#REF! : #REF!
#REF! : #REF!
#REF! : #REF!
I PEKERJAAN PERSIAPAN 55,367,944.50 3.54 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 100%
II PEKERJAAN PONDASI 113,143,814.94 7.24 1.81 1.81 1.81 1.81
III PEKERJAAN PENINGGIAN ELEVASI TANAH 28,281,838.20 1.81 0.60 0.60 0.60
IV PEKERJAAN BETON BERTULANG 712,479,816.76 45.57 5.06 5.06 5.06 5.06 5.06 5.06 5.06 5.06 5.06
V PEKERJAAN ATAP 26,205,055.40 1.68 0.84 0.84 50%
VI PEKERJAAN DINDING, KUSEN PINTU DAN JENDELA 285,987,465.95 18.29 3.66 3.66 3.66 3.66 3.66
VII PEKERJAAN PLAFOND 86,751,985.93 5.55 1.85 1.85 1.85
VIII PEKERJAAN FINISHING LANTAI DAN DINDING 109,670,017.07 7.01 2.34 2.34 2.34
IX PEKERJAAN MEKANIKAL, ELEKTRIKAL, DAN PLUMBING 145,584,437.12 9.31 2.33 2.33 2.33 2.33 0%
14-Aug-19
10-Jan-20
LAPORAN KEMAJUAN PEKERJAAN MINGGUAN
KEGIATAN : PENGEMBANGAN RUANG GAWAT DARURAT
PEKERJAAN : PEMBANGUNAN GEDUNG OBAT / APOTIK
LOKASI : RSUD Dr. M. ASHARI KAB. PEMALANG
KONTRAKTOR PELAKSANA : CV.PENDEKAR MULIYA SEJAHTERA
KONSULTAN PENGAWAS : CV. CITRA VASTU VIDYA
NO. KONTRAK : 050/1630/UPT.RS/2018
NO. ADDENDUM :-
NILAI KONTRAK : Rp. 1.563.472.375,-
MINGGU KE : 1 (Satu)
TANGGAL : 2 September s/d 8 September 2019
TAHUN ANGGARAN : 2019
B PEKEJAAN PANEL
PEKERJAAN PANEL PENERANGAN
PP. 1 (Lantai 1)
1 Panel 60 x 40 x 25 cm, lengkap asesoris busbar (phase+N+E) 1 unit Taksir 2,500,000.00 250,000.00 2,750,000.00 2,750,000.00
rel, isolator, kabel skun, internal wiring, kabel duct ( Terpasang ) - - -
2 MCB 6 A / 6 KA 4 bh Taksir 250,000.00 25,000.00 275,000.00 1,100,000.00
3 MCB 10 A / 6 KA 5 bh Taksir 448,000.00 44,800.00 492,800.00 2,464,000.00
4 MCB 16 A / 6 KA 11 bh Taksir 300,000.00 30,000.00 330,000.00 3,630,000.00
5 MCCB 50 A / 10 KA, 3P 1 bh Taksir 900,000.00 90,000.00 990,000.00 990,000.00
6 Pilot Lamp 3 bh Taksir 70,000.00 7,000.00 77,000.00 231,000.00
7 Fuse 6 A + holder 3 bh Taksir 250,000.00 25,000.00 275,000.00 825,000.00
8 Ampere meter 3 Unit Taksir 150,000.00 15,000.00 165,000.00 495,000.00
9 CT 100/5 A 3 Unit Taksir 270,000.00 27,000.00 297,000.00 891,000.00
10 Volt meter 1 Unit Taksir 150,000.00 15,000.00 165,000.00 165,000.00
11 Selector switch voltage 1 Unit Taksir 120,000.00 12,000.00 132,000.00 132,000.00
12 Arde BCC 10 mm2, max. 2 ohm 1 unit Taksir 70,000.00 7,000.00 77,000.00 77,000.00
13 Kabel NYY 4 x 10 mm2 dari SDP 10 m Taksir 175,000.00 17,500.00 192,500.00 1,925,000.00
C PEKERJAAN PENERANGAN
LANTAI 01
(Panel Penerangan 1)
Instalasi Penerangan
1 Lampu TBS318 C 3x MASTER LEDTUBE 10W HF M2 24 Buah Taksir 850,000.00 85,000.00 935,000.00 22,440,000.00
2 Lampu TBS318 C 2x MASTER LEDTUBE 10W HF M3 3 Buah Taksir 850,000.00 85,000.00 935,000.00 2,805,000.00
3 Lampu FBS125 E27 LED BULD 13W 21 Buah Taksir 120,000.00 12,000.00 132,000.00 2,772,000.00
4 Lampu LED BULB 13W E27 1 Buah Taksir 80,000.00 8,000.00 88,000.00 88,000.00
5 Lampu Downlight Outbow LED 5 W 2 Buah Taksir 90,000.00 9,000.00 99,000.00 198,000.00
6 Exhausted Fan 100 W 1 Buah Taksir 1,700,000.00 170,000.00 1,870,000.00 1,870,000.00
7 Stop Kontak 200 W 20 Buah Taksir 80,000.00 8,000.00 88,000.00 1,760,000.00
8 Titik instalasi Penerangan dan Stop Kontak daya 10 A, 1 ph, umum 72 Titik Taksir 150,000.00 15,000.00 165,000.00 11,880,000.00
NYM 3 x 2.5 mm2 termasuk pipa conduit
Pekerjaan Saklar
9 Saklar Tunggal 5 Buah Taksir 50,000.00 5,000.00 55,000.00 275,000.00
10 Saklar Ganda 7 Buah Taksir 50,000.00 5,000.00 55,000.00 385,000.00
D PEKERJAAN TATA UDARA
LANTAI 01
Pengadaan dan pemasangan unit AC, Indoor + Outdoor dengan asesories
termasuk pondasi, penyangga, pipa refrigent, pipa drain, peredam suara
sesuai standar pabrik
PEKERJAAN INSTALASI AC SPLIT WALL
1 Pekerjaan Instalasi Pipa Refrigerant & Pipa Drain 10 Unit 1,500,000.00 150,000.00 1,650,000.00 16,500,000.00
2 Instalasi listrik dan stop kontak, NYM 3x2.5 mm2 + Pipa Conduit 10 Titik 175,000.00 17,500.00 192,500.00 1,925,000.00
3 Stop Kontak 10 Unit 80,000.00 8,000.00 88,000.00 880,000.00
E PEKERJAAN DUCTING EXHAUSTED FAN
LANTAI 01
1 Pipa PVC Type D 4 1.5 m A.5.1.1.32 50,790.67 5,079.07 55,869.73 83,804.60
2 Fitting dan Accessories 1 ls Taksir 350,000.00 35,000.00 385,000.00 385,000.00
F PEKERJAAN PLUMBING
PEKERJAAN AIR BERSIH
LANTAI 01
1 Pipa PPR-PN 10 Dia. 1 44.6 m Taksir 15,500.00 1,550.00 17,050.00 760,430.00
2 Pipa PPR-PN 10 Dia. 3/4 2.45 m Taksir 9,666.67 966.67 10,633.33 26,051.67
3 Pipa PPR-PN 10 Dia. 1/2 15.7 m Taksir 7,500.00 750.00 8,250.00 129,525.00
4 Fitting dan Accessories 1 ls Taksir 274,802.00 27,480.20 302,282.20 302,282.20
5 Gate Valve 1 1 bh Taksir 350000 35,000.00 385,000.00 385,000.00
E PEKERJAAN AIR LIMBAH, BEKAS & AIR KOTOR
1 Bak kontrol
a Galian Tanah 0.68 m3 A.2.3.1.1 34,375.00 3,437.50 37,812.50 25,712.50
b Urugan Pasir 0.03 m3 A.2.3.1.11 119,350.00 11,935.00 131,285.00 3,938.55
c Lantai Kerja 0.03 m3 A.4.1.1.1 511,245.43 51,124.54 562,369.97 16,871.10
d Plat Lantai 1
Beton K - 250 0.05 m3 A.4.1.1.8 651,690.87 65,169.09 716,859.95 35,843.00
Pembesian 7.66 kg A.4.1.1.17 11,280.50 1,128.05 12,408.55 95,049.49
Bekisting 0.62 m2 A.4.1.1.24 311,399.00 31,139.90 342,538.90 212,374.12
e Plat Dinding 1
Beton K - 250 0.23 m3 A.4.1.1.8 651,690.87 65,169.09 716,859.95 164,877.79
Pembesian 43.57 kg A.4.1.1.17 11,280.50 1,128.05 12,408.55 540,640.52
Bekisting 3.11 m2 A.4.1.1.25 263,274.00 26,327.40 289,601.40 900,660.35
f Plat Penutup 1
Beton K - 250 0.06 m3 A.4.1.1.8 651,690.87 65,169.09 716,859.95 43,011.60
Pembesian 7.66 kg A.4.1.1.17 11,280.50 1,128.05 12,408.55 95,049.49
Bekisting 0.64 m2 A.4.1.1.25 263,274.00 26,327.40 289,601.40 185,344.90
g Man Hole 1 Unit Taksir 600,000.00 60,000.00 660,000.00 660,000.00
2 Bak Penampung 1
Galian Tanah 10.05 m3 A.2.3.1.1 34,375.00 3,437.50 37,812.50 380,015.63
Urugan Pasir 0.53 m3 A.2.3.1.11 119,350.00 11,935.00 131,285.00 69,581.05
Pasangan Aanstamping 1.59 m3 A.3.2.1.9 322,476.00 32,247.60 354,723.60 564,010.52
Beton Tumbuk t = 8 cm 0.32 m3 A.4.1.1.1 511,245.43 51,124.54 562,369.97 179,958.39
Pas. Batu Bata 1 3 13.75 m2 A.4.4.1.8 93,742.00 9,374.20 103,116.20 1,417,847.75
Plesteran 1 3 27.5 m2 A.4.4.2.3 33,930.60 3,393.06 37,323.66 1,026,400.65
Acian 27.5 m2 A.4.4.2.27 18,975.00 1,897.50 20,872.50 573,993.75
Ring Balok 10.75 m A.4.1.1.29 66,056.84 6,605.68 72,662.52 781,122.13
3 Plat Penutup 1
Beton K - 175 0.42 m3 A.4.1.1.5 592,245.94 59,224.59 651,470.53 273,617.62
Pembesian 70.2 kg A.4.1.1.17 11,280.50 1,128.05 12,408.55 871,080.21
