. 281,400.00 =
3 oh Supervisor @ Rp. 168,840.00 =
6 oh Teknisi @ Rp. 281,400.00 =
12 oh Pembantu Teknisi @ Rp. 327,600.00 =
12 oh Pekerja @ Rp. 95,000.00 =
Jumlah =
BAHAN :
4 mtr Pipa galvanis 1' @ Rp. 59,000.00 =
35 mtr Pipa pvc 1/2' @ Rp. 5,000.00 =
1 bh Bak kontrol 45 x 45 cc tinggi 50 cm @ Rp. 473,669.00 =
10 % Perlengkapan instalasi @ Rp. =
Jumlah =

Pekerjaan Plambing
1 Pemasangan pompa deep well
Satuan : TTK
UPAH :
30 oh Pekerja @ Rp. 140,700.00 =
30 oh Tukang @ Rp. 163,800.00 =
10 oh Kepala Tukang @ Rp. 188,300.00 =
10 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN
1 bh Pompa sumersible @ Rp. 241,000.00 =
150 % Pengeboran @ Rp. 150,000.00 =
120 bh Pvc dia.200 @ Rp. 241,000.00 =
1 ls izin @ Rp. 5,000,000.00 =
25 % Perlengkapan @ Rp. =
Jumlah =
INSTALASI AIR BERSIH
1 Pembuatan sumur bor
AHS APU 008
Satuan : m'
 UPAH :
2 oh Pekerja @ Rp. 140,700.00 =
1 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN
1 m' Pipa Pvc dia. 4" @ Rp. 132,000.00 =
1 m' Pipa Pvc dia. 1.25" @ Rp. 14,750.00 =
10 % Perlengkapan @ Rp. =
Jumlah =
2 Pemasangan pompa sumersible, transfer/boster
Satuan : TTK
UPAH :
2 oh Pekerja @ Rp. 140,700.00 =
2 oh Tukang @ Rp. 163,800.00 =
1 oh Kepala Tukang @ Rp. 188,300.00 =
1 oh Mandor @ Rp. 212,700.00 =
Jumlah =
Pompa sumersible
BAHAN
1 bh Pompa sumersible @ Rp. 5,815,000.00 =
1% Perlengkapan @ Rp. =
Jumlah =
Pompa transfer
BAHAN
1 bh Pompa transfer lengkap dengan floating switch @ Rp. 2,668,000.00 =
1% Perlengkapan @ Rp. =
Jumlah =
Pompa dorong/boster
BAHAN
1 bh Pompa transfer @ Rp. 2,668,000.00 =
1% Perlengkapan @ Rp. =
Jumlah =

