01 RAB

no

jenis pekerjaan

jumlah harga

PEKERJAAN STRUKTUR PEKERJAAN ARSITEKTUR PEKERJAAN MEKANIKAL PEKERJAAN ELEKTRIKAL

Rp Rp Rp

#REF! 9,113,845,030.03 4,327,617,676.00 2,215,561,300.00

jumlah pekerjaan ppn 10% total dibulatkan

#REF! #REF! #REF!

#REF!

terbilang : #REF!

Yogyakarta, 2015 Dibuat : TIM PERENCANA

PEKERJAAN STRUKTUR no I. II. a. b. c. d. e. f.

jenis pekerjaan Pekerjaan Persiapan Pekerjaan Lantai B Pekerjaan Tanah Pekerjaan Fondasi Pekerjaan Sloof -3.20 Pekerjaan Kolom -3.20 s/d -0.07 Pekerjaan Plat -3.20 Pekerjaan Tangga -3.20 s/d -0.07

a. b. c. d.

Pekerjaan Lantai 1 Kolom -0.07 s/d +3.63 Pekerjaan Balok -0.07 Pekerjaan Plat -0.07 Pekerjaan Tangga -0.07 s/d +3.63

a. b. c. d.

Pekerjaan Lantai 2 Kolom +3.63 s/d +7.33 Pekerjaan Balok +3.63 Pekerjaan Plat +3.63 Pekerjaan Tangga +3.63 s/d +7.33

III.

IV.

V.

VI.

Pekerjaan Lantai 3 a. Kolom +7.33 s/d +11.20 b. Pekerjaan Balok +7.33 c. Pekerjaan Plat +7.33 Pekerjaan Atap a. Pekerjaan Balok +11.20 b. Pekerjaan Plat +11.20

harga satuan 135,452,754.00

jumlah harga 135,452,754.00 #REF!

556,621,834.42 308,884,764.21 271,471,583.35 187,941,769.98 457,639,303.78 #REF! #REF! 228,089,634.87 623,409,337.12 613,995,018.57 #REF! #REF! 228,089,634.87 623,409,337.12 613,995,018.57 #REF! 1,449,005,010.57 211,600,654.89 623,409,337.12 613,995,018.57 820,554,695.11 449,068,893.45 371,485,801.66

JUMLAH PEKERJAAN STRUKTUR

#REF!

3,745.13 #REF!

PEKERJAAN ARSITEKTUR no I.

jenis pekerjaan

harga satuan

a. b. c. d. e. f. g. h. i. j.

LANTAI 01 Pekerjaan Tanah Pekerjaan Beton Praktis LT.1 Pekerjaan Pasangan LT.1 Pekerjaan Penutup Lantai LT.1 Pekerjaan Plafon LT.1 Pekerjaan Lavatory LT.1 Pekerjaan Tangga LT.1 Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.1 Pekerjaan Partisi LT.1 Pekerjaan Finishing LT.1

5,818,933.28 130,100,616.89 453,165,704.76 355,433,361.24 148,813,371.62 238,257,150.88 49,682,446.80 505,507,439.70 114,861,354.98 135,340,541.47

a. b. c. d. e. f. g. h. i.

LANTAI 02 Pekerjaan Beton Praktis LT.2 Pekerjaan Pasangan LT.2 Pekerjaan Penutup Lantai LT.2 Pekerjaan Plafon LT.2 Pekerjaan Lavatory LT.2 Pekerjaan Tangga LT.2 Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.2 Pekerjaan Partisi LT.2 Pekerjaan Finishing LT.2

123,351,042.74 450,883,587.24 298,642,371.28 143,427,052.12 238,257,150.88 49,682,446.80 627,343,041.70 84,752,067.75 136,417,242.11

III. a. b. c. d. e. f. g. h. i.

LANTAI 03 Pekerjaan Beton Praktis LT.3 Pekerjaan Pasangan LT.3 Pekerjaan Penutup Lantai LT.3 Pekerjaan Plafon LT.3 Pekerjaan Lavatory LT.3 Pekerjaan Tangga LT.3 Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.3 Pekerjaan Partisi LT.3 Pekerjaan Finishing LT.3

122,551,319.88 450,950,422.28 298,642,371.28 143,427,052.12 238,257,150.88 49,682,446.80 554,193,371.56 84,752,067.75 136,376,222.36

IV. a. b. c. d.

LANTAI 04 Pekerjaan Beton Praktis LT.4 Pekerjaan Pasangan LT.4 Pekerjaan Penutup Lantai LT.4 Pekerjaan Plafon LT.4

126,242,452.74 466,948,632.50 298,642,371.28 144,109,795.84

II.

e. f. g. h.

Pekerjaan Lavatory LT.4 Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.4 Pekerjaan Partisi LT.4 Pekerjaan Finishing LT.4

238,257,150.88 535,401,594.83 84,752,067.75 137,350,669.95

a. b. c. d. e. f.

ATAP Pekerjaan Beton Praktis Pekerjaan Pasangan Pekerjaan Plafon Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci Pekerjaan Finishing Pekerjaan Penutup Atap

18,214,296.24 123,373,648.02 10,993,057.58 2,711,801.89 159,545,887.23 398,732,254.14

V.

Jumlah Pekerjaan Arsitektur

jumlah harga 2,136,980,921.63

2,152,756,002.62

2,078,832,424.91

2,031,704,735.77

713,570,945.11

9,113,845,030.03

REKAPITULASI RENCANA ANGGARAN BIAYA SUB BIDANG PEKERJAAN LOKASI

NO

URAIAN PEKERJAAN

SAT

VOL

2

3

4

1

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

MEKANIKAL I

PENYEDIAAN, SUPLAI & INSTALASI PIPA AIR BERSIH

762,785,570.00

SISTEM SUPLAI & INSTALASI AIR PANAS

553,137,680.00

II

SISTEM PEMIPAAN AIR BEKAS KOTOR & PENGOLAHAN LIMBAH

544,335,860.00

III

SISTEM DRAINASI BANGUNAN & INSTALASI AIR HUJAN

219,952,300.00

IV

SISTEM TATA UDARA & VENTILASI

548,143,680.00

V

SISTEM PENANGGULANGAN KEBAKARAN (HYDRANT)

VI

PASSANGER ELEVATOR

237,342,586.00 1,461,920,000.00

TOTAL MEKANIKAL

4,327,617,676.00

ELEKTRIKAL VII

PENYEDIAAN JARINGAN & DISTRIBUSI LISTRIK

- SUPLAI JARINGAN LISTRIK TEGANGAN RENDAH

330,465,000.00

- PANEL TEGANGAN RENDAH & KABEL TOEVOER

429,062,310.00

VIII INSTALASI PENERANGAN & KOTAK KONTAK

501,310,030.00

IX

SISTEM TELEPON / VOICE COMMUNICATION

171,668,680.00

X

SISTEM KOMUNIKASI DATA / LOCAL AREA NETWORK (LAN)

XI

SISTEM DETEKSI KEBAKARAN (FIRE ALARM)

184,599,160.00

37,536,300.00

XII

INSTALASI KABEL TRAY

142,670,800.00

XIII SISTEM PENYALUR PETIR

53,856,000.00

XIV SISTEM CCTV (CLOSED CIRCUIT TELEVISION) XV

113,205,900.00

SISTEM MATV (MASTER ANTENNA TELEVISION)

47,562,300.00

XVI SISTEM TATA SUARA

203,624,820.00

TOTAL ELEKTRIKAL

2,215,561,300.00

GRAND TOTAL

6,543,178,976.00

Daftar upah no jenis upah 1 Pekerja 2 Mandor 3 Tukang kayu 4 Kepala tukang 5 Tukang batu 6 tukang besi 7 Tukang cat 8 tukang besi konstruksi 9 Tukang besi profil 10 Sewa alat las 11 Sewa alat merakit baja

satuan oh oh oh oh oh oh oh oh oh jm jm

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

harga 60,000.00 84,000.00 70,800.00 78,000.00 72,000.00 72,000.00 72,000.00 78,000.00 78,000.00 60,000.00 420,000.00

Daftar bahan no jenis bahan 1 Kayu balok 5/7 2 Paku 2”-3” 3 Kayu papan 3/20 4 Besi strip 5 Semen portland 6 Pasir pasang 7 Pasir beton 8 spliet 2-3 cm 9 Dolken kayu diameter 8-10/400 cm 10 kayu 11 Bata merah 12 Seng plat 13 Jendela naco 14 Kaca polos 15 Kunci tanam 16 Plywood 4mm 17 batu belah 18 kerikil 19 air 20 Besi beton 21 Kawat beton 22 Kayu kelas III 23 Minyak bekisting 24 Balok kayu kelas II 25 Plywood tebal 9 mm 26 Penjaga jarak bekisting/spacer 27 Kawat las listrik 28 Solar 29 Minyak pelumas 30 Besi Baja IWF 31 Anti rayap 32 bata ringan 33 semen instan perekat 34 semen instan plesteran 35 semen instan acian 36 Semen warna 37 Gypsum board 38 Profil Allumunium hollow 39 Kawat dia 4 mm

satuan m3 kg m3 kg kg m3 m3 m3 btg m3 bh lbr bh m2 bh lbr m3 m3 ltr kg kg m3 ltr m3 lbr bh kg ltr ltr kg ltr bh zak zak zak kg lbr m1 kg

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

harga 4,620,000.00 26,400.00 1,380,000.00 15,000.00 1,740.00 145,200.00 145,200.00 282,000.00 21,000.00 4,620,000.00 960.00 45,000.00 90,000.00 102,000.00 90,000.00 107,400.00 148,800.00 282,000.00 60.00 10,200.00 16,800.00 2,622,000.00 6,600.00 2,700,000.00 144,000.00 33,600.00 36,000.00 7,800.00 6,600.00 12,000.00 66,000.00 9,600.00 180,000.00 72,000.00 190,200.00 7,200.00 66,000.00 14,400.00 10,800.00

40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 85 86 87 88 89 90 91 92 93 94 95

Ramset kalsiboard compound List profil gypsum homogenous tile 60 x 60 polished homogenous tile exterior 600x600 homogenous tile 60 x 60 unpolished keramik interior 40 x 40 keramik border interior 40 x 40 batu alam andesite 5 x 20 cm stepnose keramik tile 10 x 20 stepnose homogenous tile 10 x 60 stepnose keramik tile 10 x 40 akustik gypsump 60 x 60 cm tebal 12 mm Wastafel meja Bak cuci stenlis stell Water drain + asesories kran dapur Plamir Cat interior Cat exterior water proofing Papan kayu jati kelas I Lem kayu lever handle lockcase double cylinder karet silent kosen allumunium 4"x1¾"x1,5mm melamin kaca bening 5 mm kaca es 5 mm kaca bening 8 mm door closer parepet kayu jati sandblas kaca bening 12 mm clear temperd glass 10 mm pull handle stainless Floor hinge Top Patch Bottom patch Corner Lock ram jendela allumunium ram pintu allumunium casement stay rambuncis Rangka vertikal curtain wall Rangka horizontal curtain wall Seng gelombang meni besi atap sandwich panel Paku hak panj 15cm roofdrain pipa PVC 3" cat besi

bh lmbr kg m1 m2 m2 m2 m2 m2 m2 bh bh bh m2 Unit bh set unit kg kg kg kg m3 kg unit unit unit m1 m1 m1 m2 m2 m2 m2 unit m1 m2 m2 m2 unit unit unit unit unit m1 m1 bh bh m1 m1 lbr ltr m2 kg unit m1 kg

Rp 8,400.00 Rp 78,000.00 Rp 6,000.00 Rp 18,000.00 Rp 384,000.00 Rp 384,000.00 Rp 384,000.00 Rp 114,000.00 Rp 114,000.00 Rp 210,000.00 Rp 37,200.00 Rp 46,000.00 Rp 42,000.00 Rp 300,000.00 Rp 765,600.00 Rp 420,000.00 Rp 210,000.00 Rp 504,000.00 Rp 33,420.00 Rp 63,768.00 Rp 102,000.00 Rp 102,000.00 Rp 25,800,000.00 Rp 45,000.00 Rp 516,000.00 Rp 132,000.00 Rp 90,000.00 Rp 2,160.00 Rp 4,200.00 Rp 186,000.00 Rp 150,000.00 Rp 114,000.00 Rp 132,000.00 Rp 300,000.00 Rp 780,000.00 Rp 3,600.00 Rp 120,000.00 Rp 480,000.00 Rp 420,000.00 Rp 900,000.00 Rp 2,100,000.00 Rp 153,600.00 Rp 594,000.00 Rp 492,000.00 Rp 150,000.00 Rp 186,000.00 Rp 114,000.00 Rp 42,000.00 Rp 150,000.00 Rp 150,000.00 Rp 90,000.00 Rp 21,600.00 Rp 1,492,200.00 Rp 21,600.00 Rp 198,000.00 Rp 54,000.00 Rp 90,000.00

96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152

buis beton Ø800 Kosen besi ram besi grill besi balok kayu jati ex.PERHUTANI paku 10 cm douuble teakwood finish lapis sungkai AUTOMATIC DOOR 2 x 100 Kg, Double door kran wastafel stop kran flesibel rangka hollow metal stud 40 x 80 x 2 mm paku skrup plint alumunium 10 cm wire mesh M7 keramik 30 x 60 lis keramik 10 x 30 Urinoir sekat Urinoir kloset duduk shower spray Sealtape floordrain soap holder papper holder kaca cermin kran dinding homogenous tile polish 60x60 homogenous tile 40x40 keramik 30x30 keramik dinding 30x60 lis keramik dinding galvalum Main truss C-75-75 Roof Bottom/Reng R 33-0.45 Self drilling screw dia 6 x 20 mm (truss Screw) Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) Dynabol dia 12 x 120 mm genteng keramik nok genteng keramik Paku biasa ½”-1” lisplang GRC Profil Allumunium cross tie main tie Gypsum akustik GRC cetak alumunium tali air bata expose kosen frame shape plat baja 1,2 mm kaca bening 6 mm jalusi engsel skrup & fisher hollow 80 x 40 x 2mm flush bolts kisi-kisi alumunium stepnoise

m1 m1 m1 m2 m3 kg m2 unit unit bh bh m1 kg m1 m2 m2 bh unit unit Unit unit bh unit unit unit m2 bh m2 m2 m2 m2 bh m2 m1 m1 bh bh bh bh bh kg m1 m1 lmbr m2 m1 bh m1 m2 m2 m2 bh bh m1 bh m1 bh

Rp 126,000.00 Rp 180,000.00 Rp 198,000.00 Rp 900,000.00 Rp 21,600,000.00 Rp 19,200.00 Rp 270,000.00 Rp 37,740,000.00 Rp 210,000.00 Rp 90,000.00 Rp 102,000.00 Rp 19,200.00 Rp 42,000.00 Rp 84,000.00 Rp 52,910.05 Rp 135,600.00 Rp 18,000.00 Rp 3,000,000.00 Rp 1,488,000.00 Rp 3,108,000.00 Rp 288,000.00 Rp 6,600.00 Rp 510,000.00 Rp 120,000.00 Rp 188,400.00 Rp 742,800.00 Rp 306,000.00 Rp 420,000.00 Rp 300,000.00 Rp 180,000.00 Rp 210,000.00 Rp 18,000.00 Rp 72,000.00 Rp 19,800.00 Rp 12,600.00 Rp 660.00 Rp 600.00 Rp 3,000.00 Rp 12,600.00 Rp 18,000.00 Rp 17,940.00 Rp 78,000.00 Rp 18,000.00 Rp 360,000.00 Rp 720,000.00 Rp 12,000.00 Rp 3,600.00 Rp 180,000.00 Rp 1,131,840.00 Rp 126,000.00 Rp 900,000.00 Rp 66,000.00 Rp 3,000.00 Rp 20,400.00 Rp 114,000.00 Rp 150,000.00 Rp 42,000.00

