NAMA PROYEK :

(Project Tile)

PRELIMINARY DESIGN & DETAIL ENGINEERING DESIGN

BANGUNAN & INFRASTRUKTUR
Jalan dan Dinding Penahan Tanah Cimahi

REKAPITULASI
(Recapitulation)
DED Tahap 1 - Pekerjaan Jalan,Parkir& Pedestrian rev G-29/11/2018

NO URAIAN JUMLAH HARGA

(No) (Description) (Amount)
( Rp. )

A. PERSYARATAN UMUM 159,368,000.00

B. PEKERJAAN KONSTRUKSI LAHAN
Jalan 371,842,140.57
Dinding Penahan Tanah 3,529,600,668.36

JUMLAH HARGA 4,060,810,808.93

PPn 10% 406,081,080.89
TOTAL 4,466,891,889.83
Dibulatkan 4,466,892,000.00

1/25
NAMA PROYEK :
(Project Tile)

PRELIMINARY DESIGN & DETAIL ENGINEERING DESIGN

BANGUNAN & INFRASTRUKTUR
Jalan dan Dinding Penahan Tanah Cimahi

RENCANA ANGGARAN BIAYA

(Cost Estimate)
DED Tahap 1 - Pekerjaan Jalan,Parkir& Pedestrian rev G-29/11/2018

No. Uraian Spesifikasi Unit Volume Harga Satuan Total

( IDR ) ( IDR )

Total 531,210,140.57
Diluar PPN 10%

03B JALAN PARKIR DAN PEDESTRIAN

A. PERSYARATAN UMUM 159,368,000.00

A.1 Fasilitas Konstruksi dan Pengendalian Sementara
Standard kantor proyek : Lantai Rabat Beton, Dinding playwood
1 Kantor proyek, asumsi 4 x 5 m m2 20.00 1,056,300.00 21,126,000.00
rangka kayu dolken termasuk bukaan (pintu jendela), Atap seng
Standard gudang dan barak proyek : Lantai Rabat Beton, Dinding
2 gudang dan barak pekerja 5 x 6 m playwood rangka kayu dolken termasuk bukaan (pintu jendela), m2 30.00 988,600.00 29,658,000.00
Atap seng
3 Papan nama proyek Menggunakan kayu finish cat termasuk penulisan identitas proyek ls 1.00 499,100.00 499,100.00
Membuat sumber air bor sumur dalam, fasilitas listrik menyambung
4 Fasilitas air & listrik untuk kerja ls 1.00 47,612,400.00 47,612,400.00
dari sumber terdekat yg sudah ada
5 Keamanan ,Keselamatan dan Kesehatan Kerja ls 1.00 - -
6 Administrasi & Dokumentasi Proyek ls 1.00 - -
7 Shop Drawings & As Built Drawings ls 1.00 - -
8 Mobilisasi dan Demobilisasi Alat berat dan SDM yang mendukung pekerjaan Jalan ls 1.00 60,472,500.00 60,472,500.00

A. PEKERJAAN KONSTRUKSI LAHAN 3,901,442,808.93

A.1 Pekerjaan Tanah

Galian Tanah, ditimbun dan dipadatkan di area sekitar Dilakukan secara mekanik dengan cara menggali dan menimbun
1 m3 63,200.00 -
proyek (pondasi jalan) kembali diarea sekitar proyek kemudian dipadatkan
A.2 Jalan, Parkir
1 Type 1 (Perkerasan asphalt)
Pemadatan dengan cara mekanik dan harus di lakukan
1.1 Pemadatan tanah dasar CBR > 4% m2 7,611.99 8,700.00 66,224,323.44
pengawasan yang ketat untuk pencapain CBR yang ditetapkan
Pemadatan dengan cara mekanik menggunakan material lokal
1.2 Lapisan Sirtu CBR > 50%, tebal = 200 mm yang memenuhi persyaratan dan harus di lakukan pengawasan m3 277.29 265,600.00 73,647,023.49
yang ketat untuk pencapain CBR yang ditetapkan

2/25
NAMA PROYEK :
(Project Tile)

PRELIMINARY DESIGN & DETAIL ENGINEERING DESIGN

BANGUNAN & INFRASTRUKTUR
Jalan dan Dinding Penahan Tanah Cimahi

RENCANA ANGGARAN BIAYA

(Cost Estimate)
DED Tahap 1 - Pekerjaan Jalan,Parkir& Pedestrian rev G-29/11/2018

No. Uraian Spesifikasi Unit Volume Harga Satuan Total

( IDR ) ( IDR )

Dilakukan secara mekanik menggunakan material lokal yang

Lapisan batu pecah / Crushed Stone CBR > 80%, tebal =
1.3 memenuhi persyaratan dan harus di lakukan pengawasan yang m3 277.29 389,600.00 108,030,423.01
200 mm
ketat untuk pencapain CBR yang ditetapkan
1.4 Lapisan Aspalt Laston MS 744, t = 50 mm terdiri dari lapisan HRS dan lapis perakat (Prime coat) m2 6.93 125,100.00 867,210.34
1.5 Lantai Kerja t 50 mm M3 138.64 887,700.00 123,073,160.30

A.3 Diinding Penahan Tanah Pasang Batu Kali M3 4,719.35 747,900.00 3,529,600,668.36

3/25
 JALAN 4 M JALAN 4,5 M JALAN 5 M JALAN 6 M JALAN 10 M

275.50 75.67 316.03 650.73 68.49

4.00 4.50 5.00 6.00 10.00
Luas 1,102.01 340.52 1,580.16 3,904.38 684.92
Lantai Kerja 0.10 27.55 7.57 31.60 65.07 6.85
Agregat Class A 0.20 55.10 15.13 63.21 130.15 13.70
Base Course 0.06 16.53 4.54 18.96 39.04 4.11
Aspalth 0.01 1.38 0.38 1.58 3.25 0.34

Dinding Penahan Tanah

m2 panjang
Baris 1 8.46 7.00 59.22
6.12 6.00 36.74
5.18 6.00 31.08
4.31 6.00 25.89
3.52 6.00 21.11
4.31 6.00 25.89
3.52 6.00 21.11
2.79 6.00 16.74
2.13 6.00 12.78
1.54 6.00 9.22
Total 259.77

Baris 2 45.55 7.00 318.82

34.51 6.00 207.03
33.17 6.00 198.99
31.83 6.00 190.95
30.49 6.00 182.91
29.15 6.00 174.87
27.81 6.00 166.83
25.15 6.00 150.90
23.79 6.00 142.71
22.45 6.00 134.67
21.05 6.00 126.30
 19.77 6.00 118.59
Total 2,113.57

Baris 3 Lapang 3.00 28.36 85.08

3.00 13.55 40.65
Total 125.73

Baris 4 7.00 7.00 49.00

7.55 6.00 45.30
8.15 6.00 48.90
8.20 6.00 49.20
9.40 6.00 56.40
9.92 6.00 59.52
10.48 6.00 62.86
11.03 6.00 66.17
11.58 6.00 69.47
12.17 6.00 73.00
12.68 6.00 76.07
13.26 6.00 79.58
13.78 6.00 82.65
Total 818.11
Baris 5 13.75 85.00 1,168.75
Total 1,168.75

Baris 6 7.20 32.42 233.42

Total 233.42
4,719.35
NAMA PROYEK :
(Project Tile)
PRELIMINARY DESIGN & DETAIL ENGINEERING DESIGN
BANGUNAN & INFRASTRUKTUR - TAHAP 1

ANALISA HARGA SATUAN

(Unit Price Analysis)

KOEFISIEN. SATUAN URAIAN PEKERJAAN HARGA SATUAN MATERIAL UPAH JUMAH

(Koefisien) Unit Description Unit Price Material Labour Amount
(Rp) (Rp) (Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4) (6) = (1) X (4) (7) = (5) + (6)

SNI-2013 1 M' Pagar sementara dari seng gelombang tinggi 2 m

Bahan
1.250 btg Dolken kayu dia 8-10/400 cm 50,300.00 62,875.00
2.500 kg Semen Portland 1,524.00 3,810.00
1.200 lbr Seng gelombang 3" - 5" 102,780.00 123,336.00
0.005 m3 Pasir beton 119,000.00 595.00
0.009 m3 Koral beton 190,000.00 1,710.00
0.072 m3 Kayu 5/7 1,778,000.00 128,016.00
0.060 kg Paku biasa 2" - 5" 19,900.00 1,194.00
0.450 ltr Meni besi 35,000.00 15,750.00
0.014 Upah
0.200 hrn Tukang kayu 77,353.12 15,470.62
0.400 hrn Pekerja 61,882.50 24,753.00
0.020 hrn Kepala Tukang 92,823.75 1,856.48
0.020 hrn Mandor 108,294.37 2,165.89

Sub Total 1 337,286.00 44,245.99 381,531.99

Overhead & Profit 38,153.20
Total / Jumlah 419,685.19
Dibulatkan 419,700.00

SNI-2013 1 M2 Pembuatan Kantor Sementara Lantai Plesteran

Bahan
1.250 btg Dolken kayu dia.8-10/400 cm 50,300.00 62,875.00
0.180 m3 Kayu 1,778,000.00 320,040.00
0.850 kg Paku biasa 19,900.00 16,915.00
1.100 kg Besi strip 12,500.00 13,750.00
35.000 kg Semen portland 1,524.00 53,340.00
0.150 m3 Pasir pasang 148,000.00 22,200.00
0.100 m3 pasir beton 119,000.00 11,900.00
0.150 m3 Koral beton 190,000.00 28,500.00
30.000 buah bata merah 800.00 24,000.00
0.250 lembar Seng plat 102,780.00 25,695.00
0.200 buah Jendela nako 500,000.00 100,000.00
0.080 m2 Kaca polos 130,000.00 10,400.00
0.150 buah Kunci tanam 75,000.00 11,250.00
0.060 lembar Plywood 4 mm 159,000.00 9,540.00
Tenaga
2.000 hr Tukang kayu 77,353.12 154,706.24
1.000 hr Pekerja 61,882.50 61,882.50
0.300 hr Kepala tukang 92,823.75 27,847.13
0.050 hr Mandor 108,294.37 5,414.72

