REKAPITULASI

DAFTAR KUANTITAS DAN HARGA ( BQ )

PAKET PEKERJAAN LANJUTAN PEMBANGUNAN
GEDUNG PENDIDIKAN UNNES SEMARANG TAHAP VII
TAHUN ANGGARAN APBN 2015

No. URAIAN PEKERJAAN JUMLAH HARGA

I. GEDUNG SERBA GUNA UNNES SEMARANG

A. PEKERJAAN PERSIAPAN 453,100,000.00
B. ARSITEKTUR LANTAI 2 6,951,395,478.27
C. ARSITEKTUR LANTAI 3 2,548,700,400.99
D. PEKERJAAN STRUKTUR KOLAM & INSTALASI KOLAM 1,487,350,821.00
JUMLAH UNTUK GEDUNG SERBA GUNA 11,440,546,700.26

II. GEDUNG TC
A. GEDUNG A
A.1 ARSITEKTUR LANTAI 1 1,068,418,426.40
A.2 ARSITEKTUR LANTAI 2 946,429,795.14
A.3 ARSITEKTUR LANTAI 3 1,005,199,219.14

B. GEDUNG B
B.1 ARSITEKTUR LANTAI 1 392,501,231.21
B.2 ARSITEKTUR LANTAI 2 452,353,645.75
B.3 STRUKTUR LANTAI 2 168,332,020.00

C. GEDUNG C
C.1 ARSITEKTUR LANTAI DASAR 1,823,722,948.24
C.2 ARSITEKTUR LANTAI 1 1,028,397,486.59
C.3 ARSITEKTUR LANTAI 2 1,712,236,383.64
C.4 ARSITEKTUR LANTAI 3 1,719,622,525.29
C.5 ARSITEKTUR LANTAI 4 1,101,828,418.32
C.6 PEKERJAAN STRUKTUR LIFT 294,164,555.52
C.7 PEKERJAAN PENUNJANG 466,184,252.90
JUMLAH UNTUK GEDUNG TC A+ B + C 12,179,390,908.15

III. PEKERJAAN MEKANIKAL ELEKTRIKAL

A. ME GEDUNG - GSG 4,205,440,842.48
B. ME GEDUNG - TC 12,312,158,014.15
JUMLAH UNTUK MEKANIKAL & ELEKTRIKAL 16,517,598,856.63

JUMLAH TOTAL 40,137,536,465.04

PPN 10% 4,013,753,646.50
JUM LAH TOTAL 44,151,290,111.54
DIBULATKAN 44,151,290,000.00

Semarang, 26 Agustus 2015

PT. ADHI KARYA ( Persero ) Tbk.

DIVISI KONSTRUKSI VII

Ir. SUKARYO
Kepala
DAFTAR KUANTITAS DAN HARGA ( BQ )
PAKET PEKERJAAN : ARSITEKTUR
PROYEK : PEMBANGUNAN GEDUNG PENDIDIKAN LANJUTAN
TAHAP VII UNIVERSITAS NEGERI SEMARANG ( UNNES)
SUB PROYEK : PEMBANGUNAN GEDUNG SERBA GUNA
LOKASI : JALAN KELUD RAYA SEMARANG
TAHUN ANGGARAN : 2015

NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

A. PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi ls 1.00 39,450,000.00 39,450,000.00
2 Listrik Kerja bln 4.00 20,000,000.00 80,000,000.00
3 Air Kerja bln 4.00 7,500,000.00 30,000,000.00
4 Papan Nama ls 1.00 7,500,000.00 7,500,000.00
5 Administrasi & Dokumentasi ls 4.00 5,000,000.00 20,000,000.00
6 Pas. Bowplank (UITZET) ls 1.00 26,300,000.00 26,300,000.00
7 Direksi, gudang dan barak kerja ls 1.00 249,850,000.00 249,850,000.00
Sub.jumlah Pekerjaan persiapan 453,100,000.00

B. ARSITEKTUR LANTAI 2
B.1 Pekerjaan Dinding
1 Pas. Dinding bata ringan m2 182.40 128,826.04 23,497,870.00
2 Pas. Plesteran Bata Ringan dengan semen instan m2 304.00 50,957.81 15,491,175.00
3 Pekerjaan Acian bata ringan dengan semen instan m2 304.00 17,976.69 5,464,914.37
4 Pas. Granit Tile Dinding 30 X 60 cm m2 433.44 258,439.88 112,018,179.42
5 Pas. Balok Latai 15/20 m3 1.80 5,763,695.50 10,374,651.90
6 Pas. Kolom Praktis m3 0.46 5,442,770.50 2,503,674.43
7 Dinding lapis Acustic board m2 384.00 203,000.00 77,952,000.00
8 Dinding multiplek 6mm lapis HPL m2 192.00 422,000.00 81,024,000.00
Sub.jumlah Pekerjaan Dinding 328,326,465.12

B.2 Pekerjaan Lantai

1 Pas. Granit Tile 120 x 120 cm warna terang m2 3,658.11 862,840.88 3,156,366,833.25
2 Pas. Granit Tile 120 x 120 cm warna gelap m2 576.00 862,840.88 496,996,344.00
3 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 174.60 337,000.88 58,840,352.78
4 Pas. Border KM Granite Tile 10 x 60 cm m' 180.00 60,432.52 10,877,853.00
5 Pas. Plint Granite Tile 10 x 60 cm m' 803.68 60,432.52 48,568,404.99
6 Pas. Waterproofing Coating m2 174.60 139,732.88 24,397,359.98
7 Pas. Granit Tile 30 x 60 tangga dengan step nouzing m2 170.60 434,680.88 74,156,557.28
8 Pas. Granit Tile 60 x 60 cm pada kolom m2 204.00 258,439.88 52,721,734.50
9 Pekerjaan urugan pasir bawah lantai (tebal rata2 = 5 cm) m3 220.44 255,087.50 56,231,488.50
Sub.jumlah Pekerjaan Lantai 3,979,156,928.27

B.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Hollow m2 1,746.03 119,937.50 209,414,473.13
2 Pas. Kalsiboard 4,5 mm Rangka Hollow m2 163.60 144,156.25 23,583,962.50
3 Pas. List Shadow line m' 803.68 21,506.25 17,284,143.00
4 Pas. Spandrell rangka hollow m2 102.00 522,875.00 53,333,250.00
Sub.jumlah Pekerjaan Plafond 303,615,828.63

B.4. Pek.Pintu & Jendela lengkap accessories

1 P2 unit 3.00 10,395,000.00 31,185,000.00

2 P3 unit 2.00 10,395,000.00 20,790,000.00
3 P 3A unit 1.00 97,767,000.00 97,767,000.00
4 P4 unit 4.00 67,500,000.00 270,000,000.00
5 P5 unit 10.00 11,594,000.00 115,940,000.00
6 P7 unit 8.00 3,624,000.00 28,992,000.00
7 P8 unit 4.00 4,350,000.00 17,400,000.00
8 P9 unit 9.00 4,755,000.00 42,795,000.00
9 P 10 unit 2.00 4,458,000.00 8,916,000.00
10 P 11 unit 4.00 7,840,000.00 31,360,000.00
11 PK 2 unit 2.00 10,895,000.00 21,790,000.00
12 PB 1 unit 2.00 18,900,000.00 37,800,000.00
13 PS unit 6.00 2,768,000.00 16,608,000.00
14 J1 unit 4.00 3,504,000.00 14,016,000.00
15 J3 unit 10.00 1,273,000.00 12,730,000.00
16 J4 unit 2.00 1,458,000.00 2,916,000.00
17 J5 unit 2.00 3,822,000.00 7,644,000.00
18 J6 unit 1.00 1,185,000.00 1,185,000.00
19 DK unit 1.00 16,848,000.00 16,848,000.00
Sub.jumlah Pek.Pintu & Jendela lengkap accessories 796,682,000.00
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

B.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 27.00 415,983.25 11,231,547.75

2 Pas. Closet + Jet Washer set 19.00 2,325,516.50 44,184,813.50
3 Pas. Wastafel Meja set 14.00 3,464,816.50 48,507,431.00
4 Pas. Soap Holder set 14.00 116,025.00 1,624,350.00
5 Pas. Tisue Holder set 34.00 505,537.50 17,188,275.00
6 Pas. Kran Stainless Steel set 14.00 258,537.50 3,619,525.00
7 Pas. Urinal U57m set 12.00 2,301,316.50 27,615,798.00
8 Pas. Partisi Urinal set 12.00 1,152,766.50 13,833,198.00
9 Pas. Kaca Cermin 5 mm set 14.00 1,239,075.00 17,347,050.00
10 Cubicle Toilet set 14.00 5,620,062.50 78,680,875.00
11 Pas. Kran Wastafel set 14.00 258,537.50 3,619,525.00
Sub.jumlah Pekerjaan Sanitair 267,452,388.25

B.6 Pekerjaan Pengecatan

1 Cat Kawung Interior Emulsi m2 918.00 30,924.86 28,389,019.19
2 Cat Plafond m2 1,890.60 18,824.06 35,588,772.56
Sub.jumlah Pekerjaan Pengecatan 63,977,791.75

B.7 Pekerjaan Lain-lain

1 Coring lantai dasar bh 46.00 328,750.00 15,122,500.00
2 Aluminium Composite Panel pada kolom m2 652.48 889,325.00 580,266,776.00
3 Railing tangga stainles steel m' 77.00 723,250.00 55,690,250.00
4 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
5 Granit utuh ( meja watafel dan gawangan Lift) m2 33.48 1,173,029.25 39,273,019.29
6 Railing selasar stainles steel m' 128.00 723,250.00 92,576,000.00
7 Panggung
-Finishing Panggung 1( Grc Board + Vynil) m2 384.00 676,300.00 259,699,200.00
8 Pipa besi 2" tebal 3,6 mm Kg 3,189.73 18,410.00 58,722,929.30
9 Besi siku 40.40.4 Kg 4,000.38 18,410.00 73,646,995.80
10 Besi siku 30.30.3 Kg 1,278.40 18,410.00 23,535,344.00
11 Plat Plendes t 4 mm Kg 614.92 18,410.00 11,320,677.20
Sub.jumlah Pekerjaan Lain-lain 1,212,184,076.27
JUMLAH B. ARSITEKTUR LANTAI 2 6,951,395,478.27

C. ARSITEKTUR LANTAI 3
C.1 Pekerjaan Lantai
1 Pas. Granit Tile 60 x 60 cm warna terang ( A ) m2 757.00 310,015.88 234,682,017.38
2 Pas. Granite Tile 10 x 60 cm (Plint) m' 509.40 60,432.52 30,784,323.99
3 Pas. Granit Tile 30 x 60 tangga yg ada stepnousing m2 165.60 434,680.88 71,983,152.90
4 Pekerjaan urugan pasir bawah lantai (tebal rata2 = 5 cm) m3 37.85 255,087.50 9,655,061.88
Sub.jumlah Pekerjaan Lantai 347,104,556.14

C.2 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Hollow 40x40 m2 586.00 119,937.50 70,283,375.00
2 Pas. Gypsumboard 9 mm Akuistic m2 455.00 374,075.00 170,204,125.00
3 Pas. List Shadow line m' 424.50 21,506.25 9,129,403.13
4 Pas. Spandrell aluminium m2 590.00 522,875.00 308,496,250.00
Sub.jumlah Pekerjaan Plafond 558,113,153.13

C.3 Pek.Pintu & Jendela lengkap accessories

1 P5 unit 2.00 11,594,000.00 23,188,000.00
2 P6 unit 2.00 6,257,000.00 12,514,000.00
3 P9 unit 2.00 4,755,000.00 9,510,000.00
4 P 10 unit 2.00 4,458,000.00 8,916,000.00
5 P 11 unit 3.00 7,840,000.00 23,520,000.00
6 PS unit 4.00 2,768,000.00 11,072,000.00
7 PB 2 unit 2.00 37,800,000.00 75,600,000.00
8 PK 3 unit 2.00 22,854,000.00 45,708,000.00
10 J1 unit 4.00 3,504,000.00 14,016,000.00
11 Krepyak alumunium 2x2 m per unit m2 256.00 506,000.00 129,536,000.00

Sub.jumlah Pek.Pintu & Jendela lengkap accessories 353,580,000.00

C.4 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 1,041.00 19,317.54 20,109,559.14
2 Cat Plafond m2 2,868.86 18,824.06 54,003,599.94
Sub.jumlah Pekerjaan Pengecatan 74,113,159.08

C.5 Pekerjaan Lain-lain

1 Railing tangga stainlees m' 104.92 723,250.00 75,883,390.00
2 Aluminium Composite Panel pada kolom m2 804.00 889,325.00 715,017,300.00
3 Plat Tambahan pada void
Beton k-300 m3 0.88 1,144,145.00 1,006,847.60
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

Besi kg 137.36 11,058.25 1,518,961.22

Bekisting m2 3.66 151,478.67 554,411.92
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

4 Panggung Mezanin
-Finishing Panggung 1( Grc Board + Vynil) m2 38.40 676,300.00 25,969,920.00
-Finishing Panggung 1( Grc Board + Vynil) m2 38.40 676,300.00 25,969,920.00
-Finishing Panggung 1( Grc Board + Vynil) m2 108.75 676,300.00 73,547,625.00
-Finishing Panggung 1( Grc Board + Vynil) m2 99.24 676,300.00 67,116,012.00
-Finishing Panggung 1( Grc Board + Vynil) m2 73.81 676,300.00 49,917,703.00
5 Pipa besi 2" tebal 3,6 mm Kg 4,302.07 18,410.00 79,201,108.70
6 Besi siku 40.40.4 Kg 3,489.08 18,410.00 64,233,962.80
7 Besi siku 30.30.3 Kg 1,256.64 18,410.00 23,134,742.40
8 Plat Plendes t 4 mm Kg 690.80 18,410.00 12,717,628.00
Sub.jumlah Pekerjaan Lain-lain 1,215,789,532.64
JUMLAH C. ARSITEKTUR LANTAI 3 2,548,700,400.99

