Rab Masjid

MASJID - TANGKUBAN PERAHU HALAMAN : 00
REKAPITULASI PRAKIRAAN PERINCIAN HARGA
DKI - JAKARTA REKAPITULASI TOTAL
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH HARGA

( Rp ) ( Rp )
I BANGUNAN FISIK
1 Pekerjaan persiapan 1.00 ls 224,800,000.00 224,800,000.00
2 Masjid Agung Tangkuban Perahu 1.00 unit 9,265,756,104.20 9,265,756,104.20
JUMLAH - I Rp. 9,490,556,104.20
II SITE LUAR BANGUNAN 545,700,927.97

JUMLAH - II Rp. 545,700,927.97
III TANAMAN/LANSEKAP 144,069,937.95

JUMLAH - III Rp. 144,069,937.95
JUMLAH Rp. 10,180,326,970.12
PPN 10 % Rp. 1,018,032,697.01
JUMLAH TOTAL Rp. 11,198,359,667.14
DIBULATKAN Rp. 11,198,359,000.00
KONSULTAN PERENCANA
ACHMAD & FAUZAN NOEMAN
KUASA PENGGUNA ANGGARAN
……………. Ir. Ahmad Noeman, IAI

NIP. ………….. Direktur
REKAPITULASI PRAKIRAAN
PERINCIAN HARGA
DKI - JAKARTA PEK.STRUKTUR
NO URAIAN PEKERJAAN JUMLAH HARGA

( Rp )
1 PEKERJAAN PERSIAPAN 224,800,000.00
JUMLAH Rp. 224,800,000.00

URAIAN PRAKIRAAN
PERINCIAN HARGA PEKERJAAN
DKI - JAKARTA
STRUKTUR
NO URAIAN PEKERJAAN STN VOLUME HARGA SATUAN JUMLAH HARGA

( Rp ) ( Rp )
I PEKERJAAN PERSIAPAN
1 Gudang bahan + los pekerja m2 60.00 600,000.00 36,000,000.00

2 Penyediaan listrik dan air kerja ls 1.00 36,000,000.00 36,000,000.00
3 Photo proyek dan administrasi proyek ls 1.00 12,800,000.00 12,800,000.00
4 Peralatan kerja ( Mobilisasi & Demobilisasi ) ls 1.00 15,000,000.00 15,000,000.00
5 Fasilitas telepon proyek ls 1.00 18,000,000.00 18,000,000.00
6 Pembersihan lokasi ls 1.00 14,000,000.00 14,000,000.00
7 Scatfolding Lengkap ( 6 bulan ) bln 6.00 15,500,000.00 93,000,000.00
JUMLAH - I Rp. 224,800,000.00

DKI - JAKARTA REKAPITULASI TOTAL

( Rp )
I BANGUNAN MASJID TANGKUBAN PERAHU

1 Pekerjaan Arsitektur 2,557,824,880.27
2 Pekerjaan Elemen Estetika 722,698,513.83
3 Pekerjaan Struktur 4,842,603,610.11
4 Pekerjaan Mekanikal dan Elektrikal 1,142,629,100.00
JUMLAH Rp. 9,265,756,104.20
MASJID - AGUNG MANDAILING NATAL HALAMAN : 01
KABUPATEN - MANDAILING NATAL PEK. ARSITEKTUR

( Rp )
a ARSITEKTUR BANGUNAN PUSAT BISNIS SYARIAH
I PEKERJAAN PERSIAPAN 100,550,000.00

II PEK. ATAP 238,940,000.00
III PEK. DINDING & PELESTERAN 535,015,852.30
IV PEK. KOSEN ALUMUNIUM Tebal 1,2mm ,PINTU & JENDELA 737,756,000.00
LKP DGN KUNCI, KACA & ASS
V PEKERJAAN PELAPIS LANTAI DAN DINDING 568,382,427.20
VI PEKERJAAN LANGIT-LANGIT 417,971,519.20
VII PEK. CAT & PENYELESAIAN 633,556,940.60
VIII PEKERJAAN SANITAIR 77,134,400.00
JUMLAH a Rp. 3,309,307,139.30

URAIAN PRAKIRAAN PERINCIAN HARGA
PEKERJAAN
KABUPATEN - MANDAILING NATAL
ARSITEKTUR
NO URAIAN PEKERJAAN STN VOLUMEHARGA SATUAN JUMLAH HARGA

( Rp ) ( Rp )
1 Direksi keet m2 0.00 650,000.00 0.00

2 Pemasangan Bouwplank dan pengukuran m' 108.00 350,000.00 37,800,000.00
3 Gudang bahan + los pekerja m2 48.00 350,000.00 16,800,000.00
4 Penyediaan listrik dan air kerja ls 1.00 6,000,000.00 6,000,000.00
5 Photo proyek dan administrasi proyek ls 1.00 3,200,000.00 3,200,000.00
6 Peralatan kerja ( Mobilisasi & Demobilisasi ) ls 1.00 5,000,000.00 5,000,000.00
7 Fasilitas telepon proyek ls 1.00 5,000,000.00 5,000,000.00
8 Pembersihan lokasi ls 1.00 3,500,000.00 3,500,000.00
9 Scatfolding Lengkap ( 6 bulan ) bln 6.00 3,875,000.00 23,250,000.00
JUMLAH - I Rp. 100,550,000.00
II PEK. ATAP
1 Penutup atap Tile KUBOTA m2 912.60 145,000.00 132,327,000.00
2 Multiplek 9mm + Kaso 5/7 alas atap m2 912.60 75,000.00 68,445,000.00
3 Bubungan m' 121.28 50,000.00 6,064,000.00
4 Lisplank kayu m' 642.08 50,000.00 32,104,000.00
JUMLAH - II Rp. 238,940,000.00

PEKERJAAN
ARSITEKTUR

( Rp ) ( Rp )
III PEK. DINDING & PELESTERAN
A LANTAI I
1 Pasangan 1/2 bata adukan 1 PC : 2 Psr m2 57.57 109,100.00 6,280,887.00

3 Pelesteran 1 PC : 2 Psr m2 115.14 47,600.00 5,480,664.00
5 Acian beton pada list profil m2 12.80 23,250.00 297,600.00
6 Pasangan batu alam m2 86.40 112,000.00 9,676,800.00
7 Pasangan roster beton m2 122.40 200,000.00 24,480,000.00
8 Pek. Saluran Grevel dia. 20 cm m' 108.00 365,000.00 39,420,000.00
JUMLAH - A 155,179,751.80
B LANTAI 2

3 Pasangan roster beton pola bintang m2 14.72 200,000.00 2,944,000.00
8 Kaca patri pola bintang m2 7.13 2,500,000.00 17,825,000.00
JUMLAH - B 123,345,119.20
C LANTAI 3

JUMLAH - C 123,366,996.00
D LANTAI 4

JUMLAH - D 133,123,985.30
JUMLAH - III.A s/d III.D 535,015,852.30

PEKERJAAN
ARSITEKTUR

( Rp ) ( Rp )
IV PEK. KOSEN ALUMUNIUM Tebal 1,2mm ,PINTU & JENDELA

a LANTAI I
1 Type Pintu P1, kusen alumunium 3", daun pintu alumunium dan kaca tem unit 1.00 8,500,000.00 8,500,000.00
12mm, rangka baja lapis alum.composit, jendela kaca t=5 mm dng cutting stiker
2 Type Pintu P2, kusen alumunium 3", daun pintu alumunium,kaca sunblas unit 1.00 5,500,000.00 5,500,000.00
4 Type Pintu P4, kusen stainless, daun pintu stainless unit 6.00 2,450,000.00 14,700,000.00
5 Type Jendela J1, kusen alumunium 3", daun jendela alumunium, kaca 5 unit 24.00 3,010,000.00 72,240,000.00
7 Type Jendela BV1, kusen alumunium 3", kaca 5mm unit 6.00 850,000.00 5,100,000.00
b LANTAI 2
5 Type Jendela J4, kusen alumunium 3" unit 2.00 3,500,000.00 7,000,000.00
c LANTAI 3
d LANTAI 4
JUMLAH - IV Rp. 737,756,000.00

PEKERJAAN
ARSITEKTUR

( Rp ) ( Rp )
V PEKERJAAN PELAPIS LANTAI DAN DINDING

A LANTAI I
1 Lt. Granitile Pola 30 x 30 pada teras setara Niro m2 34.33 347,980.00 11,946,153.40
2 Lt. Keramik 30 x 30 cm setara Roman m2 504.72 196,850.00 99,354,132.00
3 Lt. Keramik KM/WC Anti Slip 20 x 20 cm setara Roman m2 46.08 293,430.00 13,521,254.40
4 Dinding Keramik KM/WC 20 x 25 cm setara Roman m2 42.80 204,500.00 8,752,600.00
5 Plin Keramik 10 x 30 cm setara Roman m' 184.25 104,680.00 19,287,290.00
6 Noise Keramik 5 x 30 cm pada tangga setara Roman m' 52.80 104,680.00 5,527,104.00
JUMLAH - A 158,388,533.80
B LANTAI 2

JUMLAH - B 141,791,113.30
C LANTAI 3

JUMLAH - C 141,791,113.30
PEKERJAAN
ARSITEKTUR

( Rp ) ( Rp )
D LANTAI 4

JUMLAH - D 126,411,666.80
JUMLAH - V.A s/d V.D 568,382,427.20
VI PEKERJAAN LANGIT-LANGIT
A LANTAI I
1 Plafond Gypsum plat 9mm setara Jayaboard m2 639.64 148,700.00 95,114,468.00

2 Plafond GRC t:5 mm/ m2 m2 27.17 146,840.00 3,989,642.80
3 Lis plafond Gypsum m' 324.21 25,000.00 8,105,250.00
JUMLAH - A 107,209,360.80
B LANTAI 2

JUMLAH - B 101,029,957.80
C LANTAI 3

JUMLAH - C 101,029,957.80
D LANTAI 4

JUMLAH - D 108,702,242.80
JUMLAH - VI.A s/d VI.D 417,971,519.20

PEKERJAAN
KABUPATEN - MANDAILING NATAL ARSITEKTUR

( Rp ) ( Rp )
VII PEK. CAT & PENYELESAIAN

A LANTAI I
1 Cat Tembok interior & exterior setara Dulux ICI m2 854.26 75,350.00 64,368,491.00
2 Cat plafond Setara Dulux ICI m2 666.81 66,580.00 44,396,209.80
3 Realling pipa besi tangga & void dgn ornamen + finishing cat duco m' 45.00 1,000,000.00 45,000,000.00
JUMLAH - A 153,764,700.80
B LANTAI 2
JUMLAH - B 167,877,066.60
C LANTAI 3
JUMLAH - C 167,878,573.60
D LANTAI 4
JUMLAH - D 144,036,599.60
JUMLAH - VIIA S/D VIID 633,556,940.60

PEKERJAAN
KABUPATEN - MANDAILING NATAL ARSITEKTUR

( Rp ) ( Rp )
VIII PEKERJAAN SANITAIR
A LANTAI 1
1 Closet duduk setara Toto (type cw 704 j) bh 3.00 2,050,000.00 6,150,000.00
2 Urinoir setara Toto bh 4.00 1,594,650.00 6,378,600.00
3 Jet washer setara Toto bh 2.00 85,000.00 170,000.00
4 Kran air setara Toto bh 3.00 165,000.00 495,000.00
5 Wastafel setara Toto bh 4.00 1,270,000.00 5,080,000.00
6 Floor drain bh 5.00 202,000.00 1,010,000.00
JUMLAH - A 19,283,600.00
B LANTAI 2
6 Floor drain bh 5.00 202,000.00 1,010,000.00
JUMLAH - B 19,283,600.00
C LANTAI 3
6 Floor drain bh 5.00 202,000.00 1,010,000.00
JUMLAH - C 19,283,600.00
D LANTAI 4
6 Floor drain bh 5.00 202,000.00 1,010,000.00
JUMLAH - D 19,283,600.00
JUMLAH - VIIIA S/D VIIID 77,134,400.00

MASJID AGUNG MANDAILING NATAL HALAMAN : 01
PERINCIAN HARGA
KABUPATEN - MANDAILING NATAL PEK.STRUKTUR

( Rp )
b STRUKTUR BANGUNAN PUSAT BISNIS SYARIAH
I PEKERJAAN TANAH 52,167,136.80

II PEKERJAAN PONDASI 506,634,071.00
III PEKERJAAN STRUKTUR BETON 1,557,791,565.90
IV PEKERJAAN KONTRUKSI ATAP 292,102,995.00
JUMLAH b Rp. 2,408,695,768.70

PEKERJAAN
STRUKTUR

( Rp ) ( Rp )
I PEKERJAAN TANAH
1 Galian tanah sloof m3 272.31 67,800.00 18,462,618.00

2 Galian tanah poer m3 98.75 67,800.00 6,695,250.00
3 Urugan Pasir bawah sloof dan poer m3 29.78 127,560.00 3,798,736.80
4 Lantai kerja bawah sloof dan Poer m3 29.78 779,400.00 23,210,532.00
JUMLAH - I Rp. 52,167,136.80
II PEKERJAAN PONDASI
1 Pour Tiang Pancang besi ulir 200 kg m3 77.50 2,650,000.00 205,375,000.00

2 Pour Pondasi Strouss Besi Ulir 115 kg m3 1.01 2,450,000.00 2,474,500.00
3 Pondasi Tiang Pancang Dia. 40 cm Panjang 12 m m' 1,752.00 105,000.00 183,960,000.00
4 Cor Strouss Dia. 30 cm Panjang 3 m m3 0.85 2,450,000.00 2,082,500.00
6 Sloff 01 / SL - 01 (30/40) besi ulir 120 kg m3 28.85 2,950,000.00 85,107,500.00
7 Sloff 02 / SL - 02 (20/30) besi ulir 125 kg m3 2.77 2,862,300.00 7,928,571.00
8 Sloff 03 / SL - 03 (15/20) besi polos 175 kg m3 0.66 2,600,000.00 1,716,000.00
9 Dinding beton tebal 15 cm besi polos 120 kg m3 6.38 2,500,000.00 15,950,000.00
10 Pemotongan kepala pondasi tiang pancang ttk 24.00 85,000.00 2,040,000.00
JUMLAH - II 506,634,071.00
PEKERJAAN
STRUKTUR