Bekisting 5.71 m2 A.4.1.1.24 311,399.00 31,139.90 342,538.90 1,955,897.12
Pipa GIP 1 1/2 0.75 m Taksir 495,000.00 49,500.00 544,500.00 408,375.00
4 Instalasi Pipa
Lantai 1
Pipa PVC Class AW Dia. 6 38.85 m Taksir 58,333.33 5,833.33 64,166.67 2,492,875.00
Pipa PVC Class AW Dia. 4 Termasuk Penyambungan Ke Eksisting 61.7 m Taksir 26,666.67 2,666.67 29,333.33 1,809,866.67
Pipa PVC Class AW Dia. 3 19.9 m Taksir 20,000.00 2,000.00 22,000.00 437,800.00
Fitting dan Accessories 1 ls Taksir 1,422,162.50 142,216.25 1,564,378.75 1,564,378.75
Cleaning Out 3 1 bh Taksir 30,000.00 3,000.00 33,000.00 33,000.00
Cleaning Out 4 1 bh Taksir 50,000.00 5,000.00 55,000.00 55,000.00
Cleaning Out 6 1 bh Taksir 120,000.00 12,000.00 132,000.00 132,000.00
F PEKERJAAN AIR HUJAN
1 Roof drain 3 5 Buah Taksir 350,000.00 35,000.00 385,000.00 1,925,000.00
2 Pipa Air Hujan PVC AW Dia 3 25 m Taksir 120,000.00 12,000.00 132,000.00 3,300,000.00
3 Fitting dan Accessories 1 ls Taksir 990,000.00 99,000.00 1,089,000.00 1,089,000.00
G PEKERJAAN CCTV
CCTV LANTAI 01
1 Switch Hub POE 16 Port 1 bh Taksir 800,000.00 80,000.00 880,000.00 880,000.00
2 Instalasi cable UTP. Cat 6 65.1 m Taksir 85,000.00 8,500.00 93,500.00 6,086,850.00
PEKERJAAN PENYAMBUNGAN
1 Pekerjaan Penyambungan ke Peralatan Utama Eksisting 1 Ls Taksir 1,000,000.00 100,000.00 1,100,000.00 1,100,000.00
Jumlah 145,584,437.12
JUMLAH TOTAL
1,563,472,375.86
PERHITUNGAN ALUMUNIUM
1 Hit. Alumunium 1 P1
- Kusen 4" 8.200 m1 133,749.00 1,096,741.80
- Rangka pintu Kayu+double triplek 4mm 2.520 m2 324,203.00 816,991.56
- Finish HPL 5.040 m2 90,000.00 453,600.00
- Kaca bening 5 mm 0.879 m2 121,701.25 106,975.40
- Door closer 1.000 bh 200,000.00 200,000.00
- Perlengkapan dan Accesoris 30% 2,474,308.76 742,292.63
Jumlah 3,416,601.39
2 Hit. Alumunium 2 P1a
- Kusen 4" 8.200 m1 133,749.00 1,096,741.80
- Rangka pintu Kayu+double triplek 4mm 2.520 m2 324,203.00 816,991.56
- Finish HPL 5.040 m2 90,000.00 453,600.00
- Kaca bening 5 mm 0.879 m2 121,701.25 106,975.40
- Door closer 1.000 bh 200,000.00 200,000.00
- Perlengkapan dan Accesoris 30% 2,474,308.76 742,292.63
Jumlah 3,416,601.39
3 Hit. Alumunium 3 P2
- Kusen 4" 7.400 m1 133,749.00 989,742.60
- Rangka pintu Kayu+double triplek 4mm 1.680 m2 324,203.00 544,661.04
- Finish HPL 3.360 m2 90,000.00 302,400.00
- Kaca bening 5 mm 0.631 m2 121,701.25 76,793.49
- Door closer 1.000 bh 200,000.00 200,000.00
- Perlengkapan dan Accesoris 30% 1,913,597.129 574,079.14
Jumlah 2,687,676.27
4 Hit. Alumunium 4 P3
- Kusen 4" 5.200 m1 133,749.00 695,494.80
- Rangka pintu Kayu+double triplek 4mm 1.680 m2 324,203.00 544,661.04
- Finish HPL 3.360 m2 90,000.00 302,400.00
- Kaca bening 5 mm 1.224 m2 121,701.25 148,962.33
- Door closer 1.000 ls 200,000.00 200,000.00
- Perlengkapan dan Accesoris 30% 1,691,518.170 507,455.45
Jumlah 2,398,973.62
5 Hit. Alumunium 5 P4
- Kusen 4" 7.200 m1 133,749.00 962,992.80
- Rangka pintu Kayu+double triplek 4mm 1.720 m2 324,203.00 557,629.16
- Finish HPL + formika ( Bag Dalam ) 3.440 m2 135,000.00 464,400.00
- Kaca bening 5 mm 0.590 m2 121,701.25 71,803.74
- Perlengkapan dan Accesoris 30% Ls 2,056,825.698 617,047.71
Jumlah 2,673,873.41
6 Hit. Alumunium 6 J1
- Kusen 4" 14.300 m1 133,749.00 1,912,610.70
- Rangka Almunium 4.000 m1 90,000.00 360,000.00
- Kaca bening 5 mm 3.624 m2 121,701.25 441,045.33
- Perlengkapan dan Accesoris 30% Ls 2,713,656.03 814,096.81
Jumlah 1,255,142.14
7 Hit. Alumunium 7 PJ1
- Kusen 4" 20.200 m1 133,749.00 2,701,729.80
- Kaca Tempred 3.360 m2 450,000.00 1,512,000.00
- Kaca bening 5 mm 4.760 m2 121,701.25 579,297.95
- Door Closer 2.000 bh 200,000.00 400,000.00
- Perlengkapan dan Accesoris 30% Ls 4,213,729.80 1,264,118.94
Jumlah 6,457,146.69
8 Hit. Alumunium 8 PJ2
- Kusen 4" 20.350 m1 133,749.00 2,721,792.15
- Rangka pintu Kayu+double triplek 4mm 2.520 m2 324,203.00 816,991.56
- Finish HPL 5.040 m2 90,000.00 453,600.00
- Kaca bening 5 mm 4.514 m2 121,701.25 549,359.44
- Door closer 1.000 bh 200,000.00 200,000.00
- Perlengkapan dan Accesoris 30% 4,541,743.15 1,362,522.95
Jumlah 6,104,266.10
9 Hit. Alumunium 9 BV1
- Kusen 4" 3.000 m1 133,749.00 401,247.00
- Kaca bening 5 mm 4.464 m2 121,701.25 543,274.38
- Perlengkapan dan Accesoris 30% Ls 944,521.38 283,356.41
Jumlah 1,227,877.79
10 Hit. Alumunium 10 BV2
- Kusen 4" 5.200 m1 133,749.00 695,494.80
- Kaca bening 5 mm 8.928 m2 121,701.25 1,086,548.76
- Perlengkapan dan Accesoris 30% Ls 1,782,043.56 534,613.07
Jumlah 2,316,656.63
DAFTAR HARGA SATUAN UPAH
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG KABUPATEN PEMALANG
TAHUN ANGGARAN 2019
I BAHAN DASAR
1 BATU KALI Bulat Utuh m3 170,000
Bulat Belah m3 170,000
Pecah 10/15 m3 170,000
Pecah 5/7 m3 190,000
Pecah 3/5 m3 190,000
2 KERIKIL Timbun m3 55,000
Sawur / Koral m3 130,000
Beton 0,5/1 m3 180,000
Beton ,1/2 m3 180,000
Beton ,2/3 m3 95,000
Biasa m3 127,500
Tras Giling m3 212,500
Sirtu m3 150,000
3 BATU BATA ex lokal bh 700
4 PASIR Urug m3 80,000
Pasang m3 90,000
Beton ( Ex. Semaya ) m3 96,000
Beton ( Ex. Muntilan ) m3 180,000
5 TANAH Padas m3 73,000
Liat m3 73,000
Merah m3 71,000
6 KAPUR Pasang m3 190,300
Semen Merah m3 160,000
7 PORTLAND CEMENT
40 Kg zak 40,000
50 Kg zak 50,000
Semen Putih 40 kg zak 83,500
Semen Putih 50 kg zak 92,300
Semen warna kg 10,000
III . B A H A N K A Y U
1 JATI Papan m3 11,250,000
Balok/pesagen m3 9,150,000
2 KAMPER Papan m3 5,200,000
Balok/pesagen m3 4,550,000
3 KRUING Papan m3 2,750,000
Balok/pesagen m3 1,500,000
4 MERANTI Papan m3 2,575,000
Balok/pesagen m3 1,825,000
5 LANAN Papan m3 1,150,000
Balok/pesagen m3 1,025,000
6 BENGKIRAI Papan m3 10,716,000
Balok/pesagen m3 9,075,000
7 DOLKEN Sedang 8 x 10 x 400 cm bt 21,000
Kecil 6 x 7 x 400 cm bt 19,000
Besar 10 x 12 x 400 cm bt 29,000
Kayu cetakan m3 980,000
Kayu bakar m3 142,000
Bambu bt 9,000
V.BAHAN CETAK
VI . B A H A N B E S I
1 BESI BETON besi beton polos kg 9,000
besi beton prestress kg 13,500
besi beton ulir kg 10,700
2 BESI PLAT Besi Strip kg 13,000
3 BESI PROFIL Besi Profil kg 13,100
a BAJA RINGAN
GALVALUME lebar : 7,5cm tebal : 1mm btg 125,000 panj : 6 m
type CT 75 lebar : 7,5cm tebal : 0.75mm btg 85,000 panj : 6 m
lebar : 7,5cm tebal : 0,65mm btg 80,000 panj : 6 m
b type RT 12 tinggi : 3,5 cm, tebal : 0,45mm btg 45,000 panj : 6 m
type RT 10 tinggi : 3,0 cm, tebal : 0,45mm btg 40,000 panj : 6 m
c HOLLOW GALVANIS LIPAT
tinggi 2 cm; tebal : 0,3 mm btg 20,000 panj : 4 m
tinggi 4 cm; tebal : 0,3 mm btg 27,000 panj : 4 m
4 JARING - JARING BAJA