3 Pemasangan Pipa PVC Type AW Ø 0,5"

Satuan : m'
UPAH : Diambil dari An.SNI (Revisi ) 6.21.2 (AHS : EP 2012 Mekanikal NO:25 HAL.152)
0.036 oh Pekerja @ Rp. 140,700.00 =
0.06 oh Tukang @ Rp. 163,800.00 =
0.006 oh Kepala Tukang @ Rp. 188,300.00 =
0.0018 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN
1.2 m' Pipa PVC type AW 0.5" @ Rp. 5,500.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
4 Pemasangan Fitting 0.5" (SHOCK, KNEE, FLANGE, REDUCER)
Satuan : buah
UPAH :
0.06 oh Pekerja @ Rp. 140,700.00 =
Jumlah =
BAHAN
1 oh Tee 0.5" @ Rp. 2,640.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
BAHAN
1 oh Knee 0.5" @ Rp. 2,040.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
BAHAN
1 oh Socet 0.5" @ Rp. 1,680.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
7 Pemasangan kran Ø 1/2"
Satuan : buah
UPAH : An.SNI (Revisi ) 6.35.2 (AHS : EP 2012 Pekerjaan sanitasi NO:33 HAL.3
0.01 oh Pekerja @ Rp. 140,700.00 =
0.1 oh Tukang @ Rp. 163,800.00 =
0.01 oh Kepala Tukang @ Rp. 188,300.00 =
0.005 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN An.SNI (Revisi ) 6.35.1
1 Bh Kran air @ Rp. 48,000.00 =
0.025 Bh Seal tape @ Rp. 15,000.00 =
Jumlah =
INSTALASI AIR BEKAS DAN KOTOR
8 Pengadaan dan pemasangan Bio Septictank kapasitas 2000 ltr
analisa sesuai kebutuhan
Satuan : buah
UPAH :
2.16 m3 Upah gali (1m x 1m x 1.5m) @ Rp. 161,985.90 =
1 ls Upah pemasangan (pekerja) @ Rp. 140,700.00 =
Jumlah =
BAHAN
1 bh Bio Septictank kapasitas 2000 ltr @ Rp. 9,800,000.00 =
1% Perlengkapan @ Rp. =
Jumlah =
9 Pemasangan Floor drain 2"
Satuan : buah
UPAH : An.SNI (Revisi ) 6.36.2 (AHS : EP 2012 Pekerjaan sanitasi NO:34 HAL.3
0.01 oh Pekerja @ Rp. 140,700.00 =
 0.1 oh Tukang @ Rp. 163,800.00 =
0.01 oh Kepala Tukang @ Rp. 188,300.00 =
0.005 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN An.SNI (Revisi ) 6.36.1
1 bh Floor drain 2" @ Rp. 78,000.00 =
Jumlah =
10 Pemasangan Roof drain 3"
Satuan : buah
UPAH : An.SNI (Revisi ) 6.36.2 (AHS : EP 2012 Pekerjaan sanitasi NO:34 HAL.3
0.2 oh Pekerja @ Rp. 140,700.00 =
0.2 oh Tukang @ Rp. 163,800.00 =
0.02 oh Kepala Tukang @ Rp. 188,300.00 =
0.02 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN An.SNI (Revisi ) 6.36.1
1 bh Roof drain 3" @ Rp. 130,000.00 =
10 % Perlengkapan @ Rp. =
Jumlah =
11 Pemasangan Pipa PVC Type D Ø 2"
Satuan : m' uu
UPAH : An.SNI (Revisi ) 6.30.2 (AHS : EP 2012 Pekerjaan sanitasi NO:29 HAL.3
0.036 oh Pekerja @ Rp. 140,700.00 =
0.06 oh Tukang @ Rp. 163,800.00 =
0.006 oh Kepala Tukang @ Rp. 188,300.00 =
0.0018 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN An.SNI (Revisi ) 6.30.1
1.2 m' Pipa PVC type D 2" @ Rp. 13,500.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
12 Pemasangan Pipa PVC Type D Ø 3"
Satuan : m' uu
UPAH : An.SNI (Revisi ) 6.30.2 (AHS : EP 2012 Pekerjaan sanitasi NO:29 HAL.3
0.036 oh Pekerja @ Rp. 140,700.00 =
0.06 oh Tukang @ Rp. 163,800.00 =
0.006 oh Kepala Tukang @ Rp. 188,300.00 =
0.0018 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN An.SNI (Revisi ) 6.30.1
1.2 m' Pipa PVC type D 3" @ Rp. 24,250.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
13 Pemasangan Pipa PVC Type D Ø 4"
Satuan : m' uu
 UPAH : An.SNI (Revisi ) 6.30.2 (AHS : EP 2012 Pekerjaan sanitasi NO:29 HAL.3
0.036 oh Pekerja @ Rp. 140,700.00 =
0.06 oh Tukang @ Rp. 163,800.00 =
0.006 oh Kepala Tukang @ Rp. 188,300.00 =
0.0018 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN An.SNI (Revisi ) 6.30.1
1.2 m' Pipa PVC type D 3" @ Rp. 38,000.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
14 Memasang Fitting 2" (SHOCK, KNEE, FLANGE, REDUCER)
Satuan : buah
UPAH :
0.06 oh Pekerja @ Rp. 140,700.00 =
Jumlah =
BAHAN
1 oh Knie 2" @ Rp. 6,240.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
15 Memasang Fitting 3" (SHOCK, KNEE, FLANGE, REDUCER)
Satuan : buah
UPAH :
0.06 oh Pekerja @ Rp. 140,700.00 =
Jumlah =
BAHAN
1 oh Tee reducer 3x2" @ Rp. 42,500.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
BAHAN
1 oh Knee 3" @ Rp. 14,880.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
16 Memasang Fitting 4" (SHOCK, KNEE, FLANGE, REDUCER)
Satuan : buah
UPAH :
0.06 oh Pekerja @ Rp. 140,700.00 =
Jumlah =
BAHAN
1 oh knee 4" @ Rp. 30,000.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
BAHAN
1 oh Knee reducer 4x3" @ Rp. 34,560.00 =
35 % Perlengkapan @ Rp. =
Jumlah =
17 Memasang 1 bh bak kontrol ps batu bata (45 x 45)cm tinggi 50 cm
Satuan : m' uu
UPAH : An.SNI (Revisi ) 6.17.2 (AHS : EP 2012 Pekerjaan sanitasi NO:29 HAL.3
1.42 oh Pekerja @ Rp. 140,700.00 =
0.47 oh Tukang @ Rp. 163,800.00 =
0.047 oh Kepala Tukang @ Rp. 188,300.00 =
0.071 oh Mandor @ Rp. 212,700.00 =
Jumlah =
BAHAN An.SNI (Revisi ) 6.17.1
113 bh Batu Bata @ Rp. 800.00 =
77 kg Semen portland @ Rp. 1,366.00 =
0.13 m3 Pasir pasang @ Rp. 207,000.00 =
0.02 m3 batu kerikil @ Rp. 86.00 =
2.6 kg besi beton @ Rp. 11,000.00 =
0.09 m3 Pasir beton @ Rp. 250,000.00 =
Jumlah =
 PEK 140700 147735
TUK 163800 14250.9
K.TUK 188300 161985.9 2531030
MANDOR 212700 15.625