D.1 PEKERJAAN STRUKTUR KOLAM & INSTALASI KOLAM

1 Galian Tanah m3 85.90 41,062.50 3,527,268.75
2 Urugan Pasir m3 7.62 255,087.50 1,943,766.75
3 Lantai kerja m3 7.62 814,050.00 6,203,061.00
4 Pekerjaan Dinding beton tebal 15 cm
Beton k-300 m3 31.82 1,144,145.00 36,406,693.90
Besi kg 2,977.46 11,058.25 32,925,497.05
Bekisting m2 424.22 242,506.67 102,876,178.13
Plat
Beton k-300 m3 56.03 1,144,145.00 64,106,444.35
Besi kg 3,184.59 11,058.25 35,215,992.37
5 Pekerjaan dinding kolam 60x60 Granit tile warna hitam m2 152.40 258,439.88 39,386,236.95
6 Waterproofing dasar dan dinding kolam m2 152.40 97,921.88 14,923,293.75
7 Pas. Pondasi Batu kali 1:4 Samping Mushola talud pagar m3 280.00 848,462.10 237,569,388.00
8 Aspal hot mix 5 cm daerah ram m2 865.00 155,000.00 134,075,000.00
9 Pekerjaan Mekanikal dan Elektikal kolam
Kolam A
Pompa 100x80, motor RPM 300, Ph 7,5 Kw Unit 2.00 39,093,000.00 78,186,000.00
Pompa
Hair Catcher Unit 2.00 9,477,000.00 18,954,000.00
Butterfly 4" Buah 2.00 790,000.00 1,580,000.00
Flexible joint 4" Buah 2.00 987,000.00 1,974,000.00
Check valve Pipa 3" Buah 2.00 1,925,000.00 3,850,000.00
Butterfly 3" Buah 2.00 697,000.00 1,394,000.00
Header 4" Buah 2.00 3,159,000.00 6,318,000.00
Flexible joint 3" Buah 2.00 741,000.00 1,482,000.00
Tee PVC AW 4x3 Buah 2.00 221,000.00 442,000.00
Tee PVC AW 4x2,6 Buah 4.00 221,000.00 884,000.00
Ball Valve PVC 2,5" Buah 4.00 440,000.00 1,760,000.00
8.1 Material Nozzel
Nozzel Kuningan 1,5" Buah 20.00 3,524,000.00 70,480,000.00
Gate Valve 1,5" Kuningan Onda Buah 20.00 360,000.00 7,200,000.00
Tee PVC AW 2,5x1,5 Buah 20.00 616,000.00 12,320,000.00
Pek Intalasi PVC AW 4" m' 65.00 100,000.00 6,500,000.00
Pek Intalasi PVC AW 2,5" m' 30.00 74,000.00 2,220,000.00
Pek Intalasi PVC AW 1,5" m' 60.00 23,000.00 1,380,000.00
Pek. Intalasi Nozzel Titik 20.00 395,000.00 7,900,000.00
Accesories + alat bantu R. Pompa Ls 1.00 9,477,000.00 9,477,000.00
Jasa pasang instalasi R. Pompa Pompa 2.00 3,949,000.00 7,898,000.00

8.2 Sistem Sirkulasi

Main Drain
Pek. Pipa Intalasi main drain Pipa 4" m' 60.00 197,000.00 11,820,000.00
Pek. Pipa Intalasi main drain Pipa 2" m' 50.00 197,000.00 9,850,000.00
Acc main drain round pipa 4" hayward Buah 8.00 948,000.00 7,584,000.00
Instalasi Inlet
Pek. Pipa Instalasi Inlet Pipa 2," m' 110.00 58,000.00 6,380,000.00
Tee AW 2,5"x1,5" Buah 6.00 474,000.00 2,844,000.00
Inlet Fitting Hayward 1,5" Buah 6.00 474,000.00 2,844,000.00
Instalasi bejana
berhubungan

PVC AW Pipa 6" m' 40.00 197,000.00 7,880,000.00

Acc mian drain frame & grafis 9"x9" Buah 2.00 2,369,000.00 4,738,000.00
Instalasi over
flow
PVC AW Pipa 3" m' 60.00 83,000.00 4,980,000.00
Acc Skimmer Buah 2.00 3,038,000.00 6,076,000.00
Instalasi waste
out
PVC AW Pipa 2 " m' 15.00 33,000.00 495,000.00
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

8.3 Ruang Pompa

Butterfly PVC Pipa 4" Buah 3.00 790,000.00 2,370,000.00
Header PVC AW Pipa 4 " Buah 1.00 3,949,000.00 3,949,000.00
Ball Valve Pipa 2" Buah 3.00 407,000.00 1,221,000.00
Check valve Pipa2" Buah 1.00 1,422,000.00 1,422,000.00
Header Inlet pipa 4" Buah 1.00 3,949,000.00 3,949,000.00
Check valve Pipa2,5" Buah 2.00 1,823,000.00 3,646,000.00
Ball Valve Pipa 2,5" Buah 2.00 474,000.00 948,000.00
Pompa Hayward 1,5 HP Buah 1.00 21,263,000.00 21,263,000.00
Sand Filter V-650 Buah 1.00 12,150,000.00 12,150,000.00
Panel Control Sirkulasi Ls 1.00 15,795,000.00 15,795,000.00
Kabel Feeder Panel ke pompa Ls 1.00 7,898,000.00 7,898,000.00
Kabel Feeder SDP-Panel kontrol Ls 1.00 15,795,000.00 15,795,000.00

8.4 Kolam B
Pompa 100x80, motor RPM 300, Ph 7,5 Kw Unit 2.00 39,093,000.00 78,186,000.00
Pompa
Hair Catcher Unit 2.00 9,477,000.00 18,954,000.00
Butterfly 4" Buah 2.00 790,000.00 1,580,000.00
Flexible joint 4" Buah 2.00 987,000.00 1,974,000.00
Check valve Pipa 3" Buah 2.00 1,925,000.00 3,850,000.00
Butterfly 3" Buah 2.00 697,000.00 1,394,000.00
Header 4" Buah 2.00 3,159,000.00 6,318,000.00
Flexible joint 3" Buah 2.00 741,000.00 1,482,000.00
Tee PVC AW 4x3 Buah 2.00 221,000.00 442,000.00
Tee PVC AW 4x2,6 Buah 4.00 221,000.00 884,000.00
Ball Valve PVC 2,5" Buah 4.00 440,000.00 1,760,000.00
8.5 Material Nozzel

Nozzel Kuningan 1,5" Buah 16.00 3,524,000.00 56,384,000.00

Gate Valve 1,5" Kuningan Onda Buah 16.00 360,000.00 5,760,000.00
Tee PVC AW 2,5x1,5 Buah 16.00 616,000.00 9,856,000.00
Pek Intalasi PVC AW 4" m' 65.00 100,000.00 6,500,000.00
Pek Intalasi PVC AW 2,5" m' 30.00 74,000.00 2,220,000.00
Pek Intalasi PVC AW 1,5" m' 60.00 23,000.00 1,380,000.00
Pek. Intalasi Nozzel Titik 20.00 395,000.00 7,900,000.00
Accesories + alat bantu R. Pompa Ls 1.00 9,477,000.00 9,477,000.00
Jasa pasang instalasi R. Pompa Pompa 2.00 3,949,000.00 7,898,000.00

8.6 Sistem
Sirkulasi
Main Drain
Pek. Pipa Intalasi main drain Pipa 4" m' 60.00 197,000.00 11,820,000.00
Pek. Pipa Intalasi main drain Pipa 2" m' 50.00 197,000.00 9,850,000.00
Acc main drain round pipa 4" hayward Buah 8.00 948,000.00 7,584,000.00
Instalasi Inlet
Pek. Pipa Instalasi Inlet Pipa 2," m' 110.00 58,000.00 6,380,000.00
Tee AW 2,5"x1,5" Buah 6.00 474,000.00 2,844,000.00
Inlet Fitting Hayward 1,5" Buah 6.00 474,000.00 2,844,000.00
Instalasi bejana
berhubungan

PVC AW Pipa 6" m' 40.00 197,000.00 7,880,000.00

Acc mian drain frame & grafis 9"x9" Buah 2.00 2,369,000.00 4,738,000.00
Instalasi over flow
PVC AW Pipa 3" m' 60.00 83,000.00 4,980,000.00
Acc Skimmer Buah 2.00 3,038,000.00 6,076,000.00
Instalasi waste out
PVC AW Pipa 2 " m' 15.00 33,000.00 495,000.00

8.7 Ruang Pompa

Butterfly PVC Pipa 4" Buah 3.00 790,000.00 2,370,000.00
Header PVC AW Pipa 4 " Buah 1.00 3,949,000.00 3,949,000.00
Ball Valve Pipa 2" Buah 3.00 407,000.00 1,221,000.00
Check valve Pipa2" Buah 1.00 1,422,000.00 1,422,000.00
Header Inlet pipa 4" Buah 1.00 3,949,000.00 3,949,000.00
Check valve Pipa2,5" Buah 2.00 1,823,000.00 3,646,000.00
Ball Valve Pipa 2,5" Buah 2.00 474,000.00 948,000.00
Pompa Hayward 1,5 HP Buah 1.00 21,263,000.00 21,263,000.00
Sand Filter V-650 Buah 1.00 12,150,000.00 12,150,000.00
Panel Control Sirkulasi Ls 1.00 15,795,000.00 15,795,000.00
Kabel Feeder Panel ke pompa Ls 1.00 7,898,000.00 7,898,000.00
Kabel Feeder SDP-Panel kontrol Ls 1.00 15,795,000.00 15,795,000.00
JUMLAH D. PEKERJAAN KOLAM 1,487,350,821.00
DAFTAR KUANTITAS DAN HARGA ( BQ )
PAKET PEKERJAAN : ARSITEKTUR
PROYEK : PEMBANGUNAN GEDUNG PENDIDIKAN LANJUTAN
TAHAP VII UNIVERSITAS NEGERI SEMARANG ( UNNES)
SUB PROYEK : PEMBANGUNAN GEDUNG TC
LOKASI : JALAN KELUD RAYA SEMARANG
TAHUN ANGGARAN : 2015

NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

1. GEDUNG A

A. ARSITEKTUR LANTAI 1
A.1 Pekerjaan Dinding
1 Pas. Plesteran Bata Ringan dengan semen instan m2 1,145.98 50,957.81 58,396,633.97
2 Pekerjaan Acian bata ringan dengan semen instan m2 1,145.98 17,976.69 20,600,929.50
3 Pas. Granit Tile Dinding 30 X 60 cm Km dan Pantry m2 142.00 258,439.88 36,698,462.25
4 Pas. Granit Tile Dinding 30 X 60 cm Bawah Acp m2 32.00 258,439.88 8,270,076.00
5 Plesteran sudut/skoneng + Tali air m' 608.00 37,535.50 22,821,584.00
Sub.jumlah Pekerjaan Dinding 146,787,685.72

A.2 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang m2 960.00 310,015.88 297,615,240.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 48.00 337,000.88 16,176,042.00
3 Pas. Border KM Granite Tile 10 x 60 cm m' 72.00 60,432.52 4,351,141.20
4 Pas. Plint Granite Tile 10 x 60 cm m' 504.00 60,432.52 30,457,988.40
5 Pas. Waterproofing Coating m2 48.00 139,732.88 6,707,178.00
6 Pas. Granit Tile 30 x 60 tangga dengan step nouzing m2 45.90 434,680.88 19,951,852.16
Sub.jumlah Pekerjaan Lantai 375,259,441.76

A.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 864.00 128,542.50 111,060,720.00
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 48.00 154,563.75 7,419,060.00
Sub.jumlah Pekerjaan Plafond 118,479,780.00

A.4 Pek.Pintu & Jendela lengkap accessories

1 PD-1 Buah 4.00 9,827,000.00 39,308,000.00
2 PS-01 Buah 3.00 3,482,000.00 10,446,000.00
3 PS-02 Buah 2.00 3,779,000.00 7,558,000.00
4 Movable Partition Lengkap dengan aksesoris m2 21.60 2,565,750.00 55,420,200.00
5 Partisi gypsumboard rangkap, rangka besi C75 m2 56.35 231,912.50 13,068,269.38
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 125,800,469.38
A.5 Pekerjaan Sanitair
1 Pas. Floor Drain set 12.00 415,983.25 4,991,799.00
2 Pas. Closet + Jet Washer set 8.00 2,325,516.50 18,604,132.00
3 Pas. Wastafel Meja set 4.00 3,464,816.50 13,859,266.00
4 Pas. Soap Holder set 12.00 116,025.00 1,392,300.00
5 Pas. Tisue Holder set 12.00 505,537.50 6,066,450.00
6 Pas. Kran Stainless Steel set 12.00 258,537.50 3,102,450.00
7 Pas. Urinal U57m set 4.00 2,301,316.50 9,205,266.00
8 Pas. Partisi Urinal set 4.00 1,152,766.50 4,611,066.00
9 Pas. Kaca Cermin 5 mm set 4.00 1,239,075.00 4,956,300.00
10 Cubicle Toilet set 8.00 5,620,062.50 44,960,500.00
11 Pas. Kran Wastafel set 4.00 258,537.50 1,034,150.00
Sub.jumlah Pekerjaan Sanitair 112,783,679.00

A.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 816.19 19,317.54 15,766,782.97
2 Cat Dinding Eksterior Emulsi m2 329.79 32,424.82 10,693,381.39
Sub.jumlah Pekerjaan Pengecatan 26,460,164.36

A.7 Pekerjaan Lain-lain

1 Coring lantai dasar bh 12.00 329,000.00 3,948,000.00
2 Aluminium Composite Panel pada kolom m2 72.00 889,325.00 64,031,400.00
3 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
4 Beton pada panggung
Beton k-300 m3 10.56 1,144,145.00 12,082,171.20
Besi kg 2,451.75 11,058.25 27,112,064.44
Bekisting m2 136.60 151,478.67 20,691,985.87
5 Urugan Pasir m3 128.00 255,087.50 32,651,200.00
Sub.jumlah Pekerjaan Lain-lain 162,847,206.18
JUMLAH ARSITEKTUR LANTAI 1 1,068,418,426.40
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

B ARSITEKTUR LANTAI 2
B.1 Pekerjaan Dinding
1 Pas. Plesteran Bata Ringan dengan semen instan m2 1,145.98 50,957.81 58,396,633.97
2 Pekerjaan Acian bata ringan dengan semen instan m2 1,145.98 17,976.69 20,600,929.50
3 Pas. Granit Tile Dinding 30 X 60 cm Km dan Pantry m2 140.00 258,439.88 36,181,582.50
4 Plesteran sudut/skoneng + Tali air m' 528.00 37,535.50 19,818,744.00
Sub.jumlah Pekerjaan Dinding 134,997,889.97

B.2 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang ( A ) m2 864.00 310,015.88 267,853,716.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 48.00 337,000.88 16,176,042.00
3 Pas. Border KM 10 x 60 cm m' 72.00 60,432.52 4,351,141.20
4 Pas. Granite Tile 10 x 60 cm (Plint) m' 504.00 60,432.52 30,457,988.40
5 Pas. Waterproofing Coating m2 48.00 139,732.88 6,707,178.00
6 Pas. Granit Tile 30 x 60 tangga yg ada stepnousing m2 45.90 434,680.88 19,951,852.16
Sub.jumlah Pekerjaan Lantai 345,497,917.76

B.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 864.00 128,542.50 111,060,720.00
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 48.00 154,563.75 7,419,060.00
Sub.jumlah Pekerjaan Plafond 118,479,780.00

B.4 Pek.Pintu & Jendela lengkap accessories

1 PD-1 Buah 7.00 9,827,000.00 68,789,000.00
2 PS-01 Buah 4.00 3,482,000.00 13,928,000.00
3 PS-02 Buah 2.00 3,779,000.00 7,558,000.00
4 Movable Partition Lengkap dengan aksesoris m2 29.60 2,565,750.00 75,946,200.00
5 Partisi gypsumboard rangkap, rangka besi C75 m2 61.95 231,912.50 14,366,979.38
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 180,588,179.38

