REKAPITULASI ANGGARAN BIAYA

PEMBANGUNAN BOILER HOUSE

NO NAMA PEKERJAAN JUMLAH HARGA (Rp)

I PEKERJAAN PERSIAPAN 7,906,000.00

II PEKERJAAN TANAH & BONGKARAN 15,751,943.75

III PEKERJAAN STRUKTUR 77,619,866.15

IV PEKERJAAN KONSTRUKSI BAJA 216,365,076.45

V PEKERJAAN DINDING & LANTAI 130,047,075.99

VI PEKERJAAN LAIN-LAIN 90,943,888.99

JUMLAH TOTAL 538,633,851.32

Terbilang :

Surabaya, 20 September 2010

 RENCANA ANGGARAN BIAYA
PEMBANGUNAN BOILER HOUSE
PT. MATAHARI SAKTI

HARGA SATUAN
NO URAIAN VOL SATUAN (Rp) SUB JUMLAH (Rp)

I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi 1.00 Ls 2,000,000.00 2,000,000.00
2 K3 Safety Equipments 1.00 Ls 1,500,000.00 1,500,000.00
3 Pembersihan Lahan 210.40 m2 15,000.00 3,156,000.00
4 Listrik dan Air Kerja 1.00 Ls 1,250,000.00 1,250,000.00
Sub Total 7,906,000.00

II PEKERJAAN TANAH & BONGKARAN

1 Pek. Bongkar Plat Lantai Sloof 2.57 m3 350,000.00 900,375.00
2 Pek. Bongkar Plat Lantai Pile Cap 0.80 m3 350,000.00 280,000.00
3 Pek. Bongkar Plat Lantai Saluran 2.10 m3 350,000.00 735,000.00
4 Pek. Bongkar Plat Lantai Wate Bin 2.80 m3 350,000.00 978,250.00
5 Pek. Galian Tanah Sloof 5.15 m3 47,000.00 241,815.00
6 Pek. Galian Tanah Pilecap 3.65 m3 47,000.00 171,315.00
7 Pek Galian Tanah Saluran 2.57 m3 47,000.00 120,848.75
8 Pek. Galian Tanah Waste Bin 25.71 m3 60,000.00 1,542,840.00
9 Pek. Bongkaran Atap Existing 202.40 m2 35,000.00 7,084,000.00
10 Pek. Bongkar Dinding Existing 14.79 m3 250,000.00 3,697,500.00
Sub Total 15,751,943.75

III PEKERJAAN STRUKTUR

1 Mob Demob Tiang Pancang 1.00 ls 10,000,000.00 10,000,000.00
2 Pekerjaan Tiang Pancang 300.00 m' 125,000.00 37,500,000.00
3 Pek. Rabat Lantai Kerja 5cm 0.50 m3 700,714.00 352,459.14
4 Pek. Bekisting Batako Pilecap 9.60 m2 68,016.00 652,953.60
5 Pek. Bekisting Batako Sloof 27.44 m2 78,555.00 2,155,549.20
6 Pek. Beton Sloof 2.74 m3 4,218,594.00 11,575,821.94
7 Pek. Beton Pilecap 1.92 m3 4,419,932.00 8,486,269.44
8 Pek. Kolom Pedestal 1.20 m3 5,747,344.02 6,896,812.83
Sub Total 77,619,866.15

IV PEKERJAAN KONSTRUKSI BAJA

1 Angkur M19, L=800mm 30.00 Pcs 75,000.00 2,250,000.00
2 Base Plate 16mm Kolom 71.29 Kg 16,000.00 1,140,568.00
3 Stiffener Plat 10mm 152.37 Kg 16,000.00 2,437,952.00
4 Kolom WF.350 2,319.30 Kg 16,000.00 37,108,800.00
5 Kolom WF.250 Trush type 382.84 Kg 16,000.00 6,125,440.00
6 Kolom HB 250 576.30 Kg 16,000.00 9,220,800.00
7 Regel WF.200 585.75 Kg 16,000.00 9,372,000.00
8 Rafter WF.250 1,628.00 Kg 16,000.00 26,048,000.00
9 Gording CNP 125 1,443.13 Kg 16,000.00 23,090,083.20
10 Balok Penyangga Rafter Lama WF 350 381.92 Kg 16,000.00 6,110,720.00
11 Over stack WF. 150 80.50 Kg 16,000.00 1,288,000.00
12 Moer Baut M19 192.50 Bji 6,600.00 1,270,500.00
13 Moer Baut M16 231.00 Bji 5,500.00 1,270,500.00
14 Moer Baut M12 1,210.00 Bji 1,210.00 1,464,100.00
15 Baut Drilling 4,963.20 Bji 1,000.00 4,963,200.00
16 Cladding Rangka CNP 125 690.00 m2 30,833.33 21,275,000.00
17 Cat Zinchromate Putih 6,178.27 Kg 700.00 4,324,787.25
18 Cat Finishing Baja Super White Ex. Propan 6,178.27 Kg 800.00 4,942,614.00
19 Trekstang Cladding dia 12 + M12 268.26 Kg 16,000.00 4,292,112.00
20 Vertikal Bracing L.70x70x7 1,033.20 Kg 16,000.00 16,531,200.00
21 Wind Bracing Dia 16mm 95.00 Kg 16,000.00 1,520,000.00
22 Turnbuckle 16mm 8.00 Bji 35,000.00 280,000.00
23 Talang Vertikal 4" PVC 70.00 m' 30,210.00 2,114,700.00
24 Atap Galvalume 283.00 m2 78,000.00 22,074,000.00
25 Flashing Galvalume t=0.35mm 72.00 m' 81,250.00 5,850,000.00
Sub Total 216,365,076.45
V PEKERJAAN DINDING & LANTAI
1 Pek. Beton Plat Lantai t=25cm D13-150 Double 26.00 m3 3,848,154.27 100,052,010.93
2 Pek. Pasang Dinding Bata Merah 68.60 m2 85,147.00 5,841,084.20
3 Pek. Kolom Praktis 0.27 m3 4,182,853.94 1,129,370.56
4 Pek. Plasteran & Acian 137.20 m2 64,930.00 8,908,396.00
5 Benangan 124.30 m' 13,534.00 1,682,276.20
6 Pek. Pengecatan 137.20 m2 15,335.00 2,103,962.00
7 Pekerjaan Ring Balk 12/30 2.47 m3 4,182,853.94 10,329,976.09
Sub Total 130,047,075.99

VI PEKERJAAN PLATFORM BAJA

1 Kolom WF 300 1,049.62 kg 16,000.00 16,793,920.00
2 Balok WF 300 330.67 kg 16,000.00 5,290,672.00
3 UNP 150X75X6.5 mm 758.56 kg 16,000.00 12,136,917.33
4 L 50x50x5 mm 253.98 kg 16,000.00 4,063,700.00
5 Plat bordes t:3 mm 101.14 kg 16,000.00 1,618,163.19
6 Tangga 20.44 m' 1,763,289.00 36,039,863.87
7 Relling 40.88 m' 510,024.00 20,848,761.07
Sub Total 96,791,997.47

VI PEKERJAAN LAIN-LAIN
1 Pek. Waste Bin 12.07 m3 5,283,236.70 63,779,233.44
2 Pek. Saluran Buangan 2.10 m3 4,448,385.90 9,354,955.55
3 Grill Rangka Siku 9.60 m' 510,000.00 4,896,000.00
4 Pek. Pipa Saluran Buangan 30.00 m' 308,790.00 9,263,700.00
5 Panel Listrik 1.00 unit 500,000.00 500,000.00
6 Pek. Instalasi Titik Lampu 10.00 titik 175,000.00 1,750,000.00
7 Pek. Saklar 5.00 titik 175,000.00 875,000.00
8 Pek. Stop Kontak 3.00 titik 175,000.00 525,000.00
Sub Total 90,943,888.99

Total 635,425,848.79
Pembulatan 635,426,000.00
 KAYU MERANTI USUK
NO URAIAN VOL SATUAN MINI PILE 25x25 SEMEN PC PASIR COR STINSLAH 1/2 BATAKO PASIR PASANG PAKU BIASA BETON K300 BESI BETON Ø10 BESI BETON Ø12 BESI BETON D13 BESI BETON D16
4/6

III PEKERJAAN STRUKTUR

V 1 Mob Demob Tiang Pancang 1.00 ls
V 2 Pekerjaan Tiang Pancang 300.00 m' 300.00
V 3 Pek. Rabat Lantai Kerja 5cm 0.50 m3 3.18 0.31 0.30
V 4 Pek. Bekisting Batako Pilecap 9.60 m2 1.98 147.84 0.29
V 5 Pek. Bekisting Batako Sloof 27.44 m2 5.66 422.58 0.81 0.05 9.06
V 6 Pek. Beton Sloof 2.74 m3 2.88 26.25 5.97 19.69
V 7 Pek. Beton Pilecap 1.92 m3 2.02 13.91
V 8 Pek. Kolom Pedestal 1.20 m3 0.01 0.48 1.26 8.93 10.43

IV PEKERJAAN KONSTRUKSI BAJA

V 1 Angkur M19, L=800mm 30.00 Pcs
V 2 Base Plate 16mm Kolom 71.29 Kg
V 3 Stiffener Plat 10mm 152.37 Kg
V 4 Kolom WF.350 2,319.30 Kg
V 5 Kolom WF.250 Trush type 382.84 Kg
V 6 Kolom HB 250 576.30 Kg
V 7 Regel WF.200 585.75 Kg
V 8 Rafter WF.250 1,628.00 Kg
V 9 Gording CNP 125 1,443.13 Kg
V 10 Balok Penyangga Rafter Lama WF 350 381.92 Kg
V 11 Over stack WF. 150 80.50 Kg
V 12 Moer Baut M19 192.50 Bji
V 13 Moer Baut M16 210.00 Bji
V 14 Moer Baut M12 1,210.00 Bji
V 15 Baut Drilling 4,963.20 Bji
V 16 Cladding Rangka CNP 125 690.00 m2
V 17 Cat Zinchromate Putih 6,178.27 Kg
V 18 Cat Finishing Baja Super White Ex. Propan 6,178.27 Kg
V 19 Trekstang Cladding dia 12 + M12 268.26 Kg 36.25
V 20 Vertikal Bracing L.70x70x7 1,033.20 Kg
V 21 Wind Bracing Dia 16mm 95.00 Kg
V 22 Turnbuckle 16mm 8.00 Bji
V 23 Talang Vertikal 4" PVC 70.00 m'
V 24 Atap Galvalume 283.00 m2
V 25 Flashing Galvalume t=0.35mm 72.00 m'

V PEKERJAAN DINDING & LANTAI

V 1 Pek. Beton Plat Lantai t=25cm D13-150 Double 26.00 m3 0.62 5.00 27.30 246.78
V 2 Pek. Pasang Dinding Bata Merah 68.60 m2 14.64 3.02
V 3 Pek. Kolom Praktis 0.27 m3 0.08 0.28 51.73
V 4 Pek. Plasteran & Acian 137.20 m2 33.28 3.92
V 5 Benangan 124.30 m2 1.24 1.62
V 6 Pek. Pengecatan 137.20 m'
V 7 Pekerjaan Ring Balk 12/30 2.47 m3 0.49 2.59 16.00 11.93

VI PEKERJAAN PLATFORM BAJA

V 1 Kolom WF 300 1,049.62 kg
V 2 Balok WF 300 330.67 kg
V 3 UNP 150X75X6.5 mm 758.56 kg
V 4 L 50x50x5 mm 253.98 kg
V 5 Plat bordes t:3 mm 101.14 kg
V 6 Tangga 20.44 m'
V 7 Relling 40.88 m'
VII PEKERJAAN LAIN-LAIN
1 Pek. Waste Bin 12.07 m3 0.19 0.20 0.40 20.00 10.00 12.68 59.74
2 Pek. Saluran Buangan 2.10 m3 1.88 0.03 0.07 2.21 39.60
3 Grill Rangka Siku 9.60 m' 3.00
4 Pek. Pipa Saluran Buangan 30.00 m'
5 Panel Listrik 1.00 unit
6 Pek. Instalasi Titik Lampu 10.00 titik
7 Pek. Saklar 5.00 titik
8 Pek. Stop Kontak 3.00 titik

TOTAL 300.00 62.04 0.31 0.30 570.65 10.13 20.69 25.11 51.22 102.91 36.25 304.28 106.77
PEMBULATAN 300.00 63.00 1.00 1.00 571.00 11.00 21.00 26.00 52.00 103.00 37.00 305.00 107.00
SATUAN M' ZAK M3 M3 BUAH M3 BATANG KG M3 LONJOR LONJOR LONJOR LONJOR
KAYU MERANTI USUK
MINI PILE 25x25 SEMEN PC PASIR COR STINSLAH 1/2 BATAKO PASIR PASANG PAKU BIASA BETON K300 BESI BETON Ø10 BESI BETON Ø12 BESI BETON D13 BESI BETON D16
4/6
 ROW OF MATERIAL
PEMBANGUNAN BOILER HOUSE
PT. MATAHARI SAKTI

MUR M19 ANGKUR M19

MULTIPLEK 18MM BESI PLAT 16MM BESI PLAT 10MM BESI WF 350 BESI WF 300 BESI WF 250 BESI WF 200 BESI WF 150 BESI HB 250 BAUT M16 BAUT M12 BAUT DRILLING UNP 150x75x6.5 MM UNP 100X50X5 MM CNP 125x50x3 MM GALVALUME T=0.35
RING PEER & MUR

3.33

16.32

30.00 30.00
0.19
0.65
3.90
1.08
0.66
2.29
4.58
42.85
0.64
0.48

210.00
1,210.00
4,963.20
75.27

268.26

2.00

9.10

2.38
0.75
6.77

3.41
 28.75 30.00 30.00 0.19 0.65 4.54 3.13 5.66 2.29 0.48 0.66 210.00 1,478.26 4,963.20 6.77 3.41 118.12 2.00
29.00 30.00 30.00 1.00 1.00 5.00 4.00 6.00 3.00 1.00 1.00 210.00 1,479.00 4,964.00 7.00 4.00 119.00 2.00
LEMBAR PCS PCS LEMBAR LEMBAR BATANG BATANG BATANG BATANG BATANG BATANG BIJI BIJI BIJI BATANG BATANG BATANG ROLL
MUR M19 ANGKUR M19
MULTIPLEK 18MM BESI PLAT 16MM BESI PLAT 10MM BESI WF 350 BESI WF 300 BESI WF 250 BESI WF 200 BESI WF 150 BESI HB 250 BAUT M16 BAUT M12 BAUT DRILLING UNP 150x75x6.5 MM UNP 100X50X5 MM CNP 125x50x3 MM GALVALUME T=0.35
RING PEER & MUR
ZINCALUME T=0.4MM PLAT BORDES T:3 MM CAT ZINCHROMATE CAT BESI CAT TEMBOK CAT REALING THINER B KUAS ROLL KUAS 3'' BESI SIKU L 50X50X5 MM BESI SIKU L 70X70X7 MM TURNBUCKLE 16MM PIPA PVC 4'' D BATA MERAH PIPA GAS 3" PIPA GAS 2'' PIPA GAS 1''