Rp. 969.00
Rp. 165.00
Rp. 135.00
Rp. 1,269.00

Rp. 250,000.00
Rp. 250,000.00

Rp. 356,000.00
Rp. 17,800.00
Rp. 373,800.00

Rp. 342,100.00
Rp. 259,600.00
Rp. 497,200.00
Rp. 82,000.00
Rp. 249,150.00
Rp. 250,000.00
Rp. 1,680,050.00

Rp. 425,000.00
Rp. 425,000.00

Rp. 184,000.00
Rp. 9,200.00
Rp. 193,200.00
Rp. 125,000.00
Rp. 125,000.00

Rp. 259,600.00
Rp. 497,200.00
Rp. 83,050.00
Rp. 166,100.00 1,005,950.00
Rp. 50,297.50
Rp. 1,056,247.50

Rp. 425,000.00
Rp. 425,000.00

Rp. 100,800.00
Rp. 100,800.00

Borongan
Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00 35000

Rp. 20,608.00
Rp. 1,030.40
Rp. 21,638.40

Borongan
Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00 25000

Rp. 115,000.00
Rp. 5,750.00
Rp. 120,750.00

Rp. 180,000.00
Rp. 9,000.00
Rp. 189,000.00 3395
4243.75
2546.25
Rp. 55,000.00
Rp. 2,750.00
Rp. 57,750.00

Rp. 350,000.00
Rp. 17,500.00
Rp. 367,500.00

Rp. 2,500,000.00
Rp. 125,000.00
Rp. 2,625,000.00

Rp. 88,200.00
Rp. 88,200.00

Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00 35000

Rp. 18,032.00
Rp. 901.60
Rp. 18,933.60

https://www.elextraonline.com/category.html?id=388
Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00 35000

Rp. 22,000.00
Rp. 1,100.00
Rp. 23,100.00

Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00 35000

Rp. 14,400.00
Rp. 720.00
Rp. 15,120.00

Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00 http://www.cskele 35000

Rp. 37,100.00
Rp. 1,855.00
Rp. 38,955.00
http://www.deltateknik.co.id/web/index.php/produk/toa-p-a-sound-system/toa-mixer-amplifier/toa

http://www.omjoni.com/toa-mixer-amplifier-za-2240mpu-za2240mpu-za-2240-mpu-za2240-mpu-24
http://www.etalasebelanja.co.id/produk/detail/krezt-kru-8010--wireless-microphone
Rp. 15,770.00
Rp. 18,260.00 http://fjb.kaskus.co.id/product/000000000000000009062914/jual-macam2-microphone-amp-keleng
Rp. 3,960.00
Rp. -
Rp. 37,990.00 35000