153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170

rell allumunium pintu geser batu andesit 20x40 Cat coating natural hollow galvanis 150x100x6 plat bordes 3 mm alumunium lauver sun shade 6" Waterproofing Integral rell pintu lipat glasswool profil alumunium MDF 6mm kaca tempered grey reflection tebal 8mm rangka alumunium vertikal rangka alumunium horisontal glass block roster beton hollow 40 X 40 X 2 mm hollow 40 X 80 X 2 mm

m1 m2 ltr m1 m2 m1 m3 m1 m2 m1 m2 m2 m1 m1 bh bh m1 m1

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

540,000.00 140,400.00 96,000.00 260,400.00 840,000.00 168,000.00 112,200.00 540,000.00 37,766.67 18,000.00 44,342.92 540,000.00 180,000.00 180,000.00 24,000.00 9,000.00 22,714.00 45,428.00

Daftar upah no jenis upah 1 Pekerja 2 Mandor 3 Tukang kayu 4 Kepala tukang 5 Tukang batu 6 tukang besi 7 Tukang cat 8 tukang besi konstruksi 9 Tukang besi profil 10 Sewa alat las 11 Sewa alat merakit baja

satuan oh oh oh oh oh oh oh oh oh jm jm

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

harga 60,000.00 84,000.00 70,800.00 78,000.00 72,000.00 72,000.00 72,000.00 78,000.00 78,000.00 60,000.00 420,000.00

Daftar bahan no jenis bahan 1 Kayu balok 5/7 2 Paku 2”-3” 3 Kayu papan 3/20 4 Besi strip 5 Semen portland 6 Pasir pasang 7 Pasir beton 8 spliet 2-3 cm 9 Dolken kayu diameter 8-10/400 cm 10 kayu 11 Bata merah 12 Seng plat 13 Jendela naco 14 Kaca polos 15 Kunci tanam 16 Plywood 4mm 17 batu belah 18 kerikil 19 air 20 Besi beton 21 Kawat beton 22 Kayu kelas III 23 Minyak bekisting 24 Balok kayu kelas II 25 Plywood tebal 9 mm 26 Penjaga jarak bekisting/spacer 27 Kawat las listrik 28 Solar 29 Minyak pelumas 30 Besi Baja IWF 31 Anti rayap 32 bata ringan 33 semen instan perekat 34 semen instan plesteran 35 semen instan acian 36 Semen warna 37 Gypsum board 38 Profil Allumunium hollow 39 Kawat dia 4 mm

satuan m3 kg m3 kg kg m3 m3 m3 btg m3 bh lbr bh m2 bh lbr m3 m3 ltr kg kg m3 ltr m3 lbr bh kg ltr ltr kg ltr bh zak zak zak kg lbr m1 kg

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

harga 4,620,000.00 26,400.00 1,380,000.00 15,000.00 1,740.00 145,200.00 145,200.00 282,000.00 21,000.00 4,620,000.00 960.00 45,000.00 90,000.00 102,000.00 90,000.00 107,400.00 148,800.00 282,000.00 60.00 10,200.00 16,800.00 2,622,000.00 6,600.00 2,700,000.00 144,000.00 33,600.00 36,000.00 7,800.00 6,600.00 12,000.00 66,000.00 9,600.00 180,000.00 72,000.00 190,200.00 7,200.00 66,000.00 14,400.00 10,800.00

40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96

Ramset kalsiboard compound List profil gypsum homogenous tile 60 x 60 polished homogenous tile exterior 600x600 homogenous tile 60 x 60 unpolished keramik interior 40 x 40 keramik border interior 40 x 40 batu alam andesite 5 x 20 cm stepnose keramik tile 10 x 20 stepnose homogenous tile 10 x 60 stepnose keramik tile 10 x 40 akustik gypsump 60 x 60 cm tebal 12 mm Wastafel meja Bak cuci stenlis stell Water drain + asesories kran dapur Plamir Cat interior Cat exterior water proofing Papan kayu jati kelas I Lem kayu lever handle lockcase double cylinder karet #REF! kosen allumunium 4"x1¾"x1,5mm melamin kaca bening 5 mm kaca es 5 mm kaca bening 8 mm door closer parepet kayu jati sandblas kaca bening 12 mm clear temperd glass 10 mm pull handle stainless Floor hinge Top Patch Bottom patch Corner Lock ram jendela allumunium ram pintu allumunium rambuncis Rangka vertikal curtain wall Rangka horizontal curtain wall Seng gelombang meni besi atap sandwich panel Paku hak panj 15cm roofdrain pipa PVC 3" cat besi buis beton Ø800

bh lmbr kg m1 m2 m2 m2 m2 m2 m2 bh bh bh m2 Unit bh set unit kg kg kg kg m3 kg unit unit unit m1 m1 m1 m2 m2 m2 m2 unit m1 m2 m2 m2 unit unit unit unit unit m1 m1 bh m1 m1 lbr ltr m2 kg unit m1 kg m1

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

8,400.00 78,000.00 6,000.00 18,000.00 384,000.00 384,000.00 384,000.00 114,000.00 114,000.00 210,000.00 37,200.00 46,000.00 42,000.00 300,000.00 765,600.00 420,000.00 210,000.00 504,000.00 33,420.00 63,768.00 102,000.00 102,000.00 25,800,000.00 45,000.00 516,000.00 132,000.00 90,000.00 2,160.00 4,200.00 186,000.00 150,000.00 114,000.00 132,000.00 300,000.00 780,000.00 3,600.00 120,000.00 480,000.00 420,000.00 900,000.00 2,100,000.00 153,600.00 594,000.00 492,000.00 150,000.00 186,000.00 42,000.00 150,000.00 150,000.00 90,000.00 21,600.00 1,492,200.00 21,600.00 198,000.00 54,000.00 90,000.00 126,000.00

97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153

Kosen besi ram besi grill besi balok kayu jati ex.PERHUTANI paku 10 cm douuble teakwood finish lapis sungkai AUTOMATIC DOOR 2 x 100 Kg, Double door kran wastafel stop kran flesibel rangka hollow metal stud 40 x 80 x 2 mm paku skrup plint alumunium 10 cm wire mesh M7 keramik 30 x 60 lis keramik 10 x 30 Urinoir sekat Urinoir kloset duduk shower spray Sealtape floordrain soap holder papper holder kaca cermin kran dinding homogenous tile polish 60x60 homogenous tile 40x40 keramik 30x30 keramik dinding 30x60 lis keramik dinding galvalum Main truss C-75-75 Roof Bottom/Reng R 33-0.45 Self drilling screw dia 6 x 20 mm (truss Screw) Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) Dynabol dia 12 x 120 mm genteng keramik nok genteng keramik Paku biasa ½”-1” lisplang GRC Profil Allumunium cross tie main tie Gypsum akustik GRC cetak alumunium tali air bata expose kosen frame shape plat baja 1,2 mm kaca bening 6 mm jalusi engsel skrup & fisher hollow 80 x 40 x 2mm flush bolts kisi-kisi alumunium stepnoise rell allumunium pintu geser

m1 m1 m2 m3 kg m2 unit unit bh bh m1 kg m1 m2 m2 bh unit unit Unit unit bh unit unit unit m2 bh m2 m2 m2 m2 bh m2 m1 m1 bh bh bh bh bh kg m1 m1 lmbr m2 m1 bh m1 m2 m2 m2 bh bh m1 bh m1 bh m1

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

180,000.00 198,000.00 900,000.00 21,600,000.00 19,200.00 270,000.00 37,740,000.00 210,000.00 90,000.00 102,000.00 19,200.00 42,000.00 84,000.00 52,910.05 135,600.00 18,000.00 3,000,000.00 1,488,000.00 3,108,000.00 288,000.00 6,600.00 510,000.00 120,000.00 188,400.00 742,800.00 306,000.00 420,000.00 300,000.00 180,000.00 210,000.00 18,000.00 72,000.00 19,800.00 12,600.00 660.00 600.00 3,000.00 12,600.00 18,000.00 17,940.00 78,000.00 18,000.00 360,000.00 720,000.00 12,000.00 3,600.00 180,000.00 1,131,840.00 126,000.00 900,000.00 66,000.00 3,000.00 20,400.00 114,000.00 150,000.00 42,000.00 540,000.00

154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174

batu andesit 20x40 Cat coating natural hollow galvanis 150x100x6 plat bordes 3 mm alumunium lauver sun shade 6" Waterproofing Integral rell pintu lipat glasswool profil alumunium MDF 6mm kaca tempered grey reflection tebal 8mm rangka alumunium vertikal rangka alumunium horisontal glass block roster beton hollow 40 X 40 X 2 mm hollow 40 X 80 X 2 mm pipa black stell Ø 2.5" pipa black stell Ø 2" pipa black stell Ø 1.5" stainless steel front-plate

m2 ltr m1 m2 m1 m3 m1 m2 m1 m2 m2 m1 m1 bh bh m1 m1 m1 m1 m1 bh

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

140,400.00 96,000.00 260,400.00 840,000.00 168,000.00 112,200.00 540,000.00 37,766.67 18,000.00 44,342.92 540,000.00 180,000.00 180,000.00 24,000.00 9,000.00 22,714.00 45,428.00 207,160.00 130,160.00 102,760.00 42,000.00

PEKERJAAN ARSITEKTUR no I. a.

jenis pekerjaan LANTAI 01 Pekerjaan Tanah 1 galian tanah fondasi batu kali 2 urug pasir bawah fondasi batu kali 3 urug tanah kembali

b.

volume

satuan

harga satuan

71.74 7.97 23.68

m3 m3 m3

51,810.00 212,388.00 17,270.00

1 2 3 4 5 6

Pekerjaan Beton Praktis LT.1 kolom praktis kolom skelet balok praktis balok skelet meja beton rabat beton

6.43 1.59 4.19 2.34 0.37 42.76

m3 m3 m3 m3 m3 m3

5,959,159.80 5,959,159.80 6,386,879.40 6,386,879.40 6,337,102.20 893,580.32

1 2 3 4

Pekerjaan Pasangan LT.1 pasangan dinding bata ringan plesteran acian sponengan

1,163.91 2,461.51 2,461.51 892.72

m2 m2 m2 m1

137,829.78 67,552.12 44,860.20 17,967.31

1 2 3 4

Pekerjaan Penutup Lantai LT.1 homogenous tile 60x60 keramik 40x40 plin homogenous tile 10x60 plin keramik 10x40

244.38 366.52 186.00 375.50

m2 m2 m1 m1

633,190.80 467,538.06 63,319.08 46,753.81

1 2 3 4

Pekerjaan Plafon LT.1 plafon gypsump rangka hollow plafon akustik rangka cross tie main tie lis profil gypsump compound

431.32 151.79 422.16 123.60

m2 m2 m1 m2

174,134.40 306,108.00 31,396.20 113,160.21

Pekerjaan Lavatory LT.1 plafon kalsiboard rangka hollow lis profil gypsump keramik lantai 30x30 keramik dinding 30x60 lis keramik dinding 10x30 kitchen zink kran dapur kran dinding urinoir sekat urinoir kloset duduk shower spray papper holder soap holder wastafel +asesorisnya (kran, kabel flexible, stop kran dll) kaca cermin

19.34 40.90 20.04 455.87 40.20 1.00 1.00 3.00 3.00 2.00 5.00 5.00 5.00 5.00 2.00 2.00

m2 m1 m2 m2 m1 unit bh bh unit unit unit unit unit unit unit unit

178,939.20 31,396.20 331,472.46 383,958.96 116,342.16 722,700.00 590,815.50 373,015.50 4,461,481.20 1,961,520.00 3,944,490.00 353,215.50 217,140.00 141,900.00 1,168,754.40 898,788.00

13.92 13.92 26.80 14.27 71.56

m2 m2 m2 m1 m1

113,160.21 36,029.93 467,538.06 46,753.81 171,755.32

c.

d.

e.

f. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 g. 1 2 3 4 5

Pekerjaan Tangga LT.1 compound cat interior keramik 40x40 plin keramik 10x40 stepnose

jumlah harga 5,818,933.28 3,717,016.82 1,693,044.61 408,871.85 ### 130,100,616.89 38,303,065.87 9,498,229.90 26,761,524.67 14,974,523.39 2,351,230.26 38,212,042.79 ### 453,165,704.76 160,421,546.67 166,280,402.36 110,423,949.46 16,039,806.28 ### 355,433,361.24 154,737,987.95 171,361,930.76 11,777,447.53 17,555,995.01 ### 148,813,371.62 75,106,821.43 46,465,610.95 13,254,203.26 13,986,735.99 ### 238,257,150.88 3,459,864.17 1,284,259.78 6,642,773.68 175,034,421.53 4,676,973.81 722,700.00 590,815.50 1,119,046.50 13,384,443.60 3,923,040.00 19,722,450.00 1,766,077.50 1,085,700.00 709,500.00 2,337,508.80 1,797,576.00 ### 49,682,446.80 1,575,583.30 501,661.77 12,532,211.27 667,049.66 12,291,204.49

6 relling tangga utama h. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 i.

Pekerjaan Partisi LT.1 1 partisi gypsum rangka hollow finishing cat interior

j.

m1

1,250,000.00

3.00 1.00 3.00 1.00 2.00 6.00 4.00 13.00 2.00 1.00 4.00 1.00 1.00 1.00 4.00 16.00 2.00 1.00 1.00 2.00 1.00 9.00 1.00 8.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit

11,730,946.59 12,020,323.59 9,314,225.53 12,319,401.60 5,874,616.63 5,074,639.23 3,666,013.54 3,832,401.65 7,765,703.00 8,210,942.12 6,977,784.08 2,711,801.89 2,818,691.16 16,000,000.00 3,008,053.51 5,930,218.25 6,164,357.21 3,210,919.86 1,954,171.76 1,901,595.99 10,304,784.31 5,216,041.85 5,216,041.85 2,853,162.07 8,077,115.73 4,045,848.14 4,151,229.64 4,151,229.64 716,608.20 1,433,216.40 2,087,425.36

329.81

m2

348,268.80

156.80 1,854.06 607.45 666.86

m2 m2 m2 m2

85,641.60 36,029.93 51,169.80 36,029.93

1 2 3 4

Pekerjaan Finishing LT.1 waterproofing km/wc cat interior cat exterior cat plafon

1 2 3 4 5 6

LANTAI 02 Pekerjaan Beton Praktis LT.2 kolom praktis kolom skelet balok praktis balok skelet meja beton rabat beton

5.36 2.36 4.20 2.35 0.37 37.13

m3 m3 m3 m3 m3 m3

5,959,159.80 5,959,159.80 6,386,879.40 6,386,879.40 6,337,102.20 893,580.32

1 2 3 4


1,166.52 2,461.69 2,461.69 744.54

m2 m2 m2 m1

137,829.78 67,552.12 44,860.20 17,967.31

156.41 373.97

m2 m2

633,190.80 467,538.06

II. a.

b.

c.

Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.1 pintu P2A pintu P2B pintu P4 pintu P5 pintu P7A pintu P8 pintu P9A pintu P9B pintu P10 pintu P11 pintu P12 pintu P15A pintu P15B pintu P16A (emergency) jendela J1 jendela J2A jendela J2B jendela J4A jendela J6A jendela J6B jendela J7A jendela J8A jendela J8B jendela J9A jendela J11 jendela J15 jendela J18A jendela J18B glass block GB1 glass block GB2 kisi kisi KS

17.69

Pekerjaan Penutup Lantai LT.2 1 homogenous tile 60x60 2 keramik 40x40

22,114,736.31 ### 505,507,439.70 35,192,839.77 12,020,323.59 27,942,676.58 12,319,401.60 11,749,233.26 30,447,835.40 14,664,054.14 49,821,221.42 15,531,406.01 8,210,942.12 27,911,136.34 2,711,801.89 2,818,691.16 16,000,000.00 12,032,214.05 94,883,491.93 12,328,714.41 3,210,919.86 1,954,171.76 3,803,191.98 10,304,784.31 46,944,376.62 5,216,041.85 22,825,296.56 8,077,115.73 4,045,848.14 4,151,229.64 4,151,229.64 716,608.20 1,433,216.40 2,087,425.36 ### 114,861,354.98 114,861,354.98 ### 135,340,541.47 13,428,641.93 66,801,808.05 31,083,003.38 24,027,088.12 ### ### 123,351,042.74 31,945,067.08 14,053,503.42 26,821,574.01 15,004,356.93 2,351,230.26 33,175,311.03 ### 450,883,587.24 160,781,511.50 166,292,658.72 110,432,088.70 13,377,328.31 ### 298,642,371.28 99,036,033.41 174,844,044.03

3 plin homogenous tile 10x60 4 plin keramik 10x40 d. 1 2 3 4 e. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 f. 1 2 3 4 5 6 g. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

136.31 345.03

m1 m1

63,319.08 46,753.81


347.84 196.91 401.20 88.23

m2 m2 m1 m2

174,134.40 306,108.00 31,396.20 113,160.21


19.34 40.90 20.04 455.87 40.20 1.00 1.00 3.00 3.00 2.00 5.00 5.00 5.00 5.00 2.00 2.00


178,939.20 31,396.20 331,472.46 383,958.96 116,342.16 722,700.00 590,815.50 373,015.50 4,461,481.20 1,961,520.00 3,944,490.00 353,215.50 217,140.00 141,900.00 1,168,754.40 898,788.00

Pekerjaan Tangga LT.2 compound cat interior keramik 40x40 plin keramik 10x40 stepnose relling tangga utama

13.92 13.92 26.80 14.27 71.56 17.69

m2 m2 m2 m1 m1 m1

113,160.21 36,029.93 467,538.06 46,753.81 171,755.32 1,250,000.00

Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.2 pintu P2A pintu P4 pintu P5 pintu P7A pintu P8 pintu P9A pintu P9B pintu P10 pintu P11 pintu P12 pintu P15A pintu P15B pintu P16A (emergency) pintu P16B (emergency) pintu PL curtain wall CW jendela J1 jendela J2A jendela J4B jendela J6A jendela J7A jendela J7C jendela J8A jendela J9A jendela J9B jendela J10

6.00 3.00 1.00 2.00 5.00 3.00 8.00 2.00 1.00 4.00 1.00 1.00 1.00 1.00 1.00 1.00 5.00 16.00 1.00 1.00 1.00 1.00 10.00 8.00 2.00 1.00

unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit

11,730,946.59 9,314,225.53 12,319,401.60 5,874,616.63 5,074,639.23 3,666,013.54 3,832,401.65 7,765,703.00 8,210,942.12 6,977,784.08 2,711,801.89 2,818,691.16 16,000,000.00 16,000,000.00 30,952,493.06 66,227,992.38 3,008,053.51 5,930,218.25 3,546,642.32 1,954,171.76 10,304,784.31 9,353,046.74 5,216,041.85 2,853,162.07 2,040,231.13 7,991,544.48

8,630,994.80 16,131,299.03 ### 143,427,052.12 60,570,736.49 60,276,700.05 12,596,054.39 9,983,561.19 ### 238,257,150.88 3,459,864.17 1,284,259.78 6,642,773.68 175,034,421.53 4,676,973.81 722,700.00 590,815.50 1,119,046.50 13,384,443.60 3,923,040.00 19,722,450.00 1,766,077.50 1,085,700.00 709,500.00 2,337,508.80 1,797,576.00 ### 49,682,446.80 1,575,583.30 501,661.77 12,532,211.27 667,049.66 12,291,204.49 22,114,736.31 ### 627,343,041.70 70,385,679.55 27,942,676.58 12,319,401.60 11,749,233.26 25,373,196.17 10,998,040.61 30,659,213.18 15,531,406.01 8,210,942.12 27,911,136.34 2,711,801.89 2,818,691.16 16,000,000.00 16,000,000.00 30,952,493.06 66,227,992.38 15,040,267.56 94,883,491.93 3,546,642.32 1,954,171.76 10,304,784.31 9,353,046.74 52,160,418.46 22,825,296.56 4,080,462.26 7,991,544.48

27 28 29 30 31 32 33 h.

jendela J11 jendela J12 jendela J15 glass block GB1 glass block GB2 glass block GB3 kisi kisi KS


i.

1.00 1.00 1.00 1.00 1.00 2.00 1.00

unit unit unit unit unit unit unit

8,077,115.73 12,592,168.33 4,045,848.14 716,608.20 1,433,216.40 229,314.62 2,087,425.36

243.35

m2

348,268.80

247.97 2,006.48 455.22 543.82

m2 m2 m2 m2

85,641.60 36,029.93 51,169.80 36,029.93

1 2 3 4


1 2 3 4 5 6


5.44 2.21 4.20 2.29 0.37 37.13

m3 m3 m3 m3 m3 m3

5,959,159.80 5,959,159.80 6,386,879.40 6,386,879.40 6,337,102.20 893,580.32

1 2 3 4


1,166.52 2,460.56 2,460.56 755.38

m2 m2 m2 m1

137,829.78 67,552.12 44,860.20 17,967.31

1 2 3 4


156.41 373.97 136.31 345.03

m2 m2 m1 m1

633,190.80 467,538.06 63,319.08 46,753.81

1 2 3 4


347.84 196.91 401.20 88.23

m2 m2 m1 m2

174,134.40 306,108.00 31,396.20 113,160.21


19.34 40.90 20.04 455.87 40.20 1.00 1.00 3.00 3.00 2.00 5.00 5.00 5.00 5.00 2.00 2.00


178,939.20 31,396.20 331,472.46 383,958.96 116,342.16 722,700.00 590,815.50 373,015.50 4,461,481.20 1,961,520.00 3,944,490.00 353,215.50 217,140.00 141,900.00 1,168,754.40 898,788.00

III. a.

b.

c.

d.

e. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

8,077,115.73 12,592,168.33 4,045,848.14 716,608.20 1,433,216.40 458,629.25 2,087,425.36 ### 84,752,067.75 84,752,067.75 ### 136,417,242.11 21,236,886.80 72,293,271.67 23,293,296.10 19,593,787.53 ### ### 122,551,319.88 32,410,286.51 13,181,217.00 26,821,574.01 14,611,701.07 2,351,230.26 33,175,311.03 ### 450,950,422.28 160,781,511.50 166,215,751.24 110,381,015.77 13,572,143.77 ### 298,642,371.28 99,036,033.41 174,844,044.03 8,630,994.80 16,131,299.03 ### 143,427,052.12 60,570,736.49 60,276,700.05 12,596,054.39 9,983,561.19 ### 238,257,150.88 3,459,864.17 1,284,259.78 6,642,773.68 175,034,421.53 4,676,973.81 722,700.00 590,815.50 1,119,046.50 13,384,443.60 3,923,040.00 19,722,450.00 1,766,077.50 1,085,700.00 709,500.00 2,337,508.80 1,797,576.00 ###

f. 1 2 3 4 5 6 g. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 h.

13.92 13.92 26.80 14.27 71.56 17.69

m2 m2 m2 m1 m1 m1

113,160.21 36,029.93 467,538.06 46,753.81 171,755.32 1,250,000.00

Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.3 pintu P2A pintu P4 pintu P5 pintu P7A pintu P8 pintu P9A pintu P9B pintu P10 pintu P11 pintu P12 pintu P15A pintu P15B pintu P16A (emergency) pintu P16B (emergency) pintu PL jendela J1 jendela J2A jendela J4B jendela J6A jendela J7A jendela J7C jendela J8A jendela J9A jendela J9B jendela J10 jendela J11 jendela J13 jendela J15 glass block GB1 glass block GB2 glass block GB3 kisi kisi KS

5.00 3.00 1.00 2.00 5.00 2.00 10.00 2.00 1.00 4.00 1.00 1.00 1.00 1.00 1.00 5.00 16.00 1.00 1.00 1.00 1.00 10.00 8.00 2.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00 1.00

unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit

11,730,946.59 9,314,225.53 12,319,401.60 5,874,616.63 5,074,639.23 3,666,013.54 3,832,401.65 7,765,703.00 8,210,942.12 6,977,784.08 2,711,801.89 2,818,691.16 16,000,000.00 16,000,000.00 30,952,493.06 3,008,053.51 5,930,218.25 3,546,642.32 1,954,171.76 10,304,784.31 9,353,046.74 5,216,041.85 2,853,162.07 2,040,231.13 7,991,544.48 8,077,115.73 13,402,647.40 4,045,848.14 716,608.20 1,433,216.40 229,314.62 2,087,425.36

243.35

m2

348,268.80

247.97 2,005.34 455.22 543.82

m2 m2 m2 m2

85,641.60 36,029.93 51,169.80 36,029.93


i. 1 2 3 4


1 2 3 4 5 6


5.75 2.42 4.34 2.24 0.37 37.13

m3 m3 m3 m3 m3 m3

5,959,159.80 5,959,159.80 6,386,879.40 6,386,879.40 6,337,102.20 893,580.32

Pekerjaan Pasangan LT.4 1 pasangan dinding bata ringan

1,205.78

m2

137,829.78

IV. a.

b.

Pekerjaan Tangga LT.3 compound cat interior keramik 40x40 plin keramik 10x40 stepnose relling tangga utama

49,682,446.80 1,575,583.30 501,661.77 12,532,211.27 667,049.66 12,291,204.49 22,114,736.31 ### 554,193,371.56 58,654,732.96 27,942,676.58 12,319,401.60 11,749,233.26 25,373,196.17 7,332,027.07 38,324,016.47 15,531,406.01 8,210,942.12 27,911,136.34 2,711,801.89 2,818,691.16 16,000,000.00 16,000,000.00 30,952,493.06 15,040,267.56 94,883,491.93 3,546,642.32 1,954,171.76 10,304,784.31 9,353,046.74 52,160,418.46 22,825,296.56 4,080,462.26 7,991,544.48 8,077,115.73 13,402,647.40 4,045,848.14 716,608.20 1,433,216.40 458,629.25 2,087,425.36 ### 84,752,067.75 84,752,067.75 ### 136,376,222.36 21,236,886.80 72,252,251.92 23,293,296.10 19,593,787.53 ### ### 126,242,452.74 34,271,164.20 14,441,186.27 27,724,266.99 14,279,293.99 2,351,230.26 33,175,311.03 ### 466,948,632.50 166,192,690.60

2 plesteran 3 acian 4 sponengan c.

2,547.80 2,547.80 798.75

m2 m2 m1

67,552.12 44,860.20 17,967.31

1 2 3 4


156.41 373.97 136.31 345.03

m2 m2 m1 m1

633,190.80 467,538.06 63,319.08 46,753.81

1 2 3 4


285.97 233.50 408.94 88.34

m2 m2 m1 m2

174,134.40 306,108.00 31,396.20 113,160.21

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16


19.34 40.90 20.04 455.87 40.20 1.00 1.00 3.00 3.00 2.00 5.00 5.00 5.00 5.00 2.00 2.00


178,939.20 31,396.20 331,472.46 383,958.96 116,342.16 722,700.00 590,815.50 373,015.50 4,461,481.20 1,961,520.00 3,944,490.00 353,215.50 217,140.00 141,900.00 1,168,754.40 898,788.00

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27

Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci LT.4 pintu P2A pintu P4 pintu P5 pintu P7A pintu P8 pintu P9A pintu P9B pintu P10 pintu P11 pintu P12 pintu P15A pintu P15B pintu P16A (emergency) pintu P16B (emergency) pintu PL jendela J1 jendela J2A jendela J4B jendela J6A jendela J7A jendela J7C jendela J8A jendela J9A jendela J9B jendela J10 jendela J11 jendela J13

5.00 2.00 1.00 6.00 3.00 3.00 6.00 2.00 1.00 4.00 1.00 1.00 1.00 1.00 1.00 2.00 17.00 1.00 1.00 1.00 1.00 9.00 7.00 2.00 1.00 1.00 1.00

unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit unit

11,730,946.59 9,314,225.53 12,319,401.60 5,874,616.63 5,074,639.23 3,666,013.54 3,832,401.65 7,765,703.00 8,210,942.12 6,977,784.08 2,711,801.89 2,818,691.16 16,000,000.00 16,000,000.00 30,952,493.06 3,008,053.51 5,930,218.25 3,546,642.32 1,954,171.76 10,304,784.31 9,353,046.74 5,216,041.85 2,853,162.07 2,040,231.13 7,991,544.48 8,077,115.73 13,402,647.40

d.

e.

f.

172,109,550.20 114,294,986.08 14,351,405.61 ### 298,642,371.28 99,036,033.41 174,844,044.03 8,630,994.80 16,131,299.03 ### 144,109,795.84 49,797,594.58 71,476,408.74 12,839,153.87 9,996,638.65 ### 238,257,150.88 3,459,864.17 1,284,259.78 6,642,773.68 175,034,421.53 4,676,973.81 722,700.00 590,815.50 1,119,046.50 13,384,443.60 3,923,040.00 19,722,450.00 1,766,077.50 1,085,700.00 709,500.00 2,337,508.80 1,797,576.00 ### 535,401,594.83 58,654,732.96 18,628,451.06 12,319,401.60 35,247,699.79 15,223,917.70 10,998,040.61 22,994,409.88 15,531,406.01 8,210,942.12 27,911,136.34 2,711,801.89 2,818,691.16 16,000,000.00 16,000,000.00 30,952,493.06 6,016,107.02 100,813,710.18 3,546,642.32 1,954,171.76 10,304,784.31 9,353,046.74 46,944,376.62 19,972,134.49 4,080,462.26 7,991,544.48 8,077,115.73 13,402,647.40

28 29 30 31 32

g.


h.

unit unit unit unit unit

4,045,848.14 716,608.20 1,433,216.40 229,314.62 2,087,425.36

243.35

m2

348,268.80


247.97 2,092.59 455.22 483.62

m2 m2 m2 m2

85,641.60 36,029.93 51,169.80 36,029.93

1 2 3 4 5

ATAP Pekerjaan Beton Praktis kolom praktis kolom skelet balok praktis balok skelet rabat beton

1.51 0.11 1.14 0.02 1.26

m3 m3 m3 m3 m3

5,959,159.80 5,959,159.80 6,386,879.40 6,386,879.40 893,580.32

1 2 3 4

Pekerjaan Pasangan pasangan dinding bata ringan plesteran acian sponengan

321.43 669.90 669.90 209.62

m2 m2 m2 m1

137,829.78 67,552.12 44,860.20 17,967.31

40.52 119.20

m2 m1

178,939.20 31,396.20

1.00

unit

2,711,801.89

a.

b.

d.

1.00 1.00 1.00 2.00 1.00

1 2 3 4 V.

c.

jendela J15 glass block GB1 glass block GB2 glass block GB3 kisi kisi KS

Pekerjaan Plafon 1 plafon tritisan kalsiboard 2 lis profil Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci 1 pintu P15A

e. 1 2 3 4 5 6

Pekerjaan Finishing waterproofing dag screeding cat interior cat exterior cat plafon cat exterior talang beton

601.90 601.90 475.28 194.63 64.36 741.37

m2 m2 m2 m2 m2 m2

85,641.60 67,552.12 36,029.93 51,169.80 36,029.93 51,169.80

1 2 3 4 5 6 7

Pekerjaan Penutup Atap pasang kaso + reng baja ringan galvalum genteng keramik nok genteng keramik lisplang GRC roofdrain saluran vertikal air hujan

635.69 635.69 635.69 58.39 72.96 13.55 417.45

m2 m2 m2 m1 m1 bh m1

267,121.80 98,122.20 184,074.00 166,678.97 142,964.71 165,000.00 65,000.00

f.

