Penawaran Gd. Serbaguna Total Persada

REKAPITULASI HARGA PENAWARAN
PEKERJAAN : LANJUTAN PEMBANGUNAN GEDUNG SERBAGUNA PERUM TOTAL PERSADA

LOKASI : KOTA TANGERANG
TH. ANGGARAN : ###
NO. URAIAN PEKERJAAN JUMLAH BIAYA
I PEKERJAAN PERSIAPAN 5,111,843.00
II PEKERJAAN PONDASI DAN STRUKTUR BAWAH 10,041,265.08
III PEKERJAAN STRUKTUR 143,794,409.41
IV PEKERJAAN ATAP -
V PEKERJAAN DINDING DAN PLAFOND 77,033,659.56
VI PEKERJAAN LANTAI BETON ARENA 219,981,373.06
VII PEKERJAAN LANTAI KERAMIK DAN RABAT 30,705,471.66
VIII PEKERJAAN PINTU DAN JENDELA -
IX PEKERJAAN PENGECATAN DAN WATERPROOFING -
X PEKERJAAN PLUMBING & SANITAIR -
XII PEKERJAAN ELEKTRIKAL -

XIII PEKERJAAN SARANA LUAR -
TOTAL 486,668,021.77
PAJAK 10 % 48,666,802.18
GRAND TOTAL 535,334,823.95
DIBULATKAN 535,334,000.00
TERBILANG : ###
Jakarta, 18 Mei 2015

PENAWAR,
PT. ISTANA IMADAH MORA
ROSTA MANULLANG
Direktur
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN : LANJUTAN PEMBANGUNAN GEDUNG SERBAGUNA PERUM TOTAL PERSADA

LOKASI : KOTA TANGERANG
2015
TH. ANGGARAN :
SATU HARGA
No. URAIAN VOLUME JUMLAH
AN SATUAN
I PEKERJAAN PERSIAPAN
1 Papan nama proyek unit 1.00 311,459.00 311,459.00
2 Pembuatan Direksi Keet m2 12.00 400,032.00 4,800,384.00
3 Air dan Listrik Kerja bln 5.00 -
4 Pagar Pengaman Proyek m1 112.02 -
5 Mobilisasi dan demobilisasi ls 1.00 -
6 Biaya administrasi Proyek ls 1.00 -
Subtotal 5,111,843.00
II PEKERJAAN PONDASI DAN STRUKTUR BAWAH
1 Sloof Beton (SL2) m3 1.98 5,071,346.00 10,041,265.08
Subtotal 10,041,265.08
III PEKERJAAN STRUKTUR
1 Kolom Beton (K2) m3 0.90 4,870,398.00 4,383,358.20
2 Pas. Angkur bh 48.00 11,800.00 566,400.00
3 Base Plate Kolom Baja kg 220.00 -
4 Kolom Baja IWF (KB1) kg 2,774.52 29,666.00 82,308,910.32
5 Kolom Praktis (10/10) m3 1.76 4,145,054.00 7,295,295.04
6 Ring Balok Beton 1 (RB1) m3 1.50 5,376,936.00 8,065,404.00
7 Ring Balok Beton 2 (RB2) m3 2.53 5,568,569.00 14,088,479.57
8 Dak Talang Beton m3 3.90 4,363,366.00 17,017,127.40
9 Lisplank Beton m3 2.48 4,060,256.00 10,069,434.88
Subtotal 143,794,409.41
IV PEKERJAAN ATAP
1 Rangka Atap Kuda-Kuda Utama (T1) kg 2,686.40 -
2 Rangka Atap Kuda-Kuda Depan (T2) kg 554.67 -
3 Rangka Atap Kuda-Kuda Canopy (T3) kg 512.00 -
4 Rangka Lisplank (T4) kg 300.00 -
5 Rangka Penghubung Kuda-Kuda Utama (CR 1 & 2) kg 1,500.00 -
6 Pelat Sambung Rangka Atap + Dudukan Gording kg 150.00 -
7 Mur Baut HTB (High Tension Bolt) Sambungan Kuda-Ku bh 336.00 -
8 Gording Canal Atap kg 4,346.08 -
9 Trekstang dan Ikat Angin (Diagonal Bracing) Lengkap dg kg 20.00 -
10 Pas. Atap Zincalume t=0,4mm Color Coated (t=0,45mm T m2 733.90 -
11 Pas. Nok atap Zincalume t=0,4mm Color Coated (t=0,45 m1 28.00 -
12 Pas. Insulasi Atap Alumunium Foil, Glasswool dan roofme m2 733.90 -
Subtotal -
V PEKERJAAN DINDING DAN PLAFOND
1 Pas. Dinding Batu Bata, t= 1/2 Bata ad. 1 : 5 m2 323.52 90,979.00 29,433,526.08
2 Pek. Plasteran dan Acian ad. 1 : 5 m2 647.04 55,212.00 35,724,372.48
3 Pek. Pipa BIP Jaring Pengaman, 3" t= 3,25mm dan 2" t kg 2,080.00 -
4 Pek. Pelat Dudukan Pipa (Base Plate) kg 87.00 -
5 Pas. Angkur Pipa bh 40.00 -
6 Kawat Harmonika Galvanis BWG mesh 55x55 mm t= 3,2 m2 368.00 -
7 Besi polos dia. 10 penjepit kawat harmonika kg 234.03 8,700.00 2,036,061.00
8 Pas. Dinding Zincalume t=0,4mm Color Coated (t=0,45 m2 117.00 84,100.00 9,839,700.00
9 Pas. Dinding Polycarbonate Gelombang m2 30.00 -
10 Gording Canal Dinding kg 550.00 -
11 Trekstang Dinding bh 57.00 -
12 Pelat Dudukan Gording kg 55.00 -
13 Pas. Plafond GRC Rangka Hollow m2 207.00 -
Subtotal 77,033,659.56
VI PEKERJAAN LANTAI BETON ARENA
1 Urugan Pasir Bawah Pelat lantai m3 69.05 294,922.00 20,364,364.10
2 Beton Lantai K-225 wiremesh M6-150 Finish Trowel m3 138.08 1,445,662.00 199,617,008.96
3 Gawang Futsal dan Jaring Standar unit 2.00 -
Subtotal 219,981,373.06
VII PEKERJAAN LANTAI KERAMIK DAN RABAT
1 Rabat Beton t = 7 cm m2 6.93 61,637.00 427,144.41
2 Lantai Kerja bawah Rabat dan Pas. Keramik t = 5 cm m3 5.95 971,423.00 5,779,966.85
3 Urugan Pasir Bawah lantai t = 5 cm m3 5.95 294,922.00 1,754,785.90
4 Pas. Keramik Lantai Uk. 40 x 40 m2 156.00 124,426.00 19,410,456.00
5 Pas. Keramik Lantai Uk. 20 x 20 Anti Slip m2 22.50 124,951.00 2,811,397.50
6 Pas. Keramik Dinding Uk. 20 x 25 m2 87.75 -
7 Pas. Plint Keramik Standar m1 9.00 57,969.00 521,721.00
Subtotal 30,705,471.66
VIII PEKERJAAN PINTU DAN JENDELA
1 Pas. Pintu Double Alumunium (P1) bh 2.00 -
2 Pas. Pintu Alumunium (P2) bh 2.00 -
3 Pas. Pintu Geser Pipa Galvanis 2" Jaring Kawat Harmoni bh 2.00 -
4 Pekerjaan Pintu PVC bh 6.00 -
5 Pas. Jendela Alumunium (J1) bh 2.00 -
6 Pas. Jendela Alumunium (J2) bh 4.00 -
Subtotal -
IX PEKERJAAN PENGECATAN DAN WATERPROOFING
1 Pek. Cat Besi Struktur Baja dan Besi Pipa m2 129.35 -
2 Pek. Cat Dinding Exterior Weathershield m2 293.52 -
3 Pek. Cat Dinding Interior m2 472.12 -
4 Pek. Cat Plafond m2 207.00 -
5 Pek. Cat Lapangan dan Garis Lapangan m2 513.00 -
6 Pek. Waterproofing Talang Beton m2 19.00 -
Subtotal -
X PEKERJAAN PLUMBING & SANITAIR
1 Closet Jongkok unit 4.00 -
2 Floor Drain bh 6.00 -
3 Roof Drain Cast Iron 4" Talang Beton bh 6.00 -
4 Kran Air Ø 1/2" bh 8.00 -
5 Shower Air Tempel Standar bh 2.00 -
6 Instalasi Air Kotor / Bekas Pipa PVC AW 4" m1 24.00 -
7 Instalasi Air Bersih Pipa PVC AW 1/2" dan 1" m1 28.00 -
8 Instalasi Pipa Buangan Air Hujan Pipa PVC AW 3" m1 16.00 -
9 Pompa Air Jet Pump unit 1.00 -
10 Tanki Air Kapasitas 1000 Ltr unit 1.00 -
11 Septictank FRP Sistem Biotech cap. 3 m3 + Pondasi + R unit 2.00 -
12 Water Tower Rangka Besi Siku L 50,50,5 unit 1.00 -
Subtotal -
XII PEKERJAAN ELEKTRIKAL
1 Instalasi Titik Lampu Kabel NYM 3 x 2,5 mm titik 24.00 -
2 Instalasi Stop Kontak Kabel NYM 3 x 2,5 mm titik 10.00 -
3 Pasangan Saklar Double titik 6.00 -
4 Pasangan Skalar Tunggal titik 3.00 -
5 Pasangan Stop Kontak titik 5.00 -
6 Lampu SL 25 Watt (Inbouw), Termasuk Bahan. Komplit titik 9.00 -
7 Lampu TL 2x36 watt (Inbouw), Termasuk Bahan. Komplit titik 3.00 -
8 Lampu HPIT 250 W Tipe Tango Lengkap titik 12.00 -
9 Lampu Sorot SL 36 watt + reflector PAR 368 titik 2.00 -
10 Box Panel uk. 70x50x40 bh 1.00 -
11 MCB Pembagi 6 A bh 25.00 -
12 Lampu Taman SL 25 watt Tiang Pipa GIP t= 2m + Pondas bh 15.00 -
13 Penangkal Petir + Grounding set 3.00 -
14 Installasi Listrik PLN + KWH Meter watt 7,700.00 -
Subtotal -
XIII PEKERJAAN SARANA LUAR
1 Saluran Buis Beton 1/2 Ø 30 cm m1 315.48 -
2 Sumur Resapan dia. 1m unit 4.00 -
3 Pek. Pemasangan Paving Block t = 6 cm K250 m2 710.00 -
4 Sirtu Bawah Paving block t=20cm + Pemadatan m3 142.00 -
5 Pek. Pasangan Kansteen K250 uk. 40.20.10 m1 316.90 -
6 Huruf Stainless Steel tinggi 30 cm tebal 7 cm bh 15.00 -
7 Huruf Stainless Steel tinggi 25 cm tebal 7 cm bh 26.00 -
8 Pasang Logo Kota Tangerang Stainless Steel bh 1.00 -
9 Penanaman Pohon Pucuk Merah t = 1 m bh 20.00 -
10 Penanaman Pohon Trembesi t = 4 - 5 m phn 15.00 -
11 Penanaman Rumput Gajah Mini m2 135.05 -
Subtotal -
ANALISA TEKNIS
HARGA SATUAN PEKERJAAN
NO. URAIAN KOEF. SAT. HARGA SATUAN JUMLAH
PEKERJAAN PERSIAPAN
PS01 1 m2 - Pembersihan Lokasi

Pekerja 0.0500 hr 78,700.00 3,935.00
Mandor 0.0100 hr 131,200.00 1,312.00
JUMLAH 5,247.00
DIBULATKAN 5,247.00
PS02 1 bh - Papan nama proyek
Multipleks 120 x 240, 9 mm 0.5000 lbr 143,400.00 71,700.00
Kaso kayu meranti 0.0280 m3 3,205,700.00 89,759.60
Penulisan 1.0000 ls 100,000.00 100,000.00
Ongkos pasang 1.0000 ls 50,000.00 50,000.00
JUMLAH 311,459.60
DIBULATKAN 311,459.00
PS03 1 m2 - Direksikeet (lantai plesteran)
Pasir pasang 0.2500 m3 279,800.00 69,950.00
Pasir beton 0.0517 m3 301,000.00 15,561.70
Batu bata merah 25.0000 bh 400.00 10,000.00
Semen PC 50 kg 0.2500 zak 79,000.00 19,750.00
Kayu kaso meranti 0.0300 m3 3,205,700.00 96,171.00
Triplek 122 x 244 x 4 mm 1.0000 lbr 70,900.00 70,900.00
Engsel pintu uk 3 " 0.1667 bh 26,700.00 4,450.89
Asbes semen gelombang 250x92 x 0. 5 cm 0.5000 lbr 60,900.00 30,450.00
Paku segala ukuran ( rata-rata) 0.5000 kg 16,000.00 8,000.00
Kunci gembok 0.0834 bh 15,000.00 1,251.00
Pekerja 0.4000 hr 78,700.00 31,480.00
Tukang batu 0.0834 hr 94,500.00 7,881.30
Tukang kayu 0.3340 hr 94,500.00 31,563.00
Mandor 0.0200 hr 131,200.00 2,624.00
JUMLAH 400,032.89
PS04 1 m1 - Pagar BRC tinggi 1,2 cm
BRC t = 1.2 m Ø 8 1.0000 m1 194,300.00 194,300.00
Tiang BRC 1.2500 m1 83,100.00 103,875.00
Galian tanah pondasi 0.1200 m3 62,305.00 7,476.60
Pasir beton 0.0150 m3 301,000.00 4,515.00
Batu pecah 3/4 0.0290 m2 278,300.00 8,070.70
Semen PC ( 50 kg ) 0.2250 m2 79,000.00 17,775.00
Pekerja 0.0420 hr 78,700.00 3,305.40
Tukang batu 0.0420 hr 94,500.00 3,969.00
Kepala Tukang Batu 0.0040 hr 105,000.00 420.00
Mandor 0.0020 hr 131,200.00 262.40
JUMLAH 343,969.10
PS05 1 m1 - Pengukuran & pemasangan bouwplank
Kayu Kaso terentang 5/7-400 cm 0.0040 m3 3,205,700.00 12,822.80
Kayu Papan terentang 2/20- 400 cm 0.0060 m3 2,420,000.00 14,520.00
Paku segala ukuran 0.0200 kg 16,000.00 320.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang Kayu 0.0500 hr 94,500.00 4,725.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 36,978.80
PS06 1 m1 - Pagar Pengaman Proyek
Pasir Beton 0.0012 m³ 301,000.00 361.20
Batu kali 0.0048 m³ 265,800.00 1,275.84
Semen PC ( 50 kg ) 0.0170 zak 1,900,000.00 32,300.00
Kaso Meranti Jambi Basah uk. 5 x 10 x 400 cm 0.0360 m³ 3,205,700.00 115,405.20
Seng Gelombang BJLS 28 (80x180) cm 1.4300 lbr 55,300.00 79,079.00
Paku Kayu Segala uk. 0.0200 kg 16,000.00 320.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang Batu 0.3750 hr 94,500.00 35,437.50

Tukang Kayu 0.1500 hr 94,500.00 14,175.00
Mandor 0.0150 hr 131,200.00 1,968.00
JUMLAH 303,931.74
PEKERJAAN TANAH
TN01 1 m3 - Perataan Tanah

Pekerja 0.0500 hr 78,700.00 3,935.00
Mandor 0.0100 hr 131,200.00 1,312.00
JUMLAH 5,247.00
DIBULATKAN 5,247.00
TN02 1 m3 - Galian Tanah Biasa Kedalaman 1 m
Pekerja 0.7500 hr 78,700.00 59,025.00
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 62,305.00
TN03 1 m3 - Galian Tanah Biasa Kedalaman 1 m - 2 m
Pekerja 0.9000 m3 78,700.00 70,830.00
Mandor 0.0450 hr 131,200.00 5,904.00
JUMLAH 76,734.00
Pekerja 1.0500 hr 78,700.00 82,635.00
Mandor 0.0670 hr 131,200.00 8,790.40
JUMLAH 91,425.40
Pekerja 0.9400 hr 78,700.00 73,978.00
Mandor 0.0940 hr 131,200.00 12,332.80
JUMLAH 86,310.80
TN06 1 m3 - Galian tanah kedalaman 1 - 5 m dengan alat besar
Pekerja 0.2000 hr 78,700.00 15,740.00
Mandor 0.0020 hr 131,200.00 262.40
Excavator kap. 80 - 120 HP 0.1000 jam 226,000.00 22,600.00
JUMLAH 38,602.40
TN07 1 m3 - Galian Tanah Keras
Pekerja 1.0000 hr 78,700.00 78,700.00
Mandor 0.0320 hr 131,200.00 4,198.40
JUMLAH 82,898.40
TN08 1 m3 - Galian Tanah Berbatu
Pekerja 1.9600 hr 78,700.00 154,252.00
Mandor 0.0323 hr 131,200.00 4,237.76
JUMLAH 158,489.76
TN09 1 m3 - Galian Tanah Lumpur
Pekerja 1.2000 hr 78,700.00 94,440.00
Mandor 0.0450 hr 131,200.00 5,904.00
JUMLAH 100,344.00
TN10 1 m3 - Galian Tanah Sumuran Kedalaman Max. 10 m
Pekerja 1.2000 hr 78,700.00 94,440.00
Mandor 0.0500 hr 131,200.00 6,560.00
JUMLAH 101,000.00
TN11 1 m3 - Angkutan Galian Jarak Max. 30 m
Pekerja 0.2480 hr 78,700.00 19,517.60
Mandor 0.0080 hr 131,200.00 1,049.60
JUMLAH 20,567.20
TN12 1 m3 - Urugan Tanah Bekas Galian
Pekerja 0.3000 hr 78,700.00 23,610.00
Mandor 0.0100 hr 131,200.00 1,312.00