4.00
4.00
11.92
23.33
12.00
8.00
17.50
283.00

5,282.20

3.00

11.29
1.35
6.81 7.00
2.00 15.00 5.00 5.00 18.63 37.25
 2.21
5.00

283.00 8.16 4.00 4.00 3.00 2.00 15.00 5.00 5.00 44.42 23.33 8.00 17.50 5,282.20 5.00 18.63 37.25
283.00 9.00 4.00 4.00 3.00 2.00 15.00 5.00 5.00 45.00 24.00 8.00 18.00 5,283.00 5.00 19.00 38.00
M2 LEMBAR PAIL PAIL PAIL GALON GALON BIJI BIJI BATANG BATANG BIJI BATANG BIJI LONJOR LONJOR LONJOR

ZINCALUME T=0.4MM PLAT BORDES T:3 MM CAT ZINCHROMATE CAT BESI CAT TEMBOK CAT REALING THINER B KUAS ROLL KUAS 3'' BESI SIKU L 50X50X5 MM BESI SIKU L 70X70X7 MM TURNBUCKLE 16MM PIPA PVC 4'' D BATA MERAH PIPA GAS 3" PIPA GAS 2'' PIPA GAS 1''
KNEE SOK DRAT STOP KRAN TEE PELAMPUNG PANEL LISTRIK LAMPU SAKLAR STOP KONTAK

3.00 2.00 2.00 2.00 1.00

 1.00
10.00 5.00 3.00

3.00 2.00 2.00 2.00 1.00 1.00 10.00 5.00 3.00

3.00 2.00 2.00 2.00 1.00 1.00 10.00 5.00 3.00
BIJI BIJI BIJI BIJI BIJI UNIT UNIT UNIT UNIT

KNEE SOK DRAT STOP KRAN TEE PELAMPUNG PANEL LISTRIK LAMPU SAKLAR STOP KONTAK
 DAFTAR HARGA SATUAN POKOK KEGIATAN (HSPK)

NO URAIAN KEGIATAN KOEF SAT HARGA SATUAN

Pembersihan Lapangan (m²)

Upah
Mandor 0.0025 Hari Rp 90,000.00
Pekerja/Buruh Tak Terampil 0.0300 Hari Rp 50,000.00
Jumlah:

Pembuatan Bouwplank (UILZET) (m¹)

Upah
Mandor 0.0050 Hari Rp 90,000.00
Kepala Tukang Kayu 0.0100 Hari Rp 75,000.00
Tukang Kayu 0.1000 Hari Rp 70,000.00
Pekerja/Buruh Tak Terampil 0.1000 Hari Rp 50,000.00
Jumlah:
Bahan/Material
Pasir Urug 0.0420 m3 Rp 79,640.00
Kayu meranti (usuk 4/6,5/7 ) 0.0069 m3 Rp 1,700,000.00
Paku Klem (No 4) 0.2000 Kg Rp 17,910.00
Jumlah:
Nilai HSPK :

Pengadaan dan Pemancangan Mini Pile 25 cm x 25 cm x L 25 m, K-450, P ijin = 17 ton/pile

1 Material Tiang Pancang 25.00 m1 Rp 100,000.00
2 Upah Pancang 25.00 m1 Rp 30,000.00
Jumlah:

Sambungan Tiang Pancang

Upah
1 Pekerja 0.1000 OH Rp 50,000.00
2 Tukang Las 0.1000 OH Rp 70,000.00
3 Mandor 0.0500 OH Rp 90,000.00
Jumlah:
Bahan/Material
1 Kawat Las 0.2500 kg Rp 26,000.00
Jumlah:
Alat
1 Mesin Las 0.0500 jam Rp 270,000.00
2 Genset 0.0500 jam Rp 270,000.00
Jumlah:
Nilai HSPK :
Penggalian Tanah Keras (m³)
Upah:
Mandor 0.0050 Hari Rp 90,000.00
Pekerja/Buruh Tak Terampil 0.6000 Hari Rp 50,000.00
Jumlah:
Nilai HSPK :
Pengurugan Sirtu (PADAT) m³
Upah
Mandor 0.0100 OH Rp 90,000.00
Pekerja Terampil 0.3000 OH Rp 50,000.00
Jumlah:
Bahan
Pasir Urug 1.2000 m3 Rp 80,000.00
Jumlah:
Sewa Peralatan
Sewa Alat Bantu 1.0000 ls Rp 12,000.00
Jumlah:
Nilai HSPK :
Pengurugan Pasir (PADAT) m³
Upah
Mandor 0.0050 OH Rp 90,000.00
Pekerja Terampil 0.3000 OH Rp 50,000.00
Jumlah:
Bahan
Pasir Urug 1.2000 m3 Rp 100,000.00
Jumlah:
Sewa Peralatan
Sewa Alat Bantu (1 set @ 3 alat) 0.0213 Jam Rp 10,000.00
Jumlah:
Nilai HSPK :
Pembuatan Lubang Strauss
Mandor 0.0720 oh Rp 90,000.00
Buruh Tak Terampil 1.4400 oh Rp 30,000.00
Sewa Alat Bantu Strous Pile 1.2000 jam Rp 10,000.00
Nilai HSPK :
Pemakaian Campuran Strauss (m3)
Mandor 0.0800 O.H Rp 90,000.00
Kepala Tukang Batu 0.0250 O.H Rp 75,000.00
Tukang batu 0.2500 O.H Rp 70,000.00
Buruh terampil 1.6500 O.H Rp 50,000.00
Semen PC ( Portland Cement ) 50 7.1603 Zak Rp 46,000.00
Pasir cor 0.4882 M3 Rp 89,590.00
Batu kerikil 0.8137 M3 Rp 114,480.00
Nilai HSPK :
 Pembulatan

Pekerjaan Beton Bertulang

Strauss (m3)
Pemakaian Campuran Straus 1.0000 m3 Rp 575,000.00
Pemakaian Besi 115.0000 kg Rp 18,400.00
Lubang Strauss 1.0000 ttk Rp 61,680.00
Nilai HSPK
Pembulatan
Lean Concrete - Lantai Kerja Site Mix 1:3:5
Upah
Mandor 0.0830 OH Rp 90,000.00
Kepala Tukang Batu 0.0280 OH Rp 75,000.00
Tukang Batu 0.2750 OH Rp 70,000.00
Pekerja 1.6500 OH Rp 50,000.00
Jumlah:
Bahan
Semen zak @40 kg 232.0000 kg Rp 1,200.00
Pasir 0.5600 m3 Rp 225,000.00
Kerikil 0.8200 m3 Rp 200,000.00
Air 215 m3 Rp 25.00
Jumlah:
Nilai HSPK :
PeKerjaan Pembesian
Kepala Tukang Besi 0.0050 OH Rp 80,000.00
Mandor 0.0050 OH Rp 90,000.00
Buruh Tak Terampil 0.1500 OH Rp 30,000.00
Tukang Besi 0.0050 OH Rp 70,000.00
Besi 1.1250 Kg Rp 10,950.00
Kawat 0.0204 Kg Rp 15,280.00
Nilai HSPK
Pembulatan
Pekerjaan Beton 1 m3 K-300
Bahan
Semen PC 10.3250 zak Rp 57,500.00
Pasir 0.4864 m3 Rp 160,000.00
Kerikil 0.7563 m3 Rp 215,000.00
Air 215.0000 liter Rp 50.00
Jumlah:
Upah
Pekerja 1.6500 OH Rp 50,000.00
Tukang batu 0.2750 OH Rp 70,000.00
Kepala tukang 0.0280 OH Rp 75,000.00
Mandor 0.0830 OH Rp 90,000.00
 Nilai HSPK :
Bekisting untuk pondasi
Bahan
Kayu kelas III 0.0400 m3 Rp 2,500,000.00
Paku 0.3000 kg Rp 19,000.00
Minyak bekisting 0.1000 liter Rp 35,000.00
Jumlah:
Upah
Pekerja 0.5200 OH Rp 50,000.00
Tukang batu 0.2600 OH Rp 70,000.00
Kepala tukang 0.0260 OH Rp 75,000.00
Mandor 0.0260 OH Rp 90,000.00
Jumlah:
Total
Pembesian 1 kg
Bahan
Besi beton 1.0500 kg Rp 11,000.00
Kawat beton/bendrat 0.0150 kg Rp 27,000.00
Jumlah:
Upah
Pekerja 0.0070 OH Rp 50,000.00
Tukang besi 0.0070 OH Rp 70,000.00
Kepala tukang 0.0007 OH Rp 75,000.00
Mandor 0.0004 OH Rp 90,000.00
Jumlah:
Nilai HSPK :
Beton Pile Cap 800x800 Pile Cap
Beton K-300 1.05 m3 Rp 956,189.78
Pembesian 0.0000 kg Rp 12,883.50
Bekisting (2x pakai) 0.0000 m2 Rp 157,690.00
Sewa Concrete Pump #DIV/0! unit Rp -
Nilai HSPK :
Beton Sloof (s2 - 0.3 x 0.5)
Beton K-300 1.05 m3 Rp 956,189.78
Pembesian 0.0000 kg Rp 12,883.50
Bekisting (2x pakai) 0.0000 m2 Rp 157,690.00
Sewa Concrete Pump #DIV/0! unit Rp -
Nilai HSPK :
Beton Sloof (s3 - 0.3 x 0.5 / 0.4)
Beton K-300 1.0500 m3 Rp 956,189.78
Pembesian 0.0000 kg Rp 12,883.50
Bekisting (2x pakai) 0.0000 m2 Rp 157,690.00
Sewa Concrete Pump #DIV/0! unit Rp -
Nilai HSPK :
Beton Sloof (s4 - 0.2 x 0.4)
Beton K-300 1.0500 m3 Rp 956,189.78
Pembesian 0.0000 kg Rp 12,883.50
Bekisting (2x pakai) 0.0000 m2 Rp 157,690.00
Sewa Concrete Pump #DIV/0! unit Rp -
Nilai HSPK :
Beton Lantai t = 0.25
Beton K-300 1.0500 m3 Rp 956,189.78
Pembesian 0.0000 kg Rp 12,883.50
Bekisting (2x pakai) 0.0000 m2 Rp 157,690.00
Sewa Concrete Pump #DIV/0! unit Rp -
Nilai HSPK :

BETON WASTE BIN

Beton K-300 1.0500 m3 Rp 865,262.00
Pembesian D16 189.6000 kg Rp 12,883.50
Bekisting (2x pakai) 27.6000 m2 Rp 70,000.00

BETON SALURAN
Beton K-300 1.0500 m3 Rp 865,262.00
Pembesian D16 124.8000 kg Rp 12,883.50
Bekisting (2x pakai) 27.6000 m2 Rp 70,000.00
(HSPK)

HARGA (Rp)

Rp 225.00
Rp 1,500.00
Rp 1,725.00

Rp 450.00
Rp 750.00
Rp 7,000.00
Rp 5,000.00
Rp 13,200.00

Rp 3,344.88
Rp 11,730.00
Rp 3,582.00
Rp 18,656.88
Rp 31,856.88

0, P ijin = 17 ton/pile
Rp 2,500,000.00
Rp 750,000.00
Rp 3,250,000.00

Rp 5,000.00
Rp 7,000.00
Rp 4,500.00
Rp 16,500.00

Rp 6,500.00
Rp 6,500.00

Rp 13,500.00
Rp 13,500.00
Rp 27,000.00
Rp 50,000.00
Rp 450.00
Rp 30,000.00
Rp 30,450.00
Rp 30,450.00

Rp 900.00
Rp 15,000.00
Rp 15,900.00

Rp 96,000.00
Rp 96,000.00

Rp 12,000.00
Rp 12,000.00
Rp 123,900.00

Rp 450.00
Rp 15,000.00
Rp 15,450.00

Rp 120,000.00
Rp 120,000.00

Rp 213.00
Rp 213.00
Rp 135,663.00

Rp 6,480.00
Rp 43,200.00
Rp 12,000.00
Rp 61,680.00

Rp 7,200.00
Rp 1,875.00
Rp 17,500.00
Rp 82,500.00
Rp 329,373.80
Rp 43,737.84
Rp 93,152.38
Rp 575,339.01
Rp 575,000.00

Rp 575,000.00
Rp 2,116,000.00
Rp 61,680.00
Rp 2,752,680.00
Rp 2,752,700.00

Rp 7,470.00
Rp 2,100.00
Rp 19,250.00
Rp 82,500.00
Rp 111,320.00

Rp 278,400.00
Rp 126,000.00
Rp 164,000.00
Rp 5,375.00
Rp 573,775.00
Rp 685,095.00

Rp 400.00
Rp 450.00
Rp 4,500.00
Rp 350.00
Rp 12,318.75
Rp 311.71
Rp 18,330.46
Rp 18,400.00

Rp 593,687.50
Rp 77,828.57
Rp 162,603.70
Rp 10,750.00
Rp 844,869.78

Rp 82,500.00
Rp 19,250.00
Rp 2,100.00
Rp 7,470.00
Rp 111,320.00
Rp 956,189.78

Rp 100,000.00
Rp 5,700.00
Rp 3,500.00
Rp 109,200.00

Rp 26,000.00
Rp 18,200.00
Rp 1,950.00
Rp 2,340.00
Rp 48,490.00
Rp 157,690.00

Rp 11,550.00
Rp 405.00
Rp 11,955.00

Rp 350.00
Rp 490.00
Rp 52.50
Rp 36.00
Rp 928.50
Rp 12,883.50

Rp 1,003,999.26
Rp -
Rp -
#DIV/0!
#DIV/0!

Rp 1,003,999.26
Rp -
Rp -
#DIV/0!
#DIV/0!

Rp 1,003,999.26
Rp -
Rp -
#DIV/0!
#DIV/0!
Rp 1,003,999.26
Rp -
Rp -
#DIV/0!
#DIV/0!

Rp 1,003,999.26
Rp -
Rp -
#DIV/0!
#DIV/0!