B.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 12.00 415,983.25 4,991,799.00
2 Pas. Closet + Jet Washer set 8.00 2,325,516.50 18,604,132.00
3 Pas. Wastafel Meja set 4.00 3,464,816.50 13,859,266.00
4 Pas. Soap Holder set 12.00 116,025.00 1,392,300.00
5 Pas. Tisue Holder set 12.00 505,537.50 6,066,450.00
6 Pas. Kran Stainless Steel set 12.00 258,537.50 3,102,450.00
7 Pas. Urinal set 4.00 2,301,316.50 9,205,266.00
8 Pas. Partisi Urinal set 4.00 1,152,766.50 4,611,066.00
9 Pas. Kaca Cermin 5 mm set 4.00 1,239,075.00 4,956,300.00
10 Cubicle Toilet set 8.00 5,620,062.50 44,960,500.00
11 Pas. Kran Wastafel set 4.00 258,537.50 1,034,150.00
Sub.jumlah Pekerjaan Sanitair 112,783,679.00

B.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 816.19 19,317.54 15,766,782.97
2 Cat Dinding Eksterior Emulsi m2 329.79 32,424.82 10,693,381.39
Sub.jumlah Pekerjaan Pengecatan 26,460,164.36

B.7 Pekerjaan Lain-lain

1 Coring lantai bh 12.00 329,000.00 3,948,000.00
2 ACP pada kolom dan balok m2 24.00 889,325.00 21,343,800.00
3 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
Sub.jumlah Pekerjaan Lain-lain 27,622,184.68
JUMLAH C. ARSITEKTUR LANTAI 2 946,429,795.14

C. ARSITEKTUR LANTAI 3
C.1 Pekerjaan Dinding
1 Pas. Plesteran Bata Ringan dengan semen instan m2 1,145.98 50,957.81 58,396,633.97
2 Pekerjaan Acian bata ringan dengan semen instan m2 1,145.98 17,976.69 20,600,929.50
3 Pas. Granit Tile Dinding 30 X 60 cm Km dan Pantry m2 140.00 258,439.88 36,181,582.50
4 Plesteran sudut/skoneng + Tali air m' 528.00 37,535.50 19,818,744.00
Sub.jumlah Pekerjaan Dinding 134,997,889.97

C.2 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang ( A ) m2 864.00 310,015.88 267,853,716.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 48.00 337,000.88 16,176,042.00
3 Pas. Border KM 10 x 60 cm m' 72.00 60,432.52 4,351,141.20
4 Pas. Granite Tile 10 x 60 cm (Plint) m' 504.00 60,432.52 30,457,988.40
5 Pas. Waterproofing Coating m2 48.00 139,732.88 6,707,178.00
6 Pas. Granit Tile 30 x 60 tangga yg ada stepnousing m2 45.90 434,680.88 19,951,852.16
Sub.jumlah Pekerjaan Lantai 345,497,917.76

C.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 864.00 128,542.50 111,060,720.00
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 48.00 154,563.75 7,419,060.00

Sub.jumlah Pekerjaan Plafond 118,479,780.00

C.4 Pek.Pintu & Jendela lengkap accessories

1 PD-1 Buah 7.00 9,827,000.00 68,789,000.00
2 PS-01 Buah 4.00 3,482,000.00 13,928,000.00
3 PS-02 Buah 2.00 3,779,000.00 7,558,000.00
4 Movable Partition Lengkap dengan aksesoris m2 29.60 2,565,750.00 75,946,200.00
5 Partisi gypsumboard rangkap, rangka besi C75 m2 61.95 231,912.50 14,366,979.38
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 180,588,179.38

C.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 12.00 415,983.25 4,991,799.00
2 Pas. Closet + Jet Washer set 8.00 2,325,516.50 18,604,132.00
3 Pas. Wastafel Meja set 4.00 3,464,816.50 13,859,266.00
4 Pas. Soap Holder set 12.00 116,025.00 1,392,300.00
5 Pas. Tisue Holder set 12.00 505,537.50 6,066,450.00
6 Pas. Kran Stainless Steel set 12.00 258,537.50 3,102,450.00
7 Pas. Urinal set 4.00 2,301,316.50 9,205,266.00
8 Pas. Partisi Urinal set 4.00 1,152,766.50 4,611,066.00
9 Pas. Kaca Cermin 5 mm set 4.00 1,239,075.00 4,956,300.00
10 Cubicle Toilet set 8.00 5,620,062.50 44,960,500.00
11 Pas. Kran Wastafel set 4.00 258,537.50 1,034,150.00
Sub.jumlah Pekerjaan Sanitair 112,783,679.00

C.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 816.19 19,317.54 15,766,782.97
2 Cat Dinding Eksterior Emulsi m2 329.79 32,424.82 10,693,381.39
Sub.jumlah Pekerjaan Pengecatan 26,460,164.36

C.7 Pekerjaan Lain-lain

1 Coring lantai bh 12.00 329,000.00 3,948,000.00
2 ACP pada kolom dan balok m2 24.00 889,325.00 21,343,800.00
3 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
4 Waterproofing membran daerah dak beton m2 384.00 147,232.88 56,537,424.00
5 Kitchen Zink 32" single pv (include accessories) Set 3.00 744,000.00 2,232,000.00
Sub.jumlah Pekerjaan Lain-lain 86,391,608.68
JUMLAH C. ARSITEKTUR LANTAI 3 1,005,199,219.14

2. GEBUNG B

A. ARSITEKTUR LANTAI 1
A.1 Pekerjaan Dinding
1 Pas. Plesteran Bata Ringan dengan semen instan m2 631.39 50,957.81 32,174,253.23
2 Pekerjaan Acian bata ringan dengan semen instan m2 631.39 17,976.69 11,350,303.56
3 Pas. Granit Tile Dinding 30 X 60 cm m2 32.00 258,439.88 8,270,076.00
4 Plesteran sudut/skoneng + Tali air m' 304.00 37,535.50 11,410,792.00
Sub.jumlah Pekerjaan Dinding 63,205,424.80

A.2 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang m2 384.00 310,015.88 119,046,096.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 16.00 337,000.88 5,392,014.00
3 Pas. Border KM Granite Tile 10 x 60 cm m' 22.00 60,432.52 1,329,515.37
4 Pas. Plint Granite Tile 10 x 60 cm m' 73.00 60,432.52 4,411,573.72
5 Pas. Waterproofing Coating m2 16.00 139,732.88 2,235,726.00
6 Pas. Granit Tile 30 x 60 tangga dengan step nouzing m2 54.00 434,680.88 23,472,767.25
Sub.jumlah Pekerjaan Lantai 155,887,692.33

A.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 384.00 128,542.50 49,360,320.00
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 16.00 154,563.75 2,473,020.00
Sub.jumlah Pekerjaan Plafond 51,833,340.00

A.4 Pek.Pintu & Jendela lengkap accessories

PF-01 bh 1.00 21,025,000.00 21,025,000.00
PD-01 bh 1.00 9,827,000.00 9,827,000.00
PS-02 bh 4.00 3,779,000.00 15,116,000.00
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 45,968,000.00

A.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 6.00 415,983.25 2,495,899.50
2 Pas. Closet + Jet Washer set 4.00 2,325,516.50 9,302,066.00
3 Pas. Wastafel Meja set 2.00 3,464,816.50 6,929,633.00
4 Pas. Soap Holder set 4.00 116,025.00 464,100.00
5 Pas. Tisue Holder set 4.00 505,537.50 2,022,150.00
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

6 Pas. Kran Stainless Steel set 3.00 258,537.50 775,612.50

7 Pas. Urinal U57m set 3.00 2,301,316.50 6,903,949.50
8 Pas. Partisi Urinal set 2.00 1,152,766.50 2,305,533.00
9 Pas. Kaca Cermin 5 mm set 2.00 1,239,075.00 2,478,150.00
10 Cubicle Toilet set 4.00 5,620,062.50 22,480,250.00
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

11 Pas. Kran Wastafel set 2.00 258,537.50 517,075.00

Sub.jumlah Pekerjaan Sanitair 56,674,418.50

A.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 445.94 19,317.54 8,614,463.79
2 Cat Dinding Eksterior Emulsi m2 185.46 32,424.82 6,013,507.12
Sub.jumlah Pekerjaan Pengecatan 14,627,970.90

A.7 Pekerjaan Lain-lain

1 Coring lantai dasar bh 6.00 329,000.00 1,974,000.00
2 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
Sub.jumlah Pekerjaan Lain-lain 4,304,384.68
JUMLAH A. ARSITEKTUR LANTAI 1 392,501,231.21

B ARSITEKTUR LANTAI 2
B.1 Pekerjaan Dinding
1 Pas. Dinding bata ringan m2 48.00 128,826.04 6,183,650.00
2 Pas. Plesteran Bata Ringan dengan semen instan m2 1,203.94 50,957.81 61,350,148.78
3 Pekerjaan Acian bata ringan dengan semen instan m2 1,203.94 17,976.69 21,642,858.57
4 Plesteran sudut/skoneng + Tali air m' 304.00 37,535.50 11,410,792.00
Sub.jumlah Pekerjaan Dinding 100,587,449.35

B.2 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang ( A ) m2 384.00 310,015.88 119,046,096.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 16.00 337,000.88 5,392,014.00
3 Pas. Border KM 10 x 60 cm m' 36.00 60,432.52 2,175,570.60
4 Pas. Granite Tile 10 x 60 cm (Plint) m' 136.00 60,432.52 8,218,822.27
5 Pas. Waterproofing Coating m2 16.00 139,732.88 2,235,726.00
Sub.jumlah Pekerjaan Lantai 137,068,228.87

B.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 364.00 128,542.50 46,789,470.00
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 16.00 154,563.75 2,473,020.00
Sub.jumlah Pekerjaan Plafond 49,262,490.00

B.4 Pek.Pintu & Jendela lengkap accessories

PS-01 bh 7.00 3,482,000.00 24,374,000.00
PS-02 bh 6.00 3,779,000.00 22,674,000.00
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 47,048,000.00

B.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 6.00 415,983.25 2,495,899.50
2 Pas. Closet + Jet Washer set 4.00 2,325,516.50 9,302,066.00
3 Pas. Wastafel Meja set 2.00 3,464,816.50 6,929,633.00
4 Pas. Soap Holder set 4.00 116,025.00 464,100.00
5 Pas. Tisue Holder set 4.00 505,537.50 2,022,150.00
6 Pas. Kran Stainless Steel set 3.00 258,537.50 775,612.50
7 Pas. Urinal set 3.00 2,301,316.50 6,903,949.50
8 Pas. Partisi Urinal set 2.00 1,152,766.50 2,305,533.00
9 Pas. Kaca Cermin 5 mm set 2.00 1,239,075.00 2,478,150.00
10 Cubicle Toilet set 4.00 5,620,062.50 22,480,250.00
11 Pas. Kran Wastafel set 2.00 258,537.50 517,075.00
Sub.jumlah Pekerjaan Sanitair 56,674,418.50

B.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 816.19 19,317.54 15,766,782.97
2 Cat Dinding Eksterior Emulsi m2 329.79 32,424.82 10,693,381.39
Sub.jumlah Pekerjaan Pengecatan 26,460,164.36

B.7 Pekerjaan Lain-lain

1 Coring lantai bh 6.00 329,000.00 1,974,000.00
2 Aluminium Composite Panel pada balok facade depan m2 34.80 889,325.00 30,948,510.00
3 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
Sub.jumlah Pekerjaan Lain-lain 35,252,894.68
JUMLAH B. ARSITEKTUR LANTAI 2 452,353,645.75

C STRUKTUR LANTAI 2
1 Pekerjaan plat beton precast m2 214.00 552,000.00 118,128,000.00
2 Rangka atap baja ringan m2 56.00 207,800.00 11,636,800.00
3 Menutup atap dengan Metal Roof m2 56.00 304,942.50 17,076,780.00
4 Menutup bubungan pada atap metalroof m2 16.00 107,477.50 1,719,640.00
5 Lisplank ACP m2 14.00 889,325.00 12,450,550.00
6 Pas. Spandrell aluminium m2 14.00 522,875.00 7,320,250.00
JUMLAH C. STRUKTUR LANTAI 2 168,332,020.00
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

3. GEBUNG C

A. ARSITEKTUR LANTAI DASAR

A.1 Pekerjaan Site Development
1 Retaining Wall sisi kanan gedung tinggi = 5m 1Pc;4 Ps m3 564.00 848,462.10 478,532,624.40
2 Pekerjaan Rabat Beton Keliling Bangunan k-100 m2 364.80 72,742.00 26,536,281.60
3 Drainase U-30 m' 304.00 684,000.00 207,936,000.00
4 Bak Kontrol Keliling Bangunan bh 43.00 531,000.00 22,833,000.00
5 Pekerjaan Perkerasan area TC Hot Mix 7 cm m2 2,432.00 217,000.00 527,744,000.00
6 Kanstein m' 448.00 133,000.00 59,584,000.00
Pekerjaan Pondasi ganset
7 Pondasi Batu kali 1Pc :4Ps m3 7.00 848,462.10 5,939,234.70
Sub.jumlah Pekerjaan Site Development 1,329,105,140.70

A.2 Pekerjaan Dinding

1 Pas. Plesteran Bata Ringan dengan semen instan m2 430.75 50,957.81 21,950,077.73
2 Pekerjaan Acian bata ringan dengan semen instan m2 430.75 17,976.69 7,743,460.08
3 Pas. Granit Tile Dinding 30 X 60 cm m2 32.00 258,439.88 8,270,076.00
4 Pas. Granit Tile 60 x 60 dinding fasade (bawah ACP) m2 49.35 258,439.88 12,754,007.83
5 Plesteran sudut/skoneng + Tali air m' 240.00 37,535.50 9,008,520.00
Sub.jumlah Pekerjaan Dinding 59,726,141.64

A.3 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang m2 256.00 310,015.88 79,364,064.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 16.00 337,000.88 5,392,014.00
3 Pas. Granit Tile 60 x 60 cm Teras Depan Lengkung m2 78.63 310,015.88 24,376,548.25
4 Pas. Granit Tile 60 x 60 cm Selasar m2 112.00 310,015.88 34,721,778.00
5 Pas. Border KM Granite Tile 10 x 60 cm m' 16.00 60,432.52 966,920.27
6 Pas. Plint Granite Tile 10 x 60 cm m' 128.00 60,432.52 7,735,362.13
7 Pas. Waterproofing Coating m2 16.00 139,732.88 2,235,726.00
8 Pas. Granit Tile 30 x 60 tangga dengan step nouzing m2 229.73 434,680.88 99,859,237.41
Sub.jumlah Pekerjaan Lantai 254,651,650.07