4,045,848.14 716,608.20 1,433,216.40 458,629.25 2,087,425.36 ### ### 84,752,067.75 84,752,067.75 ### 137,350,669.95 21,236,886.80 75,395,797.17 23,293,296.10 17,424,689.87 ### ### 18,214,296.24 8,993,854.51 678,444.99 7,263,356.44 153,738.27 1,124,902.03 ### 123,373,648.02 44,302,029.48 45,253,367.32 30,051,981.32 3,766,269.90 ### 10,993,057.58 7,250,593.35 3,742,464.23 ### 2,711,801.89 2,711,801.89 ### 159,545,887.23 51,548,093.75 40,659,949.34 17,124,132.02 9,959,063.08 2,318,890.06 37,935,758.98 ### 398,732,254.14 169,807,940.36 62,375,772.72 117,014,885.40 9,732,512.78 10,430,785.24 2,236,321.65 27,134,036.01

Daftar Analisa no

jenis pekerjaan 1 Pemasangan 1 m2 dinding bata ringan A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN bata ringan semen instan perekat air PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

2 Pemasangan 1 m2 plesteran A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN semen instan plesteran air PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

satuan

C. D. E. F.

BAHAN Semen Portland Pasir pasang PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

4 Pemasangan 1 m2 acian A. TENAGA pekerja tukang batu

harga satuan

jumlah harga

oh oh oh oh

0.300 60,000.00 0.100 72,000.00 0.010 78,000.00 0.015 84,000.00 jumlah tenaga kerja

18,000.00 7,200.00 780.00 1,260.00 27,240.00

bh zak m3

8.333 9,600.00 0.100 180,000.00 1.050 60.00 jumlah harga bahan

79,996.80 18,000.00 63.00 98,059.80

125,299.80

125,299.80 12,529.98 137,829.78

oh oh oh oh


18,000.00 10,800.00 1,170.00 1,260.00 31,230.00

zak ltr

0.417 72,000.00 2.917 60.00 jumlah harga bahan

30,006.00 175.02 30,181.02

%

%

3 A.4.4.2.3. Pemasangan 1 m2 plesteran 1SP : 3PP tebal 15mm. A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh B.

volume

kg m3

10.000

61,411.02

61,411.02 6,141.10 67,552.12


18,000.00 10,800.00 1,170.00 1,260.00 31,230.00

7.776 1,740.00 0.023 145,200.00 jumlah harga bahan

13,530.24 3,339.60 16,869.84

10.000

%

10.000

48,099.84

48,099.84 4,809.98 52,909.82

oh oh

0.300 0.150

60,000.00 72,000.00

18,000.00 10,800.00

B.

C. D. E. F.

kepala tukang mandor

oh oh

0.015 78,000.00 0.015 84,000.00 jumlah tenaga kerja

1,170.00 1,260.00 31,230.00

BAHAN semen instan acian air

zak ltr


9,510.00 42.00 9,552.00

PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

5 A.4.4.2.27. Pemasangan 1 m2 acian. A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN Semen portland air PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

6 Pemasangan 1 m1 sponengan A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN semen instan acian air PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

40,782.00

40,782.00 4,078.20 44,860.20

oh oh oh oh


18,000.00 10,800.00 1,170.00 1,260.00 31,230.00

zak ltr


5,655.00 42.00 5,697.00

%

36,927.00

36,927.00 3,692.70 40,619.70

oh oh oh oh


4,800.00 2,880.00 312.00 336.00 8,328.00

zak ltr


7,988.40 17.52 8,005.92

%

%

7 A.4.4.2.20. Pemasangan 1 m’ plesteran skoning 1SP : 3PP lebar 10 cm A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh B.

C.

BAHAN Semen portland pasir pasang PERALATAN

10.000

zak ltr

10.000

16,333.92

16,333.92 1,633.39 17,967.31


4,800.00 28,800.00 3,120.00 336.00 37,056.00


870.00 1,887.60 2,757.60

10.000

D. E. F.

JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

8 Pemasangan 1 m1 alumunium tali air A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN alumunium tali air PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

39,813.60

39,813.60 3,981.36 43,794.96

oh oh oh oh


4,800.00 2,880.00 312.00 336.00 8,328.00

m1

1.100 12,000.00 jumlah harga bahan

13,200.00 13,200.00

%

%

10.000

10.000

21,528.00

21,528.00 2,152.80 23,680.80

9 A.3.2.1.10. Pemasangan 1 m3 pondasi siklop, 60% beton campuran 1SP : 2 PB: 3 Kr dan 40% batu belah A. TENAGA pekerja oh 3.400 60,000.00 204,000.00 tukang batu oh 0.850 72,000.00 61,200.00 kepala tukang oh 0.085 78,000.00 6,630.00 mandor oh 0.170 84,000.00 14,280.00 jumlah tenaga kerja 286,110.00 B. BAHAN batu belah m3 0.480 148,800.00 71,424.00 Semen Portland kg 194.000 1,740.00 337,560.00 Pasir beton m3 0.312 145,200.00 45,302.40 kerikil m3 0.468 282,000.00 131,976.00 jumlah harga bahan 586,262.40 C. PERALATAN D. JUMLAH (A+B+C) 872,372.40 E. Overhead & Profit % 10.000 872,372.40 87,237.24 F. Harga Satuan Pekerjaan (D+E) 959,609.64 10 A.3.2.1.4. Pemasangan 1 m3 pondasi batu belah campuran 1SP : 6PP A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN batu belah Semen Portland Pasir beton PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

m3 kg m3

%

11 A.4.5.1.8. Pemasangan 1 m2 langit-langit rangka alluminium A. TENAGA


90,000.00 54,000.00 5,850.00 6,300.00 156,150.00

1.200 148,800.00 117.000 1,740.00 0.561 145,200.00 jumlah harga bahan

178,560.00 203,580.00 81,457.20 463,597.20

10.000

619,747.20

619,747.20 61,974.72 681,721.92

pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN Profil Allumunium hollow Kawat dia 4 mm Ramset kalsiboard PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

12 meng compound 1 m2 A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN compound Cat interior PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

oh oh oh oh


30,000.00 36,000.00 3,900.00 2,100.00 72,000.00

m1 kg bh lmbr

3.600 14,400.00 0.150 10,800.00 1.050 8,400.00 0.364 78,000.00 jumlah harga bahan

51,840.00 1,620.00 8,820.00 28,392.00 90,672.00

162,672.00

162,672.00 16,267.20 178,939.20

oh oh oh oh


24,000.00 14,400.00 1,560.00 1,680.00 41,640.00

kg m2


21,600.00 39,632.92 61,232.92

%

%

13 A.4.5.1.8. Pemasangan 1 m2 langit-langit rangka alluminium A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN Profil Allumunium hollow Kawat dia 4 mm Ramset Gypsum board PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

m1 kg bh lmbr

%

14 A.4.5.1.8. Pemasangan 1 m2 langit-langit rangka alluminium A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh

10.000

102,872.92

102,872.92 10,287.29 113,160.21


30,000.00 36,000.00 3,900.00 2,100.00 72,000.00


51,840.00 1,620.00 8,820.00 24,024.00 86,304.00

10.000

10.000

158,304.00

158,304.00 15,830.40 174,134.40

0.500 0.500 0.050 0.025

60,000.00 72,000.00 78,000.00 84,000.00

30,000.00 36,000.00 3,900.00 2,100.00

B.

C. D. E. F.

BAHAN Profil Allumunium cross tie main tie Kawat dia 4 mm Ramset Gypsum akustik PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

15 Pemasangan 1 m1 lis profil gypsum A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN List profil gypsum compound PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

m1 kg bh lmbr

jumlah tenaga kerja

72,000.00


64,800.00 1,620.00 8,820.00 131,040.00 206,280.00

278,280.00

278,280.00 27,828.00 306,108.00

oh oh oh oh


3,000.00 3,600.00 390.00 252.00 7,242.00

m1 kg


19,800.00 1,500.00 21,300.00

%

%

10.000

10.000

28,542.00

16 1 M2 MENGECAT TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR 2 LAPIS CAT PENUTUP A. TENAGA pekerja oh 0.020 60,000.00 tukang batu oh 0.063 72,000.00 kepala tukang oh 0.006 78,000.00 mandor oh 0.003 84,000.00 jumlah tenaga kerja B. BAHAN Plamir kg 0.100 33,420.00 Cat interior kg 0.100 63,768.00 Cat penutup 2 kali (cat interior) kg 0.260 63,768.00 jumlah harga bahan C. PERALATAN D. JUMLAH (A+B+C) E. Overhead & Profit % 10.000 32,754.48 F. Harga Satuan Pekerjaan (D+E) 17 1 M2 MENGECAT TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR 2 LAPIS CAT PENUTUP A. TENAGA pekerja oh 0.020 60,000.00 tukang batu oh 0.063 72,000.00 kepala tukang oh 0.006 78,000.00 mandor oh 0.003 84,000.00 jumlah tenaga kerja B. BAHAN Plamir kg 0.100 33,420.00 Cat exterior kg 0.100 102,000.00 Cat penutup 2 kali (cat interior) kg 0.260 102,000.00

28,542.00 2,854.20 31,396.20

1,200.00 4,536.00 468.00 252.00 6,456.00 3,342.00 6,376.80 16,579.68 26,298.48 32,754.48 3,275.45 36,029.93

1,200.00 4,536.00 468.00 252.00 6,456.00 3,342.00 10,200.00 26,520.00

jumlah harga bahan C. D. E. F.


18 1 M2 MENGECAT waterproofing A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN water proofing penutup 2 kali PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

46,518.00

46,518.00 4,651.80 51,169.80

oh oh oh oh


1,200.00 4,536.00 468.00 252.00 6,456.00

kg kg


20,400.00 51,000.00 71,400.00

%

%

10.000

10.000

77,856.00

19 1 M2 MENGECAT TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR 2 LAPIS CAT PENUTUP A. TENAGA pekerja oh 0.020 60,000.00 tukang batu oh 0.063 72,000.00 kepala tukang oh 0.006 78,000.00 mandor oh 0.003 84,000.00 jumlah tenaga kerja B. BAHAN Cat coating natural ltr 0.100 96,000.00 Cat penutup 2 kali (cat interior) ltr 0.260 96,000.00 jumlah harga bahan C. PERALATAN D. JUMLAH (A+B+C) E. Overhead & Profit % 10.000 41,016.00 F. Harga Satuan Pekerjaan (D+E) 20 A.5.1.1 4. Pemasangan 1 buah urinoir A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN Urinoir Semen Portland Pasir Pasang Perlengkapan PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

40,062.00

77,856.00 7,785.60 85,641.60

1,200.00 4,536.00 468.00 252.00 6,456.00 9,600.00 24,960.00 34,560.00 41,016.00 4,101.60 45,117.60

oh oh oh oh


60,000.00 72,000.00 7,800.00 4,200.00 144,000.00

unit kg m3 %

1.000 3,000,000.00 6.000 1,740.00 0.010 145,200.00 30.000 3,000,000.00 jumlah harga bahan

3,000,000.00 10,440.00 1,452.00 900,000.00 3,911,892.00

10.000

4,055,892.00 405,589.20 4,461,481.20

%

4,055,892.00

21 Pemasangan 1 buah sekat urinoir A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN sekat Urinoir Perlengkapan PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

22 A.5.1.1 5. Pemasangan 1 buah wastafel A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN Wastafel meja Semen Portland Pasir pasang Perlengkapan PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

23 A.5.1.1.1. Pemasangan 1 buah closet duduk/monoblock A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN kloset duduk Perlengkapan PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

24 Pemasangan 1 buah shower spray A. TENAGA pekerja tukang batu kepala tukang mandor

oh oh oh oh


30,000.00 36,000.00 3,900.00 2,100.00 72,000.00

unit %

1.000 1,488,000.00 15.000 1,488,000.00 jumlah harga bahan

1,488,000.00 223,200.00 1,711,200.00

10.000

1,783,200.00

1,783,200.00 178,320.00 1,961,520.00

oh oh oh oh


72,000.00 104,400.00 11,700.00 5,040.00 193,140.00

Unit Kg M3 %


765,600.00 10,440.00 1,452.00 91,872.00 869,364.00

%

1,062,504.00

1,062,504.00 106,250.40 1,168,754.40

oh oh oh oh


198,000.00 79,200.00 780.00 13,440.00 291,420.00

Unit %

1.000 3,108,000.00 6.000 3,108,000.00 jumlah harga bahan

3,108,000.00 186,480.00 3,294,480.00

%

10.000

%

10.000

3,585,900.00

3,585,900.00 358,590.00 3,944,490.00

oh oh oh oh

0.010 0.400 0.040 0.005

60,000.00 72,000.00 78,000.00 84,000.00

600.00 28,800.00 3,120.00 420.00

B.

C. D. E. F.

BAHAN shower spray Sealtape PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

25 Pemasangan 1 buah floordrain A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN floordrain PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

26 Pemasangan 1 buah soap holder A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN soap holder PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

27 Pemasangan 1 buah papper holder A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN papper holder PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

unit bh

jumlah tenaga kerja

32,940.00


288,000.00 165.00 288,165.00

321,105.00

321,105.00 32,110.50 353,215.50

oh oh oh oh


600.00 7,200.00 780.00 420.00 9,000.00

unit


510,000.00 510,000.00

%

10.000

519,000.00

519,000.00 51,900.00 570,900.00

oh oh oh oh


600.00 7,200.00 780.00 420.00 9,000.00

unit


120,000.00 120,000.00

%

10.000

129,000.00

129,000.00 12,900.00 141,900.00

oh oh oh oh


600.00 7,200.00 780.00 420.00 9,000.00

unit


188,400.00 188,400.00

%

%

28 A.5.1.1 12. Pemasangan 1 buah bak cuci piring stainlessteel

10.000

10.000

197,400.00

197,400.00 19,740.00 217,140.00

A.

B.

C. D. E. F.

TENAGA pekerja tukang batu kepala tukang mandor

oh oh oh oh


1,800.00 21,600.00 2,340.00 1,260.00 27,000.00

BAHAN Bak cuci stenlis stell Water drain + asesories

bh set


420,000.00 210,000.00 630,000.00


%

29 A.5.1.1 19. Pemasangan 1 buah kran diameter ½” atau 3/4” A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN kran dapur Sealtape PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

30 Pemasangan 1 unit kaca cermin A. TENAGA upah pasang B.

C. D. E. F.

BAHAN kaca cermin PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

unit bh

C. D.

BAHAN kran dinding Sealtape PERALATAN JUMLAH (A+B+C)

657,000.00 65,700.00 722,700.00


600.00 28,800.00 3,120.00 420.00 32,940.00


504,000.00 165.00 504,165.00

537,105.00

537,105.00 53,710.50 590,815.50

ls

1.000 74,280.00 jumlah tenaga kerja

74,280.00 74,280.00

unit


742,800.00 742,800.00

%

%

31 A.5.1.1 19. Pemasangan 1 buah kran diameter ½” atau 3/4” A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh B.

657,000.00

10.000

unit bh

10.000

817,080.00

817,080.00 81,708.00 898,788.00


600.00 28,800.00 3,120.00 420.00 32,940.00


306,000.00 165.00 306,165.00

10.000

339,105.00

E. F.

Overhead & Profit Harga Satuan Pekerjaan (D+E)

32 Pemasangan 1m2 lantai ukuran 60cm x60cm A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN homogenous tile polish 60x60 Semen Portland Pasir Pasang Semen warna PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

33 Pemasangan 1 m2 lantai ukuran 40cm x 40cm A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN homogenous tile 40x40 Semen Portland Pasir Pasang Semen warna PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

%

339,105.00

33,910.50 373,015.50

oh oh oh oh


42,000.00 25,200.00 2,730.00 2,940.00 72,870.00

m2 kg m3 kg


468,720.00 16,704.00 6,534.00 10,800.00 502,758.00

575,628.00

575,628.00 57,562.80 633,190.80

oh oh oh oh


42,000.00 25,200.00 2,730.00 2,940.00 72,870.00

m2 kg m3 kg


326,700.00 14,250.60 6,534.00 4,680.00 352,164.60

%

%

33 A.4.4.3.34.Pemasangan 1m2 lantai keramik ukuran 30cm x 30cm A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN keramik 30x30 Semen Portland Pasir Pasang Semen warna PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

10.000

m2 kg m3 kg

%

10.000

425,034.60

425,034.60 42,503.46 467,538.06


42,000.00 25,200.00 2,730.00 2,940.00 72,870.00


196,020.00 14,250.60 6,534.00 11,664.00 228,468.60

10.000

10.000

301,338.60

301,338.60 30,133.86 331,472.46

34 A.4.4.3.54.Pemasangan 1 m2 dinding keramik A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN keramik dinding 30x60 Semen Portland Pasir Pasang Semen warna PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

35 A.4.4.3.54.Pemasangan 1 m2 dinding keramik A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN lis keramik dinding Semen Portland Pasir Pasang Semen warna PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