( Rp ) ( Rp )
III PEKERJAAN STRUKTUR BETON
A LANTAI 1 EL +/- 0,00 s/d 3.80
1 Kolom beton 50/50 Besi Ulir 200 kg, K 225 m2 15.26 3,750,000.00 57,225,000.00
3 Kolom praktis 15/15 K 225 m3 1.89 3,412,150.00 6,448,963.50
4 Balok beton 30/40 besi polos 290 kg, K 225 m3 23.69 2,750,000.00 65,147,500.00
5 Balok beton 20/40 Besi Ulir 215 kg, K 225 m3 19.35 2,500,000.00 48,375,000.00
7 Plat Lantai 2 Tebal 12 cm besi polos 180 kg m3 74.54 2,450,000.00 182,623,000.00
8 Plat atap tebal 10 cm besi polos 180 kg, t= 15 cm m3 11.76 2,450,000.00 28,812,000.00
9 Waterprofing atap entrace m2 78.40 125,000.00 9,800,000.00
JUMLAH - A 485,301,463.50
B LANTAI 2 EL +/- 3.80 s/d 7.20
3 Kolom praktis 15/15 K 225 m3 1.71 3,412,150.00 5,834,776.50
6 Balok beton 30/40 besi polos 290 kg K 225 m3 9.80 2,750,000.00 26,950,000.00
7 Plat lantai beton t: 15cm, besi polos 180 kg m3 47.20 3,216,600.00 151,823,520.00
JUMLAH - B 364,388,496.50
C LANTAI 3 EL +/- 7.20 s/d 11.00
2 Kolom praktis 15/15 K 225 m3 1.71 3,412,150.00 5,834,776.50
5 Balok beton 30/40 Besi Polos 290 kg, K 225 m3 9.80 3,650,000.00 35,770,000.00
JUMLAH - C 376,175,798.70
D LANTAI 4 EL +/- 11.00 s/d 14.80
1 Kolom beton 40/30 K 225 m3 14.59 3,735,410.00 54,499,631.90

2 Kolom praktis 15/15 K 225 m3 1.71 3,412,150.00 5,834,776.50
3 Balok beton 20/40 K 225 m3 23.69 2,752,477.00 65,206,180.13
4 Balok beton 20/30 K 225 m3 16.32 3,343,241.34 54,561,698.67
JUMLAH - D 331,925,807.20
JUMLAH - III 1,557,791,565.90
PEKERJAAN
STRUKTUR

( Rp ) ( Rp )
IV PEKERJAAN KONTRUKSI ATAP
1 Pasang Kuda - kuda WF 300.150.6,5.9 kg 5,635.60 12,000.00 67,627,200.00

2 Pasang Kuda - kuda WF 200.100.5,5.8 kg 1,034.94 12,000.00 12,419,280.00
3 Pasang Gording C 150.65.20.3,2 kg 8,236.91 11,500.00 94,724,465.00
4 Pasang Besi Pengikat Gording L 60.60.6 kg 211.38 10,500.00 2,219,490.00
5 Pasang Plat sambungan tebal 12 mm kg 491.72 8,500.00 4,179,620.00
6 Pasang Plat Pengaku tebal 10 mm kg 1,695.60 8,700.00 14,751,720.00
7 Pasang Plat Kendes tebal 30 mm kg 471.00 9,500.00 4,474,500.00
8 Pasang Baut HTB dia. 12 mm bh 928.00 1,200.00 1,113,600.00
9 Pasang Angker dia pjg. 40 cm bh 80.00 2,400.00 192,000.00
10 Pasang Drilling scruw p= 1,5' dia 0.4 bh 260.00 9,200.00 2,392,000.00
11 Pasang jarum keras bh 2.00 16,000.00 32,000.00
12 Pasang trestank besi dia. 12 mm kg 319.32 16,500.00 5,268,780.00
13 Pasang Ikatan angin besi dia 12 kg 68.12 17,500.00 1,192,100.00
14 Pasang Rangka atap galvalum (reng dan Usuk) kg 4,180.32 19,500.00 81,516,240.00
JUMLAH - IV Rp. 292,102,995.00

PERINCIAN HARGA
KABUPATEN MANDAILING NATAL PEK. M&E

( Rp )
c MEKANIKAL DAN ELEKTRIKAL BANGUNAN PUSAT BISNIS SYARIAH
1 PEKERJAAN ELECTRICAL SISTEM 607,255,180.00
2 PEKERJAAN MEKANIKAL SISTEM 600,149,655.00
JUMLAH c Rp. 1,207,404,835.00

PERINCIAN HARGA

( Rp ) ( Rp )
1 PEKERJAAN ELECTRICAL SISTEM

Pengadaan dan Pemasangan Instalasi Penerangan, Instalasi
Stop Kontak, Kabel Feeder, Instalasi Panel, Instalasi Grounding
Sistem, Lengkap dengan Accesories Terpasang sesuai Gambar
Data Spesifikasi Teknis
A Instalasi Penerangan dan Daya
1 Lantai Satu
- Armature TLD 2 x 36 W ( RECESSED / TKI ) Bh 32.00 673,875.00 21,564,000.00
- Armature TLD 1 x 36 W ( V-Shape ) Bh 4.00 346,625.00 1,386,500.00
- Lampu Down Light PL-E 13 W Bh 27.00 302,750.00 8,174,250.00
- Instalasi titik lampu Ttk 63.00 187,650.00 11,821,950.00
- Instalasi Stop kontak 1 Phs 16 A Ttk 15.00 281,480.00 4,222,200.00
- Outlet Stop kontak 1 Phs 16 A Bh 15.00 33,530.00 502,950.00
- Instalasi Stop kontak AC 1 Phs 16 A Ttk 10.00 351,850.00 3,518,500.00
- Outlet Stop kontak AC 1 Phs 16 A Bh 10.00 58,677.50 586,775.00
- Saklar Tunggal Bh 5.00 28,190.00 140,950.00
- Saklar Ganda Bh 11.00 42,400.00 466,400.00
- Saklar Hotel Bh 2.00 63,350.00 126,700.00
2 Lantai Dua
- Saklar Ganda Bh 10.00 42,400.00 424,000.00
- Saklar Hotel Bh 6.00 63,350.00 380,100.00
3 Lantai Tiga
- Saklar Ganda Bh 10.00 42,400.00 424,000.00
- Saklar Hotel Bh 6.00 63,350.00 380,100.00
4 Lantai Empat
- Saklar Ganda Bh 10.00 42,400.00 424,000.00
- Saklar Hotel Bh 4.00 63,350.00 253,400.00
PERINCIAN HARGA

( Rp ) ( Rp )
PERINCIAN HARGA

( Rp ) ( Rp )
B Instalasi Kabel Feeder
a Dari LVMDP ke Sub Distribusi Panel ( SDP-BSN )
Kabel NYFGbY 4Cx35 Sqmm M 70.00 478,800.00 33,516,000.00
b Dari SDP-BSN ke Panel Penerangan & Daya Lt. satu ( PP-1 )
Kabel NYY 4Cx10 Sqmm + BC 6 Sqmm M 4.00 92,400.00 369,600.00
c Dari SDP-BSN ke Panel Penerangan & Daya Lt. dua ( PP-2 )
Kabel NYY 4Cx10 Sqmm + BC 6 Sqmm M 8.00 92,400.00 739,200.00
d. Dari SDP-BSN ke Panel Penerangan & Daya Lt. tiga ( PP-3 )
Kabel NYY 4Cx10 Sqmm + BC 6 Sqmm M 12.00 92,400.00 1,108,800.00
e. Dari SDP-BSN ke Panel Penerangan & Daya Lt. empat ( PP-4 )
Kabel NYY 4Cx10 Sqmm + BC 6 Sqmm M 16.00 92,400.00 1,478,400.00
C Instalasi Panel
1 Panel Sub Distribusi Utama ( SDP-BSN )
(Wall Mounted Type, IP 54, Epoxy Powder/Cat Bakar Plate Steel,
Thicknes 2 mm, Dimensi 800 x 600 x 400 mm, etc)
- Box Panel Unit 1.00 5,892,297.50 5,892,297.50
- MCCB 120-160 A 3P 220/380V 50HZ 25 KA Set 1.00 1,317,800.00 1,317,800.00
- MCCB 63 A 3P 220/380V 50HZ 25 KA Set 1.00 1,295,250.00 1,295,250.00
- MCCB 40 A 3P 220/380V 50HZ 25 KA Set 1.00 1,260,600.00 1,260,600.00
- MCCB 32 A 3P 220/380V 50HZ 25 KA Set 1.00 1,295,250.00 1,295,250.00
- MCCB 25 A 3P 220/380V 50HZ 25 KA Set 3.00 1,295,250.00 3,885,750.00
- LBS 400A 3P 220/380V 50HZ Set 1.00 750,000.00 750,000.00
- LBS 200A 3P 220/380V 50HZ Set 1.00 500,000.00 500,000.00
- Indicator Lamp + Fuse Set 1.00 35,000.00 35,000.00
- Grounding System (Max. 2 Ohm lengkap dengan electr Unit 1.00 880,000.00 880,000.00
clamp, Kabel BC, Bak Kontrol etc.
- Accessories (Busbar, shunt Kabel, termination, Ls 1.00 750,000.00 750,000.00
Labeling/ grouping, Etc)
2 Panel Penerangan & Daya Lantai Satu ( PP-1 )

- Box Panel Unit 1.00 2,750,000.00 2,750,000.00
- MCB 63 A 3P 220/380V 50HZ 10 KA Set 1.00 742,500.00 742,500.00
- MCB 40 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 25 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 16 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 20 A 1P 220/380A 50HZ 6 KA Set 6.00 69,300.00 415,800.00
- MCB 10 A 1P 220/380A 50HZ 6 KA Set 12.00 69,300.00 831,600.00
PERINCIAN HARGA

( Rp ) ( Rp )
3 Panel Penerangan & Daya Lantai Dua ( PP-2 )
- Box Panel Unit 1.00 2,750,000.00 2,750,000.00
- MCB 63 A 3P 220/380V 50HZ 10 KA Set 1.00 742,500.00 742,500.00
- MCB 40 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 25 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 16 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 20 A 1P 220/380A 50HZ 6 KA Set 6.00 69,300.00 415,800.00
- MCB 10 A 1P 220/380A 50HZ 6 KA Set 12.00 69,300.00 831,600.00
4 Panel Penerangan & Daya Lantai Tiga ( PP-3 )

- Box Panel Unit 1.00 2,750,000.00 2,750,000.00
- MCB 63 A 3P 220/380V 50HZ 10 KA Set 1.00 742,500.00 742,500.00
- MCB 40 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 25 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 16 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 20 A 1P 220/380A 50HZ 6 KA Set 6.00 69,300.00 415,800.00
- MCB 10 A 1P 220/380A 50HZ 6 KA Set 12.00 69,300.00 831,600.00
5 Panel Penerangan & Daya Lantai Emapat ( PP-4 )

- Box Panel Unit 1.00 2,750,000.00 2,750,000.00
- MCB 63 A 3P 220/380V 50HZ 10 KA Set 1.00 742,500.00 742,500.00
- MCB 40 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 25 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 16 A 3P 220/380V 50HZ 10 KA Set 1.00 690,800.00 690,800.00
- MCB 20 A 1P 220/380A 50HZ 6 KA Set 6.00 69,300.00 415,800.00
- MCB 10 A 1P 220/380A 50HZ 6 KA Set 12.00 69,300.00 831,600.00
2 PEKERJAAN ELECTRONIC SISTEM
Pengadaan dan Pemasangan Instalasi Fire Alarm dan

Instalasi Telepon Lengkap dengan Accessories
Sesuai Gambar dan Data Spesifikasi Teknis
A Instalasi Fire Alarm
MCFA ( Master Control Fire Alarm ) di Ruang Pengelola Set 1.00 29,900,000.00 29,900,000.00
- Kapasitas : 20 Zone
- Temprtr/ Range : 0 - 49° Celcius
- Power Supply : AC 220 VAC @ 60 Hz 1.0A
Rectifier
Batteray Nicad ( 24 V )
( min sistem load )
- Accessories : Lengkap Key Switch, Push Buton,
Indikator Lamp, Analog signaling,
Main Frocessor Alarm Circuit, Realy Digital, Alarm
Printer, etc )
PERINCIAN HARGA

( Rp ) ( Rp )
- Annuciator 20 Zone ditempatkan di ruang security Set 1.00 23,400,000.00 23,400,000.00
- Central Terminal Box / CTBF-BSN (40 Pairs) Unit 1.00 1,500,000.00 1,500,000.00
a Lantai Satu
- TBF-1 (5 Pairs) Unit 1.00 300,000.00 300,000.00
- ROR Detector Bh 10.00 162,500.00 1,625,000.00
- Smoke Detector (Photo electric) Bh 10.00 455,000.00 4,550,000.00
- End of Line Resistor (EOL) Bh 1.00 22,610.00 22,610.00
- Alarm Bell Bh 2.00 318,500.00 637,000.00
- Push Button (Manual Break Glass) Bh 2.00 312,000.00 624,000.00
- Indicator Lamp Bh 2.00 145,600.00 291,200.00
- Instalation Fire Alarm ttk 26.00 246,610.00 6,411,860.00
b Lantai Dua
- TBF-2 (5 Pairs) Unit 1.00 300,000.00 300,000.00
- ROR Detector Bh 10.00 162,500.00 1,625,000.00
- Alarm Bell Bh 2.00 318,500.00 637,000.00
b Lantai Tiga
- TBF-3 (5 Pairs) Unit 1.00 300,000.00 300,000.00
- ROR Detector Bh 10.00 162,500.00 1,625,000.00
- Alarm Bell Bh 2.00 318,500.00 637,000.00
b Lantai Empat
- TBF-4 (5 Pairs) Unit 1.00 300,000.00 300,000.00
- ROR Detector Bh 10.00 162,500.00 1,625,000.00
- Alarm Bell Bh 2.00 318,500.00 637,000.00
c Instalasi Kabel
Lantai Dasar
- Dari MCFA ke CTBF
NYY 40 x 2 x 2,5 Sqmm M' 4.00 564,480.00 2,257,920.00
- Dari CTBF ke TBF-1
NYY 5 x 2 x 2,5 Sqmm M' 4.00 70,560.00 282,240.00
NYY 5 x 2 x 2,5 Sqmm M' 8.00 70,560.00 564,480.00
NYY 5 x 2 x 2,5 Sqmm M' 12.00 70,560.00 846,720.00
NYY 5 x 2 x 2,5 Sqmm M' 16.00 70,560.00 1,128,960.00
d. Fire Extinguisher (FE) Unit 4.00 1,485,400.00 5,941,600.00