Rp 908,525.10
Rp 2,442,711.60
Rp 1,932,000.00
Rp 5,283,236.70

Rp 908,525.10
Rp 1,607,860.80
Rp 1,932,000.00
Rp 4,448,385.90
 RENCANA ANGGARAN BIAYA
PEMBANGUNAN BOILER HOUSE
PT. MATAHARI SAKTI

NO URAIAN BOBOT Januari Pebruari Maret April Mei

I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi 0.37 0.19 0.19
2 K3 Safety Equipments 0.28 0.28
3 Pembersihan Lahan 0.59 0.29 0.29
4 Listrik dan Air Kerja 0.23 0.23

II PEKERJAAN TANAH & BONGKARAN

1 Pek. Bongkar Plat Lantai Sloof 0.17 0.08 0.08
2 Pek. Bongkar Plat Lantai Pile Cap 0.05 0.03 0.03
3 Pek. Bongkar Plat Lantai Saluran 0.14
4 Pek. Bongkar Plat Lantai Wate Bin 0.18
5 Pek. Galian Tanah Sloof 0.04 0.02 0.02
6 Pek. Galian Tanah Pilecap 0.03 0.03
7 Pek Galian Tanah Saluran 0.02
8 Pek. Galian Tanah Waste Bin 0.29
9 Pek. Bongkaran Atap 1.32
10 Pek. Bongkar Dinding Existing 0.69

III PEKERJAAN STRUKTUR

1 Mob Demob Tiang Pancang 1.86 0.62 0.62 0.62
2 Pekerjaan Tiang Pancang 6.96 1.74 1.74 1.74 1.74
3 Pek. Rabat Lantai Kerja 5cm 0.07 0.07
4 Pek. Bekisting Batako Pilecap 0.12 0.06 0.06
5 Pek. Bekisting Batako Sloof 0.40 0.13 0.13 0.13
6 Pek. Beton Sloof 2.15 0.72 0.72 0.72
7 Pek. Beton Pilecap 1.58 0.79 0.79
8 Pek. Kolom Pedestal 1.28

IV PEKERJAAN KONSTRUKSI BAJA

1 Angkur M19, L=800mm 0.42 0.21 0.21
2 Base Plate 16mm Kolom 0.21 0.106 0.106
3 Stiffener Plat 10mm 0.45 0.151 0.151 0.151
4 Kolom WF.350 6.89 2.296 2.296 2.296
5 Kolom WF.250 Trush type 1.14 0.569 0.569
6 Kolom HB 250 1.71 0.856 0.856
7 Regel WF.200 1.74 0.87 0.87
8 Rafter WF.250 4.84 2.418 2.418
9 Gording CNP 125 4.29 2.143 2.143
10 Balok Penyangga Rafter Lama WF 350 1.13 0.567 0.567
11 Over stack WF. 150 0.24 0.24
12 Baut M19 0.24 0.079 0.079 0.079
13 Baut M16 0.24 0.118 0.118
14 Baut M12 0.27 0.136 0.136
15 Baut Drilling 0.92 0.461 0.461
16 Cladding Rangka CNP 125 3.95 1.317 1.317 1.317
17 Cat Zinchromate Putih 0.80 0.40 0.40
18 Cat Finishing Baja Super White Ex. Propan 0.92 0.459 0.459
19 Trekstang Cladding dia 12 + M12 0.80 0.40 0.40
20 Vertikal Bracing L.70x70x7 3.07 1.535 1.535
21 Wind Bracing Dia 16mm 0.28 0.141 0.141
22 Turnbuckle 16mm 0.05 0.026 0.026
23 Talang Vertikal 4" PVC 0.39 0.20 0.20
24 Atap Galvalume 4.10 1.025 1.025 1.025 1.02
25 Flashing Galvalume t=0.35mm 1.09 0.543 0.54
V PEKERJAAN DINDING & LANTAI
1 Pek. Beton Plat Lantai t=25cm D13-150 Double 18.58 6.192 6.192 6.19
2 Pek. Pasang Dinding Bata Merah 1.08 0.542 0.54
3 Pek. Kolom Praktis 0.21 0.21
4 Pek. Plasteran & Acian 1.65 0.83 0.83
5 Benangan 0.31 0.31
6 Pek. Pengecatan 0.39 0.20 0.20
7 Pekerjaan Ring Balk 12/30 1.92 0.96 0.96

VI PEKERJAAN PLATFORM BAJA

1 Kolom WF 300 3.12
2 Balok WF 300 0.98
3 UNP 150X75X6.5 mm 2.25
4 L 50x50x5 mm 0.75
5 Plat bordes t:3 mm 0.30
6 Tangga 6.69
7 Relling 3.87

VI PEKERJAAN LAIN-LAIN
1 Pek. Waste Bin 11.84 1.973 1.973 1.973 1.97 1.97 1.97
2 Pek. Saluran Buangan 1.74 0.434 0.43 0.43 0.43
3 Grill Rangka Siku 0.91 0.45 0.45
3 Pek. Pipa Saluran Buangan 1.72 0.57 0.57 0.57
0.757 0.711 2.491 2.78 4.058 3.738 3.478 3.978 5.237 6.195 6.91 2.774 4.11 5.294 9.553 10.71 12.7 5.73 3.63 0.57
117.29
+
 ANALISA HARGA SATUAN PEKERJAAN
TAHUN 2014

Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
1 2 3 5. 6.
I. PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi m2 1.000
Pekerja OH 0.100 60,000.00 6,000.00
Mandor OH 0.050 80,000.00 4,000.00
Jumlah 10,000.00
2 Pengukuran dan pasangan bouwplank m 1.000
Kayu meranti balok m3 0.012 3,300,000.00 39,600.00
Paku biasa 2" - 5 " kg 0.020 15,000.00 300.00
Kayu meranti papan (MC) 2/20 m3 0.007 1,750,000.00 12,250.00
Pekerja oh 0.100 60,000.00 6,000.00
Tukang Kayu oh 0.100 70,000.00 7,000.00
Kepala Tukang Kayu oh 0.010 75,000.00 750.00
Mandor oh 0.005 80,000.00 360.00
Jumlah 66,260.00
3 Direksi Keet dan Gudang m2 1.000
Sewa Direksikeet dan Gudang bln 7.000 1,650,000.00 11,550,000.00
Jumlah 11,550,000.00
4 Pembuatan pagar sementara seng gelombang m1 1.000
tinggi 2 m
Dolken kayu Gelam 8-10/400 cm bt 1.100 14,000.00 15,400.00
Seng Gelombang Uk. (0,8 x 1,50) lbr 1.000 52,000.00 52,000.00
Kayu Meranti Kaso 5/7 m3 0.025 3,300,000.00 80,850.00
Paku Asbes kg 0.060 16,000.00 960.00
Cat Meni Besi kg 0.450 35,000.00 15,750.00
Pekerja oh 0.400 60,000.00 24,000.00
Tukang Kayu oh 0.200 70,000.00 14,000.00
Kepala Tukang Kayu oh 0.020 75,000.00 1,500.00
Mandor oh 0.020 80,000.00 1,600.00
Jumlah 206,060.00
5 Biaya Listrik kerja ls 1.000
Sewa Genset hr 90.000 60,000.00 5,400,000.00
Solar lt 450.000 6,500.00 2,925,000.00
Olie lt 20.000 30,000.00 600,000.00
Jumlah 8,925,000.00
6 Biaya Air Kerja ls 1.000
Air kerja bln 6.000 750,000.00 4,500,000.00
Jumlah 4,500,000.00
7 Papan Nama Proyek 80 x 120 cm, t = 250 cm unit 1.000
Kayu Meranti papan t= 2 cm m3 0.050 5,750,000.00 287,500.00
Seng Plat BJLS 30 m2 1.620 80,000.00 129,600.00
Paku kg 0.600 15,000.00 9,000.00
Cat Kayu kg 1.500 44,000.00 66,000.00
Beton Cor K225 m3 0.100 815,662.00 81,566.20
Pekerja OH 2.000 60,000.00 120,000.00
Tukang Kayu OH 1.000 70,000.00 70,000.00
Tukang cat OH 1.000 70,000.00 70,000.00
Mandor OH 1.000 80,000.00 80,000.00
Jumlah 913,666.20
II. PEKERJAAN TANAH
1 Galian Tanah Biasa Sedalam 1m m3 1.000
Pekerja OH 0.750 60,000.00 45,000.00
Mandor OH 0.025 80,000.00 2,000.00
Jumlah 47,000.00
2 Bor Pondasi Strous dia 30 cm m3 1.000
Pekerja OH 1.440 60,000.00 86,400.00
Mandor OH 0.072 80,000.00 5,760.00
Sewa alat bor strous jam 1.200 15,000.00 18,000.00
Jumlah 110,160.00
3 Urugan Pasir m3 1.000
Pasir Urug m3 1.100 120,000.00 132,000.00
Pekerja OH 0.300 60,000.00 18,000.00
Mandor OH 0.100 80,000.00 8,000.00
Jumlah 158,000.00

AHSP-24
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
4 Urugan Tasirtu m3 1.000
Tasirtu m3 1.200 85,000.00 102,000.00
Sewa stemper hari 0.009 100,000.00 900.00
Pekerja OH 0.250 60,000.00 15,000.00
Mandor OH 0.025 80,000.00 2,000.00
Jumlah 119,900.00
5 Urugan Tanah Kembali m3 1.000
Pekerja OH 0.102 60,000.00 6,120.00
Mandor OH 0.019 80,000.00 1,520.00
Jumlah 7,640.00
6 Buangan Tanah Galian m3 1.000
Pekerja OH 0.200 60,000.00 12,000.00
Mandor OH 0.040 80,000.00 3,200.00
Jumlah 15,200.00
III. PEKERJAAN PASANGAN PONDASI
1 Batu kosongan Aanstampeng m3 1.000
Batu kali belah m3 1.2000 135,000.00 162,000.00
Pasir Urug m3 0.3000 120,000.00 36,000.00
Pekerja oh 0.7800 60,000.00 46,800.00
Tukang Batu oh 0.3900 70,000.00 27,300.00
Kepala Tukang Batu oh 0.0390 75,000.00 2,925.00
Mandor oh 0.0390 80,000.00 3,120.00
Jumlah 278,145.00
2 Pondasi Batu kali1:5 m3 1.000
Batu kali belah m3 1.100 135,000.00 148,500.00
Semen Portland kg 136.000 1,120.00 152,320.00
Pasir Pasang m3 0.544 158,000.00 85,952.00
Pekerja oh 1.500 60,000.00 90,000.00
Tukang Batu oh 0.750 70,000.00 52,500.00
Kepala Tukang Batu oh 0.075 75,000.00 5,625.00
Mandor oh 0.075 80,000.00 6,000.00
Jumlah 540,897.00
3 Pasangan Pondasi rollag batu bata 1:3 m3 1.000
Batu bata merah 5x11x22 cm bh 70.000 575.00 40,250.00
Semen Portland zak 0.287 56,000.00 16,094.40
Pasir pasang m3 0.040 158,000.00 6,320.00
Pekerja oh 0.300 60,000.00 18,000.00
Tukang Batu oh 0.100 70,000.00 7,000.00
Kepala Tukang Batu oh 0.010 75,000.00 750.00
Mandor oh 0.015 80,000.00 1,200.00
Jumlah 1 m2 89,614.40
Jumlah 1 m3 8.333 89,614.40 746,786.67
IV. PEKERJAAN PASANGAN DINDING TEMBOK
1 Pasang Dinding Bata 1:3 1/2 Bata m2 1.000
Batu Bata Merah bh 70.000 575.00 40,250.00
Semen Portland 50 kg zak 0.287 56,000.00 16,094.40
Pasir Pasang m3 0.040 158,000.00 6,320.00
Pekerja OH 0.300 60,000.00 18,000.00
Tukang Batu OH 0.100 70,000.00 7,000.00
Kepala Tukang Batu OH 0.010 75,000.00 750.00
Mandor OH 0.015 80,000.00 1,200.00
Jumlah 89,614.40
Jumlah 1 m3 8.330 89,614.40 746,487.95
2 Pasang Dinding Bata 1:5 1/2 Bata m2 1.000
Batu Bata Merah bh 70.000 575.00 40,250.00
Semen Portland 50 kg zak 0.194 56,000.00 10,864.00
Pasir Pasang m3 0.045 158,000.00 7,110.00
Pekerja OH 0.300 60,000.00 18,000.00
Tukang Batu OH 0.100 70,000.00 7,000.00
Kepala Tukang Batu OH 0.010 75,000.00 750.00
Mandor OH 0.015 80,000.00 1,200.00
Jumlah 85,174.00
V. PEKERJAAN PLESTERAN, BENANGAN DAN ACIAN
1 Plesteran Tebal 15mm Campuran 1 : 3 m2 1.000
Semen Portland 50 kg zak 0.156 56,000.00 8,708.00
Pasir pasang m3 0.023 158,000.00 3,634.00
Pekerja OH 0.300 60,000.00 18,000.00
Tukang Batu OH 0.150 70,000.00 10,500.00
Kepala Tukang Batu OH 0.015 75,000.00 1,125.00
Mandor OH 0.015 80,000.00 1,200.00
Jumlah 43,167.00
2 Plesteran Tebal 15mm Campuran 1 : 5 m2 1.000
Semen Portland 50 kg zak 0.104 56,000.00 5,807.20
Pasir pasang m3 0.026 158,000.00 4,108.00
Pekerja OH 0.300 60,000.00 18,000.00
AHSP-25
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
Tukang Batu OH 0.150 70,000.00 10,500.00
Kepala Tukang Batu OH 0.015 75,000.00 1,125.00
Mandor OH 0.015 80,000.00 1,200.00
Jumlah 40,740.20
3 Benangan Sudut 1 : 2 m 1.000
Semen Portland zak 0.010 56,000.00 560.00
Pasir Pasang m3 0.013 158,000.00 2,054.00
Pekerja OH 0.080 60,000.00 4,800.00
Tukang Batu OH 0.040 70,000.00 2,800.00
Kepala Tukang Batu OH 0.040 75,000.00 3,000.00
Mandor OH 0.004 80,000.00 320.00
Jumlah 13,534.00
4 Acian Beton m2 1.000
Semen Portland zak 0.065 56,000.00 3,640.00
Pekerja OH 0.200 60,000.00 12,000.00
Tukang Batu OH 0.100 70,000.00 7,000.00
Kepala Tukang Batu OH 0.010 75,000.00 750.00
Mandor OH 0.010 80,000.00 800.00
Jumlah 24,190.00
VI. PEKERJAAN PONDASI MINI PILE
1 Pemancangan Tiang Pancang 25X25 cm, l= 12 m m 1.000
Mini pile □ 250 x 250 mm, panjang 12 m m 1.000 130,000.00 130,000.00
Mandor oh 0.125 80,000.00 10,000.00
Sewa Crane 30 ton Jam 0.218 130,000.00 28,340.00
Sewa Hammer Tiang Pancang Jam 0.218 150,000.00 32,700.00
Jumlah 201,040.00
2 Penyambungan Tiang Pancang 25x25 cm bh 1.000
Joint sambungan Tiang Pancang bh 1.000 30,000.00 30,000.00
Kawat Las Electroda kg 0.500 35,000.00 17,500.00
Oli lt 0.050 30,000.00 1,500.00
Solar lt 1.000 6,500.00 6,500.00
Sewa Welding Set hr 0.050 50,000.00 2,500.00
Tukang Las oh 0.250 70,000.00 17,500.00
Jumlah 75,500.00