A.4 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 256.00 128,542.50 32,906,880.00
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 16.00 154,563.75 2,473,020.00
Sub.jumlah Pekerjaan Plafond 35,379,900.00

A.5 Pek.Pintu & Jendela lengkap accessories

1 PD-01 bh 1.00 9,827,000.00 9,827,000.00
2 PS-01 bh 1.00 3,482,000.00 3,482,000.00
3 PK-01 bh 1.00 2,090,000.00 2,090,000.00
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 15,399,000.00

A.6 Pekerjaan Sanitair

1 Pas. Floor Drain set 2.00 415,983.25 831,966.50
2 Pas. Closet + Jet Washer set 1.00 2,325,516.50 2,325,516.50
4 Pas. Soap Holder set 1.00 116,025.00 116,025.00
5 Pas. Tisue Holder set 1.00 505,537.50 505,537.50
6 Pas. Kran Stainless Steel set 1.00 258,537.50 258,537.50
7 Pas. Urinal U57m set 1.00 2,301,316.50 2,301,316.50
8 Pas. Partisi Urinal set 1.00 1,152,766.50 1,152,766.50
10 Cubicle Toilet set 1.00 5,620,062.50 5,620,062.50
Sub.jumlah Pekerjaan Sanitair 13,111,728.50

A.7 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 272.82 19,317.54 5,270,211.26
2 Cat Dinding Eksterior Emulsi m2 157.94 32,424.82 5,121,176.07
Sub.jumlah Pekerjaan Pengecatan 10,391,387.33

A.8 Pekerjaan Lain-lain

1 Coring lantai dasar bh 2.00 329,000.00 658,000.00
2 Grill Aluminium m2 208.00 506,250.00 105,300,000.00
Sub.jumlah Pekerjaan Lain-lain 105,958,000.00
JUMLAH A. ARSITEKTUR LANTAI DASAR 1,823,722,948.24

B. ARSITEKTUR LANTAI 1
B.1 Pekerjaan Dinding
1 Pas. Plesteran Bata Ringan dengan semen instan m2 886.91 50,957.81 45,194,993.48
2 Pekerjaan Acian bata ringan dengan semen instan m2 886.91 17,976.69 15,943,707.90
3 Pas. Granit Tile Dinding 30 X 60 cm m2 64.00 258,439.88 16,540,152.00
4 Plesteran sudut/skoneng + Tali air m' 624.00 37,535.50 23,422,152.00
Sub.jumlah Pekerjaan Dinding 101,101,005.39

B.2 Pekerjaan Lantai

NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

1 Pas. Granit Tile 60 x 60 cm warna terang m2 561.00 310,015.88 173,918,905.88

2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 16.00 337,000.88 5,392,014.00
3 Pas. Border KM Granite Tile 10 x 60 cm m' 22.00 60,432.52 1,329,515.37
4 Pas. Plint Granite Tile 10 x 60 cm m' 321.00 60,432.52 19,398,837.85
5 Pas. Waterproofing Coating m2 16.00 139,732.88 2,235,726.00
6 Pas. Granit Tile 30 x 60 tangga dengan step nouzing m2 54.00 434,680.88 23,472,767.25
Sub.jumlah Pekerjaan Lantai 225,747,766.34

B.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 89.36 128,542.50 11,486,557.80
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 1,299.65 154,563.75 200,878,777.69
Sub.jumlah Pekerjaan Plafond 212,365,335.49

B.4 Pek.Pintu & Jendela lengkap accessories

1 PD-01 bh 1.00 9,827,000.00 9,827,000.00
2 PD-02 bh 3.00 9,411,000.00 28,233,000.00
3 PS-01 bh 31.00 3,482,000.00 107,942,000.00
4 PK-01 bh 7.00 2,090,000.00 14,630,000.00
5 PJ-01 bh 3.00 6,521,000.00 19,563,000.00
6 PJ-03 bh 2.00 13,727,000.00 27,454,000.00
7 J9 bh 5.00 4,903,000.00 24,515,000.00
8 BV-03 bh 1.00 2,635,000.00 2,635,000.00
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 234,799,000.00

B.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 19.00 415,983.25 7,903,681.75
2 Pas. Closet + Jet Washer set 15.00 2,325,516.50 34,882,747.50
3 Pas. Wastafel Meja set 6.00 3,464,816.50 20,788,899.00
4 Pas. Soap Holder set 15.00 116,025.00 1,740,375.00
5 Pas. Tisue Holder set 15.00 505,537.50 7,583,062.50
6 Pas. Kran Stainless Steel set 15.00 258,537.50 3,878,062.50
7 Pas. Urinal U57m set 6.00 2,301,316.50 13,807,899.00
8 Pas. Partisi Urinal set 6.00 1,152,766.50 6,916,599.00
9 Pas. Kaca Cermin 5 mm set 6.00 1,239,075.00 7,434,450.00
10 Cubicle Toilet set 14.00 5,620,062.50 78,680,875.00
11 Pas. Kran Wastafel set 6.00 258,537.50 1,551,225.00
Sub.jumlah Pekerjaan Sanitair 185,167,876.25

B.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 562.00 19,317.54 10,856,457.48
2 Cat Dinding Eksterior Emulsi m2 324.00 32,424.82 10,505,641.68
Sub.jumlah Pekerjaan Pengecatan 21,362,099.16

B.7 Pekerjaan Lain-lain

1 Coring lantai dasar bh 19.00 329,000.00 6,251,000.00
2 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
3 Granit utuh ( gawangan Lift) m2 33.48 1,173,029.25 39,273,019.29
Sub.jumlah Pekerjaan Lain-lain 47,854,403.97
JUMLAH B. ARSITEKTUR LANTAI 1 1,028,397,486.59

C. ARSITEKTUR LANTAI 2
C.1 Pekerjaan Dinding
1 Pas. Plesteran Bata Ringan dengan semen instan m2 1,145.00 50,957.81 58,346,695.31
2 Pekerjaan Acian bata ringan dengan semen instan m2 1,145.00 17,976.69 20,583,312.34
3 Pas. Granit Tile Dinding 30 X 60 cm m2 72.00 258,439.88 18,607,671.00
4 Plesteran sudut/skoneng + Tali air m' 624.00 37,535.50 23,422,152.00
Sub.jumlah Pekerjaan Dinding 120,959,830.65

C.2 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang m2 864.00 310,015.88 267,853,716.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 48.00 337,000.88 16,176,042.00
3 Pas. Border KM Granite Tile 10 x 60 cm m' 72.00 60,432.52 4,351,141.20
4 Pas. Plint Granite Tile 10 x 60 cm m' 504.00 60,432.52 30,457,988.40
5 Pas. Waterproofing Coating m2 48.00 139,732.88 6,707,178.00
6 Pas. Granit Tile 30 x 60 tangga dengan step nouzing m2 46.00 434,680.88 19,995,320.25
Sub.jumlah Pekerjaan Lantai 345,541,385.85

C.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 816.00 128,542.50 104,890,680.00
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 48.00 154,563.75 7,419,060.00
Sub.jumlah Pekerjaan Plafond 112,309,740.00

C.4 Pek.Pintu & Jendela lengkap accessories

1 PD-01 bh 2.00 9,827,000.00 19,654,000.00
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

2 PD-02 bh 3.00 9,411,000.00 28,233,000.00

3 PS-01 bh 12.00 3,482,000.00 41,784,000.00
4 PK-01 bh 3.00 2,090,000.00 6,270,000.00
5 PJ-01 bh 3.00 6,521,000.00 19,563,000.00
6 PJ-03 bh 6.00 13,727,000.00 82,362,000.00
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 197,866,000.00

C.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 11.00 415,983.25 4,575,815.75
2 Pas. Closet + Jet Washer set 9.00 2,325,516.50 20,929,648.50
3 Pas. Wastafel Meja set 3.00 3,464,816.50 10,394,449.50
4 Pas. Soap Holder set 9.00 116,025.00 1,044,225.00
5 Pas. Tisue Holder set 9.00 505,537.50 4,549,837.50
6 Pas. Kran Stainless Steel set 9.00 258,537.50 2,326,837.50
7 Pas. Urinal U57m set 5.00 2,301,316.50 11,506,582.50
8 Pas. Partisi Urinal set 5.00 1,152,766.50 5,763,832.50
9 Pas. Kaca Cermin 5 mm set 3.00 1,239,075.00 3,717,225.00
10 Cubicle Toilet set 9.00 5,620,062.50 50,580,562.50
11 Pas. Kran Wastafel set 3.00 258,537.50 775,612.50
Sub.jumlah Pekerjaan Sanitair 116,164,628.75

C.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 816.00 19,317.54 15,763,112.64
2 Cat Dinding Eksterior Emulsi m2 329.00 32,424.82 10,667,765.78
Sub.jumlah Pekerjaan Pengecatan 26,430,878.42

C.7 Pekerjaan Lain-lain

1 Coring lantai dasar bh 70.00 329,000.00 23,030,000.00
2 Aluminium Composite Panel pada kolom m2 652.48 889,325.00 580,266,776.00
3 Railing tangga stainles steel m' 76.72 723,250.00 55,487,740.00
4 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
5 Granit utuh ( gawangan Lift) m2 33.48 1,173,029.25 39,273,019.29
6 Railing selasar stainles steel m' 128.00 723,250.00 92,576,000.00
Sub.jumlah Pekerjaan Lain-lain 792,963,919.97
JUMLAH C. ARSITEKTUR LANTAI 2 1,712,236,383.64

D. ARSITEKTUR LANTAI 3
D.1 Pekerjaan Dinding
1 Pas. Dinding bata ringan m2 1,145.00 128,826.04 147,505,817.71
2 Pekerjaan Acian bata ringan dengan semen instan m2 1,145.00 17,976.69 20,583,312.34
3 Pas. Granit Tile Dinding 30 X 60 cm m2 72.00 258,439.88 18,607,671.00
4 Plesteran sudut/skoneng + Tali air m' 624.00 37,535.50 23,422,152.00
Sub.jumlah Pekerjaan Dinding 210,118,953.05

D.2 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang m2 864.00 310,015.88 267,853,716.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 48.00 337,000.88 16,176,042.00
3 Pas. Border KM Granite Tile 10 x 60 cm m' 72.00 60,432.52 4,351,141.20
4 Pas. Plint Granite Tile 10 x 60 cm m' 504.00 60,432.52 30,457,988.40
5 Pas. Waterproofing Coating m2 48.00 139,732.88 6,707,178.00
6 Pas. Granit Tile 30 x 60 tangga dengan step nouzing m2 46.00 434,680.88 19,995,320.25
Sub.jumlah Pekerjaan Lantai 345,541,385.85

D.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 816.00 128,542.50 104,890,680.00
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 48.00 154,563.75 7,419,060.00
Sub.jumlah Pekerjaan Plafond 112,309,740.00

D.4 Pek.Pintu & Jendela lengkap accessories

1 PD-01 bh 1.00 9,827,000.00 9,827,000.00
2 PD-02 bh 12.00 9,411,000.00 112,932,000.00
3 PS-01 bh 9.00 3,482,000.00 31,338,000.00
4 PK-01 bh 1.00 2,090,000.00 2,090,000.00
5 PJ-01 bh 5.00 6,521,000.00 32,605,000.00
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 188,792,000.00

D.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 4.00 415,983.25 1,663,933.00
2 Pas. Closet + Jet Washer set 3.00 2,325,516.50 6,976,549.50
3 Pas. Wastafel Meja set 1.00 3,464,816.50 3,464,816.50
4 Pas. Soap Holder set 3.00 116,025.00 348,075.00
5 Pas. Tisue Holder set 3.00 505,537.50 1,516,612.50
6 Pas. Kran Stainless Steel set 3.00 258,537.50 775,612.50
7 Pas. Urinal U57m set 3.00 2,301,316.50 6,903,949.50
8 Pas. Partisi Urinal set 3.00 1,152,766.50 3,458,299.50
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

9 Pas. Kaca Cermin 5 mm set 1.00 1,239,075.00 1,239,075.00

10 Cubicle Toilet set 3.00 5,620,062.50 16,860,187.50
11 Pas. Kran Wastafel set 1.00 258,537.50 258,537.50
Sub.jumlah Pekerjaan Sanitair 43,465,648.00

D.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 816.00 19,317.54 15,763,112.64
2 Cat Dinding Eksterior Emulsi m2 329.00 32,424.82 10,667,765.78
Sub.jumlah Pekerjaan Pengecatan 26,430,878.42

D.7 Pekerjaan Lain-lain

1 Coring lantai dasar bh 70.00 329,000.00 23,030,000.00
2 Aluminium Composite Panel pada kolom m2 652.48 889,325.00 580,266,776.00
3 Railing tangga stainles steel m' 76.72 723,250.00 55,487,740.00
4 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
5 Granit utuh ( gawangan Lift) m2 33.48 1,173,029.25 39,273,019.29
6 Railing selasar stainles steel m' 128.00 723,250.00 92,576,000.00
Sub.jumlah Pekerjaan Lain-lain 792,963,919.97
JUMLAH D. ARSITEKTUR LANTAI 3 1,719,622,525.29

E. ARSITEKTUR LANTAI 4
E.1 Pekerjaan Dinding
1 Pas. Bata Ringan dengan semen instan m2 128.00 128,826.04 16,489,733.33
2 Pas. Plesteran Bata Ringan dengan semen instan m2 1,145.00 50,957.81 58,346,695.31
3 Pekerjaan Acian bata ringan dengan semen instan m2 1,145.00 17,976.69 20,583,312.34
4 Pas. Granit Tile Dinding 30 X 60 cm m2 72.00 258,439.88 18,607,671.00
4 Plesteran sudut/skoneng + Tali air m' 624.00 37,535.50 23,422,152.00
Sub.jumlah Pekerjaan Dinding 137,449,563.99

E.2 Pekerjaan Lantai

1 Pas. Granit Tile 60 x 60 cm warna terang m2 864.00 310,015.88 267,853,716.00
2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM m2 48.00 337,000.88 16,176,042.00
3 Pas. Border KM Granite Tile 10 x 60 cm m' 72.00 60,432.52 4,351,141.20
4 Pas. Plint Granite Tile 10 x 60 cm m' 504.00 60,432.52 30,457,988.40
5 Pas. Waterproofing Coating m2 48.00 139,732.88 6,707,178.00
6 Pas. Granit Tile 30 x 60 tangga dengan step nouzing m2 46.00 434,680.88 19,995,320.25
Sub.jumlah Pekerjaan Lantai 345,541,385.85

E.3 Pekerjaan Plafond

1 Pas. Gypsumboard 9 mm Rangka Crosstymenty m2 816.00 128,542.50 104,890,680.00
2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty m2 48.00 154,563.75 7,419,060.00
Sub.jumlah Pekerjaan Plafond 112,309,740.00