Standard NFPA International, etc.
Type : ABC Multy Dry Chemical
PERINCIAN HARGA

( Rp ) ( Rp )
Capasitas : 4.5 Kg
Temperature : - 20 to 55 o Celcius
Fire Ratings : 55B (BS EN3 1996)
Test.Tek.Bar : 200 Bar
Tek. Dalm Tabung : 58 Bar
Jarak Semp max : 4 - 6 Meter
B Instalasi Telepon
a. PABX 10 line, 100 Extention, lengkap dengan Pesawat, RUnit 1.00 ### 168,950,000.00
Battere, etc
b MDF (100 PAIRS) Unit 1.00 2,500,000.00 2,500,000.00
a Lantai Satu
- TBT - 1 (10 Pairs) Unit 1.00 434,140.00 434,140.00
- Outlet Telepon Bh 10.00 45,500.00 455,000.00
- Titik Instalasi Telepon Ttk 10.00 202,730.00 2,027,300.00
- Telephone Handset Bh 10.00 200,000.00 2,000,000.00
a Lantai Dua
- TBT - 1 (10 Pairs) Unit 1.00 434,140.00 434,140.00
a Lantai Tiga
- TBT - 1 (10 Pairs) Unit 1.00 434,140.00 434,140.00
a Lantai Empat
- TBT - 1 (10 Pairs) Unit 1.00 434,140.00 434,140.00
c Instalasi Kabel
- Dari PABX to MDF
STEL-K 100 x 2 x 0,6 Sqmm M' 4.00 267,806.25 1,071,225.00
- Dari MDF to TBT-1
STEL-K 10 x 2 x 0,6 Sqmm M' 4.00 29,756.25 119,025.00
- Dari MDF to TBT-2
STEL-K 10 x 2 x 0,6 Sqmm M' 8.00 29,756.25 238,050.00
- Dari MDF to TBT-3
STEL-K 10 x 2 x 0,6 Sqmm M' 12.00 29,756.25 357,075.00
- Dari MDF to TBT-4
STEL-K 10 x 2 x 0,6 Sqmm M' 16.00 29,756.25 476,100.00
3 Testing Commisioning Ls 1.00 10,000,000.00 10,000,000.00
JUMLAH PEKERJAAN ELECTRICAL SISTEM 607,255,180.00

PERINCIAN HARGA

( Rp ) ( Rp )
B PEKERJAAN MEKANIKAL SISTEM
Pengadaan dan Pemasangan Instalasi Pipa Air Bersih,

Instalasi Air Kotor, Air Bekas & Air Vent dan
Instalasi Air Conditioning
Lengkap Acessories Terpasang sesuai Spesifikasi Teknis
1 PLUMBING
1. Instalasi Pipa Air Bersih
a Instalasi Pemipaan dalam Gedung

Pipa Galvanis-GIP, Class Medium + paint
Dia. 3 inch m' 16.00 236,928.00 3,790,848.00
Dia. 2 inch m' 16.00 107,280.00 1,716,480.00
Dia. 1 1/2 inch m' 16.00 77,400.00 1,238,400.00
Dia. 1 inch m' 24.00 54,600.00 1,310,400.00
Dia. 3/4 inch m' 120.00 29,000.00 3,480,000.00
Dia. 1/2 inch m' 216.00 25,800.00 5,572,800.00
b Brown Valve (Type Gate Valve/Flange End,

Float Valve, etc.)
- Gate Valve Dia. 1 1/2 inch buah 2.00 276,900.00 553,800.00
- Gate Valve Dia. 1 inch buah 4.00 156,000.00 624,000.00
- Gate Valve Dia. 3/4 inch buah 4.00 120,000.00 480,000.00
c. Accessories (Elbow, Tee Y, Red, WLC, etc.) ls 1.00 4,277,232.00 4,277,232.00
d. Hanger dan Support, etc. ls 1.00 2,000,000.00 2,000,000.00
5. Instalasi Pipa Air Kotor & Bekas

a. Instalasi Pemipaan dalam Gedung
Pipa PVC, Class AW
Dia. 6 inch m' 32.00 287,870.00 9,211,840.00
Dia. 4 inch m' 58.00 142,810.00 8,282,980.00
Dia. 3 inch m' 36.00 81,000.00 2,916,000.00
Dia. 2 1/2 inch m' 24.00 76,010.00 1,824,240.00
Dia. 2 inch m' 60.00 53,760.00 3,225,600.00
Vent Cup, Standard, etc.

Dia. 100 mm buah 2.00 116,775.00 233,550.00
Pipe Dia. 1 1/4 inch m 80.00 42,990.00 3,439,200.00
c. Accessories (Elbow, Tee Y, Red etc.) ls 1.00 6,365,165.00 6,365,165.00
d Floor Drain, Standard, etc.

- Dia. 3 inch buah 16.00 90,870.00 1,453,920.00
e Clean Out, Standard, etc.

- Dia. 4 inch buah 4.00 126,750.00 507,000.00
f Hanger dan Support, etc. ls 1.00 1,500,000.00 1,500,000.00
g Bio Septic Tank Kap. 4 m³ bh 1.00 9,600,000.00 9,600,000.00

PERINCIAN HARGA

( Rp ) ( Rp )
B PEKERJAAN VAC
a Unit AC
1 AC Air Cooled Split Cassette Kap. 2 PK unit 7.00 13,375,000.00 93,625,000.00
2 AC air cooled split wall mounted kap. 1 PK unit 2.00 3,187,500.00 6,375,000.00
3 AC air cooled split wall mounted kap. 0.5 PK unit 1.00 3,125,000.00 3,125,000.00
4 Exhaust air fan unit 12.00 441,000.00 5,292,000.00

Air Flow Rate : 150 Cfm
Ext. Static Presure : 0,2 in-wg
b Instalasi Pemipaan Refrigerant /AC

3 Pipa drain PVC AW Ø ¾" c/w isolasi m' 90.00 20,860.00 1,877,400.00
4 Pipa Tembaga Ø 3/8" + Ø 1/2" + insulation m' 90.00 125,020.00 11,251,800.00
C Instalasi Elevator / Lift Penumpang Ls 1.00 385,000,000.00 385,000,000.00

- Kap. 8 orang / 600 kg
- Speed 60 m/mm
- No of stop 4 stops / 4 opening all inline
- sdh termasuk ongkos kirim & Upah pasang
D Testing Commisioning Ls 1.00 20,000,000.00 20,000,000.00
JUMLAH PEKERJAAN MEKANIKAL SISTEM 600,149,655.00

DKI - JAKARTA PEK. ARSITEKTUR

( Rp )
a ARSITEKTUR BANGUNAN MASJID

II PEK. ATAP 263,281,966.60
III PEK. DINDING & PELESTERAN 828,173,367.96
IV PEK. KOSEN ALUMUNIUM Tebal 1,2mm ,PINTU & JENDELA 223,021,200.00
V PEKERJAAN PELAPIS LANTAI DAN DINDING 586,550,562.31
VI PEKERJAAN LANGIT-LANGIT 205,507,630.49
VII PEK. CAT & PENYELESAIAN 408,032,564.91
VIII PEKERJAAN SANITAIR 36,568,950.00
JUMLAH I Rp. 2,557,824,880.27

PEKERJAAN
DKI - JAKARTA
ARSITEKTUR

( Rp ) ( Rp )
1 Pemasangan Bouwplank dan pengukuran m' 134.31 49,800.00 6,688,638.00
JUMLAH - I Rp. 6,688,638.00
II PEK. ATAP
1 Penutup atap kubah Enamel Steel Panel m2 56.52 185,000.00 10,456,200.00

2 Penutup atap Kliplok setara Lysaght m2 621.69 167,300.00 104,008,737.00
3 Alumunium Foil m2 621.69 30,000.00 18,650,700.00
4 Multiplek 9mm + Kaso 5/7 alas atap m2 621.69 119,840.00 74,503,329.60
5 Makara tembaga masjid unit 1.00 35,000,000.00 35,000,000.00
6 Bubungan m' 105.25 60,000.00 6,315,000.00
7 Lisplank GRC m' 286.96 50,000.00 14,348,000.00
JUMLAH - II Rp. 263,281,966.60

PEKERJAAN
DKI - JAKARTA
ARSITEKTUR

( Rp ) ( Rp )
III PEK. DINDING & PELESTERAN
A LANTAI I

3 Pelesteran 1 PC : 2 Psr m2 1,556.50 47,600.00 74,089,400.00
5 Acian beton pada list profil m2 223.65 23,250.00 5,199,862.50
6 Kaca patri motif m2 128.67 175,000.00 22,517,250.00
8 Balustrade m' 86.19 136,120.00 11,732,182.80
9 Jalusi besi hollow disamping tangga m2 33.95 350,000.00 11,882,500.00
10 Railling tangga besi hollow m' 199.80 125,000.00 24,975,000.00
JUMLAH - A 425,911,247.30
B LANTAI 2

5 Balustrade m' 65.39 136,120.00 8,900,886.80
7 Railling tangga besi hollow m' 127.80 125,000.00 15,975,000.00
JUMLAH - B 219,102,361.73
C LANTAI 3

5 Balustrade m' 65.39 350,000.00 22,886,500.00
7 Jalusi besi hollow khusus Watertorn m2 46.56 355,000.00 16,528,800.00
8 Railling tangga dan void besi hollow m' 43.94 125,000.00 5,492,500.00
JUMLAH - C 183,159,758.93
JUMLAH - III.A s/d III.C 828,173,367.96

PEKERJAAN
DKI - JAKARTA
ARSITEKTUR

( Rp ) ( Rp )
IV PEK. KOSEN ALUMUNIUM Tebal 1,2mm ,PINTU & JENDELA

a LANTAI I
1 Type Pintu P3, kusen kayu kamper dan daun pintu teakwood unit 2.00 2,539,000.00 5,078,000.00
2 Type Pintu P4, kusen stainless dan daun pintu stainless unit 4.00 8,135,000.00 32,540,000.00
3 Type Jendela J1 unit 11.00 415,000.00 4,565,000.00
4 Type Jendela J2, kusen kayu kamper, daun jendela kayu kamper, ka unit 16.00 3,837,700.00 61,403,200.00
5 Type Pintu PJ unit 7.00 2,539,000.00 17,773,000.00
b LANTAI 2
2 Type Pintu P4, kusen stainless dan daun pintu stainless unit 2.00 8,135,000.00 16,270,000.00
c LANTAI 3
JUMLAH - IV.A s/d IV.C 223,021,200.00

PEKERJAAN
DKI - JAKARTA
ARSITEKTUR

( Rp ) ( Rp )
V PEKERJAAN PELAPIS LANTAI DAN DINDING

A LANTAI I
1 Lt. Granitile Pola 30 x 30 pada teras dan selasar setara Niro m2 162.57 347,980.00 56,571,560.97
3 Lt. Keramik Tempat Wudhu/KM/WC Anti Slip 20 x 20 cm setara Roma m2 119.25 293,430.00 34,990,060.35
4 Dinding Keramik Tempat Wudhu/KM/WC 20 x 25 cm setara Roman m2 38.39 204,500.00 7,851,491.20
5 Plin Lantai Keramik 10 x 30 cm setara Roman m' 375.18 104,680.00 39,273,842.40
6 List Dinding KM/WC Keramik 5 x 20 cm setara Roman m' 3.33 93,040.00 310,195.36
7 Lantai Granitile Pola 30 x 30 cm pada tangga Main Entrance setara Nir m2 302.11 347,980.00 105,128,237.80
8 Lantai Keramik 25 x 25 cm pada tangga setara Roman m2 248.93 211,460.00 52,638,103.42
9 Stepnoshing Keramik 5 x 25 cm pada tangga setara Roman m' 83.60 96,040.00 8,028,944.00
10 Lantai Floorhardener pada R.Pompa m2 90.30 102,500.00 9,255,360.50
JUMLAH - A 401,254,649.15
B LANTAI II
1 Lt. Granitile Pola 30 x 30 pada teras dan selasar setara Niro m2 162.57 60,400.00 9,819,306.52
4 Lantai Keramik 25 x 25 cm pada tangga setara Roman m2 248.93 97,400.00 24,245,489.80
5 Stepnoshing Keramik 5 x 25 cm pada tangga setara Roman m' 83.60 97,400.00 8,142,640.00
JUMLAH - A 88,437,185.00
C LANTAI III

JUMLAH - B 96,858,728.16
JUMLAH - V.A s/d V.B 586,550,562.31

PEKERJAAN
DKI - JAKARTA
ARSITEKTUR

( Rp ) ( Rp )
VI PEKERJAAN LANGIT-LANGIT
A LANTAI I

JUMLAH - A 81,047,123.43
B LANTAI 2

JUMLAH - B 44,780,821.69
C LANTAI 3

JUMLAH - B 79,679,685.37
JUMLAH - VI.A s/d VI.B 205,507,630.49

PEKERJAAN
DKI - JAKARTA ARSITEKTUR

( Rp ) ( Rp )
VII PEK. CAT & PENYELESAIAN
A LANTAI I
1 Cat Tembok exterior/wathershield setara Dulux ICI m2 701.95 75,350.00 52,891,932.50

2 Cat Tembok interior setara Dulux ICI m2 854.55 66,580.00 56,895,939.00
4 Cat railling tangga, void dan jalusi hollow m' 199.80 62,770.00 12,541,446.00
JUMLAH - A 155,531,218.84
B LANTAI 2

2 Cat Tembok interior setara Dulux ICI m2 1,337.78 66,580.00 89,069,392.40
JUMLAH - B 152,994,653.99
C LANTAI 3

2 Cat Tembok interior setara Dulux ICI m2 574.84 66,580.00 38,272,847.20
JUMLAH - B 99,506,692.07
JUMLAH - VIIA S/D VIIB 408,032,564.91

PEKERJAAN
DKI - JAKARTA ARSITEKTUR

( Rp ) ( Rp )
VIII PEKERJAAN SANITAIR
A LANTAI 1
1 Closet duduk setara Toto bh 4.00 2,050,000.00 8,200,000.00
3 Washtafel setara Toto bh 4.00 1,270,000.00 5,080,000.00
5 Kran air setara Toto bh 61.00 165,000.00 10,065,000.00
6 Floor drain stainless bh 20.00 202,000.00 4,040,000.00
7 Torn Air kapasitas 5000 ltr unit 2.00 2,030,000.00 4,060,000.00
JUMLAH VIII- A 36,568,950.00

PERINCIAN HARGA
DKI - JAKARTA PEK.STRUKTUR

( Rp )
PEKERJAAN ELEMEN ESTETIKA BANGUNAN MASJID

Dilelangkan setelah Desain mendapakan persetujuan dari Owner +/- bulan Maret
I PEKERJAAN LAMPU 82,500,000.00
II PEKERJAAN MIMBAR 337,500,000.00
III PEKERJAAN ORNAMEN 175,198,513.83
IV MAKARA 127,500,000.00
JUMLAH Rp. 722,698,513.83

URAIAN PRAKIRAAN
PERINCIAN HARGA PEKERJAAN
DKI - JAKARTA
STRUKTUR

( Rp ) ( Rp )
I PEKERJAAN LAMPU
1 Lampu Dinding (tembaga) uk. 30 x 30 x 50 cm, untuk bh 30.00 Rp 2,750,000.00 82,500,000.00

bangunan masjid
JUMLAH - I Rp. 82,500,000.00
II PEKERJAAN MIMBAR
1 Pek. Mimbar (Kayu Jati, Tembaga, Aluminium Cor) unit 1.00 ### 105,000,000.00
2 l
a Marmer Carara Ornamen Tanpa Laser m2 150.00 Rp 1,000,000.00 150,000,000.00
b Kiswah – Pigura Kaca Hampa Udara m2 22.75 Rp 2,850,000.00 64,837,500.00
JUMLAH - II Rp. 337,500,000.00