Sub Total 1 710,405.00 249,850.58 960,255.58

Overhead & Profit 96,025.56
Total / Jumlah 1,056,281.14
Dibulatkan 1,056,300.00

SNI-2013 1 M2 Pembuatan gudang semen dan alat-alat

Bahan
1.700 btg Dolken kayu dia.8-10/400 cm 50,300.00 85,510.00
0.210 m3 Kayu 1,778,000.00 373,380.00
0.300 kg Paku biasa 19,900.00 5,970.00
11.000 kg Semen portland 1,524.00 16,764.00

6/25
 0.030 m3 pasir beton 119,000.00 3,570.00
0.050 m3 Koral beton 190,000.00 9,500.00
1.500 lembar Seng gelombang bwg 32 102,780.00 154,170.00
Tenaga
2.000 hr Tukang kayu 77,353.12 154,706.24
1.000 hr Pekerja 61,882.50 61,882.50
0.300 hr Kepala tukang 92,823.75 27,847.13
0.050 hr Mandor 108,294.37 5,414.72

Sub Total 1 648,864.00 249,850.58 898,714.58

Overhead & Profit 89,871.46
Total / Jumlah 988,586.04
Dibulatkan 988,600.00

SNI 1 Buah Papan Nama pekerjaan menggunakan multiflex 10 mm frame Alumunium siku dan tiang kayu 5/7, printing banner plastik
Bahan
0.180 lbr Multiplek tebal 9 mm 147,000.00 26,460.00
0.021 m3 Tiang kayu 5/7 kelas II tinggi 3 m 8,889,000.00 186,669.00
0.100 kg Frame Allumunium L 10.10.1 52,713.18 5,271.32
0.480 m2 Banner plastik ukuran 0.6 x 0.8 m2 28,000.00 13,440.00
1.250 kg paku campuran 5 cm dan 7 cm 21,100.00 26,375.00
1.500 kg Cat Kayu 49,100.00 73,650.00
Tenaga Kerja
0.750 OH Pekerja 61,882.50 46,411.88
0.750 OH Tukang Kayu 77,353.12 58,014.84
0.100 OH Kepala Tukang Kayu 92,823.75 9,282.38
0.075 OH Mandor 108,294.37 8,122.08
Sub Total 1 331,865.32 121,831.17 453,696.49
Overhead & Profit 45,369.65
Total / Jumlah 499,066.13
Dibulatkan 499,100.00

1 Ls Fasilitas Air & Listrik Kerja-pekerjaan Grading

Fasilitas air
Biaya penyambungan baru untuk beban tetap
1.00 ls 450,000.00 450,000.00
meteran asumsi dia 4"
asumsi pekerja +/- 15 orang dgn konsumsi
4.00 bln 93,800.00 375,200.00
144 ltr / hr
asumsi kebutuhan air untuk konstruksi asumsi
4.00 bln 140,000.00 560,000.00
100 m3/bln
2.00 bh torn penampungan air 1100 ltr 1,500,000.00 3,000,000.00
4.000 bln Sewa genset 5 Kva 464,000.00 1,856,000.00
80.000 bh Lampu penerangan 150,000.00 12,000,000.00
1.000 ls Instalasi pengkabelan 8,000,000.00 8,000,000.00
Sub Total 1 26,241,200.00 0.00 26,241,200.00
Overhead & Profit 2,624,120.00
Total / Jumlah 28,865,320.00
Dibulatkan 28,865,400.00

1 Ls Fasilitas Air & Listrik Kerja-Jalan

1.000 ls Fasilitas air 15,500,000.00 15,500,000.00
6.000 bln Sewa genset 5 Kva 464,000.00 2,784,000.00
100.000 bh Lampu penerangan 150,000.00 15,000,000.00
1.000 ls Instalasi pengkabelan 10,000,000.00 10,000,000.00
Sub Total 1 43,284,000.00 0.00 43,284,000.00
Overhead & Profit 4,328,400.00
Total / Jumlah 47,612,400.00
Dibulatkan 47,612,400.00

1 Ls Fasilitas Air & Listrik Kerja-Pagar

3.000 bln Fasilitas air 500,000.00 1,500,000.00
3.000 bln Sewa genset 5 Kva 464,000.00 1,392,000.00
30.000 bh Lampu penerangan 150,000.00 4,500,000.00
1.000 ls Instalasi pengkabelan 2,000,000.00 2,000,000.00
Sub Total 1 9,392,000.00 0.00 9,392,000.00
Overhead & Profit 939,200.00
Total / Jumlah 10,331,200.00
Dibulatkan 10,331,200.00

1 Ls Air untuk Kerja

7/25
 1.000 unit Pembuatan sumur bor lengkap dengan pipa 10,000,000.00 10,000,000.00
2.000 unit Pompa 2,500,000.00 5,000,000.00
1.000 ls Kran,valve dll 200,000.00 200,000.00
1.000 ls Instalasi pemipaan dan pengkabelan 300,000.00 300,000.00

Sub Total 1 15,500,000.00 0.00 15,500,000.00

Overhead & Profit 1,550,000.00
Total / Jumlah 17,050,000.00
Dibulatkan 17,050,000.00

1 Ls Keamanan,Keselamatan dan Kesehatan Kerja-pekerjaan Grading

4.000 bln Satuan Pengamanan 2 org / bln 4,000,000.00 16,000,000.00
Peralatan safety :
10.000 bh Sepatu 200,000.00 2,000,000.00
10.000 bh Jaket 150,000.00 1,500,000.00
10.000 bh Helm 150,000.00 1,500,000.00
15.000 bh Safety belt 100,000.00 1,500,000.00
50.000 bh masker 5,000.00 250,000.00
50.000 bh Kaca mata 25,000.00 1,250,000.00
5.000 bh Jaring pengaman 200,000.00 1,000,000.00
4.000 bln HSE bulanan 800,000.00 3,200,000.00
4.000 bln P3 K 500,000.00 2,000,000.00

Sub Total 1 30,200,000.00 0.00 30,200,000.00

Overhead & Profit 3,020,000.00
Total / Jumlah 33,220,000.00
Dibulatkan 33,220,000.00

1 Ls Keamanan,Keselamatan dan Kesehatan Kerja-pekerjaan Grading

6.000 bln Satuan Pengamanan 2 org / bln 5,000,000.00 30,000,000.00
Peralatan safety :
25.000 bh Sepatu 200,000.00 5,000,000.00
25.000 bh Jaket 150,000.00 3,750,000.00
25.000 bh Helm 150,000.00 3,750,000.00
25.000 bh Safety belt 100,000.00 2,500,000.00
50.000 bh masker 5,000.00 250,000.00
50.000 bh Kaca mata 25,000.00 1,250,000.00
5.000 bh Jaring pengaman 200,000.00 1,000,000.00
6.000 bln HSE bulanan 2,000,000.00 12,000,000.00
6.000 bln P3 K 1,000,000.00 6,000,000.00

Sub Total 1 65,500,000.00 0.00 65,500,000.00

Overhead & Profit 6,550,000.00
Total / Jumlah 72,050,000.00
Dibulatkan 72,050,000.00

1 Ls Keamanan,Keselamatan dan Kesehatan Kerja-pekerjaan Pagar

3.000 bln Satuan Pengamanan 1 org / bln 2,000,000.00 6,000,000.00
Peralatan safety :
5.000 bh Sepatu 200,000.00 1,000,000.00
5.000 bh Jaket 150,000.00
5.000 bh Helm 150,000.00 750,000.00
5.000 bh Safety belt 100,000.00 500,000.00
50.000 bh masker 5,000.00 250,000.00
20.000 bh Kaca mata 25,000.00 500,000.00
3.000 bh Jaring pengaman 200,000.00 600,000.00
3.000 bln HSE bulanan 500,000.00 1,500,000.00
3.000 bln P3 K 500,000.00 1,500,000.00

Sub Total 1 12,600,000.00 0.00 12,600,000.00

Overhead & Profit 1,260,000.00
Total / Jumlah 13,860,000.00
Dibulatkan 13,860,000.00

1 Ls Dokumentasi-grading
4.000 set Photo progress 1,500,000.00 6,000,000.00
2.000 set Dokumen kontrak dll 1,000,000.00 2,000,000.00
4.000 bln Administrasi proyek dll 1,000,000.00 4,000,000.00

Sub Total 1 12,000,000.00 0.00 12,000,000.00

8/25
 Overhead & Profit 1,200,000.00
Total / Jumlah 13,200,000.00
Dibulatkan 13,200,000.00

1 Ls Dokumentasi-Jalan
5.000 set Photo progress 1,500,000.00 7,500,000.00
2.000 set Dokumen kontrak dll 1,000,000.00 2,000,000.00
6.000 bln Administrasi proyek dll 1,000,000.00 6,000,000.00

Sub Total 1 15,500,000.00 0.00 15,500,000.00

Overhead & Profit 1,550,000.00
Total / Jumlah 17,050,000.00
Dibulatkan 17,050,000.00

1 Ls Dokumentasi-Pagar
2.000 set Photo progress 1,500,000.00 3,000,000.00
2.000 set Dokumen kontrak dll 1,000,000.00 2,000,000.00
3.000 bln Administrasi proyek dll 1,000,000.00 3,000,000.00

Sub Total 1 8,000,000.00 0.00 8,000,000.00

Overhead & Profit 800,000.00
Total / Jumlah 8,800,000.00
Dibulatkan 8,800,000.00

1 Ls Shop Drawings & As Built Drawings-grading

10.000 lbr Shop drawings 200,000.00 2,000,000.00
20.000 lbr As built drawings 200,000.00 4,000,000.00