Diameter 4 - 15 kg 13,100
Diameter 6 - 15 kg 13,200
Kawat Bronjong kg 14,500
5 BESI SIKU L 40 X 40 X 4 btg 115,000
L 50 X 50 X 5 btg 175,000
L 60 X 60 X 6 btg 250,000
6 KAWAT - Ikat beton/bendrat kg 8,000
- Harmonika 12 X 45 mm m2 20,500
- Harmonika 12 X 24 mm m2 22,200
- Harmonika 14 X 30 mm m2 20,000
- Harmonika 14 X 35 mm m2 16,600
- Kawat Nyamuk Nylon m2 19,300
- Kawat Kasa m2 16,200
- Saringan pasir m2 15,900
- Kawat loket m2 14,700
- Kawat duri rol 63,700
- Kawat bronjong kg 14,500
VII . B A H A N P I P A
1 Pipa PVC SII SCJ , S - 12,5 (10 bar)
Pipa PVC DN 20 ( ½" ) AW JIS btg 21,000 panjang 4 m
Pipa PVC DN 25 ( ¾" ) AW JIS btg 27,660 panjang 4 m
Pipa PVC DN 32 ( 1" ) AW JIS btg 37,910 panjang 4 m
Pipa PVC DN 40 ( 1½" ) btg 53,900 panjang 4 m
Pipa PVC DN 63 ( 2" ) btg 72,080 panjang 4 m
Pipa PVC DN 90 ( 3" ) btg 120,000 panjang 4 m
Pipa PVC DN 110 ( 4" ) btg 160,000 panjang 4 m
Pipa PVC DN 160 ( 6" ) btg 350,000 panjang 4 m
Pipa PVC DN 200 ( 8" ) btg 597,500 panjang 4 m
Pipa PVC DN 250 ( 10" ) btg 1,012,500 panjang 4 m
Pipa PVC DN 315 ( 12" ) btg 1,337,500 panjang 4 m
2 Pipa Medium B Galvanis - SII
Pipa Medium B Galvanis DN ½" btg 95,000 panjang 6 m
Pipa Medium B Galvanis DN 25 ( ¾" ) btg 120,000 panjang 6 m
Pipa Medium B Galvanis DN 32 ( 1" ) btg 147,500 panjang 6 m
Pipa Medium B Galvanis DN 50 ( 1½" ) btg 207,500 panjang 6 m
Pipa Medium B Galvanis DN 63 ( 2" ) btg 250,000 panjang 6 m
Pipa Medium B Galvanis DN 2½" btg 335,000 panjang 6 m
Pipa Medium B Galvanis DN 90 ( 3" ) btg 460,000 panjang 6 m
Pipa Medium B Galvanis DN 110 ( 4" ) btg 570,000 panjang 6 m
Pipa Medium B Galvanis DN 160 ( 6" ) btg 955,000 panjang 6 m
Pipa Medium B Galvanis DN 200 ( 8" ) btg 1,905,000 panjang 6 m
Pipa Medium B Galvanis DN 250 ( 10") btg - panjang 6 m
VIII . B A H A N L A N G I T - L A N G I T
1 AKUSTIK-uk : 30 X 30 lbr 5,500
30 X 60 lbr 13,500
60 X 120 lbr 41,000
List Kayu Profil m' 7,400
2 SOFT BOARD-uk: 4'X 8'
Gypsum tebal 9 mm lbr 55,000
IX . B A H A N F I N I S H I N G
1 KAYU
Menie kg 12,000
Dempul plamur kg 17,000
Ambril/amplas lbr 3,300
Batu Apung kg 27,000
Cat dasar kg 20,000
. Emco kg 56,200
. Yunior 66 (nippon paint) kg 30,000
- Koas bh 20,000
. Deculux kg 8,600
. Siralax ons 11,300
. Spiritus ltr 45,500
. Plitur jadi ltr 44,300
2 TEMBOK
Kalkarium kg 4,400
Kapur sirih kg 4,600
Plamur kg 12,000
Cat Tembok kg 18,000
Sintex 5 kg 87,000
Danabride 5 kg 90,500
Catylac 5 kg 103,700
Mowilex 2,50 kg 205,000
3 BESI
Menie kg 20,000
Cat mengkilat kg 45,000
Cat kg 35,000
Thinner A ltr 24,000
Minyak cat ltr 11,000
Thinner Super ltr 24,000
Residu (teer/aspal) drum 130,000
Fibre glass (tanki air)
kapasitas 550 liter. bh 925,000
kapasitas 1100 liter. bh 1,587,000
Lem Aica Aibon kg 10,500
X.BAHAN KACA
1 POLOS 3 mm m2 77,500
5 mm m2 92,500
2 ES KABUR 3 mm m2 80,000
5 mm m2 90,000
3 RAY BAND 3 mm m2 80,000
5 mm m2 91,700
4 TEMPERD 10 mm m2 420,000
12 mm m2 470,000
XV . POMPA AIR.
1 POMPA AIR TANGAN
Dragon buatan Indonesia bh 310,000
2 POMPA AIR LISTRIK
Sanyo 100 watt bh 430,000
Fuji 250 watt bh 975,000
Shimizu . 100 watt bh 477,000
. 90 watt bh 340,000
Dab . 125 watt bh 375,000
. 175 watt bh 434,000
X VI . PAVING BLOCK
1 SQUARE Abu-abu m2 77,500
Merah/hitam m2 87,500
2 HOLLAND Abu-abu m2 77,500
Merah/hitam m2 87,500
3 UNIDECOR Abu-abu m2 77,500
Merah/hitam m2 87,500
4 UNI Abu-abu m2 77,500
Merah/hitam m2 87,500
5 TRIHEX Abu-abu m2 77,500
Merah/hitam m2 87,500
6 OLYMPIA HEXA Abu-abu m2 77,500
7 HEXAGONAL Abu-abu m2 87,500
Merah/hitam m2 77,500
8 CASTLE Abu-abu m2 87,500
9 TRAPEZ Abu-abu m2 77,500
10 TRAPEZ GRASS BLOCK
Abu-abu m2 77,500
11 STANDARD GRASS BLOCK ABU-ABU BH 6,400
12 BATACO BH 3,600
13 KANSTEEN m' 19,700
XVII. L A I N - L A I N
1 KREI 25 MM m2 47,500
2 Sliding Pintu J4 bh 196,200
3 Naco per Daun bh 40,500
4 Rolling door Besi m2 315,000
Rolling door Almunium m2 250,000
5 Awning Almunium m2 215,000
6 Kusen Almunium 4" Putih m' 82,500
7 WIDE FLANGE BEAM
150 X 75 X 5 X 7 X 12 btg 1,075,000
8 ASPAL.
Aspal Ex Pertamina drum 1,400,000
9 KACA
Cermin tebal 5 mm m2 250,000
10 PAGAR BRC. Pagar BRC 90 A2 /lb 180,800
Pagar BRC 120 A2 /lb 258,200
11 LAIN-LAIN
Minyak Beton & bekisting ltr 9,500
Pintu Lipat Besi m2 402,500
Sunscreen Allumunim m2 330,000
Allumunium Foil m2 8,600
Sabun kg 12,000
Air m3 12,000
Koas Alang-alang ikat 1,700
Solar ltr 5,150
Premium ltr 6,450
Pelumas ltr 25,000
Vynil 30x30 cm bh 5,750
HARGA SATUAN
NO. KODE URAIAN PEKERJAAN SATUAN
(Rp)
I A. 2.2.1 PEKERJAAN PERSIAPAN
1 A.2.2.1.2 Pagar Sementara dari Seng Gelombang Tinggi 2,00 m m' 264,621.50
9 A.2.3.1.9 Pengurugan Kembali di hitung dari 1/3 kali koefisien Pekerjaan galian m3 8,250.00
1 A.4.1.1.1 Membuat Beton mutu f'c=7,4 Mpa (K100), slum (12±2)cm, w/c = 0,87 m3 511,245.43
2 A.4.1.1.2 Membuat Beton mutu f'c=9,8 Mpa (K125), slum (12±2)cm, w/c = 0,78 m3 541,059.15
3 A.4.1.1.3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (12±2)cm, w/c = 0,72 m3 564,558.76
Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm,
4 A.4.1.1.4 m3 467,725.12
w/c = 0,87
5 A.4.1.1.5 Membuat Beton mutu f'c=14,5 MPa (K175), slum (12±2)cm, w/c = 0,66 m3 592,245.94
6 A.4.1.1.6 Membuat Beton mutu f'c=16,9 MPa (K200), slum (12±2)cm, w/c = 0,61 m3 618,813.32
7 A.4.1.1.7 Membuat Beton mutu f'c=19,3 MPa (K225), slum (12±2)cm, w/c = 0,58 m3 638,462.70
8 A.4.1.1.8 Membuat Beton mutu f'c=21,7 MPa (K250), slum (12±2)cm, w/c = 0,56 m3 651,690.87
10 A.4.1.1.10 Membuat Beton mutu f'c=26,4 MPa (K300), slum (12±2)cm, w/c = 0,52 m3 681,367.82
11 A.4.1.1.11 Membuat Beton mutu f'c=28,8 MPa (K325), slum (12±2)cm, w/c = 0,49 m3 733,496.99
12 A.4.1.1.12 Membuat Beton mutu f'c=31,2 MPa (K350), slum (12±2)cm, w/c = 0,48 m3 742,706.26
24 A.4.1.1.28 Membuat Ring Balok Beton Bertulang (11 x 11) cm m' 52,757.15
25 A.4.1.1.29 Membuat Ring Balok Beton Bertulang (10 x 15) cm m' 66,056.84
18 A.4.2.1.18 Pemasangan Talang Datar / Jurai , Seng BJLS 28 Lebar 90 cm m' 105,781.50
22 A.4.2.1.23 Pasangan Partisi multplek lapisa HPL rangka metal stud m2 418,462.00
17 A.4.4.1.17 Pemasangan Dinding HB/CB 20, speci camp. 1SP : 4PP m2 189,788.50
18 A.4.4.1.18 Pemasangan Dinding HB/CB 15, speci camp. 1SP : 3PP m2 155,331.00
19 A.4.4.1.19 Pemasangan Dinding HB/CB 15, speci camp. 1SP : 4PP m2 153,505.00
20 A.4.4.1.20 Pemasangan Dinding HB/CB 10, speci camp. 1SP : 3PP m2 125,059.00
21 A.4.4.1.21 Pemasangan Dinding HB/CB 10, speci camp. 1SP : 4PP m2 124,102.00
Pemasangan Dinding Terawang (Rooster) Uk, (12x11x24)cm Camp.