36 Pemasangan 1 m2 dinding batu alam A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN batu andesit 20x40 cat coating natural Semen Portland Pasir Pasang Semen warna PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

oh oh oh oh


54,000.00 32,400.00 3,510.00 3,780.00 93,690.00

m2 kg m3 kg


222,600.00 16,182.00 2,613.60 13,968.00 255,363.60

349,053.60

349,053.60 34,905.36 383,958.96

oh oh oh oh


5,400.00 6,480.00 702.00 420.00 13,002.00

bh kg m3 kg


60,000.00 16,182.00 2,613.60 13,968.00 92,763.60

%

10.000

105,765.60

105,765.60 10,576.56 116,342.16

oh oh oh oh


54,000.00 32,400.00 3,510.00 3,780.00 93,690.00

m2 m2 kg m3 kg

1.060 140,400.00 1.060 45,117.60 9.300 1,740.00 0.018 145,200.00 1.940 7,200.00 jumlah harga bahan

148,824.00 47,824.66 16,182.00 2,613.60 13,968.00 229,412.26

%

%

10.000

10.000

323,102.26

323,102.26 32,310.23 355,412.48

37 A.4.4.3.28.Pemasangan 1 m1 stepnose A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN stepnoise Semen Portland Pasir Pasang Semen warna PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

38 Pemasangan 1 m2 galvalum A. TENAGA pekerja tukang kayu kepala tukang mandor B.

C. D. E. F. 39

BAHAN galvalum PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

oh oh oh oh


5,400.00 6,480.00 702.00 420.00 13,002.00

bh kg m3 kg


140,000.00 1,983.60 435.60 720.00 143,139.20

156,141.20

156,141.20 15,614.12 171,755.32

oh oh oh oh


9,000.00 3,540.00 390.00 672.00 13,602.00

m2


75,600.00 75,600.00

%

%

10.000

10.000

89,202.00

1 m2 Pek. Pasangan Baja Ringan (Bersertifikat dan bergaransi 10 tahun) A. TENAGA Pekerja oh 0.247 60,000.00 Tukang besi profil oh 0.176 78,000.00 Kepala tukang oh 0.117 78,000.00 Mandor oh 0.059 84,000.00 jumlah tenaga kerja B. BAHAN Main truss C-75-75 m1 2.800 19,800.00 Roof Bottom/Reng R 33-0.45 m1 5.100 12,600.00 Self drilling screw dia 6 x 20 mm (truss Screw) bh 25.000 660.00 Self drilling screw dia 4 x 16 mm (Roof Bottom Sc bh 35.000 600.00 Dynabol dia 12 x 120 mm bh 1.000 3,000.00 jumlah harga bahan C. PERALATAN & MOBILISASI ls 1.000 40,050.00 D. JUMLAH (A+B+C) E. Overhead & Profit % 10.000 242,838.00 F. Harga Satuan Pekerjaan (D+E)

40 A.4.5.2.30. Pemasangan 1 m2 genteng keramik A. TENAGA pekerja tukang batu

oh oh

0.200 0.100

60,000.00 72,000.00

89,202.00 8,920.20 98,122.20

14,820.00 13,728.00 9,126.00 4,914.00 42,588.00 55,440.00 64,260.00 16,500.00 21,000.00 3,000.00 160,200.00 40,050.00 242,838.00 24,283.80 267,121.80

12,000.00 7,200.00

B.

C. D. E. F.

kepala tukang mandor

oh oh


780.00 840.00 20,820.00

BAHAN genteng keramik Paku 2”-3”

bh kg


138,600.00 7,920.00 146,520.00

%

10.000

167,340.00

167,340.00 16,734.00 184,074.00

oh oh oh oh


24,000.00 14,400.00 1,560.00 1,680.00 41,640.00

bh kg kg m3 m2 kg

3.500 18,000.00 0.050 17,940.00 10.800 1,740.00 0.032 145,200.00 0.330 46,518.00 1.000 7,200.00 jumlah harga bahan

63,000.00 897.00 18,792.00 4,646.40 15,350.94 7,200.00 109,886.34

%

10.000

151,526.34

151,526.34 15,152.63 166,678.97

oh oh oh oh


6,000.00 14,400.00 1,560.00 420.00 22,380.00

m1 m2 kg


85,800.00 20,467.92 1,320.00 107,587.92


41 A.4.5.2.34. Pemasangan 1 m’ nok genteng beton A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN nok genteng keramik Paku biasa ½”-1” Semen portland pasir pasang cat exterior semen warna PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

42 A.4.6.1.22. Pemasangan 1 m’ lisplank A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN lisplang GRC cat exterior Paku 2”-3” PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

43 Pemasangan 1 m2 ornamen GRC A. TENAGA pekerja tukang batu kepala tukang mandor

%

oh oh oh oh

129,967.92

129,967.92 12,996.79 142,964.71


48,000.00 28,800.00 3,120.00 3,360.00 83,280.00

10.000

B.

C. D. E. F.

BAHAN GRC cetak cat exterior pola ornamen PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

44 Pemasangan 1 m2 GRC cetak A. TENAGA pekerja tukang batu kepala tukang mandor B.

C. D. E. F.

BAHAN GRC cetak cat exterior PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

m2 m2 ls

C. D. E. F.

BAHAN GRC cetak cat exterior PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

46 Pemasangan 1 m2 dinding bata expose A. TENAGA pekerja tukang batu kepala tukang mandor B.

C.

BAHAN bata expose Semen Portland Pasir Pasang Semen warna PERALATAN

792,000.00 102,339.60 198,000.00 1,092,339.60

1,175,619.60

1,175,619.60 117,561.96 1,293,181.56

oh oh oh oh


24,000.00 14,400.00 1,560.00 1,680.00 41,640.00

m2 m2


792,000.00 102,339.60 894,339.60

%

%

45 Pemasangan 1 unit sirip vertikal GRC finishing cat eksterior A. TENAGA pekerja oh tukang batu oh kepala tukang oh mandor oh B.


m2 m2

10.000

935,979.60

935,979.60 93,597.96 1,029,577.56


24,000.00 14,400.00 1,560.00 1,680.00 41,640.00


306,000.00 60,892.06 366,892.06

10.000

408,532.06

408,532.06 40,853.21 449,385.27

oh oh oh oh


27,000.00 16,200.00 1,755.00 1,890.00 46,845.00

bh kg m3 kg


270,000.00 16,182.00 2,613.60 13,968.00 302,763.60

%

10.000

D. E. F.


%

10.000

349,608.60

349,608.60 34,960.86 384,569.46

47 A.4.6.1.5. Pembuatan dan pemasangan 1 m2 daun pintu panel, kayu kelas I atau II A. TENAGA

B.

pekerja tukang kayu kepala tukang mandor

oh oh oh oh

60,000.00 1.000 70,800.00 3.000 78,000.00 0.300 84,000.00 0.050 jumlah tenaga kerja

60,000.00 212,400.00 23,400.00 4,200.00 300,000.00

BAHAN Papan kayu jati kelas I Lem kayu

m3 kg

25,800,000.00 0.040 45,000.00 0.500 jumlah harga bahan

1,032,000.00 22,500.00 1,054,500.00

C. D.

PERALATAN JUMLAH (A+B+C)

E.

Overhead & Profit

F.

Harga Satuan Pekerjaan (D+E)

48 Pemasangan 1 unit pintu P1 A. TENAGA upah pasang B.

C. D. E. F.

BAHAN kosen frame shape plat baja 1,2 mm kaca bening 6 mm jalusi flush bolts engsel lockcase lever handle asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

49 Pemasangan 1 unit pintu P2a A. TENAGA upah pasang B.

BAHAN kosen allumunium 4"x1¾"x1,5mm panel kayu jati 2 cm ram kayu jati 3.5/12 cm ram kayu jati 3.5/20 cm Klose kayu jati

1,354,500.00 dimasukkan di tiap2 analisa pintu/jendela 1,354,500.00 jumlah /m2 1,354,500.00 jumlah /m1 kayu 3.5/12 jumlah /m1 kayu 3.5/20 jumlah /m1 kayu 3.5/10 Klose kayu jati

162,540.00 270,900.00 135,450.00 26,006.40

jumlah /m1 grill kayu

16,152.41

oh

0.100 12,228,621.31 jumlah tenaga kerja

1,222,862.13 1,222,862.13

m1 m2 m2 m2 bh bh m2 m2 ls

5.800 180,000.00 5.880 1,131,840.00 0.138 126,000.00 4.320 900,000.00 2.000 114,000.00 6.000 66,000.00 0.138 132,000.00 4.320 516,000.00 1.000 122,286.21 jumlah harga bahan

1,044,000.00 6,655,219.20 17,402.11 3,888,000.00 228,000.00 396,000.00 18,230.78 2,229,120.00 122,286.21 14,598,258.31

15,821,120.44

15,821,120.44 1,582,112.04 17,403,232.48

oh


960,765.49 960,765.49

m1 m2 m1 m1 bh

8.900 1.646 9.800 1.500 6.000

%

10.000

186,000.00 1,354,500.00 162,540.00 270,900.00 26,006.40

1,655,400.00 2,229,642.45 1,592,892.00 406,350.00 156,038.40

ram jendela allumunium kaca bening 5 mm engsel flush bolts lever handle lockcase double cylinder casement stay silent melamin asesoris pendukung (skrup, fisher dll) C. D. E. F.


50 Pemasangan 1 unit pintu P2b A. TENAGA upah pasang B.

C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm panel kayu jati 2 cm ram kayu jati 3.5/12 cm ram kayu jati 3.5/20 cm Klose kayu jati ram jendela allumunium rambuncis kaca bening 5 mm engsel flush bolts lever handle lockcase double cylinder casement stay silent melamin hollow 80 x 40 x 2mm asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


BAHAN kosen allumunium 4"x1¾"x1,5mm panel kayu jati 2 cm ram kayu jati 3.5/12 cm ram kayu jati 3.5/20 cm Klose kayu jati

m2 m2 bh bh unit unit unit bh m1 m2 ls

4.700 150,000.00 0.916 114,000.00 6.000 66,000.00 2.000 114,000.00 1.000 516,000.00 1.000 132,000.00 1.000 90,000.00 4.000 114,000.00 13.800 4,200.00 5.880 150,000.00 1.000 96,076.55 jumlah harga bahan

705,000.00 104,372.02 396,000.00 228,000.00 516,000.00 132,000.00 90,000.00 456,000.00 57,960.00 882,000.00 96,076.55 9,703,731.41

10,664,496.90

10,664,496.90 1,066,449.69 11,730,946.59

oh


984,465.49 984,465.49

m1 m2 m1 m1 bh m2 bh m2 bh bh unit unit unit bh m1 m2 m1 ls

8.900 186,000.00 1.646 1,354,500.00 9.800 162,540.00 1.500 270,900.00 6.000 26,006.40 4.700 150,000.00 2.000 42,000.00 0.916 114,000.00 6.000 66,000.00 2.000 114,000.00 1.000 516,000.00 1.000 132,000.00 1.000 90,000.00 4.000 114,000.00 13.800 4,200.00 5.880 150,000.00 7.500 20,400.00 1.000 98,446.55 jumlah harga bahan

1,655,400.00 2,229,642.45 1,592,892.00 406,350.00 156,038.40 705,000.00 84,000.00 104,372.02 396,000.00 228,000.00 516,000.00 132,000.00 90,000.00 456,000.00 57,960.00 882,000.00 153,000.00 98,446.55 9,943,101.41

%

%

oh

m1 m2 m1 m1 bh

10.000

10,927,566.90

10,927,566.90 1,092,756.69 12,020,323.59


1,260,138.11 1,260,138.11

10.000

6.637 4.140 14.642 1.848 6.000

186,000.00 1,354,500.00 162,540.00 270,900.00 26,006.40

1,234,482.00 5,607,630.00 2,379,910.68 500,623.20 156,038.40

kaca bening 5 mm engsel flush bolts lever handle lockcase melamin silent double cylinder asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm panel kayu jati 2 cm ram kayu jati 3.5/12 cm ram kayu jati 3.5/20 cm Klose kayu jati kaca bening 5 mm engsel flush bolts lever handle lockcase melamin silent double cylinder asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

53 Pemasangan 1 unit pintu P3c A. TENAGA upah pasang B.

BAHAN kosen allumunium 4"x1¾"x1,5mm panel kayu jati 2 cm ram kayu jati 3.5/12 cm ram kayu jati 3.5/20 cm Klose kayu jati flush bolts engsel flush bolts lever handle lockcase melamin

m2 bh bh unit unit m2 m1 unit ls

0.262 114,000.00 6.000 66,000.00 2.000 114,000.00 1.000 516,000.00 1.000 132,000.00 8.501 150,000.00 13.274 4,200.00 1.000 90,000.00 1.000 126,013.81 jumlah harga bahan

29,826.05 396,000.00 228,000.00 516,000.00 132,000.00 1,275,120.00 55,750.80 90,000.00 126,013.81 12,727,394.94

10.000

13,987,533.05

13,987,533.05 1,398,753.31 15,386,286.36

oh


1,092,881.12 1,092,881.12

m1 m2 m1 m1 bh m2 bh bh unit unit m2 m1 unit ls

5.991 186,000.00 3.225 1,354,500.00 14.642 162,540.00 1.848 270,900.00 6.000 26,006.40 0.262 114,000.00 6.000 66,000.00 2.000 114,000.00 1.000 516,000.00 1.000 132,000.00 6.450 150,000.00 11.982 4,200.00 1.000 90,000.00 1.000 109,288.11 jumlah harga bahan

1,114,326.00 4,368,262.50 2,379,910.68 500,623.20 156,038.40 29,826.05 396,000.00 228,000.00 516,000.00 132,000.00 967,500.00 50,324.40 90,000.00 109,288.11 11,038,099.34

10.000

12,130,980.46

12,130,980.46 1,213,098.05 13,344,078.51


1,075,470.53 1,075,470.53

%

%

oh

m1 m2 m1 m1 bh m2 bh bh unit unit m2

5.888 3.010 14.642 1.848 6.000 2.000 6.000 2.000 1.000 1.000 6.020

186,000.00 1,354,500.00 162,540.00 270,900.00 26,006.40 114,000.00 66,000.00 114,000.00 516,000.00 132,000.00 150,000.00

1,095,168.00 4,077,045.00 2,379,910.68 500,623.20 156,038.40 228,000.00 396,000.00 228,000.00 516,000.00 132,000.00 903,000.00

silent double cylinder asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium ram jendela allumunium Klose kayu jati engsel silent lever handle lockcase double cylinder door closer kaca bening 5 mm asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


C. D. E. F.

BAHAN kaca bening 12 mm Corner Lock Top Patch Floor hinge Corner Lock pull handle stainless asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


BAHAN kosen allumunium 4"x1¾"x1,5mm

m1 unit ls


52,920.00 90,000.00 107,547.05 10,862,252.33

10.000

11,937,722.86

11,937,722.86 1,193,772.29 13,131,495.15

oh


762,835.83 762,835.83

m1 m1 m1 bh bh m1 unit unit unit unit m2 ls

8.900 186,000.00 10.720 186,000.00 4.700 150,000.00 8.000 26,006.40 6.000 66,000.00 13.800 4,200.00 1.000 516,000.00 1.000 132,000.00 1.000 90,000.00 2.000 780,000.00 2.755 114,000.00 1.000 76,283.58 jumlah harga bahan

1,655,400.00 1,993,920.00 705,000.00 208,051.20 396,000.00 57,960.00 516,000.00 132,000.00 90,000.00 1,560,000.00 314,027.14 76,283.58 7,704,641.92

10.000

8,467,477.75

8,467,477.75 846,747.78 9,314,225.53

oh


1,008,960.00 1,008,960.00

m2 unit unit unit unit unit ls

3.780 480,000.00 2.000 492,000.00 2.000 153,600.00 2.000 2,100,000.00 2.000 492,000.00 2.000 900,000.00 1.000 100,896.00 jumlah harga bahan

1,814,400.00 984,000.00 307,200.00 4,200,000.00 984,000.00 1,800,000.00 100,896.00 10,190,496.00