Sub Total 1 6,000,000.00 0.00 6,000,000.00

Overhead & Profit 600,000.00
Total / Jumlah 6,600,000.00
Dibulatkan 6,600,000.00

1 Ls Shop Drawings & As Built Drawings-jalan

15.000 lbr Shop drawings 200,000.00 3,000,000.00
30.000 lbr As built drawings 250,000.00 7,500,000.00

Sub Total 1 10,500,000.00 0.00 10,500,000.00

Overhead & Profit 1,050,000.00
Total / Jumlah 11,550,000.00
Dibulatkan 11,550,000.00

1 Ls Shop Drawings & As Built Drawings-Pagar

7.000 lbr Shop drawings 200,000.00 1,400,000.00
14.000 lbr As built drawings 250,000.00 3,500,000.00

Sub Total 1 4,900,000.00 0.00 4,900,000.00

Overhead & Profit 490,000.00
Total / Jumlah 5,390,000.00
Dibulatkan 5,390,000.00

1.500 1 Ls Mobilisasi & Demobilisasi-Grading

Peralatan :
28.000 unit Beton Mixer 300,000.00
2.000 unit Genset 225,000.00 450,000.00
5.000 unit Stamper 150,000.00 750,000.00
5.000 unit Vibrator 150,000.00 750,000.00
5.000 unit Mesin las 100,000.00
6.000 unit Tackle 100,000.00
2.000 unit Dump truck 2,250,000.00 4,500,000.00
14.000 unit mobile crane 1,200,000.00
3.000 unit Tandem Roller 750,000.00 2,250,000.00
2.000 unit Buldozer 2,250,000.00 4,500,000.00
3.000 unit Vibrator Roller 750,000.00 2,250,000.00
unit Ashhalt Finisher 500,000.00 0.00
3.000 unit Excavator 2,250,000.00 6,750,000.00
unit AMP 0.00
4.000 unit Generator 100,000.00
unit Ashpalt sprayer 0.00
4.000 unit Air Compresor 150,000.00 600,000.00

9/25
 2.000 unit Theodolit 150,000.00 300,000.00
4.000 unit Pompa 100,000.00 0.00
8.000 unit Waterpass 50,000.00 0.00
Personil :
1.000 org - Kepala Proyek 10,000,000.00
1.000 org - Site Manager 8,000,000.00
2.000 org - Admin pryek 4,000,000.00
1.000 org - Enjiner Struktur 6,500,000.00
2.000 org - Enjiner Arsitek 6,500,000.00
2.000 org - Enjiner Elektikal 6,500,000.00
2.000 org - Enjiner Mekanikal 6,500,000.00
1.000 org - Drafter 5,000,000.00
Sub Total I 23,100,000.00 0.00 23,100,000.00
Overhead & Profit 2,310,000.00
Total / Jumlah 25,410,000.00
Dibulatkan 25,410,000.00

1.500 1 Ls Mobilisasi & Demobilisasi-Jalan

Peralatan :
8.000 unit Beton Mixer 450,000.00 3,600,000.00
5.000 unit Genset 225,000.00 1,125,000.00
6.000 unit Stamper 150,000.00 900,000.00
6.000 unit Vibrator 150,000.00 900,000.00
5.000 unit Mesin las 150,000.00
6.000 unit Tackle 100,000.00
5.000 unit Dump truck 2,250,000.00 11,250,000.00
14.000 unit mobile crane 1,200,000.00
5.000 unit Tandem Roller 750,000.00 3,750,000.00
5.000 unit Buldozer 2,250,000.00 11,250,000.00
5.000 unit Vibrator Roller 750,000.00 3,750,000.00
2.000 unit Ashhalt Finisher 750,000.00 1,500,000.00
5.000 unit Excavator 2,250,000.00 11,250,000.00
2.000 unit AMP 750,000.00 1,500,000.00
4.000 unit Generator 150,000.00 600,000.00
2.000 unit Ashpalt sprayer 750,000.00 1,500,000.00
4.000 unit Air Compresor 150,000.00 600,000.00
2.000 unit Theodolit 150,000.00 300,000.00
4.000 unit Pompa 150,000.00 600,000.00
8.000 unit Waterpass 75,000.00 600,000.00
Personil :
1.000 org - Kepala Proyek 10,000,000.00
1.000 org - Site Manager 8,000,000.00
1.000 org - Admin pryek 4,000,000.00
2.000 org - Enjiner SIPIL dan STR 6,500,000.00
2.000 org - Enjiner Arsitek 6,500,000.00
2.000 org - Enjiner Elektikal 6,500,000.00
2.000 org - Enjiner Mekanikal 6,500,000.00
2.000 org - Drafter 5,000,000.00
Sub Total I 54,975,000.00 0.00 54,975,000.00
Overhead & Profit 5,497,500.00
Total / Jumlah 60,472,500.00
Dibulatkan 60,472,500.00

1.500 1 Ls Mobilisasi & Demobilisasi-Pagar

Peralatan :
4.000 unit Beton Mixer 450,000.00 1,800,000.00
5.000 unit Genset 225,000.00 1,125,000.00
4.000 unit Stamper 150,000.00 600,000.00
4.000 unit Vibrator 100,000.00
5.000 unit Mesin las 100,000.00
6.000 unit Tackle 100,000.00
2.000 unit Dump truck 2,250,000.00 4,500,000.00
14.000 unit mobile crane 1,200,000.00
5.000 unit Tandem Roller 500,000.00
5.000 unit Buldozer 1,500,000.00
5.000 unit Vibrator Roller 500,000.00
unit Ashhalt Finisher 500,000.00 0.00
1.000 unit Excavator 2,250,000.00 2,250,000.00
unit AMP 0.00
2.000 unit Generator 100,000.00

10/25
 unit Ashpalt sprayer 0.00
2.000 unit Air Compresor 150,000.00 300,000.00
2.000 unit Theodolit 150,000.00 300,000.00
4.000 unit Pompa 150,000.00 600,000.00
5.000 unit Waterpass 75,000.00 375,000.00
Personil :
1.000 org - Kepala Proyek 10,000,000.00
1.000 org - Site Manager 8,000,000.00
1.000 org - Admin pryek 4,000,000.00
1.000 org - Enjiner SIPIL dan STR 6,500,000.00
2.000 org - Enjiner Arsitek 6,500,000.00
2.000 org - Enjiner Elektikal 6,500,000.00
2.000 org - Enjiner Mekanikal 6,500,000.00
1.000 org - Drafter 5,000,000.00
Sub Total I 11,850,000.00 0.00 11,850,000.00
Overhead & Profit 1,185,000.00
Total / Jumlah 13,035,000.00
Dibulatkan 13,035,000.00

PU 1 M3 Buangan Tanah (+/- 1 km) + Tanah di hampar, diratakan dan ri rapihkan

0.087 Jam Dump Truck 276,000.00 24,077.71
Tanah di hampar, diratakan dan di rapihkan
0.019 Jam Bulldozer 359,000.00 6,858.48
0.087 OH Pekerja 61,882.50 5,400.16
0.009 OH Mandor 108,294.37 945.03

Sub Total 1 30,936.20 6,345.19 37,281.39

Overhead & Profit 3,728.14
Total / Jumlah 41,009.53
Dibulatkan 41,100.00

PU 1M3 Timbunan tanah kembali dan pemadatan

1.110 m3 Tanah urug Pilihan 77,200.00 85,692.00
Biaya angkut ke Lokasi pekerjaan
0.071 jam Dump truck 276,000.00 19,477.71
Biaya pemadatan
0.019 jam Buldozer 359,000.00 6,858.48
0.018 jam Vibrator roller 241,000.00 4,284.44
0.008 jam Water tank 273,000.00 2,123.33
0.036 Jam Pekerja 7,735.31 275.03
0.004 Jam Mandor 13,536.80 48.13

Sub Total 1 118,435.98 323.16 118,759.14

Overhead & Profit 11,875.91
Total / Jumlah 130,635.05
Dibulatkan 130,600.00

PU 1M3 Timbunan tanah kembali dan pemadatan

0.071 jam Dump truck 276,000.00 19,477.71
Biaya pemadatan
0.019 jam Buldozer 359,000.00 6,858.48
0.018 jam Vibrator roller 190,000.00 3,377.78
0.008 jam Water tank 273,000.00 2,123.33
0.036 jam Pekerja 7,735.31 275.03
0.004 jam Mandor 13,536.80 48.13

Sub Total 1 31,837.31 323.16 32,160.47

Overhead & Profit 3,216.05
Total / Jumlah 35,376.52
Dibulatkan 35,400.00

1M2 Pemotongan Tanah Stripping t = 10 cm + pembuangan tanah (alat berat)

0.002 jam Scrapper 500,000.00 1,000.00
0.010 jam Dump truck t = 5 t 276,000.00 2,760.00
0.002 jam Wheel Loader 314,000.00 628.00
0.029 hrn Pekerja 61,882.50 1,794.59
0.007 hrn Mandor 108,294.37 758.06
1.000 ls Alat Bantu 3,000.00 3,000.00

Sub Total 1 7,388.00 2,552.65 9,940.65

11/25
 Overhead & Profit 994.07
Total / Jumlah 10,934.72
Dibulatkan 11,000.00

PU 1M3 Menggali dengan excavator

0.030 hrn Excavator 413,000.00 12,193.33
0.095 OH Pekerja 61,882.50 5,856.97
0.047 OH Mandor 108,294.37 5,124.84

Sub Total 1 0.00 23,175.14 23,175.14

Overhead & Profit 2,317.51
Total / Jumlah 25,492.66
Dibulatkan 25,500.00

1M3 Menggali dan Timbun kembali diarea sekitar pryek

Menggali
0.030 hrn Excavator 413,000.00 12,193.33
Biaya pemadatan
0.071 jam Dump truck 276,000.00 19,477.71
0.019 jam Buldozer 359,000.00 6,858.48
0.018 jam Vibrator roller 241,000.00 4,284.44
0.008 jam Water tank 273,000.00 2,123.33
0.095 OH Pekerja 77,353.12 7,321.21
0.047 OH Mandor 108,294.37 5,124.84