III PEKERJAAN ORNAMEN
1 Ornamen 1 unit 18.00

a GRC m2 5.48 Rp 650,000.00 3,563,820.00
b Kaca Patri : 3 Layer, Kaca import. unit 18.00 Rp 3,650,000.00 65,700,000.00
2 Ornamen 2 unit 13.00

a GRC m2 62.21 Rp 650,000.00 40,436,630.00
b Kaca Patri : 3 Layer, Kaca import. unit 13.00 Rp 3,650,000.00
3 Ornamen 3 unit 24.00 Rp 250,000.00 6,000,000.00

a Plat Besi dengan ornamen embos
4 Bak Tanaman unit 6.00

a Beton m3 46.28 Rp 1,219,090.00 56,415,364.68
5 Ornamen Kolom unit 30.00

a Plin kayu jati m3 8.40 Rp 121,119.35 1,017,402.54
b Ornamen alumunium cor m3 2.02 Rp 341,119.35 687,696.61
c Multiplek m3 13.78 Rp 100,000.00 1,377,600.00
JUMLAH - III Rp. 175,198,513.83
IV Makara
a Makara Utama Tembaga rangka Besi t=5 meter unit 1.00 Rp80,000,000.00 80,000,000.00
b Makara Kecil Tembaga rangka Besi t=2,5 meter unit 1.00 Rp47,500,000.00 47,500,000.00
JUMLAH - IV Rp. 127,500,000.00

#REF! HALAMAN : 02
URAIAN PERINCIAN HARGA
PEKERJAAN
#REF!
TANAMAN
UKURAN
NO URAIAN PEKERJAAN SAT VOL. HARGA SAT. JUMLAH (Rp.)
TINGGI (CM)
PEKERJAAN TANAMAN
1 Pembersihan lapangan. m2 725.09 2,500.00 1,812,713.00

2 Angkut eks pembersihan lapangan dengan kendaraan
3-4 m3 jarak ± 25 Km. rit 50.00 65,000.00 3,250,000.00
3 Tanah merah tebal 15 cm. m3 180.80 98,000.00 17,718,400.00
4 Pematangan tanah untuk rumput dan tanaman hias m2 648.83 3,000.00 1,946,498.10
5 Galian untuk lubang pohon 60 x 60 x 60 cm. ttk 11.00 35,000.00 385,000.00
6 Pupuk kandang krg 861.30 3,500.00 3,014,550.00
JUMLAH I. 28,127,161.10
II PEK. PENANAMAN TANAMAN
1 Axonopus compressus (Rumput Paetan) m2 648.83 32,000.00 20,762,646.40

2 Saputangan phn 11.00 450,000.00 4,950,000.00
3 Tanaman Taiwan Beauty rpm 16.00 8,700.00 139,200.00
4 Kedongdong Laut phn 30.00 220,000.00 6,600,000.00
5 Tanaman Bamboo sasa ramose phn 2.00 29,500.00 59,000.00
JUMLAH II. 32,510,846.40
III PEKERJAAN LAIN-LAIN
1 Steiger dolhen 2 m' btg 250.00 7,500.00 1,875,000.00

2 Tali ijuk ikat 200.00 1,200.00 240,000.00
3 Selang air plastik dia ¾" m' 150.00 15,000.00 2,250,000.00
JUMLAH III. 4,365,000.00

#REF! HALAMAN : 03
PEKERJAAN
#REF!
TANAMAN
UKURAN
NO URAIAN PEKERJAAN SAT VOL. HARGA SAT. JUMLAH (Rp.)
TINGGI (CM)
IV PEKERJAAN PEMELIHARAAN
1 Penyiraman rumput 2 x 60 hari m2 648.83 35,000.00 22,709,144.50

2 Penyiraman Saputangan, Bambo Sasa Ramose phn 13.00 45,000.00 585,000.00
3 Penyiraman tanaman hias 2 x 60 hari m 2
130.60 35,000.00 4,571,000.00
4 Pendangiran pohon-pohon butir 2 phn 13.00 18,000.00 234,000.00
5 Pendangiran tanaman hias m2 130.60 16,000.00 2,089,600.00
6 Pemupukan pohon-pohon butir 2, 2 kali phn 13.00 32,000.00 416,000.00
7 Pemupukan tanaman hias 2 kali m2 130.60 28,000.00 3,656,800.00
8 Pemberantasan hama pohon butir 2, 1 kali phn 13.00 45,000.00 585,000.00
9 Pemberantasan hama tanaman hias 1 kali m2 130.60 45,000.00 5,877,000.00
10 Pengetrikan rumput 2 kali m' 648.83 12,500.00 8,110,408.75
11 Pembabatan rumput 2 kali m2 648.83 15,000.00 9,732,490.50
12 Penyapuan 2 kali m 2
648.83 21,000.00 13,625,486.70
13 Pengangkutan sampah 2 kali m3 125.00 55,000.00 6,875,000.00
JUMLAH IV. 79,066,930.45
JUMLAH TOTAL Rp. 144,069,937.95

#REF! HALAMAN : 01
REKAPITULASI PERINCIAN HARGA
PEKERJAAN
#REF!
TANAMAN
NO URAIAN PEKERJAAN JUMLAH (Rp.)
PEKERJAAN TANAMAN
II PEK. PENANAMAN TANAMAN 32,510,846.40
III PEKERJAAN LAIN-LAIN 4,365,000.00
IV PEKERJAAN PEMELIHARAAN 79,066,930.45
JUMLAH 144,069,937.95
REKAPITULASI PERINCIAN HARGA
PEKERJAAN
#REF! SITE LUAR BANGUNAN

( Rp )
PEKERJAAN SITE LUAR BANGUNAN
A PEKERJAAN PERSIAPAN 969,662.85

B PEKERJAAN GALIAN DAN TIMBUNAN 32,047,786.61
C PEKERJAAN DRAINASE 40,916,780.80
D PEKERASAN LAHAN 471,766,697.71

PEKERJAAN
#REF!
SITE LUAR BANGUNAN
NO URAIAN PEKERJAAN STN VOLUME HARGA SATUAN

( Rp )
A PEKERJAAN PERSIAPAN
1 Pengukuran Kembali untuk Pelaksanaan m2 1,939.33 500.00 969,662.85
JUMLAH - A Rp. 969,662.85
B PEKERJAAN GALIAN DAN TIMBUNAN

1 Galian Tanah Biasa di sekeliling bangunan utama m3 116.77 67,800.00 7,916,978.61
2 Timbunan tanah di sekeliling bangunan utama m3 232.03 104,000.00 24,130,808.00
JUMLAH - B Rp. 32,047,786.61
C PEKERJAAN DRAINASE
1 Drainase Keliling Site
a Saluran Grevel 1/2 dia 20 cm dg Bsal = 30 cm+ Plat Penutup m' 29.38 350,000.00 10,284,400.00
b Bak kontrol 40 cm x 40 cm (penutup grill) bh 50.00 591,400.00 29,570,000.00
c Galian Tanah Biasa biasa m3 14.69 67,800.00 995,982.00
d Timbunan kembali bekas galian m3 2.94 22,600.00 66,398.80
JUMLAH - C Rp. 40,916,780.80

PEKERJAAN
#REF!
SITE LUAR BANGUNAN
NO URAIAN PEKERJAAN STN VOLUME HARGA SATUAN

( Rp )
D PEKERASAN LAHAN
1 Pekerjaan Pedestrian Finishing Lantai Niro Granit
a Galian Tanah Biasa m3 254.19 67,800.00 17,234,082.00
b Urugan pasir m3 218.89 127,560.00 27,921,608.40
c Adukan spesi m2 511.24 37,620.00 19,232,848.80
d Lantai Niro Granit 30 x 30 cm m2 511.24 347,980.00 177,901,295.20
e Pearl Stone m2 131.33 313,110.00 41,120,736.30
f Kansten type K.01.1 m1 218.90 27,500.00 6,019,750.00
Jumlah D-1 289,430,320.70
2 Pekerjaan Jalan dan Parkir Finishing Paving

a Penyiapan Badan Jalan m2 155.13 3,700.00 573,988.40
b Galian Tanah m3 31.03 67,800.00 2,103,589.92
c Sub base t=10 cm, CBR min.35 % m3 115.21 250,300.00 28,837,063.00
d Base course B, t= 15 cm m3 128.65 365,500.00 47,021,575.00
e Lapisan pengisi m2 209.38 2,000.00 418,760.00
f Laston tebal 4 cm m2 167.07 201,500.00 33,664,605.00
g Paving Block Warna tebal 8 cm m2 76.27 139,300.00 10,624,870.69
h Grass Block tebal 8 cm m2 125.00 139,300.00 17,412,500.00
i Bak kontrol dengan penutup grill bh 40.00 591,400.00 23,656,000.00
j Saluran Grevel 1/2 dia 20 cm dg Bsal = 30 cm+ Plat Penutup m' 29.38 350,000.00 10,283,000.00
k Kansten type K.05.1 m' 279.07 27,500.00 7,674,425.00
l Kansten type K.06.1/car stop bh 8.00 8,250.00 66,000.00
Jumlah D-2 182,336,377.01
JUMLAH - D Rp. 471,766,697.71

MASJID TANGKUBAN PERAHU
URAIAN PRAKIRAAN PERINCIAN
HARGA PEKERJAAN
STRUKTUR

( Rp ) ( Rp )
No. JENIS PEKERJAAN Volume Satuan Harga Satuan Jumlah harga

A. PEKRJAAN PERSIAPAN
- Mobilisasi dan demobilisasi tenaga kerja 20.00 org 250,000.00 5,000,000.00
- Mobilisasi dan demobilisasi Peralatan 1.00 ls 15,000,000.00 15,000,000.00
- Gudang bahan 18.00 m2 450,000.00 8,100,000.00
- Gudang peralatan kerja 9.00 m2 450,000.00 4,050,000.00
- Direksi keet 36.00 m2 450,000.00 16,200,000.00
- Listrik kerja 10.00 bln 1,000,000.00 10,000,000.00
Jumlah A 58,350,000.00
B PEKERJAAN STRUKTUR LANTAI BASEMENT

1 Pekerjaan Tiang Pancang
- Tiang pancang Mini pile 28.28 4,046.00 m' 85,000.00 343,910,000.00
- Buangan tanah hasil galian pondasi 233.99 m3 35,000.00 8,189,748.00
- Tulangan utama D22 12,954.06 kg 12,500.00 161,925,750.00
- Sengkang Ø10 2,192.34 kg 12,500.00 27,404,240.10
- Beton Sycloopean 78.00 m3 525,000.00 40,948,740.00
- Beton K-225 181.99 m3 750,000.00 136,495,800.00
- Pemotongan level pondasi 23.00 ttk 75,000.00 1,725,000.00
- Pemancangan 4,046.00 m' 35,000.00 141,610,000.00
- Pemotongan tiang pancang 238.00 ttk 50,000.00 11,900,000.00
2 Pekerjaan Pile Cap / MP1

- Galian tanah pile cap 46.57 m3 35,000.00 1,629,936.00
- Buangan tanah hasil galian pile cap 46.57 m3 35,000.00 1,629,936.00
- Pasir urug t=10 cm 4.66 m3 60,000.00 279,417.60
- Lantai kerja 1:3:5 t=5 cm 2.33 m3 500,000.00 1,164,240.00
- Bekesting pasangan bata 11.28 m2 35,000.00 394,800.00
- Tulangan utama D13 541.63 kg 12,500.00 6,770,400.00
- Tulangan samping D10 26.78 kg 12,500.00 334,722.50
- Beton K-300 3.02 m3 825,000.00 2,494,800.00

- Pasir urug t=10 cm 25.87 m3 60,000.00 1,552,478.40
- Bekesting pasangan bata 36.84 m2 35,000.00 1,289,400.00
- Tulangan samping D12 89.87 kg 12,500.00 1,123,320.00
- Beton K-300 10.69 m3 825,000.00 8,820,900.00

- Galian tanah pile cap 16.04 m3 35,000.00 561,330.00
- Buangan tanah hasil galian pile cap 16.04 m3 35,000.00 561,330.00
- Pasir urug t=10 cm 1.60 m3 60,000.00 96,228.00
- Lantai kerja 1:3:5 t=5 cm 0.80 m3 500,000.00 400,950.00
- Beton K-300 3.65 m3 825,000.00 3,007,125.00

- Pasir urug t=10 cm 11.98 m3 60,000.00 718,502.40
- Beton K-300 13.61 m3 825,000.00 11,226,600.00
- Galian tanah pile cap 2.52 m3 35,000.00 88,288.20
- Buangan tanah hasil galian pile cap 2.52 m3 35,000.00 88,288.20
- Pasir urug t=10 cm 0.25 m3 60,000.00 15,135.12
- Lantai kerja 1:3:5 t=5 cm 0.13 m3 500,000.00 63,063.00
- Beton K-300 1.15 m3 825,000.00 945,945.00

- Pasir urug t=10 cm 15.72 m3 60,000.00 943,034.40
- Beton K-300 23.81 m3 825,000.00 19,646,550.00

- Bekesting multi pleks t=9 mm 25.68 m2 65,000.00 1,669,395.00
- Perancah beksting 5/7 25.68 m2 40,000.00 1,027,320.00
- Tulangan sengkang Ø12 331.68 kg 12,500.00 4,146,038.01
- Tulangan sengkang Ø8 66.13 kg 12,500.00 826,562.50
- Beton K-300 3.78 m3 825,000.00 3,120,521.25
- Pembongkaran bekesting 25.68 m2 5,000.00 128,415.00
- Perawatan beton 25.68 m2 500.00 12,841.50
Junlah B 1,085,635,020.36
C PEKERJAAN STRUKTUR LANTAI SHOLAT

1 Pekerjaan Balok type BS-1 (550/1100)
- Perancah bekesting (Kayu 5/7) 18.40 m2 115,000.00 2,116,000.00
- Beksting multi t=9 mm 27.97 m2 65,000.00 1,817,920.00
- Tulangan ekstra 2Ø13 255.01 kg 12,500.00 3,187,600.00
- Beton K-300 4.78 m3 825,000.00 3,946,800.00

- Beton K-300 16.94 m3 825,000.00 13,975,500.00
- Pembongkaran bekisting + perancah 104.16 m2 5,000.00 520,800.00

- Beton K-300 15.61 m3 825,000.00 12,877,425.00

- Tulangan ekstra 2Ø12 51.15 kg 12,500.00 639,360.00
- Beton K-300 5.18 m3 825,000.00 4,276,800.00

- Beton K-300 4.93 m3 825,000.00 4,065,600.00
- Beton K-300 3.09 m3 825,000.00 2,546,280.00

- Beksting multi t=9 mm 11.23 m2 65,000.00 730,080.00
- Beton K-300 1.68 m3 825,000.00 1,386,000.00

- Perancah bekesting (Kayu 5/7) 4.56 m2 115,000.00 524,400.00
- Tulangan utama D16 45.50 kg 12,500.00 568,800.00
- Beton K-300 1.01 m3 825,000.00 831,600.00

- Beton K-300 2.13 m3 825,000.00 1,760,550.00

- Beton K-300 3.38 m3 825,000.00 2,785,860.00

- Beton K-300 0.79 m3 825,000.00 653,400.00

- Tulangan ekstra 2Ø10 - kg 12,500.00 -
- Beton K-300 0.48 m3 825,000.00 392,040.00