JUMLAH 24,922.00
TN13 1 m3 - Urugan Tanah bahan dari luar dipadatkan dg stamper tiap 20 cm (tanah biasa)
Tanah Urug 1.2000 m3 145,000.00 174,000.00
Pekerja 0.1240 hr 78,700.00 9,758.80
Mandor 0.0040 hr 131,200.00 524.80
Stamper, 5 HP, Kap. 0.17 ton 0.9000 jam 43,000.00 38,700.00
JUMLAH 222,983.60
TN14 1 m3 - Urugan Tanah bahan dari luar (tanah biasa)
Tanah Urug 1.2000 m3 145,000.00 174,000.00
Pekerja 0.5000 hr 78,700.00 39,350.00
Mandor 0.0010 hr 131,200.00 131.20
JUMLAH 213,481.20
TN15 1 m3 - Urugan Tanah bahan dari luar pakai alat besar ( tiap 20 cm ) tanah biasa
Tanah Urug 1.2000 m3 145,000.00 174,000.00
Pekerja 0.1240 hr 78,700.00 9,758.80
Mandor 0.0040 hr 131,200.00 524.80
Buldozer kap. 100 - 150 HP 0.1000 jam 258,900.00 25,890.00
JUMLAH 210,173.60
TN16 1 m3 - Urugan tanah bahan dari luar pakai alat besar ( tiap 20 cm) tanah berbatu
Tanah Urug 1.2000 m3 145,000.00 174,000.00
Pekerja 0.1500 hr 78,700.00 11,805.00
Mandor 0.0050 hr 131,200.00 656.00
Buldozer kap. 100 - 150 HP 0.1500 jam 258,900.00 38,835.00
JUMLAH 225,296.00
TN17 1 m3 - Urugan pasir bawah lantai & pondasi
Pasir Urug 1.2000 m3 225,000.00 270,000.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Mandor 0.0100 hr 131,200.00 1,312.00
JUMLAH 294,922.00
TN18 1 m3 - Urugan Sirtu
Sirtu 1.2000 m3 250,200.00 300,240.00
Pekerja 0.2500 hr 78,700.00 19,675.00
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 323,195.00
TN19 1 m3 - Urugan Abu Batu
Abu Batu 1.2000 m3 264,300.00 317,160.00
Pekerja 0.5000 hr 78,700.00 39,350.00
Mandor 0.0200 hr 131,200.00 2,624.00
JUMLAH 359,134.00
TN20 1 m3 - Pemadatan Tanah ( tiap 20 cm ) dengan stamper
Pekerja 0.3000 hr 78,700.00 23,610.00
Mandor 0.0050 hr 131,200.00 656.00
Stamper 0.9000 jam 43,000.00 38,700.00
JUMLAH 62,966.00
PEKERJAAN PONDASI
PD01 1 m3 - Lantai kerja, mutu fc = 7.4 MPa (K.100)

Pasir beton 0.6200 m3 301,000.00 186,620.00
Split pecah mesin 2/3 0.7400 m3 278,300.00 205,942.00
Semen PC ( 50 kg ) 4.9400 zak 79,000.00 390,260.00
Pekerja 1.6500 hr 78,700.00 129,855.00
Tukang batu 0.2500 hr 94,500.00 23,625.00
Kepala Tukang Batu 0.0250 hr 105,000.00 2,625.00
Mandor 0.0800 hr 131,200.00 10,496.00
Sewa molen 0.4000 jam 55,000.00 22,000.00

JUMLAH 971,423.00
PD02 1 m3 - Pas.Pondasi batu kali 1 : 2
Pasir Pasang 0.4500 m3 279,800.00 125,910.00
Batu Kali 1.2000 m3 265,800.00 318,960.00
Semen PC ( 50 kg ) 4.5000 zak 79,000.00 355,500.00
Pekerja 1.5000 hr 78,700.00 118,050.00
Tukang Batu 0.7500 hr 94,500.00 70,875.00
Mandor 0.0800 hr 131,200.00 10,496.00
JUMLAH 999,791.00
Pasir Pasang 0.4850 m3 279,800.00 135,703.00
Batu Kali 1.2000 m3 265,800.00 318,960.00
Semen PC ( 50 kg ) 4.0400 zak 79,000.00 319,160.00
Pekerja 1.5000 hr 78,700.00 118,050.00
Tukang Batu 0.7500 hr 94,500.00 70,875.00
Mandor 0.0750 hr 131,200.00 9,840.00
JUMLAH 972,588.00
Pasir Pasang 0.5200 m3 279,800.00 145,496.00
Batu Kali 1.2000 m3 265,800.00 318,960.00
Semen PC ( 50 kg ) 3.8000 zak 79,000.00 300,200.00
Pekerja 1.5000 hr 78,700.00 118,050.00
Tukang Batu 0.7500 hr 94,500.00 70,875.00
Mandor 0.0750 hr 131,200.00 9,840.00
JUMLAH 963,421.00
Pasir Pasang 0.5440 m3 279,800.00 152,211.20
Batu Kali 1.2000 m3 265,800.00 318,960.00
Semen PC ( 50 kg ) 2.7200 zak 79,000.00 214,880.00
Pekerja 1.5000 hr 78,700.00 118,050.00
Tukang Batu 0.7500 hr 94,500.00 70,875.00
Mandor 0.0750 hr 131,200.00 9,840.00
JUMLAH 884,816.20
PD06 1 m3 - Pas.Batu kosong
Batu Kali 1.2000 m3 265,800.00 318,960.00
Pekerja 0.7800 hr 78,700.00 61,386.00
Mandor 0.0390 hr 131,200.00 5,116.80
JUMLAH 385,462.80
PD07 1 m2 - Pas. Cerucuk Dolken sedalam 3 m jarak tiap 50 cm
Dolken Ø 8-10 x 350-400 cm 4.0000 btg 27,700.00 110,800.00
Pekerja 0.7500 hr 78,700.00 59,025.00
Tukang Kayu 0.2625 hr 94,500.00 24,806.25
Mandor 0.0505 hr 131,200.00 6,625.60
JUMLAH 201,256.85
PEKERJAAN BETON
BT01 1 m3 - Cor beton K.125 ( manual )

Pasir beton 0.5070 m3 301,000.00 152,607.00
Semen PC ( 50 kg ) 5.0000 zak 79,000.00 395,000.00
Pekerja 1.8000 hr 78,700.00 141,660.00
Tukang batu 0.4750 hr 94,500.00 44,887.50
Mandor 0.2858 hr 131,200.00 37,496.96
JUMLAH 970,914.26
Pasir beton 0.5070 m3 301,000.00 152,607.00

Semen PC ( 50 kg ) 9.0000 zak 79,000.00 711,000.00
Pekerja 1.8000 hr 78,700.00 141,660.00
Tukang batu 0.4858 hr 94,500.00 45,908.10
Mandor 0.2608 hr 131,200.00 34,216.96
JUMLAH 1,284,654.86
Pasir beton 0.5070 m3 301,000.00 152,607.00
Semen PC ( 50 kg ) 11.0000 zak 79,000.00 869,000.00
Pekerja 1.8000 hr 78,700.00 141,660.00
Tukang batu 0.2608 hr 94,500.00 24,645.60
Mandor 0.5858 hr 131,200.00 76,856.96
JUMLAH 1,464,032.36
Pasir beton 0.4000 m3 301,000.00 120,400.00
Semen PC ( 50 kg ) 11.8000 zak 79,000.00 932,200.00
Pekerja 1.8000 hr 78,700.00 141,660.00
Tukang batu 0.2620 hr 94,500.00 24,759.00
Mandor 0.6270 hr 131,200.00 82,262.40
JUMLAH 1,507,223.40
BT06 1 m3 - Cor beton K.225 dengan readymix
Beton readymix K.225 1.0000 m3 891,000.00 891,000.00
Pekerja 0.6885 hr 78,700.00 54,184.95
Tukang batu 0.1377 hr 94,500.00 13,012.65
Mandor 0.0688 hr 131,200.00 9,026.56
Concrete vibrator 0.4819 jam 22,000.00 10,601.80
JUMLAH 977,825.96
Pekerja 0.6885 hr 78,700.00 54,184.95
Tukang batu 0.1377 hr 94,500.00 13,012.65
Mandor 0.0688 hr 131,200.00 9,026.56
JUMLAH 994,225.96
Pekerja 0.6885 hr 78,700.00 54,184.95
Tukang batu 0.1377 hr 94,500.00 13,012.65
Mandor 0.0688 hr 131,200.00 9,026.56
JUMLAH 1,039,625.96
BT11 1 kg - Pembesian ( besi polos )
Kawat beton 0.0200 kg 18,200.00 364.00
Besi beton polos 1.1000 kg 8,700.00 9,570.00
Pekerja 0.0150 hr 78,700.00 1,180.50
Tukang besi 0.0050 hr 89,200.00 446.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 12,216.50
BT12 1 kg - Pembesian ( besi ulir )
Kawat beton 0.0200 kg 18,200.00 364.00
Besi beton ulir 1.1000 kg 8,700.00 9,570.00
Pekerja 0.0150 hr 78,700.00 1,180.50
Tukang besi 0.0050 hr 89,200.00 446.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 12,216.50
BT13 1 m2 - Bekisting dengan papan + bongkaran dan penyiraman
Kayu Papan terentang 2/20-400 cm 0.0240 m3 2,420,000.00 58,080.00
Paku 0.2500 kg 16,000.00 4,000.00
Pekerja 0.1650 hr 78,700.00 12,985.50
Tukang kayu 0.3940 hr 94,500.00 37,233.00
Mandor 0.0270 hr 131,200.00 3,542.40
JUMLAH 205,600.50
BT14 1 m2 - Bekisting dengan triplex 9 mm + bongkaran dan penyiraman
Multiplex 9 mm 0.3500 lbr 143,400.00 50,190.00
Paku 0.2500 kg 16,000.00 4,000.00
Pekerja 0.1650 bh 78,700.00 12,985.50
Tukang kayu 0.3940 hr 94,500.00 37,233.00
Mandor 0.0270 hr 131,200.00 3,542.40
JUMLAH 197,710.50
BT14a 1 m3 - Bekisting sloof beton struktur
Multiplex 9 mm 1.5667 lbr 143,400.00 224,664.78
Paku 1.1120 kg 16,000.00 17,792.00
Pekerja 0.7340 hr 78,700.00 57,765.80
Tukang kayu 1.7507 hr 94,500.00 165,441.15
Mandor 0.1200 hr 131,200.00 15,744.00
JUMLAH 881,158.52
BT15 1 m3 - Bekisting kolom beton struktur
Multiplex 9 mm 3.1500 lbr 143,400.00 451,710.00
Paku 2.2500 kg 16,000.00 36,000.00
Pekerja 1.4850 hr 78,700.00 116,869.50
Tukang kayu 3.5440 hr 94,500.00 334,908.00
Mandor 0.2430 hr 131,200.00 31,881.60
JUMLAH 1,779,205.50
BT16 1 m3 - Bekisting balok beton struktur
Multiplex 9 mm 2.3500 lbr 143,400.00 336,990.00
Paku 1.6680 kg 16,000.00 26,688.00
Pekerja 1.1010 hr 78,700.00 86,648.70
Tukang kayu 2.6260 hr 94,500.00 248,157.00
Mandor 0.1800 hr 131,200.00 23,616.00
JUMLAH 1,321,565.60
BT17 1 m3 - Bekisting lantai beton
Multiplex 9 mm 2.9050 lbr 143,400.00 416,577.00
Paku 2.0750 kg 16,000.00 33,200.00
Pekerja 1.3700 hr 78,700.00 107,819.00
Tukang kayu 3.2685 hr 94,500.00 308,873.25
Mandor 0.2245 hr 131,200.00 29,454.40
JUMLAH 1,639,646.05
BT18 1 m2 - Perancah kayu / stoot werk - tinggi s/d 2 m
Paku 0.3000 kg 16,000.00 4,800.00
Pekerja 0.6000 hr 78,700.00 47,220.00
Tukang kayu 0.4200 hr 94,500.00 39,690.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 290,552.56

Paku 0.4200 kg 16,000.00 6,720.00
Pekerja 0.8400 hr 78,700.00 66,108.00
Tukang kayu 0.5880 hr 94,500.00 55,566.00
Mandor 0.0420 hr 131,200.00 5,510.40
JUMLAH 406,709.47
Paku 0.5400 kg 16,000.00 8,640.00
Pekerja 1.0800 hr 78,700.00 84,996.00
Tukang kayu 0.7560 hr 94,500.00 71,442.00
Mandor 0.0540 hr 131,200.00 7,084.80
JUMLAH 522,866.38
Paku 0.6900 kg 16,000.00 11,040.00
Pekerja 1.3800 hr 78,700.00 108,606.00
Tukang kayu 0.9660 hr 94,500.00 91,287.00
Mandor 0.0690 hr 131,200.00 9,052.80
JUMLAH 668,142.66
BT22 1 m3 - Balok beton praktis K.175
Adukan beton K.175 ( konvensional ) 1.0000 m3 1,284,654.00 1,284,654.00
Pembesian besi polos 120.0000 kg 12,216.00 1,465,920.00
Bekisting dengan papan 5.0000 m2 205,600.00 1,028,000.00
JUMLAH 3,778,574.00
BT23 1 m3 - Kolom beton praktis K.175
Bekisting dengan papan 5.0000 m2 205,600.00 1,028,000.00
JUMLAH 4,145,054.00
BT24 1 m3 - Pondasi beton setapak K.225
Bekisting triplek 9 mm 2.6670 m2 197,710.00 527,292.57
JUMLAH 3,945,884.57
BT25 1 m3 - Pondasi beton setapak K.175
Bekisting triplek 9 mm 2.6670 m2 197,710.00 527,292.57
JUMLAH 3,155,706.57
BT26 1 m3 - Sloof beton 25/35 K-225
Adukan beton K-225 (Konvensional) 1.0000 m3 1,464,032.00 1,464,032.00
Pembesian 187.1111 kg 12,216.00 2,285,749.20
Bekisting balok struktur 1.0000 m3 1,321,565.00 1,321,565.00
JUMLAH 5,071,346.20
BT27 1 m3 - Sloof beton 20/30 K-225
Adukan beton K-225 (Konvensional) 1.0000 m3 1,464,032.00 1,464,032.00
Pembesian 160.0000 kg 12,216.00 1,954,560.00
JUMLAH 4,740,157.00
BT28 1 m3 - Sloof beton 15/25 K.225
JUMLAH 4,984,477.00
BT29 1 m3 - Sloof beton 15/20 K.225
JUMLAH 5,071,346.33
BT30 1 m3 - Kolom beton 30/30 K-225
Adukan beton K-225 (ready-mix) 1.0000 m3 977,825.00 977,825.00
Pembesian 213.0000 kg 12,216.00 2,602,008.00
Bekisting Kolom 1.0000 m3 1,779,205.00 1,779,205.00
JUMLAH 5,359,038.00
BT31 1 m3 - Kolom beton 25/35 K.225
Adukan beton K.225 ( ready - mix ) 1.0000 m3 977,825.00 977,825.00
Bekisting kolom 1.0000 m3 1,779,205.00 1,779,205.00
JUMLAH 4,943,694.00
JUMLAH 4,650,510.00
Pembesian besi ulir 260.0000 kg 12,216.00 3,176,160.00
JUMLAH 5,933,190.00
BT34 1 m3 - Kolom beton 20/20 K.225 ( K3)
JUMLAH 4,833,750.00
JUMLAH 4,870,398.00
JUMLAH 5,042,779.20
JUMLAH 4,955,910.00
JUMLAH 4,833,750.00
Adukan beton K-225 (ready-mixl) 1.0000 m3 977,825.00 977,825.00