%

%

11,199,456.00

11,199,456.00 1,119,945.60 12,319,401.60

oh


705,804.50 705,804.50

m1

5.200

967,200.00

%

10.000

186,000.00

panel kayu jati 2 cm ram kayu jati 3.5/12 cm ram kayu jati 3.5/20 cm Klose kayu jati kaca bening 5 mm engsel lever handle lockcase melamin door closer silent double cylinder asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium ram jendela allumunium Klose kayu jati kaca bening 5 mm engsel lever handle lockcase door closer silent double cylinder asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium ram jendela allumunium Klose kayu jati kaca bening 5 mm engsel lever handle lockcase door closer

m2 m1 m1 bh m2 bh unit unit m2 unit m1 unit ls

1.505 1,354,500.00 7.321 162,540.00 0.924 270,900.00 7.000 26,006.40 0.183 114,000.00 6.000 66,000.00 1.000 516,000.00 1.000 132,000.00 3.010 150,000.00 1.000 780,000.00 10.400 4,200.00 1.000 90,000.00 1.000 70,580.45 jumlah harga bahan

2,038,522.50 1,189,955.34 250,311.60 182,044.80 20,830.76 396,000.00 516,000.00 132,000.00 451,500.00 780,000.00 43,680.00 90,000.00 70,580.45 7,128,625.45

10.000

7,834,429.95

7,834,429.95 783,443.00 8,617,872.95

oh


481,131.58 481,131.58

m1 m2 m1 m1 m2 bh unit unit unit m1 unit ls


1,320,600.00 1,034,160.00 390,000.00 104,025.60 186,890.23 198,000.00 516,000.00 132,000.00 780,000.00 59,640.00 90,000.00 48,113.16 4,859,428.99

10.000

5,340,560.57

5,340,560.57 534,056.06 5,874,616.63

oh


472,739.82 472,739.82

m1 m2 m1 m1 m2 bh unit unit unit

7.000 5.560 2.400 4.000 1.396 3.000 1.000 1.000 1.000

%

%

186,000.00 186,000.00 150,000.00 26,006.40 114,000.00 66,000.00 516,000.00 132,000.00 780,000.00

1,302,000.00 1,034,160.00 360,000.00 104,025.60 159,132.60 198,000.00 516,000.00 132,000.00 780,000.00

silent double cylinder asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium Klose kayu jati kaca bening 5 mm engsel lever handle lockcase door closer silent hollow 80 x 40 x 2mm double cylinder asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


C. D. E. F.

BAHAN ram pintu allumunium kaca bening 5 mm rell allumunium pintu geser lever handle lockcase double cylinder asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


BAHAN ram pintu allumunium

m1 unit ls


52,080.00 90,000.00 47,273.98 4,774,672.18

10.000

5,247,412.00

5,247,412.00 524,741.20 5,772,153.20

oh


415,613.37 415,613.37

m1 m2 m1 m2 bh unit unit unit m1 m1 unit ls


967,200.00 1,034,160.00 104,025.60 150,308.09 198,000.00 516,000.00 132,000.00 780,000.00 43,680.00 140,760.00 90,000.00 41,561.34 4,197,695.02

10.000

4,613,308.39

4,613,308.39 461,330.84 5,074,639.23

oh


300,246.81 300,246.81

m2 m2 m1 unit unit unit ls

5.560 186,000.00 1.318 114,000.00 2.000 540,000.00 1.000 516,000.00 1.000 132,000.00 1.000 90,000.00 1.000 30,024.68 jumlah harga bahan

1,034,160.00 150,308.09 1,080,000.00 516,000.00 132,000.00 90,000.00 30,024.68 3,032,492.77

%

%

3,332,739.58

3,332,739.58 333,273.96 3,666,013.54

oh


313,874.01 313,874.01

m2

5.560

%

10.000

186,000.00

1,034,160.00

kaca bening 5 mm rell allumunium pintu geser lever handle lockcase hollow 80 x 40 x 2mm double cylinder asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium ram jendela allumunium Klose kayu jati engsel silent lever handle lockcase double cylinder door closer kaca bening 5 mm kisi-kisi alumunium kaca es 5 mm asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium ram jendela allumunium Klose kayu jati engsel silent lever handle lockcase double cylinder door closer kaca bening 5 mm kisi-kisi alumunium kaca es 5 mm

m2 m1 unit unit m1 unit ls


150,308.09 1,080,000.00 516,000.00 132,000.00 136,272.00 90,000.00 31,387.40 3,170,127.49

3,484,001.50

3,484,001.50 348,400.15 3,832,401.65

oh


636,011.71 636,011.71

m1 m1 m1 bh bh m1 unit unit unit unit m2 m1 m2 ls

7.100 186,000.00 8.280 186,000.00 2.600 150,000.00 4.000 26,006.40 3.000 66,000.00 12.600 4,200.00 1.000 516,000.00 1.000 132,000.00 1.000 90,000.00 1.000 780,000.00 0.326 114,000.00 7.436 150,000.00 0.636 132,000.00 1.000 63,601.17 jumlah harga bahan

1,320,600.00 1,540,080.00 390,000.00 104,025.60 198,000.00 52,920.00 516,000.00 132,000.00 90,000.00 780,000.00 37,118.40 1,115,400.00 83,973.12 63,601.17 6,423,718.29

10.000

7,059,730.00

7,059,730.00 705,973.00 7,765,703.00


672,476.83 672,476.83

%

%

oh

m1 m1 m1 bh bh m1 unit unit unit unit m2 m1 m2

10.000

7.300 8.880 2.800 4.000 3.000 12.800 1.000 1.000 1.000 1.000 0.370 8.536 0.750

186,000.00 186,000.00 150,000.00 26,006.40 66,000.00 4,200.00 516,000.00 132,000.00 90,000.00 780,000.00 114,000.00 150,000.00 132,000.00

1,357,800.00 1,651,680.00 420,000.00 104,025.60 198,000.00 53,760.00 516,000.00 132,000.00 90,000.00 780,000.00 42,134.40 1,280,400.00 98,968.32

asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium Klose kayu jati engsel silent lever handle lockcase double cylinder door closer kaca bening 5 mm kisi-kisi alumunium kaca es 5 mm asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium Klose kayu jati engsel silent lever handle lockcase double cylinder door closer kisi-kisi alumunium kaca es 5 mm asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

66 Pemasangan 1 unit pintu P14 A. TENAGA

ls


67,247.68 6,792,016.00

7,464,492.84

7,464,492.84 746,449.28 8,210,942.12

oh


571,481.09 571,481.09

m1 m1 bh bh m1 unit unit unit unit m2 m1 m2 ls

6.000 186,000.00 8.280 186,000.00 4.000 26,006.40 3.000 66,000.00 10.400 4,200.00 1.000 516,000.00 1.000 132,000.00 1.000 90,000.00 1.000 780,000.00 0.324 114,000.00 7.436 150,000.00 0.324 132,000.00 1.000 57,148.11 jumlah harga bahan

1,116,000.00 1,540,080.00 104,025.60 198,000.00 43,680.00 516,000.00 132,000.00 90,000.00 780,000.00 36,899.52 1,115,400.00 42,725.76 57,148.11 5,771,958.99

10.000

6,343,440.08

6,343,440.08 634,344.01 6,977,784.08

oh


571,915.87 571,915.87

m1 m1 bh bh m1 unit unit unit unit m1 m2 ls


1,116,000.00 1,540,080.00 104,025.60 198,000.00 43,680.00 516,000.00 132,000.00 90,000.00 780,000.00 1,115,400.00 83,973.12 57,191.59 5,776,350.31

10.000

6,348,266.18 634,826.62 6,983,092.80

%

%

%

10.000

6,348,266.18

B.

C. D. E. F.

upah pasang

oh


604,879.39 604,879.39

BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium Klose kayu jati engsel silent lever handle lockcase double cylinder door closer kisi-kisi alumunium kaca es 5 mm asesoris pendukung (skrup, fisher dll)

m1 m1 bh bh m1 unit unit unit unit m1 m2 ls


1,153,200.00 1,651,680.00 104,025.60 198,000.00 44,520.00 516,000.00 132,000.00 90,000.00 780,000.00 1,280,400.00 98,968.32 60,487.94 6,109,281.86

10.000

6,714,161.25

6,714,161.25 671,416.13 7,385,577.38

oh


222,096.80 222,096.80

m1 m1 bh bh m1 unit unit unit m2 ls

3.500 186,000.00 3.100 186,000.00 2.000 26,006.40 2.000 66,000.00 5.800 4,200.00 1.000 516,000.00 1.000 132,000.00 1.000 90,000.00 0.356 132,000.00 1.000 22,209.68 jumlah harga bahan

651,000.00 576,600.00 52,012.80 132,000.00 24,360.00 516,000.00 132,000.00 90,000.00 46,995.17 22,209.68 2,243,177.65



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium Klose kayu jati engsel silent lever handle lockcase double cylinder kaca es 5 mm asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


BAHAN kosen allumunium 4"x1¾"x1,5mm ram pintu allumunium Klose kayu jati engsel silent lever handle lockcase double cylinder kaca es 5 mm

%

2,465,274.44

2,465,274.44 246,527.44 2,711,801.89

oh


230,851.04 230,851.04

m1 m1 bh bh m1 unit unit unit m2

3.700 3.300 2.000 2.000 6.000 1.000 1.000 1.000 0.449

688,200.00 613,800.00 52,012.80 132,000.00 25,200.00 516,000.00 132,000.00 90,000.00 59,297.57

%

10.000

186,000.00 186,000.00 26,006.40 66,000.00 4,200.00 516,000.00 132,000.00 90,000.00 132,000.00



69 Pemasangan 1 unit pintu lipat PL A. TENAGA upah pasang B.

C. D. E. F.

BAHAN rell pintu lipat ram kayu jati 3.5/12 cm Klose kayu jati engsel flush bolts lever handle lockcase double cylinder glasswool profil alumunium MDF 6mm asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

70 Pemasangan 1 unit jendela J1 A. TENAGA upah pasang B.

C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca bening 5 mm casement stay rambuncis silent asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

71 Pemasangan 1 unit jendela J2a A. TENAGA upah pasang B.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca bening 5 mm

ls


23,085.10 2,331,595.47

2,562,446.51

2,562,446.51 256,244.65 2,818,691.16

oh


2,535,011.72 2,535,011.72

m1 m1 bh bh bh unit unit unit m2 m1 m2 ls


3,510,000.00 13,315,276.80 624,153.60 1,584,000.00 798,000.00 516,000.00 132,000.00 90,000.00 757,327.41 2,244,960.00 1,778,399.36 253,501.17 25,603,618.34

%

10.000

28,138,630.06

28,138,630.06 2,813,863.01 30,952,493.06

oh


246,359.83 246,359.83

m1 m1 m2 bh bh m1 ls


990,450.00 810,000.00 84,928.29 456,000.00 84,000.00 38,220.00 24,635.98 2,488,234.27

%

%

oh

m1 m1 m2

10.000

2,734,594.10

2,734,594.10 273,459.41 3,008,053.51


485,685.36 485,685.36

10.000

9.600 11.600 1.732

186,000.00 150,000.00 114,000.00

1,785,600.00 1,740,000.00 197,493.60

casement stay rambuncis silent asesoris pendukung (skrup, fisher dll) C. D. E. F.


72 Pemasangan 1 unit jendela J2b A. TENAGA upah pasang B.

C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca bening 5 mm casement stay rambuncis silent hollow 80 x 40 x 2mm asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

73 Pemasangan 1 unit jendela J4A A. TENAGA upah pasang B.

C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca es 5 mm casement stay rambuncis karet silent jalusi asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

74 Pemasangan 1 unit jendela J4B A. TENAGA upah pasang B.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium

bh bh m1 ls


912,000.00 168,000.00 53,760.00 48,568.54 4,905,422.14

%

10.000

5,391,107.50

5,391,107.50 539,110.75 5,930,218.25

oh


504,861.36 504,861.36

m1 m1 m2 bh bh m1 m1 ls

9.600 186,000.00 11.600 150,000.00 1.732 114,000.00 8.000 114,000.00 4.000 42,000.00 12.800 4,200.00 9.400 20,400.00 1.000 50,486.14 jumlah harga bahan

1,785,600.00 1,740,000.00 197,493.60 912,000.00 168,000.00 53,760.00 191,760.00 50,486.14 5,099,099.74

10.000

5,603,961.10

5,603,961.10 560,396.11 6,164,357.21

oh


215,152.98 215,152.98

m1 m1 m2 bh bh m1 m1 m2 ls

7.540 186,000.00 2.200 150,000.00 0.713 132,000.00 2.000 114,000.00 1.000 42,000.00 4.709 2,160.00 10.680 4,200.00 0.590 900,000.00 1.000 21,515.30 jumlah harga bahan

1,402,440.00 330,000.00 94,063.20 228,000.00 42,000.00 10,170.58 44,856.00 530,820.00 21,515.30 2,703,865.07

10.000

2,919,018.05

2,919,018.05 291,901.81 3,210,919.86

oh


222,151.38 222,151.38

m1 m1

7.900 2.200

%

%

186,000.00 150,000.00

1,469,400.00 330,000.00

kaca es 5 mm casement stay rambuncis karet silent jalusi asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca es 5 mm casement stay rambuncis silent asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


C. D. E. F.



BAHAN kosen allumunium 4"x1¾"x1,5mm kaca es 5 mm

m2 bh bh m1 m1 m2 ls


94,063.20 228,000.00 42,000.00 10,170.58 47,880.00 758,340.00 22,215.14 3,002,068.91

10.000

3,224,220.29

3,224,220.29 322,422.03 3,546,642.32

oh


160,046.83 160,046.83



837,000.00 345,000.00 110,668.27 228,000.00 42,000.00 37,800.00 16,004.68 1,616,472.95

%

1,776,519.78

1,776,519.78 177,651.98 1,954,171.76

oh


155,740.87 155,740.87



818,400.00 330,000.00 102,048.67 228,000.00 42,000.00 36,960.00 15,574.09 1,572,982.76

%

10.000

1,728,723.63

1,728,723.63 172,872.36 1,901,595.99

oh


192,744.85 192,744.85

m1 m2

5.610 0.601

%

10.000

186,000.00 132,000.00

1,043,460.00 79,384.80

silent kisi-kisi alumunium asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca es 5 mm casement stay rambuncis silent kisi-kisi alumunium asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


C. D. E. F.



BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca es 5 mm casement stay

m1 m1 ls


37,296.00 767,307.69 19,274.48 1,946,722.98

2,139,467.83

2,139,467.83 213,946.78 2,353,414.61

oh


353,711.33 353,711.33



1,171,800.00 330,000.00 102,048.67 228,000.00 42,000.00 47,880.00 1,615,384.62 35,371.13 3,572,484.42

10.000

3,926,195.75

3,926,195.75 392,619.57 4,318,815.32

oh


843,962.68 843,962.68



2,883,000.00 870,000.00 226,972.94 456,000.00 84,000.00 73,500.00 3,846,153.85 84,396.27 8,524,023.06

%

10.000

%

%

oh

m1 m1 m2 bh

10.000

9,367,985.74

9,367,985.74 936,798.57 10,304,784.31


817,980.22 817,980.22

15.400 5.800 1.719 4.000

186,000.00 150,000.00 132,000.00 114,000.00

2,864,400.00 870,000.00 226,972.94 456,000.00

rambuncis silent kisi-kisi alumunium asesoris pendukung (skrup, fisher dll) C. D. E. F.


81 Pemasangan 1 unit jendela J7c A. TENAGA upah pasang B.

C. D. E. F.



C. D. E. F.



BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca es 5 mm casement stay

bh m1 m1 ls


84,000.00 72,660.00 3,605,769.23 81,798.02 8,261,600.20

%

10.000

9,079,580.41

9,079,580.41 907,958.04 9,987,538.46

oh


766,015.29 766,015.29



2,827,200.00 870,000.00 226,972.94 456,000.00 84,000.00 70,980.00 3,125,000.00 76,601.53 7,736,754.47

10.000

8,502,769.77

8,502,769.77 850,276.98 9,353,046.74

oh


427,194.25 427,194.25



2,399,400.00 765,000.00 495,302.54 456,000.00 84,000.00 72,240.00 42,719.43 4,314,661.97

%

10.000

4,741,856.22

4,741,856.22 474,185.62 5,216,041.85


427,194.25 427,194.25

%

oh

m1 m1 m2 bh

12.900 5.100 3.752 4.000

186,000.00 150,000.00 132,000.00 114,000.00

2,399,400.00 765,000.00 495,302.54 456,000.00

rambuncis silent asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.



