Penawaran SDN Cipondoh 3

Formulir Rekapitulasi Perhitungan Tingkat Komponen Dalam Negeri (TKDN)
PEMBANGUNAN SDN CIPONDOH 3
Nilai Gabungan Barang / Jasa (Rp.) TKDN

TOTAL
Uraian Pekerjaan
LN DN Barang/Jasa Gabungan
(Rp) % KDN
Barang
I. Material Langsung (Bahan Baku) 1,364,073,062.97 1,364,073,062.97 38.00 38.00 38.00
II. Peralatan (Barang Jadi) 574,346,552.83 574,346,552.83 16.00 16.00 16.00
A. Sub Total Barang 1,938,419,615.80
Jasa
III. Manajemen Proyek dan Perekayasaan 358,966,595.52 358,966,595.52 10.00 10.00 10.00
IV. Alat Kerja / Fasilitas Kerja 646,139,871.93 646,139,871.93 18.00 18.00 18.00
V. Konstruksi dan Fabrikasi 287,173,276.41 287,173,276.41 8.00 8.00 8.00
VI. Jasa Umum 358,966,595.52 358,966,595.52 10.00 10.00 10.00
B. Sub Total Jasa 1,651,246,339.38 100.00 100.00 100.00
C. Total Biaya (A + B) 3,589,665,955.18
DIBULATKAN 3,589,665,000.00
Terbilang tiga milyar lima ratus delapan puluh sembilan juta enam ratus enam puluh lima ribu rupiah
Formulasi Perhitungan
1,938,419,615.80 54% PT. ISTANA PERSAHABATAN TIMUR
3,589,665,955.18
% TKDN Gabungan Barang dan Jasa
+
=
1,651,246,339.38 46%
3,589,665,955.18 MANARSAR PANJAITAN
100% Direktur Utama
BAR CHART
PEKERJAAN : PEMBANGUNAN SDN CIPONDOH 3

LOKASI : KECAMATAN CIPONDOH
TAHUN : ###
RENCANA JANGKA WAKTU PELAKSANAAN PEKERJAAN

22/05/15 29/05/15 05/06/15 12/06/15 19/06/15 26/06/15 03/07/15 10/07/15 17/07/15 24/07/15 31/07/15 07/08/15 14/08/15 21/08/15 28/08/15 04/09/15 11/09/15 18/09/15 25/09/15 02/10/15 09/10/15 16/10/15 23/10/15 30/10/15 06/11/15 13/11/15 KETER
NO URAIAN PEKERJAAN JUMLAH (Rp) BOBOT % ANGA HARI
28/05/15 04/06/15 11/06/15 18/06/15 25/06/15 02/07/15 09/07/15 16/07/15 23/07/15 30/07/15 06/08/15 13/08/15 20/08/15 27/08/15 03/09/15 10/09/15 17/09/15 24/09/15 01/10/15 08/10/15 15/10/15 22/10/15 29/10/15 05/11/15 12/11/15 17/11/15 N KALEN
DER
7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 5 180
I. PEKERJAAN PERSIAPAN 33,484,823.00 0.933 0.233 0.233 0.233 0.233
II. PEKERJAAN BANGUNAN 327,078,145.68 9.112 1.519 1.519 1.519 1.519 1.519 1.519
III. PEKERJAAN LANTAI I
1.PEKERJAAN STRUKTUR LT. 1 1,181,229,473.66 32.906 4.113 4.113 4.113 4.113 4.113 4.113 4.113 4.113
2.PEKERJAAN ARSITEKTUR LT 1 753,766,429.50 20.998 2.100 2.100 2.100 2.100 2.100 2.100 2.100 2.100 2.100 2.100
3.PEKERJAAN MEKANIKAL & ELEKTRIKAL LT. 1 46,176,687.00 1.286 0.257 0.257 0.257 0.257 0.257
IV. PEKERJAAN LANTAI II
1.PEKERJAAN STRUKTUR LT. 2 192,413,199.99 5.360 0.766 0.766 0.766 0.766 0.766 0.766 0.766
2.PEKERJAAN ARSITEKTUR LT 2 720,479,247.85 20.071 2.230 2.230 2.230 2.230 2.230 2.230 2.230 2.230 2.230
3.PEKERJAAN MEKANIKAL & ELEKTRIKAL LT.2 44,502,380.00 1.240 0.207 0.207 0.207 0.207 0.207 0.207
V. PEKERJAAN ATAP 269,351,775.03 7.504 1.501 1.501 1.501 1.501 1.501
VI. PEKERJAAN SARANA LUAR 21,183,793.47 0.590 0.295 0.295
JUMLAH NILAI PEKERJAAN

JUMLAH 3,589,665,955.18 100.000
RENCANA BOBOT PER MINGGU 0.233 0.233 1.752 1.752 1.519 1.519 5.632 5.632 4.113 4.113 6.979 6.979 6.979 6.979 2.866 0.766 6.596 5.831 5.831 5.831 6.037 2.694 2.694 2.694 2.989 0.759
KOMULATIF RENCANA 0.233 0.466 2.218 3.970 5.489 7.007 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
REALISASI PROGRES MINGGUAN

KOMULATIF PROGRES MINGGUAN
DEVIASI
Jakarta, 22 Mei 2015

PENAWAR,
PT. ISTANA PERSAHABATAN TIMUR
MANARSAR PANJAITAN
Direktur
KURVA S

TAHUN : ###
RENCANA JANGKA WAKTU PELAKSANAAN PEKERJAAN

22/05/15 29/05/15 05/06/15 12/06/15 19/06/15 26/06/15 03/07/15 10/07/15 17/07/15 24/07/15 31/07/15 07/08/15 14/08/15 21/08/15 28/08/15 04/09/15 11/09/15 18/09/15 25/09/15 02/10/15 09/10/15 16/10/15 23/10/15 30/10/15 06/11/15 13/11/15 KETER
NO URAIAN PEKERJAAN JUMLAH (Rp) BOBOT % ANGA HARI
28/05/15 04/06/15 11/06/15 18/06/15 25/06/15 02/07/15 09/07/15 16/07/15 23/07/15 30/07/15 06/08/15 13/08/15 20/08/15 27/08/15 03/09/15 10/09/15 17/09/15 24/09/15 01/10/15 08/10/15 15/10/15 22/10/15 29/10/15 05/11/15 12/11/15 17/11/15 N KALEN
DER
7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 5 180
I. PEKERJAAN PERSIAPAN 33,484,823.00 0.933 0.233 0.233 0.233 0.233
II. PEKERJAAN BANGUNAN 327,078,145.68 9.112 1.519 1.519 1.519 1.519 1.519 1.519
1.PEKERJAAN STRUKTUR LT. 1 1,181,229,473.66 32.906 4.113 4.113 4.113 4.113 4.113 4.113 4.113 4.113
2.PEKERJAAN ARSITEKTUR LT 1 753,766,429.50 20.998 2.100 2.100 2.100 2.100 2.100 2.100 2.100 2.100 2.100 2.100
3.PEKERJAAN MEKANIKAL & ELEKTRIKAL LT. 1 46,176,687.00 1.286 0.257 0.257 0.257 0.257 0.257
1.PEKERJAAN STRUKTUR LT. 2 192,413,199.99 5.360 0.766 0.766 0.766 0.766 0.766 0.766 0.766
2.PEKERJAAN ARSITEKTUR LT 2 720,479,247.85 20.071 2.230 2.230 2.230 2.230 2.230 2.230 2.230 2.230 2.230
3.PEKERJAAN MEKANIKAL & ELEKTRIKAL LT.2 44,502,380.00 1.240 0.207 0.207 0.207 0.207 0.207 0.207
V. PEKERJAAN ATAP 269,351,775.03 7.504 1.501 1.501 1.501 1.501 1.501
VI. PEKERJAAN SARANA LUAR 21,183,793.47 0.590 0.295 0.295
JUMLAH NILAI PEKERJAAN

JUMLAH 3,589,665,955.18 100.000
RENCANA BOBOT PER MINGGU 0.233 0.233 1.752 1.752 1.519 1.519 5.632 5.632 4.113 4.113 6.979 6.979 6.979 6.979 2.866 0.766 6.596 5.831 5.831 5.831 6.037 2.694 2.694 2.694 2.989 0.759
KOMULATIF RENCANA 0.233 0.466 2.218 3.970 5.489 7.007 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
REALISASI PROGRES MINGGUAN

KOMULATIF PROGRES MINGGUAN
DEVIASI

PENAWAR,
MANARSAR PANJAITAN
Direktur
REKAPITULASI HARGA PENAWARAN

TAHUN : 2015
NO URAIAN PEKERJAAN JUMLAH (Rp)
1 2 3
I. PEKERJAAN PERSIAPAN 33,484,823.00

II. PEKERJAAN BANGUNAN 327,078,145.68
1.PEKERJAAN STRUKTUR LT. 1 1,181,229,473.66
2.PEKERJAAN ARSITEKTUR LT 1 753,766,429.50
3.PEKERJAAN MEKANIKAL & ELEKTRIKAL LT. 1 46,176,687.00
1.PEKERJAAN STRUKTUR LT. 2 192,413,199.99
2.PEKERJAAN ARSITEKTUR LT 2 720,479,247.85
3.PEKERJAAN MEKANIKAL & ELEKTRIKAL LT.2 44,502,380.00
V. PEKERJAAN ATAP 269,351,775.03
VI. PEKERJAAN SARANA LUAR 21,183,793.47
JUMLAH 3,589,665,955.18
PPN 10% 358,966,595.52
TOTAL 3,948,632,550.70
PEMBULATAN 3,948,632,000.00
Tiga Milyar Sembilan Ratus Empat Puluh Delapan Juta Enam Ratus Tiga
TERBILANG :
Puluh Dua Ribu Rupiah

PENAWAR,
MANARSAR PANJAITAN
Direktur
RENCANA ANGGARAN BIAYA (RAB)

TAHUN : 2015
HARGA SAT.
NO. URAIAN PEKERJAAN VOL. SAT. JUMLAH (Rp)
(Rp)
1 2 3 4 5 6=3X5
I. PEKERJAAN PERSIAPAN
1. Papan Nama Proyek 1.00 buah 303,371.00 303,371.00
2. Penyediaan Direksikeet / Gudang 12.00 m2 369,196.00 4,430,352.00
3. Pembersihan Lahan 680.00 m2 4,600.00 3,128,000.00
4. Administrasi Proyek 1.00 ls 7,500,000.00 7,500,000.00
5. Pengadaan Listrik dan Air Kerja 6.00 bln 1,500,000.00 9,000,000.00
6. Penyambungan daya listrik baru 2,200.00 VA 1,603.00 3,526,600.00
7 Pas. Bouwplank 162.50 m1 34,440.00 5,596,500.00
33,484,823.00
II. PEKERJAAN BANGUNAN
1 Pondasi Batu Kali
- Galian Tanah Biasa Kedalaman 12 m - 23 m 20.22 m3 125,000.00 2,527,500.00
- Urugan Dengan Pasir Urug 1.01 m3 264,850.00 267,498.50
- Pondasi Btu Kali ad. 1 : 5 3.79 m3 802,244.00 3,040,504.76
2 Pondasi Tapak P1
- Urugan Dengan Pasir Urug 4.84 m3 264,850.00 1,281,874.00
- Lantai Kerja, Mutu fc = 7,4 Mps ( K-100 ) 4.84 m3 890,684.00 4,310,910.56
- Pondasi Tapak/Setempat K.225 4.84 m3 3,715,878.00 17,984,849.52
- Urugan Tanah Kembali 184.21 m3 21,850.00 4,024,988.50
3 Pondasi Tapak P2
- Urugan Tanah Kembali 35.19 m3 21,850.00 768,901.50
4 Pondasi Tapak P3
- Urugan Tanah Kembali 3.88 m3 3,715,878.00 14,417,606.64
5 Kolom pedestal K1 30 x 40 K.225 9.29 m3 5,085,574.00 47,244,982.46
8 Sloof Beton 25 x 40 - K.225 24.32 m3 4,771,364.00 116,039,572.48
9 Sloof Beton 20 x 25 - K.225 4.97 m3 4,454,354.00 22,138,139.38
10 Sloof Beton 15 x 20 - K.225 1.01 m3 4,771,364.00 4,819,077.64
327,078,145.68
III. PEKERJAAN LANTAI 1
A. PEKERJAAN STRUKTUR
1.Kolom Beton K1 30 x 40 - K.225 19.61 m3 5,085,574.00 99,728,106.14
2.Kolom Beton K2 30 x 30 - K.225 7.52 m3 5,085,574.00 38,243,516.48
3.Kolom Beton K3 15 x 30 - K.225 4.10 m3 4,617,854.00 18,933,201.40
4.Kolom Beton KP 11 x 11 - K.175 2.39 m3 3,896,548.00 9,312,749.72
5. Balok Beton 25 x 60 - K.225 22.05 m3 6,017,223.00 132,679,767.15
6. Balok Beton 25 x 40 - K.225 29.76 m3 5,381,963.00 160,167,218.88
HARGA SAT.
(Rp)
1 2 3 4 5 6=3X5
7. Balok Beton 25 x 35 - K.225 5.60 m3 5,381,963.00 30,138,992.80
8. Canopy Beton (Canopy depan Kelas)- K.225 5.04 m3 3,826,757.00 19,286,855.28
9. Canopy Beton (Canopy Belakang Kelas) - K.225 5.99 m3 3,826,757.00 22,922,274.43
10. Balok Beton Praktis di Atas Kusen Alum. Mutu Beton - K. 1.36 m3 3,545,758.00 4,822,230.88
11. Plat Lantai Beton t = 12 cm - K.225 65.41 m3 8,823,455.00 577,142,191.55
12. Tangga beton - K. 225 7.69 m3 8,823,455.00 67,852,368.95
1,181,229,473.66
B. PEKERJAAN ARSITEKTUR
- Pekerjaan pasangan dinding
1. Pas. Dinding bata ringan (10.20.60) ad. 1:5 787.88 m2 122,163.00 96,249,784.44
2. Plesteran dinding ad. 1:5 1,417.49 m2 49,161.00 69,685,225.89
3. Plesteran dan acian kolom dan balok ad. 1:3 298.30 m2 52,336.00 15,611,828.80
4. Pas. Dinding Roster 13.84 m2 85,000.00 1,176,400.00
5. Rabat beton t = 7 cm 149.49 m2 56,289.00 8,414,642.61
6. Pasangan dinding Batu Candi Teras Depan 29.08 m2 135,000.00 3,925,800.00
7. Pek. Pasangan ACP 46.42 m2 225,000.00 10,444,500.00
8. Pek. Pasangan Huruf Alumunium 20 cm 25.00 huruf 25,000.00 625,000.00
- Pekerjaan kusen pintu dan jendela
1. Kusen P1 kamper samarinda 0.41 m3 12,959,616.00 5,313,442.56
4 Pintu Jendela Kaca PJ1 1.00 Unit 2,500,000.00 2,500,000.00
5 Daun pintu panel kayu kamper samarinda 26.46 m2 1,520,398.00 40,229,731.08
6 Kusen jendela aluminium Coated Black ( Pabrikasi )
- J1 48.00 buah 2,164,060.00 103,874,880.00
- BV1 5.00 buah 572,028.00 2,860,140.00
- BV2 4.00 buah 822,290.00 3,289,160.00
6. Pintu KM/WC PVC 5.00 buah 280,900.00 1,404,500.00
- Pekerjaan kunci dan aksesories pintu jendela
1.Engsel Pintu 4" stainless steel 42.00 buah 52,317.00 2,197,314.00
2.Kunci double slaag 14.00 buah 303,300.00 4,246,200.00
- Pekerjaan pasangan plafond
1. Plafond Acoustic Gyptile 9 mm + Rangka Main Tee & Cros 321.61 m2 165,000.00 53,065,650.00
2. Plafond Gypsum Rangka Hollow (Selasar & KM) 234.85 m2 134,382.00 31,559,612.70
3. Plafond GRC t = 6 mm 141.19 m2 139,350.00 19,674,826.50
4. List Plafond Gypsum 7 cm 147.20 m1 29,237.00 4,303,686.40
5. List Plafond Kayu Kamper 5 cm 147.20 m1 71,657.00 10,547,910.40
- Pekerjaan pasangan keramik
1. Lapisan Pasir Urug dibawah Lantai t = 5 cm 29.89 m3 264,850.00 7,916,366.50
2. Lantai Kerja dibawah Lantai t = 3 cm 17.94 m3 890,684.00 15,978,870.96
3. Pas. Keramik Lantai 40 x 40, ad. 1 : 3 321.61 m2 111,588.00 35,887,816.68
4. Pas. Keramik Lantai 40 x 40 ad. 1 : 3 296.74 m2 111,588.00 33,112,623.12
5. Pas. Keramik Lantai 20 x 20 ad. 1 : 3 KM/WC 18.12 m2 112,113.00 2,031,487.56
6. Pas. Keramik Dinding 20 x 25 ad. 1 : 3 158.28 m2 124,781.00 19,750,336.68
7. Pas. Step Noising Tangga 77.70 m1 -
- Pekerjaan finishing
1. Pengecatan Dinding Luar Setara Dulux Weathershield 980.35 m2 64,453.00 63,186,498.55
2.Pengecatan Dinding Dalam Setara Dulux 893.71 m2 57,873.00 51,721,678.83
3.Pengecatan Plafond GRC Setara Jotun 141.19 m2 62,373.00 8,806,443.87
4. Pengecatan Plafond Gypsum 234.85 m2 62,373.00 14,648,299.05
5. Pengecatan List Plafond Kayu 29.44 m2 62,373.00 1,836,261.12
6. Pengecatan Kusen Pintu 60.42 m2 62,920.00 3,801,626.40
753,766,429.50
HARGA SAT.
(Rp)
1 2 3 4 5 6=3X5
C. PEKERJAAN MEKANIKAL & ELEKTRIKAL
- Pekerjaan Sanitair
1. Pompa Air Jet Pump Automatic + Instalasi dan Pengebora 1.00 unit 3,861,292.00 3,861,292.00
2. Pipa PVC AW Ǿ 1/2" ( Dari Pompa ke Rooftank ) 15.00 m1 41,170.00 617,550.00
3. Pipa PVC AW Ǿ 3/4" ( Dari Rooftank ke Kran Air ) 70.00 m1 43,370.00 3,035,900.00
4. Pipa PVC Class D Ǿ 4" ( Dari Kloset ke Septictank ) 30.00 m1 91,009.00 2,730,270.00
5. Pipa PVC Class AW Ǿ 3" ( Dari Floor Drain) 30.00 m1 79,690.00 2,390,700.00
6. Kloset Jongkok KM/WC 4.00 buah 329,570.00 1,318,280.00
7. Kloset Duduk 1.00 buah 2,577,780.00 2,577,780.00
8. Kran Dinding Stainless Ǿ 1/2 " 6.00 buah 36,280.00 217,680.00
9. Washtafel + Kran + Accessories 3.00 buah 1,562,100.00 4,686,300.00
10. Floor Drain Stainless Setara TOTO 7.00 buah 173,045.00 1,211,315.00
11. Urinoir Setara TOTO 2.00 buah 2,246,500.00 4,493,000.00
12. Pembuatan Septictank + Rembesan 1.00 buah 3,739,884.00 3,739,884.00
- Pekerjaan Elektrikal
1.Instalasi Titik Penerangan 48.00 titik 107,502.00 5,160,096.00
2.Instalasi Titik Stop Kontak 10.00 titik 107,502.00 1,075,020.00
3.Pasangan Lampu TKI 2 x 36 watt TKI ( Inbouw ) 30.00 buah 127,340.00 3,820,200.00
4.Lampu bared 40 watt setara philips 20.00 buah 151,971.00 3,039,420.00
5.Pasangan Stop Kontak 10.00 buah 46,975.00 469,750.00
6.Pasangan Saklar Tunggal 8.00 buah 46,175.00 369,400.00
7.Pasangan Saklar Ganda 10.00 buah 51,275.00 512,750.00
8.Box Panel + Isi MCB 32 Ampere 1.00 buah 850,100.00 850,100.00
46,176,687.00
IV. PEKERJAAN LANTAI 2
A. PEKERJAAN STRUKTUR
1. Kolom Beton K1 25/25 - K.225 12.60 m3 4,407,380.00 55,532,988.00
2. Kolom Beton K3 15/30 - K.225 1.70 m3 4,617,854.00 7,850,351.80
3. Kolom Beton KP 15/15 - K.175 3.69 m3 3,896,548.00 14,378,262.12
4. Ring Balok Beton 15 x 25 - K.225 5.64 m3 4,617,854.00 26,044,696.56
5. Ring Balok Beton 15 x 20 - K.225 6.05 m3 4,285,609.00 25,927,934.45
6. Balok Beton Praktis di Atas Kusen Alum. - K.175 4.16 m3 3,896,548.00 16,209,639.68
7. Balok & Canopy Beton 15 x 20 (Canopy Depan) - K.225 6.67 m3 4,285,609.00 28,585,012.03
8. Ring Balk Selasar 15/15 - K.175 1.35 m3 4,424,186.00 5,972,651.10
9. Plat Lantai dan Dak Beton t = 12 cm -K.225 1.35 m3 8,823,455.00 11,911,664.25
192,413,199.99
B. PEKERJAAN ARSITEKTUR
- Pekerjaan pasangan dinding
1. Pas. Dinding bata ringan (10.20.60) ad. 1:5 735.73 m2 122,163.00 89,878,983.99
2. Plesteran dinding ad. 1:5 1,313.19 m2 49,161.00 64,557,733.59
3. Plesteran dan acian kolom dan balok ad. 1:3 358.35 m2 52,336.00 18,754,605.60
4. Pas. Dinding Roster 15.12 m2 85,000.00 1,285,200.00
- Pekerjaan kusen pintu jendela dan kaca
1. Kusen P1 kayu kamper samarinda 0.46 m3 12,959,616.00 5,961,423.36
4. Daun pintu panel kayu kamper samarinda 28.35 m2 1,520,398.00 43,103,283.30
5.Kusen jendela aluminium Coated Black ( Pabrikasi )
- J1 53.00 buah 2,164,060.00 114,695,180.00
- BV1 5.00 buah 572,028.00 2,860,140.00
- BV2 4.00 buah 822,290.00 3,289,160.00
6.Pintu KM/WC PVC 5.00 buah 280,900.00 1,404,500.00
- Pekerjaan kunci dan aksesories pintu jendela
HARGA SAT.
(Rp)
1 2 3 4 5 6=3X5
1.Engsel pintu nilon 4" 45.00 buah 52,317.00 2,354,265.00
2.Kunci double slaag 15.00 buah 303,300.00 4,549,500.00
- Pekerjaan pasangan plafond
1. Plafond Acoustic Gyptile 9 mm + Rangka Main Tee & Cros 414.43 m2 165,000.00 68,380,950.00
2. Plafond Gypsum Rangka Hollow (Selasar & KM) 212.87 m2 134,382.00 28,605,896.34
3. List Plafond Kayu Kamper 5 cm 439.43 m1 71,657.00 31,488,235.51
- Pekerjaan pasangan keramik
1. Lantai Kerja dibawah Lantai t = 3 cm 17.98 m3 890,684.00 16,014,498.32
2. Pas. Keramik Lantai 40 x 40, ad. 1 : 3 414.43 m2 111,588.00 46,245,414.84
3. Lantai keramik Selasar & tangga 40x40 cm Kw.1 184.82 m2 111,588.00 20,623,694.16
4. Pas. Keramik Lantai 20 x 20 ad. 1 : 3 KM/WC 18.12 m2 112,113.00 2,031,487.56
5. Pas. Keramik Dinding 20 x 25 ad. 1 : 3 158.28 m2 124,781.00 19,750,336.68
- Pekerjaan finishing
1.Pengecatan Dinding Luar Setara Dulux Weathershield 1,034.23 m2 64,453.00 66,659,226.19
2.Pengecatan Dinding Dalam Setara Dulux 795.58 m2 57,873.00 46,042,601.34
3.Pengecatan Listplank GRC 51.83 m2 62,373.00 3,232,792.59
4.Pengecatan List Plafond Kayu 43.94 m2 62,373.00 2,740,669.62
5.Pengecatan Kusen dan Daun Pintu Melamik 64.74 m2 70,769.00 4,581,585.06
- Pekerjaan Lain-lain
1. Mobilisasi Lantai 2 1.00 ls 7,500,000.00 7,500,000.00
720,479,247.85
C. PEKERJAAN MEKANIKAL & ELEKTRIKAL
- Pekerjaan Sanitair
1.Pipa PVC AW Ǿ 3/4" ( Dari Rooftank ke Kran Air ) 60.00 m1 43,370.00 2,602,200.00
2.Pipa PVC Class D Ǿ 4" ( Dari Kloset ke Septictank ) 30.00 m1 91,009.00 2,730,270.00
3.Pipa PVC Class AW Ǿ 3" ( Dari Floor Drain) 40.00 m1 79,690.00 3,187,600.00
4.Kloset Jongkok KM/WC 4.00 buah 329,570.00 1,318,280.00
5.Kloset Duduk 1.00 buah 2,577,780.00 2,577,780.00
6.Kran Dinding Stainless Ǿ 1/2 " 6.00 buah 36,280.00 217,680.00
7.Washtafel + Kran + Accessories 3.00 buah 1,562,100.00 4,686,300.00
8.Floor Drain Stainless Setara TOTO 7.00 buah 173,045.00 1,211,315.00
9.Urinoir Setara TOTO 2.00 buah 2,246,500.00 4,493,000.00
- Pekerjaan Elektrikal
1.Instalasi Titik Penerangan 52.00 titik 107,502.00 5,590,104.00
2.Instalasi Titik Stop Kontak 10.00 titik 107,502.00 1,075,020.00
3.Pasangan Lampu TKI 2 x 36 watt TKI ( Inbouw ) 31.00 buah 127,340.00 3,947,540.00
4.Lampu bared 40 watt setara philips 21.00 buah 151,971.00 3,191,391.00
5.Pasangan Stop Kontak 10.00 buah 46,975.00 469,750.00
6.Pasangan Saklar Tunggal 6.00 buah 46,175.00 277,050.00
7.Pasangan Saklar Ganda 10.00 buah 51,275.00 512,750.00
8.Box Panel + Isi MCB 32 Ampere 40X60 cm2 1.00 buah 850,100.00 850,100.00
9.Penangkal petir lengkap terpasang 3.00 titik 1,504,750.00 4,514,250.00
10.Bak Kontrol 60x60x40 3.00 titik 350,000.00 1,050,000.00
44,502,380.00
V. PEKERJAAN ATAP
1.Kuda-kuda rangka Baja Ringan Zinc Alume 689.91 m2 165,000.00 113,835,150.00
689.91
2.Genteng Metal Berpasir tebal: 0,35 mm + Alumunium Foil + Roofme m2 216,191.00 149,152,332.81
3.Nok Atap Metal Berpasir 49.82 m1 65,946.00 3,285,429.72
4.Listplank GRC t = 12 mm Profil susun lebar 30 cm 138.75 m1 22,190.00 3,078,862.50
269,351,775.03
VI. PEKERJAAN SARANA LUAR
1. Saluran Buis Beton 1/2 Ǿ 20 cm, Keliling Bangunan 181.23 m1 116,889.00 21,183,793.47
21,183,793.47
HARGA SAT.
(Rp)
1 2 3 4 5 6=3X5
PENAWAR,
MANARSAR PANJAITAN
Direktur
ANALISA TEKNIS
HARGA SATUAN PEKERJAAN
NO. URAIAN KOEF. SAT. HARGA SATUAN JUMLAH
PEKERJAAN PERSIAPAN
PS01 1 m2 - Pembersihan Lokasi