JUMLAH 4,833,750.00
BT40 1 m3 - Balok beton 30/50 K-225
Pembesian 154.0000 kg 12,216.00 1,881,264.00
Perancah kayu / stoot werk - tinggi s/d 4 m 2.0000 m2 522,866.00 1,045,732.00
Bekisting Balok 1.0000 m3 1,321,565.00 1,321,565.00
JUMLAH 5,226,386.00
BT41 1 m3 - Balok beton 30/65 K.225
Pembesian 198.6500 kg 12,216.00 2,426,708.40
Perancah kayu / stoot werk - tinggi s / d 4 m 1.6675 m2 522,866.00 871,879.05
Bekisting balok 1.0000 m3 1,321,565.00 1,321,565.00
JUMLAH 5,597,977.46
Pembesian 232.6100 kg 12,216.00 2,841,563.76
Perancah kayu / stoot werk - tinggi s / d 4 m 2.8575 m2 522,866.00 1,494,089.60
JUMLAH 6,635,043.36
Pembesian 257.8900 kg 12,216.00 3,150,384.24
JUMLAH 6,321,653.30
Pembesian 205.6215 kg 12,216.00 2,511,872.24
JUMLAH 5,683,141.30
Pembesian 205.6215 kg 12,216.00 2,511,872.24
JUMLAH 5,683,141.30
Pembesian 170.0000 kg 12,216.00 2,076,720.00
Perancah kayu / stoot werk - tinggi s/d 4 m 2.2200 m2 522,866.00 1,160,762.52
JUMLAH 5,536,872.52
JUMLAH 6,346,815.32
JUMLAH 6,346,815.81
JUMLAH 5,003,669.06
JUMLAH 5,980,949.06
Pembesian 175.1652 kg 12,216.00 2,139,818.08
Perancah kayu / stoot werk - tinggi s/d 4 m 1.6675 m2 522,866.00 871,879.05
JUMLAH 5,311,087.14
Pembesian 205.6215 kg 12,216.00 2,511,872.24
JUMLAH 5,683,141.30
Pembesian 180.0000 kg 12,216.00 2,198,880.00
JUMLAH 5,370,149.06
Pembesian 180.2920 kg 12,216.00 2,202,447.07
JUMLAH 5,373,716.13
Pembesian 180.5556 kg 12,216.00 2,205,667.21
JUMLAH 5,376,936.26
Pembesian 196.2427 kg 12,216.00 2,397,300.42
JUMLAH 5,568,569.47
Pembesian 120.0000 kg 12,216.00 1,465,920.00
JUMLAH 4,636,666.19
Pembesian 120.0000 kg 12,216.00 1,465,920.00
JUMLAH 4,636,666.19
Pembesian 120.0000 kg 12,216.00 1,465,920.00
JUMLAH 4,636,666.19
BT60 1 m3 - Ring balok beton 13/20 - K. 175 (site mix)
Adukan beton K-225 (site-mix) 1.0000 m3 1,464,032.00 1,464,032.00
Pembesian 157.4200 kg 12,216.00 1,923,042.72
JUMLAH 4,708,639.72
BT61 1 m3 - Ring balok beton 13/13 K-175 (site mix)
JUMLAH 4,499,699.00
BT62 1 m3 - Ring balok beton 15/25 K-175 (site mix)
JUMLAH 4,560,779.00
BT63 1 m3 - Ring balok beton 25/35 K-225 (ready mix)
JUMLAH 5,748,039.60
BT64 1 m3 - Plat lantai & tangga beton K.225
Pembesian 198.4100 kg 12,216.00 2,423,776.56
Bekisting plat lantai 1.0000 m3 1,639,646.00 1,639,646.00
JUMLAH 9,398,446.80
BT65 1 m3 - Plat lantai & tangga beton K.250
Pembesian 198.4100 kg 12,216.00 2,423,776.56
Bekisting plat lantai 1.0000 m3 1,639,646.00 1,639,646.00
JUMLAH 9,414,846.80
BT66 1 m3 - Plat listplank beton K.225
Pembesian 100.0000 kg 12,216.00 1,221,600.00
JUMLAH 4,043,856.00
BT67 1 m3 - Plat listplank beton K.250
Pembesian 100.0000 kg 12,216.00 1,221,600.00

JUMLAH 4,060,256.00
BT68 1 m3 - Beton Plat Canopy atas jendela t = 10 cm - K.225
Pembesian 75.0000 kg 12,216.00 916,200.00
Bekisting pelat lantai 1.0000 m3 1,639,646.00 1,639,646.00
JUMLAH 4,056,537.00
BT69 1 m3 - Beton Plat Canopy atas jendela t = 10 cm - K.250
Pembesian 75.0000 kg 12,216.00 916,200.00
JUMLAH 4,072,937.00
BT69 1 m3 - Beton Plat Dak Talang t = 10 cm - K.175
Adukan beton K-175 (manual) 1.0000 m3 1,284,654.00 1,284,654.00
Pembesian 75.0000 kg 12,216.00 916,200.00
JUMLAH 4,363,366.00
BT70 1 m3 - Beton slab, T=10cm
Pembesian besi polos 51.0000 kg 12,216.00 623,016.00
JUMLAH 1,600,841.00
BT71 1 m3 - Plat beton wiremash K.225 M8
Wiremesh M8 uk 5.4 x 2.1 m 0.7349 lbr 636,600.00 467,837.34
JUMLAH 1,445,662.34
BT72 1 m3 - Plat Beton Meja pantry
Cor Beton K-125 (Site Mix) 1.0000 m3 970,914.00 970,914.00
Pembesian Besi Polos 35.0000 kg 12,216.00 427,560.00
Bekisting Plat 2.5000 m2 1,639,646.00 4,099,115.00
JUMLAH 5,497,589.00
1 m' - Pek. Tiang Pancang uk. 20x20 ( Hydraulic)
Beton 20x20 cm 1.0000 m1 161,900.00 161,900.00
Alat pancang (Hydraulic) 1.0000 m1 80,700.00 80,700.00
Pengelasan/Penyambungan/Cutting Beton 0.5000 ttk 76,000.00 38,000.00
Operator Alat Berat 0.1000 hr 110,200.00 11,020.00
Pembantu Operator Alat Berat 0.0500 hr 84,000.00 4,200.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 296,476.00
1 m' - Pek. Tiang Pancang uk. 25x25 ( Hydraulic)
Beton 25x25 cm 1.0000 m1 214,200.00 214,200.00
Alat pancang (Hydraulic) 1.0000 m1 80,700.00 80,700.00
Pengelasan/Penyambungan/Cutting Beton 0.5000 ttk 76,000.00 38,000.00
Operator Alat Berat 0.1000 hr 110,200.00 11,020.00
Pembantu Operator Alat Berat 0.0500 hr 84,000.00 4,200.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 348,776.00
PEKERJAAN DINDING
DD01 1 m2 - Pas.Batu bata, t = 1 / 2 bata ad. 1 : 2
Pasir pasang 0.0380 m3 279,800.00 10,632.40
Bata merah 70.0000 bh 400.00 28,000.00
Semen PC ( 50 kg ) 0.3790 zak 79,000.00 29,941.00
Pekerja 0.3000 hr 78,700.00 23,610.00

Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0155 hr 131,200.00 2,033.60
JUMLAH 103,667.00
Pasir pasang 0.0400 m3 279,800.00 11,192.00
Bata merah 70.0000 bh 400.00 28,000.00
Semen PC ( 50 kg ) 0.2874 zak 79,000.00 22,704.60
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0155 hr 131,200.00 2,033.60
JUMLAH 96,990.20
Pasir pasang 0.0430 m3 279,800.00 12,031.40
Bata merah 70.0000 bh 400.00 28,000.00
Semen PC ( 50 kg ) 0.2300 zak 79,000.00 18,170.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0155 hr 131,200.00 2,033.60
JUMLAH 93,295.00
Pasir pasang 0.0450 m3 279,800.00 12,591.00
Bata merah 70.0000 bh 400.00 28,000.00
Semen PC ( 50 kg ) 0.1936 zak 79,000.00 15,294.40
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0155 hr 131,200.00 2,033.60
JUMLAH 90,979.00
DD09 1 m2 - Pas. Bata Ringan/hebel/Selcon beton ad. 1 : 3
Bata ringan (hebel) 8.3300 bh 9,200.00 76,636.00
Semen Mortar (40 kg) 0.1250 zak 116,400.00 14,550.00
Pekerja 0.2900 hr 78,700.00 22,823.00
Tukang batu 0.1500 hr 94,500.00 14,175.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 132,120.00
DD10 1 m2 - Plesteran & acian tebal 1,5 cm ad. 1 : 2
Pasir pasang 0.0200 m3 279,800.00 5,596.00
Semen PC ( 50 kg ) 0.2040 zak 79,000.00 16,116.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.1500 hr 94,500.00 14,175.00
Mandor 0.0150 hr 131,200.00 1,968.00
JUMLAH 61,465.00
Pasir pasang 0.0230 m3 279,800.00 6,435.40
Semen PC ( 50 kg ) 0.1560 zak 79,000.00 12,324.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.1500 hr 94,500.00 14,175.00
Mandor 0.0150 hr 131,200.00 1,968.00
JUMLAH 58,512.40
Pasir pasang 0.0240 m3 279,800.00 6,715.20
Semen PC ( 50 kg ) 0.1248 zak 79,000.00 9,859.20
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.1500 hr 94,500.00 14,175.00
Mandor 0.0150 hr 131,200.00 1,968.00
JUMLAH 56,327.40

Pasir pasang 0.0260 m3 279,800.00 7,274.80
Semen PC ( 50 kg ) 0.1036 zak 79,000.00 8,184.40
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.1500 hr 94,500.00 14,175.00
Mandor 0.0150 hr 131,200.00 1,968.00
JUMLAH 55,212.20
DD14 1 m2 - Pek.Acian
Semen PC ( 50 kg ) 0.0650 zak 79,000.00 5,135.00
Pekerja 0.2000 hr 78,700.00 15,740.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0100 hr 131,200.00 1,312.00
JUMLAH 31,637.00
DD15 1 m1 - Pek. Ban/Plester Aci
Pasir Pasang 0.0260 m3 279,800.00 7,274.80
Semen PC (50kg) 0.3020 zak 79,000.00 23,858.00
Pekerja 0.0300 hr 78,700.00 2,361.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0100 hr 131,200.00 1,312.00
JUMLAH 44,255.80
DD16 1 m1 - Pek. Tali Air
Pasir Pasang 0.0014 m3 279,800.00 391.72
Semen PC (50kg) 0.0005 zak 79,000.00 39.50
Pekerja 0.0180 hr 78,700.00 1,416.60
Tukang batu 0.1200 hr 94,500.00 11,340.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 17,123.82
DD17 1 m2 - Pasang Dinding Rooster / Terawang, Natural, uk. 12x11x24 cm, Ad. 1Pc : 4Ps
Rooster 36.0000 bh 8,300.00 298,800.00
Pasir pasang 0.0350 m3 279,800.00 9,793.00
Semen PC ( 50 kg ) 0.2560 zak 79,000.00 20,224.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang Batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0150 hr 131,200.00 1,968.00
JUMLAH 364,895.00
DD18 1 m2 - Pas. Dinding glass block uk. 20x20x10 cm , ad. 1 PC : 4 psr
Glass Block 20 x 20 (Kedawung) 25.0000 bh 23,300.00 582,500.00
Pasir pasang 0.0350 m3 279,800.00 9,793.00
Semen PC ( 50 kg ) 0.2560 zak 79,000.00 20,224.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang Batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0150 hr 131,200.00 1,968.00
JUMLAH 648,595.00
DD19 1 m2 - Pas. Dinding Batu Tempel
Batu tempel 1.0500 m2 148,500.00 155,925.00
Pasir pasang 0.0350 m3 279,800.00 9,793.00
Semen PC 50 kg ( Tiga Roda ) 0.2350 zak 79,000.00 18,565.00
Pekerja 0.6200 hr 78,700.00 48,794.00
Tukang batu 0.3500 hr 94,500.00 33,075.00
Mandor / Pengawas 0.0300 hr 131,200.00 3,936.00
JUMLAH 270,088.00
PEKERJAAN ATAP
PA04 1 m2 - Rangka atap ( kaso 5/7 dan reng 3/4 ) kayu meranti
Kayu meranti 0.0180 m3 3,787,900.00 68,182.20
Paku 8 - 12 0.1500 kg 16,000.00 2,400.00
Pekerja 0.1000 hr 78,700.00 7,870.00

Tukang kayu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0150 hr 131,200.00 1,968.00
JUMLAH 89,870.20
PA05 1 m1 - Listplank 3 / 30 + 3 / 15 kayu kamper banjar
Papan kayu kamper banjar 0.0150 m3 10,532,500.00 157,987.50
Paku 8 - 12 0.8000 kg 16,000.00 12,800.00
Pekerja 0.2800 hr 78,700.00 22,036.00
Tukang kayu 0.5600 hr 94,500.00 52,920.00
Mandor 0.0720 hr 131,200.00 9,446.40
JUMLAH 255,189.90
PA06 1 m1 - Listplank 2 / 20 kayu kamper banjar
Papan kayu kamper banjar 0.0150 m3 10,532,500.00 157,987.50
Paku 8 - 12 0.8000 kg 16,000.00 12,800.00
Pekerja 0.2800 hr 78,700.00 22,036.00
Tukang kayu 0.5600 hr 94,500.00 52,920.00
Mandor 0.0720 hr 131,200.00 9,446.40
JUMLAH 255,189.90
PA07 1 m1 - Listplank GRC t=12 mm + profil susun 15 + 30 cm
Listplank GRC Board,30 x 240 cm t=12 mm 1.0000 m 37,500.00 37,500.00
Listplan GRC Board,15x 240 cm t=12 mm 1.0000 m 35,000.00 35,000.00
Paku 8 - 12 0.1200 kg 16,000.00 1,920.00
Pekerja 0.2800 hr 78,700.00 22,036.00
Tukang kayu 0.5600 hr 94,500.00 52,920.00
Mandor 0.0720 hr 131,200.00 9,446.40
JUMLAH 158,822.40
PA12 1 m2 - Pasang atap asbes gelombang 5 mm
Asbes Gelombang 5 mm (180x108) cm 0.9700 lbr 60,900.00 59,073.00
Paku asbes / kg 0.1200 kg 12,250.00 1,470.00
Pekerja 0.1400 hr 78,700.00 11,018.00
Tukang Kayu 0.0750 hr 94,500.00 7,087.50
Kepala Tukang Kayu 0.0080 hr 105,000.00 840.00
Mandor 0.0080 hr 131,200.00 1,049.60
JUMLAH 80,538.10
PA14 1 kg - Konstruksi baja H - beam / WF ( termasuk plat simpul,las & zinkchromate )
Zinkchromate 0.0400 m2 1,000.00 40.00
Besi WF ex. DN SII 1.0500 kg 13,500.00 14,175.00
Pekerja 0.0600 hr 78,700.00 4,722.00
Tukang besi 0.0045 hr 89,200.00 401.40
Mandor 0.0025 hr 131,200.00 328.00
Erection 1.0000 kg 10,000.00 10,000.00
JUMLAH 29,666.40
PA15 1 kg - Konstruksi besi siku ( termasuk plat simpul,las & zinkchromate )
Zinkcchromate 0.0400 m2 1,000.00 40.00
Besi siku ex. DN SII 1.0500 kg 15,600.00 16,380.00
Pekerja 0.0600 hr 78,700.00 4,722.00
Tukang besi 0.0045 hr 89,200.00 401.40
Mandor 0.0025 hr 131,200.00 328.00
Erection 1.0000 kg 10,000.00 10,000.00
JUMLAH 31,871.40
PA16 1 kg - Konstruksi gording besi ( termasuk plat simpul,las & zinkchromate )
Zinkcchromate 0.0400 m2 1,000.00 40.00
Gording besi 1.0200 kg 14,000.00 14,280.00
Pekerja 0.0600 hr 78,700.00 4,722.00
Tukang besi 0.0045 hr 89,200.00 401.40
Mandor 0.0025 hr 131,200.00 328.00
Erection 1.0000 kg 10,000.00 10,000.00
JUMLAH 29,771.40
PA17 1 m2 - Alumunium foil + Roofmesh
Alumunium foil 1.0500 m2 19,900.00 20,895.00
Roofmesh 1.0500 m2 29,600.00 31,080.00
Pekerja 0.0330 hr 78,700.00 2,597.10
Tukang kayu 0.0330 hr 94,500.00 3,118.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 58,346.60
PA18 1 m1 - Talang datar
Papan kayu meranti Oven 0.0096 m3 2,420,000.00 23,232.00
Plat seng 0.5000 m1 55,300.00 27,650.00
Paku 0.0150 kg 16,000.00 240.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang kayu 0.1200 hr 94,500.00 11,340.00
Mandor 0.0120 hr 131,200.00 1,574.40
JUMLAH 67,971.40
PA19 1 m2 - Pasangan Atap Zincalume + Alumunium Foil + Roofmesh
Atap Zincalume 1.0000 m2 84,100.00 84,100.00
Alumunium Foil 1.0500 m2 19,900.00 20,895.00
Roofmesh 1.0500 m2 29,600.00 31,080.00
Paku Pengikat Atap metal/zincalume 0.1750 kg 16,000.00 2,800.00
Sealent 0.0650 tube 17,200.00 1,118.00
Pekerja 0.0695 hr 78,700.00 5,469.65
Tukang kayu 0.1225 hr 94,500.00 11,576.25
Mandor 0.0067 hr 131,200.00 879.04
JUMLAH 157,917.94
PA20 1 m2 - Pasangan Atap Metal berpasir cutting + Alumunium Foil + Roofmesh
Atap Metal berpasir tebal 0,3 mm cutting 1.3000 lbr 126,600.00 164,580.00
Alumunium Foil 1.0500 m2 19,900.00 20,895.00
Roofmesh 1.0500 m2 29,600.00 31,080.00
Pekerja 0.1400 hr 78,700.00 11,018.00
Tukang kayu 0.1000 hr 94,500.00 9,450.00
Kepala Tukang kayu 0.0080 hr 105,000.00 840.00
Mandor 0.0080 hr 131,200.00 1,049.60
JUMLAH 240,832.60
PA21 1 m2 - Pasangan Atap Metal berpasir cutting
Atap Metal berpasir tebal 0,3 mm cutting 1.3000 lbr 45,100.00 58,630.00
Pekerja 0.1400 hr 78,700.00 11,018.00
Tukang kayu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0080 hr 131,200.00 1,049.60
JUMLAH 82,907.60
PA23 1 m1 - Pasangan Nok Zincalume
Nok Zincalume 1.1000 lbr 45,100.00 49,610.00
Pekerja 0.1400 hr 78,700.00 11,018.00
Tukang kayu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0080 hr 131,200.00 1,049.60
JUMLAH 73,887.60
PEKERJAAN KAYU
KY01 1 m3 - Kusen kayu kamper samarinda oven
Kayu balok kamper samarinda Oven 1.1000 m3 9,597,500.00 10,557,250.00
Paku 3.0000 kg 16,000.00 48,000.00
Angkur 10.5600 kg 12,500.00 132,000.00
Pekerja 6.0000 hr 78,700.00 472,200.00