Sub Total 1 44,937.31 12,446.05 57,383.36

Overhead & Profit 5,738.34
Total / Jumlah 63,121.70
Dibulatkan 63,200.00

ls pengujian CBR
15.000 ttk CBR Lapangan 150,000.00 2,250,000.00
15.000 ttk CBR tanah dengan cara Modified 350,000.00 5,250,000.00

Sub Total 1 2,250,000.00 5,250,000.00 7,500,000.00

Overhead & Profit 750,000.00
Total / Jumlah 8,250,000.00
Dibulatkan 8,250,000.00

0.011 1Jam
M2 Pemadatan Dasar Pembukaan Jalan CBR 4%
Compactor vibrator 241,000.00 2,651.00
0.011 Jam Water tank truck 3000-4500 liter 273,000.00 3,003.00
0.022 Jam Pekerja /PembantuTukang/Tukang ( unskilled l 61,882.50 1,361.42
0.011 Jam Tenaga harian 77,353.12 850.88

Sub Total 1 5,654.00 2,212.30 7,866.30

Overhead & Profit 786.63
Total / Jumlah 8,652.93
Dibulatkan 8,700.00

1 M3 Batu Pecah CBR 40%

1.200 m3 Batu pecah/ split 3-5 cm 204,000.00 244,800.00
0.036 Jam Wheel Loader 1,00-1,60 m3 314,000.00 11,304.00
0.369 Jam Dump Truck 3-4 m3 276,000.00 101,844.00
0.018 Jam Motor Grader >100 HP 369,000.00 6,642.00
0.030 Jam Vibrator Roller 5-8 ton 241,000.00 7,230.00
0.011 Jam Tyre Roller 8-10 ton 259,000.00 2,719.50
0.027 Jam Water tank truck 3000-4500 liter 273,000.00 7,371.00
0.300 hrn Pekerja /PembantuTukang/Tukang ( unskilled l 61,882.50 18,564.75
0.024 hrn Mandor/ Pengawas ( supervisor ) 108,294.37 2,599.06
1.000 ls Alat bantu 5,000.00 5,000.00

Sub Total 1 381,910.50 26,163.81 408,074.31

Overhead & Profit 40,807.43
Total / Jumlah 448,881.75
Dibulatkan 448,900.00

1 M3 Sirtu CBR > 50%

1.200 m3 Sirtu 88,000.00 105,600.00
0.029 Jam Wheel Loader 1,00-1,60 m3 314,000.00 9,043.20
0.295 Jam Dump Truck 3-4 m3 276,000.00 81,475.20

12/25
 0.014 Jam Motor Grader >100 HP 369,000.00 5,313.60
0.024 Jam Vibrator Roller 5-8 ton 241,000.00 5,784.00
0.008 Jam Tyre Roller 8-10 ton 259,000.00 2,175.60
0.022 Jam Water tank truck 3000-4500 liter 273,000.00 5,896.80
0.300 hrn Pekerja /PembantuTukang/Tukang ( unskilled l 61,882.50 18,564.75
0.024 hrn Mandor/ Pengawas ( supervisor ) 108,294.37 2,599.06
1.000 ls Alat bantu 5,000.00 5,000.00

Sub Total 1 215,288.40 26,163.81 241,452.21

Overhead & Profit 24,145.22
Total / Jumlah 265,597.44
Dibulatkan 265,600.00

1 M3 Batu pecah CBR 80%

1.200 m3 Batu pecah/ split 3-5 cm 204,000.00 244,800.00
0.024 Jam Tandem Rooler 6-9 ton 251,000.00 6,024.00
0.246 Jam Dump Truck 3-4 m3 276,000.00 67,896.00
0.012 Jam Motor Grader >100 HP 369,000.00 4,428.00
0.018 Jam Water tank truck 3000-4500 liter 273,000.00 4,914.00
0.300 hrn Pekerja /PembantuTukang/Tukang ( unskilled l 61,882.50 18,564.75
0.024 hrn Mandor/ Pengawas ( supervisor ) 108,294.37 2,599.06
1.000 ls Alat bantu 5,000.00 5,000.00

Sub Total 1 333,062.00 21,163.81 354,225.81

Overhead & Profit 35,422.58
Total / Jumlah 389,648.40
Dibulatkan 389,600.00

1 M3 Lapisan Plastik
1.200 m3 Plastik cor 6,000.00 7,200.00
0.010 Jam Pekerja 61,882.50 618.83
0.004 Jam Tukang 92,823.75 371.30
0.004 Jam Mandor 108,294.37 433.18

Sub Total 1 7,200.00 1,423.30 8,623.30

Overhead & Profit 862.33
Total / Jumlah 9,485.63
Dibulatkan 9,500.00

1 M3 Beton Ready Mix K 350

1.000 m3 Ready Mix K. 350 905,000.00 905,000.00
1.000 m3 Pompa Beton standar 45,000.00 45,000.00
1.000 m3 Pompa long bump 55,000.00 55,000.00
1.000 m3 Admixture Beton 30,000.00 30,000.00
1.856 hrn Pekerja 61,882.50 114,853.92
1.264
0.954 hrn
hrn Tukang Batu Batu
Kepala Tukang 77,353.12
92,823.75 97,774.34
88,553.86
0.020 hrn Mandor 108,294.37 2,165.89
1.000 ls Tes laboratorium
1.000 ls Alat Bantu

Sub Total 1 1,035,000.00 303,348.01 1,338,348.01

Overhead & Profit 133,834.80
Total / Jumlah 1,472,182.81
Dibulatkan 1,472,200.00

1 M3 Beton Ready Mix K 225

1.000 m3 Ready Mix K. 225 820,000.00 820,000.00
1.000 m3 Pompa Beton standar 45,000.00 45,000.00
1.000 m3 Pompa long bump 55,000.00 55,000.00
1.000 m3 Admixture Beton 30,000.00 30,000.00
1.856 hrn Pekerja 61,882.50 114,853.92
1.264
0.954 hrn
hrn Tukang Batu Batu
Kepala Tukang 77,353.12
92,823.75 97,774.34
88,553.86
0.020 hrn Mandor 108,294.37 2,165.89
1.000 ls Tes laboratorium
1.000 ls Alat Bantu

Sub Total 1 950,000.00 303,348.01 1,253,348.01

Overhead & Profit 125,334.80
Total / Jumlah 1,378,682.81
Dibulatkan 1,378,700.00

SNI-2013 10 Kg Jaring kawat baja (wiremesh)

Bahan
10.020 kg Besi jaring kawat baja 10,900.00 109,218.00
0.050 kg Kawat beton 16,000.00 800.00
Tenaga
0.025 hr Pekerja 61,882.50 1,547.06

13/25
 0.025 hr Tukang Besi 77,353.12 1,933.83
0.025 hr Kepala Tukang 92,823.75 2,320.59
0.001 hr Mandor 108,294.37 108.29

Sub Total 1 110,018.00 5,909.78 115,927.78

Overhead & Profit 11,592.78
Total / Jumlah 127,520.56
Harga /kg 12,752.06
Dibulatkan 12,800.00

SNI-2013 1 M2 Pasang bekisting untuk pondasi

Bahan
0.040 m3 Kayu terentang (kayu kelas III) 1,778,000.00 71,120.00
0.300 kg Paku biasa 2" - 5" 21,100.00 6,330.00
0.100 lt Minyak bekisting 30,000.00 3,000.00
Tenaga
0.520 hr Pekerja 61,882.50 32,178.90
0.260 hr Tukang Batu 77,353.12 20,111.81
0.026 hr Kepala Tukang 92,823.75 2,413.42
0.026 hr Mandor 108,294.37 2,815.65

Sub Total 1 80,450.00 57,519.78 137,969.78

Overhead & Profit 13,796.98
Total / Jumlah 151,766.76
Asumsi Pemakaian 2x 75,883.38
Dibulatkan 75,900.00

SNI-2013 1 M2 Pasang bekisting untuk lantai

Bahan
0.040 m3 Kayu terentang (kayu kelas III) 1,778,000.00 71,120.00
0.400 kg Paku biasa 2" - 5" 21,100.00 8,440.00
0.200 lt Minyak bekisting 30,000.00 6,000.00
0.015 m3 Balok kayu borneo (kayu kelas II) 5,456,000.00 81,840.00
0.350 lebar Playwood tebal 9 mm 165,000.00 57,750.00
6.000 btg Dolken kayu galam dia 8-10/4 m 50,300.00 301,800.00
Tenaga
0.660 hr Pekerja 61,882.50 40,842.45
0.330 hr Tukang Batu 77,353.12 25,526.53
0.033 hr Kepala Tukang 92,823.75 3,063.18
0.033 hr Mandor 108,294.37 3,573.71

Sub Total 1 526,950.00 73,005.88 599,955.88

Overhead & Profit 59,995.59
Total / Jumlah 659,951.47
Asumsi Pemakaian 2x 329,975.73
Dibulatkan 330,000.00

SNI-2013 1 M2 Pasang bekisting untuk sloop

Bahan
0.045 m3 Kayu terentang (kayu kelas III) 1,778,000.00 80,010.00
0.300 kg Paku biasa 2" - 5" 21,100.00 6,330.00
0.100 lt Minyak bekisting 30,000.00 3,000.00
Tenaga
0.520 hr Pekerja 61,882.50 32,178.90
0.260 hr Tukang Batu 77,353.12 20,111.81
0.026 hr Kepala Tukang 92,823.75 2,413.42
0.026 hr Mandor 108,294.37 2,815.65

Sub Total 1 89,340.00 57,519.78 146,859.78

Overhead & Profit 14,685.98
Total / Jumlah 161,545.76
Asumsi Pemakaian 2x 80,772.88
Dibulatkan 80,800.00