C. D. E. F.



BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca es 5 mm casement stay rambuncis silent

bh m1 ls


84,000.00 72,240.00 42,719.43 4,314,661.97

10.000

4,741,856.22

4,741,856.22 474,185.62 5,216,041.85

oh


233,674.21 233,674.21



1,399,650.00 352,500.00 215,892.07 228,000.00 84,000.00 56,700.00 23,367.42 2,360,109.49

%

10.000

2,593,783.70

2,593,783.70 259,378.37 2,853,162.07

oh


167,095.10 167,095.10



593,154.00 438,900.00 307,358.57 228,000.00 42,000.00 61,538.40 16,709.51 1,687,660.48

%

10.000

1,854,755.57

1,854,755.57 185,475.56 2,040,231.13


331,355.29 331,355.29

%

oh

m1 m1 m2 bh bh m1

8.700 5.800 1.719 4.000 2.000 13.900

186,000.00 150,000.00 132,000.00 114,000.00 42,000.00 4,200.00

1,618,200.00 870,000.00 226,972.94 456,000.00 84,000.00 58,380.00




C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm kaca es 5 mm silent asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


C. D. E. F.



C. D. E. F.


90 Pemasangan 1 unit jendela J18b

ls


33,135.53 3,346,688.47

3,678,043.77

3,678,043.77 367,804.38 4,045,848.14

oh


225,276.36 225,276.36

m1 m2 m1 ls


1,776,300.00 413,463.60 63,000.00 22,527.64 2,275,291.24

%

10.000

2,500,567.60

2,500,567.60 250,056.76 2,750,624.36

oh


149,590.08 149,590.08

m1 m2 m1 ls


1,171,800.00 271,180.80 52,920.00 14,959.01 1,510,859.81

%

10.000

1,660,449.89

1,660,449.89 166,044.99 1,826,494.88

oh


339,986.05 339,986.05



2,320,350.00 412,500.00 279,410.47 228,000.00 84,000.00 75,600.00 33,998.60 3,433,859.08

%

10.000

3,773,845.12 377,384.51 4,151,229.64

%

10.000

3,773,845.12

A.

B.

C. D. E. F.

TENAGA upah pasang

oh


339,986.05 339,986.05

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca es 5 mm casement stay rambuncis silent asesoris pendukung (skrup, fisher dll)



2,320,350.00 412,500.00 279,410.47 228,000.00 84,000.00 75,600.00 33,998.60 3,433,859.08

%

10.000

3,773,845.12

3,773,845.12 377,384.51 4,151,229.64

oh


654,508.15 654,508.15



3,484,524.00 1,790,400.00 633,137.47 456,000.00 84,000.00 97,020.00 65,450.81 6,610,532.29

%

10.000

7,265,040.43

7,265,040.43 726,504.04 7,991,544.48

oh


661,516.44 661,516.44

m1 m2 m1 ls


5,068,500.00 1,423,184.40 123,480.00 66,151.64 6,681,316.04

%

10.000

7,342,832.48

7,342,832.48 734,283.25 8,077,115.73


1,031,299.62 1,031,299.62



C. D. E. F.



C. D. E. F.



BAHAN kosen allumunium 4"x1¾"x1,5mm

oh

m1

19.500

186,000.00

3,627,000.00

ram jendela allumunium kaca es 5 mm casement stay rambuncis silent asesoris pendukung (skrup, fisher dll) C. D. E. F.



C. D. E. F.



C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium kaca bening 5 mm casement stay rambuncis silent karet asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)


BAHAN kosen allumunium 4"x1¾"x1,5mm ram jendela allumunium

m1 m2 bh bh m1 ls

25.800 150,000.00 4.270 132,000.00 16.000 114,000.00 8.000 42,000.00 22.000 4,200.00 1.000 103,129.96 jumlah harga bahan

3,870,000.00 563,596.18 1,824,000.00 336,000.00 92,400.00 103,129.96 10,416,126.14

%

10.000

11,447,425.76

11,447,425.76 1,144,742.58 12,592,168.33

oh


1,218,886.46 1,218,886.46



5,394,000.00 3,420,000.00 1,103,984.64 1,824,000.00 336,000.00 110,880.00 121,888.65 12,310,753.29

%

10.000

13,529,639.75

13,529,639.75 1,352,963.98 14,882,603.73

oh


1,097,677.92 1,097,677.92



4,836,000.00 3,000,000.00 735,436.80 1,824,000.00 336,000.00 170,520.00 74,822.40 109,767.79 11,086,546.99

10.000

12,184,224.91

12,184,224.91 1,218,422.49 13,402,647.40

oh


178,205.29 178,205.29

m1 m1

4.450 4.100

827,700.00 615,000.00

%

186,000.00 150,000.00

kaca es 5 mm casement stay rambuncis silent asesoris pendukung (skrup, fisher dll) C. D. E. F.


97 Pemasangan 1 unit curtain wall A. TENAGA upah pasang B.

C. D. E. F.

BAHAN kaca tempered grey reflection tebal 8mm rangka alumunium vertikal rangka alumunium horisontal silent asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

98 Pemasangan 1 unit kisi kisi KS A. TENAGA upah pasang B.

C. D. E. F.

BAHAN kosen allumunium 4"x1¾"x1,5mm silent skrup & fisher kisi-kisi alumunium asesoris pendukung (skrup, fisher dll) PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

m2 bh bh m1 ls


34,912.94 228,000.00 42,000.00 34,440.00 17,820.53 1,799,873.47

1,978,078.77

1,978,078.77 197,807.88 2,175,886.64

oh


5,424,078.00 5,424,078.00

m2 m1 m1 m1 ls


38,152,350.00 8,622,000.00 6,903,000.00 563,430.00 542,407.80 54,783,187.80

%

10.000

60,207,265.80

60,207,265.80 6,020,726.58 66,227,992.38

oh


170,960.31 170,960.31

m1 m1 bh m1 ls


706,800.00 26,880.00 24,000.00 951,923.08 17,096.03 1,726,699.11

%

%

10.000

10.000

1,897,659.42

1,897,659.42 189,765.94 2,087,425.36

Daftar Analisa no

jenis pekerjaan satuan 1 A. 2.2.1.4. Pengukuran dan pemasangan 1 m’ Bouwplank A. TENAGA pekerja oh tukang kayu oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN Kayu balok 5/7 Paku 2”-3” Kayu papan 3/20 PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

2 Pembuatan dan pemasangan 1 unit papan nama A. TENAGA pekerja tukang kayu kepala tukang mandor B.

C. D. E. F.

BAHAN Balok kayu kelas II Paku 2”-3” cat besi Kayu papan 3/20 PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

3 A. 2.2.1.9. Pembersihan 1 m2 lapangan dan perataan A. TENAGA pekerja mandor B. C. D. E. F.

BAHAN PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

4 A.2.2.1.13. Pembongkaran 1 m3 beton bertulang A. TENAGA pekerja mandor B. C.

BAHAN PERALATAN

m3 kg m3

volume

harga satuan

jumlah harga


6,000.00 7,080.00 780.00 420.00 14,280.00

0.011 4,620,000.00 0.020 26,400.00 0.007 1,380,000.00 jumlah harga bahan

48,510.00 528.00 9,660.00 58,698.00

72,978.00

72,978.00 7,297.80 80,275.80

oh oh oh oh


66,000.00 77,880.00 8,580.00 4,620.00 157,080.00

m3 kg kg m3

0.130 2,700,000.00 0.330 26,400.00 2.500 90,000.00 0.045 1,380,000.00 jumlah harga bahan

351,000.00 8,712.00 225,000.00 62,100.00 646,812.00

%

%

oh oh

10.000

803,892.00

803,892.00 80,389.20 884,281.20


6,000.00 4,200.00 10,200.00

10.000

%

10.000

10,200.00

10,200.00 1,020.00 11,220.00

oh oh


800,040.00 55,944.00 855,984.00

D. E. F.

JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E) potong kepala bor pile

%

10.000

855,984.00

ttk

0.339

941,582.40

855,984.00 85,598.40 941,582.40 319,422.41


3,000.00 7,080.00 390.00 420.00 10,890.00

0.313 21,000.00 0.018 4,620,000.00 0.030 26,400.00 1.250 1,740.00 0.003 145,200.00 0.005 282,000.00 0.125 90,000.00 0.030 21,600.00 jumlah harga bahan

6,562.50 83,160.00 792.00 2,175.00 363.00 1,269.00 11,250.00 648.00 106,219.50

5 Pembuatan 1m2 pagar sementara dari seng gelombang tinggi 2 meter A. TENAGA pekerja oh Tukang kayu oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN Dolken kayu diameter 8-10/400 cm kayu Paku 2”-3” Semen Portland Pasir beton spliet 2-3 cm Seng gelombang meni besi PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

btg m3 kg kg m3 m3 lbr ltr

%

6 A. 2.2.1.5. Pembuatan 1 m2 kantor sementara lantai plesteran A. TENAGA pekerja oh Tukang kayu oh tukang batu oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN Dolken kayu diameter 8-10/400 cm kayu Paku 2”-3” Besi strip Semen Portland Pasir pasang Pasir beton spliet 2-3 cm Bata merah Seng plat Jendela naco Kaca polos Kunci tanam Plywood 4mm PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

btg m3 kg kg kg m3 m3 m3 bh lbr bh m2 bh lbr

%

117,109.50

117,109.50 11,710.95 128,820.45

2.000 60,000.00 2.000 70,800.00 1.000 72,000.00 0.300 78,000.00 0.050 84,000.00 jumlah tenaga kerja

120,000.00 141,600.00 72,000.00 23,400.00 4,200.00 361,200.00

1.250 21,000.00 0.180 4,620,000.00 0.080 26,400.00 1.100 15,000.00 35.000 1,740.00 0.150 145,200.00 0.100 145,200.00 0.150 282,000.00 30.000 960.00 0.250 45,000.00 0.200 90,000.00 0.080 102,000.00 0.150 90,000.00 0.060 107,400.00 jumlah harga bahan

26,250.00 831,600.00 2,112.00 16,500.00 60,900.00 21,780.00 14,520.00 42,300.00 28,800.00 11,250.00 18,000.00 8,160.00 13,500.00 6,444.00 1,102,116.00

10.000

1,463,316.00 146,331.60 1,609,647.60

10.000

1,463,316.00

7 A.2.3.1.1. Penggalian 1 m3 tanah biasa sedalam 1 m A. TENAGA pekerja mandor B. C. D. E. F.


8 A.2.3.1.3. Menggali 1 m3 tanah biasa sedalam 3 m A. TENAGA pekerja mandor B. C. D. E. F.


9 urug tanah kembali 1 m3 A. TENAGA pekerja mandor B. C. D. E. F.


10 A.2.3.1.10. Pemadatan tanah 1 m3 tanah ( per 20 cm) A. TENAGA pekerja mandor B. C. D. E. F.


11 A.2.3.1.11. Pengurugan 1 m3 dengan pasir A. TENAGA pekerja mandor B.

C. D. E. F.

BAHAN Pasir pasang PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

oh oh

%

oh oh

%

oh oh

%

oh oh


45,000.00 2,100.00 47,100.00

47,100.00

47,100.00 4,710.00 51,810.00


63,000.00 5,628.00 68,628.00

10.000

68,628.00

68,628.00 6,862.80 75,490.80


15,000.00 700.00 15,700.00

10.000

15,700.00

15,700.00 1,570.00 17,270.00


30,000.00 4,200.00 34,200.00

10.000

34,200.00

34,200.00 3,420.00 37,620.00

oh oh


18,000.00 840.00 18,840.00

m3


174,240.00 174,240.00

%

%

10.000

10.000

193,080.00

193,080.00 19,308.00 212,388.00

12 A.2.3.1.8. Pembuangan 1 m3 tanah sejauh 30 meter A. TENAGA pekerja mandor B.

BAHAN

C. D. E. F.


oh oh

%


10.000

20,640.00

13 A.A.4.1.1.4 Membuat 1 m3 lantai kerja beton mutu f’c = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87 TENAGA pekerja oh 1.200 60,000.00 tukang batu oh 0.200 72,000.00 kepala tukang oh 0.020 78,000.00 mandor oh 0.060 84,000.00 jumlah tenaga kerja B. BAHAN air ltr 200.000 60.00 Semen portland kg 230.000 1,740.00 spliet 2-3 cm m3 0.761 282,000.00 Pasir beton m3 0.638 145,200.00 jumlah harga bahan C. PERALATAN D. JUMLAH (A+B+C) E. Overhead & Profit % 10.000 812,345.75 F. Harga Satuan Pekerjaan (D+E) 14 A.4.1.1.10. Membuat 1 m3 beton mutu f’c = 26,4 MPa (K 300), slump (12 ± 2) cm, w/c = 0,52 TENAGA pekerja oh 1.650 60,000.00 tukang batu oh 0.275 72,000.00 kepala tukang oh 0.028 78,000.00 mandor oh 0.083 84,000.00 jumlah tenaga kerja B. BAHAN air ltr 215.000 60.00 Semen portland kg 413.000 1,740.00 spliet 2-3 cm m3 0.756 282,000.00 Pasir beton m3 0.486 145,200.00 jumlah harga bahan C. PERALATAN D. JUMLAH (A+B+C) E. Overhead & Profit % 10.000 1,143,380.98 F. Harga Satuan Pekerjaan (D+E) 15 A.4.1.1.12. Membuat 1 m3 beton mutu f’c= 31,2 MPa (K 350), slump (12 ±2) cm, w/c = 0,48 TENAGA pekerja oh 2.100 60,000.00 tukang batu oh 0.350 72,000.00 kepala tukang oh 0.035 78,000.00 mandor oh 0.105 84,000.00 jumlah tenaga kerja

19,800.00 840.00 20,640.00

20,640.00 2,064.00 22,704.00

72,000.00 14,400.00 1,560.00 5,040.00 93,000.00 12,000.00 400,200.00 214,528.89 92,616.86 719,345.75 812,345.75 81,234.57 893,580.32

99,000.00 19,800.00 2,184.00 6,972.00 127,956.00 12,900.00 718,620.00 213,275.56 70,629.43 1,015,424.98 1,143,380.98 114,338.10 1,257,719.08

126,000.00 25,200.00 2,730.00 8,820.00 162,750.00

B.

C. D. E. F.

BAHAN air Semen portland spliet 2-3 cm Pasir beton PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

ltr kg m3 m3

%

16 A.4.1.1.17 Pembesian 10 kg dengan besi polos atau besi ulir TENAGA pekerja oh tukang besi oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN Besi beton Kawat beton PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

17 A.4.1.1.20 Pemasangan 1 m2 bekisting untuk pondasi TENAGA pekerja tukang kayu kepala tukang mandor B.

C. D. E. F.

BAHAN Kayu kelas III Paku 2”-3” Minyak bekisting

PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E) 2x pakai

18 A.4.1.1.21 Pemasangan 1 m2 bekisting untuk sloof TENAGA pekerja tukang kayu kepala tukang mandor B.

BAHAN Kayu kelas III Paku 2”-3” Minyak bekisting

kg kg

215.000 60.00 448.000 1,740.00 0.714 282,000.00 0.494 145,200.00 jumlah harga bahan

12,900.00 779,520.00 201,428.57 71,739.56 1,065,588.13

1,228,338.13

1,228,338.13 122,833.81 1,351,171.94


4,200.00 5,040.00 546.00 336.00 10,122.00


107,100.00 2,520.00 109,620.00

10.000

jumlah pembesian /kg

119,742.00 11,974.20 131,716.20 13,171.62

oh oh oh oh


31,200.00 18,408.00 2,028.00 2,184.00 53,820.00

m3 kg ltr

0.040 2,622,000.00 0.300 26,400.00 0.100 6,600.00 jumlah harga bahan 1xpakai jumlah harga bahan 2xpakai

104,880.00 7,920.00 660.00 113,460.00 56,730.00

%

10.000

119,742.00

110,550.00

110,550.00 11,055.00 121,605.00

oh oh oh oh


31,200.00 18,408.00 2,028.00 2,184.00 53,820.00

m3 kg ltr

0.045 0.300 0.100

%

10.000

2,622,000.00 26,400.00 6,600.00

117,990.00 7,920.00 660.00

jumlah harga bahan 1xpakai jumlah harga bahan 2xpakai C. D. E. F.