E.4 Pek.Pintu & Jendela lengkap accessories

1 PD-01 bh 2.00 9,827,000.00 19,654,000.00
2 PD-02 bh 2.00 9,411,000.00 18,822,000.00
3 PS-01 bh 3.00 3,482,000.00 10,446,000.00
4 PK-01 bh 3.00 2,090,000.00 6,270,000.00
5 PJ-01 bh 5.00 6,521,000.00 32,605,000.00
6 PJ-03 bh 8.00 13,727,000.00 109,816,000.00
7 Partisi gypsumboard rangkap, rangka besi C75 m2 192.00 231,912.50 44,527,200.00
Sub.jumlah Pekerjaan Pintu & Jendela lengkap accessories 242,140,200.00

E.5 Pekerjaan Sanitair

1 Pas. Floor Drain set 4.00 415,983.25 1,663,933.00
2 Pas. Closet + Jet Washer set 3.00 2,325,516.50 6,976,549.50
3 Pas. Wastafel Meja set 1.00 3,464,816.50 3,464,816.50
4 Pas. Soap Holder set 3.00 116,025.00 348,075.00
5 Pas. Tisue Holder set 3.00 505,537.50 1,516,612.50
6 Pas. Kran Stainless Steel set 3.00 258,537.50 775,612.50
7 Pas. Urinal U57m set 3.00 2,301,316.50 6,903,949.50
8 Pas. Partisi Urinal set 3.00 1,152,766.50 3,458,299.50
9 Pas. Kaca Cermin 5 mm set 1.00 1,239,075.00 1,239,075.00
10 Cubicle Toilet set 3.00 5,620,062.50 16,860,187.50
11 Pas. Kran Wastafel set 1.00 258,537.50 258,537.50
Sub.jumlah Pekerjaan Sanitair 43,465,648.00

E.6 Pekerjaan Pengecatan

1 Cat Dinding Interior Emulsi m2 816.00 19,317.54 15,763,112.64
2 Cat Dinding Eksterior Emulsi m2 329.00 32,424.82 10,667,765.78
Sub.jumlah Pekerjaan Pengecatan 26,430,878.42

E.7 Pekerjaan Lain-lain

1 Coring lantai dasar bh 4.00 329,000.00 1,316,000.00
2 Pekerjaan Beton K-300 (Meja wastafel) m3 0.53 4,396,952.22 2,330,384.68
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

3 Granit utuh ( gawangan Lift) m2 33.48 1,173,029.25 39,273,019.29

4 Waterproofing membran daerah dak beton m2 801.78 147,232.88 118,048,374.52
5 Screed untuk proteksi Waterproofing / plesteran 1:3 m2 801.78 41,811.00 33,523,223.58
Sub.jumlah Pekerjaan Lain-lain 194,491,002.07
JUMLAH E. ARSITEKTUR LANTAI 4 1,101,828,418.32

F. PEKERJAAN STRUKTUR LIFT

F0.1 Pekerjaan Struktur Hostway Lift
1 Galian tanah m3 64.00 41,062.50 2,628,000.00
2 Pekerjaan Pondasi Batu Kali 1:4 m3 14.40 848,462.10 12,217,854.24
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

3 Pekerjaan Dinding Beton struktur lift m3

Beton k-300 m3 16.04 1,144,145.00 18,352,085.80
Besi kg 2,790.00 11,058.25 30,852,517.50
Bekisting m2 93.05 242,506.67 22,565,245.33
4 Pekerjaan Kolom struktur lift m3
Beton k-300 m3 22.36 1,144,145.00 25,583,082.20
Besi kg 3,402.00 11,058.25 37,620,166.50
Bekisting m2 258.55 151,478.67 39,164,809.27
5 Pekerjaan Balok struktur lift m3
Beton k-300 m3 18.55 1,144,145.00 21,223,889.75
Besi kg 2,822.75 11,058.25 31,214,675.19
Bekisting m2 214.53 151,478.67 32,496,718.36
6 Pekerjaan Plat Atap struktur lift m3
Beton k-300 m3 3.45 1,144,145.00 3,947,300.25
Besi kg 525.00 11,058.25 5,805,581.25
Bekisting m2 24.99 151,478.67 3,785,451.88
7 Waterproofing Coating m2 48.00 139,732.88 6,707,178.00
JUMLAH PEKERJAAN STRUKTUR HOSTWAY LIFT 294,164,555.52
G PEKERJAAN PENUNJANG
G.1 Pekerjaan RUMAH POMPA
1 Galian tanah kurang lebih 3m m3 173.25 42,269.13 7,323,127.23
2 Urugan m3 98.00 20,334.38 1,992,768.75
3 pasir urug bawah gwt m3 4.50 255,087.50 1,147,893.75
4 Lantai kerja bawah gwt K-100 m3 3.15 814,050.00 2,564,257.50
5 Pasangan dinding bata ringan dan perekatnya m2 87.15 128,826.04 11,227,189.53
6 Plesteran dinding bata ringan m2 174.30 50,957.81 8,881,946.72
7 Plesteran beton semen instan m2 73.64 33,466.25 2,464,454.42
8 Acian dinding dan beton m2 247.94 17,976.69 4,457,141.01
9 Sponengan Semen instan m' 84.00 37,535.50 3,152,982.00
10 Cat Interior m2 247.94 19,317.54 4,789,590.87
11 Cat exterior m2 248.94 32,424.82 8,071,834.69
12 Pintu besi bh 1.00 9,450,000.00 9,450,000.00
13 BV model krepyak alumunium m2 5.20 506,250.00 2,632,500.00
14 Lapis waterproffing gwt dan atap m2 228.31 139,732.88 31,902,412.69
15 Dinding keramik gwt 30x30 m2 188.75 203,104.88 38,336,045.16
16 Pekerjaan Dinding Beton m3
Beton k-300 m3 20.13 1,144,145.00 23,031,638.85
Besi kg 3,063.83 11,058.25 33,880,598.10
Bekisting m2 132.30 242,506.67 32,083,632.00
17 Pekerjaan plat lantai GWT m3
Beton k-300 m3 8.55 1,144,145.00 9,782,439.75
Besi kg 1,290.76 11,058.25 14,273,546.77
Bekisting m2 9.00 151,478.67 1,363,308.00
18 Pekerjaan plat lantai Pompa m3
Beton k-300 m3 4.80 1,144,145.00 5,491,896.00
Besi kg 916.86 11,058.25 10,138,867.10
Bekisting m2 27.36 151,478.67 4,144,456.32
19 Pekerjaan balok lantai Pompa m3
Beton k-300 m3 3.49 1,144,145.00 3,993,066.05
Besi kg 881.96 11,058.25 9,752,934.17
Bekisting m2 46.48 151,478.67 7,040,728.43
20 Pekerjaan kolom Pompa
Beton k-300 m3 3.78 1,144,145.00 4,324,868.10
Besi kg 497.99 11,058.25 5,506,897.92
Bekisting m2 50.40 151,478.67 7,634,524.80
21 Pekerjaan plat atap Pompa
Beton k-300 m3 5.40 1,144,145.00 6,178,383.00
Besi kg 572.11 11,058.25 6,326,535.41
Bekisting m2 39.56 151,478.67 5,992,496.05

G.2 Pekerjaan RUMAH GENSET

1 Galian tanah kurang lebih 1m m3 38.40 41,062.50 1,576,800.00
2 Urugan m3 10.80 20,334.38 219,611.25
3 Pasir urug bawah pondasi m3 3.00 255,087.50 765,262.50
4 Lantai kerja bawah pondasi K-100 m3 3.00 814,050.00 2,442,150.00
5 Pasangan pondasi stall batu kali 1Pc : 4Ps m3 19.20 848,462.10 16,290,472.32
6 Pasangan dinding bata ringan dan perekatnya m2 84.00 128,826.04 10,821,387.50
7 Plesteran dinding bata ringan m2 168.00 50,957.81 8,560,912.50
8 Plesteran beton semen instan m2 25.20 33,466.25 843,349.42
9 Acian dinding dan beton m2 193.20 17,976.69 3,473,096.89
10 Sponengan Semen instan m' 96.00 37,535.50 3,603,408.00
11 Cat Interior m2 84.00 19,317.54 1,622,673.36
12 Cat exterior m2 84.00 32,424.82 2,723,684.88
13 Pintu besi bh 1.00 9,450,000.00 9,450,000.00
14 BV m2 5.20 1,350,000.00 7,020,000.00
NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

15 Lapis waterproffing gwt dan atap m2 39.56 139,732.88 5,527,832.54

NO. NO. ITEM SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

16 Pekerjaan pndasi foot plat 1,2m x1,2 m

Beton k-300 m3 0.96 1,144,145.00 1,098,379.20
Besi kg 230.57 11,058.25 2,549,700.70
Bekisting m2 4.80 123,016.67 590,480.00
17 Pekerjaan plat lantai m3
Beton k-300 m3 3.20 1,144,145.00 3,661,264.00
Besi kg 691.81 11,058.25 7,650,207.93
Bekisting m2 3.20 151,478.67 484,731.73
18 Pekerjaan sloof m3
Beton k-300 m3 1.05 1,144,145.00 1,201,352.25
Besi kg 221.88 11,058.25 2,453,604.51
Bekisting m2 18.20 123,016.67 2,238,903.33
19 Pekerjaan balok lantai genset m3
Beton k-300 m3 1.68 1,144,145.00 1,922,163.60
Besi kg 478.40 11,058.25 5,290,266.80
Bekisting m2 22.40 151,478.67 3,393,122.13
20 Pekerjaan kolom genset
Beton k-300 m3 2.52 1,144,145.00 2,883,245.40
Besi kg 355.74 11,058.25 3,933,861.86
Bekisting m2 33.60 151,478.67 5,089,683.20
21 Pekerjaan plat atap genset
Beton k-300 m3 4.50 1,144,145.00 5,148,652.50
Besi kg 572.11 11,058.25 6,326,535.41
Bekisting m2 39.56 151,478.67 5,992,496.05

JUMLAH PEKERJAAN PENUNJANG 466,184,252.90

 ANALISA HARGA SATUAN PEKERJAAN

PEKERJAAN : PAKET PEKERJAAN LANJUTAN PEMBANGUNAN

GEDUNG PENDIDIKAN UNNES SEMARANG TAHAP VII
TAHUN ANGGARAN APBN 2015
LOKASI : JALAN KELUD RAYA SEMARANG
TAHUN : 2015

NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

A. PEKERJAAN STRUKTUR

1 1 M3 Galian Tanah sedalam 1 M

0.450 hari Pekerja @ Rp. 52,500.00 = Rp. 23,625.00
0.225 hari Mandor @ Rp. 77,500.00 = Rp. 17,437.50
JUMLAH = Rp. 41,062.50

2 1 M3 Galian Tanah sedalam 3 M

0.036 Jam Excavator @ Rp. 460,000.00 = Rp. 16,428.57
0.143 Jam Dump Truck @ Rp. 132,000.00 = Rp. 18,857.14
0.077 hari Pekerja @ Rp. 52,500.00 = Rp. 4,017.86
0.038 hari Mandor @ Rp. 77,500.00 = Rp. 2,965.56
JUMLAH = Rp. 42,269.13

3 1 M3 Urugan Tanah Kembali

0.100 Jam Stamper @ Rp. 102,000.00 = Rp. 10,200.00
0.338 hari Pekerja @ Rp. 52,500.00 = Rp. 17,718.75
0.034 hari Mandor @ Rp. 77,500.00 = Rp. 2,615.63
JUMLAH = Rp. 20,334.38

4 1 M3 Urugan pasir
1.200 m3 Pasir urug @ Rp. 195,000.00 = Rp. 234,000.00
0.350 hari Pekerja @ Rp. 52,500.00 = Rp. 18,375.00
0.035 hari Mandor @ Rp. 77,500.00 = Rp. 2,712.50
JUMLAH = Rp. 255,087.50

5 1 M3 Pekerjaan Beton ready mix K-300

1.050 m3 Beton ready mix K-300 @ Rp. 1,022,000.00 = Rp. 1,073,100.00
0.250 jam Concrete vibrator @ Rp. 41,000.00 = Rp. 10,250.00
0.900 hari Pekerja @ Rp. 52,500.00 = Rp. 47,250.00
0.180 hari Tukang Batu @ Rp. 67,500.00 = Rp. 12,150.00
0.018 hari Mandor @ Rp. 77,500.00 = Rp. 1,395.00
JUMLAH = Rp. 1,144,145.00

6 1 Kg Pembesian
1.050 kg Besi beton @ Rp. 7,560.00 = Rp. 7,938.00
0.105 kg Kawat Bendrat @ Rp. 18,200.00 = Rp. 1,911.00
0.018 hari Pekerja @ Rp. 52,500.00 = Rp. 918.75
0.004 hari Tukang besi @ Rp. 67,500.00 = Rp. 236.25
0.001 hari Mandor @ Rp. 77,500.00 = Rp. 54.25
JUMLAH = Rp. 11,058.25

7 1 M2 Bekisting Foot Plat

0.347 Lbr Multiplex 9 mm @ Rp. 174,000.00 = Rp. 60,416.67
0.004 m3 Balok kayu meranti @ Rp. 3,240,000.00 = Rp. 12,960.00
0.004 m3 Papan kayu meranti @ Rp. 3,360,000.00 = Rp. 11,760.00
0.200 kg Paku @ Rp. 18,000.00 = Rp. 3,600.00
0.220 Ltr Minyak bekisting @ Rp. 33,000.00 = Rp. 7,260.00
0.400 hari Pekerja @ Rp. 52,500.00 = Rp. 21,000.00
0.080 hari Tukang kayu @ Rp. 67,500.00 = Rp. 5,400.00
0.008 hari Mandor @ Rp. 77,500.00 = Rp. 620.00
JUMLAH = Rp. 123,016.67
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

8 1 M2 Bekisting Plat Lantai

0.347 Lbr Multiplex 9 mm @ Rp. 174,000.00 = Rp. 60,416.67
0.007 m3 Balok kayu meranti @ Rp. 3,240,000.00 = Rp. 22,032.00
0.005 m3 Papan kayu meranti @ Rp. 3,360,000.00 = Rp. 17,640.00
0.200 kg Paku @ Rp. 18,000.00 = Rp. 3,600.00
0.220 Ltr Minyak bekisting @ Rp. 33,000.00 = Rp. 7,260.00
0.600 hari Pekerja @ Rp. 52,500.00 = Rp. 31,500.00
0.120 hari Tukang kayu @ Rp. 67,500.00 = Rp. 8,100.00
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 930.00
JUMLAH = Rp. 151,478.67

9 1 M2 Bekisting Dinding
0.347 Lbr Multiplex 9 mm @ Rp. 174,000.00 = Rp. 60,416.67
0.020 m3 Balok kayu meranti @ Rp. 3,240,000.00 = Rp. 64,800.00
0.011 m3 Papan kayu meranti @ Rp. 3,360,000.00 = Rp. 35,280.00
0.400 kg Paku @ Rp. 18,000.00 = Rp. 7,200.00
0.220 Ltr Minyak bekisting @ Rp. 33,000.00 = Rp. 7,260.00
1.000 hari Pekerja @ Rp. 52,500.00 = Rp. 52,500.00
0.200 hari Tukang kayu @ Rp. 67,500.00 = Rp. 13,500.00
0.020 hari Mandor @ Rp. 77,500.00 = Rp. 1,550.00
JUMLAH = Rp. 242,506.67