Pekerja 0.0500 hr 69,000.00 3,450.00
Mandor 0.0100 hr 115,000.00 1,150.00
JUMLAH 4,600.00
DIBULATKAN 4,600.00
PS02 1 bh - Papan nama proyek
Multipleks 120 x 240, 9 mm 0.5000 lbr 136,200.00 68,100.00
Kaso kayu meranti 0.0280 m3 3,045,400.00 85,271.20
Penulisan 1.0000 ls 100,000.00 100,000.00
Ongkos pasang 1.0000 ls 50,000.00 50,000.00
JUMLAH 303,371.20
DIBULATKAN 303,371.00
PS03 1 m2 - Direksikeet (lantai plesteran)
Pasir pasang 0.2500 m3 251,800.00 62,950.00
Pasir beton 0.0517 m3 270,900.00 14,005.53
Batu bata merah 25.0000 bh 400.00 10,000.00
Semen PC 50 kg 0.2500 zak 75,000.00 18,750.00
Kayu kaso meranti 0.0300 m3 3,045,400.00 91,362.00
Triplek 122 x 244 x 4 mm 1.0000 lbr 67,300.00 67,300.00
Engsel pintu uk 3 " 0.1667 bh 25,300.00 4,217.51
Asbes semen gelombang 250x92 x 0. 5 cm 0.5000 lbr 54,800.00 27,400.00
Paku segala ukuran ( rata-rata) 0.5000 kg 15,000.00 7,500.00
Kunci gembok 0.0834 bh 15,000.00 1,251.00
Pekerja 0.4000 hr 69,000.00 27,600.00
Tukang batu 0.0834 hr 82,800.00 6,905.52
Tukang kayu 0.3340 hr 82,800.00 27,655.20
Mandor 0.0200 hr 115,000.00 2,300.00
JUMLAH 369,196.76
PS04 1 m1 - Pagar BRC tinggi 1,2 cm
BRC t = 1.2 m Ø 8 1.0000 m1 182,600.00 182,600.00
Tiang BRC 1.2500 m1 78,100.00 97,625.00
Galian tanah pondasi 0.1200 m3 54,625.00 6,555.00
Pasir beton 0.0150 m3 270,900.00 4,063.50
Batu pecah 3/4 0.0290 m2 250,400.00 7,261.60
Semen PC ( 50 kg ) 0.2250 m2 75,000.00 16,875.00
Pekerja 0.0420 hr 69,000.00 2,898.00
Tukang batu 0.0420 hr 82,800.00 3,477.60
Kepala Tukang Batu 0.0040 hr 92,000.00 368.00
Mandor 0.0020 hr 115,000.00 230.00
JUMLAH 321,953.70
PS05 1 m1 - Pengukuran & pemasangan bouwplank
Kayu Kaso terentang 5/7-400 cm 0.0040 m3 3,045,400.00 12,181.60
Kayu Papan terentang 2/20- 400 cm 0.0060 m3 2,299,000.00 13,794.00
Paku segala ukuran 0.0200 kg 15,000.00 300.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang Kayu 0.0500 hr 82,800.00 4,140.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 34,440.60
PS06 1 m1 - Pagar Pengaman Proyek
Pasir Beton 0.0012 m³ 270,900.00 325.08
Batu kali 0.0048 m³ 239,200.00 1,148.16
Semen PC ( 50 kg ) 0.0170 zak 1,805,000.00 30,685.00
Kaso Meranti Jambi Basah uk. 5 x 10 x 400 cm 0.0360 m³ 3,045,400.00 109,634.40
Seng Gelombang BJLS 28 (80x180) cm 1.4300 lbr 49,700.00 71,071.00
Paku Kayu Segala uk. 0.0200 kg 15,000.00 300.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang Batu 0.3750 hr 82,800.00 31,050.00

Tukang Kayu 0.1500 hr 82,800.00 12,420.00
Mandor 0.0150 hr 115,000.00 1,725.00
JUMLAH 279,058.64
PEKERJAAN TANAH
TN01 1 m3 - Perataan Tanah

Pekerja 0.0500 hr 69,000.00 3,450.00
Mandor 0.0100 hr 115,000.00 1,150.00
JUMLAH 4,600.00
DIBULATKAN 4,600.00
TN02 1 m3 - Galian Tanah Biasa Kedalaman 1 m
Pekerja 0.7500 hr 69,000.00 51,750.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 54,625.00
TN03 1 m3 - Galian Tanah Biasa Kedalaman 1 m - 2 m
Pekerja 0.9000 m3 69,000.00 62,100.00
Mandor 0.0450 hr 115,000.00 5,175.00
JUMLAH 67,275.00
Pekerja 1.0500 hr 69,000.00 72,450.00
Mandor 0.0670 hr 115,000.00 7,705.00
JUMLAH 80,155.00
Pekerja 0.9400 hr 69,000.00 64,860.00
Mandor 0.0940 hr 115,000.00 10,810.00
JUMLAH 75,670.00
TN06 1 m3 - Galian tanah kedalaman 1 - 5 m dengan alat besar
Pekerja 0.2000 hr 69,000.00 13,800.00
Mandor 0.0020 hr 115,000.00 230.00
Excavator kap. 80 - 120 HP 0.1000 jam 214,700.00 21,470.00
JUMLAH 35,500.00
TN07 1 m3 - Galian Tanah Keras
Pekerja 1.0000 hr 69,000.00 69,000.00
Mandor 0.0320 hr 115,000.00 3,680.00
JUMLAH 72,680.00
TN08 1 m3 - Galian Tanah Berbatu
Pekerja 1.9600 hr 69,000.00 135,240.00
Mandor 0.0323 hr 115,000.00 3,714.50
JUMLAH 138,954.50
TN09 1 m3 - Galian Tanah Lumpur
Pekerja 1.2000 hr 69,000.00 82,800.00
Mandor 0.0450 hr 115,000.00 5,175.00
JUMLAH 87,975.00
TN10 1 m3 - Galian Tanah Sumuran Kedalaman Max. 10 m
Pekerja 1.2000 hr 69,000.00 82,800.00
Mandor 0.0500 hr 115,000.00 5,750.00
JUMLAH 88,550.00
TN11 1 m3 - Angkutan Galian Jarak Max. 30 m
Pekerja 0.2480 hr 69,000.00 17,112.00
Mandor 0.0080 hr 115,000.00 920.00
JUMLAH 18,032.00
TN12 1 m3 - Urugan Tanah Bekas Galian
Pekerja 0.3000 hr 69,000.00 20,700.00
Mandor 0.0100 hr 115,000.00 1,150.00

JUMLAH 21,850.00
TN13 1 m3 - Urugan Tanah bahan dari luar dipadatkan dg stamper tiap 20 cm (tanah biasa)
Tanah Urug 1.2000 m3 130,500.00 156,600.00
Pekerja 0.1240 hr 69,000.00 8,556.00
Mandor 0.0040 hr 115,000.00 460.00
Stamper, 5 HP, Kap. 0.17 ton 0.9000 jam 40,800.00 36,720.00
JUMLAH 202,336.00
TN14 1 m3 - Urugan Tanah bahan dari luar (tanah biasa)
Tanah Urug 1.2000 m3 130,500.00 156,600.00
Pekerja 0.5000 hr 69,000.00 34,500.00
Mandor 0.0010 hr 115,000.00 115.00
JUMLAH 191,215.00
TN15 1 m3 - Urugan Tanah bahan dari luar pakai alat besar ( tiap 20 cm ) tanah biasa
Tanah Urug 1.2000 m3 130,500.00 156,600.00
Pekerja 0.1240 hr 69,000.00 8,556.00
Mandor 0.0040 hr 115,000.00 460.00
Buldozer kap. 100 - 150 HP 0.1000 jam 245,900.00 24,590.00
JUMLAH 190,206.00
TN16 1 m3 - Urugan tanah bahan dari luar pakai alat besar ( tiap 20 cm) tanah berbatu
Tanah Urug 1.2000 m3 130,500.00 156,600.00
Pekerja 0.1500 hr 69,000.00 10,350.00
Mandor 0.0050 hr 115,000.00 575.00
Buldozer kap. 100 - 150 HP 0.1500 jam 245,900.00 36,885.00
JUMLAH 204,410.00
TN17 1 m3 - Urugan pasir bawah lantai & pondasi
Pasir Urug 1.2000 m3 202,500.00 243,000.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Mandor 0.0100 hr 115,000.00 1,150.00
JUMLAH 264,850.00
TN18 1 m3 - Urugan Sirtu
Sirtu 1.2000 m3 225,100.00 270,120.00
Pekerja 0.2500 hr 69,000.00 17,250.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 290,245.00
TN19 1 m3 - Urugan Abu Batu
Abu Batu 1.2000 m3 237,800.00 285,360.00
Pekerja 0.5000 hr 69,000.00 34,500.00
Mandor 0.0200 hr 115,000.00 2,300.00
JUMLAH 322,160.00
TN20 1 m3 - Pemadatan Tanah ( tiap 20 cm ) dengan stamper
Pekerja 0.3000 hr 69,000.00 20,700.00
Mandor 0.0050 hr 115,000.00 575.00
Stamper 0.9000 jam 40,800.00 36,720.00
JUMLAH 57,995.00
PEKERJAAN PONDASI
PD01 1 m3 - Lantai kerja, mutu fc = 7.4 MPa (K.100)

Pasir beton 0.6200 m3 270,900.00 167,958.00
Split pecah mesin 2/3 0.7400 m3 250,400.00 185,296.00
Semen PC ( 50 kg ) 4.9400 zak 75,000.00 370,500.00
Pekerja 1.6500 hr 69,000.00 113,850.00
Tukang batu 0.2500 hr 82,800.00 20,700.00
Kepala Tukang Batu 0.0250 hr 92,000.00 2,300.00
Mandor 0.0800 hr 115,000.00 9,200.00
Sewa molen 0.4000 jam 52,200.00 20,880.00