SNI-2013 1 M2 Pasang bekisting untuk kolom

Bahan
0.040 m3 Kayu terentang (kayu kelas III) 1,778,000.00 71,120.00
0.400 kg Paku biasa 2" - 5" 21,100.00 8,440.00
0.200 lt Minyak bekisting 30,000.00 6,000.00
0.015 m3 Balok kayu borneo (kayu kelas II) 5,456,000.00 81,840.00
0.350 lebar Playwood tebal 9 mm 165,000.00 57,750.00
2.000 btg Dolken kayu galam dia 8 - 10/4 m 50,300.00 100,600.00
Tenaga

14/25
 0.660 hr Pekerja 61,882.50 40,842.45
0.330 hr Tukang Batu 77,353.12 25,526.53
0.033 hr Kepala Tukang 92,823.75 3,063.18
0.006 hr Mandor 108,294.37 649.77

Sub Total 1 325,750.00 70,081.93 395,831.93

Overhead & Profit 39,583.19
Total / Jumlah 435,415.12
Asumsi Pemakaian 2x 217,707.56
Dibulatkan 217,700.00

1 M' Joint Sealant

0.100 ltr Joint Sealant (10 x 10 mm) 266,666.67 26,666.67
1.000 m' Install 8,000.00 8,000.00

Sub Total 1 26,666.67 8,000.00 34,666.67

Overhead & Profit 3,466.67
Total / Jumlah 38,133.33
Dibulatkan 38,100.00

bh Dowel @ 750 mm (Tie bar D16 c/c di cat anti korosi, Cross bar dia 8)
1.578 kg Tie bar D16 - 1000 mm 11,500.00 18,150.94
0.710 kg Cross Bar dia 8 11,500.00 8,167.92
0.096 m2 Cat anti Korosi 47,224.37 4,510.14
1.000 m' Install 9,248.70 9,248.70

Sub Total 1 30,829.00 9,248.70 40,077.69

Overhead & Profit 4,007.77
Total / Jumlah 44,085.46
Dibulatkan 44,100.00

SNI-2013 10 Kg Pembesian dengan besi polos atau besi ulir

Bahan
10.050 kg Besi beton (polos/ulir) 9,100.00 91,455.00
0.150 kg Kawat beton 16,000.00 2,400.00
Tenaga
0.070 hr Pekerja 61,882.50 4,331.78
0.070 hr Tukang Besi 77,353.12 5,414.72
0.007 hr Kepala Tukang 92,823.75 649.77
0.004 hr Mandor 108,294.37 433.18

Sub Total 1 93,855.00 10,829.44 104,684.44

Overhead & Profit 10,468.44
Total / Jumlah 115,152.88
Harga /kg 11,515.29
Dibulatkan 11,500.00

1M2 Cat Besi

0.220 ltr Zink Chromate Primer 2x 50,000.00 11,000.00
0.183 ltr Finish Synthetic Enamel 2x 35,000.00 6,416.67
0.200 bh Kwas 17,000.00 3,400.00
0.200 lbr Ampelas 5,000.00 1,000.00
0.200 OH Pekerja 61,882.50 12,376.50
0.100 OH Tukang Besi 77,353.12 7,735.31
0.040 OH Kepala Tukang 92,823.75 3,712.95
0.010 OH Mandor 108,294.37 1,082.94
1.000 ls Tools 500.00 500.00

Sub Total 1 21,816.67 25,407.71 47,224.37

Overhead & Profit 4,722.44
Total / Jumlah 51,946.81
Dibulatkan 51,900.00

1 M' Kanstin Type 1 (230 x 150 x 600)

6.275 kg Semen portland Tipe I 1,524.00 9,563.10
0.020 m3 Pasir Pasang 148,000.00 2,960.00
1.660 m' tipe K 05.1 87,000.00 144,420.00
0.100 hrn Pekerja /PembantuTukang/Tukang ( unskilled l 61,882.50 6,188.25
0.150 hrn Tukang Batu 77,353.12 11,602.97
0.100 hrn Kepala Tukang Batu 92,823.75 9,282.38
0.020 hrn Mandor/ Pengawas ( supervisor ) 108,294.37 2,165.89
1.000 ls Transport 10,109.40 10,109.40

Sub Total 1 156,943.10 39,348.88 196,291.98

Overhead & Profit 19,629.20

15/25
 Total / Jumlah 215,921.18
Dibulatkan 215,900.00

1 M' Kanstin Type 2 (200 x 90 x 600)

5.775 kg Semen portland Tipe I 1,524.00 8,801.10
0.020 m3 Pasir Pasang 148,000.00 2,960.00
1.660 m' tipe K 05.3 87,000.00 144,420.00
0.090 hrn Pekerja /PembantuTukang/Tukang ( unskilled l 61,882.50 5,569.43
0.140 hrn Tukang Batu 77,353.12 10,829.44
0.100 hrn Kepala Tukang Batu 92,823.75 9,282.38
0.020 hrn Mandor/ Pengawas ( supervisor ) 108,294.37 2,165.89
1.000 ls Transport 10,109.40 10,109.40

Sub Total 1 156,181.10 37,956.52 194,137.62

Overhead & Profit 19,413.76
Total / Jumlah 213,551.39
Dibulatkan 213,600.00

SNI-2013 m2 Pemasangan lantai keramik artistik 30 x 30cm

Bahan
11.870 Bh Ubin keramik 8,190.00 97,215.30
10.000 kg Semen 1,524.00 15,240.00
1.500 kg Semen warna 9,500.00 14,250.00
0.045 M3 Pasir pasang 148,000.00 6,660.00
Tenaga
0.070 hr Pekerja 61,882.50 4,331.78
0.350 hr Tukang batu 77,353.12 27,073.59
0.035 hr Kepala tukang 92,823.75 3,248.83
0.035 hr Manador 108,294.37 3,790.30

Sub Total 1 133,365.30 38,444.50 171,809.80

Overhead & Profit 17,180.98
Total / Jumlah 188,990.78
Dibulatkan 189,000.00

SNI-2013 1 M3 Urugan Pasir

Bahan
1.200 m3 Pasir urug 107,000.00 128,400.00
Tenaga
0.300 hr Pekerja 61,882.50 18,564.75
0.020 hr Mandor 108,294.37 2,165.89

Sub Total 1 128,400.00 20,730.64 149,130.64

Overhead & Profit 14,913.06
Total / Jumlah 164,043.70
Dibulatkan 164,000.00

SNI-2013 1 M3 Membuat beton mutu fc = 7.4 Mpa (K 100), slump 12 cm) u/ Lantai Kerja
Bahan
230.000 kg Semen abu - abu 1,524.00 350,520.00
0.638 m3 Pasir beton 119,000.00 75,905.00
0.790 m3 Kerikil 231,000.00 182,490.00
200.000 ltr Air 500.00 100,000.00
Tenaga
1.200 hr Pekerja 61,882.50 74,259.00
0.200 hr Tukang Batu 77,353.12 15,470.62
0.020 hr Kepala tukang 92,823.75 1,856.48
0.060 hr Mandor 108,294.37 6,497.66

Sub Total 1 708,915.00 98,083.76 806,998.76

Overhead & Profit 80,699.88
Total / Jumlah 887,698.64
Dibulatkan 887,700.00

SNI-2013 1 M3 Pasang Pondasi Batu Kali,1 Pc : 5 Ps

Bahan
1.200 m3 Batu belah 15/20 232,000.00 278,400.00
136.000 kg Semen Portland 1,524.00 207,264.00
0.544 m3 Pasir pasang 148,000.00 80,512.00
Tenaga
1.500 hr Pekerja 61,882.50 92,823.75
0.075 hr Tukang Batu 77,353.12 5,801.48
0.075 hr Kepala tukang 92,823.75 6,961.78
0.075 hr Mandor 108,294.37 8,122.08

Sub Total 1 566,176.00 113,709.09 679,885.09

Overhead & Profit 67,988.51

16/25
 Total / Jumlah 747,873.60
Dibulatkan 747,900.00

SNI-2013 1 M2 Pasangan Bata Merah tebal 1/2 bata, 1 Pc : 2 Ps

Bahan
70.000 buah Bata merah 5 x 11 x 22 800.00 56,000.00
18.950 kg Semen Portland 1,524.00 28,879.80
0.038 m3 Pasir pasangg 148,000.00 5,624.00
Tenaga
0.300 hr Pekerja 61,882.50 18,564.75
0.100 hr Tukang Batu 77,353.12 7,735.31
0.010 hr Kepala tukang 92,823.75 928.24
0.015 hr Mandor 108,294.37 1,624.42

Sub Total 1 90,503.80 28,852.72 119,356.52

Overhead & Profit 11,935.65
Total / Jumlah 131,292.17
Dibulatkan 131,300.00

SNI-2013 1 M2 Pemasangan plaster ciprat 1SP : 2 PP

Bahan
4.320 kg PC 1,524.00 6,583.68
0.006 kg Pasir pasangg 148,000.00 888.00
Tenaga
0.300 hr Pembantu Tukang 61,882.50 18,564.75
0.100 hr Tukang Batu 77,353.12 7,735.31
0.010 hr Kepala tukang 92,823.75 928.24
0.015 hr Mandor 108,294.37 1,624.42

Sub Total 1 7,471.68 28,852.72 36,324.40

Overhead & Profit 3,632.44
Total / Jumlah 39,956.83
Dibulatkan 40,000.00

SNI-2013 1 M2 Pemasangan acian

Bahan
3.250 kg PC 1,524.00 4,953.00
Tenaga
0.200 hr Pembantu Tukang 61,882.50 12,376.50
0.100 hr Tukang Batu 77,353.12 7,735.31
0.010 hr Kepala tukang 92,823.75 928.24
0.010 hr Mandor 108,294.37 1,082.94