Tukang kayu 18.0000 hr 94,500.00 1,701,000.00
Mandor 1.5600 hr 131,200.00 204,672.00
JUMLAH 13,115,122.00
KY05 1 m2 - Daun pintu double teakwood
Rangka papan kamper 0.0400 m3 10,532,500.00 421,300.00
Teakwood 4 mm ukuran pintu 1.0000 lbr 102,800.00 102,800.00
Lem putih 0.3000 kg 15,100.00 4,530.00
Paku triplek 0.0300 kg 16,000.00 480.00
Pekerja 0.4800 hr 78,700.00 37,776.00
Tukang kayu 1.6000 hr 94,500.00 151,200.00
Mandor 0.1840 hr 131,200.00 24,140.80
JUMLAH 742,226.80
KY06 1 m2 - Daun pintu double teakwood lapis formika ( untuk KM/WC )
Formika 0.5000 lbr 121,600.00 60,800.00
Lem putih 0.8000 kg 15,100.00 12,080.00
Paku triplek 0.0300 kg 16,000.00 480.00
Pekerja 0.4800 hr 78,700.00 37,776.00
Tukang kayu 1.6000 hr 94,500.00 151,200.00
Mandor 0.1840 hr 131,200.00 24,140.80
JUMLAH 810,576.80
KY07 1 m2 - Daun pintu kaca polos
Lem putih 0.4000 kg 15,100.00 6,040.00
Paku 0.0300 kg 16,000.00 480.00
Kaca polos 5 mm 0.9000 m2 112,700.00 101,430.00
Pekerja 0.8000 hr 78,700.00 62,960.00
Tukang kayu 2.0000 hr 94,500.00 189,000.00
Mandor 0.2400 hr 131,200.00 31,488.00
JUMLAH 707,373.00
KY08 1 m2 - Daun pintu kaca rayben
Lem putih 0.4000 kg 15,100.00 6,040.00
Paku 0.0300 kg 16,000.00 480.00
Kaca rayben 5 mm 0.9000 m2 143,700.00 129,330.00
Pekerja 0.8000 hr 78,700.00 62,960.00
Tukang kayu 2.0000 hr 94,500.00 189,000.00
Mandor 0.2400 hr 131,200.00 31,488.00
JUMLAH 735,273.00
KY09 1 m2 - Daun pintu kaca es
Lem putih 0.4000 kg 15,100.00 6,040.00
Paku 0.0300 kg 16,000.00 480.00
Kaca es 5 mm 0.9000 m2 163,900.00 147,510.00
Pekerja 0.8000 hr 78,700.00 62,960.00
Tukang kayu 2.0000 hr 94,500.00 189,000.00
Mandor 0.2400 hr 131,200.00 31,488.00
JUMLAH 753,453.00
KY10 1 m2 - Daun pintu panel kayu samarinda oven
Rangka papan kamper samarinda Oven 0.0440 m3 10,532,500.00 463,430.00
Lem putih 0.4000 kg 15,100.00 6,040.00
Pekerja 1.2150 hr 78,700.00 95,620.50
Tukang kayu 2.4300 hr 94,500.00 229,635.00
Mandor 0.2590 hr 131,200.00 33,980.80
JUMLAH 828,706.30
KY11 1 m2 - Daun pintu panel kayu banjar

Rangka papan kamper banjar 0.0440 m3 10,532,500.00 463,430.00
Lem putih 0.4000 kg 15,100.00 6,040.00
Pekerja 1.2150 hr 78,700.00 95,620.50
Tukang kayu 2.4300 hr 94,500.00 229,635.00
Mandor 0.2590 hr 131,200.00 33,980.80
JUMLAH 828,706.30
KY13 1 m2 - Daun pintu / jendela krepyak ( jalusi ) kamper samarinda
Rangka papan kamper samarinda 0.0420 m3 10,532,500.00 442,365.00
Lem putih 0.2000 kg 15,100.00 3,020.00
Pekerja 1.0000 hr 78,700.00 78,700.00
Tukang kayu 3.0000 hr 94,500.00 283,500.00
Mandor 0.3500 hr 131,200.00 45,920.00
JUMLAH 853,505.00
KY14 1 m2 - Daun pintu / jendela krepyak ( jalusi ) kamper banjar
Lem putih 0.2000 kg 15,100.00 3,020.00
Pekerja 1.0000 hr 78,700.00 78,700.00
Tukang kayu 3.0000 hr 94,500.00 283,500.00
Mandor 0.3500 hr 131,200.00 45,920.00
JUMLAH 853,505.00
KY15 1 m2 - Daun pintu double triplek
Triplek 4 mm ukuran pintu 1.0000 lbr 102,800.00 102,800.00
Lem putih 0.3000 kg 15,100.00 4,530.00
Paku triplek 0.0300 kg 16,000.00 480.00
Pekerja 0.4800 hr 78,700.00 37,776.00
Tukang kayu 1.6000 hr 94,500.00 151,200.00
Mandor 0.1840 hr 131,200.00 24,140.80
JUMLAH 742,226.80
PEKERJAAN PARTISI
PR01 1 m2 - Rangka partisi besi hollow, modul 60X60 CM

Hollow 40X40X0,7 mm 1.1000 btg 136,300.00 149,930.00
Hollow 40X20x0.7 mm 1.1000 btg 67,200.00 73,920.00
Paku Riffet 6.0000 buah 3,000.00 18,000.00
Tukang Besi 0.2260 hr 89,200.00 20,159.20
Pekerja 0.2160 hr 78,700.00 16,999.20
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 282,288.40
PR02 1 m2 - Partisi gypsumboard 9 MM
Gypsumboard 9 mm 0.4320 lbr 74,900.00 32,356.80
Rangka partisi besi hollow, modul 60X60 CM 1.0000 m2 282,288.00 282,288.00
Drywall Screw 0.0400 dos 34,400.00 1,376.00
Cornice Adhesive 0.0340 zak 70,200.00 2,386.80
Catton Tape 0.0520 roll 5,500.00 286.00
Tukang Besi 0.1220 hr 89,200.00 10,882.40
Pekerja 0.1080 hr 78,700.00 8,499.60
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 341,355.60
PR03 1 m2 - Mengerjakan dinding kisi-kisi / sunshading besi hollow
Besi holllow 40X40 0.5000 btg 27,300.00 13,650.00
Besi holllow 40X20 4.0000 btg 20,200.00 80,800.00
Aksesories dan perlengkapan 0.2500 set 125,000.00 31,250.00
Upah potong besi 1.0000 m2 55,000.00 55,000.00
Upah las dan pasang 1.0000 m2 55,000.00 55,000.00
JUMLAH 235,700.00
1 unit - Mengerjakan dinding partisi type - PR1

Partisi gypsumboard 9mm + Rangka Hollow 4.5625 m2 341,355.00 1,557,432.19
Papan kayu 3X10 cm 3.2000 m1 23,700.00 75,840.00
List profil kayu 2X4 cm 6.4000 m1 11,400.00 72,960.00
Plint kayu 1,5/10 12.8000 m1 21,300.00 272,640.00
Paku 0.2000 kg 16,000.00 3,200.00
JUMLAH 1,982,072.19
Papan kayu 3X10 cm 3.2000 m1 23,700.00 75,840.00
Plint kayu 1,5/10 12.8000 m1 21,300.00 272,640.00
Paku 0.2000 kg 16,000.00 3,200.00
JUMLAH 1,832,729.38
Partisi gypsumboard 9mm + Rangka Hollow 2.1875 m2 341,355.00 746,714.06
Papan kayu 3X10 cm 1.4800 m1 23,700.00 35,076.00
Plint kayu 1,5/10 5.9200 m1 21,300.00 126,096.00
Paku 0.1000 kg 16,000.00 1,600.00
JUMLAH 943,230.06
Papan kayu 3X10 cm 2.3300 m1 23,700.00 55,221.00
Plint kayu 1,5/10 9.3200 m1 21,300.00 198,516.00
Paku 0.1500 kg 16,000.00 2,400.00
JUMLAH 1,427,198.62
PEKERJAAN LANTAI
LT01 1 m2 - Rabat beton 7 cm + plester dan acian
Pasir pasang 0.0030 m3 279,800.00 839.40
Pasir beton 0.0330 m3 301,000.00 9,933.00
Kerikil / split 0.0650 m3 278,300.00 18,089.50
Semen PC ( 50 kg ) 0.2760 zak 79,000.00 21,804.00
Pekerja 0.1150 hr 78,700.00 9,050.50
Tukang batu 0.0120 hr 94,500.00 1,134.00
Mandor 0.0060 hr 131,200.00 787.20
JUMLAH 61,637.60
LT02 1 m2 - Lantai keramik 20 x 20 ad.1 : 3
Pasir pasang 0.0300 m3 279,800.00 8,394.00
Semen PC ( 50 kg ) 0.0337 zak 79,000.00 2,662.30
Semen warna ( cor nat ) 0.0125 kg 20,900.00 261.25
Keramik 20 x 20 standar Kw 1 1.0500 m2 72,700.00 76,335.00
Pekerja 0.2816 hr 78,700.00 22,161.92
Tukang batu 0.1320 hr 94,500.00 12,474.00
Mandor 0.0203 hr 131,200.00 2,663.36
JUMLAH 124,951.83
Pasir pasang 0.0300 m3 279,800.00 8,394.00
Semen PC ( 50 kg ) 0.0337 zak 79,000.00 2,662.30
Keramik 30 x 30 standar 1.0500 m2 61,200.00 64,260.00
Pekerja 0.2816 hr 78,700.00 22,161.92
Tukang batu 0.1320 hr 94,500.00 12,474.00
Mandor 0.0203 hr 131,200.00 2,663.36
JUMLAH 112,876.83
Pasir pasang 0.0300 m3 279,800.00 8,394.00

Semen PC ( 50 kg ) 0.0337 zak 79,000.00 2,662.30
Pekerja 0.2816 hr 78,700.00 22,161.92
Tukang batu 0.1320 hr 94,500.00 12,474.00
Mandor 0.0203 hr 131,200.00 2,663.36
JUMLAH 124,426.83
LT05 1 m2 - Keramik dinding 20 x 20
Pasir pasang 0.0380 m3 279,800.00 10,632.40
Semen PC ( 50 kg ) 0.0340 zak 79,000.00 2,686.00
Pekerja 0.2620 hr 78,700.00 20,619.40
Tukang batu 0.2760 hr 94,500.00 26,082.00
Mandor 0.0263 hr 131,200.00 3,450.56
JUMLAH 140,066.61
LT06 1 m2 - Keramik dinding 20x25
Pasir pasang 0.0380 m3 279,800.00 10,632.40
Semen PC ( 50 kg ) 0.0340 zak 79,000.00 2,686.00
Keramik 20/25 Kw 1 1.0500 m2 72,100.00 75,705.00
Pekerja 0.2620 hr 78,700.00 20,619.40
Tukang batu 0.2760 hr 94,500.00 26,082.00
Mandor 0.0263 hr 131,200.00 3,450.56
JUMLAH 139,436.61
LT07 1 m2 - Keramik dinding 30 x 30
Pasir pasang 0.0380 m3 279,800.00 10,632.40
Semen PC ( 50 kg ) 0.0340 zak 79,000.00 2,686.00
Keramik 30/30 Kw 1 1.0500 m2 61,200.00 64,260.00
Pekerja 0.2620 hr 78,700.00 20,619.40
Tukang batu 0.2760 hr 94,500.00 26,082.00
Mandor 0.0263 hr 131,200.00 3,450.56
JUMLAH 127,991.61
LT08 1 m1 - Plint kayu standar
Paku segala ukuran 0.1000 kg 16,000.00 1,600.00
Pekerja 0.4000 hr 78,700.00 31,480.00
Tukang kayu 0.1300 hr 94,500.00 12,285.00
Mandor 0.0260 hr 131,200.00 3,411.20
JUMLAH 65,628.20
LT09 1 m1 - Plint keramik 10 x 40
Pasir pasang 0.0030 m3 279,800.00 839.40
Semen PC ( 50 kg ) 0.0353 zak 79,000.00 2,788.70
keramik standar 0.1000 m2 72,200.00 7,220.00
Semen warna ( cor nat ) 0.0500 kg 20,900.00 1,045.00
Pekerja 0.4000 hr 78,700.00 31,480.00
Tukang batu 0.1300 hr 94,500.00 12,285.00
Mandor 0.0260 hr 131,200.00 3,411.20
JUMLAH 59,069.30
LT10 1 m1 - Plint keramik 10 x 30
Pasir pasang 0.0030 m3 279,800.00 839.40
Semen PC ( 50 kg ) 0.0353 zak 79,000.00 2,788.70
keramik standar 0.1000 bh 61,200.00 6,120.00
Pekerja 0.4000 hr 78,700.00 31,480.00
Tukang batu 0.1300 hr 94,500.00 12,285.00
Mandor 0.0260 hr 131,200.00 3,411.20

JUMLAH 57,969.30
LT13 1 m1 - Step noising keramik
Pasir pasang 0.0030 m3 279,800.00 839.40
Semen PC ( 50 kg ) 0.0353 zak 79,000.00 2,788.70
Step Noising Keramik 3.3000 m1 23,400.00 77,220.00
Pekerja 0.0400 hr 78,700.00 3,148.00
Tukang batu 0.0130 hr 94,500.00 1,228.50
Mandor 0.0026 hr 131,200.00 341.12
JUMLAH 86,610.72
PEKERJAAN PLAFOND
PF01 1 m2 - Plafond gypsum 9 mm + rangka plafond grid 60 x 60 (rangka hollow)
Hollow 20X40X0,7 mm 0.4500 btg 20,200.00 9,090.00
Hollow 40X40X0,7 mm 0.2250 btg 27,300.00 6,142.50
Wall Angle 0.2400 btg 16,700.00 4,008.00
Suspention Road 4 mm 0.9750 unit 12,500.00 12,187.50
Paku Riffet 0.0180 dos 125,000.00 2,250.00
Gypsumboard 9 mm 0.4320 lbr 74,900.00 32,356.80
Catton Tape 0.0520 roll 5,500.00 286.00
Tukang Kayu 0.3980 hr 94,500.00 37,611.00
Pekerja 0.3740 hr 78,700.00 29,433.80
Mandor 0.0700 hr 131,200.00 9,184.00
JUMLAH 146,312.40
PF03 1 m2 - Plafon GRC 6 mm + rangka plafond gird 60 x 60 cm ( Rangka Hollow )
Hollow 20X40X0,7 mm 0.4500 btg 20,200.00 9,090.00
Hollow 40X40X0,7 mm 0.2250 btg 27,300.00 6,142.50
Wall Angle 0.2400 btg 16,700.00 4,008.00
Suspention Road 4 mm 0.9750 unit 12,500.00 12,187.50
Paku Riffet 0.0180 dos 125,000.00 2,250.00
GRC Board t = 4 mm 0.4320 lbr 87,000.00 37,584.00
Catton Tape 0.0520 roll 5,500.00 286.00
Tukang Kayu 0.3980 hr 94,500.00 37,611.00
Pekerja 0.3740 hr 78,700.00 29,433.80
Mandor 0.0700 hr 131,200.00 9,184.00
JUMLAH 151,539.60
PF03 1 m2 - Plafon Triplek 4 mm tanpa rangka
Triplek t = 4 mm 0.3750 lbr 70,900.00 26,587.50
Paku 0.1750 kg 16,000.00 2,800.00
Tukang Kayu 0.2200 hr 94,500.00 20,790.00
Pekerja 0.3500 hr 78,700.00 27,545.00
Mandor 0.0460 hr 131,200.00 6,035.20
JUMLAH 83,757.70
PF04 1 m2 - Rangka plafond gird 50 x 100 cm ( kayu kamper banjar )
Kayu kamper banjar Oven 0.0080 m3 3,205,700.00 25,645.60
Paku 0.1400 kg 12,250.00 1,715.00
Pekerja 0.1700 hr 78,700.00 13,379.00
Tukang kayu 0.2800 hr 94,500.00 26,460.00
Mandor 0.0370 hr 131,200.00 4,854.40
JUMLAH 72,054.00
PF05 1 m1 - List Plafond Kayu Kamper Samarinda 5 cm
List Profil Kamper 5 cm 1.1000 m1 60,500.00 66,550.00
Paku 0.0100 kg 12,250.00 122.50
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang kayu 0.0500 hr 94,500.00 4,725.00