JUMLAH 890,684.00
PD02 1 m3 - Pas.Pondasi batu kali 1 : 2
Pasir Pasang 0.4500 m3 251,800.00 113,310.00
Batu Kali 1.2000 m3 239,200.00 287,040.00
Semen PC ( 50 kg ) 4.5000 zak 75,000.00 337,500.00
Pekerja 1.5000 hr 69,000.00 103,500.00
Tukang Batu 0.7500 hr 82,800.00 62,100.00
Mandor 0.0800 hr 115,000.00 9,200.00
JUMLAH 912,650.00
Pasir Pasang 0.4850 m3 251,800.00 122,123.00
Batu Kali 1.2000 m3 239,200.00 287,040.00
Semen PC ( 50 kg ) 4.0400 zak 75,000.00 303,000.00
Pekerja 1.5000 hr 69,000.00 103,500.00
Tukang Batu 0.7500 hr 82,800.00 62,100.00
Mandor 0.0750 hr 115,000.00 8,625.00
JUMLAH 886,388.00
Pasir Pasang 0.5200 m3 251,800.00 130,936.00
Batu Kali 1.2000 m3 239,200.00 287,040.00
Semen PC ( 50 kg ) 3.8000 zak 75,000.00 285,000.00
Pekerja 1.5000 hr 69,000.00 103,500.00
Tukang Batu 0.7500 hr 82,800.00 62,100.00
Mandor 0.0750 hr 115,000.00 8,625.00
JUMLAH 877,201.00
Pasir Pasang 0.5440 m3 251,800.00 136,979.20
Batu Kali 1.2000 m3 239,200.00 287,040.00
Semen PC ( 50 kg ) 2.7200 zak 75,000.00 204,000.00
Pekerja 1.5000 hr 69,000.00 103,500.00
Tukang Batu 0.7500 hr 82,800.00 62,100.00
Mandor 0.0750 hr 115,000.00 8,625.00
JUMLAH 802,244.20
PD06 1 m3 - Pas.Batu kosong
Batu Kali 1.2000 m3 239,200.00 287,040.00
Pekerja 0.7800 hr 69,000.00 53,820.00
Mandor 0.0390 hr 115,000.00 4,485.00
JUMLAH 345,345.00
PD07 1 m2 - Pas. Cerucuk Dolken sedalam 3 m jarak tiap 50 cm
Dolken Ø 8-10 x 350-400 cm 4.0000 btg 26,300.00 105,200.00
Pekerja 0.7500 hr 69,000.00 51,750.00
Tukang Kayu 0.2625 hr 82,800.00 21,735.00
Mandor 0.0505 hr 115,000.00 5,807.50
JUMLAH 184,492.50
PEKERJAAN BETON
BT01 1 m3 - Cor beton K.125 ( manual )

Pasir beton 0.5070 m3 270,900.00 137,346.30
Semen PC ( 50 kg ) 5.0000 zak 75,000.00 375,000.00
Pekerja 1.8000 hr 69,000.00 124,200.00
Tukang batu 0.4750 hr 82,800.00 39,330.00
Mandor 0.2858 hr 115,000.00 32,867.00
JUMLAH 888,029.70
Pasir beton 0.5070 m3 270,900.00 137,346.30

Semen PC ( 50 kg ) 9.0000 zak 75,000.00 675,000.00
Pekerja 1.8000 hr 69,000.00 124,200.00
Tukang batu 0.4858 hr 82,800.00 40,224.24
Mandor 0.2608 hr 115,000.00 29,992.00
JUMLAH 1,186,048.94
DIBULATKAN 1,186,048.00
Pasir beton 0.5070 m3 270,900.00 137,346.30
Semen PC ( 50 kg ) 11.0000 zak 75,000.00 825,000.00
Pekerja 1.8000 hr 69,000.00 124,200.00
Tukang batu 0.2608 hr 82,800.00 21,594.24
Mandor 0.5858 hr 115,000.00 67,367.00
JUMLAH 1,354,793.94
Pasir beton 0.4000 m3 270,900.00 108,360.00
Semen PC ( 50 kg ) 11.8000 zak 75,000.00 885,000.00
Pekerja 1.8000 hr 69,000.00 124,200.00
Tukang batu 0.2620 hr 82,800.00 21,693.60
Mandor 0.6270 hr 115,000.00 72,105.00
JUMLAH 1,396,654.60
BT06 1 m3 - Cor beton K.225 dengan readymix
Beton readymix K.225 1.0000 m3 864,000.00 864,000.00
Pekerja 0.6885 hr 69,000.00 47,506.50
Tukang batu 0.1377 hr 82,800.00 11,401.56
Mandor 0.0688 hr 115,000.00 7,912.00
Concrete vibrator 0.4819 jam 20,900.00 10,071.71
JUMLAH 940,891.77
Pekerja 0.6885 hr 69,000.00 47,506.50
Tukang batu 0.1377 hr 82,800.00 11,401.56
Mandor 0.0688 hr 115,000.00 7,912.00
JUMLAH 956,791.77
Pekerja 0.6885 hr 69,000.00 47,506.50
Tukang batu 0.1377 hr 82,800.00 11,401.56
Mandor 0.0688 hr 115,000.00 7,912.00
JUMLAH 1,000,891.77
BT11 1 kg - Pembesian ( besi polos )
Kawat beton 0.0200 kg 17,100.00 342.00
Besi beton polos 1.1000 kg 8,500.00 9,350.00
Pekerja 0.0150 hr 69,000.00 1,035.00
Tukang besi 0.0050 hr 78,200.00 391.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 11,693.00
BT12 1 kg - Pembesian ( besi ulir )
Kawat beton 0.0200 kg 17,100.00 342.00
Besi beton ulir 1.1000 kg 8,500.00 9,350.00
Pekerja 0.0150 hr 69,000.00 1,035.00
Tukang besi 0.0050 hr 78,200.00 391.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 11,693.00
BT13 1 m2 - Bekisting dengan papan + bongkaran dan penyiraman
Kayu Papan terentang 2/20-400 cm 0.0240 m3 2,299,000.00 55,176.00
Paku 0.2500 kg 15,000.00 3,750.00
Pekerja 0.1650 hr 69,000.00 11,385.00
Tukang kayu 0.3940 hr 82,800.00 32,623.20
Mandor 0.0270 hr 115,000.00 3,105.00
JUMLAH 191,310.40
BT14 1 m2 - Bekisting dengan triplex 9 mm + bongkaran dan penyiraman
Multiplex 9 mm 0.3500 lbr 136,200.00 47,670.00
Paku 0.2500 kg 15,000.00 3,750.00
Pekerja 0.1650 bh 69,000.00 11,385.00
Tukang kayu 0.3940 hr 82,800.00 32,623.20
Mandor 0.0270 hr 115,000.00 3,105.00
JUMLAH 183,804.40
BT14a 1 m3 - Bekisting sloof beton struktur
Multiplex 9 mm 1.5667 lbr 136,200.00 213,384.54
Paku 1.1120 kg 15,000.00 16,680.00
Pekerja 0.7340 hr 69,000.00 50,646.00
Tukang kayu 1.7507 hr 82,800.00 144,957.96
Mandor 0.1200 hr 115,000.00 13,800.00
JUMLAH 819,229.88
BT15 1 m3 - Bekisting kolom beton struktur
Multiplex 9 mm 3.1500 lbr 136,200.00 429,030.00
Paku 2.2500 kg 15,000.00 33,750.00
Pekerja 1.4850 hr 69,000.00 102,465.00
Tukang kayu 3.5440 hr 82,800.00 293,443.20
Mandor 0.2430 hr 115,000.00 27,945.00
JUMLAH 1,654,074.00
BT16 1 m3 - Bekisting balok beton struktur
Multiplex 9 mm 2.3500 lbr 136,200.00 320,070.00
Paku 1.6680 kg 15,000.00 25,020.00
Pekerja 1.1010 hr 69,000.00 75,969.00
Tukang kayu 2.6260 hr 82,800.00 217,432.80
Mandor 0.1800 hr 115,000.00 20,700.00
JUMLAH 1,228,681.60
BT17 1 m3 - Bekisting lantai beton
Multiplex 9 mm 2.9050 lbr 136,200.00 395,661.00
Paku 2.0750 kg 15,000.00 31,125.00
Pekerja 1.3700 hr 69,000.00 94,530.00
Tukang kayu 3.2685 hr 82,800.00 270,631.80
Mandor 0.2245 hr 115,000.00 25,817.50
JUMLAH 1,524,298.10
BT18 1 m2 - Perancah kayu / stoot werk - tinggi s/d 2 m
Paku 0.3000 kg 15,000.00 4,500.00
Pekerja 0.6000 hr 69,000.00 41,400.00
Tukang kayu 0.4200 hr 82,800.00 34,776.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 269,286.32

Paku 0.4200 kg 15,000.00 6,300.00
Pekerja 0.8400 hr 69,000.00 57,960.00
Tukang kayu 0.5880 hr 82,800.00 48,686.40
Mandor 0.0420 hr 115,000.00 4,830.00
JUMLAH 376,939.94
Paku 0.5400 kg 15,000.00 8,100.00
Pekerja 1.0800 hr 69,000.00 74,520.00
Tukang kayu 0.7560 hr 82,800.00 62,596.80
Mandor 0.0540 hr 115,000.00 6,210.00
JUMLAH 484,593.56
Paku 0.6900 kg 15,000.00 10,350.00
Pekerja 1.3800 hr 69,000.00 95,220.00
Tukang kayu 0.9660 hr 82,800.00 79,984.80
Mandor 0.0690 hr 115,000.00 7,935.00
JUMLAH 619,236.72
BT22 1 m3 - Balok beton praktis K.175
Adukan beton K.175 ( konvensional ) 1.0000 m3 1,186,048.00 1,186,048.00
Pembesian besi polos 120.0000 kg 11,693.00 1,403,160.00
Bekisting dengan papan 5.0000 m2 191,310.00 956,550.00
JUMLAH 3,545,758.00
BT23 1 m3 - Kolom beton praktis K.175
Bekisting dengan papan 5.0000 m2 191,310.00 956,550.00
JUMLAH 3,896,548.00
BT24 1 m3 - Pondasi beton setapak K.225
Bekisting triplek 9 mm 2.6670 m2 183,804.00 490,205.27
JUMLAH 3,715,878.27
BT25 1 m3 - Pondasi beton setapak K.175
Bekisting triplek 9 mm 2.6670 m2 183,804.00 490,205.27
JUMLAH 2,962,483.27
BT26 1 m3 - Sloof beton 25/35 K-225
Adukan beton K-225 (Konvensional) 1.0000 m3 1,354,793.00 1,354,793.00
Pembesian 187.1111 kg 11,693.00 2,187,890.09
Bekisting balok struktur 1.0000 m3 1,228,681.00 1,228,681.00
JUMLAH 4,771,364.09
BT27 1 m3 - Sloof beton 20/30 K-225
Adukan beton K-225 (Konvensional) 1.0000 m3 1,354,793.00 1,354,793.00
Pembesian 160.0000 kg 11,693.00 1,870,880.00
JUMLAH 4,454,354.00
BT28 1 m3 - Sloof beton 15/25 K.225
JUMLAH 4,688,214.00
BT29 1 m3 - Sloof beton 15/20 K.225
JUMLAH 4,771,364.22
BT30 1 m3 - Kolom beton 30/30 K-225
Adukan beton K-225 (ready-mix) 1.0000 m3 940,891.00 940,891.00
Pembesian 213.0000 kg 11,693.00 2,490,609.00
Bekisting Kolom 1.0000 m3 1,654,074.00 1,654,074.00
JUMLAH 5,085,574.00
BT31 1 m3 - Kolom beton 25/35 K.225
Adukan beton K.225 ( ready - mix ) 1.0000 m3 940,891.00 940,891.00
Bekisting kolom 1.0000 m3 1,654,074.00 1,654,074.00
JUMLAH 4,688,012.00
JUMLAH 4,407,380.00
Pembesian besi ulir 260.0000 kg 11,693.00 3,040,180.00
JUMLAH 5,635,145.00
BT34 1 m3 - Kolom beton 20/20 K.225 ( K3)
JUMLAH 4,582,775.00
JUMLAH 4,617,854.00
JUMLAH 4,782,855.09
JUMLAH 4,699,705.00
JUMLAH 4,582,775.00
Adukan beton K-225 (ready-mixl) 1.0000 m3 940,891.00 940,891.00

JUMLAH 4,582,775.00
BT40 1 m3 - Balok beton 30/50 K-225
Pembesian 154.0000 kg 11,693.00 1,800,722.00
Perancah kayu / stoot werk - tinggi s/d 4 m 2.0000 m2 484,593.00 969,186.00
Bekisting Balok 1.0000 m3 1,228,681.00 1,228,681.00
JUMLAH 4,939,480.00
BT41 1 m3 - Balok beton 30/65 K.225
Pembesian 198.6500 kg 11,693.00 2,322,814.45
Perancah kayu / stoot werk - tinggi s / d 4 m 1.6675 m2 484,593.00 808,058.83
Bekisting balok 1.0000 m3 1,228,681.00 1,228,681.00
JUMLAH 5,300,445.28
Pembesian 232.6100 kg 11,693.00 2,719,908.73
Perancah kayu / stoot werk - tinggi s / d 4 m 2.8575 m2 484,593.00 1,384,724.50
JUMLAH 6,274,205.23
Pembesian 257.8900 kg 11,693.00 3,015,507.77
JUMLAH 5,993,138.60
Pembesian 205.6215 kg 11,693.00 2,404,332.20
JUMLAH 5,381,963.03
Pembesian 205.6215 kg 11,693.00 2,404,332.20
JUMLAH 5,381,963.03
Pembesian 170.0000 kg 11,693.00 1,987,810.00
Perancah kayu / stoot werk - tinggi s/d 4 m 2.2200 m2 484,593.00 1,075,796.46
JUMLAH 5,233,178.46
JUMLAH 6,017,223.37
JUMLAH 6,017,223.84
JUMLAH 4,731,580.83
JUMLAH 5,667,020.83
Pembesian 175.1652 kg 11,693.00 2,048,206.68
JUMLAH 5,025,837.51
Pembesian 205.6215 kg 11,693.00 2,404,332.20
JUMLAH 5,381,963.03
Pembesian 180.0000 kg 11,693.00 2,104,740.00
JUMLAH 5,082,370.83
Pembesian 180.2920 kg 11,693.00 2,108,154.36
JUMLAH 5,085,785.18
Pembesian 180.5556 kg 11,693.00 2,111,236.63
JUMLAH 5,088,867.46
Pembesian 196.2427 kg 11,693.00 2,294,665.50
JUMLAH 5,272,296.33
Pembesian 120.0000 kg 11,693.00 1,403,160.00
JUMLAH 4,380,306.23
Pembesian 120.0000 kg 11,693.00 1,403,160.00
JUMLAH 4,380,306.23
Pembesian 120.0000 kg 11,693.00 1,403,160.00
JUMLAH 4,380,306.23
BT60 1 m3 - Ring balok beton 13/20 - K. 175 (site mix)
Adukan beton K-225 (site-mix) 1.0000 m3 1,354,793.00 1,354,793.00
Pembesian 157.4200 kg 11,693.00 1,840,712.06
JUMLAH 4,424,186.06
BT61 1 m3 - Ring balok beton 13/13 K-175 (site mix)
JUMLAH 4,227,144.00
BT62 1 m3 - Ring balok beton 15/25 K-175 (site mix)
JUMLAH 4,285,609.00
BT63 1 m3 - Ring balok beton 25/35 K-225 (ready mix)
JUMLAH 5,425,176.50
BT64 1 m3 - Plat lantai & tangga beton K.225
Pembesian 198.4100 kg 11,693.00 2,320,008.13
Bekisting plat lantai 1.0000 m3 1,524,298.00 1,524,298.00
JUMLAH 8,823,455.98
BT65 1 m3 - Plat lantai & tangga beton K.250
Pembesian 198.4100 kg 11,693.00 2,320,008.13
Bekisting plat lantai 1.0000 m3 1,524,298.00 1,524,298.00
JUMLAH 8,839,355.98
BT66 1 m3 - Plat listplank beton K.225
Pembesian 100.0000 kg 11,693.00 1,169,300.00
JUMLAH 3,823,465.00
BT67 1 m3 - Plat listplank beton K.250
Pembesian 100.0000 kg 11,693.00 1,169,300.00

JUMLAH 3,839,365.00
BT68 1 m3 - Beton Plat Canopy atas jendela t = 10 cm - K.225
Pembesian 75.0000 kg 11,693.00 876,975.00
Bekisting pelat lantai 1.0000 m3 1,524,298.00 1,524,298.00
JUMLAH 3,826,757.00
BT69 1 m3 - Beton Plat Canopy atas jendela t = 10 cm - K.250
Pembesian 75.0000 kg 11,693.00 876,975.00
JUMLAH 3,842,657.00
BT69 1 m3 - Beton Plat Dak Talang t = 10 cm - K.175
Adukan beton K-175 (manual) 1.0000 m3 1,186,048.00 1,186,048.00
Pembesian 75.0000 kg 11,693.00 876,975.00
JUMLAH 4,071,914.00
BT70 1 m3 - Beton slab, T=10cm
Pembesian besi polos 51.0000 kg 11,693.00 596,343.00
JUMLAH 1,537,234.00
BT71 1 m3 - Plat beton wiremash K.225 M8
Wiremesh M8 uk 5.4 x 2.1 m 0.7349 lbr 598,400.00 439,764.16
JUMLAH 1,380,655.16
BT72 1 m3 - Plat Beton Meja pantry
Cor Beton K-125 (Site Mix) 1.0000 m3 888,029.00 888,029.00
Pembesian Besi Polos 35.0000 kg 11,693.00 409,255.00
Bekisting Plat 2.5000 m2 1,524,298.00 3,810,745.00
JUMLAH 5,108,029.00
1 m' - Pek. Tiang Pancang uk. 20x20 ( Hydraulic)
Beton 20x20 cm 1.0000 m1 158,500.00 158,500.00
Alat pancang (Hydraulic) 1.0000 m1 79,000.00 79,000.00
Pengelasan/Penyambungan/Cutting Beton 0.5000 ttk 74,400.00 37,200.00
Operator Alat Berat 0.1000 hr 96,600.00 9,660.00
Pembantu Operator Alat Berat 0.0500 hr 73,600.00 3,680.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 288,615.00
1 m' - Pek. Tiang Pancang uk. 25x25 ( Hydraulic)
Beton 25x25 cm 1.0000 m1 209,700.00 209,700.00
Alat pancang (Hydraulic) 1.0000 m1 79,000.00 79,000.00
Pengelasan/Penyambungan/Cutting Beton 0.5000 ttk 74,400.00 37,200.00
Operator Alat Berat 0.1000 hr 96,600.00 9,660.00
Pembantu Operator Alat Berat 0.0500 hr 73,600.00 3,680.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 339,815.00
PEKERJAAN DINDING
DD01 1 m2 - Pas.Batu bata, t = 1 / 2 bata ad. 1 : 2
Pasir pasang 0.0380 m3 251,800.00 9,568.40
Bata merah 70.0000 bh 400.00 28,000.00
Semen PC ( 50 kg ) 0.3790 zak 75,000.00 28,425.00
Pekerja 0.3000 hr 69,000.00 20,700.00

Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0155 hr 115,000.00 1,782.50
JUMLAH 96,755.90
Pasir pasang 0.0400 m3 251,800.00 10,072.00
Bata merah 70.0000 bh 400.00 28,000.00
Semen PC ( 50 kg ) 0.2874 zak 75,000.00 21,555.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0155 hr 115,000.00 1,782.50
JUMLAH 90,389.50
Pasir pasang 0.0430 m3 251,800.00 10,827.40
Bata merah 70.0000 bh 400.00 28,000.00
Semen PC ( 50 kg ) 0.2300 zak 75,000.00 17,250.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0155 hr 115,000.00 1,782.50
JUMLAH 86,839.90
Pasir pasang 0.0450 m3 251,800.00 11,331.00
Bata merah 70.0000 bh 400.00 28,000.00
Semen PC ( 50 kg ) 0.1936 zak 75,000.00 14,520.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0155 hr 115,000.00 1,782.50
JUMLAH 84,613.50
DD09 1 m2 - Pas. Bata Ringan/hebel/Selcon beton ad. 1 : 3
Bata ringan (hebel) 8.3300 bh 8,700.00 72,471.00
Semen Mortar (40 kg) 0.1250 zak 110,500.00 13,812.50
Pekerja 0.2900 hr 69,000.00 20,010.00
Tukang batu 0.1500 hr 82,800.00 12,420.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 122,163.50
DD10 1 m2 - Plesteran & acian tebal 1,5 cm ad. 1 : 2
Pasir pasang 0.0200 m3 251,800.00 5,036.00
Semen PC ( 50 kg ) 0.2040 zak 75,000.00 15,300.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.1500 hr 82,800.00 12,420.00
Mandor 0.0150 hr 115,000.00 1,725.00
JUMLAH 55,181.00
Pasir pasang 0.0230 m3 251,800.00 5,791.40
Semen PC ( 50 kg ) 0.1560 zak 75,000.00 11,700.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.1500 hr 82,800.00 12,420.00
Mandor 0.0150 hr 115,000.00 1,725.00
JUMLAH 52,336.40
Pasir pasang 0.0240 m3 251,800.00 6,043.20
Semen PC ( 50 kg ) 0.1248 zak 75,000.00 9,360.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.1500 hr 82,800.00 12,420.00
Mandor 0.0150 hr 115,000.00 1,725.00
JUMLAH 50,248.20

Pasir pasang 0.0260 m3 251,800.00 6,546.80
Semen PC ( 50 kg ) 0.1036 zak 75,000.00 7,770.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.1500 hr 82,800.00 12,420.00
Mandor 0.0150 hr 115,000.00 1,725.00
JUMLAH 49,161.80
DD14 1 m2 - Pek.Acian
Semen PC ( 50 kg ) 0.0650 zak 75,000.00 4,875.00
Pekerja 0.2000 hr 69,000.00 13,800.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0100 hr 115,000.00 1,150.00
JUMLAH 28,105.00
DD15 1 m1 - Pek. Ban/Plester Aci
Pasir Pasang 0.0260 m3 251,800.00 6,546.80
Semen PC (50kg) 0.3020 zak 75,000.00 22,650.00
Pekerja 0.0300 hr 69,000.00 2,070.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0100 hr 115,000.00 1,150.00
JUMLAH 40,696.80
DD16 1 m1 - Pek. Tali Air
Pasir Pasang 0.0014 m3 251,800.00 352.52
Semen PC (50kg) 0.0005 zak 75,000.00 37.50
Pekerja 0.0180 hr 69,000.00 1,242.00
Tukang batu 0.1200 hr 82,800.00 9,936.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 15,018.02
DD17 1 m2 - Pasang Dinding Rooster / Terawang, Natural, uk. 12x11x24 cm, Ad. 1Pc : 4Ps
Rooster 36.0000 bh 7,800.00 280,800.00
Pasir pasang 0.0350 m3 251,800.00 8,813.00
Semen PC ( 50 kg ) 0.2560 zak 75,000.00 19,200.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang Batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0150 hr 115,000.00 1,725.00
JUMLAH 340,438.00
DD18 1 m2 - Pas. Dinding glass block uk. 20x20x10 cm , ad. 1 PC : 4 psr
Glass Block 20 x 20 (Kedawung) 25.0000 bh 22,100.00 552,500.00
Pasir pasang 0.0350 m3 251,800.00 8,813.00
Semen PC ( 50 kg ) 0.2560 zak 75,000.00 19,200.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang Batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0150 hr 115,000.00 1,725.00
JUMLAH 612,138.00
DD19 1 m2 - Pas. Dinding Batu Tempel
Batu tempel 1.0500 m2 133,600.00 140,280.00
Pasir pasang 0.0350 m3 251,800.00 8,813.00
Semen PC 50 kg ( Tiga Roda ) 0.2350 zak 75,000.00 17,625.00
Pekerja 0.6200 hr 69,000.00 42,780.00
Tukang batu 0.3500 hr 82,800.00 28,980.00
Mandor / Pengawas 0.0300 hr 115,000.00 3,450.00
JUMLAH 241,928.00
PEKERJAAN ATAP
PA04 1 m2 - Rangka atap ( kaso 5/7 dan reng 3/4 ) kayu meranti
Kayu meranti 0.0180 m3 3,598,500.00 64,773.00
Paku 8 - 12 0.1500 kg 15,000.00 2,250.00
Pekerja 0.1000 hr 69,000.00 6,900.00

Tukang kayu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0150 hr 115,000.00 1,725.00
JUMLAH 83,928.00
PA05 1 m1 - Listplank 3 / 30 + 3 / 15 kayu kamper banjar
Papan kayu kamper banjar 0.0150 m3 10,005,800.00 150,087.00
Paku 8 - 12 0.8000 kg 15,000.00 12,000.00
Pekerja 0.2800 hr 69,000.00 19,320.00
Tukang kayu 0.5600 hr 82,800.00 46,368.00
Mandor 0.0720 hr 115,000.00 8,280.00
JUMLAH 236,055.00
PA06 1 m1 - Listplank 2 / 20 kayu kamper banjar
Papan kayu kamper banjar 0.0150 m3 10,005,800.00 150,087.00
Paku 8 - 12 0.8000 kg 15,000.00 12,000.00
Pekerja 0.2800 hr 69,000.00 19,320.00
Tukang kayu 0.5600 hr 82,800.00 46,368.00
Mandor 0.0720 hr 115,000.00 8,280.00
JUMLAH 236,055.00
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 33,700.00 33,700.00
Listplan GRC Board,15x 240 cm t=12 mm 1.0000 m 31,500.00 31,500.00
Paku 8 - 12 0.1200 kg 15,000.00 1,800.00
Pekerja 0.2800 hr 69,000.00 19,320.00
Tukang kayu 0.5600 hr 82,800.00 46,368.00
Mandor 0.0720 hr 115,000.00 8,280.00
JUMLAH 140,968.00
PA12 1 m2 - Pasang atap asbes gelombang 5 mm
Asbes Gelombang 5 mm (180x108) cm 0.9700 lbr 54,800.00 53,156.00
Paku asbes / kg 0.1200 kg 12,250.00 1,470.00
Pekerja 0.1400 hr 69,000.00 9,660.00
Tukang Kayu 0.0750 hr 82,800.00 6,210.00
Kepala Tukang Kayu 0.0080 hr 92,000.00 736.00
Mandor 0.0080 hr 115,000.00 920.00
JUMLAH 72,152.00
PA14 1 kg - Konstruksi baja H - beam / WF ( termasuk plat simpul,las & zinkchromate )
Zinkchromate 0.0400 m2 900.00 36.00
Besi WF ex. DN SII 1.0500 kg 13,300.00 13,965.00
Pekerja 0.0600 hr 69,000.00 4,140.00
Tukang besi 0.0045 hr 78,200.00 351.90
Mandor 0.0025 hr 115,000.00 287.50
Erection 1.0000 kg 10,000.00 10,000.00
JUMLAH 28,780.40
PA15 1 kg - Konstruksi besi siku ( termasuk plat simpul,las & zinkchromate )
Zinkcchromate 0.0400 m2 900.00 36.00
Besi siku ex. DN SII 1.0500 kg 15,200.00 15,960.00
Pekerja 0.0600 hr 69,000.00 4,140.00
Tukang besi 0.0045 hr 78,200.00 351.90
Mandor 0.0025 hr 115,000.00 287.50
Erection 1.0000 kg 10,000.00 10,000.00
JUMLAH 30,775.40
PA16 1 kg - Konstruksi gording besi ( termasuk plat simpul,las & zinkchromate )
Zinkcchromate 0.0400 m2 900.00 36.00
Gording besi 1.0200 kg 14,000.00 14,280.00
Pekerja 0.0600 hr 69,000.00 4,140.00
Tukang besi 0.0045 hr 78,200.00 351.90
Mandor 0.0025 hr 115,000.00 287.50
Erection 1.0000 kg 10,000.00 10,000.00
JUMLAH 29,095.40
PA17 1 m2 - Alumunium foil + Roofmesh
Alumunium foil 1.0500 m2 17,900.00 18,795.00
Roofmesh 1.0500 m2 26,600.00 27,930.00
Pekerja 0.0330 hr 69,000.00 2,277.00
Tukang kayu 0.0330 hr 82,800.00 2,732.40
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 52,309.40
PA18 1 m1 - Talang datar
Papan kayu meranti Oven 0.0096 m3 2,299,000.00 22,070.40
Plat seng 0.5000 m1 49,700.00 24,850.00
Paku 0.0150 kg 15,000.00 225.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang kayu 0.1200 hr 82,800.00 9,936.00
Mandor 0.0120 hr 115,000.00 1,380.00
JUMLAH 61,911.40
PA19 1 m2 - Pasangan Atap Zincalume + Alumunium Foil + Roofmesh
Atap Zincalume 1.0000 m2 75,600.00 75,600.00
Alumunium Foil 1.0500 m2 17,900.00 18,795.00
Roofmesh 1.0500 m2 26,600.00 27,930.00
Paku Pengikat Atap metal/zincalume 0.1750 kg 15,000.00 2,625.00
Sealent 0.0650 tube 15,400.00 1,001.00
Pekerja 0.0695 hr 69,000.00 4,795.50
Tukang kayu 0.1225 hr 82,800.00 10,143.00
Mandor 0.0067 hr 115,000.00 770.50
JUMLAH 141,660.00
PA20 1 m2 - Pasangan Atap Metal berpasir cutting + Alumunium Foil + Roofmesh
Atap Metal berpasir tebal 0,3 mm cutting 1.3000 lbr 113,900.00 148,070.00
Alumunium Foil 1.0500 m2 17,900.00 18,795.00
Roofmesh 1.0500 m2 26,600.00 27,930.00
Pekerja 0.1400 hr 69,000.00 9,660.00
Tukang kayu 0.1000 hr 82,800.00 8,280.00
Kepala Tukang kayu 0.0080 hr 92,000.00 736.00
Mandor 0.0080 hr 115,000.00 920.00
JUMLAH 216,191.00
PA21 1 m2 - Pasangan Atap Metal berpasir cutting
Atap Metal berpasir tebal 0,3 mm cutting 1.3000 lbr 40,500.00 52,650.00
Pekerja 0.1400 hr 69,000.00 9,660.00
Tukang kayu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0080 hr 115,000.00 920.00
JUMLAH 74,046.00
PA23 1 m1 - Pasangan Nok Zincalume
Nok Zincalume 1.1000 lbr 40,500.00 44,550.00
Pekerja 0.1400 hr 69,000.00 9,660.00
Tukang kayu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0080 hr 115,000.00 920.00
JUMLAH 65,946.00
PEKERJAAN KAYU
KY01 1 m3 - Kusen kayu kamper samarinda oven
Kayu balok kamper samarinda Oven 1.1000 m3 9,117,600.00 10,029,360.00
Paku 3.0000 kg 15,000.00 45,000.00
Angkur 10.5600 kg 12,500.00 132,000.00
Pekerja 6.0000 hr 69,000.00 414,000.00

Tukang kayu 18.0000 hr 82,800.00 1,490,400.00
Mandor 1.5600 hr 115,000.00 179,400.00
JUMLAH 12,290,160.00
KY05 1 m2 - Daun pintu double teakwood
Rangka papan kamper 0.0400 m3 10,005,800.00 400,232.00
Teakwood 4 mm ukuran pintu 1.0000 lbr 97,600.00 97,600.00
Lem putih 0.3000 kg 12,800.00 3,840.00
Paku triplek 0.0300 kg 15,000.00 450.00
Pekerja 0.4800 hr 69,000.00 33,120.00
Tukang kayu 1.6000 hr 82,800.00 132,480.00
Mandor 0.1840 hr 115,000.00 21,160.00
JUMLAH 688,882.00
KY06 1 m2 - Daun pintu double teakwood lapis formika ( untuk KM/WC )
Formika 0.5000 lbr 115,500.00 57,750.00
Lem putih 0.8000 kg 12,800.00 10,240.00
Paku triplek 0.0300 kg 15,000.00 450.00
Pekerja 0.4800 hr 69,000.00 33,120.00
Tukang kayu 1.6000 hr 82,800.00 132,480.00
Mandor 0.1840 hr 115,000.00 21,160.00
JUMLAH 753,032.00
KY07 1 m2 - Daun pintu kaca polos
Lem putih 0.4000 kg 12,800.00 5,120.00
Paku 0.0300 kg 15,000.00 450.00
Kaca polos 5 mm 0.9000 m2 109,300.00 98,370.00
Pekerja 0.8000 hr 69,000.00 55,200.00
Tukang kayu 2.0000 hr 82,800.00 165,600.00
Mandor 0.2400 hr 115,000.00 27,600.00
JUMLAH 652,514.00
KY08 1 m2 - Daun pintu kaca rayben
Lem putih 0.4000 kg 12,800.00 5,120.00
Paku 0.0300 kg 15,000.00 450.00
Kaca rayben 5 mm 0.9000 m2 139,300.00 125,370.00
Pekerja 0.8000 hr 69,000.00 55,200.00
Tukang kayu 2.0000 hr 82,800.00 165,600.00
Mandor 0.2400 hr 115,000.00 27,600.00
JUMLAH 679,514.00
KY09 1 m2 - Daun pintu kaca es
Lem putih 0.4000 kg 12,800.00 5,120.00
Paku 0.0300 kg 15,000.00 450.00
Kaca es 5 mm 0.9000 m2 158,900.00 143,010.00
Pekerja 0.8000 hr 69,000.00 55,200.00
Tukang kayu 2.0000 hr 82,800.00 165,600.00
Mandor 0.2400 hr 115,000.00 27,600.00
JUMLAH 697,154.00
KY10 1 m2 - Daun pintu panel kayu samarinda oven
Rangka papan kamper samarinda Oven 0.0440 m3 10,005,800.00 440,255.20
Lem putih 0.4000 kg 12,800.00 5,120.00
Pekerja 1.2150 hr 69,000.00 83,835.00
Tukang kayu 2.4300 hr 82,800.00 201,204.00
Mandor 0.2590 hr 115,000.00 29,785.00
JUMLAH 760,199.20
KY11 1 m2 - Daun pintu panel kayu banjar

Rangka papan kamper banjar 0.0440 m3 10,005,800.00 440,255.20
Lem putih 0.4000 kg 12,800.00 5,120.00
Pekerja 1.2150 hr 69,000.00 83,835.00
Tukang kayu 2.4300 hr 82,800.00 201,204.00
Mandor 0.2590 hr 115,000.00 29,785.00
JUMLAH 760,199.20
KY13 1 m2 - Daun pintu / jendela krepyak ( jalusi ) kamper samarinda
Rangka papan kamper samarinda 0.0420 m3 10,005,800.00 420,243.60
Lem putih 0.2000 kg 12,800.00 2,560.00
Pekerja 1.0000 hr 69,000.00 69,000.00
Tukang kayu 3.0000 hr 82,800.00 248,400.00
Mandor 0.3500 hr 115,000.00 40,250.00
JUMLAH 780,453.60
KY14 1 m2 - Daun pintu / jendela krepyak ( jalusi ) kamper banjar
Lem putih 0.2000 kg 12,800.00 2,560.00
Pekerja 1.0000 hr 69,000.00 69,000.00
Tukang kayu 3.0000 hr 82,800.00 248,400.00
Mandor 0.3500 hr 115,000.00 40,250.00
JUMLAH 780,453.60
KY15 1 m2 - Daun pintu double triplek
Triplek 4 mm ukuran pintu 1.0000 lbr 97,600.00 97,600.00
Lem putih 0.3000 kg 12,800.00 3,840.00
Paku triplek 0.0300 kg 15,000.00 450.00
Pekerja 0.4800 hr 69,000.00 33,120.00
Tukang kayu 1.6000 hr 82,800.00 132,480.00
Mandor 0.1840 hr 115,000.00 21,160.00
JUMLAH 688,882.00
PEKERJAAN PARTISI
PR01 1 m2 - Rangka partisi besi hollow, modul 60X60 CM

Hollow 40X40X0,7 mm 1.1000 btg 133,500.00 146,850.00
Hollow 40X20x0.7 mm 1.1000 btg 65,800.00 72,380.00
Paku Riffet 6.0000 buah 3,000.00 18,000.00
Tukang Besi 0.2260 hr 78,200.00 17,673.20
Pekerja 0.2160 hr 69,000.00 14,904.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 272,682.20
PR02 1 m2 - Partisi gypsumboard 9 MM
Gypsumboard 9 mm 0.4320 lbr 71,100.00 30,715.20
Rangka partisi besi hollow, modul 60X60 CM 1.0000 m2 272,682.00 272,682.00
Drywall Screw 0.0400 dos 33,700.00 1,348.00
Cornice Adhesive 0.0340 zak 66,600.00 2,264.40
Catton Tape 0.0520 roll 5,200.00 270.40
Tukang Besi 0.1220 hr 78,200.00 9,540.40
Pekerja 0.1080 hr 69,000.00 7,452.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 327,147.40
PR03 1 m2 - Mengerjakan dinding kisi-kisi / sunshading besi hollow
Besi holllow 40X40 0.5000 btg 26,700.00 13,350.00
Besi holllow 40X20 4.0000 btg 19,800.00 79,200.00
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 233,800.00
1 unit - Mengerjakan dinding partisi type - PR1