Rp. 241,000.00
Rp. 12,050.00
Rp. 253,050.00
Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00 35000

Rp. 450,000.00
Rp. 22,500.00
Rp. 472,500.00

Rp. 3,416,000.00
Rp. 4,648,000.00
Rp. 350,000.00
Rp. 1,680,000.00
-
-
3,050,000.00
Rp. 305,000.00
Rp. 13,449,000.00

Rp. 750,000.00
Rp. 750,000.00

Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00

Rp. 672,000.00
Rp. 33,600.00
Rp. 705,600.00

Rp. 15,770.00
Rp. 18,260.00
Rp. 3,960.00
Rp. -
Rp. 37,990.00

Rp. 504,000.00
Rp. 25,200.00
Rp. 529,200.00

Rp. 1,140.00
Rp. 844.20
Rp. 1,984.20

Rp. 10,640.00
Rp. 2,576.00
Rp. 400.00
Rp. 1,150.00
Rp. 400.00 15,166.00
Rp. 758.30
Rp. 15,924.30

Rp. 281,400.00
Rp. 327,600.00
Rp. 139,650.00
Rp. 748,650.00

Rp. 325,000.00
Rp. 16,250.00
Rp. 341,250.00

Rp. 288,400.00
Rp. 1,350,000.00
Rp. 672,000.00
Rp. 429,150.00
Rp. 1,176,000.00
 Rp. 3,915,550.00

n umum no 13
Rp. 281,400.00
Rp. 506,520.00 BAK KONTROL uk 45 x 45 cm tinggi 50 cm
Rp. 1,688,400.00 Satuan : TTK
Rp. 3,931,200.00 UPAH :
Rp. 1,140,000.00 1.42 oh Pekerja @ Rp. 140700 =
Rp. 7,547,520.00 0.47 oh Tukang @ Rp. 163800 =
0.047 oh Kepala Tuk @ Rp. 188300 =
Rp. 236,000.00 0.071 oh Mandor @ Rp. 212700 =
Rp. 175,000.00 Jumlah =
Rp. 473,669.00 884,669.00 BAHAN NON TDP
Rp. 88,466.90 0.25 m3 Batu bata @ Rp. 550 =
Rp. 973,135.90 77 kg Semen @ Rp. 1340 =
0.13 m3 Pasir pasa @ Rp. 125000 =
0.02 m3 Batu keriki @ Rp. 580000 =
2.6 kg Besi beton @ Rp. 12500 =
0.09 m3 Pasir beto @ Rp. 103000 =
Jumlah =
TOTTAL UPAH DAN BAHAN = Rp. 473669.3

Rp. 4,221,000.00
Rp. 4,914,000.00
Rp. 1,883,000.00
Rp. 2,127,000.00
Rp. 13,145,000.00

Rp. 241,000.00
Rp. 361,500.00
Rp. 28,920,000.00
Rp. 5,000,000.00 34,522,500.00
Rp. 8,630,625.00
Rp. 43,153,125.00
 Rp. 281,400.00
Rp. 212,700.00
Rp. 494,100.00

Rp. 132,000.00 29646000

Rp. 14,750.00 146,750.00
Rp. 14,675.00 14,675.00
Rp. 161,425.00

Rp. 281,400.00
Rp. 327,600.00
Rp. 188,300.00
Rp. 212,700.00
Rp. 1,010,000.00

Rp. 5,815,000.00
Rp. 58,150.00
Rp. 5,873,150.00

Rp. 2,668,000.00
Rp. 26,680.00
Rp. 2,694,680.00

Rp. 2,668,000.00
Rp. 26,680.00
Rp. 2,694,680.00

nikal NO:25 HAL.152)