22 A.4.4.1.22 m2 289,740.00
1SP : 3PP
Pemasangan Dinding Terawang (Rooster) Uk, (12x11x24)cm Camp.
23 A.4.4.1.23 m2 289,740.00
1SP : 4PP
Pemasangan Dinding Bata Berongga Ekspose Uk, (12x11x24)cm
24 A.4.4.1.24 m2 119,493.00
Camp. 1SP : 3PP
Pemasangan Dinding Bata Ringan Tebal 7,5 cm dengan Mortar Siap
25 A.4.4.1.25 m2 169,548.56
Pakai
Pemasangan Dinding Bata Ringan Tebal 10 cm dengan Mortar Siap
26 A.4.4.1.26 m2 179,648.21
Pakai
26 A.4.4.2.26 Pemasangan Finishing Siar Pas.Batu Kali Adukan 1Pc : 2Pp m2 31,262.00
13 A.4.4.3.37 Pemasangan Lantai Keramik uk.10 x 33 cm, untuk variasi / border m2 331,980.00
2 A.4.6.1.2 Pembuatan & Pemasangan Kosen Pintu & Jendela Kayu klas II atau III m3 7,405,035.00
Pembuatan & Pemasangan Pintu KlampStandard Kayu Klas II (Kayu
3 A.4.6.1.3 m2 309,320.00
Kamfer)
Pembuatan & Pemasangan Daun Pintu Klamp Sederhana Kayu Klas
4 A.4.6.1.4 m2 309,320.00
III
5 A.4.6.1.5 Pembuatan & Pemasangan Daun Pintu Panel, Kayu Klas I atau II m2 457,770.50
6 A.4.6.1.6 Pembuatan & Pemasangan Pintu & Jendela Kaca Kayu Klas I atau II m2 324,203.00
Pembuatan & Pemasangan Pintu & Jendela Jalusi Kayu Klas I atau II
7 A.4.6.1.7 m2 1,027,455.00
(jati)
Pembuatan&Pemasangan Pintu kayu lapis (Plywood) Rangkap
8 A.4.6.1.8 m2 387,343.00
rangka Kayu Klas II (lbr s/d 90 cm)
Pembuatan&Pemasangan Pintu Plywood rangkap, rangka expose
9 A.4.6.1.9 m2 413,600.00
kayu klas I atau II
10 A.4.6.1.10 Pembuatan & Pemasangan Jalusi mati Kosen Kayu Klas I atau II m2 913,220.00
19 A.4.6.1.19 Pemasangan Rangka Langit-langit (50x1,00) m, kayu Klas II atau III m2 108,372.00
20 A.4.6.1.20 Pemasangan Rangka Langit-langit (60x60) cm, kayu Klas II atau III m2 112,106.50
21 A.4.6.1.21 Pemasangan Listplank Uk. (3x20)cm Kayu klas I atau II m' 151,635.00
22 A.4.6.1.22 Pemasangan Listplank Uk. (3x30)cm Kayu klas I atau klas II m' 80,300.00
Pemasangan Rangka Dinding Pemisah (60x120) cm Kayu klas II
23 A.4.6.1.23 m2 176,220.00
atau III
Pemasangan Dinding Pemisah Teakwood Rangkap Rangka Kayu
24 A.4.6.1.24 m2 250,509.60
Klas II
Pemasangan Dinding Pemisah Plywood Rangkap Rangka Kayu Klas
25 A.4.6.1.25 m2 253,974.60
II
26 A.4.6.1.26 Pemasangan Dinding Lambriziring dari Papan Kelas I m2 228,860.50
28 A.4.6.1.28 Pemasangan Dinding Bilik, Rangka Kayu Klas III atau IV m2 84,649.62
3 A.4.7.1.3 Pengerokan Karat Cat Lama permukaan Baja dg cara manual m2 7,700.00
Pengecatan Bidang Kayu Baru (1 lp Plamuur, 1 lp Cat dasar, 2 Lp Cat
4 A.4.7.1.4 m2 23,144.00
Penutup)
Pengecatan Bidang Kayu Baru (1 lp Plamuur, 1 lp Cat dasar, 3 Lp Cat
5 A.4.7.1.5 m2 31,284.00
Penutup)
6 A.4.7.1.6 Pelaburan Bidang Kayu dg Teak Oil m2 25,487.00
7 A.5.1.1.8 Memasang Bak Mandi Batu Bata Vol. 0,30 m3 Unit 983,520.73
29 A.5.1.1.34 Pemasangan Pipa Air Limbah Jenis Pipa Tanah Ø 15 cm m' 31,075.00
A Tenaga 247,500.00
2 OH Pekerja 40,000.00 80,000.00
2 OH Tukang Kayu 50,000.00 100,000.00
1 OH Tukang Batu 50,000.00 50,000.00
0.3 OH Kepala Tukang 50,000.00 15,000.00
0.05 OH Mandor 50,000.00 2,500.00
B Bahan 443,125.00
1.25 Btg Kayu Dolken Ø 8 - 10 / 4 m 21,000.00 26,250.00
0.18 m3 Kayu 1,500,000.00 270,000.00
0.80 Kg Paku Biasa 2" - 5" 11,000.00 8,800.00
1.1 Kg Besi Strip 13,000.00 14,300.00
35 Kg Portland Sement 1,000.00 35,000.00
0.15 m3 Pasir pasang 90,000.00 13,500.00
0.1 m3 Pasir Beton 96,000.00 9,600.00
0.15 m3 Koral Beton 95,000.00 14,250.00
30 buah Batu bata Merah 700.00 21,000.00
0.25 Lbr Seng Plat 16,500.00 4,125.00
0.20 buah Jendela Naco 40,500.00 8,100.00
0.08 m2 Kaca Polos 77,500.00 6,200.00
0.15 buah Kunci Tanam 55,000.00 8,250.00
0.06 Lbr Plywood 4 mm 62,500.00 3,750.00
C PERALATAN
D Jumlah A + B + C 690,625.00
E Overhead & Profit ( 10%) 10% 69,062.50
F Harga Satuan Pekerjaan (D+E) 759,687.50
A Tenaga 566,660.00
13.334 OH Pekerja 40,000.00 533,360.00
0.666 OH Mandor 50,000.00 33,300.00
B Bahan
C PERALATAN
D Jumlah A + B + C 566,660.00
E Overhead & Profit ( 10%) 10% 56,666.00
F Harga Satuan Pekerjaan (D+E) 623,326.00
C PERALATAN
D Jumlah A + B + C 63,000.00
E Overhead & Profit ( 10%) 10% 6,300.00
F Harga Satuan Pekerjaan (D+E) 69,300.00
A TENAGA 11,250.00
0.25 OH Pekerja 40,000.00 10,000.00
0.025 OH Mandor 50,000.00 1,250.00
B BAHAN 66,000.00
1.2 m3 Sirtu 55,000.00 66,000.00
C PERALATAN
D Jumlah A + B + C 77,250.00
E Overhead & Profit ( 10%) 10% 7,725.00
F Harga Satuan Pekerjaan (D+E) 84,975.00
C PERALATAN
D Jumlah A + B + C 1,703,872.00
E Overhead & Profit ( 10%) 10% 170,387.20
F Harga Satuan Pekerjaan (D+E) 1,874,259.20
A Tenaga 85,300.00
1.650 OH Pekerja 40,000.00 66,000.00
0.275 OH Tukang Batu 50,000.00 13,750.00
0.028 OH Kepala Tukang 50,000.00 1,400.00
0.083 OH Mandor 50,000.00 4,150.00
B Bahan 527,682.86
406 Kg Portland Semen 1,000.00 406,000.00
684 kg Pasir Beton 68.57 46,902.86
1,026 kg Kerikil (maksimum 30 mm) 70.37 72,200.00
215 ltr Air 12.00 2,580.00
C PERALATAN
D Jumlah A + B + C 612,982.86
E Overhead & Profit ( 10%) 10% 61,298.29
F Harga Satuan Pekerjaan (D+E) 674,281.14
24 A.4.1.1.28 1 m' Membuat Ring Balok Beton Bertulang (11 x 11) cm 52,757.15
A Tenaga 10,950.00
0.180 OH Pekerja 40,000.00 7,200.00
0.020 OH Tukang batu 50,000.00 1,000.00
0.020 OH Tukang Kayu 50,000.00 1,000.00
0.020 OH Tukang Besi 50,000.00 1,000.00
0.006 OH Kepala Tukang 50,000.00 300.00
0.009 OH Mandor 50,000.00 450.00
B Bahan 37,011.04
0.002 m3 Kayu Klas III 1,150,000.00 2,300.00
0.01 Kg Paku Biasa 2" - 5" 11,000.00 110.00
3.0 Kg Besi Beton Polos 9,000.00 27,000.00
0.45 Kg Kawat Beton 8,000.00 3,600.00
4.0 Kg Portland Semen 1,000.00 4,000.00
0.006 m3 Pasir Beton 68.57 0.41
25 A.4.1.1.29 1 m' Membuat Ring Balok Beton Bertulang (10 x 15) cm 66,056.84
A Tenaga 18,080.00
0.297 OH Pekerja 40,000.00 11,880.00
0.033 OH Tukang batu 50,000.00 1,650.00
0.033 OH Tukang Kayu 50,000.00 1,650.00
0.033 OH Tukang Besi 50,000.00 1,650.00
0.01 OH Kepala Tukang 50,000.00 500.00
0.015 OH Mandor 50,000.00 750.00