10 1 M3 Beton Lantai Kerja K-100

150.000 kg Portland Cement @ Rp. 1,770.00 = Rp. 265,500.00
0.650 m3 Pasir beton @ Rp. 338,000.00 = Rp. 219,700.00
0.550 m3 Batu Pecah 2/3 @ Rp. 299,000.00 = Rp. 164,450.00
1.000 Jam Concrete Mixer @ Rp. 61,000.00 = Rp. 61,000.00
1.100 hari Pekerja @ Rp. 52,500.00 = Rp. 57,750.00
0.550 hari Tukang Batu @ Rp. 67,500.00 = Rp. 37,125.00
0.110 hari Mandor @ Rp. 77,500.00 = Rp. 8,525.00
JUMLAH = Rp. 814,050.00

11 1 M2 Beton Lantai Kerja K-100

5.000 kg Portland Cement 0.10 @ Rp. 1,770.00 = Rp. 8,850.00
0.013 m3 Pasir beton @ Rp. 338,000.00 = Rp. 4,394.00
0.022 m3 Batu Pecah 2/3 @ Rp. 299,000.00 = Rp. 6,578.00
0.020 Jam Concrete Mixer @ Rp. 61,000.00 = Rp. 1,220.00
0.550 hari Pekerja @ Rp. 52,500.00 = Rp. 28,875.00
0.275 hari Tukang Batu @ Rp. 67,500.00 = Rp. 18,562.50
0.055 hari Mandor @ Rp. 77,500.00 = Rp. 4,262.50
JUMLAH = Rp. 72,742.00

12 1 M2 Waterproofing Coating
1.000 m2 Waterproofing Coating @ Rp. 90,000.00 = Rp. 90,000.00
0.075 hari Pekerja @ Rp. 52,500.00 = Rp. 3,937.50
0.038 hari Tukang Batu @ Rp. 67,500.00 = Rp. 2,531.25
0.019 hari Mandor @ Rp. 77,500.00 = Rp. 1,453.13
1.000 m2 Screed Penutup @ Rp. 41,811.00 = Rp. 41,811.00
JUMLAH = Rp. 139,732.88

13 1 M2 Waterproofing dasar kolam

1.000 m2 Waterproofing Coating @ Rp. 90,000.00 = Rp. 90,000.00
0.075 hari Pekerja @ Rp. 52,500.00 = Rp. 3,937.50
0.038 hari Tukang Batu @ Rp. 67,500.00 = Rp. 2,531.25
0.019 hari Mandor @ Rp. 77,500.00 = Rp. 1,453.13
JUMLAH = Rp. 97,921.88

14 1 M2 Waterproofing Membran
1.000 m2 Waterproofing Membran @ Rp. 97,500.00 = Rp. 97,500.00
0.075 hari Pekerja @ Rp. 52,500.00 = Rp. 3,937.50
0.038 hari Tukang Batu @ Rp. 67,500.00 = Rp. 2,531.25
0.019 hari Mandor @ Rp. 77,500.00 = Rp. 1,453.13
1.000 m2 Screed Penutup @ Rp. 41,811.00 = Rp. 41,811.00
JUMLAH = Rp. 147,232.88
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

15 1 M3 Beton 1pc : 2ps : 3 kr

232.000 kg Portland Cement @ Rp. 1,770.00 = Rp. 410,640.00
0.520 m3 Pasir beton @ Rp. 338,000.00 = Rp. 175,760.00
0.780 m3 Batu Pecah 2/3 @ Rp. 299,000.00 = Rp. 233,220.00
0.200 Jam Concrete Mixer @ Rp. 61,000.00 = Rp. 12,200.00
1.100 hari Pekerja @ Rp. 52,500.00 = Rp. 57,750.00
0.550 hari Tukang Batu @ Rp. 67,500.00 = Rp. 37,125.00
0.110 hari Mandor @ Rp. 77,500.00 = Rp. 8,525.00
JUMLAH = Rp. 935,220.00

16 1 M3 Pekerjaan Beton K-300 (Meja wastafel)

1.000 m3 Beton ready mix K-300 @ Rp. 1,144,145.00 = Rp. 1,144,145.00
180.000 kg Pembesian @ Rp. 11,058.25 = Rp. 1,990,485.00
8.333 m2 Bekisting Plat @ Rp. 151,478.67 = Rp. 1,262,322.22
JUMLAH = Rp. 4,396,952.22

17 1 M2 Rangka atap baja ringan

1.050 m2 Rangka atap baja ringan @ Rp. 165,000.00 = Rp. 173,250.00
0.500 hari Pekerja @ Rp. 52,500.00 = Rp. 26,250.00
0.100 hari Tukang besi @ Rp. 67,500.00 = Rp. 6,750.00
0.020 hari Mandor @ Rp. 77,500.00 = Rp. 1,550.00
JUMLAH = Rp. 207,800.00

18 1 M2 Menutup atap dengan Metal Roof

1.000 m2 Metal roof @ Rp. 281,300.00 = Rp. 281,300.00
0.350 hari Pekerja @ Rp. 52,500.00 = Rp. 18,375.00
0.070 hari Tukang kayu @ Rp. 67,500.00 = Rp. 4,725.00
0.007 hari Mandor @ Rp. 77,500.00 = Rp. 542.50
JUMLAH = Rp. 304,942.50

19 1 M' Menutup bubungan pada atap metalroof

1.000 m' Bubungan Metal roof @ Rp. 104,100.00 = Rp. 104,100.00
0.050 hari Pekerja @ Rp. 52,500.00 = Rp. 2,625.00
0.010 hari Tukang kayu @ Rp. 67,500.00 = Rp. 675.00
0.001 hari Mandor @ Rp. 77,500.00 = Rp. 77.50
JUMLAH = Rp. 107,477.50

20 1 M2 Bekisting Beton Praktis

0.058 Lbr Multiplex 9 mm @ Rp. 174,000.00 = Rp. 10,150.00
0.004 m3 Balok kayu meranti @ Rp. 3,240,000.00 = Rp. 12,960.00
0.004 m3 Papan kayu meranti @ Rp. 3,360,000.00 = Rp. 11,760.00
0.067 kg Paku @ Rp. 18,000.00 = Rp. 1,206.00
0.033 Ltr Minyak bekisting @ Rp. 33,000.00 = Rp. 1,089.00
0.400 hari Pekerja @ Rp. 52,500.00 = Rp. 21,000.00
0.080 hari Tukang kayu @ Rp. 67,500.00 = Rp. 5,400.00
0.008 hari Mandor @ Rp. 77,500.00 = Rp. 620.00
JUMLAH = Rp. 64,185.00

21 1 M3 Balok Praktis
1.050 m3 Beton 1 : 2 : 3 0.15 @ Rp. 935,220.00 = Rp. 981,981.00
326.000 kg Pembesian 0.20 @ Rp. 11,058.25 = Rp. 3,604,989.50
18.333 m2 Bekisting 33.33 @ Rp. 64,185.00 = Rp. 1,176,725.00
JUMLAH = Rp. 5,763,695.50

22 1 M3 Kolom Praktis
1.050 m3 Beton 1 : 2 : 3 0.15 @ Rp. 935,220.00 = Rp. 981,981.00
326.000 kg Pembesian 0.15 @ Rp. 11,058.25 = Rp. 3,604,989.50
13.333 m2 Bekisting 44.44 @ Rp. 64,185.00 = Rp. 855,800.00
JUMLAH = Rp. 5,442,770.50

23 1 M3 Pasangan pondasi batu kali 1pc : 4ps

1.200 m3 Batu belah @ Rp. 299,000.00 = Rp. 358,800.00
146.250 kg Portland Cement @ Rp. 1,770.00 = Rp. 258,862.50
0.533 m3 Pasir Pasang @ Rp. 338,000.00 = Rp. 180,137.10
0.750 hari Pekerja @ Rp. 52,500.00 = Rp. 39,375.00
0.150 hari Tukang batu @ Rp. 67,500.00 = Rp. 10,125.00
0.015 hari Mandor @ Rp. 77,500.00 = Rp. 1,162.50
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

JUMLAH = Rp. 848,462.10

NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

24 1 M2 Pasangan Bata Ringan

8.333 Bh Bata ringan @ Rp. 8,600.00 = Rp. 71,666.67
9.000 Kg semen instant pasangan bata ringan @ Rp. 3,850.00 = Rp. 34,650.00
0.375 hari Pekerja @ Rp. 52,500.00 = Rp. 19,687.50
0.038 hari Tukang Batu @ Rp. 67,500.00 = Rp. 2,531.25
0.004 hari Mandor @ Rp. 77,500.00 = Rp. 290.63
JUMLAH = Rp. 128,826.04

25 1 M2 Plesteran Bata Ringan

20.000 Kg semen instant plesteran bata ringan @ Rp. 1,610.00 = Rp. 32,200.00
0.313 hari Pekerja @ Rp. 52,500.00 = Rp. 16,406.25
0.031 hari Tukang Batu @ Rp. 67,500.00 = Rp. 2,109.38
0.003 hari Mandor @ Rp. 77,500.00 = Rp. 242.19
JUMLAH = Rp. 50,957.81

26 1 M2 Plesteran beton semen instan

2.340 Kg Semen Instan untuk Skim Coat @ Rp. 3,480.00 = Rp. 8,143.20
0.422 hari Pekerja @ Rp. 52,500.00 = Rp. 22,148.44
0.042 hari Tukang Batu @ Rp. 67,500.00 = Rp. 2,847.66
0.004 hari Mandor @ Rp. 77,500.00 = Rp. 326.95
JUMLAH = Rp. 33,466.25

27 1 M2 Acian
4.080 Kg semen instant untuk acian @ Rp. 2,860.00 = Rp. 11,667.94
0.070 hari Pekerja @ Rp. 52,500.00 = Rp. 3,675.00
0.035 hari Tukang Batu @ Rp. 67,500.00 = Rp. 2,362.50
0.004 hari Mandor @ Rp. 77,500.00 = Rp. 271.25
JUMLAH = Rp. 17,976.69

28 1 M' Plesteran sudut/skoneng + Tali air

7.200 Kg semen instant untuk acian @ Rp. 2,860.00 = Rp. 20,592.00
0.188 hari Pekerja @ Rp. 52,500.00 = Rp. 9,870.00
0.094 hari Tukang Batu @ Rp. 67,500.00 = Rp. 6,345.00
0.009 hari Mandor @ Rp. 77,500.00 = Rp. 728.50
JUMLAH = Rp. 37,535.50

29 1 M2 Screed
0.030 m3 Pasir Pasang @ Rp. 338,000.00 = Rp. 10,140.00
9.300 kg Portland Cement @ Rp. 1,770.00 = Rp. 16,461.00
0.144 hari Pekerja @ Rp. 52,500.00 = Rp. 7,560.00
0.072 hari Tukang Batu @ Rp. 67,500.00 = Rp. 4,860.00
0.036 hari Mandor @ Rp. 77,500.00 = Rp. 2,790.00
JUMLAH = Rp. 41,811.00

30 1 M2 Plafond gypsum tebal 9 mm rangka Hollow

1.000 M2 Rangka Hollow @ Rp. 50,000.00 = Rp. 50,000.00
1.000 M2 Gypsumboard 9 mm @ Rp. 42,900.00 = Rp. 42,900.00
0.300 hari Pekerja @ Rp. 52,500.00 = Rp. 15,750.00
0.150 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 10,125.00
0.015 hari Mandor @ Rp. 77,500.00 = Rp. 1,162.50
JUMLAH = Rp. 119,937.50

31 1 M2 Pas. Gypsumboard 9 mm Akuistic

1.000 M2 Rangka Hollow @ Rp. 50,000.00 = Rp. 50,000.00
1.000 M2 Gypsumboard 9 mm akuistic @ Rp. 270,000.00 = Rp. 270,000.00
0.600 hari Pekerja @ Rp. 52,500.00 = Rp. 31,500.00
0.300 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 20,250.00
0.030 hari Mandor @ Rp. 77,500.00 = Rp. 2,325.00
JUMLAH = Rp. 374,075.00

32 1 M2 Pas. Gypsumboard 9 mm Rangka Crosstymenty

1.000 M2 Rangka Crosstymenty @ Rp. 55,000.00 = Rp. 55,000.00
1.000 M2 Gypsumboard 9 mm @ Rp. 42,900.00 = Rp. 42,900.00
0.340 hari Pekerja @ Rp. 52,500.00 = Rp. 17,850.00
0.170 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 11,475.00
0.017 hari Mandor @ Rp. 77,500.00 = Rp. 1,317.50
JUMLAH = Rp. 128,542.50
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

33 1 M2 Pas. Kalsiboard 4,5 mm Rangka Hollow

1.000 M2 Rangka Hollow @ Rp. 50,000.00 = Rp. 50,000.00
1.000 M2 Kalsiboard 4,5 mm @ Rp. 53,600.00 = Rp. 53,600.00
0.450 hari Pekerja @ Rp. 52,500.00 = Rp. 23,625.00
0.225 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 15,187.50
0.023 hari Mandor @ Rp. 77,500.00 = Rp. 1,743.75
JUMLAH = Rp. 144,156.25

34 1 M2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty

1.000 M2 Rangka Crosstymenty @ Rp. 55,000.00 = Rp. 55,000.00
1.000 M2 Kalsiboard 4,5 mm @ Rp. 53,600.00 = Rp. 53,600.00
0.510 hari Pekerja @ Rp. 52,500.00 = Rp. 26,775.00
0.255 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 17,212.50
0.026 hari Mandor @ Rp. 77,500.00 = Rp. 1,976.25
JUMLAH = Rp. 154,563.75

35 1 M2 Pas. Spandrell rangka Alumunium

1.000 M2 Spandrell rangka Alumunium @ Rp. 468,800.00 = Rp. 468,800.00
0.600 hari Pekerja @ Rp. 52,500.00 = Rp. 31,500.00
0.300 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 20,250.00
0.030 hari Mandor @ Rp. 77,500.00 = Rp. 2,325.00
JUMLAH = Rp. 522,875.00

36 1 M2 Pas. Spandrell rangka hollow

1.000 M2 Spandrell rangka hollow @ Rp. 468,800.00 = Rp. 468,800.00
0.600 hari Pekerja @ Rp. 52,500.00 = Rp. 31,500.00
0.300 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 20,250.00
0.030 hari Mandor @ Rp. 77,500.00 = Rp. 2,325.00
JUMLAH = Rp. 522,875.00