- Beton K-300 0.48 m3 825,000.00 392,040.00

- Beton K-300 0.69 m3 825,000.00 570,240.00
- Beton K-300 5.41 m3 825,000.00 4,462,920.00

- Beton K-300 0.82 m3 825,000.00 673,200.00

- Beton K-300 0.49 m3 825,000.00 405,240.00
18 Pekerjaan Plat lantai t=12 cm

- Perancah bekesting (kayu 5/7) 549.17 m2 115,000.00 63,154,166.67
- Beksting mukti t=9 mm 549.17 m2 55,000.00 30,204,166.67
- Tulangan Ø10-200 (dua lapis) 3,388.36 kg 12,500.00 42,354,479.17
- Beton K-300 65.90 m3 825,000.00 54,367,500.00
- Pembongkaran bekesting 549.17 m2 5,000.00 2,745,833.33
- Beton K-300 3.78 m3 825,000.00 3,120,521.25
Jumlah C 517,273,339.85
D PEKERJAAN STRUKTUR LANTAI MEZANINE

1 Pekerjaan Balok type BM-1 (550/1100)
- Beton K-300 9.44 m3 825,000.00 7,786,350.00

- Beton K-300 4.84 m3 825,000.00 3,993,000.00

- Beton K-300 8.19 m3 825,000.00 6,758,152.50

- Beton K-300 8.19 m3 825,000.00 6,758,152.50

- Beton K-300 1.85 m3 825,000.00 1,524,600.00

- Beton K-300 2.18 m3 825,000.00 1,801,800.00

- Beton K-300 2.02 m3 825,000.00 1,663,200.00

- Beton K-300 5.40 m3 825,000.00 4,455,000.00

- Beton K-300 1.54 m3 825,000.00 1,270,500.00

- Beton K-300 3.36 m3 825,000.00 2,772,000.00

- Beton K-300 2.11 m3 825,000.00 1,742,400.00

- Beton K-300 1.20 m3 825,000.00 990,000.00

- Beton K-300 0.86 m3 825,000.00 712,800.00

- Beton K-300 1.82 m3 825,000.00 1,504,800.00

- Beton K-300 1.27 m3 825,000.00 1,049,400.00

- Beton K-300 0.73 m3 825,000.00 601,218.75

- Beton K-300 0.43 m3 825,000.00 354,816.00

- Beton K-300 0.43 m3 825,000.00 354,816.00

- Beton K-300 1.10 m3 825,000.00 910,800.00

- Beton K-300 0.37 m3 825,000.00 303,600.00

- Beton K-300 0.96 m3 825,000.00 792,000.00

- Beton K-300 0.51 m3 825,000.00 420,750.00
- Beton K-300 1.94 m3 825,000.00 1,603,800.00

- Beton K-300 2.05 m3 825,000.00 1,691,250.00

- Beton K-300 0.58 m3 825,000.00 475,200.00

- Beton K-300 1.31 m3 825,000.00 1,080,420.00

- Beton K-300 0.77 m3 825,000.00 633,600.00
- Beton K-300 3.78 m3 825,000.00 3,120,521.25
Jumlah D 264,222,738.95
E PEKERJAAN STRUKTUR LANTAI - BALOK DAK

1 Pekerjaan Balok type BD-1 (300/700)
- Beton K-300 9.07 m3 825,000.00 7,484,400.00

- Beton K-300 1.80 m3 825,000.00 1,485,000.00

- Beton K-300 1.79 m3 825,000.00 1,478,400.00

- Beton K-300 4.54 m3 825,000.00 3,742,200.00

- Beton K-300 4.54 m3 825,000.00 3,742,200.00

- Beton K-300 9.14 m3 825,000.00 7,536,375.00

- Beton K-300 2.44 m3 825,000.00 2,009,700.00

- Beton K-300 6.00 m3 825,000.00 4,948,020.00

- Beton K-300 0.15 m3 825,000.00 126,720.00

- Beton K-300 0.10 m3 825,000.00 79,200.00

- Perancah bekesting (kayu 5/7) 236.83 m2 115,000.00 27,235,450.00
- Beksting mukti t=9 mm 236.83 m2 55,000.00 13,025,650.00
- Tulangan Ø10-200 (dua lapis) 1,461.24 kg 12,500.00 18,265,513.75
- Beton K-300 28.42 m3 825,000.00 23,446,170.00
- Pembongkaran bekesting 236.83 m2 5,000.00 1,184,150.00

- Perancah bekesting (kayu 5/7) 30.40 m2 -
- Beksting mukti t=9 mm 30.40 m2 -
- Tulangan Ø10-100 (dua lapis) 521.81 kg -
- Beton K-300 3.65 m3 -
- Perawatan beton 30.40 m2 -
- Pembongkaran bekesting 30.40 m2 -
18 Pekerjaan Kolom Type K3-1 (700/700)

- Bekesting multi pleks t=12 mm - m2 75,000.00 -
- Perancah samping kolom - m2 40,000.00 -
- Tulangan utama D22 - kg 12,500.00 -
- Tulangan sengkang Ø10 - kg 12,500.00 -
- Beton K-300 - m3 825,000.00 -
- Pembongkaran bekesting - m2 500.00 -
- Perawatan beton - m2 5,000.00 -

- Bekesting multi pleks t=12 mm - m2 75,000.00 -
- Perancah samping kolom - m2 40,000.00 -
- Tulangan utama D22 - kg 12,500.00 -
- Tulangan sengkang Ø10 - kg 12,500.00 -
- Beton K-300 - m3 825,000.00 -
- Pembongkaran bekesting - m2 500.00 -
- Perawatan beton - m2 5,000.00 -

- Bekesting multi pleks t=12 mm 10.98 m2 75,000.00 823,200.00
- Perancah samping kolom 10.98 m2 40,000.00 439,040.00
- Beton K-300 1.92 m3 825,000.00 1,584,660.00
- Pembongkaran bekesting 10.98 m2 500.00 5,488.00
- Perawatan beton 10.98 m2 5,000.00 54,880.00

- Perancah samping kolom 65.86 m2 40,000.00 2,634,240.00
- Beton K-300 11.52 m3 825,000.00 9,507,960.00

- Perancah samping kolom 54.88 m2 40,000.00 2,195,200.00
- Beton K-300 9.60 m3 825,000.00 7,923,300.00

- Bekesting multi pleks t=12 mm 10.98 m2 75,000.00 823,200.00
- Perancah samping kolom 10.98 m2 40,000.00 439,040.00
- Beton K-300 1.92 m3 825,000.00 1,584,660.00
11 Pekerjaan Dinding lift t=20 cm

- Perancah samping kayu 5/7 79.87 m2 40,000.00 3,194,880.00
- Tulangan sengkan D13 368.13 kg 12,500.00 4,601,625.60
- Beton K-300 7.99 m3 825,000.00 6,589,440.00
Jumlah E 192,122,510.95
F PEKERJAAN STRUKTUR KOLOM 1,750,000,000.00

G PEKERJAAN STRUKTUR TANGGA 350,000,000.00
H PEKERJAAN STRUKTUR KUBAH 175,000,000.00
I PEKERJAAN STRUKTUR GROUND RESERVOAR 450,000,000.00
TOTAL 4,842,603,610.1
MASJID - TANGKUBANPERAHU HALAMAN : 13
DKI-JAKARTA PEKERJAAN
ELEKTRIKAL

(Rp)
d. ELEKTRIKAL BANGUNAN MASJID
I PEKERJAAN LISTRIK 121,449,100

A PEKERJAAN INSTALASI KABEL FEEDER 20,617,600
B PEKERJAAN KABEL TRAY 26,525,000
C PEKERJAAN INSTALASI PENERANGAN 42,806,500
D PEKERJAAN PENANGKAL PETIR DAN GROUNDING 31,500,000
II. PEKERJAAN ELEKTRONIK 79,093,000

A. PEKERJAAN TATA SUARA 79,093,000
JUMLAH PEKERJAAN ELEKTRIKAL Rp. 200,542,100
MASJID-ELEKTRIKAL Page 55
ELEKTRIKAL
JUMLAH
HRG. SAT HARGA
NO URAIAN PEKERJAAN SAT VOL HARGA
(Rp) (Rp) (Rp)
I PEKERJAAN LISTRIK
A PEKERJAAN GENSET
1 Genset Kap. 200 kVA ( Silent Type) set 1 0
2 Panel Kontrol Genset (AMF & ATS) set 1 0
3 Main Tank 8000 liter (steel t = 8 mm), incl. Pondasi & Support set 1 0
4 Daily Tank 1000 litert (steel t = 5 mm), incl. Pondasi & Support set 1 0
5 Instalasi Pemipaan dari main ke daily tank incl. electric & han lot 1 0
6 Kabel Feeder dari Genset ke Panel PKG NYY 6 ( 4x1x185 mm² m 8 0
7 Exhaust Fan Capacity 2000 CMH, type Wall, incl.Aoutomatic sh unit 4 0
8 Testing Commisioning lot 1 0
Total Pekerjaan Genset -

B PEKERJAAN PANEL DAN TRANSFOMATOR
1 Transformator kapasitas 100 kVA Oil Type set 1 0
2 Biaya Penyambungan PLN kVA 100 0
3 Kubikel incoming IM outgoing OM set 1 0
4 Gardu Listrik m2 36 0
5 LV - MDP set 1 0
6 LP - 1 set 1 0
7 PP- 1 set 1 0
8 PP- AC/EF- 1 set 1 0
9 LP - 2 set 1 0
10 PP- 2 set 1 0
11 PP- AC/EF- 2 set 1 0
12 PP - PUMP set 1 0
Total Pekerjaan Panel dan Transformator -

C PEKERJAAN INSTALASI KABEL FEEDER
1 Kabel Feeder dari PLN ke m 10 687,500 6,875,000
Transformator N2XSEBY 3x1x70 mm²
2 Kabel Feeder dari Transformator ke m 7 947,500 6,632,500
LV-MDP NYFGbY (4X1X185 mm²)
3 Kabel Feeder dari Genset ke m 5 947,500 4,737,500
LV-MDP NYFGbY (4X1X185 mm²)
4 Kabel Feeder dari LV-MDP ke :
a PP-AC-1 NYY 4X70 mm² m 1 362,600 362,600
b LP-1 NYY 4X10 mm² m 5 50,250 251,250
c PP-1 NYY 4X10 mm² m 5 50,250 251,250
d PP-AC-2 NYY 4X10 mm² m 10 50,250 502,500
e LP-2 NYY 4X10 mm² m 10 50,250 502,500
f PP-2 NYY 4X10 mm² m 10 50,250 502,500
0
Total Pekerjaan Instalasi Kabel Feeder 20,617,600

D PEKERJAAN KABEL TRAY
1 Kabel Tray 400 x 50 mm m 50 275,000 13,750,000
2 Kabel Tray 200 x 50 mm m 50 200,000 10,000,000
3 Kabel Ladder 400 x 100 mm m 5 325,000 1,625,000
4 Kabel Ladder 200 x 100 mm m 5 230,000 1,150,000
Total Pekerjaan Instalasi Kabel Tray 26,525,000
JUMLAH
HRG. SAT HARGA
(Rp) (Rp) (Rp)
E PEKERJAAN INSTALASI PENERANGAN
1 LANTAI 1
a Lampu TL 2X36 W (V Shape) unit 4 348,000 1,392,000
b Lampu Down Light 14 W (dia. 150) unit 5 157,000 785,000
c Lampu Down Light 18 W (dia. 150) unit 10 175,000 1,750,000
d Lampu Down Light 23 W (dia. 150) unit 15 198,000 2,970,000
e Lampu Baret 20 W unit 4 220,600 882,400
f Wall Lamp 23 W unit 1 298,500 298,500
g Flood Light 80 W unit 2 350,000 700,000
h Saklar tunggal unit 15 41,000 615,000
i Saklar Ganda unit 25 62,300 1,557,500
j Grid Switch 8 gang unit 2 600,000 1,200,000
k Stop kontak unit 11 49,200 541,200
l Instalansi Penerangan ttk 15 238,700 3,580,500
m Instalansi Stop kontak ttk 10 339,000 3,390,000
2 LANTAI 2
a Lampu TL 2X36 W (V Shape) unit 2 348,000 696,000
b Lampu Down Light 14 W (dia. 150) unit 4 157,000 628,000
c Lampu Down Light 18 W (dia. 150) unit 8 175,000 1,400,000
d Lampu Down Light 23 W (dia. 150) unit 10 198,000 1,980,000
e Lampu Baret 20 W unit 4 220,600 882,400
f Wall Lamp 23 W unit 2 298,500 597,000
g Flood Light 80 W unit 15 350,000 5,250,000
h Saklar tunggal unit 15 41,000 615,000
i Saklar Ganda unit 25 62,300 1,557,500
j Grid Switch 8 gang unit 1 600,000 600,000
k Stop kontak unit 40 49,200 1,968,000
l Instalansi Penerangan ttk 15 238,700 3,580,500
m Instalansi Stop kontak ttk 10 339,000 3,390,000
JUMLAH
HRG. SAT HARGA
(Rp) (Rp) (Rp)
Total Pekerjaan Instalasi Penerangan 42,806,500
F PEKERJAAN PENANGKAL PETIR DAN GROUNDING
Penangkal petir jenis Elekro Statis (Radius protection
1 100
(Air terminal, Cable BC 70 mm2, Support ,Accessories & Set
m) 1 19,500,000 19,500,000
Ijin)
2 Grounding penangkal petir c/w cable & accessories ttk 2 3,000,000 6,000,000
3 Grounding panel c/w cable & accessories ttk 2 3,000,000 6,000,000
0
ttk 0
Total Pekerjaan Instalasi Penangkal Petir & Grounding 31,500,000
TOTAL PEKERJAAN ELEKTRIKAL Rp. 121,449,100
II. PEKERJAAN ELEKTRONIK

A. PEKERJAAN TATA SUARA
1 Lantai 1
Sound System terdiri dari : set 2 19,750,000 39,500,000
AM/ FM Tunner
CD/MP3 Player
Autoreverse Cassete
Remote Microphone
Mixer
Amplifier 240 W
Speaker Selector 16 Chanel
Kabinet Rack
Ceiling Speaker (6 W) unit 20 325,000 6,500,000
Column Speaker (20 W) unit 8 750,000 6,000,000
TBSS unit 2 350,000 700,000
Volume Control unit 4 440,500 1,762,000
Instalasi Speaker ttk 28 225,000 6,300,000
(1 Set untuk R.Serbaguna + 1 Set untuk Masjid)
2 Lantai 2
Column Speaker (20 W) unit 16 750,000 12,000,000
TBSS unit 1 350,000 350,000
Volume Control unit 2 440,500 881,000
Instalasi Speaker ttk 16 225,000 3,600,000
3 Testing Commisioning lot 1 1,500,000 1,500,000
Total Pekerjaan Tata Suara 79,093,000
JUMLAH
HRG. SAT HARGA
(Rp) (Rp) (Rp)
TOTAL PEKERJAAN ELEKTRONIK Rp. 79,093,000
MEKANIKAL