Sub Total 1 4,953.00 22,122.99 27,075.99

Overhead & Profit 2,707.60
Total / Jumlah 29,783.59
Dibulatkan 29,800.00

SNI-2013 m2 Pengecatan tembok baru (1 Lap. Plamuur, 1 Lap. Cat dasar, 2 Lap. Cat penutup)
Bahan
0.100 Ltr Plamur 49,800.00 4,980.00
0.100 Ltr Alkali Resistant Primer 1 lapis 49,800.00 4,980.00
0.260 Lbr Vinyl Acrilic Emulsion 2 lapis 98,600.00 25,636.00
Tenaga
0.020 hr Pekerja 61,882.50 1,237.65
0.063 hr Tukang 77,353.12 4,873.25
0.006 hr Kepala tukang 92,823.75 584.79
0.003 hr Manador 108,294.37 324.88

Sub Total 1 35,596.00 324.88 35,920.88

Overhead & Profit 3,592.09
Total / Jumlah 39,512.97
Dibulatkan 39,500.00

0.930 m2 Besi Hollow 40 x 40 mm

Bahan
12.000 m' Besi Hollow 40 x 40 mm 18,666.67 224,000.00
Tenaga
33.200 kg Fabrikasi 1,961.25 65,113.50
33.200 kg Ereksi 2,600.00 86,320.00
1.000 la Alat bantu 6,720.00 6,720.00

Sub Total 1 224,000.00 158,153.50 382,153.50

17/25
 Overhead & Profit 38,215.35
Total / Jumlah 420,368.85
Harga /kg 452,009.52
Dibulatkan 452,000.00
1 Kg Fabrication
1.000 ls Tools 800.00 800.00
0.005 ltr Hemple Thinner 35,000.00 175.00
Basic Paint 1 layer (Epoxy)(ex. Hemple Fast
0.005 ltr 75,000.00 375.00
dray 15560)
1.000 kg Install 500.00 500.00
1.000 ls Preliminaries 111.25 111.25

Sub Total 1 1,350.00 611.25 1,961.25

Overhead & Profit 196.13
Total / Jumlah 2,157.38
Dibulatkan 2,200.00

1 Kg Erection
1.000 ls Tools 800.00 800.00
0.005 ltr Hemple Thinner 35,000.00 175.00
Cat dasar lapis ke 1 (Epoxy)(ex. Hemple Fast
0.005 ltr dray 15560) 75,000.00 375.00
0.005 ltr Thinner no 10 35,000.00 175.00
Cat Finish ke 1 (polyurethane)
0.005 ltr (ex.Hempahtane top coat 55210) 95,000.00 475.00
1.000 kg Upah 500.00 500.00
1.000 ls Preliminaries 100.00 100.00

Sub Total 1 2,000.00 600.00 2,600.00

Overhead & Profit 260.00
Total / Jumlah 2,860.00
Dibulatkan 2,900.00

1 Kg Steel WF/UNP
1.000 kg Baja WF 12,540.00 12,540.00
1.000 kg Fabrikasi 1,961.25 1,961.25
1.000 kg Erection 2,600.00 2,600.00

Sub Total 1 12,540.00 4,561.25 17,101.25

Overhead & Profit 1,710.13
Total / Jumlah 18,811.38
Dibulatkan 18,800.00

1 Kg Steel Angle
1.000 kg Steel Angle 10,430.00 10,430.00
1.000 kg Fabrication 1,961.25 1,961.25
1.000 kg Erection 2,600.00 2,600.00

Sub Total 1 10,430.00 4,561.25 14,991.25

Overhead & Profit 1,499.13
Total / Jumlah 16,490.38
Dibulatkan 16,500.00

1 Kg Steel plat
1.000 kg Steel plat 9,330.00 9,330.00
1.000 kg Fabrication 1,961.25 1,961.25
1.000 kg Erection 2,600.00 2,600.00

Sub Total 1 9,330.00 4,561.25 13,891.25

Overhead & Profit 1,389.13
Total / Jumlah 15,280.38
Dibulatkan 15,300.00

1M3 Pas. Roolag Bata 1PC : 5PS

1,000.000 bh Batu Bata 800.00 800,000.00
31.813 kg PC @ 50 kg 1,524.00 48,482.99
0.125 m3 Pasir 148,000.00 18,494.76
0.071 hari Pekerja 61,882.50 4,420.18
0.086 hari Tukang Batu 77,353.12 6,630.27
0.093 hari Kepala tukang batu 92,823.75 8,619.35

18/25
 0.024 hari Mandor 108,294.37 2,578.44
1.000 Ls Alat bantu 500.00 500.00
Sub Total 1 866,977.75 22,248.23 889,225.98
Overhead & Profit 88,922.60
Total / Jumlah 978,148.58
Dibulatkan 978,100.00

M' Kawat Duri

1.000 m' Kawat Duri 21,000.00 21,000.00
1.000 Ls Alat bantu dan upah pasang 1,050.00 1,050.00
Sub Total 1 21,000.00 1,050.00 22,050.00
Overhead & Profit 2,205.00
Total / Jumlah 24,255.00
Dibulatkan 24,300.00
Bina
Marga 1 M3 Asphalt Treated Base (ATB) t= 4 cm
156.975 Kg Aspal 6,451.61 1,012,741.94
0.703 m3 Coarse Agregat 204,000.00 143,412.00
0.534 m3 Fine Agregat 249,000.00 132,966.00
0.070 m3 Filler 148,000.00 10,360.00
0.023 Jam Wheel Loader 314,000.00 7,190.60
0.674 Jam Dump Truck 5 ton 276,000.00 185,886.00
0.062 Jam Tandem Roller 251,000.00 15,612.20
0.055 Jam Tire Roller 259,000.00 14,219.10
0.114 Jam A.M.P 5,223,000.00 597,511.20
0.114 Jam Asphalt Finisher 211,000.00 24,138.40
0.114 Jam Generator 464,000.00 53,081.60
1.716 Jam Pekerja 7,735.31 13,273.80
0.114 Jam Mandor 13,536.80 1,543.19

Sub Total 1 1,522,387.84 0.00 1,522,387.84

Overhead & Profit 152,238.78
Total / Jumlah 1,674,626.62
Harga t = 3 cm 200,955.19
Dibulatkan 201,000.00
Bina
Marga 1 M2 Lataston ( HRS ) t = 3 cm
5.316 Kg Aspal 6,451.61 34,296.77
0.012 m3 Coarse Agregat 204,000.00 2,448.00
0.023 m3 Fine Agregat 249,000.00 5,727.00
0.004 m3 Filler 148,000.00 584.42
0.001 Jam Wheel Loader 314,000.00 219.80
0.007 Jam Dump Truck 5 ton 276,000.00 2,042.40
0.002 Jam Tandem Roller 251,000.00 476.90
0.002 Jam Tire Roller 259,000.00 466.20
0.002 Jam A.M.P 5,223,000.00 12,535.20
0.002 Jam Asphalt Finisher 211,000.00 506.40
0.002 Jam Generator 464,000.00 1,113.60
0.036 Jam Pekerja 7,735.31 278.47
0.002 Jam Mandor 13,536.80 27.07

Sub Total 1 60,416.69 305.54 60,722.23

Overhead & Profit 6,072.22
Total / Jumlah 66,794.46
Harga t = 2 cm 44,529.64
Dibulatkan 44,500.00
Bina
Marga 1M2 Aspal Hotmix Laston MS 744 Bina Marga
1.000 m2 ATB t = 3 cm 182,686.54
1.000 m2 HRS t = 5 cm 101,203.72 101,203.72
1.000 m2 Lapisan Resap Pengikat (Prime Coat) 12,500.86 12,500.86

Sub Total 1 113,704.58 0.00 113,704.58

Overhead & Profit 11,370.46
Total / Jumlah 125,075.04
Dibulatkan 125,100.00
Bina
Marga 1 Ltr Lapis Resap Pengikat (Prime Coat)
0.756 kg Aspal 6,451.61 4,877.42
0.489 ltr Minyak Tanah 10,000.00 4,890.00
0.004 Jam Aspahalt Distributor/ Spayer 76,000.00 304.00
0.004 Jam Air Compressor 225,000.00 900.00
0.004 Jam Dump Truck 5 ton 276,000.00 1,104.00
0.048 Jam Pekerja 7,735.31 371.30
0.004 Jam Mandor 13,536.80 54.15

Sub Total 1 12,075.42 425.44 12,500.86

Overhead & Profit 1,250.09
Total / Jumlah 13,750.95
Dibulatkan 13,800.00
Bina
Marga 1 Ltr Lapis Perekat (Tack Coat)

19/25
 0.931 kg Aspal 6,451.61 6,006.45
0.254 ltr Minyak Tanah 10,000.00 2,540.00
0.004 Jam Aspahalt Distributor/ Spayer 76,000.00 304.00
0.008 Jam Air Compressor 225,000.00 1,800.00
0.004 Jam Dump Truck 5 ton 276,000.00 1,104.00
0.100 Jam Pekerja 7,735.31 773.53
0.008 Jam Mandor 13,536.80 108.29

Sub Total 1 11,754.45 881.83 12,636.28

Overhead & Profit 1,263.63
Total / Jumlah 13,899.90
Dibulatkan 13,900.00

1 M2 Paving Block t = 8 cm
50.000 bh Paving Block t = 8 cm 3,500.00 175,000.00
0.055 m3 Pasir Padat t = 5 cm 149,130.64 8,202.19
0.300 hrn Pekerja 61,882.50 18,564.75
0.200 hrn Tukang batu 77,353.12 15,470.62
0.100 hrn Kepala Tukang batu 92,823.75 9,282.38
0.020 hrn Mandor 108,294.37 2,165.89
1.000 ls Transport 200.00 200.00

Sub Total 1 194,956.64 43,317.75 238,274.39

Overhead & Profit 23,827.44
Total / Jumlah 262,101.82
Dibulatkan 262,100.00

SNI-2013 1 M3 Urugan Sirtu

Bahan
1.200 m3 sirtu 88,000.00 105,600.00
Tenaga
0.300 hr Pekerja 61,882.50 18,564.75
0.020 hr Mandor 108,294.37 2,165.89