37 1 M' Pas. List Shadow line

1.000 M' List Shadow line @ Rp. 17,000.00 = Rp. 17,000.00
0.050 hari Pekerja @ Rp. 52,500.00 = Rp. 2,625.00
0.025 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 1,687.50
0.003 hari Mandor @ Rp. 77,500.00 = Rp. 193.75
JUMLAH = Rp. 21,506.25

38 1 M2 Aluminium Composite Panel

1.000 M2 Rangka ACP @ Rp. 252,900.00 = Rp. 252,900.00
1.000 M2 Aluminium Composite Panel @ Rp. 474,200.00 = Rp. 474,200.00
1.800 hari Pekerja @ Rp. 52,500.00 = Rp. 94,500.00
0.900 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 60,750.00
0.090 hari Mandor @ Rp. 77,500.00 = Rp. 6,975.00
JUMLAH = Rp. 889,325.00

39 1 M2 Finishing Panggung 1( Grc Board + Vynil)

1.000 M2 Rangka Panggung @ Rp. 85,000.00 = Rp. 85,000.00
1.000 M2 Grc Board @ Rp. 200,000.00 = Rp. 200,000.00
1.000 M2 Pelapis Vynil @ Rp. 175,000.00 = Rp. 175,000.00
2.400 hari Pekerja @ Rp. 52,500.00 = Rp. 126,000.00
1.200 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 81,000.00
0.120 hari Mandor @ Rp. 77,500.00 = Rp. 9,300.00
JUMLAH = Rp. 676,300.00

40 1 M2 Movable Partition Lengkap dengan aksesoris

1.000 M2 Movable Partition @ Rp. 1,687,500.00 = Rp. 1,687,500.00
1.000 Ls Aksesoris @ Rp. 337,500.00 = Rp. 337,500.00
6.000 hari Pekerja @ Rp. 52,500.00 = Rp. 315,000.00
3.000 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 202,500.00
0.300 hari Mandor @ Rp. 77,500.00 = Rp. 23,250.00
JUMLAH = Rp. 2,565,750.00

41 1 M2 Partisi gypsumboard rangkap, rangka besi C75

1.000 M2 Rangka Partisi besi C57 @ Rp. 65,000.00 = Rp. 65,000.00
2.000 M2 Gypsumboard 9 mm @ Rp. 42,900.00 = Rp. 85,800.00
0.900 hari Pekerja @ Rp. 52,500.00 = Rp. 47,250.00
0.450 hari Tukang Alumunium @ Rp. 67,500.00 = Rp. 30,375.00
 NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

0.045 hari Mandor @ Rp. 77,500.00 = Rp. 3,487.50

JUMLAH = Rp. 231,912.50

LANTAI
42 1 M2 Pas. Granit Tile 30 x 60 tangga dengan step nouzing
1.050 m2 Granit Tile 30 x 60 cm @ Rp. 174,200.00 = Rp. 182,910.00
5.550 bh Stepnosing 100 x 600 mm @ Rp. 17,600.00 = Rp. 97,680.00
15.000 Kg Perekat Keramik Lantai @ Rp. 3,850.00 = Rp. 57,750.00
0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
1.000 m2 Screed bawah keramik @ Rp. 41,811.00 = Rp. 41,811.00
0.623 hari Pekerja @ Rp. 52,500.00 = Rp. 32,681.25
0.125 hari Tukang Batu @ Rp. 67,500.00 = Rp. 8,403.75
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 964.88
JUMLAH = Rp. 434,680.88

43 1 M2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM

1.050 m2 Granit Tile 40 x 40 cm tipe rustic @ Rp. 174,200.00 = Rp. 182,910.00
15.000 Kg Perekat Keramik Lantai @ Rp. 3,850.00 = Rp. 57,750.00
0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
1.000 m2 Screed bawah keramik @ Rp. 41,811.00 = Rp. 41,811.00
0.623 hari Pekerja @ Rp. 52,500.00 = Rp. 32,681.25
0.125 hari Tukang Batu @ Rp. 67,500.00 = Rp. 8,403.75
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 964.88
JUMLAH = Rp. 337,000.88

44 1 M2 Pas. Granit Tile 120 x 120 cm

1.050 m2 Granit Tile 120 x 120 cm @ Rp. 675,000.00 = Rp. 708,750.00
15.000 Kg Perekat Keramik Lantai @ Rp. 3,850.00 = Rp. 57,750.00
0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
1.000 m2 Screed bawah keramik @ Rp. 41,811.00 = Rp. 41,811.00
0.623 hari Pekerja @ Rp. 52,500.00 = Rp. 32,681.25
0.125 hari Tukang Batu @ Rp. 67,500.00 = Rp. 8,403.75
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 964.88
JUMLAH = Rp. 862,840.88

45 1 M2 Pas. Granit Tile 60 x 60 cm warna terang ( A )

1.050 m2 Granit Tile 60 x 60 cm warna terang @ Rp. 148,500.00 = Rp. 155,925.00
15.000 Kg Perekat Keramik Lantai @ Rp. 3,850.00 = Rp. 57,750.00
0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
1.000 m2 Screed bawah keramik @ Rp. 41,811.00 = Rp. 41,811.00
0.623 hari Pekerja @ Rp. 52,500.00 = Rp. 32,681.25
0.125 hari Tukang Batu @ Rp. 67,500.00 = Rp. 8,403.75
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 964.88
JUMLAH = Rp. 310,015.88

46 1 M2 Granit utuh ( meja watafel dan gawangan Lift)

1.050 m2 Granit Alam @ Rp. 810,000.00 = Rp. 850,500.00
15.000 Kg Perekat Keramik Lantai @ Rp. 3,850.00 = Rp. 57,750.00
0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
3.735 hari Pekerja @ Rp. 52,500.00 = Rp. 196,087.50
0.747 hari Tukang Batu @ Rp. 67,500.00 = Rp. 50,422.50
0.075 hari Mandor @ Rp. 77,500.00 = Rp. 5,789.25
JUMLAH = Rp. 1,173,029.25

DINDING
47 1 M2 Granit Tile Dinding 300 x 600 mm
1.050 m2 Granit Tile dinding 30 x 60 cm @ Rp. 174,200.00 = Rp. 182,910.00
7.500 Kg Perekat Keramik Dinding @ Rp. 2,800.00 = Rp. 21,000.00
0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
0.623 hari Pekerja @ Rp. 52,500.00 = Rp. 32,681.25
0.125 hari Tukang Batu @ Rp. 67,500.00 = Rp. 8,403.75
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 964.88
JUMLAH = Rp. 258,439.88

48 1 M2 Pas. Granit Tile 60 x 60 cm pada kolom

1.050 m2 Granit Tile dinding 60 x 60 cm @ Rp. 174,200.00 = Rp. 182,910.00
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

7.500 Kg Perekat Keramik Dinding @ Rp. 2,800.00 = Rp. 21,000.00

0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
0.623 hari Pekerja @ Rp. 52,500.00 = Rp. 32,681.25
0.125 hari Tukang Batu @ Rp. 67,500.00 = Rp. 8,403.75
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 964.88
JUMLAH = Rp. 258,439.88

49 1 M2 Pekerjaan dinding kolam 60x60 Granit tile warna hitam

1.050 m2 Granit Tile dinding 60 x 60 cm hitam @ Rp. 174,200.00 = Rp. 182,910.00
7.500 Kg Perekat Keramik Dinding @ Rp. 2,800.00 = Rp. 21,000.00
0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
0.623 hari Pekerja @ Rp. 52,500.00 = Rp. 32,681.25
0.125 hari Tukang Batu @ Rp. 67,500.00 = Rp. 8,403.75
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 964.88
JUMLAH = Rp. 258,439.88

50 1 M' Pas. Border KM Granite Tile 10 x 60 cm

1.667 bh Border KM Granite Tile 10 x 60 cm @ Rp. 24,700.00 = Rp. 41,166.67
0.750 Kg Perekat Keramik Dinding @ Rp. 2,800.00 = Rp. 2,100.00
0.200 Kg Nat keramik @ Rp. 15,600.00 = Rp. 3,120.00
0.234 hari Pekerja @ Rp. 52,500.00 = Rp. 12,285.00
0.023 hari Tukang Batu @ Rp. 67,500.00 = Rp. 1,579.50
0.002 hari Mandor @ Rp. 77,500.00 = Rp. 181.35
JUMLAH = Rp. 60,432.52

51 1 M' Pas. Plint Granite Tile 10 x 60 cm

1.667 bh Plint Granite Tile 10 x 60 cm @ Rp. 24,700.00 = Rp. 41,166.67
0.750 Kg Perekat Keramik Dinding @ Rp. 2,800.00 = Rp. 2,100.00
0.200 Kg Nat keramik @ Rp. 15,600.00 = Rp. 3,120.00
0.234 hari Pekerja @ Rp. 52,500.00 = Rp. 12,285.00
0.023 hari Tukang Batu @ Rp. 67,500.00 = Rp. 1,579.50
0.002 hari Mandor @ Rp. 77,500.00 = Rp. 181.35
JUMLAH = Rp. 60,432.52

52 1 M2 Dinding keramik gwt 30x30

1.050 m2 Keramik Dinding 30 x 30 cm @ Rp. 121,500.00 = Rp. 127,575.00
7.500 Kg Perekat Keramik Dinding @ Rp. 2,800.00 = Rp. 21,000.00
0.800 Kg Nat keramik @ Rp. 15,600.00 = Rp. 12,480.00
0.623 hari Pekerja @ Rp. 52,500.00 = Rp. 32,681.25
0.125 hari Tukang Batu @ Rp. 67,500.00 = Rp. 8,403.75
0.012 hari Mandor @ Rp. 77,500.00 = Rp. 964.88
JUMLAH = Rp. 203,104.88

53 1 M2 Cat Dinding Interior Emulsi

0.180 kg Cat dinding Interior @ Rp. 41,250.00 = Rp. 7,425.00
0.082 kg Wall Filler @ Rp. 33,800.00 = Rp. 2,773.29
0.135 hari Pekerja @ Rp. 52,500.00 = Rp. 7,087.50
0.027 hari Tukang cat @ Rp. 67,500.00 = Rp. 1,822.50
0.003 hari Mandor @ Rp. 77,500.00 = Rp. 209.25
JUMLAH = Rp. 19,317.54

54 1 M2 Cat Kawung Interior Emulsi

0.270 kg Cat kawung Interior @ Rp. 62,000.00 = Rp. 16,740.00
0.109 kg Wall Filler @ Rp. 33,800.00 = Rp. 3,697.72
0.155 hari Pekerja @ Rp. 52,500.00 = Rp. 8,150.63
0.031 hari Tukang cat @ Rp. 67,500.00 = Rp. 2,095.88
0.003 hari Mandor @ Rp. 77,500.00 = Rp. 240.64
JUMLAH = Rp. 30,924.86

55 1 M2 Cat Dinding Eksterior Emulsi

0.180 kg Cat dinding Eksterior @ Rp. 98,800.00 = Rp. 17,784.00
0.109 kg Wall Filler @ Rp. 33,800.00 = Rp. 3,697.72
0.162 hari Pekerja @ Rp. 52,500.00 = Rp. 8,505.00
0.032 hari Tukang cat @ Rp. 67,500.00 = Rp. 2,187.00
0.003 hari Mandor @ Rp. 77,500.00 = Rp. 251.10
JUMLAH = Rp. 32,424.82
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

56 1 M2 Cat Plafond
0.180 kg Cat Plafond @ Rp. 41,250.00 = Rp. 7,425.00
0.169 hari Pekerja @ Rp. 52,500.00 = Rp. 8,859.38
0.034 hari Tukang cat @ Rp. 67,500.00 = Rp. 2,278.13
0.003 hari Mandor @ Rp. 77,500.00 = Rp. 261.56
JUMLAH = Rp. 18,824.06
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

57 1 Set Pas. Floor Drain

1.000 bh Floor Drain @ Rp. 346,600.00 = Rp. 346,600.00
6.975 kg Portland Cement @ Rp. 1,770.00 = Rp. 12,345.75
0.540 hari Pekerja @ Rp. 52,500.00 = Rp. 28,350.00
0.270 hari Tukang Batu @ Rp. 67,500.00 = Rp. 18,225.00
0.135 hari Mandor @ Rp. 77,500.00 = Rp. 10,462.50
JUMLAH = Rp. 415,983.25

58 1 Set Pas. Closet + Jet Washer

1.000 set Closet + Jet Washer @ Rp. 2,110,700.00 = Rp. 2,110,700.00
13.950 kg Portland Cement @ Rp. 1,770.00 = Rp. 24,691.50
1.800 hari Pekerja @ Rp. 52,500.00 = Rp. 94,500.00
0.900 hari Tukang Batu @ Rp. 67,500.00 = Rp. 60,750.00
0.450 hari Mandor @ Rp. 77,500.00 = Rp. 34,875.00
JUMLAH = Rp. 2,325,516.50

59 1 Set Pas. Wastafel Meja

1.000 set Wastafel Meja @ Rp. 3,250,000.00 = Rp. 3,250,000.00
13.950 kg Portland Cement @ Rp. 1,770.00 = Rp. 24,691.50
1.800 hari Pekerja @ Rp. 52,500.00 = Rp. 94,500.00
0.900 hari Tukang Batu @ Rp. 67,500.00 = Rp. 60,750.00
0.450 hari Mandor @ Rp. 77,500.00 = Rp. 34,875.00
JUMLAH = Rp. 3,464,816.50

60 1 Set Pas. Soap Holder

1.000 bh Soap Holder @ Rp. 78,000.00 = Rp. 78,000.00
0.360 hari Pekerja @ Rp. 52,500.00 = Rp. 18,900.00
0.180 hari Tukang Batu @ Rp. 67,500.00 = Rp. 12,150.00
0.090 hari Mandor @ Rp. 77,500.00 = Rp. 6,975.00
JUMLAH = Rp. 116,025.00

61 1 Set Pas. Tisue Holder

1.000 bh Tisue Holder @ Rp. 448,500.00 = Rp. 448,500.00
0.540 hari Pekerja @ Rp. 52,500.00 = Rp. 28,350.00
0.270 hari Tukang Batu @ Rp. 67,500.00 = Rp. 18,225.00
0.135 hari Mandor @ Rp. 77,500.00 = Rp. 10,462.50
JUMLAH = Rp. 505,537.50

62 1 Set Pas. Kran Stainless Steel

1.000 bh Kran Stainless Steel @ Rp. 201,500.00 = Rp. 201,500.00
0.540 hari Pekerja @ Rp. 52,500.00 = Rp. 28,350.00
0.270 hari Tukang Batu @ Rp. 67,500.00 = Rp. 18,225.00
0.135 hari Mandor @ Rp. 77,500.00 = Rp. 10,462.50
JUMLAH = Rp. 258,537.50

63 1 Set Pas. Urinal U57m

1.000 set Urinal U57m @ Rp. 2,086,500.00 = Rp. 2,086,500.00
13.950 kg Portland Cement @ Rp. 1,770.00 = Rp. 24,691.50
1.800 hari Pekerja @ Rp. 52,500.00 = Rp. 94,500.00
0.900 hari Tukang Batu @ Rp. 67,500.00 = Rp. 60,750.00
0.450 hari Mandor @ Rp. 77,500.00 = Rp. 34,875.00
JUMLAH = Rp. 2,301,316.50