AHSP-26
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
3 Pemotongan ujung tiang pancang 25x25 cm ttk 1.000
Pekerja oh 0.420 60,000.00 25,200.00
Tukang Las oh 0.250 70,000.00 17,500.00
Mandor oh 0.020 80,000.00 1,600.00
Jumlah 44,300.00
VII. PEKERJAAN BETON
1 Beton Lantai Kerja 1:3:5 m3 1.000
Semen Portland 40 kg zak 5.750 52,000.00 299,000.00
Pasir beton m3 0.558 160,000.00 89,296.00
Batu pecah mesin 1/2 m3 0.541 240,000.00 129,720.00
Air (biaya air tawar) lt 215.000 20.00 4,300.00
Pekerja OH 1.200 60,000.00 72,000.00
Tukang Batu OH 0.200 70,000.00 14,000.00
Kepala Tukang Batu OH 0.020 75,000.00 1,500.00
Mandor OH 0.060 80,000.00 4,800.00
Jumlah 614,616.00
2 Beton Rabat beton 1:3:5 m3 1.000
Semen Portland 40 kg zak 6.900 52,000.00 358,800.00
Pasir beton m3 0.518 160,000.00 82,800.00
Batu pecah mesin 1/2 m3 0.533 240,000.00 127,824.00
Air (biaya air tawar) lt 215.000 20.00 4,300.00
Pekerja OH 1.650 60,000.00 99,000.00
Tukang Batu OH 0.275 70,000.00 19,250.00
Kepala Tukang Batu OH 0.028 75,000.00 2,100.00
Mandor OH 0.083 80,000.00 6,640.00
Jumlah 700,714.00
3 Beton K-225 m3 1.000
Semen Portland 40 kg zak 9.275 52,000.00 482,300.00
Pasir beton m3 0.436 160,000.00 69,808.00
Batu pecah mesin 1/2 m3 0.551 240,000.00 132,264.00
Air (biaya air tawar) lt 215.000 20.00 4,300.00
Pekerja OH 1.650 60,000.00 99,000.00
Tukang Batu OH 0.275 70,000.00 19,250.00
Kepala Tukang Batu OH 0.028 75,000.00 2,100.00
Mandor OH 0.083 80,000.00 6,640.00
Jumlah 815,662.00
4 Beton K-300 m3 1.000
Semen Portland 40 kg zak 10.325 52,000.00 536,900.00
Pasir beton m3 0.426 160,000.00 68,096.00
Batu pecah mesin 1/2 m3 0.537 240,000.00 128,976.00
Air (biaya air tawar) lt 215.000 20.00 4,300.00
Pekerja OH 1.650 60,000.00 99,000.00
Tukang Batu OH 0.275 70,000.00 19,250.00
Kepala Tukang Batu OH 0.028 75,000.00 2,100.00
Mandor OH 0.083 80,000.00 6,640.00
Jumlah 865,262.00
5 Pembesian Dengan Besi Ulir 39 kg 1.000
Besi beton ulir kg 1.050 20,700.00 21,735.00
Kawat beton (bendrat) kg 0.015 16,000.00 240.00
Pekerja OH 0.007 60,000.00 420.00
Tukang Besi OH 0.007 70,000.00 490.00
Kepala Tukang Besi OH 0.001 75,000.00 52.50
Mandor OH 0.000 80,000.00 32.00
Jumlah 22,969.50
6 Pembesian Dengan Besi Polos U-24 kg 1.000
Besi beton polos kg 1.050 16,500.00 17,325.00
Kawat beton (bendrat) kg 0.015 16,000.00 240.00
Pekerja OH 0.007 60,000.00 420.00
Tukang Besi OH 0.007 70,000.00 490.00
Kepala Tukang Besi OH 0.001 75,000.00 52.50
Mandor OH 0.000 80,000.00 32.00
Jumlah 18,559.50

AHSP-27
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
7 Pembesian Wiremesh M6 m2 1.000
Wiremesh M6 (210 x 495 cm ) lbr 0.0900 400,000.00 36,000.00
Kawat beton kg 0.0300 16,000.00 480.00
Pekerja OH 0.1500 60,000.00 9,000.00
Tukang Besi OH 0.0300 70,000.00 2,100.00
Kepala Tukang Besi OH 0.0150 75,000.00 1,125.00
Mandor OH 0.0300 80,000.00 2,400.00
Jumlah 51,105.00
8 Bekisting Untuk Pile Cap m2 1.000
Batako Ukuran 9 x 19 x 39 cm bh 14.000 2,000.00 28,000.00
Pasir Pasang m3 0.027 158,000.00 4,266.00
Semen PC Kg 7.500 1,120.00 8,400.00
Pekerja HO 0.320 60,000.00 19,200.00
Tukang Batu HO 0.100 70,000.00 7,000.00
Kepala Tukang Batu HO 0.010 75,000.00 750.00
Mandor/Pengawas HO 0.005 80,000.00 400.00
Jumlah 68,016.00
9 Bekisting Untuk Sloof, Kolom, Ring Praktis m2 1.000
Kayu meranti papan (MC) m3 0.022 1,750,000.00 38,500.00
Kayu meranti usuk m3 0.002 3,300,000.00 6,600.00
Paku biasa 2"- 5" kg 0.300 15,000.00 4,500.00
Minyak Begesting ltr 0.100 6,500.00 650.00
Jumlah bahan 50,250.00
Pekerja OH 0.520 60,000.00 31,200.00
Tukang Kayu OH 0.260 70,000.00 18,200.00
Kepala Tukang Kayu OH 0.026 75,000.00 1,950.00
Mandor OH 0.026 80,000.00 2,080.00
Jumlah upah 53,430.00
Bahan Begesting 2x pakai 0.500 50,250.00 25,125.00
Upah bgesting 2 x pakai 1.000 53,430.00 53,430.00
Jumlah begesting 2 x pakai 78,555.00
10 Bekisting Kolom Struktur m2 1.000
Kayu meranti usuk m3 0.010 3,300,000.00 33,000.00
Paku biasa 2"- 5" kg 0.400 15,000.00 6,000.00
Minyak Begesting ltr 0.200 6,500.00 1,300.00
Balok Kayu Meranti m3 0.015 3,650,000.00 54,750.00
Multiplek tebal 12 mm lbr 0.350 158,000.00 55,300.00
Dolken Kayu Gelam 8-10/400 cm btg 2.000 14,000.00 28,000.00
Jumlah bahan 178,350.00
Pekerja OH 0.660 60,000.00 39,600.00
Tukang Kayu OH 0.330 70,000.00 23,100.00
Kepala Tukang Kayu OH 0.033 75,000.00 2,475.00
Mandor OH 0.033 80,000.00 2,640.00
Jumlah upah 67,815.00
Bahan Begesting 2x pakai 0.500 178,350.00 89,175.00
Upah bgesting 2 x pakai 1.000 67,815.00 67,815.00
Jumlah begesting 2 x pakai 156,990.00
11 Bekisting Balok Struktur m3 1.000
Kayu meranti usuk m3 0.020 3,300,000.00 66,000.00
Paku biasa 2"- 5" kg 0.400 15,000.00 6,000.00
Minyak Begesting ltr 0.200 6,500.00 1,300.00
Balok Kayu Meranti m3 0.018 3,650,000.00 65,700.00
Multiplek tebal 12 mm lbr 0.350 158,000.00 55,300.00
Dolken Kayu Gelam 8-10/400 cm btg 2.000 14,000.00 28,000.00
Jumlah bahan 222,300.00
Pekerja OH 0.660 60,000.00 39,600.00
Tukang Kayu OH 0.330 70,000.00 23,100.00
Kepala Tukang Kayu OH 0.033 75,000.00 2,475.00
Mandor OH 0.033 80,000.00 2,640.00
Jumlah upah 67,815.00
Bahan Begesting 2x pakai 0.500 222,300.00 111,150.00
Upah bgesting 2 x pakai 1.000 67,815.00 67,815.00
Jumlah begesting 2 x pakai 178,965.00

AHSP-28
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
12 Bekisting Plat Lantai m3 1.000
Kayu meranti usuk m3 0.0238 3,300,000.00 78,540.00
Paku biasa 2"- 5" kg 0.4000 15,000.00 6,000.00
Minyak Begesting ltr 0.2000 6,500.00 1,300.00
Balok Kayu Meranti m3 0.0150 3,650,000.00 54,750.00
Multiplek tebal 12 mm lbr 0.3500 158,000.00 55,300.00
Dolken Kayu Gelam 8-10/400 cm btg 6.0000 14,000.00 84,000.00
Jumlah bahan 279,890.00
Pekerja OH 0.660 60,000.00 39,600.00
Tukang Kayu OH 0.330 70,000.00 23,100.00
Kepala Tukang Kayu OH 0.033 75,000.00 2,475.00
Mandor OH 0.033 80,000.00 2,640.00
Jumlah upah 67,815.00
Bahan Begesting 2x pakai 0.500 279,890.00 139,945.00
Upah bgesting 2 x pakai 1.000 67,815.00 67,815.00
Jumlah begesting 2 x pakai 207,760.00
13 Bekisting Tangga m3 1.000
Kayu meranti usuk m3 0.030 3,300,000.00 99,000.00
Paku Usuk kg 0.400 15,000.00 6,000.00
Minyak Begesting ltr 0.150 6,500.00 975.00
Balok Kayu Kamper 3/5 m3 0.015 3,650,000.00 54,750.00
Multiplek tebal 9 mm lbr 0.350 106,000.00 37,100.00
Jumlah bahan 197,825.00
Pekerja OH 0.660 60,000.00 39,600.00
Tukang Kayu OH 0.330 70,000.00 23,100.00
Kepala Tukang Kayu OH 0.033 75,000.00 2,475.00
Mandor OH 0.033 80,000.00 2,640.00
Jumlah upah 67,815.00
Bahan Begesting 2x pakai 0.500 197,825.00 98,912.50
Upah bgesting 2 x pakai 1.000 67,815.00 67,815.00
Jumlah begesting 2 x pakai 166,727.50
14 Beton Poer PC-2 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting m2 3.790 68,016.00 257,780.64
Besi beton polos U24 kg 57.750 18,559.50 1,071,811.13
Besi beton ulir U39 kg 96.871 22,969.50 2,225,077.69
Jumlah 4,419,931.46
15 Beton Poer PC-3 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting m2 2.710 68,016.00 184,323.36
Besi beton ulir U39 kg 159.384 22,969.50 3,660,981.98
Jumlah 4,710,567.34
16 Beton Poer PC-4 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting m2 2.580 68,016.00 175,481.28
Besi beton ulir U39 kg 224.991 22,969.50 5,167,922.39
Jumlah 6,208,665.67
17 Beton Poer PC-5 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting m2 2.160 68,016.00 146,914.56
Besi beton ulir U39 kg 175.225 22,969.50 4,024,837.41
Jumlah 5,037,013.97
18 Pondasi strous dia 30 cm m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Besi beton polos U24 kg 89.000 18,559.50 1,651,795.50
Jumlah 2,517,057.50
19 Beton Sloof S-1 40/70 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 5.000 78,555.00 392,775.00
Besi beton polos U24 kg 49.193 18,559.50 912,989.53
Besi beton ulir U39 kg 89.143 22,969.50 2,047,566.86
Jumlah 4,218,593.39
20 Beton Sloof S-2 30/60 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 6.660 78,555.00 523,176.30
Besi beton polos U24 kg 64.494 18,559.50 1,196,972.27
Besi beton ulir U39 kg 86.667 22,969.50 1,990,690.00
Jumlah 4,576,100.57
21 Beton Sloof S-3 30/50 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 6.660 78,555.00 523,176.30
Besi beton polos U24 kg 59.232 18,559.50 1,099,316.30
Besi beton ulir U39 kg 55.467 22,969.50 1,274,041.60
Jumlah 3,761,796.20
22 Beton Sloof S-4 15/20 m3 1.000
AHSP-29
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 13.330 78,555.00 1,047,138.15
Besi beton polos U24 kg 252.947 18,559.50 4,694,563.66
Besi beton ulir U39 kg 0.000 22,969.50 -
Jumlah 6,606,963.81
23 Beton Kolom K-1 30/40 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 11.660 156,990.00 1,830,503.40
Besi beton polos U24 kg 49.090 18,559.50 911,089.98
Besi beton ulir U39 kg 156.000 22,969.50 3,583,242.00
Jumlah 7,190,097.38
24 Beton Kolom K-2 40/40 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 10.000 156,990.00 1,569,900.00
Besi beton polos U24 kg 42.325 18,559.50 785,537.02
Besi beton ulir U39 kg 156.000 22,969.50 3,583,242.00
Jumlah 6,803,941.02
25 Beton Kolom K-3 30/30 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 13.330 156,990.00 2,092,676.70
Besi beton polos U24 kg 36.036 18,559.50 668,801.89
Besi beton ulir U39 kg 138.667 22,969.50 3,185,104.00
Jumlah 6,811,844.59
26 Beton Kolom praktis 15/15 m3 1.000
Beton K225 m3 1.000 815,662.00 815,662.00
Begesting 2x pakai m2 13.330 78,555.00 1,047,138.15
Besi beton polos U24 kg 191.483 18,559.50 3,553,830.80
Jumlah 5,416,630.95
27 Beton Balok Latai dan ring balk 15/15 m3 1.000
Beton K225 m3 1.000 815,662.00 815,662.00
Begesting 2x pakai m2 13.330 78,555.00 1,047,138.15
Besi beton polos U24 kg 162.620 18,559.50 3,018,145.89
Jumlah 4,880,946.04
28 Beton Plat anak tangga dan bordes tangga 1 (Utama) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 8.330 166,727.50 1,388,840.08
Besi beton polos U24 kg 191.047 18,559.50 3,545,744.22
Jumlah 5,799,846.30
29 Beton balok bordes 20/40 m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 12.500 178,965.00 2,237,062.50
Besi beton polos U24 kg 40.480 18,559.50 751,288.56
Besi beton ulir U39 kg 117.000 22,969.50 2,687,431.50
Jumlah 6,541,044.56