Sub Total 1 105,600.00 20,730.64 126,330.64

Overhead & Profit 12,633.06
Total / Jumlah 138,963.70
Dibulatkan 139,000.00

1 unit Plang
Bahan
98.125 kg Pasang Plat Besi tebal 5 mm 13,891.25 1,363,078.91
42.413 kg Besi siku 5 x 5 cm tebal 2,1 mm 14,991.25 635,816.39
1.000 ls Upah pengelasan 25,000.00 25,000.00
3.125 m2 Finishing (cat duco) 47,224.37 147,576.16
1.000 lot Alat bantu 21,714.71 21,714.71
1.000 ls Upah pasang 438,637.24 438,637.24

Sub Total 1 2,193,186.18 438,637.24 2,631,823.41

Overhead & Profit 263,182.34
Total / Jumlah 2,895,005.75
Dibulatkan 2,895,000.00

20/25
NAMA PROYEK :
(Project Tile)
PRELIMINARY DESIGN & DETAIL ENGINEERING DESIGN
BANGUNAN & INFRASTRUKTUR - TAHAP 1
0.00

HARGA SATUAN UPAH DAN BAHAN

( Labour & Material Unit Cost )
Nilai tukar Rupiah berdasarkan kurs Bank Indonesia US $ SIN $ YEN EURO AUS $
tanggal …………………………….(Harian Kompas)
HARGA DASAR
(Basic Price) TOTAL
NO. URAIAN SATUAN MAT'L/UPAH TRANSPORTASI POTONGAN HARGA INFLASI FLUKTUASI HARGA DASAR TIPE/PRODUK
No. Description Unit Mat'l/Labour Transport Discount Inflation Fluctuation Total Basic Price Type / Product
(Rp) (%) (Rp) (%) (Rp) (%) (Rp) (%) (Rp) (Rp)
(1) (2) (3) (4) (5) (6)=(4)x(5) (7) (8)=(7)x(4) (9) (10)=(9)x(4) (11) (12)=(11)x(4) (13)=(4)+(6)+(10)+(12)-(8) (12)

A. TENAGA KERJA / Labour

A -1 Mandor/ Pengawas ( supervisor ) hr 108,294.37 0.00 0.00 0.00 0.00 108,294.37 SK GUB JABAR KOTA CIREBON 2018
A -2 Pekerja /PembantuTukang/Tukang ( unskilled labour ) hr 61,882.50 0.00 0.00 0.00 0.00 61,882.50 --- "---
A -3 Kepala Tukang kayu hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A -4 Tukang kayu ( Carpenter ) hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A -5 Kepala Tukang Besi hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A -6 Tukang Besi hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A -7 Kepala Tukang Tembok hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A -8 Tukang Tembok hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A -9 Kepala Tukang Batu hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A - 10 Tukang Batu hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A - 11 Kepala Tukang Beton hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A - 12 Tukang Beton hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A - 13 Kepala Tukang Cat hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A - 14 Tukang Cat hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A - 15 Kepala Tukang Gali hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A - 16 Tukang Gali hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A - 17 Kepala Tukang Las hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A - 18 Tukang Las hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A - 19 Kepala Tukang Pipa hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A - 20 Tukang Pipa hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A - 21 Tukang Listrik / Instalatur hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A - 22 Operator Alat Besar hr 108,294.37 0.00 0.00 0.00 0.00 108,294.37 --- "---
A - 23 Operator Mixer Terampil hr 108,294.37 0.00 0.00 0.00 0.00 108,294.37 --- "---
A - 24 Operator Vibrator Terampil hr 108,294.37 0.00 0.00 0.00 0.00 108,294.37 --- "---
A - 25 Supir truk hr 92,823.75 0.00 0.00 0.00 0.00 92,823.75 --- "---
A - 26 Kenek truk hr 61,882.50 0.00 0.00 0.00 0.00 61,882.50 --- "---
A - 27 Tukang Ukur hr 77,353.12 0.00 0.00 0.00 0.00 77,353.12 --- "---
A - 28 Pembantu Tukang Ukur hr 61,882.50 0.00 0.00 0.00 0.00 61,882.50 --- "---
8 jam

B. Alat Alat Berat / Heavy Equipment

B -1 Asphalt Finisher jam 211,000.00 0.00 0.00 0.00 0.00 211,000.00 SK GUB JABAR 2018
B -2 Asphalt Mixing Plant (AMP) > 30Ton /Jam jam 5,223,000.00 0.00 0.00 0.00 0.00 5,223,000.00 SK GUB JABAR 2018
B -3 Asphalt Sprayer jam 76,000.00 0.00 0.00 0.00 0.00 76,000.00 SK GUB JABAR 2018
B -4 Asphalt Liquid Mixer jam 0.00 0.00 0.00 0.00 0.00
B -5 Bulldozer 100-150 HP jam 359,000.00 0.00 0.00 0.00 0.00 359,000.00 SK GUB JABAR 2018
B -6 Bar Cutter jam 0.00 0.00 0.00 0.00 0.00
B -7 Bar Bender jam 0.00 0.00 0.00 0.00 0.00
B -8 Bor Pile Machine jam 0.00 0.00 0.00 0.00 0.00
B -9 Compressor 4000-6500 liter/menit jam 225,000.00 0.00 0.00 0.00 0.00 225,000.00 SK GUB JABAR 2018
B - 10 Concrete Mixer 0,30-0.60 m3 jam 70,000.00 0.00 0.00 0.00 0.00 70,000.00 SK GUB JABAR 2018
B - 11 Concrete Pump jam 594,000.00 0.00 0.00 0.00 0.00 594,000.00 SK GUB JABAR 2018
B - 12 Concrete Vibrator jam 49,000.00 0.00 0.00 0.00 0.00 49,000.00 SK GUB JABAR 2018
B - 13 Crane 10-15 ton jam 0.00 0.00 0.00 0.00 0.00
B - 14 Crane 25-35 ton jam 0.00 0.00 0.00 0.00 0.00
B - 15 Crane pancang tripodal 25-35 ton jam 0.00 0.00 0.00 0.00 0.00
B - 16 Crane on Truck 35 Ton jam 0.00 0.00 0.00 0.00 0.00
B - 17 Compactor jam 241,000.00 0.00 0.00 0.00 0.00 241,000.00 SK GUB JABAR 2018
B - 18 Dump Truck 3-4 m3 jam 276,000.00 0.00 0.00 0.00 0.00 276,000.00 SK GUB JABAR 2018
B - 19 Dump Truck 6 m3 jam 0.00 0.00 0.00 0.00 0.00
B - 20 Excavator 80-140 m3 jam 413,000.00 0.00 0.00 0.00 0.00 413,000.00 SK GUB JABAR 2018
B - 21 Flat bed truck 3-4 m3 jam 0.00 0.00 0.00 0.00 0.00
B - 22 Fulvi mixer jam 0.00 0.00 0.00 0.00 0.00
B - 23 Forklift jam 0.00 0.00 0.00 0.00 0.00
B - 24 Generator set 1500 watt jam 464,000.00 0.00 0.00 0.00 0.00 464,000.00 SK GUB JABAR 2018
B - 25 Hand Drill jam 0.00 0.00 0.00 0.00 0.00
B - 26 Jack hammer jam 0.00 0.00 0.00 0.00 0.00
B - 27 Motor Grader >100 HP jam 369,000.00 0.00 0.00 0.00 0.00 369,000.00 SK GUB JABAR 2018
B - 28 Mixer jam 0.00 0.00 0.00 0.00 0.00
B - 29 Mesin Las jam 0.00 0.00 0.00 0.00 0.00
B - 30 Mesin las listrik 18 PK jam 0.00 0.00 0.00 0.00 0.00
B - 31 Mesin Gilas 1.5 - 10 ton jam 0.00 0.00 0.00 0.00 0.00
B - 32 Mesin Gilas 10 - 18 ton jam 0.00 0.00 0.00 0.00 0.00
B - 33 Pedestrian roller jam 0.00 0.00 0.00 0.00 0.00

21 / 25
 B - 34 Pneumatic drill hammer jam 0.00 0.00 0.00 0.00 0.00
B - 35 Roller pneumatic 8-15 ton jam 0.00 0.00 0.00 0.00 0.00
B - 36 Roller 3 wheeled 8 ton jam 0.00 0.00 0.00 0.00 0.00
B - 37 Railer, towed 1 ton jam 0.00 0.00 0.00 0.00 0.00
B - 38 Stamper jam 38,000.00 0.00 0.00 0.00 0.00 38,000.00 SK GUB JABAR 2018
B - 39 Stone crusher jam 0.00 0.00 0.00 0.00 0.00
B - 40 Truck 3/4 (colt diesel) jam 0.00 0.00 0.00 0.00 0.00
B - 41 Truck fuso jam 0.00 0.00 0.00 0.00 0.00
B - 42 Tandem Rooler 6-9 ton jam 251,000.00 0.00 0.00 0.00 0.00 251,000.00 SK GUB JABAR 2018
B - 43 Tandem Rooler 8-10 ton jam 0.00 0.00 0.00 0.00 0.00
B - 44 Three wheel roller 6-8 ton jam 0.00 0.00 0.00 0.00 0.00
B - 45 Track loader 75-100 HP jam 0.00 0.00 0.00 0.00 0.00
B - 46 Tyre Roller 8-10 ton jam 259,000.00 0.00 0.00 0.00 0.00 259,000.00 SK GUB JABAR 2018
B - 47 Trailler truck 20 ton jam 0.00 0.00 0.00 0.00 0.00
B - 48 Trailler 15 ton jam 0.00 0.00 0.00 0.00 0.00
B - 49 Theodolit jam 0.00 0.00 0.00 0.00 0.00
B - 50 Vibrator Roller 5-8 ton jam 241,000.00 0.00 0.00 0.00 0.00 241,000.00 SK GUB JABAR 2018
B - 51 Welding Set jam 0.00 0.00 0.00 0.00 0.00
B - 52 Water pump 70-100 mm jam 39,000.00 0.00 0.00 0.00 0.00 39,000.00 SK GUB JABAR 2018
B - 53 Water tank truck 3000-4500 liter jam 273,000.00 0.00 0.00 0.00 0.00 273,000.00 SK GUB JABAR 2018
B - 54 Wheel Loader 1,00-1,60 m3 jam 314,000.00 0.00 0.00 0.00 0.00 314,000.00 SK GUB JABAR 2018
B - 55 Waterpass jam 0.00 0.00 0.00 0.00 0.00
B - 56 Tamper 0,20 ton jam 0.00 0.00 0.00 0.00 0.00
B - 57 Pile Driver + Hammer 2,5 ton jam 0.00 0.00 0.00 0.00 0.00