B Bahan 41,971.67
0.003 m3 Kayu Klas III 1,150,000.00 3,450.00
0.02 Kg Paku Biasa 2" - 5" 11,000.00 220.00
3.6 Kg Besi Beton Polos 9,000.00 32,400.00
0.05 Kg Kawat Beton 8,000.00 400.00
5.5 Kg Portland Semen 1,000.00 5,500.00
0.009 m3 Pasir Beton 68.57 0.62
0.015 m3 Kerikil 70.37 1.06
C PERALATAN
D Jumlah A + B + C 60,051.67
E Overhead & Profit ( 10%) 10% 6,005.17
F Harga Satuan Pekerjaan (D+E) 66,056.84
C PERALATAN
D Jumlah A + B + C 377,400.00
E Overhead & Profit ( 10%) 10% 37,740.00
F Harga Satuan Pekerjaan (D+E) 415,140.00
C PERALATAN
D Jumlah A + B + C 304,924.50
E Overhead & Profit ( 10%) 10% 30,492.45
F Harga Satuan Pekerjaan (D+E) 335,416.96
A Tenaga 24,400.00
0.250 OH Pekerja 40,000.00 10,000.00
0.250 OH Tukang Besi 50,000.00 12,500.00
0.025 OH Kepala Tukang 50,000.00 1,250.00
0.013 OH Mandor 50,000.00 650.00
B Bahan 59,500.00
3.50 m' Rangka metal hollow 40.40.2 mm 8,500.00 29,750.00
1.00 **) Assesoris (perkuatan; las dll) 29,750.00 29,750.00
**) 100% x rangka
C PERALATAN
D Jumlah A + B + C 83,900.00
E Overhead & Profit ( 10%) 10% 8,390.00
F Harga Satuan Pekerjaan (D+E) 92,290.00
A Tenaga 34,700.00
0.320 OH Pekerja 40,000.00 12,800.00
0.400 OH Tukang Besi 50,000.00 20,000.00
0.025 OH Kepala Tukang 50,000.00 1,250.00
0.013 OH Mandor 50,000.00 650.00
B Bahan 743,733.80
2.60 kg Baja profil 23,006.50 59,816.90
1.00 **) Assesoris (perkuatan; las dll) 59,816.90 59,816.90
2.20 m2 Sandblas 38,000.00 83,600.00
1.15 m3 kaca tempered 12 mm 470,000.00 540,500.00
C PERALATAN
D Jumlah A + B + C 778,433.80
E Overhead & Profit ( 10%) 10% 77,843.38
F Harga Satuan Pekerjaan (D+E) 856,277.18
23 A.4.2.1.22 1 m2 Pasangan Partisi multplek lapisa HPL rangka metal stud 418,462.00
A Tenaga 42,800.00
0.510 OH Pekerja 40,000.00 20,400.00
0.410 OH Tukang Besi 50,000.00 20,500.00
0.025 OH Kepala Tukang 50,000.00 1,250.00
0.013 OH Mandor 50,000.00 650.00
B Bahan 337,620.00
C PERALATAN
D Jumlah A + B + C 380,420.00
E Overhead & Profit ( 10%) 10% 38,042.00
F Harga Satuan Pekerjaan (D+E) 418,462.00
A Tenaga 34,150.00
B Bahan 68,000.00
4.00 m' Rangka metal hollow 40.40.2 mm 8,500.00 34,000.00
D Jumlah A + B + C 102,150.00
A Tenaga 36,500.00
0.6 OH Pekerja 40,000.00 24,000.00
0.2 OH Tukang Batu 50,000.00 10,000.00
0.02 OH Kepala Tukang Batu 50,000.00 1,000.00
0.03 OH Mandor 50,000.00 1,500.00
B Bahan 148,700.00
140 Buah Bata Merah 700.00 98,000.00
43.5 Kg Portland Semen (PC) 1,000.00 43,500.00
0.08 m3 Pasir Pasang (PP) 90,000.00 7,200.00
C PERALATAN
D Jumlah A + B + C 185,200.00
E Overhead & Profit ( 10%) 10% 18,520.00
F Harga Satuan Pekerjaan (D+E) 203,720.00
Overhead & Profit ( 10%)
A Tenaga 36,500.00
0.6 OH Pekerja 40,000.00 24,000.00
0.2 OH Tukang Batu 50,000.00 10,000.00
0.02 OH Kepala Tukang Batu 50,000.00 1,000.00
0.03 OH Mandor 50,000.00 1,500.00
B Bahan 139,140.00
140 Buah Bata Merah 700.00 98,000.00
32.95 Kg Portland Semen (PC) 1,000.00 32,950.00
0.091 m3 Pasir Pasang (PP) 90,000.00 8,190.00
C PERALATAN
D Jumlah A + B + C 175,640.00
E Overhead & Profit ( 10%) 10% 17,564.00
F Harga Satuan Pekerjaan (D+E) 193,204.00
D Jumlah A + B + C 169,420.00
E Overhead & Profit ( 10%) 10% 16,942.00
F Harga Satuan Pekerjaan (D+E) 186,362.00
A Tenaga 18,250.00
0.30 OH Pekerja 40,000.00 12,000.00
0.1 OH Tukang Batu 50,000.00 5,000.00
0.01 OH Kepala Tukang 50,000.00 500.00
0.015 OH Mandor 50,000.00 750.00
B Bahan 62,730.00
70 Buah Bata Merah 5 x 11 x 22 700.00 49,000.00
9.68 Kg Portland Semen 1,000.00 9,680.00
0.045 m3 Pasir Pasang 90,000.00 4,050.00
C PERALATAN
D Jumlah A + B + C 80,980.00
E Overhead & Profit ( 10%) 10% 8,098.00
F Harga Satuan Pekerjaan (D+E) 89,078.00
A Tenaga 18,250.00
0.30 OH Pekerja 40,000.00 12,000.00
0.1 OH Tukang Batu 50,000.00 5,000.00
0.01 OH Kepala Tukang 50,000.00 500.00
0.015 OH Mandor 50,000.00 750.00
B Bahan 60,000.00
70 Buah Bata Merah 5 x 11 x 22 700.00 49,000.00
6.50 Kg Portland Semen 1,000.00 6,500.00
0.05 m3 Pasir Pasang 90,000.00 4,500.00
C PERALATAN
D Jumlah A + B + C 78,250.00
E Overhead & Profit ( 10%) 10% 7,825.00
F Harga Satuan Pekerjaan (D+E) 86,075.00
A Tenaga 18,250.00
0.30 OH Pekerja 40,000.00 12,000.00
0.1 OH Tukang Batu 50,000.00 5,000.00
0.01 OH Kepala Tukang 50,000.00 500.00
0.015 OH Mandor 50,000.00 750.00
B Bahan 56,424.20
70 Buah Bata Merah 5 x 11 x 22 700.00 49,000.00
0.014 m3 Semen Merah 160,000.00 2,240.00
0.028 m3 Pasir Pasang 90,000.00 2,520.00
0.014 m3 Kapur Padam 190,300.00 2,664.20
C PERALATAN
D Jumlah A + B + C 74,674.20
E Overhead & Profit ( 10%) 10% 7,467.42
F Harga Satuan Pekerjaan (D+E) 82,141.62
16 A.4.4.1.16 1 m2 Pemasangan Dinding HB/CB 20, speci camp. 1SP : 3PP 192,098.50
A Tenaga 23,150.00
0.350 OH Pekerja 40,000.00 14,000.00
0.150 OH Tukang Batu 50,000.00 7,500.00
0.015 OH Kepala Tukang 50,000.00 750.00
0.018 OH Mandor 50,000.00 900.00
B Bahan 151,485.00
12.500 buah Batako 4,250.00 53,125.00
30.320 kg PC 1,000.00 30,320.00
0.728 m3 Pasir Pasang 90,000.00 65,520.00
0.280 kg Besi Angkur Ø 8 mm 9,000.00 2,520.00
C PERALATAN
D Jumlah A + B + C 174,635.00
17 A.4.4.1.17 1 m2 Pemasangan Dinding HB/CB 20, speci camp. 1SP : 4PP 189,788.50
A Tenaga 23,150.00
0.350 OH Pekerja 40,000.00 14,000.00
0.150 OH Tukang Batu 50,000.00 7,500.00
0.015 OH Kepala Tukang 50,000.00 750.00
0.018 OH Mandor 50,000.00 900.00
B Bahan 149,385.00
12.500 buah Batako 4,250.00 53,125.00
24.260 kg PC 1,000.00 24,260.00
0.772 m3 Pasir Pasang 90,000.00 69,480.00
0.280 kg Besi Angkur Ø 8 mm 9,000.00 2,520.00
C PERALATAN
D Jumlah A + B + C 172,535.00
E Overhead & Profit ( 10%) 10% 17,253.50
F Harga Satuan Pekerjaan (D+E) 189,788.50
18 A.4.4.1.18 1 m2 Pemasangan Dinding HB/CB 15, speci camp. 1SP : 3PP 155,331.00
A Tenaga 20,200.00
0.320 OH Pekerja 40,000.00 12,800.00
0.120 OH Tukang Batu 50,000.00 6,000.00
0.012 OH Kepala Tukang 50,000.00 600.00
0.016 OH Mandor 50,000.00 800.00
B Bahan 121,010.00
12.500 buah Batako 3,700.00 46,250.00