AHSP-30
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
30 Beton balok B-1 (35/70) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 6.160 178,965.00 1,102,424.40
Besi beton polos U24 kg 60.771 18,559.50 1,127,886.57
Besi beton ulir U39 kg 117.796 22,969.50 2,705,713.35
Jumlah 5,801,286.32
31 Beton balok B-2A (30/60) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 7.000 178,965.00 1,252,755.00
Besi beton polos U24 kg 66.560 18,559.50 1,235,328.57
Besi beton ulir U39 kg 128.267 22,969.50 2,946,221.20
Jumlah 6,299,566.77
32 Beton balok B-2B (30/60) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 7.000 178,965.00 1,252,755.00
Besi beton polos U24 kg 66.560 18,559.50 1,235,328.57
Besi beton ulir U39 kg 96.200 22,969.50 2,209,665.90
Jumlah 5,563,011.47
33 Beton balok B-3 (30/50) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 7.060 178,965.00 1,263,492.90
Besi beton polos U24 kg 44.462 18,559.50 825,196.61
Besi beton ulir U39 kg 97.760 22,969.50 2,245,498.32
Jumlah 5,199,449.83
34 Beton balok B-4 (25/40) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 8.100 178,965.00 1,449,616.50
Besi beton polos U24 kg 56.253 18,559.50 1,044,033.74
Besi beton ulir U39 kg 115.440 22,969.50 2,651,599.08
Jumlah 6,010,511.32
35 Beton balok RB-1 (20/40) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 9.500 178,965.00 1,700,167.50
Besi beton polos U24 kg 65.980 18,559.50 1,224,555.81
Besi beton ulir U39 kg 78.000 22,969.50 1,791,621.00
Jumlah 5,581,606.31
36 Beton balok RB-2 (20/30) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 9.330 178,965.00 1,669,743.45
Besi beton polos U24 kg 55.956 18,559.50 1,038,507.13
Besi beton ulir U39 kg 104.000 22,969.50 2,388,828.00
Jumlah 5,962,340.58
37 Beton balok RB-3 (30/50) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 8.660 178,965.00 1,549,836.90
Besi beton polos U24 kg 52.729 18,559.50 978,621.81
Besi beton ulir U39 kg 55.467 22,969.50 1,274,041.60
Jumlah 4,667,762.31
38 Beton balok RB-4 (30/60) m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 8.330 178,965.00 1,490,778.45
Besi beton polos U24 kg 47.831 18,559.50 887,721.51
Besi beton ulir U39 kg 60.667 22,969.50 1,393,483.00
Jumlah 4,637,244.96
39 Beton plat lantai t= 15 cm m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 6.667 207,760.00 1,385,066.67
Besi beton polos U24 kg 172.000 18,559.50 3,192,234.00
Besi beton ulir U39 kg 0.000 22,969.50 -
Jumlah 5,442,562.67

AHSP-31
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
39 Beton plat lantai t= 12 cm m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 8.333 207,760.00 1,731,333.33
Besi beton polos U24 kg 152.000 18,559.50 2,821,044.00
Besi beton ulir U39 kg 0.000 22,969.50 -
Jumlah 5,417,639.33
40 Beton plat lantai t= 10 cm m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 10.000 207,760.00 2,077,600.00
Besi beton polos U24 kg 132.000 18,559.50 2,449,854.00
Besi beton ulir U39 kg 0.000 22,969.50 -
Jumlah 5,392,716.00
41 Beton lisplank t= 8 cm m3 1.000
Beton K300 m3 1.000 865,262.00 865,262.00
Begesting 2x pakai m2 12.500 207,760.00 2,597,000.00
Besi beton polos U24 kg 156.000 18,559.50 2,895,282.00
Besi beton ulir U39 kg 0.000 22,969.50 -
Jumlah 6,357,544.00
42 Beton plat lantai dasar t= 8 cm m3 1.000
Beton K225 m3 1.000 815,662.00 815,662.00
Begesting m2 0.100 68,016.00 6,801.60
Wire mesh M6 m2 12.500 51,105.00 638,812.50
Jumlah 1,461,276.10
43 Beton plat dasar tandon t= 25 cm m3 1.000
Beton K300 m3 1.000 815,662.00 815,662.00
Begesting 2x pakai m2 3.000 78,555.00 235,665.00
Besi beton polos U24 kg 0.000 18,559.50 -
Besi beton ulir U39 kg 101.000 22,969.50 2,319,919.50
Jumlah 3,371,246.50
44 Beton plat dinding tandon t= 15 cm m3 1.000
Beton K300 m3 1.000 815,662.00 815,662.00
Begesting 2x pakai m2 13.333 207,760.00 2,770,133.33
Besi beton polos U24 kg 0.000 18,559.50 -
Besi beton ulir U39 kg 121.000 22,969.50 2,779,309.50
Jumlah 6,365,104.83
45 Beton plat tutup tandon t= 15 cm m3 1.000
Beton K300 m3 1.000 815,662.00 815,662.00
Begesting 2x pakai m2 6.667 207,760.00 1,385,066.67
Besi beton polos U24 kg 0.000 18,559.50 -
Besi beton ulir U39 kg 121.000 22,969.50 2,779,309.50
Jumlah 4,980,038.17
VIII. PEKERJAAN RANGKA ATAP DAN PENUTUP ATAP
1 Pemasangan Usuk Galvalum 7,5x3,5 cm t= 0,75 mm m2 1.000
Usuk Galvalum m1 3.000 17,000.00 51,000.00
Paku sekrup bh 6.000 500.00 3,000.00
Mandor OH 0.005 80,000.00 400.00
Kepala Tukang OH 0.001 75,000.00 75.00
Tukang OH 0.100 70,000.00 7,000.00
Pekerja OH 0.100 60,000.00 6,000.00
Jumlah 67,475.00
2 Pemasangan Reng Galvalum 3x4 cm t= 0,5 mm m2 1.000
Reng galvalum 3x4 cm t= 0,5 mm m1 4.000 8,000.00 32,000.00
Paku sekrup bh 10.000 500.00 5,000.00
Mandor OH 0.005 80,000.00 400.00
Kepala Tukang OH 0.001 75,000.00 75.00
Tukang OH 0.100 70,000.00 7,000.00
Pekerja OH 0.100 60,000.00 6,000.00
Jumlah 50,475.00

AHSP-32
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
3 Lisplank Rangka Hollow 4x4 cm, t : 0,75 mm (Kalsiplank m1 1.000
20 cm t= 12 mm
Hollow galvalum 4x4 cm t= 0,75 mm m1 2.600 17,000.00 44,200.00
Kalsiplank lebar 20 cm, t= 12 mm m1 1.100 20,000.00 22,000.00
Paku sekrup bh 6.000 500.000 5,000.00
Mandor OH 0.005 80,000.00 400.00
Kepala Tukang OH 0.020 75,000.00 1,500.00
Tukang OH 0.200 70,000.00 14,000.00
Pekerja OH 0.100 60,000.00 6,000.00
Jumlah 93,100.00
4 Pemasangan Genteng Exel Monier m2 1.000
Genteng Monier Xl bh 10.000 7,800.00 78,000.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang OH 0.075 70,000.00 5,250.00
Kepala Tukang OH 0.008 75,000.00 600.00
Mandor OH 0.008 80,000.00 640.00
Jumlah 93,490.00
5 Pemasangan Wuwung Genteng Monier Xl m 1.000
Semen PC 40 kg zak 0.160 52,000.00 8,320.00
Pasir Pasang m3 0.032 158,000.00 5,103.40
Genteng Wuwung Monier Xl lbr 5.000 9,500.00 47,500.00
Pekerja OH 0.400 60,000.00 24,000.00
Tukang OH 0.200 70,000.00 14,000.00
Kepala Tukang OH 0.020 75,000.00 1,500.00
Mandor OH 0.002 80,000.00 160.00
Jumlah 100,583.40
6 Pemasangan Talang Pembuluh Pipa PVC 3 " Tipe AW m 1.000
Pipa PVC 3" Tipe AW ljr 0.300 53,000.00 15,900.00
Pekerja OH 0.081 60,000.00 4,860.00
Tukang OH 0.135 70,000.00 9,450.00
Jumlah 30,210.00
IX PEKERJAAN PELAPIS LANTAI DAN DINDING
1 Pemasangan Tegel Keramik Dinding 20x25cm m2 1.000
Semen PC 40 kg zak 0.233 52,000.00 12,116.00
Semen Berwarna Yiyitan kg 1.940 9,500.00 18,430.00
Pasir Pasang m3 0.018 158,000.00 2,844.00
Tegel Keramik Dinding 20x25 cm m2 1.060 67,000.00 71,020.00
Pekerja OH 0.900 60,000.00 54,000.00
Tukang Batu OH 0.450 70,000.00 31,500.00
Kepala Tukang Batu OH 0.045 75,000.00 3,375.00
Mandor OH 0.045 80,000.00 3,600.00
Jumlah 196,885.00
2 Pemasangan Keramik Lantai 20x20 cm m2 1.000
Semen PC 40 kg zak 0.233 52,000.00 12,116.00
Semen Berwarna Yiyitan kg 1.500 9,500.00 14,250.00
Pasir Pasang m3 0.045 158,000.00 7,110.00
Tegel Keramik 20x20 cm m2 1.068 66,000.00 70,507.80
Pekerja OH 0.700 60,000.00 42,000.00
Tukang Batu OH 0.350 70,000.00 24,500.00
Kepala Tukang Batu OH 0.035 75,000.00 2,625.00
Mandor OH 0.035 80,000.00 2,800.00
Jumlah 175,908.80
3 Pemasangan Lantai Keramik 40x40cm Polished m2 1.000
Keramik 40x40 cm Polished m2 1.050 67,000.00 70,350.00
Semen kg 11.380 1,120.00 12,745.60
Pasir Pasang m2 0.045 158,000.00 7,110.00
Semen Warna kg 1.620 9,500.00 15,390.00
Pekerja OH 0.700 60,000.00 42,000.00
Tukang Batu OH 0.350 70,000.00 24,500.00
Kepala Tukang Batu OH 0.035 75,000.00 2,625.00
Mandor OH 0.035 80,000.00 2,800.00
Jumlah 177,520.60

AHSP-33
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
4 Pemasangan Lantai Keramik 40x40cm Unpolished m2 1.000
Keramik 40x40 cm Unpolished m2 1.050 67,000.00 70,350.00
Semen kg 11.380 1,120.00 12,745.60
Pasir Pasang m2 0.045 158,000.00 7,110.00
Semen Warna kg 1.620 9,500.00 15,390.00
Pekerja OH 0.700 60,000.00 42,000.00
Tukang Batu OH 0.350 70,000.00 24,500.00
Kepala Tukang Batu OH 0.035 75,000.00 2,625.00
Mandor OH 0.035 80,000.00 2,800.00
Jumlah 177,520.60
5 Pasang Lantai Homogenous Tile 60x60 m2 1.000
Homogenous Tile 60x60 m2 1.050 160,000.00 168,000.00
Semen kg 10.000 1,120.00 11,200.00
Pasir Pasang m3 0.045 158,000.00 7,110.00
Semen Warna kg 1.500 9,500.00 14,250.00
Pekerja OH 0.260 60,000.00 15,600.00
Tukang Batu OH 0.130 70,000.00 9,100.00
Kepala Tukang Batu OH 0.013 75,000.00 975.00
Mandor OH 0.013 80,000.00 1,040.00
Jumlah 227,275.00
6 Pemasangan Step Noshing Tangga m1 1.000
Step Noshing 8x30 cm bh 3.500 10,000.00 35,000.00
Semen kg 11.400 1,120.00 12,768.00
Pasir Pasang m2 0.003 158,000.00 474.00
Semen Warna kg 0.025 9,500.00 237.50
Pekerja OH 0.090 60,000.00 5,400.00
Tukang Batu OH 0.090 70,000.00 6,300.00
Kepala Tukang Batu OH 0.009 75,000.00 675.00
Mandor OH 0.005 80,000.00 400.00
Jumlah 61,254.50
X PEKERJAAN KUSEN PINTU DAN JENDELA
1 Pemasangan Kusen Aluminium 4 " m 1.000
Kusen Aluminium 4 " X 1 3/4" m' 1.050 82,000.00 86,100.00
Skrup/ripet buah 1.000 400.00 400.00
Sealent tube 4.000 2,200.00 8,800.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang besi OH 0.250 70,000.00 17,500.00
Kepala Tukang besi OH 0.022 75,000.00 1,650.00
Mandor OH 0.025 80,000.00 2,000.00
Jumlah 125,450.00
2 Pemasangan Kusen Aluminium 3 " m 1.000
Kusen Aluminium 3 " X 1 3/4" m' 1.050 80,000.00 84,000.00
Skrup/ripet buah 1.000 400.00 400.00
Sealent tube 4.000 2,200.00 8,800.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang besi OH 0.250 70,000.00 17,500.00
Kepala Tukang besi OH 0.022 75,000.00 1,650.00
Mandor OH 0.025 80,000.00 2,000.00
Jumlah 123,350.00
3 Frame Daun Pintu Aluminium 4,5x6,5 cm (ambang atas) m 1.000
Frame Daun Pintu Aluminium 4,5x6,5 m 1.050 84,000.00 88,200.00
Karet Kusen Aluminium m 1.000 2,200.00 2,200.00
Skrup/ Rivet bh 4.000 400.00 1,600.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang OH 0.250 70,000.00 17,500.00
Kepala Tukang OH 0.022 75,000.00 1,650.00
Mandor OH 0.025 80,000.00 2,000.00
Jumlah 122,150.00