C. Material JURNAL kota cirebon Tahun 2018

C -1 bahan timbunan (tanah merah) m3 104,000.00 0.00 0.00 0.00 0.00 104,000.00 Jurnal edisi 37, Kota Cirebon 2018
C -2 Tanah Urug lokal / liat m3 77,200.00 0.00 0.00 0.00 0.00 77,200.00 Jurnal edisi 36, Kota Cirebon 2017
C -3 Pasir urug m3 107,000.00 0.00 0.00 0.00 0.00 107,000.00 Jurnal edisi 36, Kota Cirebon 2017
C -4 Dolken kayu dia.7-10/400 cm btg 50,300.00 0.00 0.00 0.00 0.00 50,300.00 Jurnal edisi 36, Kota Cirebon 2017
C -5 Paku 8 cm s/d 12 cm kg 19,900.00 0.00 0.00 0.00 0.00 19,900.00 Jurnal edisi 36, Kota Cirebon 2017
C -6 Semen portland zak 76,200.00 0.00 0.00 0.00 0.00 76,200.00 Jurnal edisi 36, Kota Cirebon 2017
C -7 Semen Warna kg 9,500.00 0.00 0.00 0.00 0.00 9,500.00 Jurnal edisi 36, Kota Cirebon 2017
C -8 pasir beton m3 119,000.00 0.00 0.00 0.00 0.00 119,000.00 Jurnal edisi 36, Kota Cirebon 2017
C -9 Koral beton m3 190,000.00 0.00 0.00 0.00 0.00 190,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 10 Seng gelombang BJLS 30 - 90 cm lbr 102,780.00 0.00 0.00 0.00 0.00 102,780.00 Jurnal edisi 36, Kota Cirebon 2017
C - 11 Paku biasa kg 25,700.00 0.00 0.00 0.00 0.00 25,700.00 Jurnal edisi 36, Kota Cirebon 2017
C - 12 Teakwood 4 mm m2 159,000.00 0.00 0.00 0.00 0.00 159,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 13 Batu belah 15/20 m3 137,000.00 0.00 0.00 0.00 0.00 137,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 14 Batu pecah 3/5 m3 204,000.00 0.00 0.00 0.00 0.00 204,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 15 Batu pecah 2/3 m3 231,000.00 0.00 0.00 0.00 0.00 231,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 16 Batu pecah 1/2 m3 249,000.00 0.00 0.00 0.00 0.00 249,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 17 Batu pecah 0.5/1 m3 345,000.00 0.00 0.00 0.00 0.00 345,000.00 Jurnal edisi 37, Kota Cirebon 2018
C - 18 Sirtu m3 88,000.00 0.00 0.00 0.00 0.00 88,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 19 Plastik cor m2 6,000.00 0.00 0.00 0.00 0.00 6,000.00
CV Fresh Concrete ex indocement 12 Desember
C - 20 Slump 12 cm termasuk pompa dll. 2018 cirebon
C - 21 K-225 m3 820,000.00 0.00 0.00 0.00 0.00 820,000.00
C - 22 K-250 m3 845,000.00 0.00 0.00 0.00 0.00 845,000.00
C - 23 K-300 m3 885,000.00 0.00 0.00 0.00 0.00 885,000.00
C - 24 K-350 m3 905,000.00 0.00 0.00 0.00 0.00 905,000.00
C - 25 WireMesh kg 10,900.00 0.00 0.00 0.00 0.00 10,900.00 Union Metal 2018
C - 26 Besi tulangan Polos / U;ir kg 9,100.00 0.00 0.00 0.00 0.00 9,100.00 Cakra steel Okt 2018
C - 27 Kawat beton kg 16,000.00 0.00 0.00 0.00 0.00 16,000.00 Jurnal edisi 37, Kota Cirebon 2018
C - 28 Kayu terentang m3 1,778,000.00 0.00 0.00 0.00 0.00 1,778,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 29 Balok Borneo uk.6/8x12/15x 400 cm m3 5,456,000.00 0.00 0.00 0.00 0.00 5,456,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 30 Paku Biasa 2"-5" kg 21,100.00 0.00 0.00 0.00 0.00 21,100.00 Jurnal edisi 36, Kota Cirebon 2017
C - 31 Playwood tebal 9 mm lbr 165,000.00 0.00 0.00 0.00 0.00 165,000.00
C - 32 Dolken kayu galam dia 8-10/4 m btg 50,300.00 0.00 0.00 0.00 0.00 50,300.00 Jurnal edisi 36, Kota Cirebon 2017
C - 33 Joint Sealant Ex Sika Flex pro 3wf lt 266,666.67 0.00 0.00 0.00 0.00 266,666.67 Sika Februari 2018
C - 34 Cat Dasar /Prime Coat - HEMPEL FAST DRY PRIMER 120 SG (Cat Baja) lt 50,000.00 0.00 0.00 0.00 0.00 50,000.00 Jotun 2018
C - 34 Cat Dasar /Prime Coat - HEMPADUR FAST DRY 15560 ltr 75,000.00 0.00 0.00 0.00 0.00 75,000.00 Jotun 2018
C - 35 Cat Akhir /Top Coat - HEMPATHANE TOPCOAT 55210 (HEMPEL'S Thinner) lt 35,000.00 0.00 0.00 0.00 0.00 35,000.00 Jotun 2018
C - 35 Cat Akhir /Top Coat - HEMPATHANE TOPCOAT 55210 ltr 95,000.00 0.00 0.00 0.00 0.00 95,000.00 Jotun 2018
C - 36 Cat Dasar / Prime Coat ltr 49,800.00 0.00 0.00 0.00 0.00 49,800.00 ICI Paints 2018
C - 37 Warna standar (Cat Ekterior) ltr 98,600.00 0.00 0.00 0.00 0.00 98,600.00 ICI Paints 2018
C - 36 Kuwas 3" bh 17,000.00 0.00 0.00 0.00 0.00 17,000.00 Jurnal edisi 37, Kota Cirebon 2018
C - 37 Ampelas lbr 5,000.00 0.00 0.00 0.00 0.00 5,000.00 Jurnal edisi 37, Kota Cirebon 2018
C - 38 Pasir pasang m3 148,000.00 0.00 0.00 0.00 0.00 148,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 39 Kanastin type K.05.1 / 3 bh 87,000.00 0.00 0.00 0.00 0.00 87,000.00 Cisangkan price list 2018
C - 40 Keramik 300x300 mm ex. Roman Type C bh 8,190.00 0.00 0.00 0.00 0.00 8,190.00 Romans
C - 41 Batu belah (Pondasi) m3 232,000.00 0.00 0.00 0.00 0.00 232,000.00 Romans
C - 42 Bata merah klas II bh 800.00 0.00 0.00 0.00 0.00 800.00 Jurnal edisi 36, Kota Cirebon 2017
C - 43 Besi Hollow 40x40 m' 18,666.67 0.00 0.00 0.00 0.00 18,666.67 Jurnal edisi 37, Kota Cirebon 2018
C - 44 Baja Siku kg 10,430.00 0.00 0.00 0.00 0.00 10,430.00 GG 08/18
C - 45 Baja WF kg 12,540.00 0.00 0.00 0.00 0.00 12,540.00 GG 08/18
C - 46 Plat 20 mm kg 9,330.00 0.00 0.00 0.00 0.00 9,330.00 GG 08/18
C - 47 Kawat Duri m' 21,000.00 0.00 0.00 0.00 0.00 21,000.00 Jurnal edisi 37, Kota Cirebon 2018
C - 48 Aspal pertamina kg 6,451.61 0.00 0.00 0.00 0.00 6,451.61 PT. Cakra bahari sentosa --> internet
C - 49 Minyak Tanah Non Subsidi ltr 10,000.00 0.00 0.00 0.00 0.00 10,000.00 Tokopedia --> internet
C - 50 Paving Tipe Truepave t =8 cm - Natural bh 3,500.00 0.00 0.00 0.00 0.00 3,500.00 Cisangkan thn 2018
C - 51 Kayu Samarinda kelas II m3 8,889,000.00 0.00 0.00 0.00 0.00 8,889,000.00 Jurnal edisi 36, Kota Cirebon 2017
C - 52 Multiplek 9 m m3 147,000.00 0.00 0.00 0.00 0.00 147,000.00 Jurnal edisi 36, Kota Cirebon 2017

22 / 25
C - 53 Paku 4 cm s/d 7 cm kg 21,100.00 0.00 0.00 0.00 0.00 21,100.00 Jurnal edisi 36, Kota Cirebon 2017
C - 54 Plat alumunium t 1 mm kg 52,713.18 0.00 0.00 0.00 0.00 52,713.18 Jurnal edisi 36, Kota Cirebon 2017
C - 55 Cat Kayu kg 49,100.00 0.00 0.00 0.00 0.00 49,100.00 Jurnal edisi 36, Kota Cirebon 2017
C - 56 Banner Plastik ex flexy cina 340 GSM m2 28,000.00 0.00 0.00 0.00 0.00 28,000.00 https://www.mitragraphia.com/harga-banner-per-meter/

23 / 25
99,000.000 150,382.00

24 / 25
https://www.mitragraphia.com/harga-banner-per-meter/

25 / 25