22.740 kg PC 1,000.00 22,740.00
0.550 m3 Pasir Pasang 90,000.00 49,500.00
0.280 kg Besi Angkur Ø 8 mm 9,000.00 2,520.00
C PERALATAN
D Jumlah A + B + C 141,210.00
E Overhead & Profit ( 10%) 10% 14,121.00
F Harga Satuan Pekerjaan (D+E) 155,331.00
19 A.4.4.1.19 1 m2 Pemasangan Dinding HB/CB 15, speci camp. 1SP : 4PP 153,505.00
A Tenaga 20,200.00
0.320 OH Pekerja 40,000.00 12,800.00
0.120 OH Tukang Batu 50,000.00 6,000.00
0.012 OH Kepala Tukang 50,000.00 600.00
0.016 OH Mandor 50,000.00 800.00
B Bahan 119,350.00
12.500 buah Batako 3,700.00 46,250.00
20 A.4.4.1.20 1 m2 Pemasangan Dinding HB/CB 10, speci camp. 1SP : 3PP 125,059.00
A Tenaga 18,250.00
0.300 OH Pekerja 40,000.00 12,000.00
0.100 OH Tukang Batu 50,000.00 5,000.00
0.010 OH Kepala Tukang 50,000.00 500.00
0.015 OH Mandor 50,000.00 750.00
B Bahan 95,440.00
12.500 buah Batako 3,600.00 45,000.00
15.160 kg PC 1,000.00 15,160.00
0.364 m3 Pasir Pasang 90,000.00 32,760.00
0.280 kg Besi Angkur Ø 8 mm 9,000.00 2,520.00
C PERALATAN
D Jumlah A + B + C 113,690.00
E Overhead & Profit ( 10%) 10% 11,369.00
F Harga Satuan Pekerjaan (D+E) 125,059.00
21 A.4.4.1.21 1 m2 Pemasangan Dinding HB/CB 10, speci camp. 1SP : 4PP 124,102.00
A Tenaga 18,250.00
0.300 OH Pekerja 40,000.00 12,000.00
0.100 OH Tukang Batu 50,000.00 5,000.00
0.010 OH Kepala Tukang 50,000.00 500.00
0.015 OH Mandor 50,000.00 750.00
B Bahan 94,570.00
12.500 buah Batako 3,600.00 45,000.00
12.130 kg PC 1,000.00 12,130.00
0.388 m3 Pasir Pasang 90,000.00 34,920.00
0.280 kg Besi Angkur Ø 8 mm 9,000.00 2,520.00
C PERALATAN
D Jumlah A + B + C 112,820.00
E Overhead & Profit ( 10%) 10% 11,282.00
F Harga Satuan Pekerjaan (D+E) 124,102.00
A Tenaga 18,250.00
0.30 OH Pekerja 40,000.00 12,000.00
0.1 OH Tukang Batu 50,000.00 5,000.00
0.01 OH Kepala Tukang 50,000.00 500.00
0.015 OH Mandor 50,000.00 750.00
B Bahan 245,150.00
30 Buah Terawang / Roster 7,700.00 231,000.00
11 kg Portland Semen 1,000.00 11,000.00
0.035 m3 Pasir Pasang 90,000.00 3,150.00
C PERALATAN
D Jumlah A + B + C 263,400.00
E Overhead & Profit ( 10%) 10% 26,340.00
F Harga Satuan Pekerjaan (D+E) 289,740.00
C PERALATAN
D Jumlah A + B + C 154,135.05
E Overhead & Profit ( 10%) 10% 15,413.51
F Harga Satuan Pekerjaan (D+E) 169,548.56
C PERALATAN
D Jumlah A + B + C 163,316.55
E Overhead & Profit ( 10%) 10% 16,331.66
F Harga Satuan Pekerjaan (D+E) 179,648.21
A Tenaga 21,000.00
0.3 OH Pekerja 40,000.00 12,000.00
0.15 OH Tukang batu 50,000.00 7,500.00
0.015 OH Kepala Tukang 50,000.00 750.00
0.015 OH Mandor 50,000.00 750.00
B Bahan 6,456.00
3.936 Kg Portland Semen 1,000.00 3,936.00
0.028 m3 Pasir Pasang 90,000.00 2,520.00
C PERALATAN
D Jumlah A + B + C 27,456.00
E Overhead & Profit ( 10%) 10% 2,745.60
F Harga Satuan Pekerjaan (D+E) 30,201.60
A Tenaga 25,400.00
0.080 OH Pekerja 40,000.00 3,200.00
0.40 OH Tukang batu 50,000.00 20,000.00
0.040 OH Kepala Tukang 50,000.00 2,000.00
0.004 OH Mandor 50,000.00 200.00
B Bahan 1,670.00
0.5 Kg Portland Semen 1,000.00 500.00
0.013 m3 Pasir Pasang 90,000.00 1,170.00
C PERALATAN
D Jumlah A + B + C 27,070.00
E Overhead & Profit ( 10%) 10% 2,707.00
F Harga Satuan Pekerjaan (D+E) 29,777.00
A Tenaga 31,550.00
0.450 OH Pekerja 40,000.00 18,000.00
0.225 OH Tukang batu 50,000.00 11,250.00
0.023 OH Kepala Tukang 50,000.00 1,150.00
0.023 OH Mandor 50,000.00 1,150.00
B Bahan 26,500.00
10 Kg Portland Semen 1,000.00 10,000.00
15 Kg Batu Granit 1,100.00 16,500.00
C PERALATAN
D Jumlah A + B + C 58,050.00
E Overhead & Profit ( 10%) 10% 5,805.00
F Harga Satuan Pekerjaan (D+E) 63,855.00
A Tenaga 31,550.00
0.450 OH Pekerja 40,000.00 18,000.00
0.225 OH Tukang batu 50,000.00 11,250.00
0.023 OH Kepala Tukang 50,000.00 1,150.00
0.023 OH Mandor 50,000.00 1,150.00
B Bahan 26,500.00
10 Kg Portland Semen 1,000.00 10,000.00
15 m3 Batu Traso 1,100.00 16,500.00
C PERALATAN
D Jumlah A + B + C 58,050.00
E Overhead & Profit ( 10%) 10% 5,805.00
F Harga Satuan Pekerjaan (D+E) 63,855.00
B Bahan 3,108.00
3.108 Kg Portland Semen 1,000.00 3,108.00
C PERALATAN
D Jumlah A + B + C 13,658.00
E Overhead & Profit ( 10%) 10% 1,365.80
F Harga Satuan Pekerjaan (D+E) 15,023.80
Tenaga 21,000.00
0.3 OH Pekerja 40,000.00 12,000.00
0.15 OH Tukang batu 50,000.00 7,500.00
0.015 OH Kepala Tukang 50,000.00 750.00
0.015 OH Mandor 50,000.00 750.00
Bahan 7,420.00
6.34 Kg Portland Semen 1,000.00 6,340.00
0.012 m3 Pasir Pasang 90,000.00 1,080.00
C PERALATAN
D Jumlah A + B + C 28,420.00
E Overhead & Profit ( 10%) 10% 2,842.00
F Harga Satuan Pekerjaan (D+E) 31,262.00
Tenaga 14,000.00
0.20 OH Pekerja 40,000.00 8,000.00
0.10 OH Tukang batu 50,000.00 5,000.00
0.010 OH Kepala Tukang 50,000.00 500.00
Tenaga 14,000.00
0.20 OH Pekerja 40,000.00 8,000.00
0.10 OH Tukang batu 50,000.00 5,000.00
0.010 OH Kepala Tukang 50,000.00 500.00
0.010 OH Mandor 50,000.00 500.00
Bahan 11,729.00
6.34 Kg Portland Semen 1,850.00 11,729.00
C PERALATAN
D Jumlah A + B + C 25,729.00
E Overhead & Profit ( 10%) 10% 2,572.90
F Harga Satuan Pekerjaan (D+E) 28,301.90
Tenaga 14,000.00
0.20 OH Pekerja 40,000.00 8,000.00
0.10 OH Tukang batu 50,000.00 5,000.00
0.010 OH Kepala Tukang 50,000.00 500.00
0.010 OH Mandor 50,000.00 500.00
Bahan 6,012.50
3.25 Kg Mortar Siap Pakai 1,850.00 6,012.50
C PERALATAN
D Jumlah A + B + C 20,012.50
E Overhead & Profit ( 10%) 10% 2,001.25
F Harga Satuan Pekerjaan (D+E) 22,013.75
A Tenaga 17,550.00
B Bahan 55,163.36
C PERALATAN
D Jumlah A + B + C 72,713.36
A Tenaga 18,950.00
B Bahan 51,974.00
D Jumlah A + B + C 70,924.00
E Overhead & Profit ( 10%) 10% 7,092.40
B Bahan 72,969.00
11.87 Buah Ubin Warna 30x30 cm 3,700.00 43,919.00
10.0 Kg Portland Semen 1,000.00 10,000.00
1.50 Kg Semen warna 10,000.00 15,000.00
0.0450 m3 Pasir Pasang 90,000.00 4,050.00
C PERALATAN
D Jumlah A + B + C 91,169.00
E Overhead & Profit ( 10%) 10% 9,116.90
F Harga Satuan Pekerjaan (D+E) 100,285.90
A Tenaga 18,950.00
0.27 OH Pekerja 40,000.00 10,800.00