AHSP-34
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
4 Frame Daun Pintu Aluminium 4,5x11 cm (ambang bwh) m 1.000
Frame Daun Pintu Aluminium 4,5x11 cm (amb bwh) m 1.050 87,000.00 91,350.00
Karet Kusen Aluminium m 1.000 2,200.00 2,200.00
Skrup/ Rivet bh 4.000 400.00 1,600.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang OH 0.250 70,000.00 17,500.00
Kepala Tukang OH 0.022 75,000.00 1,650.00
Mandor OH 0.025 80,000.00 2,000.00
Jumlah 125,300.00
5 Frame Daun Jendela Aluminium m 1.000
Frame Daun Jendela Aluminium m 1.050 78,000.00 81,900.00
Karet Kusen Aluminium m 1.000 2,200.00 2,200.00
Skrup/ Rivet bh 4.000 400.00 1,600.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang OH 0.250 70,000.00 17,500.00
Kepala Tukang OH 0.022 75,000.00 1,650.00
Mandor OH 0.025 80,000.00 2,000.00
Jumlah 115,850.00
6 Ventilasi aluminium uk. 1"x3 " m 1.000
Vebtilasi aluminium 1 "x 3 " m 1.050 22,000.00 23,100.00
Skrup/ Rivet bh 4.000 400.00 1,600.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang OH 0.150 70,000.00 10,500.00
Kepala Tukang OH 0.010 75,000.00 750.00
Mandor OH 0.020 80,000.00 1,600.00
Jumlah 46,550.00
7 Pasang Kaca polos t= 5 mm m2 1.000
Kaca polos t= 5 mm m2 1.050 80,000.00 84,000.00
Pekerja OH 0.015 60,000.00 900.00
Tukang OH 0.150 70,000.00 10,500.00
Kepala Tukang OH 0.015 75,000.00 1,125.00
Mandor OH 0.008 80,000.00 600.00
Jumlah 97,125.00
8 Pasang Kaca t= 6 mm m2 1.000
Kaca polos t= 6 mm m2 1.050 112,000.00 117,600.00
Pekerja OH 0.015 60,000.00 900.00
Tukang OH 0.150 70,000.00 10,500.00
Kepala Tukang OH 0.015 75,000.00 1,125.00
Mandor OH 0.008 80,000.00 600.00
Jumlah 130,725.00
9 Pasang Kaca Polos Tebal 8 mm m2 1.000
Kaca Tebal Polos 8mm m2 1.050 175,000.00 183,750.00
Pekerja OH 0.015 60,000.00 900.00
Tukang OH 0.150 70,000.00 10,500.00
Kepala Tukang OH 0.015 75,000.00 1,125.00
Mandor OH 0.008 80,000.00 600.00
Jumlah 196,875.00
10 Pasang Kaca Stopsol Tebal 8 mm m2 1.000
Kaca Stopsol Tebal 8 mm m2 1.050 530,000.00 556,500.00
Pekerja OH 0.020 60,000.00 1,200.00
Tukang OH 0.200 70,000.00 14,000.00
Kepala Tukang OH 0.020 75,000.00 1,500.00
Mandor OH 0.010 80,000.00 800.00
Jumlah 574,000.00
11 Pasang Kaca Tempered Stopsol Tebal 12 mm m2 1.000
Kaca Tempered Stopsol Tebal 12mm m2 1.050 1,250,000.00 1,312,500.00
Pekerja OH 0.025 60,000.00 1,500.00
Tukang OH 0.250 70,000.00 17,500.00
Kepala Tukang OH 0.025 75,000.00 1,875.00
Mandor OH 0.013 80,000.00 1,000.00
Jumlah 1,334,375.00

AHSP-35
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
12 Pasang Multiplek t= 12 mm m2 1.000
Multiplek t= 12 mm (122X244 cm lbr 0.350 158,000.00 55,300.00
Pekerja OH 0.0250 60,000.00 1,500.00
Tukang OH 0.0750 70,000.00 5,250.00
Kepala Tukang OH 0.0075 75,000.00 562.50
Mandor OH 0.0013 80,000.00 104.00
Jumlah 62,716.50
13 Pasang aluminium Composit Panel m2 1.000
Aluminium Composit Panel m1 1.0500 160,000.00 168,000.00
Baut sekrup/ripet bh 20.0000 1,000.00 20,000.00
Pekerja OH 0.040 60,000.00 2,400.00
Tukang besi OH 0.400 70,000.00 28,000.00
Kepala Tukang besi' OH 0.040 75,000.00 3,000.00
Mandor OH 0.0200 80,000.00 1,600.00
Jumlah 223,000.00
14 Pasang aluminium Composit Panel ACP Pergoreted 3 cm m2 1.000
Aluminium Composit Panel ACP Perforeted 3 cm m1 1.0500 220,000.00 231,000.00
Baut sekrup/ripet bh 20.0000 1,000.00 20,000.00
Pekerja OH 0.040 60,000.00 2,400.00
Tukang besi OH 0.400 70,000.00 28,000.00
Kepala Tukang besi' OH 0.040 75,000.00 3,000.00
Mandor OH 0.0200 80,000.00 1,600.00
Jumlah 286,000.00
15 Pintu aluminium Type P1 unit 1.000
Kusen aluminium silver 4 " m1 9.560 125,450.00 1,199,302.00
Frame daun pintu 4,5x6,5 cm m1 9.840 122,150.00 1,201,956.00
Frame daun pintu 4,5x11 cm m1 1.440 125,300.00 180,432.00
Multiplek t= 12 mm m2 2.310 62,716.50 144,875.12
HPL m2 6.390 64,000.00 408,960.00
Frame Vision aluminium uk 20x70 cm m1 3.600 40,000.00 144,000.00
Kaca 5 mm vision m2 0.310 97,125.00 30,108.75
Kaca polos 6 mm m2 1.060 130,725.00 138,568.50
Full Handle set 2.000 300,000.00 600,000.00
Engsel steinlish stel 3.000 30,000.00 90,000.00
Door Closer set 2.000 300,000.00 600,000.00
Lock case Cylinder set 1.000 165,000.00 165,000.00
Door Stoper set 2.000 30,000.00 60,000.00
Flush Bolt 12 " bh 1.000 60,000.00 60,000.00
Flush Bolt 6 " bh 1.000 40,000.00 40,000.00
Jumlah 5,063,202.37
16 Pintu Type PU (Pintu Utama) unit 1.000
Kaca Tempered Stopsol t= 12 mm m2 7.840 1,334,375.00 10,461,500.00
Kaca Stopsol t= 8 mm m2 5.840 574,000.00 3,352,160.00
Full Handle Steinlissteel t= 60 cm stel 4.000 340,000.00 1,360,000.00
Bottom Patch Fiting set 4.000 150,000.00 600,000.00
Bottom Lock Fitting set 4.000 175,000.00 700,000.00
Floor Hinge set 4.000 1,200,000.00 4,800,000.00
Fixed Top Pin set 4.000 110,000.00 440,000.00
Top Patch Fitting set 4.000 220,000.00 880,000.00
Dinding Lapis panel aluminium m2 8.900 223,000.00 1,984,700.00
Rangka Hollow 40x40x1,2 mm m1 56.600 33,371.45 1,888,823.79
Cor beton 20x20 cm (balok gantung) m3 0.280 5,962,340.58 1,669,455.36
Jumlah 28,136,639.15

AHSP-36
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
17 Pintu aluminium Type P2 unit 1.000
Kusen aluminium silver 4 " m1 10.120 125,450.00 1,269,554.00
Frame daun pintu 4,5x6,5 cm m1 10.120 122,150.00 1,236,158.00
Frame daun pintu 4,5x11 cm m1 1.720 125,300.00 215,516.00
Kaca polos 8 mm m2 2.800 196,875.00 551,250.00
Jalusi 1"x3 " m1 5.160 46,550.00 240,198.00
Full Handle 5540 cm set 2.000 256,000.00 512,000.00
Engsel steinlish stel 3.000 30,000.00 90,000.00
Door Closer set 2.000 300,000.00 600,000.00
Lock case set 1.000 165,000.00 165,000.00
Flush Bolt 12 " bh 1.000 60,000.00 60,000.00
Flush Bolt 6 " bh 1.000 40,000.00 40,000.00
Jumlah 4,979,676.00
18 Pintu aluminium Type P3 unit 1.000
Kusen aluminium silver 4 " m1 9.560 125,450.00 1,199,302.00
Frame daun pintu 4,5x6,5 cm m1 9.840 122,150.00 1,201,956.00
Frame daun pintu 4,5x11 cm m1 1.440 125,300.00 180,432.00
Multiplek t= 12 mm m2 2.310 62,716.50 144,875.12
HPL m2 6.390 64,000.00 408,960.00
Frame Vision aluminium uk 20x70 cm m1 3.600 40,000.00 144,000.00
Kaca 5 mm vision m2 0.310 97,125.00 30,108.75
Jalusi aluminium 1"X3 " m1 4.200 46,550.00 195,510.00
Full Handle set 2.000 300,000.00 600,000.00
Engsel steinlish stel 3.000 30,000.00 90,000.00
Door Closer set 2.000 300,000.00 600,000.00
Lock case Cylinder set 1.000 165,000.00 165,000.00
Door Stoper set 2.000 30,000.00 60,000.00
Flush Bolt 12 " bh 1.000 60,000.00 60,000.00
Flush Bolt 6 " bh 1.000 40,000.00 40,000.00
Jumlah 5,120,143.87
19 Pintu aluminium Type P4 unit 1.000
Kusen aluminium silver 4 " m1 4.480 125,450.00 562,016.00
Frame daun pintu 4,5x6,5 cm m1 10.120 122,150.00 1,236,158.00
Frame daun pintu 4,5x11 cm m1 1.720 125,300.00 215,516.00
Multiplek t= 12 mm m2 0.970 62,716.50 60,835.01
HPL m2 1.940 64,000.00 124,160.00
Lever Handle set 1.000 140,000.00 140,000.00
Engsel steinlish stel 2.000 30,000.00 60,000.00
Lock case set 1.000 165,000.00 165,000.00
Jumlah 2,563,685.01
20 Pintu aluminium Type P5 unit 1.000
Kusen aluminium silver 4 " m1 7.660 125,450.00 960,947.00
Frame daun pintu 4,5x6,5 cm m1 5.050 122,150.00 616,857.50
Frame daun pintu 4,5x11 cm m1 0.850 125,300.00 106,505.00
Multiplek t= 12 mm m2 1.380 62,716.50 86,548.77
HPL m2 2.760 64,000.00 176,640.00
Frame Vision aluminium uk 20x70 cm m1 1.800 40,000.00 72,000.00
Kaca 5 mm vision m2 0.150 97,125.00 14,568.75
Kaca polos 6 mm m2 0.610 130,725.00 79,742.25
Lever Handle set 1.000 140,000.00 140,000.00
Engsel steinlish stel 2.000 30,000.00 60,000.00
Lock case Cylinder set 1.000 165,000.00 165,000.00
Jumlah 2,478,809.27

AHSP-37
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
21 Pintu aluminium Type P6 unit 1.000
Kusen aluminium silver 4 " m1 7.660 125,450.00 960,947.00
Frame daun pintu 4,5x6,5 cm m1 5.050 122,150.00 616,857.50
Frame daun pintu 4,5x11 cm m1 0.850 125,300.00 106,505.00
Multiplek t= 12 mm m2 1.380 62,716.50 86,548.77
HPL m2 2.760 64,000.00 176,640.00
Frame Vision aluminium uk 20x70 cm m1 1.800 40,000.00 72,000.00
Kaca 5 mm vision m2 0.150 97,125.00 14,568.75
Jalusi aluminium 1"x3 " m1 5.100 46,550.00 237,405.00
Lever Handle set 1.000 140,000.00 140,000.00
Engsel steinlish stel 2.000 30,000.00 60,000.00
Lock case Cylinder set 1.000 165,000.00 165,000.00
Jumlah 2,636,472.02
22 Pintu aluminium Type P7 unit 1.000
Kusen aluminium silver 4 " m1 5.010 125,450.00 628,504.50
Frame daun pintu 4,5x6,5 cm m1 4.930 122,150.00 602,199.50
Frame daun pintu 4,5x11 cm m1 1.460 125,300.00 182,938.00
Multiplek t= 12 mm m2 0.990 62,716.50 62,089.34
HPL m2 1.990 64,000.00 127,360.00
Lever Handle set 1.000 140,000.00 140,000.00
Engsel steinlish stel 2.000 30,000.00 60,000.00
Lock case set 1.000 165,000.00 165,000.00
Jumlah 1,968,091.34
23 Pintu aluminium Type P8 unit 1.000
Kusen aluminium silver 4 " m1 4.260 125,450.00 534,417.00
Frame daun pintu 4,5x6,5 cm m1 6.280 122,150.00 767,102.00
Multiplek t= 12 mm m2 0.700 62,716.50 43,901.55
HPL m2 1.400 64,000.00 89,600.00
Handle HDL DKS set 1.000 125,000.00 125,000.00
Engsel steinlish stel 2.000 30,000.00 60,000.00
Lock case Window set 1.000 140,000.00 140,000.00
Jumlah 1,760,020.55
24 Pintu aluminium Type P9 unit 1.000
Kusen aluminium silver 4 " m1 3.500 125,450.00 439,075.00
Frame daun pintu 4,5x6,5 cm m1 3.340 122,150.00 407,981.00
Multiplek t= 12 mm m2 0.300 62,716.50 18,814.95
HPL m2 0.600 64,000.00 38,400.00
Handle HDL DKS set 1.000 125,000.00 125,000.00
Engsel steinlish stel 1.000 30,000.00 30,000.00
Lock case Window set 1.000 140,000.00 140,000.00
Jumlah 1,199,270.95
25 Jendela aluminium Type J1 unit 1.000
Kusen aluminium silver 4 " m1 16.150 125,450.00 2,026,017.50
Grame daun jendela kaca m1 5.960 115,850.00 690,466.00
Kaca polos t= 5 mm m2 3.810 97,125.00 370,046.25
Sealent m1 24.600 2,200.00 54,120.00
Cathment 12 " set 2.000 65,000.00 130,000.00
Handle Lock CH 400 Dekson set 2.000 60,000.00 120,000.00
Jumlah 3,390,649.75
26 Jendela aluminium Type J2 unit 1.000
Kusen aluminium silver 4 " m1 16.600 125,450.00 2,082,470.00
Grame daun jendela kaca m1 6.120 115,850.00 709,002.00
Kaca polos t= 5 mm m2 3.920 97,125.00 380,730.00
Sealent m1 22.100 2,200.00 48,620.00
Cathment 12 " set 2.000 65,000.00 130,000.00
Handle Lock CH 400 Dekson set 2.000 60,000.00 120,000.00
Jumlah 3,470,822.00