Mandor 0.0030 hr 131,200.00 393.60
JUMLAH 76,251.10
PF06 1 m1 - List Plafond Gypsum 7 cm
List Profil Gypsum 7 cm 1.1000 m1 19,200.00 21,120.00
Drywall Screw 0.0100 dos 82,250.00 822.50
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang kayu 0.0500 hr 94,500.00 4,725.00
Mandor 0.0030 hr 131,200.00 393.60
JUMLAH 31,521.10
PEKERJAAN CAT
PC01 1 m2 - Cat dinding dalam ( ICI )
Cat setara ICI - interior 0.2800 kg 45,900.00 12,852.00
Roll cat + bak 0.0100 bh 25,900.00 259.00
Cat dasar setara ICI 0.1600 kg 51,500.00 8,240.00
Ampelas 0.5000 lbr 3,400.00 1,700.00
Pekerja 0.1600 hr 78,700.00 12,592.00
Tukang cat 0.2950 hr 94,500.00 27,877.50
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 66,800.50
PC01 1 m2 - Cat dinding dalam 2x ( ICI )
Cat setara ICI - interior 0.1400 kg 45,900.00 6,426.00
Roll cat + bak 0.0100 bh 25,900.00 259.00
Ampelas 0.5000 lbr 3,400.00 1,700.00
Pekerja 0.1600 hr 51,500.00 8,240.00
Tukang cat 0.2950 hr 94,500.00 27,877.50
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 47,782.50
PC02 1 m2 - Cat dinding luar dengan ( ICI Weathershield )
Cat setara ICI (Weathershield ) 0.2800 kg 73,600.00 20,608.00
Roll cat + bak 0.0100 bh 25,900.00 259.00
Ampelas 0.5000 lbr 3,400.00 1,700.00
Pekerja 0.1600 hr 78,700.00 12,592.00
Tukang cat 0.2950 hr 94,500.00 27,877.50
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 74,556.50
PC02 1 m2 - Cat dinding luar dengan 2x ( ICI Weathershield )
Cat setara ICI (Weathershield ) 0.1400 kg 73,600.00 10,304.00
Roll cat + bak 0.0100 bh 25,900.00 259.00
Ampelas 0.5000 lbr 3,400.00 1,700.00
Pekerja 0.1600 hr 51,500.00 8,240.00
Tukang cat 0.2950 hr 94,500.00 27,877.50
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 51,660.50
PC03 1 m2 - Cat plafond setara ICI
Cat setara ICI 0.3000 kg 73,600.00 22,080.00
Roll cat + bak 0.0500 bh 25,900.00 1,295.00
Ampelas 0.2000 lbr 3,400.00 680.00
Pekerja 0.1600 hr 78,700.00 12,592.00
Tukang cat 0.3150 hr 94,500.00 29,767.50
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 72,012.00
PC04 1 m2 - Cat besi memakai kuas
Cat besi / kayu setara F - Talit 0.2000 kg 59,100.00 11,820.00

Kuas 3" 0.0500 bh 13,700.00 685.00
Minyak cat / thiner 0.1500 lt 23,200.00 3,480.00
Meni besi 0.1675 kg 41,800.00 7,001.50
Ampelas Besi 0.4000 lbr 5,000.00 2,000.00
Pekerja 0.1600 hr 78,700.00 12,592.00
Tukang cat 0.3150 hr 94,500.00 29,767.50
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 70,626.00
PC05 1 m2 - Cat kayu memakai kuas
Cat besi / kayu setara F - Talit 0.2000 kg 59,100.00 11,820.00
Kuas 3" 0.0500 bh 13,700.00 685.00
Plamir kayu 0.0630 kg 43,000.00 2,709.00
Meni kayu 0.1670 kg 41,800.00 6,980.60
Ampelas 0.4000 lbr 3,400.00 1,360.00
Minyak cat / thiner 0.1500 lt 23,200.00 3,480.00
Pekerja 0.1600 hr 78,700.00 12,592.00
Tukang cat 0.3150 hr 94,500.00 29,767.50
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 72,674.10
PC06 1 m2 - Pekerjaan waterproofing (tipe coating)
Water proofing 0.3000 kg 49,600.00 14,880.00
Kuas 3" 0.0500 bh 13,700.00 685.00
Ampelas 0.4000 lbr 3,400.00 1,360.00
Pekerja 0.1600 hr 78,700.00 12,592.00
Tukang cat 0.3150 hr 94,500.00 29,767.50
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 62,564.50
PC22 1 m2 - Pekerjaan Melamic
Melamik 0.1500 kg 59,800.00 8,970.00
Wood fiiler 0.0500 kg 43,000.00 2,150.00
Ampelas 0.4000 lbr 3,400.00 1,360.00
Kompresor 0.2000 jam 69,000.00 13,800.00
Pekerja 0.2500 hr 78,700.00 19,675.00
Tukang cat 0.3050 hr 94,500.00 28,822.50
Mandor 0.0400 hr 131,200.00 5,248.00
JUMLAH 80,025.50
PEKERJAAN SANITER
ST02 1 unit - Closet jongkok standar
Pasir pasang 0.1500 m3 279,800.00 41,970.00
Semen PC ( 50 kg ) 0.1000 zak 79,000.00 7,900.00
Closet jongkok standar 1.0000 bh 236,400.00 236,400.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.2500 hr 94,500.00 23,625.00
Mandor 0.1800 hr 131,200.00 23,616.00
JUMLAH 357,121.00
ST01 1 unit - Closet Duduk standar
Closet Duduk 1.0000 bh 2,595,700.00 2,595,700.00
Sealant 0.5000 tube 17,200.00 8,600.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 1.1000 hr 94,500.00 103,950.00
Mandor 0.1600 hr 131,200.00 20,992.00
JUMLAH 2,752,852.00
ST08 1 unit - Urinoir
Urinoir 1.0000 bh 2,326,300.00 2,326,300.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.2500 hr 94,500.00 23,625.00
Mandor 0.1600 hr 131,200.00 20,992.00
JUMLAH 2,394,527.00
ST04 1 bh - Wastafel
Wastafel + Accesoris 1.0000 bh 1,500,000.00 1,500,000.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.2500 hr 94,500.00 23,625.00
Mandor 0.1800 hr 131,200.00 23,616.00
JUMLAH 1,570,851.00
ST05 1 bh - Kitchen Zink
Kitchen Zink 1.0000 bh 250,000.00 250,000.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang batu 0.2500 hr 94,500.00 23,625.00
Mandor 0.1800 hr 131,200.00 23,616.00
JUMLAH 320,851.00
ST07 1 bh - Floor drain
Floor drain stainless 1.0000 bh 174,000.00 174,000.00
Pekerja 0.0100 hr 78,700.00 787.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 184,893.00
ST08 1 bh - Shower
Shower 1.0000 bh 303,000.00 303,000.00
Pekerja 0.0100 hr 78,700.00 787.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 313,893.00
ST09 1 bh - Kran leher angsa 1/2"
Kran air leher angsa 1/2 1.0000 bh 288,200.00 288,200.00
Seal tape 0.0250 roll 2,600.00 65.00
Lem pipa PVC 0.1250 tube 14,300.00 1,787.50
Pekerja 0.0100 hr 78,700.00 787.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 300,945.50
ST10 1 bh - Kran air 1/2"
Kran air 1/2 1.0000 bh 25,000.00 25,000.00
Seal tape 0.0250 roll 2,600.00 65.00
Lem pipa PVC 0.1250 tube 14,300.00 1,787.50
Pekerja 0.0100 hr 78,700.00 787.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 37,745.50
ST11 1 unit - Pompa air jet pump + Instalasi dan pengeboran
Pompa air jet pump 1.0000 bh 1,991,200.00 1,991,200.00
Pipa PVC 1 " 40.0000 m1 9,200.00 368,000.00
Pipa PVC 4 " 16.0000 m1 10,312.00 164,992.00
Bocht LL-D 1" (lokal) 6.0000 bh 25,100.00 150,600.00
Water moer 2.0000 bh 60,500.00 121,000.00
Ongkos pengeboran 1.0000 ls 1,300,000.00 1,300,000.00
JUMLAH 4,095,792.00
ST11 1 unit - Pompa air jet pump tanpa pengeboran
Pompa air jet pump 1.0000 bh 1,991,200.00 1,991,200.00
Ongkos pasang 1.0000 ls 75,000.00 75,000.00
JUMLAH 2,066,200.00
ST12 1 unit - Water tower rangka besi siku
Konstruksi besi siku 210.0000 kg 14,300.00 3,003,000.00
Pekerja 2.5000 hr 78,700.00 196,750.00

Tukang besi 3.0000 hr 89,200.00 267,600.00
Tukang batu 3.0000 hr 94,500.00 283,500.00
Mandor 0.3000 hr 131,200.00 39,360.00
JUMLAH 3,790,210.00
ST13 1 bh - Tangki air kapasitas 1 m3
Tangki air kapasitas 1 m3 1.0000 bh 1,727,700.00 1,727,700.00
Pekerja 0.1000 hr 78,700.00 7,870.00
Tukang batu 0.2500 hr 94,500.00 23,625.00
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 1,762,475.00
ST14 1 bh - Jet Washer
Jetwasher ex.TOTO 1.0000 bh 155,000.00 155,000.00
Ongkos pasang 1.0000 ls 55,000.00 55,000.00
JUMLAH 210,000.00
ST15 1 unit - Septictank & Rembesan + Instalasi
Pas batu bata, t = 1/2 bata ad 1 : 2 12.5000 m2 103,667.00 1,295,837.50
Pasir urug untuk rembesan 0.3000 m3 279,800.00 83,940.00
Koral beton untuk rembesan 1.5080 m3 278,300.00 419,676.40
Plesteran dan acian trasraam ad. 1 : 3 11.3400 m2 58,512.00 663,526.08
Plat beton penutup t = 12 cm (beton site mix K. 175) 0.3600 m3 1,284,654.00 462,475.44
Besi beton polos 47.4000 kg 8,700.00 412,380.00
Pipa PVC 1 " 0.5000 m1 9,200.00 4,600.00
Pipa porous 4 " 3.0000 m1 10,312.00 30,936.00
Ijuk 30.0000 ikt 7,600.00 228,000.00
Pekerja 2.5000 hr 78,700.00 196,750.00
Tukang batu 3.0000 hr 94,500.00 283,500.00
Mandor 0.0500 hr 131,200.00 6,560.00
JUMLAH 4,088,181.42
ST16 1 unit - Sumur resapan
Buis beton dia 1 m, t = 90 cm 1.0000 bh 103,667.00 103,667.00
Batu pecah ( 5/7 cm ) 0.1570 m3 242,000.00 37,994.00
Kerikil / split ( 2/3 cm ) 0.1570 m3 278,300.00 43,693.10
Pasir pasang 0.1570 m3 279,800.00 43,928.60
Ijuk 3.0000 ikat 7,600.00 22,800.00
Pekerja 1.2500 hr 78,700.00 98,375.00
Tukang batu 1.2500 hr 94,500.00 118,125.00
Mandor 0.4500 hr 131,200.00 59,040.00
JUMLAH 527,622.70
ST17 1 m1 - Instalasi air bersih, dari water tower - kran air
Pipa PVC 3/4" 1.2000 m1 6,800.00 8,160.00
Knee PVC 3/4" 0.2000 bh 3,200.00 640.00
Lem Pipa PVC 0.2500 tube 14,300.00 3,575.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang Batu 0.3000 hr 94,500.00 28,350.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 48,596.00
ST18 1 m1 - Instalasi Pipa PVC 3"
Pipa PVC 3" 1.2000 m1 37,100.00 44,520.00
Knee PVC 3" 0.2000 bh 15,200.00 3,040.00
Lem Pipa PVC 0.2500 tube 14,300.00 3,575.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang Batu 0.3000 hr 94,500.00 28,350.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 87,356.00
ST18 1 m1 - Instalasi Pipa PVC 4"
Pipa PVC 4" 1.2000 m1 43,166.00 51,799.20
Knee PVC 4" 0.2000 bh 22,000.00 4,400.00

Lem Pipa PVC 0.2500 tube 14,300.00 3,575.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang Batu 0.3000 hr 94,500.00 28,350.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 95,995.20
1m' - Instalasi Pipa PVC 2"
Pipa PVC 2" 1.2000 m' 19,100.00 22,920.00
Knee PVC 2" 0.2000 bh 10,800.00 2,160.00
Lem Pipa PVC 0.2500 tube 14,300.00 3,575.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang Batu 0.3000 hr 94,500.00 28,350.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 64,876.00
ST19 1 m1 - Instalasi Pipa PVC 3/4"
Pipa PVC 3/4" 1.2000 m1 6,800.00 8,160.00
Knee PVC 3/4" 0.2000 bh 3,200.00 640.00
Lem Pipa PVC 0.2500 tube 14,300.00 3,575.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang Batu 0.3000 hr 94,500.00 28,350.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 48,596.00
1m' - Instalasi Pipa PVC 1/2"
Pipa PVC 1/2" 1.2000 m' 5,000.00 6,000.00
Knee PVC 1/2" 0.2000 bh 2,400.00 480.00
Lem Pipa PVC 0.2500 tube 14,300.00 3,575.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang Batu 0.3000 hr 94,500.00 28,350.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 46,276.00
ST20 1 m1 - Instalasi air kotor, dari closet & Floor Drain ke Septictank
Pipa PVC 4" 1.2000 m1 43,166.00 51,799.20
Knee PVC 4" 0.2000 bh 22,000.00 4,400.00
Lem Pipa PVC 0.2500 tube 14,300.00 3,575.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang Batu 0.3000 hr 94,500.00 28,350.00
Mandor 0.0300 hr 131,200.00 3,936.00
JUMLAH 95,995.20
ST21 1 bh - Roof drain
Roof drain stainless 1.0000 bh 55,000.00 55,000.00
Pekerja 0.0100 hr 78,700.00 787.00
Tukang batu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 65,893.00
PEKERJAAN ASESORIS
AS01 1 bh - Pasang Engsel pintu nilon 4"
Engsel nilon 4" 1.0000 bh 40,100.00 40,100.00
Pekerja 0.0150 hr 78,700.00 1,180.50
Tukang kayu 0.1500 hr 94,500.00 14,175.00
Mandor 0.0075 hr 131,200.00 984.00
JUMLAH 56,439.50
AS02 1 bh - Pasang Engsel jendela
Engsel nilon 3" 1.0000 bh 26,700.00 26,700.00
Pekerja 0.0100 hr 78,700.00 787.00
Tukang kayu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 37,593.00
AS03 1 bh - Pasang hak angin
Hak angin 1.0000 bh 14,100.00 14,100.00
Pekerja 0.0100 hr 78,700.00 787.00
Tukang kayu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 24,993.00
AS04 1 bh - Pasang slot jendela
Slot jendela 1.0000 bh 91,600.00 91,600.00
Pekerja 0.0100 hr 78,700.00 787.00
Tukang kayu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 102,493.00
AS05 1 bh - Pasang kunci double slaag (SOLID)
Kunci double slaag (SOLID) 1.0000 bh 292,700.00 292,700.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang kayu 0.2500 hr 94,500.00 23,625.00
Mandor 0.0100 hr 131,200.00 1,312.00
JUMLAH 321,572.00
AS06 1 bh - Pasang Grendel pintu
Grendel Pintu 1.0000 bh 40,800.00 40,800.00
Pekerja 0.0100 hr 78,700.00 787.00
Tukang kayu 0.1000 hr 94,500.00 9,450.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 51,693.00
PEKERJAAN SARANA LUAR
SL01 1 m1 - Saluran buis beton 1/2 dia. 20 cm tanpa tulangan
Buis beton 1/2 dia. 20 cm 1.0250 m1 65,300.00 66,932.50
Pasir urug 0.1200 m3 225,000.00 27,000.00
Pasir pasang 0.0540 m3 279,800.00 15,109.20
Semen PC ( 50 kg ) 0.0270 zak 79,000.00 2,133.00
Pekerja 0.0750 hr 78,700.00 5,902.50
Tukang batu 0.0500 hr 94,500.00 4,725.00
Mandor 0.0125 hr 131,200.00 1,640.00
JUMLAH 123,442.20
SL02 1 m1 - Saluran tertutup buis beton dia. 30 cm tanpa tulangan
Buis beton dia. 30 cm 1.0250 m1 125,400.00 128,535.00
Pasir urug 0.1200 m3 225,000.00 27,000.00
Pasir pasang 0.0540 m3 279,800.00 15,109.20
Semen PC ( 50 kg ) 0.0270 zak 79,000.00 2,133.00
Pekerja 0.0750 hr 78,700.00 5,902.50
Tukang batu 0.0500 hr 94,500.00 4,725.00
Mandor 0.0125 hr 131,200.00 1,640.00
JUMLAH 185,044.70
SL03 1 m2 - Paving block t = 6 cm
Paving block t = 6 cm K.250 1.0250 m2 81,400.00 83,435.00
Abu batu 0.0250 m3 279,800.00 6,995.00
Pekerja 0.1500 hr 78,700.00 11,805.00
Tukang batu 0.0500 hr 94,500.00 4,725.00
Mandor 0.0030 hr 131,200.00 393.60
JUMLAH 107,353.60
SL04 1 m2 - Paving block t = 8 cm
Paving block t = 8 cm K.250 1.0250 m2 103,900.00 106,497.50
Abu batu 0.0250 m3 279,800.00 6,995.00
Pekerja 0.1500 hr 78,700.00 11,805.00
Tukang batu 0.0500 hr 94,500.00 4,725.00
Mandor 0.0030 hr 131,200.00 393.60