Partisi gypsumboard 9mm + Rangka Hollow 4.5625 m2 327,147.00 1,492,608.19
Papan kayu 3X10 cm 3.2000 m1 23,200.00 74,240.00
List profil kayu 2X4 cm 6.4000 m1 11,100.00 71,040.00
Plint kayu 1,5/10 12.8000 m1 20,900.00 267,520.00
Paku 0.2000 kg 15,000.00 3,000.00
JUMLAH 1,908,408.19
Papan kayu 3X10 cm 3.2000 m1 23,200.00 74,240.00
Plint kayu 1,5/10 12.8000 m1 20,900.00 267,520.00
Paku 0.2000 kg 15,000.00 3,000.00
JUMLAH 1,765,281.38
Partisi gypsumboard 9mm + Rangka Hollow 2.1875 m2 327,147.00 715,634.06
Papan kayu 3X10 cm 1.4800 m1 23,200.00 34,336.00
Plint kayu 1,5/10 5.9200 m1 20,900.00 123,728.00
Paku 0.1000 kg 15,000.00 1,500.00
JUMLAH 908,054.06
Papan kayu 3X10 cm 2.3300 m1 23,200.00 54,056.00
Plint kayu 1,5/10 9.3200 m1 20,900.00 194,788.00
Paku 0.1500 kg 15,000.00 2,250.00
JUMLAH 1,374,226.42
PEKERJAAN LANTAI
LT01 1 m2 - Rabat beton 7 cm + plester dan acian
Pasir pasang 0.0030 m3 251,800.00 755.40
Pasir beton 0.0330 m3 270,900.00 8,939.70
Kerikil / split 0.0650 m3 250,400.00 16,276.00
Semen PC ( 50 kg ) 0.2760 zak 75,000.00 20,700.00
Pekerja 0.1150 hr 69,000.00 7,935.00
Tukang batu 0.0120 hr 82,800.00 993.60
Mandor 0.0060 hr 115,000.00 690.00
JUMLAH 56,289.70
LT02 1 m2 - Lantai keramik 20 x 20 ad.1 : 3
Pasir pasang 0.0300 m3 251,800.00 7,554.00
Semen PC ( 50 kg ) 0.0337 zak 75,000.00 2,527.50
Semen warna ( cor nat ) 0.0125 kg 19,800.00 247.50
Keramik 20 x 20 standar Kw 1 1.0500 m2 65,800.00 69,090.00
Pekerja 0.2816 hr 69,000.00 19,430.40
Tukang batu 0.1320 hr 82,800.00 10,929.60
Mandor 0.0203 hr 115,000.00 2,334.50
JUMLAH 112,113.50
Pasir pasang 0.0300 m3 251,800.00 7,554.00
Semen PC ( 50 kg ) 0.0337 zak 75,000.00 2,527.50
Keramik 30 x 30 standar 1.0500 m2 55,300.00 58,065.00
Pekerja 0.2816 hr 69,000.00 19,430.40
Tukang batu 0.1320 hr 82,800.00 10,929.60
Mandor 0.0203 hr 115,000.00 2,334.50
JUMLAH 101,088.50
Pasir pasang 0.0300 m3 251,800.00 7,554.00

Semen PC ( 50 kg ) 0.0337 zak 75,000.00 2,527.50
Pekerja 0.2816 hr 69,000.00 19,430.40
Tukang batu 0.1320 hr 82,800.00 10,929.60
Mandor 0.0203 hr 115,000.00 2,334.50
JUMLAH 111,588.50
LT05 1 m2 - Keramik dinding 20 x 20
Pasir pasang 0.0380 m3 251,800.00 9,568.40
Semen PC ( 50 kg ) 0.0340 zak 75,000.00 2,550.00
Pekerja 0.2620 hr 69,000.00 18,078.00
Tukang batu 0.2760 hr 82,800.00 22,852.80
Mandor 0.0263 hr 115,000.00 3,024.50
JUMLAH 125,411.20
LT06 1 m2 - Keramik dinding 20x25
Pasir pasang 0.0380 m3 251,800.00 9,568.40
Semen PC ( 50 kg ) 0.0340 zak 75,000.00 2,550.00
Keramik 20/25 Kw 1 1.0500 m2 65,200.00 68,460.00
Pekerja 0.2620 hr 69,000.00 18,078.00
Tukang batu 0.2760 hr 82,800.00 22,852.80
Mandor 0.0263 hr 115,000.00 3,024.50
JUMLAH 124,781.20
LT07 1 m2 - Keramik dinding 30 x 30
Pasir pasang 0.0380 m3 251,800.00 9,568.40
Semen PC ( 50 kg ) 0.0340 zak 75,000.00 2,550.00
Keramik 30/30 Kw 1 1.0500 m2 55,300.00 58,065.00
Pekerja 0.2620 hr 69,000.00 18,078.00
Tukang batu 0.2760 hr 82,800.00 22,852.80
Mandor 0.0263 hr 115,000.00 3,024.50
JUMLAH 114,386.20
LT08 1 m1 - Plint kayu standar
Paku segala ukuran 0.1000 kg 15,000.00 1,500.00
Pekerja 0.4000 hr 69,000.00 27,600.00
Tukang kayu 0.1300 hr 82,800.00 10,764.00
Mandor 0.0260 hr 115,000.00 2,990.00
JUMLAH 58,863.28
LT09 1 m1 - Plint keramik 10 x 40
Pasir pasang 0.0030 m3 251,800.00 755.40
Semen PC ( 50 kg ) 0.0353 zak 75,000.00 2,647.50
keramik standar 0.1000 m2 65,300.00 6,530.00
Pekerja 0.4000 hr 69,000.00 27,600.00
Tukang batu 0.1300 hr 82,800.00 10,764.00
Mandor 0.0260 hr 115,000.00 2,990.00
JUMLAH 52,276.90
LT10 1 m1 - Plint keramik 10 x 30
Pasir pasang 0.0030 m3 251,800.00 755.40
Semen PC ( 50 kg ) 0.0353 zak 75,000.00 2,647.50
keramik standar 0.1000 bh 55,300.00 5,530.00
Pekerja 0.4000 hr 69,000.00 27,600.00
Tukang batu 0.1300 hr 82,800.00 10,764.00
Mandor 0.0260 hr 115,000.00 2,990.00

JUMLAH 51,276.90
LT13 1 m1 - Step noising keramik
Pasir pasang 0.0030 m3 251,800.00 755.40
Semen PC ( 50 kg ) 0.0353 zak 75,000.00 2,647.50
Step Noising Keramik 3.3000 m1 21,100.00 69,630.00
Pekerja 0.0400 hr 69,000.00 2,760.00
Tukang batu 0.0130 hr 82,800.00 1,076.40
Mandor 0.0026 hr 115,000.00 299.00
JUMLAH 78,158.30
PEKERJAAN PLAFOND
PF01 1 m2 - Plafond gypsum 9 mm + rangka plafond grid 60 x 60 (rangka hollow)
Hollow 20X40X0,7 mm 0.4500 btg 19,800.00 8,910.00
Hollow 40X40X0,7 mm 0.2250 btg 26,700.00 6,007.50
Wall Angle 0.2400 btg 16,300.00 3,912.00
Suspention Road 4 mm 0.9750 unit 12,200.00 11,895.00
Paku Riffet 0.0180 dos 125,000.00 2,250.00
Gypsumboard 9 mm 0.4320 lbr 71,100.00 30,715.20
Catton Tape 0.0520 roll 5,200.00 270.40
Tukang Kayu 0.3980 hr 82,800.00 32,954.40
Pekerja 0.3740 hr 69,000.00 25,806.00
Mandor 0.0700 hr 115,000.00 8,050.00
JUMLAH 134,382.90
PF03 1 m2 - Plafon GRC 6 mm + rangka plafond gird 60 x 60 cm ( Rangka Hollow )
Hollow 20X40X0,7 mm 0.4500 btg 19,800.00 8,910.00
Hollow 40X40X0,7 mm 0.2250 btg 26,700.00 6,007.50
Wall Angle 0.2400 btg 16,300.00 3,912.00
Suspention Road 4 mm 0.9750 unit 12,200.00 11,895.00
Paku Riffet 0.0180 dos 125,000.00 2,250.00
GRC Board t = 4 mm 0.4320 lbr 82,600.00 35,683.20
Catton Tape 0.0520 roll 5,200.00 270.40
Tukang Kayu 0.3980 hr 82,800.00 32,954.40
Pekerja 0.3740 hr 69,000.00 25,806.00
Mandor 0.0700 hr 115,000.00 8,050.00
JUMLAH 139,350.90
PF03 1 m2 - Plafon Triplek 4 mm tanpa rangka
Triplek t = 4 mm 0.3750 lbr 67,300.00 25,237.50
Paku 0.1750 kg 15,000.00 2,625.00
Tukang Kayu 0.2200 hr 82,800.00 18,216.00
Pekerja 0.3500 hr 69,000.00 24,150.00
Mandor 0.0460 hr 115,000.00 5,290.00
JUMLAH 75,518.50
PF04 1 m2 - Rangka plafond gird 50 x 100 cm ( kayu kamper banjar )
Kayu kamper banjar Oven 0.0080 m3 3,045,400.00 24,363.20
Paku 0.1400 kg 12,250.00 1,715.00
Pekerja 0.1700 hr 69,000.00 11,730.00
Tukang kayu 0.2800 hr 82,800.00 23,184.00
Mandor 0.0370 hr 115,000.00 4,255.00
JUMLAH 65,247.20
PF05 1 m1 - List Plafond Kayu Kamper Samarinda 5 cm
List Profil Kamper 5 cm 1.1000 m1 57,400.00 63,140.00
Paku 0.0100 kg 12,250.00 122.50
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang kayu 0.0500 hr 82,800.00 4,140.00

Mandor 0.0030 hr 115,000.00 345.00
JUMLAH 71,657.50
PF06 1 m1 - List Plafond Gypsum 7 cm
List Profil Gypsum 7 cm 1.1000 m1 18,200.00 20,020.00
Drywall Screw 0.0100 dos 82,250.00 822.50
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang kayu 0.0500 hr 82,800.00 4,140.00
Mandor 0.0030 hr 115,000.00 345.00
JUMLAH 29,237.50
PEKERJAAN CAT
PC01 1 m2 - Cat dinding dalam ( ICI )
Cat setara ICI - interior 0.2800 kg 39,000.00 10,920.00
Roll cat + bak 0.0100 bh 22,000.00 220.00
Cat dasar setara ICI 0.1600 kg 43,700.00 6,992.00
Ampelas 0.5000 lbr 2,800.00 1,400.00
Pekerja 0.1600 hr 69,000.00 11,040.00
Tukang cat 0.2950 hr 82,800.00 24,426.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 57,873.00
PC01 1 m2 - Cat dinding dalam 2x ( ICI )
Cat setara ICI - interior 0.1400 kg 39,000.00 5,460.00
Roll cat + bak 0.0100 bh 22,000.00 220.00
Ampelas 0.5000 lbr 2,800.00 1,400.00
Pekerja 0.1600 hr 43,700.00 6,992.00
Tukang cat 0.2950 hr 82,800.00 24,426.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 41,373.00
PC02 1 m2 - Cat dinding luar dengan ( ICI Weathershield )
Cat setara ICI (Weathershield ) 0.2800 kg 62,500.00 17,500.00
Roll cat + bak 0.0100 bh 22,000.00 220.00
Ampelas 0.5000 lbr 2,800.00 1,400.00
Pekerja 0.1600 hr 69,000.00 11,040.00
Tukang cat 0.2950 hr 82,800.00 24,426.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 64,453.00
PC02 1 m2 - Cat dinding luar dengan 2x ( ICI Weathershield )
Cat setara ICI (Weathershield ) 0.1400 kg 62,500.00 8,750.00
Roll cat + bak 0.0100 bh 22,000.00 220.00
Ampelas 0.5000 lbr 2,800.00 1,400.00
Pekerja 0.1600 hr 43,700.00 6,992.00
Tukang cat 0.2950 hr 82,800.00 24,426.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 44,663.00
PC03 1 m2 - Cat plafond setara ICI
Cat setara ICI 0.3000 kg 62,500.00 18,750.00
Roll cat + bak 0.0500 bh 22,000.00 1,100.00
Ampelas 0.2000 lbr 2,800.00 560.00
Pekerja 0.1600 hr 69,000.00 11,040.00
Tukang cat 0.3150 hr 82,800.00 26,082.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 62,373.50
PC04 1 m2 - Cat besi memakai kuas
Cat besi / kayu setara F - Talit 0.2000 kg 50,200.00 10,040.00

Kuas 3" 0.0500 bh 11,600.00 580.00
Minyak cat / thiner 0.1500 lt 19,700.00 2,955.00
Meni besi 0.1675 kg 35,500.00 5,946.25
Ampelas Besi 0.4000 lbr 4,200.00 1,680.00
Pekerja 0.1600 hr 69,000.00 11,040.00
Tukang cat 0.3150 hr 82,800.00 26,082.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 61,198.25
PC05 1 m2 - Cat kayu memakai kuas
Cat besi / kayu setara F - Talit 0.2000 kg 50,200.00 10,040.00
Kuas 3" 0.0500 bh 11,600.00 580.00
Plamir kayu 0.0630 kg 36,500.00 2,299.50
Meni kayu 0.1670 kg 35,500.00 5,928.50
Ampelas 0.4000 lbr 2,800.00 1,120.00
Minyak cat / thiner 0.1500 lt 19,700.00 2,955.00
Pekerja 0.1600 hr 69,000.00 11,040.00
Tukang cat 0.3150 hr 82,800.00 26,082.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 62,920.00
PC06 1 m2 - Pekerjaan waterproofing (tipe coating)
Water proofing 0.3000 kg 42,100.00 12,630.00
Kuas 3" 0.0500 bh 11,600.00 580.00
Ampelas 0.4000 lbr 2,800.00 1,120.00
Pekerja 0.1600 hr 69,000.00 11,040.00
Tukang cat 0.3150 hr 82,800.00 26,082.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 54,327.00
PC22 1 m2 - Pekerjaan Melamic
Melamik 0.1500 kg 50,800.00 7,620.00
Wood fiiler 0.0500 kg 36,500.00 1,825.00
Ampelas 0.4000 lbr 2,800.00 1,120.00
Kompresor 0.2000 jam 65,500.00 13,100.00
Pekerja 0.2500 hr 69,000.00 17,250.00
Tukang cat 0.3050 hr 82,800.00 25,254.00
Mandor 0.0400 hr 115,000.00 4,600.00
JUMLAH 70,769.00
PEKERJAAN SANITER
ST02 1 unit - Closet jongkok standar
Pasir pasang 0.1500 m3 251,800.00 37,770.00
Semen PC ( 50 kg ) 0.1000 zak 75,000.00 7,500.00
Closet jongkok standar 1.0000 bh 222,200.00 222,200.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.2500 hr 82,800.00 20,700.00
Mandor 0.1800 hr 115,000.00 20,700.00
JUMLAH 329,570.00
ST01 1 unit - Closet Duduk standar
Closet Duduk 1.0000 bh 2,439,900.00 2,439,900.00
Sealant 0.5000 tube 15,400.00 7,700.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 1.1000 hr 82,800.00 91,080.00
Mandor 0.1600 hr 115,000.00 18,400.00
JUMLAH 2,577,780.00
ST08 1 unit - Urinoir
Urinoir 1.0000 bh 2,186,700.00 2,186,700.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.2500 hr 82,800.00 20,700.00
Mandor 0.1600 hr 115,000.00 18,400.00
JUMLAH 2,246,500.00
ST04 1 bh - Wastafel
Wastafel + Accesoris 1.0000 bh 1,500,000.00 1,500,000.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.2500 hr 82,800.00 20,700.00
Mandor 0.1800 hr 115,000.00 20,700.00
JUMLAH 1,562,100.00
ST05 1 bh - Kitchen Zink
Kitchen Zink 1.0000 bh 250,000.00 250,000.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang batu 0.2500 hr 82,800.00 20,700.00
Mandor 0.1800 hr 115,000.00 20,700.00
JUMLAH 312,100.00
ST07 1 bh - Floor drain
Floor drain stainless 1.0000 bh 163,500.00 163,500.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 173,045.00
ST08 1 bh - Shower
Shower 1.0000 bh 284,800.00 284,800.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 294,345.00
ST09 1 bh - Kran leher angsa 1/2"
Kran air leher angsa 1/2 1.0000 bh 270,900.00 270,900.00
Seal tape 0.0250 roll 2,400.00 60.00
Lem pipa PVC 0.1250 tube 13,400.00 1,675.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 282,180.00
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 2,400.00 60.00
Lem pipa PVC 0.1250 tube 13,400.00 1,675.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 36,280.00
ST11 1 unit - Pompa air jet pump + Instalasi dan pengeboran
Pompa air jet pump 1.0000 bh 1,871,700.00 1,871,700.00
Pipa PVC 1 " 40.0000 m1 8,700.00 348,000.00
Pipa PVC 4 " 16.0000 m1 10,312.00 164,992.00
Bocht LL-D 1" (lokal) 6.0000 bh 23,500.00 141,000.00
Water moer 2.0000 bh 56,800.00 113,600.00
Ongkos pengeboran 1.0000 ls 1,222,000.00 1,222,000.00
JUMLAH 3,861,292.00
ST11 1 unit - Pompa air jet pump tanpa pengeboran
Pompa air jet pump 1.0000 bh 1,871,700.00 1,871,700.00
Ongkos pasang 1.0000 ls 75,000.00 75,000.00
JUMLAH 1,946,700.00
ST12 1 unit - Water tower rangka besi siku
Konstruksi besi siku 210.0000 kg 13,400.00 2,814,000.00
Pekerja 2.5000 hr 69,000.00 172,500.00

Tukang besi 3.0000 hr 78,200.00 234,600.00
Tukang batu 3.0000 hr 82,800.00 248,400.00
Mandor 0.3000 hr 115,000.00 34,500.00
JUMLAH 3,504,000.00
ST13 1 bh - Tangki air kapasitas 1 m3
Tangki air kapasitas 1 m3 1.0000 bh 1,624,000.00 1,624,000.00
Pekerja 0.1000 hr 69,000.00 6,900.00
Tukang batu 0.2500 hr 82,800.00 20,700.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 1,654,475.00
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 96,755.00 1,209,437.50
Pasir urug untuk rembesan 0.3000 m3 251,800.00 75,540.00
Koral beton untuk rembesan 1.5080 m3 250,400.00 377,603.20
Plesteran dan acian trasraam ad. 1 : 3 11.3400 m2 52,336.00 593,490.24
Plat beton penutup t = 12 cm (beton site mix K. 175) 0.3600 m3 1,186,048.00 426,977.28
Besi beton polos 47.4000 kg 8,500.00 402,900.00
Pipa PVC 1 " 0.5000 m1 8,700.00 4,350.00
Pipa porous 4 " 3.0000 m1 10,312.00 30,936.00
Ijuk 30.0000 ikt 6,400.00 192,000.00
Pekerja 2.5000 hr 69,000.00 172,500.00
Tukang batu 3.0000 hr 82,800.00 248,400.00
Mandor 0.0500 hr 115,000.00 5,750.00
JUMLAH 3,739,884.22
ST16 1 unit - Sumur resapan
Buis beton dia 1 m, t = 90 cm 1.0000 bh 96,755.00 96,755.00
Batu pecah ( 5/7 cm ) 0.1570 m3 217,800.00 34,194.60
Kerikil / split ( 2/3 cm ) 0.1570 m3 250,400.00 39,312.80
Pasir pasang 0.1570 m3 251,800.00 39,532.60
Ijuk 3.0000 ikat 6,400.00 19,200.00
Pekerja 1.2500 hr 69,000.00 86,250.00
Tukang batu 1.2500 hr 82,800.00 103,500.00
Mandor 0.4500 hr 115,000.00 51,750.00
JUMLAH 470,495.00
ST17 1 m1 - Instalasi air bersih, dari water tower - kran air
Pipa PVC 3/4" 1.2000 m1 6,400.00 7,680.00
Knee PVC 3/4" 0.2000 bh 3,000.00 600.00
Lem Pipa PVC 0.2500 tube 13,400.00 3,350.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang Batu 0.3000 hr 82,800.00 24,840.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 43,370.00
ST18 1 m1 - Instalasi Pipa PVC 3"
Pipa PVC 3" 1.2000 m1 34,800.00 41,760.00
Knee PVC 3" 0.2000 bh 14,200.00 2,840.00
Lem Pipa PVC 0.2500 tube 13,400.00 3,350.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang Batu 0.3000 hr 82,800.00 24,840.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 79,690.00
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 20,600.00 4,120.00