(Rp)
e. MEKANIKAL BANGUNAN MASJID
A. PEKERJAAN TATA UDARA 280,776,000

B. PEKERJAAN PLUMBING 225,111,000
C. PEMADAM KEBAKARAN 16,200,000
D. ESCALATOR 420,000,000
JUMLAH PEKERJAAN MEKANIKAL Rp. 942,087,000
MASJID-MEKANIKAL Page 60
MEKANIKAL
HRG. SAT HARGA JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOL
(Rp) (Rp) (Rp)
d. PEKERJAAN MEKANIKAL
A PEKERJAAN TATA UDARA
I LANTAI DASAR A & B
AIR CONDITIONING INCL.INSTALASI
(KABEL, ACCESSORIES, PIPA REFRIGRANT, DRAIN C/W
ISOLASI & STOP KONTAK)
- Capacity : 12.000 btuh , type ceilling suspended, wireless 1 unit 5,476,000 5,476,000
- Capacity : 18.000 btuh , type ceilling suspended, wireless 1 unit 8,750,000 8,750,000
- Capacity : 44.500 btuh , type ceiling cassete, wireless 6 unit 32,175,000 193,050,000
2 LANTAI - 1 & 2
EXHAUST FAN INCL.INSTALASI
(KABEL, ACCESSORIES & SAKLAR)
- Capacity : 2000 CMH , type Wall, incl.automatic shutter 30 unit 1,240,000 37,200,000
- Capacity : Wall Fan dia. 40 cm, 3 speeds, rotation 120 deraj 22 unit 1,650,000 36,300,000
TOTAL PEKERJAAN TATA UDARA Rp. 280,776,000

B PEKERJAAN PLUMBING
I RUANG POMPA DAN GWT
Pompa Air Bersih
1 Pompa air bersih include panel, cable & accessories Unit 2 7,500,000 15,000,000
Type : Centrifugal
Capacity : 150 liter/menit
Head : 25 m
2 Pipa air bersih (GSP medium class, incl. accessories)
GSP ø 4 inc m 4 391,800 1,567,200
GSP ø 2 1/2 inc m 14 203,900 2,854,600
GSP ø 2 inc m 45 132,600 5,967,000
3 Valve (Class 125 psi) & Accessories
Gate Valve ø 2 1/2 inc unit 5 1,750,000 8,750,000
Gate Valve ø 4 inc unit 1 2,836,000 2,836,000
Check Val ø 2 1/2 inc unit 4 1,950,000 7,800,000
Y-Strainer ø 2 1/2 inc unit 2 1,750,000 3,500,000
Screen ø 2 1/2 inc unit 2 1,450,000 2,900,000
Flexible Jo ø 2 1/2 inc unit 2 900,000 1,800,000
Flexible Jo ø 2 inc unit 2 565,500 1,131,000
Floating V ø 1 1/2 inc unit 2 410,600 821,200
Water level control & cable Set 2 2,600,000 5,200,000
Perssure gauge unit 2 250,000 500,000
4 Pompa pembersih include panel, cable & accessories Unit 1 3,975,000 3,975,000
Type : Submersible
Capacity : 100 liter/menit
Head : 15 m
5 Pipa air kotor (PVC class 10 kg/cm2, incl. accessories)
PVC ø 2 1/2 inc m 60 31,500 1,890,000
6 Testing dan Commissioning lot 1 1,500,000 1,500,000
Sub Total Ruang Pompa dan GWT 67,992,000
(Rp) (Rp) (Rp)
II INSTALASI BANGUNAN
Lantai 1
GSP ø 1/2 inc m 60 31,000 1,860,000
GSP ø 3/4 inc m 90 38,900 3,501,000
GSP ø 1 inc m 78 61,000 4,758,000
GSP ø 1 1/2 inc m 12 98,850 1,186,200
GSP ø 2 inc m 68 132,600 9,016,800
GSP ø 3 inc m 30 275,250 8,257,500

Gate Valve ø 1-1/2 inc unit 4 576,000 2,304,000
3 Pipa air kotor (PVC class 10 kg/cm2, incl. accessories)

PVC ø 2 inc m 55 26,000 1,430,000
PVC ø 3 inc m 40 56,000 2,240,000
PVC ø 4 inc m 60 85,000 5,100,000
PVC ø 6 inc m 45 160,500 7,222,500
Sub Total Lantai 1 52,976,000
(Rp) (Rp) (Rp)
III Roof Tank

1 Roof Tank (tanki atas)
Tipe : FRP c/w.partisi & pondasi
Dimensi : PxLxT (2x3x1,5) m
Cap. : 6 m3 unit 1 24,500,000 24,500,000
GSP ø 2 inc m 30 132,600 3,978,000
GSP ø 3 inc m 60 275,250 16,515,000
GSP ø 6 inc m 6 495,000 2,970,000
Water level control & cable Set 2 2,600,000 5,200,000
4 Pipa air hujan (PVC class 10 kg/cm2, incl. accessories)
Roof Drain ø 4 inc unit 24 285,000 6,840,000
PVC ø 4 inc m 384 85,000 32,640,000
5 Testing dan Commissioning lot 1 1,500,000 1,500,000
Sub Total Roof Tank 104,143,000

TOTAL PEKERJAAN PLUMBING Rp. 225,111,000
C PEMADAM KEBAKARAN
1 Fire extinguiser Set 12 1,350,000 16,200,000
Capacity : 6 kg
Type : Dry chemical
Sub Total Fire Extinguiser 16,200,000
TOTAL PEKERJAAN PEMADAM KEBAKARAN Rp. 16,200,000
DAFTAR UPAH TENAGA KERJA & BAHAN
MASJID TANGKUBAN PERAHU
halaman 01
NO U R A I A N SAT VOL HRG.SAT KETERANGAN
A DAFTAR UPAH TENAGA KERJA / HARI

1 Pekerja Terampil hari 1.00 60,400.00
2 Tukang hari 1.00 97,400.00
3 Pekerja Takterampil hari 1.00 51,900.00
4 Mandor hari 1.00 97,400.00
B DAFTAR HARGA BAHAN - BAHAN
1 Portland Cement ( PC ) 50 kg zak 1.00 82,500.00
2 PC Warna kg 1.00 4,500.00
3 Pasir urug darat m3 1.00 80,000.00
4 Pasir pasang m3 1.00 106,650.00
5 Pasir beton m3 1.00 106,650.00
6 Batu jagung / koral m3 1.00 109,500.00
7 Split mesin / Batu pecah m3 1.00 319,700.00
7 Batu kali m3 1.00 140,450.00
8 bata merah bh 1.00 550.00
9 Besi beton polos kg 1.00 11,950.00
10 Besi beton ulir u 39 kg 1.00 18,126.00
11 Kawat beton kg 1.00 1,570.00
12 Paku 2, 5, 7, 10 cm kg 1.00 12,000.00
13 Baja siku kg 1.00 22,450.00
14 Gording baja sinapat "C" kg 1.00 22,450.00
15 Baja IWF < 400 kg 1.00 22,450.00
16 Baja IWF > 400 kg 1.00 22,450.00
17 Papan Seberang keras m3 1.00 2,558,155.00
18 Kayu kelas 2 m3 1.00 5,046,200.00
19 Papan kayu kelas 2 m3 1.00 5,046,200.00
20 Kamper SAMARINDA 6/15 m3 1.00 6,080,000.00
21 Multiplek 12 mm lbr 1.00 211,765.00
22 Multiplek 9 mm lbr 1.00 100,000.00
23 Multiplek 6 mm lbr 1.00 72,500.00
24 Multiplek 4 mm lbr 1.00 69,929.00
25 GRC plat 5 mm lbr 1.00 74,000.00
26 Plastik m2 1.00 5,000.00
27 Dolken btg 1.00 25,000.00
28 Alumunium foil m2 1.00 6,000.00
29 Keramik 20 x 20 Lantai setara Roman m2 1.00 149,950.00
30 Keramik 30 x 30 Lantai setara Roman m2 1.00 52,550.00
31 Keramik 20 x 20 & 20 x 25 Dinding Roman m2 1.00 67,450.00
32 Keramik 25 x 25 lantai Roman m2 1.00 48,500.00
33 Granite tile 30 x 30 lantai setara Niro m2 1.00 293,000.00
34 Granite tile 40 x 40 lantai setara Niro m2 1.00 333,000.00
35 Plin Keramik 10 x 30 cm setara Roman m' 1.00 50,000.00
36 List Dinding Keramik 5 x 25 cm setara Roman m' 1.00 45,000.00
37 Stepnoshing Keramik 5 x 25 cm setara Roman m' 1.00 48,000.00
38 alkali resiting primer liter 1.00 107,000.00
39 acrylic primer undercoat liter 1.00 99,500.00
40 Cat Dulux ICI Emulsion liter 1.00 161,500.00
41 Cat Dulux ICI Super gloos liter 1.00 90,000.00
42 Cat Dulux ICI Weathershield liter 1.00 229,000.00
43 Pinotex DANA PAINT liter 1.00 99,200.00
44 Thiner 41 liter 1.00 19,650.00
45 Paving block 8 cm (warna) m2 1.00 123,000.00
46 Grass block 10 cm m2 1.00 91,500.00
47 Pearlstone m2 1.00 227,800.00
48 Waterproofing m2 1.00 87,000.00
49 Kosen allumunium ( Warna ) setara Indal m1 1.00 148,000.00
50 Seng Gelombang 90 x 180 lbr 1.00 30,000.00
51 Gypsum board t:10 mm setara Jaya board lbr 1.00 97,450.00
52 Closet Duduk setara TOTO (type setara CW 420 J) bh 1.00 1,900,000.00
53 Urinoir setara TOTO type U57M bh 1.00 1,444,650.00
54 Jetwasher setara TOTO Type THX20NBPIV bh 1.00 65,000.00
55 Kran air tembok 1/2 " setara Toto Type T23B13 bh 1.00 145,000.00
56 Wastafel setara TOTO Type L529V1 bh 1.00 1,120,000.00
57 Floordrain stainless setara TOTO Type TX1C bh 1.00 182,000.00
58 Tangki Air kapsitas 2 ltr setara Pinguin bh 1.00 2,010,000.00
ANALISA HARGA SATUAN
MASJID TANGKUBAN PERAHU halaman 02
NO U R A I A N SAT VOL SATUAN JUMLAH TOTAL
1 PEKERJAAN PERSIAPAN
a Bouplank / m1 49,800.00 ,-
a. Papan terentang m3 0.006 2,558,155.00 15,348.93 bahan :
b. Kaso 5/7 cm m3 0.007 2,558,155.00 17,907.09 33,736.02
c. Paku kg 0.040 12,000.00 480.00 upah :
d. Pekerja org 0.250 60,400.00 15,100.00 16,074.00
e. Mandor org 0.010 97,400.00 974.00 49,810.02
49,800.00
2 PEKERJAAN TANAH
a Pek.galian tanah/m3 67,800.00 ,-

a. tukang gali org 0.664 97,400.00 64,673.60
b. mandor org 0.033 97,400.00 3,214.20 67,887.80
67,800.00
b Pek. buangan tanah keluar site max.20 km dgn memakai dumptruck

Kapasitas 5 - 7 m3 108,100.00 ,-
a. tukang gali org 0.650 97,400.00 63,310.00
b. mandor org 0.033 97,400.00 3,214.20 108,119.20
c. angkutan dumptruck hr 0.047 885,000.00 41,595.00 108,100.00
c Urugan tanah kembali / m3 22,600.00 ,-

a. galian tanah m3 0.333 67,887.80 22,629.27 22,629.27
22,600.00
3 URUGAN PASIR
a Urugan pasir bawah lantai /m3 127,560.00 ,-

a. pasir urug m3 1.200 80,000.00 96,000.00
b. pekerja org 0.500 60,400.00 30,200.00 127,563.60
c. mandor org 0.014 97,400.00 1,363.60 127,560.00
4 CAMPURAN BETON
a. Beton K-225 / m3 sitemix 1,219,090.00 ,-

a. PC @ 50 kg zak 7.000 82,500.00 577,500.00 bahan :
b. Pasir beton m3 0.540 106,650.00 57,591.00 724,881.00
c. Koral / batu jagung m3 0.820 109,500.00 89,790.00
d. Pekerja org 6.000 60,400.00 362,400.00 upah :
e. Tukang batu org 1.000 97,400.00 97,400.00 494,210.00
f. Kepala tukang org 0.100 51,900.00 5,190.00 1,219,091.00
g. Mandor org 0.300 97,400.00 29,220.00 1,219,090.00
b. Beton K-175 / m3 sitemix 1,076,190.00 ,-

a. PC @ 50 kg zak 6.000 82,500.00 495,000.00 bahan :
b. Pasir beton m3 0.540 106,650.00 57,591.00 642,381.00
c. Split mesin m3 0.820 109,500.00 89,790.00
e. Tukang batu org 1.000 97,400.00 97,400.00 433,810.00
f. Kepala tukang org 0.100 51,900.00 5,190.00 1,076,191.00
g. Mandor org 0.300 97,400.00 29,220.00 1,076,190.00
c. Beton tumbuk / B0 1pc : 3ps:5 kr /m3 779,400.00 ,-

a. PC @ 50 kg zak 4.540 82,500.00 374,550.00 bahan :
b. Pasir beton m3 0.540 106,650.00 57,591.00 531,786.00
c. Split mesin m3 0.910 109,500.00 99,645.00
e. Tukang batu org 0.500 97,400.00 48,700.00 247,620.00
f. Kepala tukang org 0.120 51,900.00 6,228.00 779,406.00
g. Mandor org 0.180 97,400.00 17,532.00 779,400.00
5 PEKERJAAN BESI
a. Pembesian ulir U-39 / kg 22,820.00 ,-

a. Besi polos U-39 kg 1.100 18,126.00 19,938.60 bahan :
b. Kawat beton kg 0.020 1,570.00 31.40 19,970.00
c. Pekerja org 0.015 60,400.00 906.00 upah :
d. Tukang besi org 0.015 97,400.00 1,461.00 2,854.00
e. Mandor org 0.005 97,400.00 487.00 22,824.00
22,820.00
b. Pembesian polos U-24 /kg 15,725.00 ,-
a. Besi polos U-24 kg 1.100 11,950.00 13,145.00 bahan :
b. Kawat beton kg 0.020 1,570.00 31.40 13,176.40
c. Pekerja org 0.010 60,400.00 604.00 upah:
d. Tukang besi org 0.015 97,400.00 1,461.00 2,552.00
e. Mandor org 0.005 97,400.00 487.00 15,728.40
15,725.00
c. Kuda - kuda Baja Siku /kg 33,095.00 =