64 1 Set Pas. Partisi Urinal

1.000 set Partisi Urinal @ Rp. 1,014,000.00 = Rp. 1,014,000.00
13.950 kg Portland Cement @ Rp. 1,770.00 = Rp. 24,691.50
1.080 hari Pekerja @ Rp. 52,500.00 = Rp. 56,700.00
0.540 hari Tukang Batu @ Rp. 67,500.00 = Rp. 36,450.00
0.270 hari Mandor @ Rp. 77,500.00 = Rp. 20,925.00
JUMLAH = Rp. 1,152,766.50

65 1 Set Pas. Kaca Cermin 5 mm

1.000 set Kaca Cermin 5 mm @ Rp. 1,125,000.00 = Rp. 1,125,000.00
1.080 hari Pekerja @ Rp. 52,500.00 = Rp. 56,700.00
0.540 hari Tukang Batu @ Rp. 67,500.00 = Rp. 36,450.00
0.270 hari Mandor @ Rp. 77,500.00 = Rp. 20,925.00
JUMLAH = Rp. 1,239,075.00
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA
NO KUANTITASSATUAN URAIAN HARGA SATUAN JUMLAH HARGA

66 1 Set Cubicle Toilet

1.000 set Cubicle Toilet @ Rp. 5,525,000.00 = Rp. 5,525,000.00
0.900 hari Pekerja @ Rp. 52,500.00 = Rp. 47,250.00
0.450 hari Tukang Batu @ Rp. 67,500.00 = Rp. 30,375.00
0.225 hari Mandor @ Rp. 77,500.00 = Rp. 17,437.50
JUMLAH = Rp. 5,620,062.50

67 1 Set Pas. Kran Wastafel

1.000 set Kran Wastafel @ Rp. 201,500.00 = Rp. 201,500.00
0.540 hari Pekerja @ Rp. 52,500.00 = Rp. 28,350.00
0.270 hari Tukang Batu @ Rp. 67,500.00 = Rp. 18,225.00
0.135 hari Mandor @ Rp. 77,500.00 = Rp. 10,462.50
JUMLAH = Rp. 258,537.50

Semarang, 26 Agustus 2015

PT. ADHI KARYA ( Persero ) Tbk.

DIVISI KONSTRUKSI VII

Ir. SUKARYO
Kepala
 DAFTAR SATUAN UPAH TENAGA KERJA, BAHAN DAN ALAT

PEKERJAAN : PAKET PEKERJAAN LANJUTAN PEMBANGUNAN

GEDUNG PENDIDIKAN UNNES SEMARANG TAHAP VII
TAHUN ANGGARAN APBN 2015
LOKASI : JALAN KELUD RAYA SEMARANG
TAHUN : 2015

HARGA SATUAN
NO URAIAN SATUAN (Rp.) KETERANGAN

A. UPAH
1 Pekerja hari 52,500.00
2 Mandor hari 77,500.00
3 Tukang besi hari 67,500.00
4 Tukang batu hari 67,500.00
5 Tukang kayu hari 67,500.00
6 Tukang Alumunium hari 67,500.00
7 Tukang cat hari 67,500.00
8 Kepala tukang hari 72,500.00

B. BAHAN
1 Pasir urug m3 195,000.00
2 Pasir pasang m3 338,000.00
3 Pasir beton m3 338,000.00
4 Batu belah m3 299,000.00
5 Portland Cement kg 1,770.00
6 Batu Pecah 2/3 m3 299,000.00
7 Kawat bendrat kg 18,200.00
8 Besi beton kg 7,560.00
9 Paku kg 18,000.00
10 Multiplex 9 mm Lbr 174,000.00
11 Balok kayu meranti m3 3,240,000.00
12 Papan kayu meranti m3 3,360,000.00
13 Minyak bekisting Ltr 33,000.00
14 Beton ready mix K-300 m3 1,022,000.00
15 Waterproofing Coating m2 90,000.00
16 Waterproofing Membran m2 97,500.00
17 Rangka atap baja ringan m2 165,000.00
18 Bata ringan Bh 8,600.00
19 semen instant pasangan bata ringan Kg 3,850.00
20 semen instant plesteran bata ringan Kg 1,610.00
21 semen instant untuk acian Kg 2,860.00
22 Semen Instan untuk Skim Coat Kg 3,480.00
23 Perekat Keramik Lantai Kg 3,850.00
24 Perekat Keramik Dinding Kg 2,800.00
25 Nat keramik Kg 15,600.00
26 Granit Alam m2 810,000.00
27 Granit Tile 120 x 120 cm m2 675,000.00
28 Granit Tile 60 x 60 cm warna terang m2 148,500.00
29 Granit Tile 40 x 40 cm tipe rustic m2 174,200.00
30 Granit Tile 30 x 60 cm m2 174,200.00
31 Granit Tile dinding 60 x 60 cm m2 174,200.00
32 Granit Tile dinding 60 x 60 cm hitam m2 174,200.00
33 Granit Tile dinding 30 x 60 cm m2 174,200.00
34 Keramik Dinding 30 x 30 cm m2 121,500.00
35 Border KM Granite Tile 10 x 60 cm bh 24,700.00
36 Plint Granite Tile 10 x 60 cm bh 24,700.00
37 Stepnosing 100 x 600 mm bh 17,600.00
 HARGA SATUAN
NO URAIAN SATUAN (Rp.) KETERANGAN

38 Cat kawung Interior kg 62,000.00

39 Cat dinding Interior kg 41,250.00
40 Cat dinding Eksterior kg 98,800.00
41 Cat Plafond kg 41,250.00
42 Wall Filler kg 33,800.00
43 List Shadow line M' 17,000.00
44 Rangka Hollow M2 50,000.00
45 Rangka Crosstymenty M2 55,000.00
46 Kalsiboard 4,5 mm M2 53,600.00
47 Gypsumboard 9 mm M2 42,900.00
48 Gypsumboard 9 mm Akuistic M2 270,000.00
49 Spandrell rangka hollow M2 468,800.00
50 Spandrell rangka Alumunium M2 468,800.00
51 Rangka ACP M2 252,900.00
52 Aluminium Composite Panel M2 474,200.00
53 Rangka Panggung M2 85,000.00
54 Grc Board M2 200,000.00
55 Pelapis Vynil M2 175,000.00
56 Movable Partition M2 1,687,500.00
57 Rangka Partisi besi C57 M2 65,000.00
58 Metal roof m2 281,300.00
59 Bubungan Metal roof m' 104,100.00
60 Floor Drain bh 346,600.00
61 Closet + Jet Washer set 2,110,700.00
62 Wastafel Meja set 3,250,000.00
63 Soap Holder bh 78,000.00
64 Tisue Holder bh 448,500.00
65 Kran Stainless Steel bh 201,500.00
66 Urinal U57m set 2,086,500.00
67 Partisi Urinal set 1,014,000.00
68 Kaca Cermin 5 mm set 1,125,000.00
69 Cubicle Toilet set 5,525,000.00
70 Kran Wastafel set 201,500.00

C. PERALATAN
1 Stamper Jam 102,000.00
2 Excavator Jam 460,000.00
3 Dump Truck Jam 132,000.00
4 Concrete vibrator jam 41,000.00
5 Concrete Mixer Jam 61,000.00

Semarang, 26 Agustus 2015

PT. ADHI KARYA ( Persero ) Tbk.

DIVISI KONSTRUKSI VII

Ir. SUKARYO
 HARGA SATUAN
NO URAIAN SATUAN (Rp.) KETERANGAN

Kepala
 DAFTAR HARGA SATUAN PEKERJAAN

PEKERJAAN : PAKET PEKERJAAN LANJUTAN PEMBANGUNAN

GEDUNG PENDIDIKAN UNNES SEMARANG TAHAP VII
TAHUN ANGGARAN APBN 2015
LOKASI : JALAN KELUD RAYA SEMARANG
TAHUN : 2015

HARGA SATUAN
NO URAIAN (Rp.) KETERANGAN

1 1 M3 Galian Tanah sedalam 1 M 41,062.50

2 1 M3 Galian Tanah sedalam 3 M 42,269.13
3 1 M3 Urugan Tanah Kembali 20,334.38
4 1 M3 Urugan pasir 255,087.50
5 1 M3 Pekerjaan Beton ready mix K-300 1,144,145.00
6 1 Kg Pembesian 11,058.25
7 1 M2 Bekisting Foot Plat 123,016.67
8 1 M2 Bekisting Plat Lantai 151,478.67
9 1 M2 Bekisting Dinding 242,506.67
10 1 M3 Beton Lantai Kerja K-100 814,050.00
11 1 M2 Beton Lantai Kerja K-100 72,742.00
12 1 M2 Waterproofing Coating 139,732.88
13 1 M2 Waterproofing dasar kolam 97,921.88
14 1 M2 Waterproofing Membran 147,232.88
15 1 M3 Pekerjaan Beton K-300 (Meja wastafel) 4,396,952.22
16 1 M2 Rangka atap baja ringan 207,800.00
17 1 M2 Menutup atap dengan Metal Roof 304,942.50
18 1 M' Menutup bubungan pada atap metalroof 107,477.50
19 1 M3 Balok Praktis 5,763,695.50
20 1 M3 Kolom Praktis 5,442,770.50
21 1 M3 Pasangan pondasi batu kali 1pc : 4ps 848,462.10
22 1 M2 Pasangan Bata Ringan 128,826.04
23 1 M2 Plesteran Bata Ringan 50,957.81
24 1 M2 Plesteran beton semen instan 33,466.25
25 1 M2 Acian 17,976.69
26 1 M' Plesteran sudut/skoneng + Tali air 37,535.50
27 1 M2 Screed 41,811.00
28 1 M2 Plafond gypsum tebal 9 mm rangka Hollow 119,937.50
29 1 M2 Pas. Gypsumboard 9 mm Akuistic 374,075.00
30 1 M2 Pas. Gypsumboard 9 mm Rangka Crosstymenty 128,542.50
31 1 M2 Pas. Kalsiboard 4,5 mm Rangka Hollow 144,156.25
32 1 M2 Pas. Kalsiboard 4,5 mm Rangka Crosstymenty 154,563.75
33 1 M2 Pas. Spandrell rangka Alumunium 522,875.00
34 1 M2 Pas. Spandrell rangka hollow 522,875.00
35 1 M' Pas. List Shadow line 21,506.25
36 1 M2 Aluminium Composite Panel 889,325.00
37 1 M2 Finishing Panggung 1( Grc Board + Vynil) 676,300.00
38 1 M2 Movable Partition Lengkap dengan aksesoris 2,565,750.00
39 1 M2 Partisi gypsumboard rangkap, rangka besi C75 231,912.50
40 1 M2 Pas. Granit Tile 30 x 60 tangga dengan step nouzing 434,680.88
41 1 M2 Pas. Granit Tile 40 x 40 cm tipe rustic untuk KM 337,000.88
42 1 M2 Pas. Granit Tile 120 x 120 cm 862,840.88
43 1 M2 Pas. Granit Tile 60 x 60 cm warna terang ( A ) 310,015.88
44 1 M2 Granit utuh ( meja watafel dan gawangan Lift) 1,173,029.25
45 1 M2 Granit Tile Dinding 300 x 600 mm 258,439.88
46 1 M2 Pas. Granit Tile 60 x 60 cm pada kolom 258,439.88
47 1 M2 Pekerjaan dinding kolam 60x60 Granit tile warna hitam 258,439.88
48 1 M' Pas. Border KM Granite Tile 10 x 60 cm 60,432.52
49 1 M' Pas. Plint Granite Tile 10 x 60 cm 60,432.52
50 1 M2 Dinding keramik gwt 30x30 203,104.88
51 1 M2 Cat Dinding Interior Emulsi 19,317.54
52 1 M2 Cat Kawung Interior Emulsi 30,924.86
53 1 M2 Cat Dinding Eksterior Emulsi 32,424.82
54 1 M2 Cat Plafond 18,824.06
55 1 Set Pas. Floor Drain 415,983.25
56 1 Set Pas. Closet + Jet Washer 2,325,516.50
 HARGA SATUAN
NO URAIAN (Rp.) KETERANGAN

57 1 Set Pas. Wastafel Meja 3,464,816.50

58 1 Set Pas. Soap Holder 116,025.00
59 1 Set Pas. Tisue Holder 505,537.50
60 1 Set Pas. Kran Stainless Steel 258,537.50
61 1 Set Pas. Urinal U57m 2,301,316.50
62 1 Set Pas. Partisi Urinal 1,152,766.50
63 1 Set Pas. Kaca Cermin 5 mm 1,239,075.00
64 1 Set Cubicle Toilet 5,620,062.50
65 1 Set Pas. Kran Wastafel 258,537.50

Semarang, 26 Agustus 2015

PT. ADHI KARYA (Persero) Tbk

DIVISI KONSTRUKSI VII

Ir. SUKARYO
Kepala
 FORMULIR REKAPITULASI PERHITUNGAN TINGKAT KOMPONEN DALAM NEGERI ( TKDN )

Pekerjaan PAKET PEKERJAAN LANJUTAN PEMBANGUNAN

GEDUNG PENDIDIKAN UNNES SEMARANG TAHAP VII
TAHUN ANGGARAN APBN 2015
Tahun 2015
Nama Perusahaan : PT. ADHI KARYA (Persero) Tbk. Divisi Konstruksi VII

Nilai Gabungan Barang dan Jasa

TKDN
( Rp )

URAIAN PEKERJAAN Barang/

KDN KLN Total Gabungan
Jasa

(1) (2) (3) (4) (5) (6)

BARANG *)
I. Material Langsung (bahan baku) 32,256,367,526.82 3,546,315,000.00 35,802,682,526.82 90.09% 80.36%
II. Peralatan (Barang Jadi) - - - 0.00% 0.00%
A. Sub Total Barang 32,256,367,526.82 3,546,315,000.00 35,802,682,526.82 90.09% 80.36%

JASA **)
III. Menejemen proyek dan perekayasaan - - 0.00% 0.00%
IV. Alat kerja/ Fasilitas kerja 401,375,364.65 - 401,375,364.65 9.26% 1.00%
V. Konstruksi dan fabrikasi 3,933,478,573.57 - 3,933,478,573.57 90.74% 9.80%
VI. Jasa umum - - - 0.00% 0.00%
B. Sub Total Jasa 4,334,853,938.22 - 4,334,853,938.22 100.00% 10.80%

C. TOTAL BIAYA ( A + B ) 36,591,221,465.04 3,546,315,000.00 40,137,536,465.04 91.16% 91.16%

Semarang, 26 Agustus 2015

PT. ADHI KARYA (Persero) Tbk.
Divisi Konstruksi VII

Ir. SUKARYO
Kepala