Rp. 5,065.20
Rp. 9,828.00
Rp. 1,129.80
Rp. 382.86
Rp. 16,405.86

Rp. 6,600.00
Rp. 2,310.00
Rp. 8,910.00
 Rp. 8,442.00
Rp. 8,442.00

Rp. 2,640.00
Rp. 924.00
Rp. 3,564.00

Rp. 2,040.00
Rp. 714.00
Rp. 2,754.00

Rp. 1,680.00
Rp. 588.00
Rp. 2,268.00

jaan sanitasi NO:33 HAL.308)

Rp. 1,407.00
Rp. 16,380.00
Rp. 1,883.00
Rp. 1,063.50
Rp. 20,733.50

Rp. 48,000.00
Rp. 375.00
Rp. 48,375.00

Rp. 349,889.54
Rp. 140,700.00
Rp. 490,589.54

Rp. 9,800,000.00
Rp. 98,000.00
Rp. 9,898,000.00

jaan sanitasi NO:34 HAL.308)

Rp. 1,407.00
 Rp. 16,380.00
Rp. 1,883.00
Rp. 1,063.50
Rp. 20,733.50

Rp. 78,000.00
Rp. 78,000.00

jaan sanitasi NO:34 HAL.308)

Rp. 28,140.00 Pek 147735
Rp. 32,760.00 Mandor 14250.9
Rp. 3,766.00 161985.9
Rp. 4,254.00
Rp. 68,920.00

Rp. 130,000.00
Rp. 13,000.00
Rp. 143,000.00

jaan sanitasi NO:29 HAL.307)

Rp. 5,065.20
Rp. 9,828.00
Rp. 1,129.80 0
Rp. 382.86
Rp. 16,405.86

Rp. 16,200.00
Rp. 5,670.00
Rp. 21,870.00

jaan sanitasi NO:29 HAL.307)

Rp. 5,065.20
Rp. 9,828.00
Rp. 1,129.80
Rp. 382.86
Rp. 16,405.86

Rp. 29,100.00
Rp. 10,185.00
Rp. 39,285.00
jaan sanitasi NO:29 HAL.307)
Rp. 5,065.20
Rp. 9,828.00
Rp. 1,129.80
Rp. 382.86
Rp. 16,405.86

Rp. 45,600.00
Rp. 15,960.00
Rp. 61,560.00

Rp. 8,442.00
Rp. 8,442.00

Rp. 6,240.00
Rp. 2,184.00
Rp. 8,424.00

Rp. 8,442.00
Rp. 8,442.00

Rp. 42,500.00
Rp. 14,875.00
Rp. 57,375.00

Rp. 14,880.00
Rp. 5,208.00
Rp. 20,088.00

Rp. 8,442.00
Rp. 8,442.00

Rp. 30,000.00
Rp. 10,500.00
Rp. 40,500.00

Rp. 34,560.00
Rp. 12,096.00
Rp. 46,656.00
jaan sanitasi NO:29 HAL.307)
Rp. 199,794.00
Rp. 76,986.00
Rp. 8,850.10
Rp. 15,101.70
Rp. 300,731.80

Rp. 90,400.00
Rp. 105,182.00
Rp. 26,910.00
Rp. 1.72
Rp. 28,600.00
Rp. 22,500.00
Rp. 273,593.72
m3 1 sisi 0.0495 0.0022 m3 1 buah bata
m3 utk 5 sisi (4 di 0.2475 112.5 bata yg dibutuhkan utk 5 sisi
dibulatkan jadi 113
em/toa-mixer-amplifier/toa-za-2120-mixer-amplifier-with-mp3-

-2240-mpu-za2240-mpu-240w-1470177768.html
microphone

m2-microphone-amp-kelengkapannya--mic-wirelesspodiumcablestand
Rp. 199794
Rp. 76986
Rp. 8850.1
Rp. 15101.7
Rp. 300731.8

Rp. 137.5
Rp. 103180
Rp. 16250
Rp. 11600
Rp. 32500
Rp. 9270
Rp. 172937.5