a. Baja siku kg 1.100 22,450.00 24,695.000 bahan :
b. Pabrikasi kg 1.000 4,500.00 4,500.000 24,695.00
c. Transportasi kg 1.000 250.00 250.000 upah:
d. Erection kg 1.000 2,000.00 2,000.000 8,400.00
e. Meni zinkcromate m2 0.030 55,000.00 1,650.000 33,095.00
33,095.00
d. Gording C /kg 33,095.00 =

a. Besi C kg 1.100 22,450.00 24,695.000 bahan :
b. Pabrikasi kg 1.000 4,500.00 4,500.000 24,695.00
d. Erection kg 1.000 2,000.00 2,000.000 8,400.00
33,095.00
d. Kuda - kuda Baja IWF /kg 33,145.00 =

a. Baja IWF kg 1.100 22,450.00 24,695.000 bahan :
b. Pabrikasi kg 1.000 4,500.00 4,500.000 24,695.00
d. Erection kg 1.000 2,000.00 2,000.000 8,450.00
33,145.00
6 BEKISTING MULTIPLEK TEBAL 12 MM / M2 110,055.00 ,-

a. Triplek 12 mm ( 2 kali pakai ) lbr 0.200 211,765.00 42,353.00 bahan :
b. Kaso borneo ( 2 kali pakai ) m3 0.005 5,046,200.00 25,231.00 77,884.00
c. Paku kg 0.400 12,000.00 4,800.00
d. Plastik m2 1.100 5,000.00 5,500.00
e. Pekerja org 0.100 60,400.00 6,040.00 upah:
f. Tukang kayu org 0.250 97,400.00 24,350.00 32,174.50
g. Kepala tukang org 0.025 51,900.00 1,297.50 110,058.50
h. Mandor org 0.005 97,400.00 487.00 110,055.00
7 STUT WERK / M2 76,760.00 ,-
a. kaso 5/7 ( 2 kali pakai ) m3 0.028 1,279,077.50 35,814.17 bahan :
b. Papan terentang ( 2 kali pakai ) m3 0.018 1,279,077.50 23,023.40 61,237.57
c. Paku kg 0.200 12,000.00 2,400.00 upah:
d. Pekerja org 0.050 60,400.00 3,020.00 15,525.60
e. Tukang kayu org 0.120 97,400.00 11,688.00
f. Kepala tukang org 0.012 51,900.00 622.80 76,763.17
g. Mandor org 0.002 97,400.00 194.80 76,760.00
8 BONGKAR BEKISTING & SIRAM BETON / M3 181,200.00 ,-

a. Pekerja org 3.000 60,400.00 181,200.00 181,200.00
181,200.00
9 PONDASI DAN SLOOF
a. Pondasi batukali / batubelah /m3 837,620.00 ,-

a. Batu belah m3 1.100 140,450.00 154,495.00
b. PC @ 50 kg zak 3.260 82,500.00 268,950.00
c. Pasir pasang m3 0.526 106,650.00 56,097.90
d. Pekerja org 3.600 60,400.00 217,440.00
e. Tukang batu org 1.200 97,400.00 116,880.00
g. Mandor org 0.180 97,400.00 17,532.00 837,620.00
b. Aanstamping / batu kosong / m3 568,670.00 ,-
a. Batu belah m3 1.100 140,450.00 154,495.00
b. Pasir pasang m3 0.526 106,650.00 56,097.90
c. Pekerja org 3.600 60,400.00 217,440.00
d. Tukang batu org 1.200 97,400.00 116,880.00
e. Kepala tukang org 0.120 51,900.00 6,228.00 568,672.90
f. Mandor org 0.180 97,400.00 17,532.00 568,670.00
c. Sloof beton 20 / 30 / m3 2,928,340.00 ,-

a. Beton K.175 site mix m3 1.000 1,076,190.00 1,076,190.00
b. Pembesian U 24 kg 110.000 15,725.00 1,729,750.00
c. Bekisting triplek 12 mm m2 1.000 97,400.00 97,400.00 2,928,340.00
d. Bongkar bekisting dan siram m3 1.000 25,000.00 25,000.00 2,928,340.00
d. Sloof beton 15 / 20 / m3 2,771,090.00 ,-

a. Beton K.175 site mix m3 1.000 1,076,190.00 1,076,190.00
b. Pembesian U 24 kg 100.000 15,725.00 1,572,500.00
c. Bekisting triplek 12 mm m2 1.000 97,400.00 97,400.00 2,771,090.00
d. Bongkar bekisting dan siram m3 1.000 25,000.00 25,000.00 2,771,090.00
14 PEKERJAAN PASANGAN
a. PASANGAN BATA 1PC : 2PS / m2 109,100.00 ,-

a. Batu bata m2 70.000 550.00 38,500.00 bahan :
b. PC @ 50 kg zak 0.320 82,500.00 26,400.00 69,059.35
c. Pasir pasang m3 0.039 106,650.00 4,159.35
e. Tukang batu org 0.200 97,400.00 19,480.00 40,040.80
g. Mandor org 0.002 97,400.00 194.80 109,100.00
b. PASANGAN BATA 1PC : 4PS / m2 111,920.00 ,-
a. Batu bata m3 70.000 550.00 38,500.00 bahan :
b. PC @ 50 kg zak 0.340 82,500.00 28,050.00 71,882.50
c. Pasir pasang m3 0.050 106,650.00 5,332.50
e. Tukang batu org 0.200 97,400.00 19,480.00 40,040.80
g. Mandor org 0.002 97,400.00 194.80 111,920.00
c. PLESTERAN 1PC : 2PS / M2 47,600.00 ,-
a. PC @ 50 kg zak 0.210 82,500.00 17,325.00 bahan :
b. Pasir pasang m3 0.020 106,650.00 2,133.00 19,458.00
c. Pekerja org 0.150 60,400.00 9,060.00 upah :
d. Tukang batu org 0.150 97,400.00 14,610.00 28,149.00
f. Mandor org 0.030 97,400.00 2,922.00 47,600.00
d. Acian Beton / M2 23,250.00 ,-
a. PC @ 50 kg zak 0.100 82,500.00 8,250.00 bahan :
b. Colbon kg 0.050 15,000.00 750.00 9,000.00
d. Tukang batu org 0.100 97,400.00 9,740.00 14,253.00
e. Kepala tukang org 0.010 51,900.00 519.00 23,253.00
f. Mandor org 0.010 97,400.00 974.00 23,250.00
e. PLESTERAN 1PC : 4PS / M2 38,130.00 ,-
a. PC @ 50 kg zak 0.144 82,500.00 11,880.00
b. Pasir pasang m3 0.020 106,650.00 2,133.00
c. Pekerja org 0.150 60,400.00 9,060.00
d. Tukang batu org 0.150 97,400.00 14,610.00
f. Mandor org 0.003 97,400.00 292.20 38,130.00
f. DINDING KERAMIK 20 x 25 / M2 204,500.00 ,-

a. Keramik setara Roman m2 1.000 67,450.00 67,450.00 bahan :
b. PC @ 50 kg zak 0.170 82,500.00 14,025.00 87,941.50
c. PC warna kg 1.200 4,500.00 5,400.00
d. Pasir pasang m3 0.010 106,650.00 1,066.50
e. Pekerja org 1.000 60,400.00 60,400.00 upah :
f. Tukang batu org 0.500 97,400.00 48,700.00 116,565.00
h. Mandor org 0.050 97,400.00 4,870.00 204,500.00
g. LANTAI KERAMIK 30 x 30 / M2 196,850.00 ,-

a. Keramik 30 x 30 Setara Roman m3 1.000 52,550.00 52,550.00 bahan :
b. PC zak 0.230 82,500.00 18,975.00 80,291.00
c. PC warna m3 1.000 4,500.00 4,500.00
d. Pasir pasang m3 0.040 106,650.00 4,266.00 upah :
e. Pekerja org 1.000 60,400.00 60,400.00 116,565.00
f. Tukang batu org 0.500 97,400.00 48,700.00
h. Mandor org 0.050 97,400.00 4,870.00 196,850.00
h. LANTAI KERAMIK 20 x 20 / M2 293,430.00 ,-
a. Keramik 20 x 20 KM/WC antislip setara Roman m2 1.000 149,950.00 149,950.00 bahan :
b. PC zak 0.220 82,500.00 18,150.00 176,866.00
c. PC warna m3 1.000 4,500.00 4,500.00
e. Pekerja org 1.000 60,400.00 60,400.00 116,565.00
f. Tukang batu org 0.500 97,400.00 48,700.00
h. Mandor org 0.050 97,400.00 4,870.00 293,430.00
i Balustrade / M2 136,120.00 ,-
a. PC @ 50 kg zak 1.250 91,500.00 114,375.00 bahan :
b. Colbon kg 0.500 15,000.00 7,500.00 121,875.00
d. Tukang batu org 0.100 97,400.00 9,740.00 14,253.00
f. Mandor org 0.010 97,400.00 974.00 136,120.00
j LANTAI GRANITE TILE 30 x 30 / M2 347,980.00 ,-

a. granite tile 30 x 30 setara NIRO m2 1.000 200,000.00 200,000.00 bahan :
b. PC zak 0.220 82,500.00 18,150.00 231,416.00
c. AM grout kg 1.000 9,000.00 9,000.00
e. Pekerja org 1.000 60,400.00 60,400.00 116,565.00
f. Tukang batu org 0.500 97,400.00 48,700.00
h. Mandor org 0.050 97,400.00 4,870.00 347,980.00
k LANTAI KERAMIK 25 x 25 / M2 211,460.00 ,-

a. Keramik 25 x 25 cm setara produk Roman m2 1.500 48,500.00 72,750.00 bahan :
b. PC zak 0.220 82,500.00 18,150.00 94,900.00
c. Pasir pasang m3 0.040 100,000.00 4,000.00 upah :
d. Pekerja org 1.000 60,400.00 60,400.00 116,565.00
e Tukang batu org 0.500 97,400.00 48,700.00
g. Mandor org 0.050 97,400.00 4,870.00 211,460.00
l PLIN KERAMIK 10 X 30 CM / M' 104,680.00 ,-

a. Plin keramik 10 x 30 cm setara Roman m1 1.000 50,000.00 50,000.00 bahan :
b. PC zak 0.077 82,500.00 6,325.00 57,711.45
c. Pasir pasang m3 0.013 106,650.00 1,386.45
e. Tukang batu org 0.250 97,400.00 24,350.00 46,971.67
g. Mandor org 0.017 97,400.00 1,623.33 104,680.00
m LIST DINDING KERAMIK 5 X 20 CM / M' 93,040.00 ,-
a. List dinding keramik 5 x 20 cm setara Roman m1 1.000 45,000.00 45,000.00 bahan :
b. PC zak 0.077 11,950.00 916.17 46,072.17
c. Pasir pasang m3 0.013 12,000.00 156.00
e. Tukang batu org 0.250 97,400.00 24,350.00 46,971.67
g. Mandor org 0.017 97,400.00 1,623.33 93,040.00
n STEPNOSHING TANGGA KERAMIK 5 X 25 CM / M' 96,040.00 ,-
a. Stepnoshing tangga keramik 5 x 25 cm setara Ro m1 1.000 48,000.00 48,000.00 bahan :
b. PC zak 0.077 11,950.00 916.17 49,072.17
c. Pasir pasang m3 0.013 12,000.00 156.00
e. Tukang batu org 0.250 97,400.00 24,350.00 46,971.67
g. Mandor org 0.017 97,400.00 1,623.33 96,040.00
o LANTAI FLOORHARDENER / M2 102,500.00
a. PC @ 50 kg zak 0.640 82,500.00 52,800.00
b. pasir pasang m3 0.320 106,650.00 34,128.00
c. Pekerja org 0.200 60,400.00 12,080.00
d. Tukang org 0.030 97,400.00 2,922.00
e. Kepala Tukang org 0.010 51,900.00 519.00 102,546.40
f. Mandor org 0.001 97,400.00 97.40 102,500.00
n LANTAI PEARLSTONE / M2 313,110.00 ,-
a. Pearlstone m2 1.000 227,800.00 227,800.00
b. PC @ 50 kg zak 0.420 82,500.00 34,650.00
c. pasir pasang m3 0.025 106,650.00 2,666.25 313,116.25
d. Upah m2 1.000 48,000.00 48,000.00 313,110.00
n PAVING BLOCK JALAN / M2 168,990.00 ,-
a. Paving block t : 8 cm m2 1.000 123,000.00 123,000.00
b. Pasir t : 15 cm m2 0.150 106,650.00 15,997.50 168,997.50
c. Upah m2 1.000 30,000.00 30,000.00 168,990.00
o GRASS BLOCK / M2 137,490.00 ,-
a. Grass bloc t : 10 cm m2 1.000 91,500.00 91,500.00
b. Pasir t : 15 cm m2 0.150 106,650.00 15,997.50 137,497.50
c. Upah m2 1.000 30,000.00 30,000.00 137,490.00
15 PEKERJAAN ATAP
a. MULTIPLEK 9mm + KASO 5/7 ALAS ATAP 119,840.00 ,-

a. multipke 9mm m3 0.100 100,000.00 10,000.00
b. kaso lokal m3 0.015 5,046,200.00 75,693.00
c. paku kg 0.500 12,000.00 6,000.00
c. pekerja org 0.150 60,400.00 9,060.00
d. tukang kayu org 0.150 97,400.00 14,610.00
e. kepala tukang org 0.030 51,900.00 1,557.00 119,842.00
f . Mandor org 0.030 97,400.00 2,922.00 119,840.00
b. PENUTUP ATAP KLIPLOK / M2 167,300.00 ,-

a. Atap sirap Kliplok setara Lysaght m2 1.100 123,000.00 135,300.00
b. sekrup/paku kg 1.000 12,000.00 12,000.00
c. ongkos pasang m2 1.000 20,000.00 20,000.00 167,300.00
16 PEKERJAAN PENGECATAN
a. CAT INTERIOR/PLAFOND / M2 66,580.00 ,-

a. Dulux ICI AlKali resisting primer ltr 0.150 107,000.00 16,050.00 bahan :
b. Dulux ICI emulsion pentalite ltr 0.130 161,500.00 20,995.00 38,545.00
c. Alat bantu ls 1.000 1,500.00 1,500.00
e. Tukang cat org 0.220 97,400.00 21,428.00 28,038.00
g. Mandor org 0.020 97,400.00 1,948.00 66,580.00
b. CAT weathershield / M2 75,350.00 ,-

a. Dulux ICI AlKali resisting primer ltr 0.150 107,000.00 16,050.00 bahan :
b. Dulux ICI weathershield ltr 0.130 229,000.00 29,770.00 47,320.00
c. Alat bantu ls 1.000 1,500.00 1,500.00
e. Tukang cat org 0.220 97,400.00 21,428.00 28,038.00
g. Mandor org 0.020 97,400.00 1,948.00 75,350.00
b. CAT ENAMEL / M2 63,560.00 ,-