JUMLAH 130,416.10
SL04 1 m2 - Pek.Bongkar pasang Paving
Pekerja 0.2300 hr 78,700.00 18,101.00
Tukang batu 0.0500 hr 94,500.00 4,725.00
Mandor 0.0280 hr 131,200.00 3,673.60
JUMLAH 26,499.60
SL05 1 m2 - Grass block t = 8 cm
Grass block t = 8 cm K.250 1.0000 m2 118,000.00 118,000.00
Pasir beton 0.0250 m3 279,800.00 6,995.00
Pekerja 0.1500 hr 78,700.00 11,805.00
Tukang batu 0.0500 hr 94,500.00 4,725.00
Mandor 0.0030 hr 131,200.00 393.60
JUMLAH 141,918.60
SL06 1 m1 - Kanstin abu - abu 10.20.40 - K.250
Kanstin abu - abu 10.20.40 - K.250 1.0000 m2 30,700.00 30,700.00
Pasir pasang 0.1500 m3 279,800.00 41,970.00
Semen PC ( 50 kg ) 0.2500 zak 79,000.00 19,750.00
Pekerja 0.0500 hr 78,700.00 3,935.00
Tukang batu 0.0184 hr 94,500.00 1,738.80
Mandor 0.00960 hr 131,200.00 1,259.52
JUMLAH 99,353.32
SL07 1 m1 - Pagar beton precat t = 2.00 m
Pasir beton 0.0150 m3 301,000.00 4,515.00
Semen 0.2250 zak 79,000.00 17,775.00
Kolom pagar precast t = 2m 0.5000 bh 270,000.00 135,000.00
Tinggi pagar 5 panel/ 2 m, panjang kolom 3 m, mutu beton K225 2.0000 bh 125,000.00 250,000.00
Pekerja 0.6000 hr 78,700.00 47,220.00
Tukang batu 0.3500 hr 94,500.00 33,075.00
Mandor 0.0350 hr 131,200.00 4,592.00
JUMLAH 500,247.70
SL08 1 m1 - Pagar beton precat t = 2.40 m
Pasir beton 0.0150 m3 301,000.00 4,515.00
Semen 0.2250 zak 79,000.00 17,775.00
Kolom pagar precast t = 2,4m 0.5000 bh 326,000.00 163,000.00
Tinggi pagar 6 panel/ 2.4 m, pjang kolom 3.5 m, mutu beton K225 2.5000 bh 125,000.00 312,500.00
Pekerja 0.6000 hr 78,700.00 47,220.00
Tukang batu 0.3500 hr 94,500.00 33,075.00
Mandor 0.0350 hr 131,200.00 4,592.00
JUMLAH 590,747.70
SL09 1 unit - Pembuatan Logo Kota Tangerang
Bahan 1.0000 ls 2,500,000.00 2,500,000.00
Pekerja 1.0000 hr 78,700.00 78,700.00
Tukang Besi 1.0000 hr 89,200.00 89,200.00
Mandor 0.0500 hr 131,200.00 6,560.00
JUMLAH 2,674,460.00
SL10 1 unit - Pembuatan Huruf Stainless 20 cm
Bahan 1.0000 ls 209,000.00 209,000.00
Pekerja 0.3000 hr 78,700.00 23,610.00
Tukang Besi 0.7000 hr 89,200.00 62,440.00
Mandor 0.0500 hr 131,200.00 6,560.00
JUMLAH 301,610.00
SL11 1 unit - Pembuatan Huruf Stainless 15 cm
Bahan 1.0000 ls 156,700.00 156,700.00
Pekerja 0.3000 hr 78,700.00 23,610.00

Tukang Besi 0.7000 hr 89,200.00 62,440.00
Mandor 0.0500 hr 131,200.00 6,560.00
JUMLAH 249,310.00
SL12 1 m3 - Urugan Tanah Merah Taman
Tanah Urug 1.0000 m3 145,000.00 145,000.00
Pekerja 0.5000 hr 78,700.00 39,350.00
Mandor 0.0500 hr 131,200.00 6,560.00
JUMLAH 190,910.00
1 m2 - Pas. Pagar Besi Hollow
Besi Hollow 40 x 40 x 1,8 1.0500 btg 136,300.00 143,115.00
Pengelasan & Pengecatan 1.0000 ls 80,700.00 80,700.00
Ongkos pasang Pagar Besi 1.0000 ls 166,200.00 166,200.00
JUMLAH 544,575.00
1 m' - Pas. Pintu Pagar Hollow
Grendel besi + Kunci 1.0000 set 128,200.00 128,200.00
Roda Besi 2.0000 bh 14,200.00 28,400.00
Plat besi 6 mm untuk dudukan roda 0.8700 kg 11,000.00 9,570.00
Besi Siku 40 x 40 x 4 untuk rel 1.3000 kg 15,200.00 19,760.00
Besi beton polos dia. 10 untuk rel 0.6820 kg 8,700.00 5,933.40
Besi beton polos dia. 12 untuk angkur rel 0.2670 kg 8,700.00 2,322.90
Pengelasan & Pengecatan 1.0000 ls 80,700.00 80,700.00
Ongkos pasang Pagar Besi 1.0000 ls 166,200.00 166,200.00
JUMLAH 794,761.30
PEKERJAAN TANAMAN
PT01 1 pohon - Eucaliptus
Eucaliptus Ø 4 - 7 cm, t = 1 - 3 m 1.0000 phn 99,200.00 99,200.00
Pekerja 0.0200 hr 78,700.00 1,574.00
Mandor 0.0020 hr 131,200.00 262.40
JUMLAH 101,036.40
PT04 1 pohon - Pucuk Merah (tinggi 50 - 60 cm)
Pucuk Merah (tinggi 50 - 60 cm) 1.0000 phn 104,500.00 104,500.00
Pekerja 0.0200 hr 78,700.00 1,574.00
Mandor 0.0020 hr 131,200.00 262.40
JUMLAH 106,336.40
PT04 1 pohon - Kiara Payung
Kiara Payung 1.0000 phn 133,000.00 133,000.00
Pekerja 0.0200 hr 78,700.00 1,574.00
Mandor 0.0020 hr 131,200.00 262.40
JUMLAH 134,836.40
PT04 1 pohon - Pohon Glodogan Tiang T = 1.5m
Pohon Glodogan Tiang T = 1.5m 1.0000 phn 190,000.00 190,000.00
Pekerja 0.0200 hr 78,700.00 1,574.00
Mandor 0.0020 hr 131,200.00 262.40
JUMLAH 191,836.40
PT05 1 pohon - Rumput Gajah Mini
Rumput Gajah Mini 1.0500 m2 20,900.00 21,945.00
Pekerja 0.0100 hr 78,700.00 787.00
Mandor 0.0020 hr 131,200.00 262.40
JUMLAH 22,994.40
PT06 1 m2 - Rumput Manila
Rumput Manila 1.0500 m2 15,600.00 16,380.00
Pekerja 0.0100 hr 78,700.00 787.00
Mandor 0.0020 hr 131,200.00 262.40

JUMLAH 17,429.40
PT07 1 polibag - Tanaman Krokol Three Colour
Krokol Three Colour 1.0000 plbg 7,800.00 7,800.00
Pekerja 0.0250 hr 78,700.00 1,967.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 10,423.50
PT08 1 polibag - Tanaman Three Colour
Three Colour 1.0000 plbg 7,800.00 7,800.00
Pekerja 0.0250 hr 78,700.00 1,967.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 10,423.50
PT09 1 polibag - Tanaman Sansivera
Sansivera 1.0000 plbg 7,800.00 7,800.00
Pekerja 0.0250 hr 78,700.00 1,967.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 10,423.50
PT10 1 polibag - Tanaman Soka Jepang
Soka Jepang 1.0000 plbg 26,100.00 26,100.00
Pekerja 0.0250 hr 78,700.00 1,967.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 28,723.50
PEKERJAAN MEKANIKAL ELEKTRIKAL
ME01 1 Titik - Instalasi Lampu (kabel NYM 3x2,5 mm)
Kabel NYM 3x2.5 mm 5.0000 m 12,900.00 64,500.00
Klem kabel 0.2500 dus 6,700.00 1,675.00
Pipa PVC AW 1/2" 2.0000 m 5,000.00 10,000.00
Pembantu Instalator 0.3715 hr 84,000.00 31,206.00
Instalator 0.1050 hr 105,000.00 11,025.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 119,062.00
ME02 1 Titik - Instalasi Saklar/Stop Kontak dan AC (kabel NYM 3x2,5 mm)
Kabel NYM 3x2.5 mm 5.0000 m 12,900.00 64,500.00
Klem kabel 0.2500 dus 6,700.00 1,675.00
Pipa PVC AW 1/2" 2.0000 m 5,000.00 10,000.00
Instalator 0.1050 hr 105,000.00 11,025.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 119,062.00
ME02 1 m - Instalasi NYY (4X35) mm2 dari panel ke KWH meter PLN
Kabel NYY 4x35 mm 1.0000 m 264,000.00 264,000.00
Klem kabel 0.2500 dus 6,700.00 1,675.00
Pipa PVC AW 1/2" 2.0000 m 5,000.00 10,000.00
Instalator 0.1050 hr 105,000.00 11,025.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 318,562.00
ME02 1 m - Instalasi NYY (4X16) mm2 dari panel ke KWH meter PLN
Kabel NYY 4x16 mm 1.0000 m 126,500.00 126,500.00
Klem kabel 0.2500 dus 6,700.00 1,675.00
Pipa PVC AW 1/2" 2.0000 m 5,000.00 10,000.00
Instalator 0.1050 hr 105,000.00 11,025.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 181,062.00
ME02 1 Titik - WLC elektrode + kabel NYM 3X2,5 mm2

Alat dan bahan 1.0000 ls 389,500.00 389,500.00
Instalator 0.1050 hr 105,000.00 11,025.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 432,387.00
ME03 1 bh - Pasang Saklar Tunggal
Saklar tunggal 1.0000 bh 14,600.00 14,600.00
Instalator 0.1500 hr 105,000.00 15,750.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 52,006.00
ME04 1 bh - Pasang Saklar Ganda
Saklar ganda 1.0000 bh 20,200.00 20,200.00
Instalator 0.1500 hr 105,000.00 15,750.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 57,606.00
ME05 1 bh - Pasang Stop Kontak
Stop Kontak 1.0000 bh 15,500.00 15,500.00
Instalator 0.1500 hr 105,000.00 15,750.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 52,906.00
ME06 1 bh - Pasang Stop Kontak
Stop Kontak 1.0000 bh 15,500.00 15,500.00
Instalator 0.1500 hr 105,000.00 15,750.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 52,906.00
ME07 1 set - Panel PP-LP01, 40X60 cm2
Alat dan bahan 1.0000 ls 750,000.00 750,000.00
Instalator 2.0000 hr 105,000.00 210,000.00
Mandor 1.0000 hr 131,200.00 131,200.00
JUMLAH 1,343,200.00
ME07 1 set - Pas.Box MCB 10 A
MCB 10 A 3.0000 bh 94,200.00 282,600.00
Box MCB 4 group 1.0000 bh 27,500.00 27,500.00
Instalator 2.0000 hr 100,000.00 200,000.00
Mandor 1.0000 hr 125,000.00 125,000.00
JUMLAH 875,100.00
ME08 1 bh - Lampu TL 2 x 18 watt setara philips (inbouw) termasuk bahan komplit
Lampu TL 2 x 18 watt, armatur, komplit philips 1.0000 bh 102,300.00 102,300.00
Pembantu instalator 0.3132 hr 84,000.00 26,308.80
Instalator 0.1045 hr 105,000.00 10,972.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 140,237.30
ME09 1 bh - Lampu SL 18 watt termasuk bahan komplit
Lampu SL 18 watt, komplit philips 1.0000 bh 32,600.00 32,600.00
Fitting keramik 1.0000 bh 16,100.00 16,100.00
Instalator 0.1045 hr 105,000.00 10,972.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 86,637.30
ME10 1 Bh - Lampu Baret Kotak 22 watt

Lampu baret kotat 22 watt, komplit philips 1.0000 bh 125,000.00 125,000.00
Instalator 0.1050 hr 105,000.00 11,025.00
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 155,782.60
ME11 1 Bh - Lampu downlight
Lampudownlight + Accecories 1.0000 bh 90,000.00 90,000.00
Instalator 0.1045 hr 105,000.00 10,972.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 120,898.10
ME12 1 Bh - Lampu PLC 13 watt
Lampu PLC 13 watt 1.0000 bh 65,000.00 65,000.00
Instalator 0.1045 hr 105,000.00 10,972.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 102,937.30
1 Bh - Lampu Pagar
Lampu pagar 1.0000 bh 185,900.00 185,900.00
Pekerja 0.3132 hr 78,700.00 24,648.84
Tukang listrik 0.1045 hr 105,000.00 10,972.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 222,177.34
1 Bh - Lampu Sorot
Lampu sorot LED 50 watt 1.0000 bh 550,000.00 550,000.00
Pekerja 0.3132 hr 78,700.00 24,648.84
Tukang listrik 0.1045 hr 105,000.00 10,972.50
Mandor 0.0050 hr 131,200.00 656.00
JUMLAH 586,277.34
ME17 1 Kwh - Penyambungan daya
Penyambungan daya 1.0000 ls 1,500.00 1,500.00
Instalator 0.0010 hr 105,000.00 105.00
Mandor 0.0001 hr 131,200.00 13.12
JUMLAH 1,618.12
DIBULATKAN 1,618.00
ME18 1 ttk - Penangkal petir kompensional
Splitzer uk.2 1.0000 bh 49,500.00 49,500.00
Kabel BC 75 mm2 1.0000 m 24,500.00 24,500.00
Klem Kabel 1.0000 bh 3,000.00 3,000.00
Pentanahan 1.0000 ls 918,800.00 918,800.00
Bak kontrol 600 x 600 x 400 1.0000 bh 118,000.00 118,000.00
Instalator 0.8000 hr 105,000.00 84,000.00
Mandor 0.0100 hr 131,200.00 1,312.00
Box Test 1.0000 bh 434,400.00 434,400.00
JUMLAH 1,675,512.00
PEKERJAAN PINTU DAN JENDELA
PJ01 1 m3 - Kusen kayu kamper samarinda
Kayu balok kamper samarinda Oven 1.1000 m3 9,597,500.00 10,557,250.00
Paku 3.0000 kg 16,000.00 48,000.00
Angkur 10.5600 kg 11,800.00 124,608.00
Pekerja 7.2000 hr 78,700.00 566,640.00
Tukang kayu 25.2000 hr 94,500.00 2,381,400.00
Mandor 1.5600 hr 131,200.00 204,672.00
JUMLAH 13,882,570.00
PJ02 1 m2 - Daun pintu panel kayu samarinda
Rangka papan kamper samarinda Oven 0.0440 m3 10,532,500.00 463,430.00
Lem putih 0.4000 kg 15,100.00 6,040.00
Pekerja 1.2150 hr 78,700.00 95,620.50