A Tenaga 17,550.00
0.250 OH Pekerja 40,000.00 10,000.00
0.125 OH Tukang Batu 50,000.00 6,250.00
0.013 OH Kepala Tukang 50,000.00 650.00
B Bahan 224,850.00
C PERALATAN
D Jumlah A + B + C 242,400.00
A Tenaga 8,800.00
B Bahan 35,500.00
C PERALATAN
D Jumlah A + B + C 44,300.00
A Tenaga 8,800.00
0.090 OH Pekerja 40,000.00 3,600.00
B Bahan 16,455.00
2.65 Buah Ubin Plin Pc SWarna 15x20 cm 5,300.00 14,045.00
C PERALATAN
D Jumlah A + B + C 25,255.00
B Bahan 97,510.00
C PERALATAN
D Jumlah A + B + C 146,510.00
C PERALATAN
D Jumlah A + B + C 142,995.56
A Tenaga 49,000.00
B Bahan 64,552.09
C PERALATAN
D Jumlah A + B + C 113,552.09
A Tenaga 49,000.00
0.70 OH Pekerja 40,000.00 28,000.00
C PERALATAN
D Jumlah A + B + C 26,360.00
E Overhead & Profit ( 10%) 10% 2,636.00
F Harga Satuan Pekerjaan (D+E) 28,996.00
D Jumlah A + B + C 156,775.00
E Overhead & Profit ( 10%) 10% 15,677.50
F Harga Satuan Pekerjaan (D+E) 172,452.50
A Tenaga 49,000.00
0.70 OH Pekerja 40,000.00 28,000.00
0.35 OH Tukang Batu 50,000.00 17,500.00
0.035 OH Kepala Tukang 50,000.00 1,750.00
0.035 OH Mandor 50,000.00 1,750.00
B Bahan 247,800.00
1.05 m2 Parquet Jati 230,000.00 241,500.00
0.6 Kg Lem Vynil 10,500.00 6,300.00
C PERALATAN
D Jumlah A + B + C 296,800.00
E Overhead & Profit ( 10%) 10% 29,680.00
F Harga Satuan Pekerjaan (D+E) 326,480.00
D Jumlah A + B + C 159,190.00
E Overhead & Profit ( 10%) 10% 15,919.00
F Harga Satuan Pekerjaan (D+E) 175,109.00
A Tenaga 63,000.00
0.9 OH Pekerja 40,000.00 36,000.00
0.45 OH Tukang Batu 50,000.00 22,500.00
0.045 OH Kepala Tukang 50,000.00 2,250.00
0.045 OH Mandor 50,000.00 2,250.00
B Bahan 85,960.00
26.0 Buah Keramik 2,140.00 55,640.00
9.3 Kg Portland Semen 1,000.00 9,300.00
0.018 m3 Pasir Pasang 90,000.00 1,620.00
1.94 Kg Semen Warna 10,000.00 19,400.00
C PERALATAN
D Jumlah A + B + C 148,960.00
E Overhead & Profit ( 10%) 10% 14,896.00
F Harga Satuan Pekerjaan (D+E) 163,856.00
C PERALATAN
D Jumlah A + B + C 94,577.50
E Overhead & Profit ( 10%) 10% 9,457.75
F Harga Satuan Pekerjaan (D+E) 104,035.25
C PERALATAN
D Jumlah A + B + C 20,750.00
E Overhead & Profit ( 10%) 10% 2,075.00
F Harga Satuan Pekerjaan (D+E) 22,825.00
A Tenaga 5,250.00
D Jumlah A + B + C 23,730.00
E Overhead & Profit ( 10%) 10% 2,373.00
F Harga Satuan Pekerjaan (D+E) 26,103.00
Overhead & Profit (contoh 10%)
2 A.4.5.1.2 1 m2 Pemasangan Langit-langit Akustik Ukuran (30x30) cm 86,075.00
A Tenaga 11,700.00
0.12 OH Pekerja 40,000.00 4,800.00
0.12 OH Tukang Kayu 50,000.00 6,000.00
0.012 OH Kepala Tukang 50,000.00 600.00
0.006 OH Mandor 50,000.00 300.00
B Bahan 66,550.00
12.0 Lbr Akustik Uk.30 x 30 cm 5,500.00 66,000.00
D Jumlah A + B + C 78,250.00
E Overhead & Profit ( 10%) 10% 7,825.00
D Jumlah A + B + C 88,600.00
A Tenaga 9,750.00
C PERALATAN
D Jumlah A + B + C 246,860.00
E Overhead & Profit ( 10%) 10% 24,686.00
F Harga Satuan Pekerjaan (D+E) 271,546.00
A Tenaga 7,000.00
0.1 OH Pekerja 40,000.00 4,000.00
A Tenaga 48,750.00
0.5 OH Pekerja 40,000.00 20,000.00
0.5 OH Tukang Kayu 50,000.00 25,000.00
0.05 OH Kepala Tukang 50,000.00 2,500.00
0.025 OH Mandor 50,000.00 1,250.00
B Bahan 68,325.00
0.8 btg hollow 27,000.00 21,600.00
0.15 kg Kawat Ø 4 mm 7,000.00 1,050.00
1.05 bh Ramset 22,000.00 23,100.00
0.35 lmb Kalsiboard 64,500.00 22,575.00
C PERALATAN
D Jumlah A + B + C 117,075.00
E Overhead & Profit ( 10%) 10% 11,707.50
F Harga Satuan Pekerjaan (D+E) 128,782.50
B Bahan 7,880.00
1.05 m1 List Kayu Profil 7,400.00 7,770.00
0.01 Kg Paku 11,000.00 110.00
C PERALATAN
D Jumlah A + B + C 12,780.00
E Overhead & Profit ( 10%) 10% 1,278.00
F Harga Satuan Pekerjaan (D+E) 14,058.00
HARGA
JUMLAH HARGA
No. SNI KOEF SAT. URAIAN PEKERJAAN BAHAN/UPAH
Rp Rp
C PERALATAN
D Jumlah A + B + C 54,480.00
A Tenaga 27,100.00
B Bahan 36,880.00
5 Buah Genteng Bubung Kodok / Glasur 5,200.00 26,000.00
C PERALATAN
D Jumlah A + B + C 63,980.00
E Overhead & Profit ( 10%) 10% 6,398.00
C PERALATAN
D Jumlah A + B + C 69,980.00
A Tenaga 9,650.00
0.14 OH Pekerja 40,000.00 5,600.00
B Bahan 84,550.00
0.6 Lbr Rooflight 90 x 180 140,000.00 84,000.00
C PERALATAN
D Jumlah A + B + C 94,200.00
E Overhead & Profit ( 10%) 10% 9,420.00
A Tenaga 10,150.00
B Bahan 42,580.00
0.5 Lbr Asbes Gelombang 81,200.00 40,600.00
D Jumlah A + B + C 52,730.00
A Tenaga 9,800.00
B Bahan 45,300.00
C PERALATAN
D Jumlah A + B + C 55,100.00
A Tenaga 9,800.00
B Bahan 45,300.00
0.6 Lbr Asbes Gelombang 72,200.00 43,320.00
D Jumlah A + B + C 55,100.00
E Overhead & Profit ( 10%) 10% 5,510.00
A Tenaga 9,800.00
B Bahan 48,480.00
0.75 Lbr Asbes Gelombang 62,000.00 46,500.00
C PERALATAN
D Jumlah A + B + C 58,280.00
D Jumlah A + B + C 37,780.00
E Overhead & Profit ( 10%) 10% 3,778.00
F Harga Satuan Pekerjaan (D+E) 41,558.00
A Tenaga 9,800.00
0.14 OH Pekerja 40,000.00 5,600.00
0.070 OH Tukang Kayu 50,000.00 3,500.00
0.007 OH Kepala Tukang 50,000.00 350.00
0.007 OH Mandor 50,000.00 350.00
B Bahan 45,870.00
0.57 Lbr Asbes Gelombang 77,000.00 43,890.00
0.12 Kg Paku Pancing 60 x 230 16,500.00 1,980.00
C PERALATAN
D Jumlah A + B + C 55,670.00
E Overhead & Profit ( 10%) 10% 5,567.00
F Harga Satuan Pekerjaan (D+E) 61,237.00
C PERALATAN
D Jumlah A + B + C 84,850.00
E Overhead & Profit ( 10%) 10% 8,485.00
F Harga Satuan Pekerjaan (D+E) 93,335.00
C PERALATAN
D Jumlah A + B + C 44,200.00
E Overhead & Profit ( 10%) 10% 4,420.00
F Harga Satuan Pekerjaan (D+E) 48,620.00
C PERALATAN
D Jumlah A + B + C 32,340.00
E Overhead & Profit ( 10%) 10% 3,234.00
F Harga Satuan Pekerjaan (D+E) 35,574.00
A Tenaga 8,400.00
0.12 OH Pekerja 40,000.00 4,800.00
0.06 OH Tukang Kayu 50,000.00 3,000.00
0.006 OH Kepala Tukang 50,000.00 300.00
0.006 OH Mandor 50,000.00 300.00
B Bahan 21,360.00
0.7 Lbr Seng Gelombang 3" x 6" BJLS 28 30,200.00 21,140.00
0.02 Kg Paku Biasa 1/2" - 1" 11,000.00 220.00
C PERALATAN
D Jumlah A + B + C 29,760.00
E Overhead & Profit ( 10%) 10% 2,976.00