a. Dulux ICI Acrylic primer undercoat ltr 0.150 99,500.00 14,925.00 bahan :
b. Dulux ICI super gloos ltr 0.130 90,000.00 11,700.00 30,090.00
c. Thiner 41 ltr 0.100 19,650.00 1,965.00
d. Alat bantu ls 1.000 1,500.00 1,500.00
f. Tukang cat org 0.220 97,400.00 21,428.00 33,474.00
h. Mandor org 0.020 97,400.00 1,948.00 63,560.00
c. PINOTEX / M2 62,770.00 ,-
a. DANA PAINT Acrylic primer undercoat ltr 0.130 99,500.00 12,935.00 bahan :
b. Pinotex ltr 0.130 99,200.00 12,896.00 29,296.00
c. Thiner 41 ltr 0.100 19,650.00 1,965.00
d. Alat bantu ls 1.000 1,500.00 1,500.00
f. Tukang cat org 0.230 97,400.00 22,402.00 33,474.00
h. Mandor org 0.010 97,400.00 974.00 62,770.00
17 PEKERJAAN PLAFOND
a. LANGIT - LANGIT GRC t:5 mm/ m2 146,840.00 ,-

a. Besi Hollow 4/4 ( rangka ) m' 1.100 68,000.00 74,800.00 bahan :
b. GRC board 5 mm m2 0.350 75,000.00 26,250.00 114,800.00
c. Paku bh 25.000 150.00 3,750.00
d. Penggantung m2 4.000 2,500.00 10,000.00
f. Tukang kayu org 0.250 97,400.00 24,350.00 32,044.40
h. Mandor org 0.001 97,400.00 97.40 146,840.00
b. LANGIT - LANGIT GYPSUM t : 9 mm / M2 148,700.00 ,-
a. Besi Hollow 4/4 ( rangka ) m' 1.100 68,000.00 74,800.00 bahan :
b. Gypsum 9mm lbr 0.350 97,450.00 34,107.50 116,657.50
c. Paku kg 0.300 2,500.00 750.00
d. Penggantung m1 4.000 1,750.00 7,000.00
f. Tukang kayu org 0.250 97,400.00 24,350.00 32,044.40
h. Mandor org 0.001 97,400.00 97.40 148,700.00
c. LIST PLAFON GYPSUM / M' 24,300.00 ,-
a. List Gypsum m' 1.010 14,000.00 14,140.00 14,210.00
b. dempul kg 0.020 3,500.00 70.00
d. Tukang org 0.030 97,400.00 2,922.00 10,097.40
f. Mandor org 0.001 97,400.00 97.40 24,300.00
18 PEKERJAAN PINTU, KOSEN KAYU, JENDELA & ASS
a. KOSEN KAYU KAMPER TYPE P1 / Unit 14,233,000.00 ,-

a. kosen Kayu 6cm x 15 cm m' 15.800 90,000.00 1,422,000.00
b. daun pintu panel kayu + Kaca 0.80m x 2.10 m bh 4.000 1,500,000.00 6,000,000.00
c. Ensel pintu 4" bh 12.000 45,000.00 540,000.00
d. Kunci pintu setara FINO bh 1.000 750,000.00 750,000.00
e. Espanyolet / grendel tanam psg 3.000 150,000.00 450,000.00
f. Kaca riben t=5 mm m2 26.350 90,000.00 2,371,500.00
g. Ban beton 10/20 m' 16.000 100,000.00 1,600,000.00
h. Cat daun pintu melamic m2 12.660 75,000.00 949,500.00 14,233,000.00
i. Ongkos pasang ls 1.000 150,000.00 150,000.00 14,233,000.00
b. KOSEN KAYU KAMPER TYPE P2 / Unit 3,683,500.00 ,-

a. kosen Kayu 6/15 type P2 m' 5.900 90,000.00 531,000.00
b. daun pintu panel kayu bh 2.000 950,000.00 1,900,000.00
c. Ensel pintu 4" bh 2.000 45,000.00 90,000.00
e. Cat daun pintu + kosen Melamin m2 4.500 75,000.00 337,500.00 3,683,500.00
f. Ongkos pasang ls 1.000 75,000.00 75,000.00 3,683,500.00
c. KOSEN KAYU KAMPER TYPE P3 / Unit 2,539,000.00 ,-

b. daun pintu Teakwood bh 1.000 850,000.00 850,000.00
c. Ensel pintu 4" bh 4.000 45,000.00 180,000.00
e. Cat daun pintu kayu melamic m2 3.000 75,000.00 225,000.00 2,539,000.00
g. Ongkos pasang ls 1.000 75,000.00 75,000.00 2,539,000.00
d. KOSEN STAINLESS TYPE P4 / Unit 8,135,000.00 ,-

a. kosen stainless 6/15 type P4 m' 4.800 1,200,000.00 5,760,000.00
b. daun pintu stainless m2 1.400 850,000.00 1,190,000.00
c. Ensel pintu 4" bh 3.000 45,000.00 135,000.00
e. Cat daun pintu kayu melamic m2 3.000 75,000.00 225,000.00 8,135,000.00
e. KOSEN PVC TYPE P5 / Unit 415,000.00 ,-

a. kosen dan daun pintu PVC type P5 bh 1.000 150,000.00 150,000.00
b. Ensel pintu 4" bh 3.000 45,000.00 135,000.00
c. Kunci pintu setara lokal bh 1.000 85,000.00 85,000.00
d. Ongkos pasang ls 1.000 45,000.00 45,000.00 415,000.00
415,000.00
d. KOSEN KAYU KAMPER TYPE J1 / Unit 3,837,700.00 ,-

b. daun jendela kayu 0.80m x 2.00 m bh 3.000 250,000.00 750,000.00
c. Ensel jendela 4" bh 6.000 20,000.00 120,000.00
d. Kaca 5mm m2 3.780 90,000.00 340,200.00
e. Ban beton 10/20 m' 16.000 100,000.00 1,600,000.00
f. Cat daun pintu kayu melamic m2 1.420 75,000.00 106,500.00 3,837,700.00
19 PEKERJAAN PINTU, KOSEN ALUMUNIUM, JENDELA & ASS
e. KOSEN ALUMUNIUM TYPE PA1 / Unit 5,120,000.00 ,-

a. kosen alumunium 4" x 2" m' 6.900 0.00 0.00
b. daun pintu alumunium 4" x 2" + Kaca bh 2.000 1,500,000.00 3,000,000.00
c. Ensel pintu 4" bh 6.000 45,000.00 270,000.00
f. Ban beton 10/20 m' 5.000 100,000.00 500,000.00 5,120,000.00
f. KOSEN ALUMUNIUM TYPE PA2 / Unit 3,242,500.00 ,-

a. kosen alumunium 4" x 2" m' 8.600 0.00 0.00
b. daun pintu panel kayu bh 2.000 950,000.00 1,900,000.00
c. Ensel pintu 4" bh 4.000 45,000.00 180,000.00
e. Cat daun pintu + kosen Melamin m2 4.500 75,000.00 337,500.00 3,242,500.00
f. Ongkos pasang unit 1.000 75,000.00 75,000.00 3,242,500.00
g. KOSEN ALUMUNIUM TYPE PA3 / Unit 2,630,000.00 ,-

a. kosen alumunium 4" x 2" m' 6.600 85,000.00 561,000.00
b. daun pintu Teakwood bh 1.000 250,000.00 250,000.00
c. Ensel pintu 4" bh 2.000 20,000.00 40,000.00
d. Kaca 5mm m2 4.350 90,000.00 391,500.00
e. Ban beton 10/20 m' 6.000 100,000.00 600,000.00
f. Cat daun pintu kayu melamic m2 9.500 75,000.00 712,500.00 2,630,000.00
g. Ongkos pasang unit 1.000 75,000.00 75,000.00 2,630,000.00
e KOSEN ALUMUNIUM TYPE JA1 / Unit 4,447,000.00 ,-

b. daun jendela alumunium + Kaca bh 2.000 250,000.00 500,000.00
c. Engsel bh 12.000 40,000.00 480,000.00
f. Ban beton 10/20 m' 16.000 100,000.00 1,600,000.00 4,447,000.00
g. Ongkos pasang unit 1.000 50,000.00 50,000.00 4,447,000.00
f KOSEN ALUMUNIUM TYPE BV / Unit 1,106,700.00 ,-

b. daun jendela alumunium + Kaca bh 2.000 250,000.00 500,000.00
c. Ensel pintu 4" bh 4.000 45,000.00 180,000.00
d. Espanyolet / grendel tanam bh 4.000 45,000.00 180,000.00 1,106,700.00
e. Ongkos pasang unit 1.000 75,000.00 75,000.00 1,106,700.00
ANALISA HARGA SATUAN halaman 10
20 PEKERJAAN SANITAIR
a CLOSET DUDUK SETARA TOTO / BH 2,050,000.00 ,-

a. Closet duduk setara Toto (type cw 704 j) bh 1.000 1,900,000.00 1,900,000.00
b. Ongkos pasang ls 1.000 150,000.00 150,000.00 2,050,000.00
b URINOIR SETARA TOTO / BH 1,594,650.00 ,-

a. Urinoir setara TOTO type U57M bh 1.000 1,444,650.00 1,444,650.00
c WASTAFEL SETARA TOTO / BH 1,270,000.00 ,-

a. Wastafel setara TOTO Type L529V1 bh 1.000 1,120,000.00 1,120,000.00
d JET WASHER SETARA TOTO / BH 85,000.00 ,-

a. Jetwasher setara TOTO Type THX20NBPIV bh 1.000 65,000.00 65,000.00
b. Ongkos pasang ls 1.000 20,000.00 20,000.00 85,000.00
e FLOORDRAIN SETARA TOTO / BH 202,000.00 ,-

a. Floordrain stainless setara TOTO Type TX1C bh 1.000 182,000.00 182,000.00
f KRAN AIR SETARA TOTO / BH 165,000.00 ,-

a. Kran air tembok 1/2 " setara Toto Type T23B13 bh 1.000 145,000.00 145,000.00
g TANGKI AIR KAPASITAS 2 LTR / BH 2,030,000.00 ,-
a. Tangki Air kapsitas 2 ltr setara Pinguin bh 1.000 2,010,000.00 2,010,000.00

Rab Masjid

Diunggah oleh

Informasi Dokumen

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

Rab Masjid

Diunggah oleh

Hak Cipta:

Format Tersedia

MASJID - TANGKUBAN PERAHU HALAMAN : 00

REKAPITULASI PRAKIRAAN PERINCIAN HARGA

DKI - JAKARTA REKAPITULASI TOTAL

NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH HARGA

II SITE LUAR BANGUNAN 545,700,927.97

III TANAMAN/LANSEKAP 144,069,937.95

JUMLAH Rp. 10,180,326,970.12

PPN 10 % Rp. 1,018,032,697.01

JUMLAH TOTAL Rp. 11,198,359,667.14

DIBULATKAN Rp. 11,198,359,000.00

……………. Ir. Ahmad Noeman, IAI

NO URAIAN PEKERJAAN JUMLAH HARGA

1 PEKERJAAN PERSIAPAN 224,800,000.00

JUMLAH Rp. 224,800,000.00

NO URAIAN PEKERJAAN STN VOLUME HARGA SATUAN JUMLAH HARGA

1 Gudang bahan + los pekerja m2 60.00 600,000.00 36,000,000.00

JUMLAH - I Rp. 224,800,000.00

DKI - JAKARTA REKAPITULASI TOTAL

NO URAIAN PEKERJAAN JUMLAH HARGA

I BANGUNAN MASJID TANGKUBAN PERAHU

KABUPATEN - MANDAILING NATAL PEK. ARSITEKTUR

NO URAIAN PEKERJAAN JUMLAH HARGA

a ARSITEKTUR BANGUNAN PUSAT BISNIS SYARIAH

I PEKERJAAN PERSIAPAN 100,550,000.00

JUMLAH a Rp. 3,309,307,139.30

NO URAIAN PEKERJAAN STN VOLUMEHARGA SATUAN JUMLAH HARGA

1 Direksi keet m2 0.00 650,000.00 0.00

JUMLAH - I Rp. 100,550,000.00

JUMLAH - II Rp. 238,940,000.00

NO URAIAN PEKERJAAN STN VOLUMEHARGA SATUAN JUMLAH HARGA

III PEK. DINDING & PELESTERAN

1 Pasangan 1/2 bata adukan 1 PC : 2 Psr m2 57.57 109,100.00 6,280,887.00

1 Pasangan 1/2 bata adukan 1 PC : 2 Psr m2 57.57 109,100.00 6,280,887.00

1 Pasangan 1/2 bata adukan 1 PC : 2 Psr m2 57.57 109,100.00 6,280,887.00

1 Pasangan 1/2 bata adukan 1 PC : 2 Psr m2 57.57 47,650.00 2,743,210.50

JUMLAH - III.A s/d III.D 535,015,852.30

NO URAIAN PEKERJAAN STN VOLUMEHARGA SATUAN JUMLAH HARGA

IV PEK. KOSEN ALUMUNIUM Tebal 1,2mm ,PINTU & JENDELA

JUMLAH - IV Rp. 737,756,000.00

NO URAIAN PEKERJAAN STN VOLUMEHARGA SATUAN JUMLAH HARGA

V PEKERJAAN PELAPIS LANTAI DAN DINDING

1 Lt. Keramik 30 x 30 cm setara Roman m2 485.25 196,850.00 95,521,462.50

1 Lt. Keramik 30 x 30 cm setara Roman m2 485.25 196,850.00 95,521,462.50

NO URAIAN PEKERJAAN STN VOLUMEHARGA SATUAN JUMLAH HARGA

1 Lt. Keramik 30 x 30 cm setara Roman m2 435.20 196,850.00 85,669,120.00

JUMLAH - V.A s/d V.D 568,382,427.20

1 Plafond Gypsum plat 9mm setara Jayaboard m2 639.64 148,700.00 95,114,468.00

1 Plafond Gypsum plat 9mm setara Jayaboard m2 602.45 148,700.00 89,584,315.00

1 Plafond Gypsum plat 9mm setara Jayaboard m2 602.45 148,700.00 89,584,315.00

1 Plafond Gypsum plat 9mm setara Jayaboard m2 648.00 148,700.00 96,357,600.00

JUMLAH - VI.A s/d VI.D 417,971,519.20

NO URAIAN PEKERJAAN STN VOLUMEHARGA SATUAN JUMLAH HARGA

VII PEK. CAT & PENYELESAIAN

JUMLAH - VIIA S/D VIID 633,556,940.60

NO URAIAN PEKERJAAN STN VOLUMEHARGA SATUAN JUMLAH HARGA

VIII PEKERJAAN SANITAIR

JUMLAH - VIIIA S/D VIIID 77,134,400.00

NO URAIAN PEKERJAAN JUMLAH HARGA

b STRUKTUR BANGUNAN PUSAT BISNIS SYARIAH

I PEKERJAAN TANAH 52,167,136.80

JUMLAH b Rp. 2,408,695,768.70

NO URAIAN PEKERJAAN STN VOLUME HARGA SATUAN JUMLAH HARGA

1 Galian tanah sloof m3 272.31 67,800.00 18,462,618.00

JUMLAH - I Rp. 52,167,136.80