Lem Pipa PVC 0.2500 tube 13,400.00 3,350.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang Batu 0.3000 hr 82,800.00 24,840.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 91,009.20
1m' - Instalasi Pipa PVC 2"
Pipa PVC 2" 1.2000 m' 18,000.00 21,600.00
Knee PVC 2" 0.2000 bh 10,100.00 2,020.00
Lem Pipa PVC 0.2500 tube 13,400.00 3,350.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang Batu 0.3000 hr 82,800.00 24,840.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 58,710.00
ST19 1 m1 - Instalasi Pipa PVC 3/4"
Pipa PVC 3/4" 1.2000 m1 6,400.00 7,680.00
Knee PVC 3/4" 0.2000 bh 3,000.00 600.00
Lem Pipa PVC 0.2500 tube 13,400.00 3,350.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang Batu 0.3000 hr 82,800.00 24,840.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 43,370.00
1m' - Instalasi Pipa PVC 1/2"
Pipa PVC 1/2" 1.2000 m' 4,700.00 5,640.00
Knee PVC 1/2" 0.2000 bh 2,200.00 440.00
Lem Pipa PVC 0.2500 tube 13,400.00 3,350.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang Batu 0.3000 hr 82,800.00 24,840.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 41,170.00
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 20,600.00 4,120.00
Lem Pipa PVC 0.2500 tube 13,400.00 3,350.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang Batu 0.3000 hr 82,800.00 24,840.00
Mandor 0.0300 hr 115,000.00 3,450.00
JUMLAH 91,009.20
ST21 1 bh - Roof drain
Roof drain stainless 1.0000 bh 55,000.00 55,000.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang batu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 64,545.00
PEKERJAAN ASESORIS
AS01 1 bh - Pasang Engsel pintu nilon 4"
Engsel nilon 4" 1.0000 bh 38,000.00 38,000.00
Pekerja 0.0150 hr 69,000.00 1,035.00
Tukang kayu 0.1500 hr 82,800.00 12,420.00
Mandor 0.0075 hr 115,000.00 862.50
JUMLAH 52,317.50
AS02 1 bh - Pasang Engsel jendela
Engsel nilon 3" 1.0000 bh 25,300.00 25,300.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang kayu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 34,845.00
AS03 1 bh - Pasang hak angin
Hak angin 1.0000 bh 13,300.00 13,300.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang kayu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 22,845.00
AS04 1 bh - Pasang slot jendela
Slot jendela 1.0000 bh 87,000.00 87,000.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang kayu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 96,545.00
AS05 1 bh - Pasang kunci double slaag (SOLID)
Kunci double slaag (SOLID) 1.0000 bh 278,000.00 278,000.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang kayu 0.2500 hr 82,800.00 20,700.00
Mandor 0.0100 hr 115,000.00 1,150.00
JUMLAH 303,300.00
AS06 1 bh - Pasang Grendel pintu
Grendel Pintu 1.0000 bh 38,700.00 38,700.00
Pekerja 0.0100 hr 69,000.00 690.00
Tukang kayu 0.1000 hr 82,800.00 8,280.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 48,245.00
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 64,600.00 66,215.00
Pasir urug 0.1200 m3 202,500.00 24,300.00
Pasir pasang 0.0540 m3 251,800.00 13,597.20
Semen PC ( 50 kg ) 0.0270 zak 75,000.00 2,025.00
Pekerja 0.0750 hr 69,000.00 5,175.00
Tukang batu 0.0500 hr 82,800.00 4,140.00
Mandor 0.0125 hr 115,000.00 1,437.50
JUMLAH 116,889.70
SL02 1 m1 - Saluran tertutup buis beton dia. 30 cm tanpa tulangan
Buis beton dia. 30 cm 1.0250 m1 124,100.00 127,202.50
Pasir urug 0.1200 m3 202,500.00 24,300.00
Pasir pasang 0.0540 m3 251,800.00 13,597.20
Semen PC ( 50 kg ) 0.0270 zak 75,000.00 2,025.00
Pekerja 0.0750 hr 69,000.00 5,175.00
Tukang batu 0.0500 hr 82,800.00 4,140.00
Mandor 0.0125 hr 115,000.00 1,437.50
JUMLAH 177,877.20
SL03 1 m2 - Paving block t = 6 cm
Paving block t = 6 cm K.250 1.0250 m2 78,100.00 80,052.50
Abu batu 0.0250 m3 251,800.00 6,295.00
Pekerja 0.1500 hr 69,000.00 10,350.00
Tukang batu 0.0500 hr 82,800.00 4,140.00
Mandor 0.0030 hr 115,000.00 345.00
JUMLAH 101,182.50
SL04 1 m2 - Paving block t = 8 cm
Paving block t = 8 cm K.250 1.0250 m2 99,700.00 102,192.50
Abu batu 0.0250 m3 251,800.00 6,295.00
Pekerja 0.1500 hr 69,000.00 10,350.00
Tukang batu 0.0500 hr 82,800.00 4,140.00
Mandor 0.0030 hr 115,000.00 345.00

JUMLAH 123,322.50
SL04 1 m2 - Pek.Bongkar pasang Paving
Pekerja 0.2300 hr 69,000.00 15,870.00
Tukang batu 0.0500 hr 82,800.00 4,140.00
Mandor 0.0280 hr 115,000.00 3,220.00
JUMLAH 23,230.00
SL05 1 m2 - Grass block t = 8 cm
Grass block t = 8 cm K.250 1.0000 m2 113,200.00 113,200.00
Pasir beton 0.0250 m3 251,800.00 6,295.00
Pekerja 0.1500 hr 69,000.00 10,350.00
Tukang batu 0.0500 hr 82,800.00 4,140.00
Mandor 0.0030 hr 115,000.00 345.00
JUMLAH 134,330.00
SL06 1 m1 - Kanstin abu - abu 10.20.40 - K.250
Kanstin abu - abu 10.20.40 - K.250 1.0000 m2 29,400.00 29,400.00
Pasir pasang 0.1500 m3 251,800.00 37,770.00
Semen PC ( 50 kg ) 0.2500 zak 75,000.00 18,750.00
Pekerja 0.0500 hr 69,000.00 3,450.00
Tukang batu 0.0184 hr 82,800.00 1,523.52
Mandor 0.00960 hr 115,000.00 1,104.00
JUMLAH 91,997.52
SL07 1 m1 - Pagar beton precat t = 2.00 m
Pasir beton 0.0150 m3 270,900.00 4,063.50
Semen 0.2250 zak 75,000.00 16,875.00
Kolom pagar precast t = 2m 0.5000 bh 259,200.00 129,600.00
Tinggi pagar 5 panel/ 2 m, panjang kolom 3 m, mutu beton K225 2.0000 bh 120,000.00 240,000.00
Pekerja 0.6000 hr 69,000.00 41,400.00
Tukang batu 0.3500 hr 82,800.00 28,980.00
Mandor 0.0350 hr 115,000.00 4,025.00
JUMLAH 472,205.10
SL08 1 m1 - Pagar beton precat t = 2.40 m
Pasir beton 0.0150 m3 270,900.00 4,063.50
Semen 0.2250 zak 75,000.00 16,875.00
Kolom pagar precast t = 2,4m 0.5000 bh 312,900.00 156,450.00
Tinggi pagar 6 panel/ 2.4 m, pjang kolom 3.5 m, mutu beton K225 2.5000 bh 120,000.00 300,000.00
Pekerja 0.6000 hr 69,000.00 41,400.00
Tukang batu 0.3500 hr 82,800.00 28,980.00
Mandor 0.0350 hr 115,000.00 4,025.00
JUMLAH 559,055.10
SL09 1 unit - Pembuatan Logo Kota Tangerang
Bahan 1.0000 ls 2,500,000.00 2,500,000.00
Pekerja 1.0000 hr 69,000.00 69,000.00
Tukang Besi 1.0000 hr 78,200.00 78,200.00
Mandor 0.0500 hr 115,000.00 5,750.00
JUMLAH 2,652,950.00
SL10 1 unit - Pembuatan Huruf Stainless 20 cm
Bahan 1.0000 ls 204,600.00 204,600.00
Pekerja 0.3000 hr 69,000.00 20,700.00
Tukang Besi 0.7000 hr 78,200.00 54,740.00
Mandor 0.0500 hr 115,000.00 5,750.00
JUMLAH 285,790.00
SL11 1 unit - Pembuatan Huruf Stainless 15 cm
Bahan 1.0000 ls 153,400.00 153,400.00
Pekerja 0.3000 hr 69,000.00 20,700.00

Tukang Besi 0.7000 hr 78,200.00 54,740.00
Mandor 0.0500 hr 115,000.00 5,750.00
JUMLAH 234,590.00
SL12 1 m3 - Urugan Tanah Merah Taman
Tanah Urug 1.0000 m3 130,500.00 130,500.00
Pekerja 0.5000 hr 69,000.00 34,500.00
Mandor 0.0500 hr 115,000.00 5,750.00
JUMLAH 170,750.00
1 m2 - Pas. Pagar Besi Hollow (Reling tangga)
Besi Hollow 40 x 40 x 1,8 1.0500 btg 133,500.00 140,175.00
Pengelasan & Pengecatan 1.0000 ls 79,000.00 79,000.00
Ongkos pasang Pagar Besi 1.0000 ls 162,700.00 162,700.00
JUMLAH 533,215.00
1 m' - Pas. Pintu Pagar Hollow
Grendel besi + Kunci 1.0000 set 125,500.00 125,500.00
Roda Besi 2.0000 bh 13,900.00 27,800.00
Plat besi 6 mm untuk dudukan roda 0.8700 kg 10,700.00 9,309.00
Besi Siku 40 x 40 x 4 untuk rel 1.3000 kg 14,900.00 19,370.00
Besi beton polos dia. 10 untuk rel 0.6820 kg 8,500.00 5,797.00
Besi beton polos dia. 12 untuk angkur rel 0.2670 kg 8,500.00 2,269.50
Pengelasan & Pengecatan 1.0000 ls 79,000.00 79,000.00
Ongkos pasang Pagar Besi 1.0000 ls 162,700.00 162,700.00
JUMLAH 778,070.50
1 m' - Hand railing pipa galvanis
Pipa galv. Medium dia. 2 inch 1.0500 m' 78,100.00 82,005.00
Dynabolt 1.0000 bh 12,500.00 12,500.00
Pekerja 0.1775 hr 69,000.00 12,247.50
Tukang besi 0.2218 hr 78,200.00 17,344.76
Mandor 0.0226 hr 115,000.00 2,599.00
JUMLAH 126,696.26
PEKERJAAN TANAMAN
PT01 1 pohon - Eucaliptus
Eucaliptus Ø 4 - 7 cm, t = 1 - 3 m 1.0000 phn 97,100.00 97,100.00
Pekerja 0.0200 hr 69,000.00 1,380.00
Mandor 0.0020 hr 115,000.00 230.00
JUMLAH 98,710.00
PT04 1 pohon - Pucuk Merah (tinggi 50 - 60 cm)
Pucuk Merah (tinggi 50 - 60 cm) 1.0000 phn 102,300.00 102,300.00
Pekerja 0.0200 hr 69,000.00 1,380.00
Mandor 0.0020 hr 115,000.00 230.00
JUMLAH 103,910.00
PT04 1 pohon - Kiara Payung
Kiara Payung 1.0000 phn 130,200.00 130,200.00
Pekerja 0.0200 hr 69,000.00 1,380.00
Mandor 0.0020 hr 115,000.00 230.00
JUMLAH 131,810.00
PT04 1 pohon - Pohon Glodogan Tiang T = 1.5m
Pohon Glodogan Tiang T = 1.5m 1.0000 phn 186,000.00 186,000.00
Pekerja 0.0200 hr 69,000.00 1,380.00
Mandor 0.0020 hr 115,000.00 230.00
JUMLAH 187,610.00
PT05 1 pohon - Rumput Gajah Mini

Rumput Gajah Mini 1.0500 m2 20,400.00 21,420.00
Pekerja 0.0100 hr 69,000.00 690.00
Mandor 0.0020 hr 115,000.00 230.00
JUMLAH 22,340.00
PT06 1 m2 - Rumput Manila
Rumput Manila 1.0500 m2 15,300.00 16,065.00
Pekerja 0.0100 hr 69,000.00 690.00
Mandor 0.0020 hr 115,000.00 230.00
JUMLAH 16,985.00
PT07 1 polibag - Tanaman Krokol Three Colour
Krokol Three Colour 1.0000 plbg 7,600.00 7,600.00
Pekerja 0.0250 hr 69,000.00 1,725.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 9,900.00
DIBULATKAN 9,900.00
PT08 1 polibag - Tanaman Three Colour
Three Colour 1.0000 plbg 7,600.00 7,600.00
Pekerja 0.0250 hr 69,000.00 1,725.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 9,900.00
DIBULATKAN 9,900.00
PT09 1 polibag - Tanaman Sansivera
Sansivera 1.0000 plbg 7,600.00 7,600.00
Pekerja 0.0250 hr 69,000.00 1,725.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 9,900.00
DIBULATKAN 9,900.00
PT10 1 polibag - Tanaman Soka Jepang
Soka Jepang 1.0000 plbg 25,500.00 25,500.00
Pekerja 0.0250 hr 69,000.00 1,725.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 27,800.00
PEKERJAAN MEKANIKAL ELEKTRIKAL
ME01 1 Titik - Instalasi Lampu (kabel NYM 3x2,5 mm)
Kabel NYM 3x2.5 mm 5.0000 m 11,800.00 59,000.00
Klem kabel 0.2500 dus 6,100.00 1,525.00
Pipa PVC AW 1/2" 2.0000 m 4,700.00 9,400.00
Pembantu Instalator 0.3715 hr 73,600.00 27,342.40
Instalator 0.1050 hr 92,000.00 9,660.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 107,502.40
ME02 1 Titik - Instalasi Saklar/Stop Kontak dan AC (kabel NYM 3x2,5 mm)
Kabel NYM 3x2.5 mm 5.0000 m 11,800.00 59,000.00
Klem kabel 0.2500 dus 6,100.00 1,525.00
Pipa PVC AW 1/2" 2.0000 m 4,700.00 9,400.00
Instalator 0.1050 hr 92,000.00 9,660.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 107,502.40
ME02 1 m - Instalasi NYY (4X35) mm2 dari panel ke KWH meter PLN
Kabel NYY 4x35 mm 1.0000 m 242,800.00 242,800.00
Klem kabel 0.2500 dus 6,100.00 1,525.00
Pipa PVC AW 1/2" 2.0000 m 4,700.00 9,400.00
Instalator 0.1050 hr 92,000.00 9,660.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 291,302.40
ME02 1 m - Instalasi NYY (4X16) mm2 dari panel ke KWH meter PLN
Kabel NYY 4x16 mm 1.0000 m 116,300.00 116,300.00
Klem kabel 0.2500 dus 6,100.00 1,525.00
Pipa PVC AW 1/2" 2.0000 m 4,700.00 9,400.00
Instalator 0.1050 hr 92,000.00 9,660.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 164,802.40
ME02 1 Titik - WLC elektrode + kabel NYM 3X2,5 mm2
Alat dan bahan 1.0000 ls 381,300.00 381,300.00
Instalator 0.1050 hr 92,000.00 9,660.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 418,877.40
ME03 1 bh - Pasang Saklar Tunggal
Saklar tunggal 1.0000 bh 13,400.00 13,400.00
Instalator 0.1500 hr 92,000.00 13,800.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 46,175.00
ME04 1 bh - Pasang Saklar Ganda
Saklar ganda 1.0000 bh 18,500.00 18,500.00
Instalator 0.1500 hr 92,000.00 13,800.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 51,275.00
ME05 1 bh - Pasang Stop Kontak
Stop Kontak 1.0000 bh 14,200.00 14,200.00
Instalator 0.1500 hr 92,000.00 13,800.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 46,975.00
ME06 1 bh - Pasang Stop Kontak
Stop Kontak 1.0000 bh 14,200.00 14,200.00
Instalator 0.1500 hr 92,000.00 13,800.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 46,975.00
ME07 1 set - Panel PP-LP01, 40X60 cm2
Alat dan bahan 1.0000 ls 690,000.00 690,000.00
Instalator 2.0000 hr 92,000.00 184,000.00
Mandor 1.0000 hr 115,000.00 115,000.00
JUMLAH 1,209,800.00
ME07 1 set - Pas.Box MCB 10 A
MCB 10 A 3.0000 bh 86,600.00 259,800.00
Box MCB 4 group 1.0000 bh 25,300.00 25,300.00
Instalator 2.0000 hr 100,000.00 200,000.00
Mandor 1.0000 hr 125,000.00 125,000.00
JUMLAH 850,100.00
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 94,100.00 94,100.00
Pembantu instalator 0.3132 hr 73,600.00 23,051.52
Instalator 0.1045 hr 92,000.00 9,614.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 127,340.52
ME09 1 bh - Lampu SL 18 watt termasuk bahan komplit
Lampu SL 18 watt, komplit philips 1.0000 bh 29,900.00 29,900.00
Fitting keramik 1.0000 bh 14,800.00 14,800.00
Instalator 0.1045 hr 92,000.00 9,614.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 77,940.52
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 92,000.00 9,660.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 151,971.64
ME11 1 Bh - Lampu downlight
Lampudownlight + Accecories 1.0000 bh 90,000.00 90,000.00
Instalator 0.1045 hr 92,000.00 9,614.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 117,072.84
ME12 1 Bh - Lampu PLC 13 watt
Lampu PLC 13 watt 1.0000 bh 59,800.00 59,800.00
Instalator 0.1045 hr 92,000.00 9,614.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 93,040.52
1 Bh - Lampu Pagar
Lampu pagar 1.0000 bh 171,000.00 171,000.00
Pekerja 0.3132 hr 69,000.00 21,610.80
Tukang listrik 0.1045 hr 92,000.00 9,614.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 202,799.80
1 Bh - Lampu Sorot
Lampu sorot LED 50 watt 1.0000 bh 506,000.00 506,000.00
Pekerja 0.3132 hr 69,000.00 21,610.80
Tukang listrik 0.1045 hr 92,000.00 9,614.00
Mandor 0.0050 hr 115,000.00 575.00
JUMLAH 537,799.80
ME17 1 Kwh - Penyambungan daya
Penyambungan daya 1.0000 ls 1,500.00 1,500.00
Instalator 0.0010 hr 92,000.00 92.00
Mandor 0.0001 hr 115,000.00 11.50
JUMLAH 1,603.50
DIBULATKAN 1,603.00
ME18 1 ttk - Penangkal petir kompensional
Splitzer uk.2 1.0000 bh 44,500.00 44,500.00
Kabel BC 75 mm2 1.0000 m 22,000.00 22,000.00
Klem Kabel 1.0000 bh 2,700.00 2,700.00
Pentanahan 1.0000 ls 826,900.00 826,900.00
Bak kontrol 600 x 600 x 400 1.0000 bh 106,200.00 106,200.00
Instalator 0.8000 hr 92,000.00 73,600.00
Mandor 0.0100 hr 115,000.00 1,150.00
Box Test 1.0000 bh 390,900.00 390,900.00
JUMLAH 1,504,750.00
PEKERJAAN PINTU DAN JENDELA
PJ01 1 m3 - Kusen kayu kamper samarinda
Kayu balok kamper samarinda Oven 1.1000 m3 9,117,600.00 10,029,360.00
Paku 3.0000 kg 15,000.00 45,000.00
Angkur 10.5600 kg 11,600.00 122,496.00