AHSP-38
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
27 Jendela aluminium Type J3 unit 1.000
Kusen aluminium silver 4 " m1 16.150 125,450.00 2,026,017.50
Frame daun jendela kaca m1 5.960 115,850.00 690,466.00
Jalusi aluminium 1"x3 " m1 14.400 46,550.00 670,320.00
Kaca polos t= 5 mm m2 1.880 97,125.00 182,595.00
Sealent m1 9.400 2,200.00 20,680.00
Cathment 12 " set 2.000 65,000.00 130,000.00
Handle Lock CH 400 Dekson set 2.000 60,000.00 120,000.00
Jumlah 3,840,078.50
28 Jendela aluminium Type J4 unit 1.000
Kusen aluminium silver 4 " m1 16.600 125,450.00 2,082,470.00
Frame daun jendela kaca m1 6.120 115,850.00 709,002.00
Jalusi aluminium 1"x3 " m1 15.120 46,550.00 703,836.00
Kaca polos t= 5 mm m2 2.010 97,125.00 195,221.25
Sealent m1 11.300 2,200.00 24,860.00
Cathment 12 " set 2.000 65,000.00 130,000.00
Handle Lock CH 400 Dekson set 2.000 60,000.00 120,000.00
Jumlah 3,965,389.25
29 Jendela aluminium Type J5 unit 1.000
Kusen aluminium silver 4 " m1 5.560 125,450.00 697,502.00
Frame daun jendela kaca m1 3.240 115,850.00 375,354.00
Jalusi aluminium 1"x3 " m1 3.840 46,550.00 178,752.00
Kaca polos t= 5 mm m2 0.430 97,125.00 41,763.75
Sealent m1 2.700 2,200.00 5,940.00
Cathment 12 " set 1.000 65,000.00 65,000.00
Handle Lock CH 400 Dekson set 1.000 60,000.00 60,000.00
Jumlah 1,424,311.75
30 Jendela aluminium Type J6 unit 1.000
Kusen aluminium silver 4 " m1 31.800 125,450.00 3,989,310.00
Frame daun jendela kaca m1 11.580 115,850.00 1,341,543.00
Jalusi aluminium 1"x3 " m1 20.100 46,550.00 935,655.00
Kaca polos t= 5 mm m2 6.630 97,125.00 643,938.75
Sealent m1 38.100 2,200.00 83,820.00
Cathment 12 " set 2.000 65,000.00 130,000.00
Handle Lock CH 400 Dekson set 3.000 60,000.00 180,000.00
Jumlah 7,304,266.75
31 Jendela aluminium Type J7 unit 1.000
Kusen aluminium silver 4 " m1 26.500 125,450.00 3,324,425.00
Frame daun jendela kaca m1 7.840 115,850.00 908,264.00
Jalusi aluminium 1"x3 " m1 16.800 46,550.00 782,040.00
Kaca polos t= 5 mm m2 5.400 97,125.00 524,475.00
Sealent m1 26.600 2,200.00 58,520.00
Cathment 12 " set 2.000 65,000.00 130,000.00
Handle Lock CH 400 Dekson set 2.000 60,000.00 120,000.00
Jumlah 5,847,724.00
32 Jendela aluminium Type BV unit 1.000
Kusen aluminium silver 4 " m1 2.000 125,450.00 250,900.00
Frame daun jendela kaca m1 1.520 115,850.00 176,092.00
Kaca polos t= 5 mm m2 1.100 97,125.00 106,837.50
Sealent m1 1.400 2,200.00 3,080.00
Cathment 12 " bh 2.000 65,000.00 130,000.00
Handle Lock CH 400 Dekson set 1.000 60,000.00 60,000.00
Jumlah 726,909.50
33 Curtain Wall 1 (CW1A) unit 1.000
Kusen aluminium silver 4 " m1 14.600 125,450.00 1,831,570.00
Frame daun jendela kaca m1 9.760 115,850.00 1,130,696.00
Kaca polos t= 6 mm m2 2.480 130,725.00 324,198.00
Sealent m1 17.000 2,200.00 37,400.00
Cathment 12 " set 4.000 65,000.00 260,000.00
Handle Lock CH 400 Dekson set 4.000 60,000.00 240,000.00
Jumlah 3,823,864.00

AHSP-39
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
34 Curtain Wall 1 (CW1B) unit 1.000
Kusen aluminium silver 4 " m1 15.600 125,450.00 1,957,020.00
Kaca polos t= 6 mm m2 3.040 130,725.00 397,404.00
Sealent m1 20.000 2,200.00 44,000.00
Jumlah 2,398,424.00
35 Curtain Wall 1 (CW1C) unit 1.000
Kusen aluminium silver 4 " m1 29.900 125,450.00 3,750,955.00
Kaca polos t= 6 mm m2 6.880 130,725.00 899,388.00
Sealent m1 42.400 2,200.00 93,280.00
Jumlah 4,743,623.00
36 Curtain Wall 1 (CW2) unit 1.000
Kusen aluminium silver 4 " m1 19.100 125,450.00 2,396,095.00
Frame daun jendela kaca m1 9.120 115,850.00 1,056,552.00
Kaca polos t= 6 mm m2 4.400 130,725.00 575,190.00
Sealent m1 24.040 2,200.00 52,888.00
Cathment 12 " set 2.000 65,000.00 130,000.00
Handle Lock CH 400 Dekson set 2.000 60,000.00 120,000.00
Jumlah 4,330,725.00
XI PEKERJAAN SUN SCREEN, SECONDARY SKIN, RAILIING
1 PENGELASAN/FEBRIKASI DENGAN LAS LISTRIK CM 10.000
Kawat las listrik kg 0.400 35,000.00 14,000.00
Solar ltr 0.300 6,500.00 1,950.00
Minyak Pelumas ltr 0.040 28,000.00 1,120.00
Sewa Alat Welding Set (Min 5 jam) jam 0.170 50,000.00 8,500.00
Mandor OH 0.002 80,000.00 160.00
Tukang besi OH 0.020 70,000.00 1,400.00
Kepala Tukang besi OH 0.002 75,000.00 150.00
Pekerja OH 0.002 60,000.00 120.00
Jumlah 27,400.00
2 FEBRIKASI DAN PEMASANGAN PIPA BAJA (ELECTRODA) M1 1.000
Kawat las listrik kg 0.006 35,000.00 210.00
Solar ltr 0.005 6,500.00 29.25
Minyak Pelumas ltr 0.001 28,000.00 16.80
Sewa Alat Welding Set (Min 5 jam) jam 0.210 50,000.00 10,500.00
Mandor OH 0.002 80,000.00 160.00
Tukang besi OH 0.060 70,000.00 4,200.00
Kepala Tukang besi OH 0.006 75,000.00 450.00
Pekerja OH 0.028 60,000.00 1,680.00
Jumlah 17,246.05
3 FEBRIKASI DAN PEMASANGAN BAJA (ELECTRODA) KG 1.000
Pengelasan besi baja cm 0.200 27,400.00 5,480.00
Mandor OH 0.001 80,000.00 40.00
Tukang besi OH 0.001 70,000.00 70.00
Kepala Tukang besi OH 0.000 75,000.00 7.50
Pekerja OH 0.001 60,000.00 60.00
Jumlah 5,657.50
4 PEK BESI SIKU TERMASUK PEMASANGAN DAN ELECTRODA KG 1.000
Besi siku kg 1.050 12,000.00 12,600.00
Pemasangan dan febrikasi besi siku kg 1.000 5,657.50 5,657.50
Jumlah 18,257.50
5 PEK BESI WF TERMASUK PEMASANGAN DAN ELECTRODA KG 1.000
Besi WF 200.100.5,5.7 kg 1.050 12,000.00 12,600.00
Pemasangan dan febrikasi besi siku kg 1.000 5,657.50 5,657.50
Jumlah 18,257.50
6 PEK BESI KANAL C TERMASUK PEMASANGAN DAN ELECTRODA KG 1.000
Besi Kanal C 150.50.20.3,2 kg 1.050 12,000.00 12,600.00
Pemasangan dan febrikasi besi siku kg 1.000 5,657.50 5,657.50
Jumlah 18,257.50
6 PEK BESI PLAT TERMASUK PEMASANGAN DAN ELECTRODA KG 1.000
Besi Plat kg 1.050 12,000.00 12,600.00
Pemasangan dan febrikasi besi siku kg 1.000 5,657.50 5,657.50
Jumlah 18,257.50

AHSP-40
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
6 PEK BESI TRACK STANK DIA 16 MM PEMASANGAN DAN ELECTRO KG 1.000
Besi Track stank (besi beton) O 16 mm kg 1.050 20,700.00 21,735.00
Pemasangan dan febrikasi besi siku kg 1.000 5,657.50 5,657.50
Jumlah 27,392.50
6 PEK BESI IKATAN ANGIN DIA 12 MM PEMASANGAN DAN ELECTR KG 1.000
Besi Ikatan angin (besi beton) O 12 mm kg 1.050 20,700.00 21,735.00
Pemasangan dan febrikasi besi siku kg 1.000 5,657.50 5,657.50
Jumlah 27,392.50
5 FEBRIKASI DAN PASANG PIPA BESI HOLLOW 20.20 M1 1.000
Besi Hollow 20x20x2 mm m1 1.050 7,000.00 7,350.00
Pemasangan dan febrikasi m1 0.250 17,246.05 4,311.51
Jumlah 11,661.51
6 FEBRIKASI DAN PASANG PIPA BESI HOLLOW 20.40 M1 1.000
Besi Hollow 20x40X2 MM m1 1.050 14,000.00 14,700.00
Pemasangan dan febrikasi m1 0.500 17,246.05 8,623.03
Jumlah 23,323.03
7 FEBRIKASI DAN PASANG PIPA BESI HOLLOW 40.40 M1 1.000
Besi Hollow 40x40X2,3 MM m1 1.050 17,000.00 17,850.00
Pemasangan dan febrikasi m1 0.900 17,246.05 15,521.45
Jumlah 33,371.45
8 FEBRIKASI DAN PASANG PIPA BESI HOLLOW 40.80 M1 1.000
Besi Hollow 40x80x3,2 mm m1 1.050 21,000.00 22,050.00
Pemasangan dan febrikasi m1 1.500 17,246.05 25,869.08
Jumlah 47,919.08
9 FEBRIKASI DAN PASANG PIPA BESI HOLLOW 75.75 M1 1.000
Besi Hollow 75x75x3,8 mm m1 1.050 28,000.00 29,400.00
Pemasangan dan febrikasi m1 1.750 17,246.05 30,180.59
Jumlah 59,580.59
10 FEBRIKASI DAN PASANG PIPA STEINLIS DIA 2 1/2 " M1 1.000
Pipa Steinlis 2 1/2 " m1 1.050 350,000.00 367,500.00
Pemasangan dan febrikasi m1 2.940 17,246.05 50,703.39
Jumlah 418,203.39
11 FEBRIKASI DAN PASANG PIPA STEINLIS DIA 1 " M1 1.000
Pipa Steinlis 1 " m1 1.050 175,000.00 183,750.00
Pemasangan dan febrikasi m1 2.500 17,246.05 43,115.13
Jumlah 226,865.13
12 FEBRIKASI DAN PASANG PIPA BSP DIA 2 1/2 " M1 1.000
Pipa BSP 2 1/2 " m1 1.050 200,000.00 210,000.00
Pemasangan dan febrikasi m1 2.940 17,246.05 50,703.39
Jumlah 260,703.39
13 FEBRIKASI DAN PASANG PIPA BSP DIA 1 " M1 1.000
Pipa BSP 1 " m1 1.050 125,000.00 131,250.00
Pemasangan dan febrikasi m1 1.200 17,246.05 20,695.26
Jumlah 151,945.26
14 Secundary Skin Hall dan Lobby uk 1720x850 cm unit 1.000
Besi siku 50.50.5 kg 395.850 18,257.50 7,227,231.38
Hollow Galvanis 40x80x3,2 mm m1 300.900 47,919.08 14,418,849.67
Cat besi m2 87.190 20,315.00 1,771,264.85
Dinabolt M10 bh 217.200 3,000.00 651,600.00
Jumlah 24,068,945.89
15 Railing Tangga Utama m1 1.000
Hand railing pipa steinlis dia 2 1/2 " m1 1.000 418,203.39 418,203.39
Acrylic t= 8 mm m1 2.200 247,500.00 544,500.00
Tiang Steinlis pipa dia 2 1/2 " m1 1.260 418,203.39 526,936.27
Pipa steinlis dia 1 " m1 0.750 226,865.13 170,148.84
Penjepit Acrylic platt steinlis m1 1.900 25,000.00 47,500.00
Base Plate bh 1.000 56,000.00 56,000.00
Jumlah 1,763,288.50
16 Hand Railing Tangga Utama m1 1.000
Hand railing pipa steinlis dia 2 1/2 " m1 1.100 418,203.39 460,023.73
Suport hand Rilling steinlis dia 2 1/2 bh 1.000 50,000.00 50,000.00
Jumlah 510,023.73

AHSP-41
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
17 Railing Tangga 2 m1 1.000
Untuk panjang reiling m1 8.500
Hand railing pipa BSP dia 2 1/2 " t= 3,2 mm m1 8.500 260,703.39 2,215,978.79
Kolom Railing Hollow 40x40x2,3 mm m1 11.700 33,371.45 390,445.91
Hollow 20x20x2 mm m1 23.000 11,661.51 268,214.79
Base Plate bh 1.000 56,000.00 56,000.00
Cat pipa railing m2 22.000 20,315.00 446,930.00
Jumlah 8,5 M 3,377,569.48
Jumlah 1 M 397,361.12
18 Hand Railing Tangga 2 m1 1.000
Untuk panjang reiling m1 5.600
Hand railing pipa BSP dia 2 1/2 " m1 5.600 260,703.39 1,459,938.97
Cat pipa railing m2 1.344 20,315.00 27,303.36
Suport hand Rilling steinlis dia 2 1/2 bh 4.000 50,000.00 200,000.00
Jumlah 5 M 1,687,242.33
Jumlah 1 M 301,293.27
XII PEKERJAAN PLAFOND
1 Pas. Plafond Kalsiboard 6 mm Rangka Hollow m2 1.000
Besi Hollow 40/40 m 0.750 33,371.45 25,028.58
Besi Hollow 20/20 m 2.000 23,323.03 46,646.05
Kalsiboard EG Uk. 240x120x6 mm lbr 0.382 62,000.00 23,677.80
Paku Asbes Skrup 4 bh 4.000 500.00 2,000.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang Kayu OH 0.250 70,000.00 17,500.00
Kepala Tukang Kayu OH 0.025 75,000.00 1,875.00
Mandor OH 0.075 80,000.00 6,000.00
Jumlah 131,727.43
2 Pas. Plafond Gypsumboard 9 mm Rangka Hollow m2 1.000
Besi Hollow 40/40 m 0.750 33,371.45 25,028.58
Besi Hollow 20/20 m 2.000 23,323.03 46,646.05
Gypsum Board Uk. 240x120x9 mm lbr 0.382 84,000.00 32,079.60
Paku Asbes Skrup 4 bh 4.000 500.00 2,000.00
Pekerja OH 0.150 60,000.00 9,000.00
Tukang Kayu OH 0.250 70,000.00 17,500.00
Kepala Tukang Kayu OH 0.025 75,000.00 1,875.00
Mandor OH 0.075 80,000.00 6,000.00
Jumlah 140,129.23
3 Pemasangan List Gypsum m1 1.000
Lis Gypsum m 1.050 26,000.00 27,300.00
Sekrup bh 4.000 500.00 2,000.00
Pekerja OH 0.050 60,000.00 3,000.00
Tukang Kayu OH 0.050 70,000.00 3,500.00
Kepala Tukang Kayu OH 0.005 75,000.00 375.00
Mandor OH 0.003 80,000.00 240.00
Jumlah 36,415.00
4 Pemasangan List Aluminium siku m1 1.000
Lis aluminium siku m 1.050 10,000.00 10,500.00
Sekrup bh 4.000 500.00 2,000.00
Pekerja OH 0.050 60,000.00 3,000.00
Tukang Kayu OH 0.050 70,000.00 3,500.00
Kepala Tukang Kayu OH 0.005 75,000.00 375.00
Mandor OH 0.003 80,000.00 240.00
Jumlah 19,615.00
XIII PEKERJAAN CAT
1 Pengerjaan Cat Dinding Interior m2 1.000
Alkalin kg 0.120 25,000.00 3,000.00
Cat Tembok Interior klg 0.360 20,000.00 7,200.00
Pekerja OH 0.028 60,000.00 1,680.00
Tukang cat OH 0.042 70,000.00 2,940.00
Kepala Tukang cat OH 0.004 75,000.00 315.00
Mandor OH 0.003 80,000.00 200.00
Jumlah 15,335.00