Tukang kayu 2.4300 hr 94,500.00 229,635.00
Mandor 0.2590 hr 131,200.00 33,980.80
JUMLAH 828,706.30
1 m2 - Daun pintu double teakwood
Rangka papan kamper banjar 0.0400 m3 10,532,500.00 421,300.00
Lem putih 0.3000 kg 15,100.00 4,530.00
Paku triplek 0.0300 kg 16,000.00 480.00
Pekerja 0.4800 hr 78,700.00 37,776.00
Tukang kayu 1.6000 hr 94,500.00 151,200.00
Mandor 0.1840 hr 131,200.00 24,140.80
JUMLAH 742,226.80
PJ03 1 unit - Pintu PVC
Pintu PVC 1.0000 bh 237,800.00 237,800.00
Upah Pasang 1.0000 ls 55,000.00 55,000.00
JUMLAH 292,800.00
PJ09 1 unit - Pintu kaca utama
Pintu Kaca+kaca Frameless Tempered 12mm 4.20 m2 992,700.00 4,169,340.00
Floor Hings, Ex. Dexon 2.00 Set 2,351,200.00 4,702,400.00
Pasang Fitch Fitting Komplit, Ex. Dexon 1.00 Set 2,560,200.00 2,560,200.00
Handle Stainless 2.00 Psg 470,200.00 940,400.00
pasang "u" aluminium 6.20 m1 73,100.00 453,220.00
Upah kerja + pasang 1.0000 unit 750,000.00 750,000.00
JUMLAH 13,575,560.00
PJ10 1 unit - Pintu P1 (Kelurahan)
Kusen kayu kamper samarinda 0.0443 m3 13,882,570.00 614,303.72
Daun pintu panel kayu samarinda 1.7100 m2 828,706.00 1,417,087.26
Pas. Double Multipleks 6 mm + Teakwood 0.2000 m2 742,226.00 148,445.20
Pasang Engsel pintu nilon 4" 3.0000 bh 40,100.00 120,300.00
Pasang kunci standar (SOLID) 1.0000 bh 292,700.00 292,700.00
Handle Stailess Steel (Decksen) 2.0000 bh 135,000.00 270,000.00
Kaca Es 5mm 0.1700 m2 112,700.00 19,159.00
JUMLAH 2,881,995.18
Pas. Double Multipleks 6 mm + Teakwood 0.2000 m2 742,226.00 148,445.20
Pasang kunci standar (SOLID) 1.0000 bh 292,700.00 292,700.00
Kaca Es 5mm 0.1700 m2 112,700.00 19,159.00
JUMLAH 2,707,966.92
Pasang kunci standar (SOLID) 1.0000 ps 292,700.00 292,700.00
Kaca Es 5mm 0.1200 m2 112,700.00 13,524.00
JUMLAH 2,242,378.54
PJ11 1 unit - Pintu P6
Kusen pintu alumunium lengkap 1.0000 unit 1,306,200.00 1,306,200.00
Pekerja 0.2500 hr 78,700.00 19,675.00
Tukang kayu 1.0000 hr 94,500.00 94,500.00
Mandor 0.0650 hr 131,200.00 8,528.00
JUMLAH 1,428,903.00
PJ13 1 unit - Jendela J1 (Kelurahan)
Kusen Alumunium warna ukuran 4" x 1 3/4" 4.4000 m1 106,900.00 470,360.00
Frame Daun jendela 4.0000 m1 176,000.00 704,000.00
Pasangan kaca polos, t= 5 mm 0.6500 m2 112,700.00 73,255.00
Engsel jendela casemen 16" 1.0000 set 100,100.00 100,100.00
Karet dan sealent 4.0000 m1 5,500.00 22,000.00
Fisher 4.0000 bh 1,200.00 4,800.00
ramp buncis 1.0000 bh 27,700.00 27,700.00
Upah potong kaca 0.6500 m2 52,200.00 33,930.00
Upah pasang + aksesories 1.0000 unit 166,200.00 166,200.00
JUMLAH 1,602,345.00
PJ16 1 unit - Jendela J4 (Kelurahan)
Kaca Es 5mm 0.3000 m2 112,700.00 33,810.00
JUMLAH 450,850.00
PJ17 1 unit - Jendela J4a (Kelurahan)
Kaca Es 5mm 0.2600 m2 112,700.00 29,302.00
JUMLAH 422,874.00
PJ18 1 unit - Jendela J2 (UPTD)
Kusen Alumunium warna ukuran 4" x 1 3/4" 32.3000 m1 106,900.00 3,452,870.00
Frame Daun jendela 22.5000 m1 176,000.00 3,960,000.00
Kaca Reflektif 8.8900 m2 522,800.00 4,647,692.00
Fisher 10.0000 bh 1,200.00 12,000.00
ramp buncis 5.0000 bh 27,700.00 138,500.00
JUMLAH 13,451,820.00
PJ18 1 unit - Jendela J2a (UPTD)
Frame Daun jendela 27.0000 m1 176,000.00 4,752,000.00
Kaca Reflektif 11.6600 m2 522,800.00 6,095,848.00
Fisher 10.0000 bh 1,200.00 12,000.00
ramp buncis 6.0000 bh 27,700.00 166,200.00
JUMLAH 16,915,780.00
PJ19 1 unit - Jendela J3 (UPTD)
Pasangan kaca reflektif, t= 8 mm 6.3600 m2 522,800.00 3,325,008.00
Fisher 6.0000 bh 1,200.00 7,200.00
JUMLAH 5,554,140.00
1 Unit - Jalusi Alumunium
Kusen Alumunium warna ukuran 4" x 1 3/4" 5.60 m' 106,900.00 598,640.00
kisi-kisi aluminium 16.77 m' 55,000.00 922,350.00
Karet dan silent 5.60 m' 5,500.00 30,800.00
Fisher 8.00 bh 1,200.00 9,600.00
Upah pasang + aksesories 1.00 Unit 166,200.00 166,200.00

JUMLAH 1,727,590.00
1 m' - Pek. Ralling Tangga Utama dan Area Void
Besi Pipa stainless dia. 2" 1.5000 m' 80,600.00 120,900.00
Besi Pipa stainless dia. 1" 4.4000 m' 58,000.00 255,200.00
Pengelasan dengan argon 47.1000 cm 3,400.00 160,140.00
Pekerja 0.3550 hr 78,700.00 27,938.50
Tukang Besi 0.8875 hr 89,200.00 79,165.00
Mandor 0.5330 hr 131,200.00 69,929.60
JUMLAH 713,273.10
1 unit - Tangga Besi (maintenance)
Bahan 1.0000 ls 1,900,000.00 1,900,000.00
Pekerja 0.5000 hr 78,700.00 39,350.00
Tukang Besi 0.5000 hr 89,200.00 44,600.00
Mandor 0.0500 hr 131,200.00 6,560.00
JUMLAH 1,990,510.00
1 unit - Pembuatan couter ruang pelayanan
Alat dan bahan 1.0000 ls 1,757,500.00 1,757,500.00
Pekerja 1.0000 hr 78,700.00 78,700.00
Tukang Besi 1.0000 hr 89,200.00 89,200.00
Mandor 0.0500 hr 131,200.00 6,560.00
JUMLAH 1,931,960.00
PJ13 1 m2 - Pemasangan Almunium Komposit ( ACP )
Alumunium composite 1.2000 m2 117,300.00 140,760.00
Braket galvanis ACP 2.0000 bh 16,000.00 32,000.00
Rangka alumunium composite (Almn. 4 0 x 40 x 2 mm ) 4.5000 m 19,200.00 86,400.00
Skrup almunium 0.4000 kg 15,900.00 6,360.00
Sealent 1.5000 tube 17,200.00 25,800.00
Pekerja 0.3500 hr 78,700.00 27,545.00
Tukang besi 0.5500 hr 89,200.00 49,060.00
Mandor / pengawas 0.1200 hr 131,200.00 15,744.00
JUMLAH 383,669.00
PEKERJAAN BONGKARAN
BK01 1 m3 - Bongkar struktur bangunan (manual)
Pekerja 2.3520 hr 78,700.00 185,102.40
Mandor 0.0388 hr 131,200.00 5,090.56
JUMLAH 190,192.96
BK02 1 m3 - Bongkar struktur Bangunan ( dengan alat berat )
Pekerja 1.9600 hr 78,700.00 154,252.00
Mandor 0.0323 hr 131,200.00 4,237.76
Kompresor kap.400 - 6500 ltr/menit 0.1000 jam 69,000.00 6,900.00
Jack Hammer 0.1000 set 22,000.00 2,200.00
JUMLAH 167,589.76
BK03 1 m2 - Bongkar dinding bata merah
Pekerja 0.1000 hr 78,700.00 7,870.00
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 11,150.00
BK04 1 m2 - Bongkar lantai keramik
Pekerja 0.0800 hr 78,700.00 6,296.00
Mandor 0.0250 hr 131,200.00 3,280.00
JUMLAH 9,576.00
DIBULATKAN 9,576.00
BK05 1 m2 - Bongkar genteng
Pekerja 0.0400 hr 78,700.00 3,148.00
Mandor 0.0100 hr 131,200.00 1,312.00
JUMLAH 4,460.00
DIBULATKAN 4,460.00
BK06 1 m2 - Bongkar rangka atap
Pekerja 0.2000 hr 78,700.00 15,740.00