Pekerja 7.2000 hr 69,000.00 496,800.00
Tukang kayu 25.2000 hr 82,800.00 2,086,560.00
Mandor 1.5600 hr 115,000.00 179,400.00
JUMLAH 12,959,616.00
PJ02 1 m2 - Daun pintu panel kayu samarinda
Rangka papan kamper samarinda Oven 0.0440 m3 10,005,800.00 440,255.20
Lem putih 0.4000 kg 12,800.00 5,120.00
Pekerja 1.2150 hr 69,000.00 83,835.00
Tukang kayu 2.4300 hr 82,800.00 201,204.00
Mandor 0.2590 hr 115,000.00 29,785.00
JUMLAH 760,199.20
1 m2 - Daun pintu double teakwood
Rangka papan kamper banjar 0.0400 m3 10,005,800.00 400,232.00
Lem putih 0.3000 kg 12,800.00 3,840.00
Paku triplek 0.0300 kg 15,000.00 450.00
Pekerja 0.4800 hr 69,000.00 33,120.00
Tukang kayu 1.6000 hr 82,800.00 132,480.00
Mandor 0.1840 hr 115,000.00 21,160.00
JUMLAH 688,882.00
PJ03 1 unit - Pintu PVC
Pintu PVC 1.0000 bh 225,900.00 225,900.00
Upah Pasang 1.0000 ls 55,000.00 55,000.00
JUMLAH 280,900.00
PJ09 1 unit - Pintu kaca utama
Pintu Kaca+kaca Frameless Tempered 12mm 4.20 m2 971,800.00 4,081,560.00
Floor Hings, Ex. Dexon 2.00 Set 2,301,700.00 4,603,400.00
Pasang Fitch Fitting Komplit, Ex. Dexon 1.00 Set 2,506,300.00 2,506,300.00
Handle Stainless 2.00 Psg 460,300.00 920,600.00
pasang "u" aluminium 6.20 m1 71,600.00 443,920.00
Upah kerja + pasang 1.0000 unit 750,000.00 750,000.00
JUMLAH 13,305,780.00
PJ10 1 unit - Pintu P1 (Kelurahan)
Kusen kayu kamper samarinda 0.0443 m3 12,959,616.00 573,463.01
Daun pintu panel kayu samarinda 1.7100 m2 760,199.00 1,299,940.29
Pas. Double Multipleks 6 mm + Teakwood 0.2000 m2 688,882.00 137,776.40
Pasang Engsel pintu nilon 4" 3.0000 bh 38,000.00 114,000.00
Pasang kunci standar (SOLID) 1.0000 bh 278,000.00 278,000.00
Handle Stailess Steel (Decksen) 2.0000 bh 128,200.00 256,400.00
Kaca Es 5mm 0.1700 m2 109,300.00 18,581.00
JUMLAH 2,678,160.70
Daun pintu panel kayu samarinda 1.5000 m2 760,199.00 1,140,298.50
Pas. Double Multipleks 6 mm + Teakwood 0.2000 m2 688,882.00 137,776.40
Pasang kunci standar (SOLID) 1.0000 bh 278,000.00 278,000.00
Kaca Es 5mm 0.1700 m2 109,300.00 18,581.00
JUMLAH 2,518,518.91
Daun pintu panel kayu samarinda 1.3000 m2 760,199.00 988,258.70
Pasang kunci standar (SOLID) 1.0000 ps 278,000.00 278,000.00
Kaca Es 5mm 0.1200 m2 109,300.00 13,116.00

JUMLAH 2,087,161.74
PJ11 1 unit - Pintu P6
Kusen pintu alumunium lengkap 1.0000 unit 1,278,700.00 1,278,700.00
Pekerja 0.2500 hr 69,000.00 17,250.00
Tukang kayu 1.0000 hr 82,800.00 82,800.00
Mandor 0.0650 hr 115,000.00 7,475.00
JUMLAH 1,386,225.00
PJ13 1 unit - Jendela J1 (Kelurahan)
Kusen Alumunium warna ukuran 4" x 1 3/4" 4.4000 m1 96,200.00 423,280.00
Frame Daun jendela 4.0000 m1 158,400.00 633,600.00
Pasangan kaca polos, t= 5 mm 0.6500 m2 109,300.00 71,045.00
Engsel jendela casemen 16" 1.0000 set 95,000.00 95,000.00
Karet dan sealent 4.0000 m1 4,900.00 19,600.00
Fisher 4.0000 bh 1,200.00 4,800.00
ramp buncis 1.0000 bh 27,100.00 27,100.00
Upah potong kaca 0.6500 m2 51,100.00 33,215.00
Upah pasang + aksesories 1.0000 unit 162,700.00 162,700.00
JUMLAH 1,470,340.00
PJ13 1 unit - Jendela J1 sd Pd. BAHAR 5
Jalusi Alumunium 8.1600 m1 49,500.00 403,920.00
Frame Daun jendela Alumunium 4.0000 m1 158,400.00 633,600.00
Pasangan kaca polos, t= 5 mm 0.6500 m2 109,300.00 71,045.00
Fisher 4.0000 bh 1,200.00 4,800.00
ramp buncis 1.0000 bh 27,100.00 27,100.00
JUMLAH 2,164,060.00
BV 1 unit - Kusen Bouvenligh Alumunium (BV)Pd. Bahar 5
Kaca Es 5 mm 0.5304 M2 158,900.00 84,280.56
Fisher 8.0000 bh 1,200.00 9,600.00
JUMLAH 636,124.72
BV1 (SD PD. BAHAR 5)
BV. 1 1 unit -
Kaca Es 5 mm 0.3744 M2 158,900.00 59,492.16
Fisher 8.0000 bh 1,200.00 9,600.00
JUMLAH 572,028.00
BV2 (SD PD. DIBULATKAN 572,028.00
BV. 2 1 unit - BAHAR 5)
Kaca Es 5 mm 0.7176 M2 158,900.00 114,026.64
Fisher 8.0000 bh 1,200.00 9,600.00
JUMLAH 822,290.00
PJ16 1 unit - Jendela J4 (Kelurahan)
Kaca Es 5mm 0.3000 m2 109,300.00 32,790.00

JUMLAH 422,460.00
PJ17 1 unit - Jendela J4a (Kelurahan)
Kaca Es 5mm 0.2600 m2 109,300.00 28,418.00
JUMLAH 396,804.00
PJ18 1 unit - Jendela J2 (UPTD)
Kusen Alumunium warna ukuran 4" x 1 3/4" 32.3000 m1 96,200.00 3,107,260.00
Frame Daun jendela 22.5000 m1 158,400.00 3,564,000.00
Kaca Reflektif 8.8900 m2 507,100.00 4,508,119.00
Fisher 10.0000 bh 1,200.00 12,000.00
ramp buncis 5.0000 bh 27,100.00 135,500.00
JUMLAH 12,516,858.00
PJ18 1 unit - Jendela J2a (UPTD)
Frame Daun jendela 27.0000 m1 158,400.00 4,276,800.00
Kaca Reflektif 11.6600 m2 507,100.00 5,912,786.00
Fisher 10.0000 bh 1,200.00 12,000.00
ramp buncis 6.0000 bh 27,100.00 162,600.00
JUMLAH 15,754,152.00
PJ19 1 unit - Jendela J3 (UPTD)
Pasangan kaca reflektif, t= 8 mm 6.3600 m2 507,100.00 3,225,156.00
Fisher 6.0000 bh 1,200.00 7,200.00
JUMLAH 5,270,752.00
1 Unit - Jalusi Alumunium
Kusen Alumunium warna ukuran 4" x 1 3/4" 5.60 m' 96,200.00 538,720.00
kisi-kisi aluminium 16.77 m' 49,500.00 830,115.00
Karet dan silent 5.60 m' 4,900.00 27,440.00
Fisher 8.00 bh 1,200.00 9,600.00
Upah pasang + aksesories 1.00 Unit 162,700.00 162,700.00
JUMLAH 1,568,575.00
1 m' - Pek. Ralling Tangga Utama dan Area Void
Besi Pipa stainless dia. 2" 1.5000 m' 78,900.00 118,350.00
Besi Pipa stainless dia. 1" 4.4000 m' 56,800.00 249,920.00
Pengelasan dengan argon 47.1000 cm 3,300.00 155,430.00
Pekerja 0.3550 hr 69,000.00 24,495.00
Tukang Besi 0.8875 hr 78,200.00 69,402.50
Mandor 0.5330 hr 115,000.00 61,295.00
JUMLAH 678,892.50
1 unit - Tangga Besi (maintenance)
Bahan 1.0000 ls 1,860,000.00 1,860,000.00
Pekerja 0.5000 hr 69,000.00 34,500.00
Tukang Besi 0.5000 hr 78,200.00 39,100.00
Mandor 0.0500 hr 115,000.00 5,750.00
JUMLAH 1,939,350.00
1 unit - Pembuatan couter ruang pelayanan
Alat dan bahan 1.0000 ls 1,720,500.00 1,720,500.00
Pekerja 1.0000 hr 69,000.00 69,000.00
Tukang Besi 1.0000 hr 78,200.00 78,200.00
Mandor 0.0500 hr 115,000.00 5,750.00
JUMLAH 1,873,450.00
PJ13 1 m2 - Pemasangan Almunium Komposit ( ACP )
Alumunium composite 1.2000 m2 114,900.00 137,880.00
Braket galvanis ACP 2.0000 bh 15,600.00 31,200.00
Rangka alumunium composite (Almn. 4 0 x 40 x 2 mm ) 4.5000 m 18,800.00 84,600.00
Skrup almunium 0.4000 kg 15,500.00 6,200.00
Sealent 1.5000 tube 15,400.00 23,100.00
Pekerja 0.3500 hr 69,000.00 24,150.00
Tukang besi 0.5500 hr 78,200.00 43,010.00
Mandor / pengawas 0.1200 hr 115,000.00 13,800.00
JUMLAH 363,940.00
PEKERJAAN BONGKARAN
BK01 1 m3 - Bongkar struktur bangunan (manual)
Pekerja 2.3520 hr 69,000.00 162,288.00
Mandor 0.0388 hr 115,000.00 4,462.00
JUMLAH 166,750.00
BK02 1 m3 - Bongkar struktur Bangunan ( dengan alat berat )
Pekerja 1.9600 hr 69,000.00 135,240.00
Mandor 0.0323 hr 115,000.00 3,714.50
Kompresor kap.400 - 6500 ltr/menit 0.1000 jam 65,500.00 6,550.00
Jack Hammer 0.1000 set 20,900.00 2,090.00
JUMLAH 147,594.50
BK03 1 m2 - Bongkar dinding bata merah
Pekerja 0.1000 hr 69,000.00 6,900.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 9,775.00
DIBULATKAN 9,775.00
BK04 1 m2 - Bongkar lantai keramik
Pekerja 0.0800 hr 69,000.00 5,520.00
Mandor 0.0250 hr 115,000.00 2,875.00
JUMLAH 8,395.00
DIBULATKAN 8,395.00
BK05 1 m2 - Bongkar genteng
Pekerja 0.0400 hr 69,000.00 2,760.00
Mandor 0.0100 hr 115,000.00 1,150.00
JUMLAH 3,910.00
DIBULATKAN 3,910.00
BK06 1 m2 - Bongkar rangka atap
Pekerja 0.2000 hr 69,000.00 13,800.00
Tukang kayu 0.0550 hr 82,800.00 4,554.00
Mandor 0.0102 hr 115,000.00 1,173.00
JUMLAH 19,527.00
BK07 1 m2 - Bongkar plafond
Pekerja 0.1250 hr 69,000.00 8,625.00
Tukang kayu 0.0600 hr 82,800.00 4,968.00
Mandor 0.0500 set 115,000.00 5,750.00
JUMLAH 19,343.00
BK08 1 m2 - Bongkar Kusen
Pekerja 0.3300 hr 69,000.00 22,770.00
Mandor 0.0330 hr 115,000.00 3,795.00
Alat bantu 1.0000 set 1,000.00 1,000.00
JUMLAH 27,565.00
BK09 1 m2 - Pekerjaan kupasan dinding
Pekerja 0.0500 hr 69,000.00 3,450.00
Mandor 0.0250 hr 115,000.00 2,875.00
Alat bantu 1.0000 set 1,000.00 1,000.00
JUMLAH 7,325.00
DIBULATKAN 7,325.00
BK10 1 m2 - Bongkar pintu besi
Pekerja 0.3300 hr 69,000.00 22,770.00
Mandor 0.0330 hr 115,000.00 3,795.00
Alat bantu 2.0000 set 1,000.00 2,000.00
JUMLAH 28,565.00
BK11 1 m1 - Bongkaran karpusan genteng morando glasur
Pekerja 0.0500 hr 69,000.00 3,450.00
Mandor 0.0225 hr 115,000.00 2,587.50
Alat bantu 1.0000 set 1,000.00 1,000.00
JUMLAH 7,037.50
DIBULATKAN 7,037.00
BK12 1 m1 - Bongkaran listplank 3 / 30 + 3 / 15 kayu kamper banjar
Pekerja 0.0840 hr 69,000.00 5,796.00
Tukang kayu 0.1680 hr 82,800.00 13,910.40
Mandor 0.0216 hr 115,000.00 2,484.00
JUMLAH 22,190.40
BK13 1 kg - Bongkar konstruksi gording besi
Pekerja 0.0600 hr 69,000.00 4,140.00
Tukang besi 0.0045 hr 78,200.00 351.90
Mandor 0.0025 hr 115,000.00 287.50
Erection 1.0000 kg 40,000.00 40,000.00
JUMLAH 44,779.40