F Harga Satuan Pekerjaan (D+E) 32,736.00
A Tenaga 145,250.00
0.700 OH Pekerja 40,000.00 28,000.00
2.100 OH Tukang Kayu 50,000.00 105,000.00
0.210 OH Kepala Tukang 50,000.00 10,500.00
0.035 OH Mandor 50,000.00 1,750.00
B Bahan 206,880.00
0.025 m3 Kayu Klas II (Kamfer), papan 5,200,000.00 130,000.00
0.030 Kg Paku Biasa 1/2" - 1" 11,000.00 330.00
0.500 Ltr Lem Kayu 13,100.00 6,550.00
1.000 Lbr Plywood tebal 4 mm uk.90x220cm 70,000.00 70,000.00
C PERALATAN
D Jumlah A + B + C 352,130.00
E Overhead & Profit ( 10%) 10% 35,213.00
F Harga Satuan Pekerjaan (D+E) 387,343.00
A Tenaga 176,400.00
0.850 OH Pekerja 40,000.00 34,000.00
2.550 OH Tukang Kayu 50,000.00 127,500.00
A Tenaga 31,150.00
0.15 OH Pekerja 40,000.00 6,000.00
0.45 OH Tukang Kayu 50,000.00 22,500.00
0.045 OH Kepala Tukang 50,000.00 2,250.00
0.008 OH Mandor 50,000.00 400.00
B Bahan 196,586.00
0.028 m3 Kayu klas II (Kamfer), balok 4,550,000.00 127,400.00
0.15 Kg Paku Biasa 2" - 5" 11,000.00 1,650.00
0.86 Lbr Teakwood 120 x 240 cm tebal 4mm 70,000.00 60,200.00
0.56 Ltr Lem 13,100.00 7,336.00
C PERALATAN
D Jumlah A + B + C 227,736.00
E Overhead & Profit ( 10%) 10% 22,773.60
F Harga Satuan Pekerjaan (D+E) 250,509.60
A Tenaga 124,500.00
0.6 OH Pekerja 40,000.00 24,000.00
1.8 OH Tukang Kayu 50,000.00 90,000.00
0.18 OH Kepala Tukang 50,000.00 9,000.00
0.03 OH Mandor 50,000.00 1,500.00
B Bahan 83,555.00
0.007 m3 Kayu klas I (Jati), papan 11,250,000.00 78,750.00
0.1 Kg Paku Biasa 2" - 5" 11,000.00 1,100.00
0.15 Kg Paku Sekrup 3,5" 24,700.00 3,705.00
C PERALATAN
D Jumlah A + B + C 208,055.00
E Overhead & Profit ( 10%) 10% 20,805.50
F Harga Satuan Pekerjaan (D+E) 228,860.50
B Bahan 11,200.00
C PERALATAN
D Jumlah A + B + C 26,225.00
A Tenaga 9,250.00
B Bahan 8,500.00
D Jumlah A + B + C 17,050.00
E Overhead & Profit ( 10%) 10% 1,705.00
F Harga Satuan Pekerjaan (D+E) 18,755.00
D Jumlah A + B + C 231,750.00
E Overhead & Profit ( 10%) 10% 23,175.00
A Tenaga 14,815.00
B Bahan 7,500.00
1 Buah Kunci Lemari 7,500.00 7,500.00
C PERALATAN
D Jumlah A + B + C 22,315.00
E Overhead & Profit ( 10%) 10% 2,231.50
A Tenaga 8,887.50
C PERALATAN
D Jumlah A + B + C 94,137.50
B Bahan 101,750.00
1.1 m2 Kaca tebal 5mm 92,500.00 101,750.00
C PERALATAN
D Jumlah A + B + C 110,637.50
B Bahan 275,000.00
1.1 m2 Kaca Cermin 250,000.00 275,000.00
C PERALATAN
D Jumlah A + B + C 283,887.50
E Overhead & Profit ( 10%) 10% 28,388.75
B Bahan 675.00
0.05 Kg Soda Api 13,500.00 675.00
C PERALATAN
D Jumlah A + B + C 6,825.00
B Bahan 600.00
0.05 Kg Sabun 12,000.00 600.00
C PERALATAN
D Jumlah A + B + C 6,750.00
B Bahan 600.00
D Jumlah A + B + C 7,000.00
E Overhead & Profit ( 10%) 10% 700.00
A Tenaga 5,550.00
0.04 OH Pekerja 40,000.00 1,600.00
0.06 OH Tukang Cat 50,000.00 3,000.00
0.016 OH Kepala Tukang 50,000.00 800.00
0.0030 OH Mandor 50,000.00 150.00
B Bahan 29,724.60
0.15 Ltr Politur 44,300.00 6,645.00
0.372 Ltr Politur Jadi 44,300.00 16,479.60
2 Lbr Ampelas 3,300.00 6,600.00
C PERALATAN
D Jumlah A + B + C 35,274.60
E Overhead & Profit (contoh 10%) 10% 3,527.46
F Harga Satuan Pekerjaan (D+E) 38,802.06
C PERALATAN
D Jumlah A + B + C 62,025.00
E Overhead & Profit (contoh 10%) 10% 6,202.50
F Harga Satuan Pekerjaan (D+E) 68,227.50
No Uraian Pekerjaan Volume Kode Analisa Harga Satuan PPn 10% Harga Satuan + Jumlah Harga
PPn
1 2 3 4 5 6 7 8
I PEKERJAAN FINISHING DINDING,KUSEN PINTU DAN JENDELA
1 Pengecatan tembok interior 541.76 m² A.4.7.1.10 30,696.60 3,069.66 33,766.26 18,293,209.02
2 Acian trap tangga 11.81 m² A.4.4.2.27 27,329.50 2,732.95 30,062.45 355,037.53
3 Pekerjaan Kusen Almunium ( Powder Coating), Daun Pintu, Daun Jendela
- Kusen type J2 2 Unit Taksir 6,104,266.10 610,426.61 6,714,692.71 13,429,385.42
- Kusen type PJ2 2 Unit Hit. Alumunium 8 6,104,266.10 610,426.61 6,714,692.71 13,429,385.42
- Kusen type P2 2 Unit Hit. Alumunium 3 2,687,676.27 268,767.63 2,956,443.89 5,912,887.79
- Kusen type P3 1 Unit Hit. Alumunium 4 2,398,973.62 239,897.36 2,638,870.98 2,638,870.98
4 Sticker Sandblast 32.81 m² Taksir 100,000.00 10,000.00 110,000.00 3,609,100.00
5 Meja counter 4.5 m¹ Taksir 3,000,000.00 300,000.00 3,300,000.00 14,850,000.00
6 Teralis ruang B3 3.64 m² A.4.2.1.15 335,416.96 33,541.70 368,958.65 1,343,009.49
7 Pintu besi narkotika 3.64 m² A.4.2.1.4 852,874.00 85,287.40 938,161.40 3,414,907.50
8 Teralis BV 20.09 m² A.4.2.1.15 335,416.96 33,541.70 368,958.65 7,412,379.29
9 Ram depan 0.42 m³ A.4.1.1.1 511,245.43 51,124.54 562,369.97 236,195.39
10 Bongkar taman 12 m³ A.2.2.1.14 295,163.00 29,516.30 324,679.30 3,896,151.60
Jumlah 88,820,519.42
II PEKERJAAN MEKANIKAL, ELEKTRIKAL, DAN PLUMBING
A PEKERJAAN INSTALASI AC SPLIT WALL
1
2 AC 1/2 PK + Remote 10 Unit Taksir 4,000,000.00 400,000.00 4,400,000.00 44,000,000.00
3 Pemasangan Dudukan Outdoor & Ongkos Pasang 10 Unit Taksir 150,000.00 15,000.00 165,000.00 1,650,000.00
4 Material Bantu & Testing Commissioning 1 ls Taksir 1,500,000.00 150,000.00 1,650,000.00 1,650,000.00
B PEKERJAAN AIR BERSIH
LANTAI 01
1 Pipa PPR-PN 10 Dia. 1 150 m¹ Taksir 15,500.00 1,550.00 17,050.00 2,557,500.00
2 Fitting dan Accessories 1 ls Taksir 767,250.00 76,725.00 843,975.00 843,975.00
3 Gate Valve 1 1 bh Taksir 350000 35,000.00 385,000.00 385,000.00
C PEKERJAAN SALURAN AIR HUJAN
1 Pipa Air Hujan PVC AW Dia 3 50 m¹ Taksir 120,000.00 12,000.00 132,000.00 6,600,000.00
D PEKERJAAN APAR
E PEKERJAAN CCTV
1 Switch Hub POE 16 Port 1 bh Taksir 800,000.00 80,000.00 880,000.00 880,000.00
2 Instalasi cable UTP. Cat 6 65.1 m¹ Taksir 85,000.00 8,500.00 93,500.00 6,086,850.00
3 IP.Camera fixed type indoor ,IP,PoE with variable focal lens 2.8-6.0mm,
camera bracket 6.00 bh Taksir 2,000,000.00 200,000.00 2,200,000.00 13,200,000.00
F PEKERJAAN PENYAMBUNGAN
1 Pekerjaan Penyambungan ke Peralatan Utama Eksisting 1 Ls Taksir 1,000,000.00 100,000.00 1,100,000.00 1,100,000.00
Jumlah 78,953,325.00
JUMLAH TOTAL
167,773,844.42