Tukang kayu 0.0550 hr 94,500.00 5,197.50
Mandor 0.0102 hr 131,200.00 1,338.24
JUMLAH 22,275.74
BK07 1 m2 - Bongkar plafond
Pekerja 0.1250 hr 78,700.00 9,837.50
Tukang kayu 0.0600 hr 94,500.00 5,670.00
Mandor 0.0500 set 131,200.00 6,560.00
JUMLAH 22,067.50
BK08 1 m2 - Bongkar Kusen
Pekerja 0.3300 hr 78,700.00 25,971.00
Mandor 0.0330 hr 131,200.00 4,329.60
Alat bantu 1.0000 set 1,000.00 1,000.00
JUMLAH 31,300.60
BK09 1 m2 - Pekerjaan kupasan dinding
Pekerja 0.0500 hr 78,700.00 3,935.00
Mandor 0.0250 hr 131,200.00 3,280.00
Alat bantu 1.0000 set 1,000.00 1,000.00
JUMLAH 8,215.00
DIBULATKAN 8,215.00
BK10 1 m2 - Bongkar pintu besi
Pekerja 0.3300 hr 78,700.00 25,971.00
Mandor 0.0330 hr 131,200.00 4,329.60
Alat bantu 2.0000 set 1,000.00 2,000.00
JUMLAH 32,300.60
BK11 1 m1 - Bongkaran karpusan genteng morando glasur
Pekerja 0.0500 hr 78,700.00 3,935.00
Mandor 0.0225 hr 131,200.00 2,952.00
Alat bantu 1.0000 set 1,000.00 1,000.00
JUMLAH 7,887.00
DIBULATKAN 7,887.00
BK12 1 m1 - Bongkaran listplank 3 / 30 + 3 / 15 kayu kamper banjar
Pekerja 0.0840 hr 78,700.00 6,610.80
Tukang kayu 0.1680 hr 94,500.00 15,876.00
Mandor 0.0216 hr 131,200.00 2,833.92
JUMLAH 25,320.72
BK13 1 kg - Bongkar konstruksi gording besi
Pekerja 0.0600 hr 78,700.00 4,722.00
Tukang besi 0.0045 hr 89,200.00 401.40
Mandor 0.0025 hr 131,200.00 328.00
Erection 1.0000 kg 40,000.00 40,000.00
JUMLAH 45,451.40
#REF!
#REF!
#REF!
###
###
###
###
###
###
#REF! ###
#REF!
DAFTAR HARGA
UPAH DAN BAHAN / MATERIAL
NO. NAMA BAHAN/MATERIAL HARGA SATUAN SATUAN
1 2 3 4
I PASIR DAN BATU
Abu Batu/Screening 5 mm 264,300.00 m3
Batu Belah Pondasi 265,800.00 m3
Batu Pecah/Split ukr. 2 - 3 cm 278,300.00 m3
Batu Pecah/Split ukr. 3 - 4 cm 278,300.00 m3
Macadam/Steel Slag ukr. 5 - 7 cm 242,000.00 m3
Batu Tempel Hitam 148,500.00 m2
Koral Beton 247,900.00 m3
Pasir Beton 301,000.00 m3
Pasir pasang 279,800.00 m3
Pasir urug darat 225,000.00 m3
Sirtu 250,200.00 m3
Tanah Merah 145,000.00 m3
-
II PAVING BLOCK
Kastin Abu-abu ukr. 10.20.40 K 250 30,700.00 m1
Paving Block K 250 Tebal 6 Abu-abu 81,400.00 m2
Grass Blok tebal 6 (spek) 118,000.00 m2
-
III PAGAR PRECAST
pagar panel uk, 5x40x240, mutu beton K225 125,000.00 bh
Tiang pagar uk, 16x18x275, mutu beton K225 270,000.00 bh
Tiang pagar uk, 16x18x340, mutu beton K225 326,000.00 bh
-
IV SEMEN DAN KAPUR
Bata merah 400.00 bh
Bata Ringan / Hebel 9,200.00 bh
Rooster Beton 20 x 20 x 7 cm 8,300.00 bh
Glass block 23,300.00 bh
Semen Tiga Roda 50 kg 79,000.00 zak
Semen Warna 20,900.00 kg
Semen Instan (mortar) 116,400.00 zak
Compound Jaya (20 Kg) 70,200.00 zak
-
V KAYU & PLAFOND
Kaso kayu Meranti Jambi/Palembang - 400 cm 3,205,700.00 m3
Balok Kayu Meranti Jambi/palembang - 400 cm 3,787,900.00 m3
Papan Kayu Terentang - 400 cm 2,420,000.00 m3
Dolken Ø 8 - 10 cm ukr. 350 - 400 cm 27,700.00 btg
List Gypsum 7 cm 19,200.00 m1
List Gypsum 10 cm 23,200.00 m1
List profil kamper 5 Cm 60,500.00 m1
Balok Kayu Kamper Samarinda Oven : 6x15x400 cm 9,597,500.00 m3
Papan Kayu Kamper Samarinda Oven : 3x30x400 cm 10,532,500.00 m3
Daun Pintu Kayu Kamper Samarinda (Bukan Oven) 1,900,000.00 Unit
Daun Pintu Kayu Kamper Samarinda Kualitas Export (Oven) 2,430,000.00 Unit
Bahan plafond hardplex 5 mm 120x240 79,000.00 lbr
Formika ukr. 122 x 244 x 3 mm 121,600.00 lbr
Kusen dan Daun Pintu PVC ukuran standar 237,800.00 Unit
Multiplek ukr. 122 x 244 x 9 mm 143,400.00 lbr
Teakwood ukr. 122 x 244 x 4 mm 102,800.00 lbr
1 2 3 4
Triplek ukr. 122 x 244 x 4 mm 70,900.00 lbr
Gypsum Jaya 9 mm (122 mm x 244 mm) 74,900.00 lbr
GRC Board t = 4 mm 87,000.00 lbr
Kassa Gypsum / Textille 5,500.00 rol
Plafon Gyptile terpasang 123,200.00 m2
Bambu Ø 8 - 10 Cm Panjang = 5 - 6 M 20,000.00 btg
Galpanis 4x4 tbl = 1,6 mm 160,000.00 btg
Galpanis 5x5 tbl = 1,6 mm 190,000.00 btg
Besi galpanis Ø 2 inch 75,000.00 m1
Besi tempa 16 mm 150,000.00 btg
Zincromate 1,000.00 m2
-
VI READYMIX
Readymix beton K-225 tanpa pompa 891,000.00 m3
VII BETON
Buis Beton -
Buis Beton Ukuran .Ø 20 cm tanpa tulangan panjang 1,00 m Lokal 114,500.00 m1
Buis Beton Ukuran .Ø 30 cm tanpa tulangan panjang 1,00 m lokal 125,400.00 m1
Buis Beton Ukuran .1/2 Ø 20 cm tanpa tulangan panjang 1,00 m lokal 65,300.00 btg
Buis Beton Ukuran .1/2 Ø 30 cm tanpa tulangan panjang 1,00 m lokal 75,400.00 btg
-
VIII CAT
Amplas Kayu 3,400.00 lbr
Ampelas Besi 5,000.00 lbr
Cat minyak setara F Talit 59,100.00 kg
Cat tembok Dulux/ICI interior 45,900.00 kg
Cat tembok Dulux/ICI exterior 73,600.00 kg
Cat dasar setara Dulux/ICI 51,500.00 kg
Lem Putih 15,100.00 Kg
Dempul plitur 43,000.00 kg
Ijuk 7,600.00 ikat
Kwas 3" 13,700.00 bh
Melamik 59,800.00 kg
Meni setara Nippon 41,800.00 kg
Minyak Cat/Tinner 23,200.00 ltr
Pelamir Tembok 26,700.00 kg
Pelitur 52,900.00 kg
Rool cat tembok 25,900.00 bh
Vernis Bee Brand 66 (kayu/besi) 40,000.00 ltr
Aquaproof 49,600.00 kg
-
IX LANTAI
Ubin Keramik Ukr. 20x20 Standar KW 1 72,700.00 m2
Ubin Keramik Ukr. 20x25 Standar KW1 72,100.00 m2
Step noising Keramik 10 x 30 23,400.00 bh
-
X ALAT PENGUNCI
Engsel Pintu Nilon ukuran 3" 26,700.00 ps
Engsel Pintu Nilon ukuran 4" 40,100.00 ps
Engsel Jendela Casemen 16 " 100,100.00 set
Dyna Bolt 1,500.00 bh
Kunci KM / WC 35,000.00 bh
Kait Angin 29,200.00 bh
1 2 3 4
Hak Angin 14,100.00 bh
Grendel tanam pintu 91,600.00 bh
Kunci pintu setara Solid 292,700.00 bh
Kunci Gembok 50,000.00 bh
Grendel Ukuran 4" setara Solid 40,800.00 bh
Handel pintu 135,000.00 set
-
XI SANITASI AIR
Closet Duduk 2,595,700.00 bh
Closet Jongkok setara TOTO 236,400.00 bh
Urinoir 2,326,300.00 bh
Shower 303,000.00 bh
Kitchen zinck 265,400.00 bh
Kran leher angsa 288,200.00 bh
Kran Air TOTO 1/2" 219,200.00 bh
Floor Drain Stainless 174,000.00 bh
Roofdrain 117,700.00 bh
Sealtape 2,600.00 bh
Lem Pipa PVC 14,300.00 tube
Pompa jetpump 1,991,200.00 unit
Bocht LL-D 1" (lokal) 25,100.00 bh
Water moer 60,500.00 bh
Ongkos pengeboran 1,300,000.00 ls
Konstruksi besi siku 14,300.00 kg
Besi siku L.40.40.4 16,100.00 kg
Tangki air kapasitas 1 m3 1,727,700.00 bh
Pipa Galv Medium dia 1/2 inch ; P : 6 m (SNI ) 172,500.00 btg
Pipa Galv Medium dia 1/2 inch (SNI ) 28,700.00 m'
Pipa Galv Medium dia 3/4 inch ; P : 6 m (SNI/SII ) 191,000.00 btg
Pipa Galv Medium dia 3/4 inch (SNI/SII ) 31,800.00 m'
Pipa Galv Medium dia 1 inch P : 6 m (2,95 mm) (SNI) 302,300.00 btg
Pipa Galv Medium dia 1 inch (2,95 mm) (SNI) 50,300.00 m'
Pipa Galv Medium dia 1-1/4 inch P : 6 m (3,65 mm) (SNI) 384,800.00 btg
Pipa Galv Medium dia 1-1/4 inch (3,65 mm) (SNI) 64,100.00 m'
Pipa Galv Medium dia 1-1/2 inch P : 6 m (3 mm) (SNI) 412,300.00 btg
Pipa Galv Medium dia 1-1/2 inch (3 mm) (SNI) 68,700.00 m'
Pipa Galv Medium dia 2 inch P : 6 m (3,2 mm) (SNI) 498,800.00 btg
Pipa Galv Medium dia 2 inch (3,2 mm) (SNI) 83,100.00 m'
-
PIPA PVC Wavin Standard -
Pipa PVC dia. 1/2 inch type AW, tebal 22 mm, panjang 4 m 20,200.00 btg
Pipa PVC dia. 1/2 inch type AW, tebal 22 mm 5,000.00 m'
Pipa PVC dia. 3/4 inch type AW, tebal 26 mm, panjang 4 m 27,400.00 btg
Pipa PVC dia. 3/4 inch type AW, tebal 26 mm 6,800.00 m'
Pipa PVC dia. 1 inch type AW, panjang 4 m 37,100.00 btg
Pipa PVC dia. 1 inch type AW 9,200.00 m'
Pipa PVC dia. 4 inch type D, panjang 4 m 140,300.00 btg
Pipa PVC dia. 4 inch type D 35,000.00 m'
Knee 1/2" 2,400.00 Bh
Knee 3/4" 3,200.00 Bh
Knee 1" 6,800.00 Bh
Knee 2" 10,800.00 Bh
Knee 3" 15,200.00 Bh
Knee 4" 22,000.00 Bh
-
1 2 3 4
XII ATAP
Alumunium Foil 19,900.00 m2
Glasswool 23,800.00 roll
Roofmesh 29,600.00 m2
-
Fiber / Asbes semen gelombang 180x108x0,5 cm 60,900.00 lbr
Zinc Alume (Bahan) Gelombang Besar 84,100.00 m2
-
Genteng Metal Setara rainbow 126,600.00 Lembar
Nok 45,100.00 m1
-
Kusen Alumunium Natural Ukuran 3" x 1 1/2" 101,200.00 m1
Kusen Alumunium Natural Ukuran 4" x 1 3/4" 106,900.00 m1
Jalusi Alumunium Warna 55,000.00 m1
Frame daun Jendela Alumunium 176,000.00 m1
-
Seng gelombang 180 x 90 x 0,20 55,300.00 lbr
Sealent 17,200.00 tube
Karet List 5,500.00 m1
-
Perangkat Penangkal Petir - titik
Splitzer uk.2 49,500.00 bh
Kabel BC 75 mm2 24,500.00 m
Klem Kabel 3,000.00 bh
Pentanahan 918,800.00 ls
Bak kontrol 600 x 600 x 400 118,000.00 bh
Box Test 434,400.00 bh
-
RANGKA ATAP BAJA RINGAN -
Rangka atap baja ringan setara SMART TRUSS (terpasang) 173,900.00 m2
-
PLAFON -
Plafon Gyptile 60 x 60 (Material + Rangka Main Tee + Cross Tee + Terpasang) 123,200.00 m2
Plafon Acoustic Armstrong 60x60 (tebal 15 mm) + Rangka Main Tee + Cross Tee 196,400.00 m2
-
LIST PLANK -
List Plank GRC Uk.15 x 240 cm ; tebal 12 mm 35,000.00 m
List Plank GRC Uk.30 x 240 cm ; tebal 12 mm 37,500.00 m
-
XIII BAJA TULANGAN / PROFIL
Besi beton polos 8,700.00 kg
Besi beton ulir 8,700.00 kg
Baja IWF ex.DN SII 13,500.00 kg
Baja Canal C 29,500.00 kg
Besi Siku/Profil 40 x 40 x 4 15,600.00 kg
Besi Hollow 2 x 4 cm, rangka plafond 20,200.00 Batang
Besi Hollow 4 x 4 cm, rangka plafond 27,300.00 Batang
Besi Hollow 4 x 4 cm, rangka pagar 136,300.00 Batang
Besi Hollow 2 x 4 cm, rangka pagar 67,200.00 Batang
Besi Plat Strip 2 x 30 mm, (6 m) 11,200.00 kg
Besi Plat Strip 5 x 30 mm, (6 m) 13,600.00 kg
Sekrup Gypsum Merk Zolo 2 x 6" (isi 1.000 pieces) 81,600.00 dus
Besi Pipa stainless dia. 2" 80,600.00 m
Besi Pipa stainless dia. 1" 58,000.00 m
Alumunium composite 117,300.00 m2
Braket galvanis ACP 16,000.00 bh
Rangka alumunium composite (Almn. 4 0 x 40 x 2 mm ) 19,200.00 m
Skrup almunium 15,900.00 kg
-
1 2 3 4
XIV KAWAT
Kawat beton 18,200.00 kg
Paku segala ukuran (rata-rata) 16,000.00 kg
Wiremesh DM 8,dia.8x8,spasi 150x150mm,uk.5,4x2,1 m 636,600.00 lbr
Pagar BRC t = 1,20 m Ø 8 194,300.00 m1
Bondek 126,500.00 m2
-
XV KACA
Kaca bening 5 mm 112,700.00 m2
Kaca Es 5 mm 163,900.00 m2
Kaca Rayben 5 mm 143,700.00 m2
Kaca revlektif 522,800.00 m2
-
XVI LISTRIK
Kabel NYM 3x2.5 mm 12,900.00 m
Kabel NYY 4x35mm2 264,000.00 meter
Klem kabel 6,700.00 dus
Saklar tunggal 14,600.00 bh
Saklar double 20,200.00 bh
Saklar tukar 20,200.00 bh
Stop Kontak 15,500.00 bh
Lampu TL 2 x 18 watt, armatur, komplit philips 102,300.00 bh
Lampu SL 18 watt, komplit philips 32,600.00 bh
Lampu Halogen 50 Watt Merk : Philips/osram 500,000.00 buah
Lampu pagar 185,900.00 bh
Lampu Down Light + Isi SL 25 watt 92,000.00 bh
Fitting Keramik 16,100.00 bh
Panel PP-LP01, 40X60 cm2 750,000.00 bh
Panel PP-LP01, 60X80 cm2 950,000.00 unit
Penyambungan daya Listrik 1,500.00 watt
Lampu PLC 13 watt 65,000.00 bh
Lampu sorot LED 50 watt 550,000.00 bh
MCB 10 A 94,200.00 bh
Box MCB 4 group 27,500.00 bh
XVII SEWA ALAT

Truck pompa beton 2,500,000.00 8 jam
Buldozer 100 - 150 HP 258,900.00 Jam
Compressor 4000-6500 liter/menit 69,000.00 Jam
Concrete Vibrator 22,000.00 Jam
Excavator 80 - 120 HP 226,000.00 Jam
Generator Set 125 KVA 178,000.00 Jam
Jack Hammer 22,000.00 Jam
Stamper 43,000.00 Jam
Molen 55,000.00 Jam
Mobdemob Alat Pancang Hidraulick 1 unit 15,000,000.00 unit
Scaffolding 25,000.00 set/bulan
-
XVIII TAMBAHAN
Catur kayu kamper 52,200.00 bh
Hand Ralling 31,500.00 m'
Paku tembak 30,300.00 Kg
Paku Riffet 1,200.00 bj
Drywall Screw 34,400.00 dos
Wall Angle 16,700.00 btg
Suspention Road 4 mm 12,500.00 unit
1 2 3 4
Huruf Stainles 20 cm 209,000.00 hrf
Huruf Stainles 15 cm 156,700.00 hrf
Tiang pancang 25x25 kelas C K-500 335,400.00 m'
Sambung TP kotak 25x25 kelas C 1,304,100.00 joint
Tiang pancang 25x25 214,200.00 m'
Tiang pancang 20x20 161,900.00 m'
Alat Pancang Hidraulic 80,700.00 m
Pengelasan/Penyambungan/Cutting Beton 76,000.00 ttk
roster beton 26,100.00 m3
Kusen pintu aluminium lengkap 1,306,200.00 unit
Pipa listrik panjang 4 m 9,900.00 btg
Stop kontak telpon 57,400.00 bh
Exhausfan 522,500.00 bh
Kitchen zinc 470,200.00 bh
Frameless tempered 12 mm 992,700.00 m2
Floor hings ex dexon 2,351,200.00 bh
Fitch fitting ex dexon 2,560,200.00 bh
Hendel stainless 470,200.00 bh
Pasang U aluminium 73,100.00 m1
RUMPUT -
Rumput Gajah Mini 20,900.00 m2
Rumput Manila ( Gebalan ) 15,600.00 m2
Eucaliptus Ø 4 - 7 cm, t = 1 - 3 m 99,200.00 phn
Tanaman Pucuk Merah 1 104,500.00 phn
Tanaman Krokol Three Colour 7,800.00 plbg
Tanaman Three Colour 7,800.00 plbg
Tanaman Sansivera 7,800.00 plbg
Tanaman Soka Jepang 26,100.00 plbg
Kiara Payung 133,000.00 phn
Pohon Glodogan Tiang T = 1.5m 190,000.00 phn
Papan kayu 3X10 cm 23,700.00 m1
List profil kayu 2X4 cm 11,400.00 m1
Plint kayu 1,5/10 21,300.00 m1
Besi Hollow 60 x 60 x 1,8 133,500.00 btg
Grendel besi + Kunci 128,200.00 set
Roda Besi 14,200.00 bh
Plat besi 6 mm untuk dudukan roda 11,000.00 kg
Besi Siku 40 x 40 x 4 untuk rel 15,200.00 kg
Pengelasan & Pengecatan hollow pagar 80,700.00 ls
Ongkos pasang Pagar Besi 166,200.00 ls
WLC elektrode 389,500.00 bh
Angkur 11,800.00 bh
Fisher 1,200.00 bh
ramp buncis 27,700.00 bh
Upah potong kaca 52,200.00 m2
Upah pasang + aksesories Jendela 166,200.00 unit
Pengelasan dengan argon 3,400.00 cm
Tangga Besi 1,900,000.00 bh
Meja Counter 1,757,500.00 bh
Angkur bout dia 19mm 130,600.00 bh
Baseplate tebal 10 mm 13,000.00 kg
XVIII UPAH
Pekerja / knek 78,700.00 hari
Tukang gali 89,200.00 hari
Kepala Tukang Batu 105,000.00 hari
Tukang Batu 94,500.00 hari
Kepala Tukang Kayu 105,000.00 hari
Tukang Kayu 94,500.00 hari
Kepala Tukang Besi 99,700.00 hari
1 2 3 4
Tukang Besi 89,200.00 hari
Kepala Tukang Cat 110,200.00 hari
Tukang Cat 94,500.00 hari
Mandor / pengawas 131,200.00 hari
Instalator / Tukang Listrik 105,000.00 hari
Pembantu Instalator 84,000.00 hari
Operator Alat Berat 110,200.00 hari
Pembantu Operator Alat Berat 84,000.00 hari
#REF!
#REF!
#REF!
#REF!
#REF!

Penawaran Gd. Serbaguna Total Persada

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Penawaran Gd. Serbaguna Total Persada

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI HARGA PENAWARAN

PEKERJAAN : LANJUTAN PEMBANGUNAN GEDUNG SERBAGUNA PERUM TOTAL PERSADA

NO. URAIAN PEKERJAAN JUMLAH BIAYA

I PEKERJAAN PERSIAPAN 5,111,843.00

II PEKERJAAN PONDASI DAN STRUKTUR BAWAH 10,041,265.08

III PEKERJAAN STRUKTUR 143,794,409.41

V PEKERJAAN DINDING DAN PLAFOND 77,033,659.56

VI PEKERJAAN LANTAI BETON ARENA 219,981,373.06

VII PEKERJAAN LANTAI KERAMIK DAN RABAT 30,705,471.66

VIII PEKERJAAN PINTU DAN JENDELA -

IX PEKERJAAN PENGECATAN DAN WATERPROOFING -

X PEKERJAAN PLUMBING & SANITAIR -

XII PEKERJAAN ELEKTRIKAL -

GRAND TOTAL 535,334,823.95

Jakarta, 18 Mei 2015

PEKERJAAN : LANJUTAN PEMBANGUNAN GEDUNG SERBAGUNA PERUM TOTAL PERSADA

NO. URAIAN KOEF. SAT. HARGA SATUAN JUMLAH

PS01 1 m2 - Pembersihan Lokasi

Tukang Batu 0.3750 hr 94,500.00 35,437.50

TN01 1 m3 - Perataan Tanah

Mandor 0.0100 hr 131,200.00 1,312.00

PD01 1 m3 - Lantai kerja, mutu fc = 7.4 MPa (K.100)

Sewa molen 0.4000 jam 55,000.00 22,000.00

BT01 1 m3 - Cor beton K.125 ( manual )

Split pecah mesin 2/3 0.7160 m3 278,300.00 199,262.80

Kayu Kaso terentang 5/7-400 cm 0.0851 m3 3,205,700.00 272,805.07

Bekisting kolom 1.0000 m3 1,779,205.00 1,779,205.00

Perancah kayu / stoot werk - tinggi s / d 4 m 1.0000 m2 522,866.00 522,866.00

Pekerja 0.3000 hr 78,700.00 23,610.00

DD13 1 m2 - Plesteran & acian tebal 1,5 cm ad. 1 : 5

Pekerja 0.1000 hr 78,700.00 7,870.00

Pekerja 6.0000 hr 78,700.00 472,200.00

KY11 1 m2 - Daun pintu panel kayu banjar

PR01 1 m2 - Rangka partisi besi hollow, modul 60X60 CM

1 unit - Mengerjakan dinding partisi type - PR1

Pasir pasang 0.0300 m3 279,800.00 8,394.00

Mandor 0.0260 hr 131,200.00 3,411.20

Tukang kayu 0.0500 hr 94,500.00 4,725.00

Cat besi / kayu setara F - Talit 0.2000 kg 59,100.00 11,820.00

Pekerja 2.5000 hr 78,700.00 196,750.00

Knee PVC 4" 0.2000 bh 22,000.00 4,400.00

Mandor 0.0030 hr 131,200.00 393.60

Pekerja 0.3000 hr 78,700.00 23,610.00

Mandor 0.0020 hr 131,200.00 262.40

ME02 1 Titik - WLC elektrode + kabel NYM 3X2,5 mm2

ME10 1 Bh - Lampu Baret Kotak 22 watt

Pekerja 1.2150 hr 78,700.00 95,620.50

Upah pasang + aksesories 1.00 Unit 166,200.00 166,200.00

Pekerja 0.2000 hr 78,700.00 15,740.00

NO. NAMA BAHAN/MATERIAL HARGA SATUAN SATUAN

XVII SEWA ALAT

Anda mungkin juga menyukai