PENAWAR,
###
###
###
###
###
###
MANARSAR PANJAITAN ###
Direktur
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 237,800.00 m3
Batu Belah Pondasi 239,200.00 m3
Batu Pecah/Split ukr. 2 - 3 cm 250,400.00 m3
Batu Pecah/Split ukr. 3 - 4 cm 250,400.00 m3
Macadam/Steel Slag ukr. 5 - 7 cm 217,800.00 m3
Batu Tempel Hitam 133,600.00 m2
Koral Beton 223,100.00 m3
Pasir Beton 270,900.00 m3
Pasir pasang 251,800.00 m3
Pasir urug darat 202,500.00 m3
Sirtu 225,100.00 m3
Tanah Merah 130,500.00 m3
-
II PAVING BLOCK
Kastin Abu-abu ukr. 10.20.40 K 250 29,400.00 m1
Paving Block K 250 Tebal 6 Abu-abu 78,100.00 m2
Grass Blok tebal 6 (spek) 113,200.00 m2
-
III PAGAR PRECAST
pagar panel uk, 5x40x240, mutu beton K225 120,000.00 bh
Tiang pagar uk, 16x18x275, mutu beton K225 259,200.00 bh
Tiang pagar uk, 16x18x340, mutu beton K225 312,900.00 bh
-
IV SEMEN DAN KAPUR
Bata merah 400.00 bh
Bata Ringan / Hebel 8,700.00 bh
Rooster Beton 20 x 20 x 7 cm 7,800.00 bh
Glass block 22,100.00 bh
Semen Tiga Roda 50 kg 75,000.00 zak
Semen Warna 19,800.00 kg
Semen Instan (mortar) 110,500.00 zak
Compound Jaya (20 Kg) 66,600.00 zak
-
V KAYU & PLAFOND
Kaso kayu Meranti Jambi/Palembang - 400 cm 3,045,400.00 m3
Balok Kayu Meranti Jambi/palembang - 400 cm 3,598,500.00 m3
Papan Kayu Terentang - 400 cm 2,299,000.00 m3
Dolken Ø 8 - 10 cm ukr. 350 - 400 cm 26,300.00 btg
List Gypsum 7 cm 18,200.00 m1
List Gypsum 10 cm 22,000.00 m1
List profil kamper 5 Cm 57,400.00 m1
Balok Kayu Kamper Samarinda Oven : 6x15x400 cm 9,117,600.00 m3
Papan Kayu Kamper Samarinda Oven : 3x30x400 cm 10,005,800.00 m3
Daun Pintu Kayu Kamper Samarinda (Bukan Oven) 1,805,000.00 Unit
Daun Pintu Kayu Kamper Samarinda Kualitas Export (Oven) 2,308,500.00 Unit
Bahan plafond hardplex 5 mm 120x240 75,000.00 lbr
Formika ukr. 122 x 244 x 3 mm 115,500.00 lbr
Kusen dan Daun Pintu PVC ukuran standar 225,900.00 Unit
Multiplek ukr. 122 x 244 x 9 mm 136,200.00 lbr
Teakwood ukr. 122 x 244 x 4 mm 97,600.00 lbr
1 2 3 4
Triplek ukr. 122 x 244 x 4 mm 67,300.00 lbr
Gypsum Jaya 9 mm (122 mm x 244 mm) 71,100.00 lbr
GRC Board t = 4 mm 82,600.00 lbr
Kassa Gypsum / Textille 5,200.00 rol
Plafon Gyptile terpasang 117,000.00 m2
Bambu Ø 8 - 10 Cm Panjang = 5 - 6 M 19,000.00 btg
Galpanis 4x4 tbl = 1,6 mm 152,000.00 btg
Galpanis 5x5 tbl = 1,6 mm 180,500.00 btg
Besi galpanis Ø 2 inch 71,200.00 m1
Besi tempa 16 mm 142,500.00 btg
Zincromate 900.00 m2
-
VI READYMIX
Readymix beton K-225 tanpa pompa 864,000.00 m3
VII BETON
Buis Beton -
Buis Beton Ukuran .Ø 20 cm tanpa tulangan panjang 1,00 m Lokal 113,300.00 m1
Buis Beton Ukuran .Ø 30 cm tanpa tulangan panjang 1,00 m lokal 124,100.00 m1
Buis Beton Ukuran .1/2 Ø 20 cm tanpa tulangan panjang 1,00 m lokal 64,600.00 btg
Buis Beton Ukuran .1/2 Ø 30 cm tanpa tulangan panjang 1,00 m lokal 74,600.00 btg
-
VIII CAT
Amplas Kayu 2,800.00 lbr
Ampelas Besi 4,200.00 lbr
Cat minyak setara F Talit 50,200.00 kg
Cat tembok Dulux/ICI interior 39,000.00 kg
Cat tembok Dulux/ICI exterior 62,500.00 kg
Cat dasar setara Dulux/ICI 43,700.00 kg
Lem Putih 12,800.00 Kg
Dempul plitur 36,500.00 kg
Ijuk 6,400.00 ikat
Kwas 3" 11,600.00 bh
Melamik 50,800.00 kg
Meni setara Nippon 35,500.00 kg
Minyak Cat/Tinner 19,700.00 ltr
Pelamir Tembok 22,600.00 kg
Pelitur 44,900.00 kg
Rool cat tembok 22,000.00 bh
Vernis Bee Brand 66 (kayu/besi) 34,000.00 ltr
Aquaproof 42,100.00 kg
-
IX LANTAI
Ubin Keramik Ukr. 20x20 Standar KW 1 65,800.00 m2
Ubin Keramik Ukr. 20x25 Standar KW1 65,200.00 m2
Step noising Keramik 10 x 30 21,100.00 bh
-
X ALAT PENGUNCI
Engsel Pintu Nilon ukuran 3" 25,300.00 ps
Engsel Pintu Nilon ukuran 4" 38,000.00 ps
Engsel Jendela Casemen 16 " 95,000.00 set
Dyna Bolt 1,400.00 bh
Kunci KM / WC 33,200.00 bh
Kait Angin 27,700.00 bh
1 2 3 4
Hak Angin 13,300.00 bh
Grendel tanam pintu 87,000.00 bh
Kunci pintu setara Solid 278,000.00 bh
Kunci Gembok 47,500.00 bh
Grendel Ukuran 4" setara Solid 38,700.00 bh
Handel pintu 128,200.00 set
-
XI SANITASI AIR
Closet Duduk 2,439,900.00 bh
Closet Jongkok setara TOTO 222,200.00 bh
Urinoir 2,186,700.00 bh
Shower 284,800.00 bh
Kitchen zinck 249,400.00 bh
Kran leher angsa 270,900.00 bh
Kran Air TOTO 1/2" 206,000.00 bh
Floor Drain Stainless 163,500.00 bh
Roofdrain 110,600.00 bh
Sealtape 2,400.00 bh
Lem Pipa PVC 13,400.00 tube
Pompa jetpump 1,871,700.00 unit
Bocht LL-D 1" (lokal) 23,500.00 bh
Water moer 56,800.00 bh
Ongkos pengeboran 1,222,000.00 ls
Konstruksi besi siku 13,400.00 kg
Besi siku L.40.40.4 15,100.00 kg
Tangki air kapasitas 1 m3 1,624,000.00 bh
Pipa Galv Medium dia 1/2 inch ; P : 6 m (SNI ) 162,100.00 btg
Pipa Galv Medium dia 1/2 inch (SNI ) 26,900.00 m'
Pipa Galv Medium dia 3/4 inch ; P : 6 m (SNI/SII ) 179,500.00 btg
Pipa Galv Medium dia 3/4 inch (SNI/SII ) 29,800.00 m'
Pipa Galv Medium dia 1 inch P : 6 m (2,95 mm) (SNI) 284,100.00 btg
Pipa Galv Medium dia 1 inch (2,95 mm) (SNI) 47,200.00 m'
Pipa Galv Medium dia 1-1/4 inch P : 6 m (3,65 mm) (SNI) 361,700.00 btg
Pipa Galv Medium dia 1-1/4 inch (3,65 mm) (SNI) 60,200.00 m'
Pipa Galv Medium dia 1-1/2 inch P : 6 m (3 mm) (SNI) 387,500.00 btg
Pipa Galv Medium dia 1-1/2 inch (3 mm) (SNI) 64,500.00 m'
Pipa Galv Medium dia 2 inch P : 6 m (3,2 mm) (SNI) 468,800.00 btg
Pipa Galv Medium dia 2 inch (3,2 mm) (SNI) 78,100.00 m'
-
PIPA PVC Wavin Standard -
Pipa PVC dia. 1/2 inch type AW, tebal 22 mm, panjang 4 m 18,900.00 btg
Pipa PVC dia. 1/2 inch type AW, tebal 22 mm 4,700.00 m'
Pipa PVC dia. 3/4 inch type AW, tebal 26 mm, panjang 4 m 25,700.00 btg
Pipa PVC dia. 3/4 inch type AW, tebal 26 mm 6,400.00 m'
Pipa PVC dia. 1 inch type AW, panjang 4 m 34,800.00 btg
Pipa PVC dia. 1 inch type AW 8,700.00 m'
Pipa PVC dia. 4 inch type D, panjang 4 m 131,800.00 btg
Pipa PVC dia. 4 inch type D 32,900.00 m'
Knee 1/2" 2,200.00 Bh
Knee 3/4" 3,000.00 Bh
Knee 1" 6,300.00 Bh
Knee 2" 10,100.00 Bh
Knee 3" 14,200.00 Bh
Knee 4" 20,600.00 Bh
-
1 2 3 4
XII ATAP
Alumunium Foil 17,900.00 m2
Glasswool 21,400.00 roll
Roofmesh 26,600.00 m2
-
Fiber / Asbes semen gelombang 180x108x0,5 cm 54,800.00 lbr
Zinc Alume (Bahan) Gelombang Besar 75,600.00 m2
-
Genteng Metal Setara rainbow 113,900.00 Lembar
Nok 40,500.00 m1
-
Kusen Alumunium Natural Ukuran 3" x 1 1/2" 91,000.00 m1
Kusen Alumunium Natural Ukuran 4" x 1 3/4" 96,200.00 m1
Jalusi Alumunium Warna 49,500.00 m1
Frame daun Jendela Alumunium 158,400.00 m1
-
Seng gelombang 180 x 90 x 0,20 49,700.00 lbr
Sealent 15,400.00 tube
Karet List 4,900.00 m1
-
Perangkat Penangkal Petir - titik
Splitzer uk.2 44,500.00 bh
Kabel BC 75 mm2 22,000.00 m
Klem Kabel 2,700.00 bh
Pentanahan 826,900.00 ls
Bak kontrol 600 x 600 x 400 106,200.00 bh
Box Test 390,900.00 bh
-
RANGKA ATAP BAJA RINGAN -
Rangka atap baja ringan setara SMART TRUSS (terpasang) 156,500.00 m2
-
PLAFON -
Plafon Gyptile 60 x 60 (Material + Rangka Main Tee + Cross Tee + Terpasang) 110,800.00 m2
Plafon Acoustic Armstrong 60x60 (tebal 15 mm) + Rangka Main Tee + Cross Tee 176,700.00 m2
-
LIST PLANK -
List Plank GRC Uk.15 x 240 cm ; tebal 12 mm 31,500.00 m
List Plank GRC Uk.30 x 240 cm ; tebal 12 mm 33,700.00 m
-
XIII BAJA TULANGAN / PROFIL
Besi beton polos 8,500.00 kg
Besi beton ulir 8,500.00 kg
Baja IWF ex.DN SII 13,300.00 kg
Baja Canal C 28,900.00 kg
Besi Siku/Profil 40 x 40 x 4 15,200.00 kg
Besi Hollow 2 x 4 cm, rangka plafond 19,800.00 Batang
Besi Hollow 4 x 4 cm, rangka plafond 26,700.00 Batang
Besi Hollow 4 x 4 cm, rangka pagar 133,500.00 Batang
Besi Hollow 2 x 4 cm, rangka pagar 65,800.00 Batang
Besi Plat Strip 2 x 30 mm, (6 m) 11,000.00 kg
Besi Plat Strip 5 x 30 mm, (6 m) 13,300.00 kg
Sekrup Gypsum Merk Zolo 2 x 6" (isi 1.000 pieces) 79,900.00 dus
Besi Pipa stainless dia. 2" 78,900.00 m
Besi Pipa stainless dia. 1" 56,800.00 m
Alumunium composite 114,900.00 m2
Braket galvanis ACP 15,600.00 bh
Rangka alumunium composite (Almn. 4 0 x 40 x 2 mm ) 18,800.00 m
Skrup almunium 15,500.00 kg
-
1 2 3 4
XIV KAWAT
Kawat beton 17,100.00 kg
Paku segala ukuran (rata-rata) 15,000.00 kg
Wiremesh DM 8,dia.8x8,spasi 150x150mm,uk.5,4x2,1 m 598,400.00 lbr
Pagar BRC t = 1,20 m Ø 8 182,600.00 m1
Bondek 118,900.00 m2
-
XV KACA
Kaca bening 5 mm 109,300.00 m2
Kaca Es 5 mm 158,900.00 m2
Kaca Rayben 5 mm 139,300.00 m2
Kaca revlektif 507,100.00 m2
-
XVI LISTRIK
Kabel NYM 3x2.5 mm 11,800.00 m
Kabel NYY 4x35mm2 242,800.00 meter
Klem kabel 6,100.00 dus
Saklar tunggal 13,400.00 bh
Saklar double 18,500.00 bh
Saklar tukar 18,500.00 bh
Stop Kontak 14,200.00 bh
Lampu TL 2 x 18 watt, armatur, komplit philips 94,100.00 bh
Lampu SL 18 watt, komplit philips 29,900.00 bh
Lampu Halogen 50 Watt Merk : Philips/osram 460,000.00 buah
Lampu pagar 171,000.00 bh
Lampu Down Light + Isi SL 25 watt 84,600.00 bh
Fitting Keramik 14,800.00 bh
Panel PP-LP01, 40X60 cm2 690,000.00 bh
Panel PP-LP01, 60X80 cm2 874,000.00 unit
Penyambungan daya Listrik 1,300.00 watt
Lampu PLC 13 watt 59,800.00 bh
Lampu sorot LED 50 watt 506,000.00 bh
MCB 10 A 86,600.00 bh
Box MCB 4 group 25,300.00 bh
XVII SEWA ALAT

Truck pompa beton 2,375,000.00 8 jam
Buldozer 100 - 150 HP 245,900.00 Jam
Compressor 4000-6500 liter/menit 65,500.00 Jam
Concrete Vibrator 20,900.00 Jam
Excavator 80 - 120 HP 214,700.00 Jam
Generator Set 125 KVA 169,100.00 Jam
Jack Hammer 20,900.00 Jam
Stamper 40,800.00 Jam
Molen 52,200.00 Jam
Mobdemob Alat Pancang Hidraulick 1 unit 14,250,000.00 unit
Scaffolding 23,700.00 set/bulan
-
XVIII TAMBAHAN
Catur kayu kamper 51,100.00 bh
Hand Ralling 30,800.00 m'
Paku tembak 29,600.00 Kg
Paku Riffet 1,200.00 bj
Drywall Screw 33,700.00 dos
Wall Angle 16,300.00 btg
Suspention Road 4 mm 12,200.00 unit
1 2 3 4
Huruf Stainles 20 cm 204,600.00 hrf
Huruf Stainles 15 cm 153,400.00 hrf
Tiang pancang 25x25 kelas C K-500 328,300.00 m'
Sambung TP kotak 25x25 kelas C 1,276,700.00 joint
Tiang pancang 25x25 209,700.00 m'
Tiang pancang 20x20 158,500.00 m'
Alat Pancang Hidraulic 79,000.00 m
Pengelasan/Penyambungan/Cutting Beton 74,400.00 ttk
roster beton 25,500.00 m3
Kusen pintu aluminium lengkap 1,278,700.00 unit
Pipa listrik panjang 4 m 9,700.00 btg
Stop kontak telpon 56,200.00 bh
Exhausfan 511,500.00 bh
Kitchen zinc 460,300.00 bh
Frameless tempered 12 mm 971,800.00 m2
Floor hings ex dexon 2,301,700.00 bh
Fitch fitting ex dexon 2,506,300.00 bh
Hendel stainless 460,300.00 bh
Pasang U aluminium 71,600.00 m1
RUMPUT -
Rumput Gajah Mini 20,400.00 m2
Rumput Manila ( Gebalan ) 15,300.00 m2
Eucaliptus Ø 4 - 7 cm, t = 1 - 3 m 97,100.00 phn
Tanaman Pucuk Merah 1 102,300.00 phn
Tanaman Krokol Three Colour 7,600.00 plbg
Tanaman Three Colour 7,600.00 plbg
Tanaman Sansivera 7,600.00 plbg
Tanaman Soka Jepang 25,500.00 plbg
Kiara Payung 130,200.00 phn
Pohon Glodogan Tiang T = 1.5m 186,000.00 phn
Papan kayu 3X10 cm 23,200.00 m1
List profil kayu 2X4 cm 11,100.00 m1
Plint kayu 1,5/10 20,900.00 m1
Besi Hollow 60 x 60 x 1,8 130,700.00 btg
Grendel besi + Kunci 125,500.00 set
Roda Besi 13,900.00 bh
Plat besi 6 mm untuk dudukan roda 10,700.00 kg
Besi Siku 40 x 40 x 4 untuk rel 14,900.00 kg
Pengelasan & Pengecatan hollow pagar 79,000.00 ls
Ongkos pasang Pagar Besi 162,700.00 ls
WLC elektrode 381,300.00 bh
Angkur 11,600.00 bh
Fisher 1,200.00 bh
ramp buncis 27,100.00 bh
Upah potong kaca 51,100.00 m2
Upah pasang + aksesories Jendela 162,700.00 unit
Pengelasan dengan argon 3,300.00 cm
Tangga Besi 1,860,000.00 bh
Meja Counter 1,720,500.00 bh
Angkur bout dia 19mm 127,800.00 bh
Baseplate tebal 10 mm 12,700.00 kg
XVIII UPAH
Pekerja / knek 69,000.00 hari
Tukang gali 78,200.00 hari
Kepala Tukang Batu 92,000.00 hari
Tukang Batu 82,800.00 hari
Kepala Tukang Kayu 92,000.00 hari
Tukang Kayu 82,800.00 hari
Kepala Tukang Besi 87,400.00 hari
1 2 3 4
Tukang Besi 78,200.00 hari
Kepala Tukang Cat 96,600.00 hari
Tukang Cat 82,800.00 hari
Mandor / pengawas 115,000.00 hari
Instalator / Tukang Listrik 92,000.00 hari
Pembantu Instalator 73,600.00 hari
Operator Alat Berat 96,600.00 hari
Pembantu Operator Alat Berat 73,600.00 hari

PENAWAR,
MANARSAR PANJAITAN
Direktur

Penawaran SDN Cipondoh 3

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 SDN Cipondoh 3

Diunggah oleh

Hak Cipta:

Format Tersedia

Formulir Rekapitulasi Perhitungan Tingkat Komponen Dalam Negeri (TKDN)

PEMBANGUNAN SDN CIPONDOH 3

Nilai Gabungan Barang / Jasa (Rp.) TKDN

I. Material Langsung (Bahan Baku) 1,364,073,062.97 1,364,073,062.97 38.00 38.00 38.00

II. Peralatan (Barang Jadi) 574,346,552.83 574,346,552.83 16.00 16.00 16.00

A. Sub Total Barang 1,938,419,615.80

V. Konstruksi dan Fabrikasi 287,173,276.41 287,173,276.41 8.00 8.00 8.00

VI. Jasa Umum 358,966,595.52 358,966,595.52 10.00 10.00 10.00

B. Sub Total Jasa 1,651,246,339.38 100.00 100.00 100.00

C. Total Biaya (A + B) 3,589,665,955.18

PEKERJAAN : PEMBANGUNAN SDN CIPONDOH 3

RENCANA JANGKA WAKTU PELAKSANAAN PEKERJAAN

I. PEKERJAAN PERSIAPAN 33,484,823.00 0.933 0.233 0.233 0.233 0.233

III. PEKERJAAN LANTAI I

IV. PEKERJAAN LANTAI II

V. PEKERJAAN ATAP 269,351,775.03 7.504 1.501 1.501 1.501 1.501 1.501

VI. PEKERJAAN SARANA LUAR 21,183,793.47 0.590 0.295 0.295

JUMLAH NILAI PEKERJAAN

REALISASI PROGRES MINGGUAN

Jakarta, 22 Mei 2015

PEKERJAAN : PEMBANGUNAN SDN CIPONDOH 3

RENCANA JANGKA WAKTU PELAKSANAAN PEKERJAAN

I. PEKERJAAN PERSIAPAN 33,484,823.00 0.933 0.233 0.233 0.233 0.233

III. PEKERJAAN LANTAI I

IV. PEKERJAAN LANTAI II

V. PEKERJAAN ATAP 269,351,775.03 7.504 1.501 1.501 1.501 1.501 1.501

VI. PEKERJAAN SARANA LUAR 21,183,793.47 0.590 0.295 0.295

JUMLAH NILAI PEKERJAAN

REALISASI PROGRES MINGGUAN

Jakarta, 22 Mei 2015

PEKERJAAN : PEMBANGUNAN SDN CIPONDOH 3

NO URAIAN PEKERJAAN JUMLAH (Rp)

I. PEKERJAAN PERSIAPAN 33,484,823.00

Jakarta, 22 Mei 2015

PEKERJAAN : PEMBANGUNAN SDN CIPONDOH 3

NO. URAIAN KOEF. SAT. HARGA SATUAN JUMLAH

PS01 1 m2 - Pembersihan Lokasi

Tukang Batu 0.3750 hr 82,800.00 31,050.00

TN01 1 m3 - Perataan Tanah

Mandor 0.0100 hr 115,000.00 1,150.00

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

Sewa molen 0.4000 jam 52,200.00 20,880.00

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

Split pecah mesin 2/3 0.7160 m3 250,400.00 179,286.40

Kayu Kaso terentang 5/7-400 cm 0.0851 m3 3,045,400.00 259,163.54

Bekisting kolom 1.0000 m3 1,654,074.00 1,654,074.00

Perancah kayu / stoot werk - tinggi s / d 4 m 1.0000 m2 484,593.00 484,593.00

Pekerja 0.3000 hr 69,000.00 20,700.00

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

Pekerja 0.1000 hr 69,000.00 6,900.00

Pekerja 6.0000 hr 69,000.00 414,000.00

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 251,800.00 7,554.00

Mandor 0.0260 hr 115,000.00 2,990.00

Tukang kayu 0.0500 hr 82,800.00 4,140.00

Cat besi / kayu setara F - Talit 0.2000 kg 50,200.00 10,040.00

Pekerja 2.5000 hr 69,000.00 172,500.00

Knee PVC 4" 0.2000 bh 20,600.00 4,120.00

Mandor 0.0030 hr 115,000.00 345.00

Pekerja 0.3000 hr 69,000.00 20,700.00

PT05 1 pohon - Rumput Gajah Mini