AHSP-42
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
2 Pengerjaan Cat Dinding Exterior m2 1.000
Alkalin kg 0.120 25,000.00 3,000.00
Cat Tembok Exterior klg 0.360 115,000.00 41,400.00
Pekerja OH 0.028 60,000.00 1,680.00
Tukang cat OH 0.042 70,000.00 2,940.00
Kepala Tukang cat OH 0.004 75,000.00 315.00
Mandor OH 0.003 80,000.00 200.00
Jumlah 49,535.00
3 Pengerjaan Cat besi m2 1.000
Cat besi kg 0.100 45,000.00 4,500.00
Kuas bh 0.010 10,000.00 100.00
Pekerja OH 0.020 60,000.00 1,200.00
Tukang cat OH 0.200 70,000.00 14,000.00
Kepala Tukang cat OH 0.004 75,000.00 315.00
Mandor OH 0.003 80,000.00 200.00
Jumlah 20,315.00
4 Pengerjaan Waterproofing m2 1.000
Water Proofing dan Scredding kg 0.350 42,000.00 14,700.00
Pekerja OH 0.050 60,000.00 3,000.00
Tukang cat OH 0.075 70,000.00 5,250.00
Kepala Tukang cat OH 0.008 75,000.00 562.50
Mandor OH 0.003 80,000.00 200.00
Jumlah 23,712.50
XIV PEKERJAAN SALURAN
1 Saluran beton precast U 30 cm m1 1.000
Saluran beton U30 cm m1 1.000 140,000.00 140,000.00
Galian tanah m3 0.160 47,000.00 7,520.00
Urugan pasir bawah saluran m3 0.040 158,000.00 6,320.00
Jumlah 153,840.00
2 Saluran beton precast U 60 cm m1 1.000
Saluran beton U60 cm m1 1.000 270,000.00 270,000.00
Galian tanah m3 0.590 47,000.00 27,730.00
Urugan pasir bawah saluran m3 0.070 158,000.00 11,060.00
Jumlah 308,790.00
3 Saluran PVC bawah lantai m1 1.000
PVC dia 6 " m1 1.000 98,000.00 98,000.00
Material bantu 10 % dari bahan m1 0.100 98,000.00 9,800.00
Pekerja OH 0.080 60,000.00 4,800.00
Tukang OH 0.135 70,000.00 9,450.00
Kepala Tukang OH 0.014 75,000.00 1,012.50
Mandor OH 0.004 80,000.00 328.00
Jumlah 123,390.50
XV PEKERJAAN TAMBAHAN (CAMPURAN)
1 Pek. Bongkaran Atap (jika atap tidak dipakai) m2 1.000
Pekerja OH 0.020 60,000.00 1,200.00
Mandor OH 0.010 80,000.00 800.00
Jumlah 2,000.00
2 Pek. Bongkaran Atap (jika atap dipakai) m2 1.000
Pekerja OH 0.040 60,000.00 2,400.00
Mandor OH 0.020 80,000.00 1,600.00
Jumlah 4,000.00
3 Pek. Bongkaran Beton Bertulang m3 1.000
Pekerja OH 6.667 60,000.00 400,020.00
Mandor OH 0.333 80,000.00 26,640.00
Jumlah 426,660.00
4 Pek. Bongkaran Dinding Tembok Bata Merah m3 1.000
Pekerja OH 6.667 60,000.00 400,020.00
Mandor OH 0.033 80,000.00 2,640.00
Jumlah 402,660.00
5 Pek. Pemasangan Bata Hebel m2 1.000
Bata ringan Hebel bh 8.800 9,000.00 79,200.00
Semen Portland 50 kg zak 0.350 56,000.00 19,600.00
Pasir Pasang m3 0.050 158,000.00 7,900.00
Pekerja OH 0.300 60,000.00 18,000.00
Tukang Batu OH 0.100 70,000.00 7,000.00
Kepala Tukang Batu OH 0.010 75,000.00 750.00
Mandor OH 0.015 80,000.00 1,200.00
Jumlah 133,650.00
6 Pek. Pemasangan 1 M' Pipa PVC Ø 1/2'' (AW) m1 1.000
Pipa PVC Ø 1/2'' m1 1.200 10,025.00 12,030.00
Pekerja OH 0.036 60,000.00 2,160.00
Tukang Batu OH 0.060 70,000.00 4,200.00
Kepala Tukang Batu OH 0.006 75,000.00 450.00
Mandor OH 0.002 80,000.00 144.00
Perlengkapan 35% harga pipa lot 0.350 12,030.00 4,210.50
AHSP-43
 Jumlah
No. Uraian Pekerjaan Sat. Koef. Harga Satuan (Rp)
(Rp)
Jumlah 23,194.50
7 Pek. Pemasangan 1 M' Pipa PVC Ø 3/4'' (AW) m1 1.000
Pipa PVC Ø 3/4'' m1 1.200 13,050.00 15,660.00
Pekerja OH 0.036 60,000.00 2,160.00
Tukang Batu OH 0.060 70,000.00 4,200.00
Kepala Tukang Batu OH 0.006 75,000.00 450.00
Mandor OH 0.002 80,000.00 144.00
Perlengkapan 35% harga pipa lot 0.350 15,660.00 5,481.00
Jumlah 28,095.00
8 Pek. Pemasangan 1 M' Pipa PVC Ø 1'' (AW) m1 1.000
Pipa PVC Ø 1'' m1 1.200 15,800.00 18,960.00
Pekerja OH 0.036 60,000.00 2,160.00
Tukang Batu OH 0.060 70,000.00 4,200.00
Kepala Tukang Batu OH 0.006 75,000.00 450.00
Mandor OH 0.002 80,000.00 144.00
Perlengkapan 35% harga pipa lot 0.350 18,960.00 6,636.00
Jumlah 32,550.00
9 Pek. Pemasangan 1 M' Pipa PVC Ø 1 1/2'' (AW) m1 1.000
Pipa PVC Ø 1 1/2'' m1 1.200 26,475.00 31,770.00
Pekerja OH 0.036 60,000.00 2,160.00
Tukang Batu OH 0.060 70,000.00 4,200.00
Kepala Tukang Batu OH 0.006 75,000.00 450.00
Mandor OH 0.002 80,000.00 144.00
Perlengkapan 35% harga pipa lot 0.350 31,770.00 11,119.50
Jumlah 49,843.50
10 Pek. Pemasangan 1 M' Pipa PVC Ø 2'' (AW) m1 1.000
Pipa PVC Ø 2'' m1 1.200 27,675.00 33,210.00
Pekerja OH 0.036 60,000.00 2,160.00
Tukang Batu OH 0.060 70,000.00 4,200.00
Kepala Tukang Batu OH 0.006 75,000.00 450.00
Mandor OH 0.002 80,000.00 144.00
Perlengkapan 35% harga pipa lot 0.350 33,210.00 11,623.50
Jumlah 51,787.50
11 Pek. Pemasangan 1 M' Pipa PVC Ø 3'' (AW) m1 1.000
Pipa PVC Ø 3'' m1 1.200 53,000.00 63,600.00
Pekerja OH 0.036 60,000.00 2,160.00
Tukang Batu OH 0.060 70,000.00 4,200.00
Kepala Tukang Batu OH 0.006 75,000.00 450.00
Mandor OH 0.002 80,000.00 144.00
Perlengkapan 35% harga pipa lot 0.350 63,600.00 22,260.00
Jumlah 92,814.00
12 Pek. Pemasangan 1 M' Pipa PVC Ø 4'' (AW) m1 1.000
Pipa PVC Ø 4'' m1 1.200 86,975.00 104,370.00
Pekerja OH 0.036 60,000.00 2,160.00
Tukang Batu OH 0.060 70,000.00 4,200.00
Kepala Tukang Batu OH 0.006 75,000.00 450.00
Mandor OH 0.002 80,000.00 144.00
Perlengkapan 35% harga pipa lot 0.350 104,370.00 36,529.50
Jumlah 147,853.50
13 Pek. Pemasangan 1 M' Pipa PVC Ø 6'' (AW) m1 1.000
Pipa PVC Ø 6'' m1 1.200 98,000.00 117,600.00
Pekerja OH 0.036 60,000.00 2,160.00
Tukang Batu OH 0.060 70,000.00 4,200.00
Kepala Tukang Batu OH 0.006 75,000.00 450.00
Mandor OH 0.002 80,000.00 144.00
Perlengkapan 35% harga pipa lot 0.350 117,600.00 41,160.00
Jumlah 165,714.00
14 Pek. Pemasangan 1 M2 Atap Asbes Gelombang m2 1.000
Asbes gelombang lbr 0.800 75,000.00 60,000.00
Paku seng kg 0.120 16,000.00 1,920.00
Pekerja OH 0.140 60,000.00 8,400.00
Tukang Kayu OH 0.067 70,000.00 4,690.00
Kepala Tukang Kayu OH 0.007 75,000.00 525.00
Mandor OH 0.007 80,000.00 560.00
Jumlah 76,095.00

AHSP-44
 KEBUTUHAN MATERIAL BOILER

DPP
NO MATERIAL TOTAL SATUAN
1 2 3 4 5
1 MINI PILE 25x25 300.00 M'

2 SEMEN PC 100.00 ZAK

3 SEMEN PUTIH 1.00 ZAK

4 ADI BOND 5.00 KG

5 LEM RAJAWALI 24.00 KG

6 PASIR COR 8.00 M3

7 STINSLAH 1/2 3.00 M3

8 BATAKO 571.00 BUAH

9 BATA MERAH 5,283.00 BIJI

10 PASIR PASANG 11.00 M3

11 KAYU MERANTI USUK 4/6 21.00 BATANG

12 PAKU BIASA 26.00 KG

13 KAWAT BENDRAT 60.00 M3

14 BETON K300 52.00 M3

15 BESI BETON Ø10 103.00 LONJOR

16 BESI BETON Ø12 37.00 LONJOR

17 BESI BETON D13 305.00 LONJOR

18 BESI BETON D16 107.00 LONJOR

19 MULTIPLEK 18MM 29.00 LEMBAR

20 MUR M19 RING PEER 30.00 PCS

21 ANGKUR M19 & MUR 30.00 PCS

22 BESI PLAT T=16MM 1.00 LEMBAR

23 BESI PLAT T=10MM 1.00 LEMBAR

24 BESI WF 350x175x7x11 MM 5.00 BATANG

25 BESI WF 300x150x6.5x9 MM 4.00 BATANG

26 BESI WF 250x125x6x9 MM 6.00 BATANG

27 BESI WF 200x100x5.5x8 MM 3.00 BATANG

28 BESI WF 150x75x5x7 MM 1.00 BATANG

29 BESI HB 250x250x9x14 MM 1.00 BATANG

30 PLAT STRIP 30MM X 3MM 20.00 BATANG

31 MOER BAUT + RING M16 210.00 BIJI

32 MOER BAUT + RING M12 1,479.00 BIJI

33 BAUT DRILLING 4,964.00 BIJI

34 UNP 150x75x6.5 MM 7.00 BATANG

35 UNP 100X50X5 MM 4.00 BATANG

36 CNP 125x50x3 MM 119.00 BATANG

37 SENG TALANG UK. 0.4MM X 120MM 3.00 ROLL

 DPP
NO MATERIAL TOTAL SATUAN
1 2 3 4 5
38 SENG GALVALUME KR-5 0.4 X 4.2 40.00 LEMBAR

39 PLAT BORDES T=3 MM 10.00 LEMBAR

40 CAT ZINCHROMATE 4.00 PAIL

41 CAT RANGKA BESI PROPAN SUPER WHITE 4.00 PAIL

42 CAT TEMBOK CATYLAC PUTIH 44177 3.00 PAIL

43 CAT REALING EMCO YELLOW 2.00 GALON

44 THINER B 15.00 GALON

45 KUAS ROLL KECIL 5.00 BIJI

46 KUAS ROL BESAR 2.00 BIJI

47 KUAS 3'' 5.00 BIJI

48 KUAS 4'' 2.00 BIJI

49 BESI SIKU L 50X50X5 MM 45.00 BATANG

50 BESI SIKU L 70X70X7 MM 24.00 BATANG

51 TURNBUCKLE 16MM 16.00 BIJI

52 PIPA PVC 4'' D 20.00 LONJOR

53 BATA MERAH 5,283.00 BIJI

54 PIPA GAS 3" 5.00 LONJOR

55 PIPA GAS 2'' 19.00 LONJOR

56 PIPA GAS 1'' 38.00 LONJOR

57 KNEE PVC 4'' 90° 3.00 BIJI

58 KNEE PVC 4'' 45° 10.00 BIJI

59 SOK PVC 4'' 6.00 BIJI

60 KAPE PVC 7" 3.00 BIJI

61 STOP KRAN 2.00 BIJI

62 TEE PVC 4'' 5.00 BIJI

63 PELAMPUNG 1.00 BIJI

64 PANEL LISTRIK 1.00 UNIT

65 LAMPU 10.00 UNIT

66 SAKLAR 5.00 UNIT

67 STOP KONTAK 3.00 UNIT