19 A.4.1.1.22 Pemasangan 1 m2 bekisting untuk kolom TENAGA pekerja tukang kayu kepala tukang mandor B.

C. D. E. F.

BAHAN Kayu kelas III Paku 2”-3” Minyak bekisting Balok kayu kelas II Plywood tebal 9 mm Dolken kayu diameter 8-10/400 cm


20 A.4.1.1.23 Pemasangan 1 m2 bekisting untuk balok TENAGA pekerja tukang kayu kepala tukang mandor B.

C. D. E. F.



21 A.4.1.1.24 Pemasangan 1 m2 bekisting untuk lantai TENAGA pekerja tukang kayu kepala tukang mandor

126,570.00 63,285.00

117,105.00

117,105.00 11,710.50 128,815.50

oh oh oh oh


39,600.00 23,364.00 2,574.00 2,772.00 68,310.00

m3 kg ltr m3 lbr btg

0.040 2,622,000.00 0.400 26,400.00 0.200 6,600.00 0.015 2,700,000.00 0.350 144,000.00 2.000 21,000.00 jumlah harga bahan 1xpakai jumlah harga bahan 4xpakai

104,880.00 10,560.00 1,320.00 40,500.00 50,400.00 42,000.00 249,660.00 62,415.00

%

10.000

130,725.00

130,725.00 13,072.50 143,797.50

oh oh oh oh


39,600.00 23,364.00 2,574.00 2,772.00 68,310.00



104,880.00 10,560.00 1,320.00 48,600.00 50,400.00 42,000.00 257,760.00 85,920.00

%

%

oh oh oh oh

10.000

154,230.00

154,230.00 15,423.00 169,653.00


39,600.00 23,364.00 2,574.00 2,772.00 68,310.00

10.000

B.

C. D. E. F.



22 A.4.1.1.26 Pemasangan 1 m2 bekisting untuk tangga TENAGA pekerja tukang kayu kepala tukang mandor B.

C. D. E. F.



23 A.4.1.1.25 Pemasangan 1 m2bekisting untuk dinding TENAGA pekerja tukang kayu kepala tukang mandor B.

C. D. E. F.

BAHAN Kayu kelas III Paku 2”-3” Minyak bekisting Balok kayu kelas II Plywood tebal 9 mm Dolken kayu diameter 8-10/400 cm Penjaga jarak bekisting/spacer




104,880.00 10,560.00 1,320.00 40,500.00 50,400.00 126,000.00 333,660.00 111,220.00

179,530.00

179,530.00 17,953.00 197,483.00

oh oh oh oh


39,600.00 23,364.00 2,574.00 2,772.00 68,310.00



78,660.00 10,560.00 990.00 40,500.00 50,400.00 42,000.00 223,110.00 111,555.00

%

10.000

179,865.00

179,865.00 17,986.50 197,851.50

oh oh oh oh


39,600.00 23,364.00 2,574.00 2,772.00 68,310.00

m3 kg ltr m3 lbr btg bh

0.030 2,622,000.00 0.400 26,400.00 0.200 6,600.00 0.020 2,700,000.00 0.350 144,000.00 3.000 21,000.00 4.000 33,600.00 jumlah harga bahan 1xpakai jumlah harga bahan 2xpakai

78,660.00 10,560.00 1,320.00 54,000.00 50,400.00 63,000.00 134,400.00 392,340.00 196,170.00

%

%

10.000

10.000

264,480.00

264,480.00 26,448.00 290,928.00

24 A.4.2.1.2. Pemasangan 1 kg rangka kuda-kuda baja IWF TENAGA pekerja tukang besi konstruksi kepala tukang mandor B.

C. D. E. F.

BAHAN Besi Baja IWF meni besi PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

C.

D. E. F.


3,600.00 4,680.00 468.00 252.00 9,000.00

kg ltr


13,800.00 4,320.00 18,120.00

27,120.00

27,120.00 2,712.00 29,832.00

oh oh oh oh


6,000.00 7,800.00 78.00 420.00 14,298.00

BAHAN Solar Minyak pelumas

ltr ltr


7,800.00 660.00 8,460.00

PERALATAN Sewa alat merakit baja

jm


jumlah perakitan 1kg

71,400.00 71,400.00 94,158.00 9,415.80 103,573.80 1,035.74


2,400.00 1,560.00 156.00 168.00 4,284.00

25 A.4.2.1.3. Pengerjaan 100 kg pekerjaan perakitan TENAGA pekerja tukang besi konstruksi kepala tukang mandor B.

oh oh oh oh


%

%

26 A.4.2.1.5. Pengerjaan 10 cm pengelasan dengan las listrik TENAGA pekerja oh tukang besi konstruksi oh kepala tukang oh mandor oh B.

C.

D. E. F.

10.000

10.000

94,158.00

BAHAN Kawat las listrik Solar Minyak pelumas

kg ltr ltr


14,400.00 2,340.00 264.00 17,004.00

PERALATAN Sewa alat las

jm


10,200.00 10,200.00 31,488.00 3,148.80 34,636.80 346,368.00


%

10.000

31,488.00

jumlah pengelasan 1m 27 Membuat 1m3 fondasi F1 bekisting fondasi

m2

1.538

121,605.00

187,084.62

pembesian beton f 'c = 30 MPa

kg m3

119.424 1.000

13,171.62 1,351,171.94 jumlah

1,573,013.19 1,351,171.94 3,111,269.74

28 Membuat 1 m3 fondasi F2 bekisting fondasi pembesian beton f 'c = 30 MPa

m2 kg m3

2.000 150.051 1.000

121,605.00 13,171.62 1,351,171.94 jumlah

243,210.00 1,976,419.10 1,351,171.94 3,570,801.04

29 Membuat 1m3 fondasi F3 bekisting fondasi pembesian beton f 'c = 30 MPa

m2 kg m3

4.000 149.502 1.000

121,605.00 13,171.62 1,351,171.94 jumlah

486,420.00 1,969,179.47 1,351,171.94 3,806,771.41

30 Membuat 1m3 fondasi tangga bekisting fondasi pembesian beton f 'c = 30 MPa

m2 kg m3

3.818 124.343 1.000

121,605.00 13,171.62 1,351,171.94 jumlah

464,310.00 1,637,803.07 1,351,171.94 3,453,285.01

31 Membuat 1m3 pt lift bekisting dinding pembesian beton f 'c = 30 MPa

m2 kg m3

8.000 138.939 1.000

290,928.00 13,171.62 1,351,171.94 jumlah

2,327,424.00 1,830,046.93 1,351,171.94 5,508,642.87

32 Membuat 1m3 sloof S1 bekisting sloof pembesian beton f 'c = 30 MPa

m2 kg m3

8.667 218.791 1.000

128,815.50 13,171.62 1,351,171.94 jumlah

1,116,401.00 2,881,836.68 1,351,171.94 5,349,409.62

33 Membuat 1m3 sloof S2 bekisting sloof pembesian beton f 'c = 30 MPa

m2 kg m3

10.500 236.196 1.000

128,815.50 13,171.62 1,351,171.94 jumlah

1,352,562.75 3,111,089.41 1,351,171.94 5,814,824.10

34 Membuat 1m3 kolom K1 bekisting kolom pembesian beton f 'c = 30 MPa

m2 kg m3

7.273 162.160 1.000

143,797.50 13,171.62 1,351,171.94 jumlah

1,045,800.00 2,135,908.89 1,351,171.94 4,532,880.83


m2 kg m3

7.273 164.287 1.000

143,797.50 13,171.62 1,351,171.94 jumlah

1,045,800.00 2,163,931.80 1,351,171.94 4,560,903.74


m2 kg m3

12.000 218.703 1.000

143,797.50 13,171.62 1,351,171.94

1,725,570.00 2,880,667.92 1,351,171.94

jumlah

5,957,409.86

37 Membuat 1m3 kolom KL bekisting kolom pembesian beton f 'c = 30 MPa

m2 kg m3

10.768 215.837 1.000

143,797.50 13,171.62 1,351,171.94 jumlah

1,548,359.43 2,842,919.51 1,351,171.94 5,742,450.88

38 Membuat 1m3 kolom KT bekisting kolom pembesian beton f 'c = 30 MPa

m2 kg m3

10.768 245.910 1.000

143,797.50 13,171.62 1,351,171.94 jumlah

1,548,359.43 3,239,030.21 1,351,171.94 6,138,561.58

39 Membuat 1m3 kolom gantung bekisting kolom pembesian beton f 'c = 30 MPa

m2 kg m3

13.333 322.784 1.000

143,797.50 13,171.62 1,351,171.94 jumlah

1,917,300.00 4,251,588.19 1,351,171.94 7,520,060.13

40 Membuat 1m3 balok B1 bekisting balok pembesian beton f 'c = 30 MPa

m2 kg m3

5.694 239.398 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

966,079.58 3,153,257.56 1,351,171.94 5,470,509.08


m2 kg m3

5.694 239.345 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

966,079.58 3,152,566.99 1,351,171.94 5,469,818.51


m2 kg m3

6.111 221.347 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

1,036,768.33 2,915,492.50 1,351,171.94 5,303,432.78


m2 kg m3

6.111 260.827 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

1,036,768.33 3,435,519.42 1,351,171.94 5,823,459.69


m2 kg m3

8.333 183.252 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

1,413,775.00 2,413,726.57 1,351,171.94 5,178,673.51


m2 kg m3

6.111 188.002 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

1,036,768.33 2,476,285.60 1,351,171.94 4,864,225.87


m2 kg m3

6.667 190.492 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

1,131,020.00 2,509,090.15 1,351,171.94 4,991,282.09


m2 kg m3

6.444 274.385 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

1,093,319.33 3,614,098.14 1,351,171.94 6,058,589.42


m2 kg m3

7.000 265.516 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

1,187,571.00 3,497,276.76 1,351,171.94 6,036,019.70


m2 kg m3

5.873 275.209 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

996,374.76 3,624,946.32 1,351,171.94 5,972,493.02

50 Membuat 1m3 plat pit lift bekisting dinding pembesian beton f 'c = 30 MPa

m2 kg m3

8.000 138.939 1.000

290,928.00 13,171.62 1,351,171.94 jumlah

2,327,424.00 1,830,046.93 1,351,171.94 5,508,642.87

51 Membuat 1m3 plat lantai A1 LT.1 bekisting plat pembesian beton f 'c = 30 MPa

m2 kg m3

7.143 136.204 1.000

197,483.00 13,171.62 1,351,171.94 jumlah

1,410,592.86 1,794,032.44 1,351,171.94 4,555,797.23

52 Membuat 1m3 plat lantai A2 bekisting plat pembesian beton f 'c = 30 MPa

m2 kg m3

8.333 133.807 1.000

197,483.00 13,171.62 1,351,171.94 jumlah

1,645,691.67 1,762,456.84 1,351,171.94 4,759,320.45


m2 kg m3

10.000 189.300 1.000

197,483.00 13,171.62 1,351,171.94 jumlah

1,974,830.00 2,493,382.47 1,351,171.94 5,819,384.41


m2 kg m3

8.333 50.511 1.000

197,483.00 13,171.62 1,351,171.94 jumlah

1,645,691.67 665,307.15 1,351,171.94 3,662,170.76

55 Membuat 1m3 plat tangga bekisting tangga

m2

6.897

197,851.50

1,364,493.10

pembesian beton f 'c = 30 MPa

kg m3

200.987 1.000

13,171.62 1,351,171.94 jumlah

2,647,330.22 1,351,171.94 5,362,995.26

56 Membuat 1m3 plat bordes tangga bekisting plat pembesian beton f 'c = 30 MPa

m2 kg m3

#REF! #REF! 1.000

197,483.00 13,171.62 1,351,171.94 jumlah

#REF! #REF! 1,351,171.94 #REF!

57 Membuat 1m3 balok tangga bekisting balok pembesian beton f 'c = 30 MPa

m2 kg m3

15.833 295.389 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

2,686,172.50 3,890,749.74 1,351,171.94 7,928,094.18

58 Membuat 1m3 kolom tangga bekisting balok pembesian beton f 'c = 30 MPa

m2 kg m3

9.167 169.729 1.000

169,653.00 13,171.62 1,351,171.94 jumlah

1,555,152.50 2,235,608.71 1,351,171.94 5,141,933.15

59 A.4.1.1.32 Membuat 1 m3 kolom beton bertulang (150 kg besi + bekisting) A. TENAGA pekerja oh 5.300 60,000.00 tukang batu oh 0.275 72,000.00 tukang kayu oh 1.300 70,800.00 tukang besi oh 1.050 72,000.00 kepala tukang oh 0.265 78,000.00 mandor oh 0.265 84,000.00 jumlah tenaga kerja B. BAHAN Kayu kelas III m3 0.320 2,622,000.00 Paku 2”-3” kg 3.200 26,400.00 Minyak bekisting ltr 1.600 6,600.00 Besi beton kg 157.500 10,200.00 Kawat beton kg 2.250 16,800.00 Semen Portland kg 336.000 1,740.00 Pasir Beton m3 0.540 145,200.00 Kerikil m3 0.810 282,000.00 Balok kayu kelas II m3 0.120 2,700,000.00 Plywood tebal 9 mm lbr 2.800 144,000.00 Dolken kayu diameter 8-10/400 cm btg 32.000 21,000.00 jumlah harga bahan C. PERALATAN D. JUMLAH (A+B+C) E. Overhead & Profit % 10.000 5,417,418.00 F. Harga Satuan Pekerjaan (D+E) 60 A.4.1.1.31 Membuat 1 m3 balok beton bertulang (200 kg besi + bekisting) A. TENAGA pekerja oh 6.350 tukang batu oh 0.275 tukang kayu oh 1.650 tukang besi oh 1.400 kepala tukang oh 0.333

60,000.00 72,000.00 70,800.00 72,000.00 78,000.00

318,000.00 19,800.00 92,040.00 75,600.00 20,670.00 22,260.00 548,370.00 839,040.00 84,480.00 10,560.00 1,606,500.00 37,800.00 584,640.00 78,408.00 228,420.00 324,000.00 403,200.00 672,000.00 4,869,048.00 5,417,418.00 541,741.80 5,959,159.80

381,000.00 19,800.00 116,820.00 100,800.00 25,974.00

B.

C. D. E. F.

mandor

oh

0.318 84,000.00 jumlah tenaga kerja

26,712.00 671,106.00

BAHAN Kayu kelas III Paku 2”-3” Minyak bekisting Besi beton Kawat beton Semen Portland Pasir Beton Kerikil Balok kayu kelas II Plywood tebal 9 mm Dolken kayu diameter 8-10/400 cm

m3 kg ltr kg kg kg m3 m3 m3 lbr btg

0.320 2,622,000.00 3.200 26,400.00 1.600 6,600.00 210.000 10,200.00 3.000 16,800.00 336.000 1,740.00 0.540 145,200.00 0.810 282,000.00 0.140 2,700,000.00 2.800 144,000.00 16.000 21,000.00 jumlah harga bahan

839,040.00 84,480.00 10,560.00 2,142,000.00 50,400.00 584,640.00 78,408.00 228,420.00 378,000.00 403,200.00 336,000.00 5,135,148.00


%

61 Membuat 1 m3 plat beton bertulang (200 kg besi + bekisting) A. TENAGA pekerja oh tukang batu oh tukang kayu oh tukang besi oh kepala tukang oh mandor oh B.

C. D. E. F.

BAHAN Kayu kelas III Paku 2”-3” Minyak bekisting Besi beton Kawat beton Semen Portland Pasir Beton Kerikil Balok kayu kelas II Plywood tebal 9 mm Dolken kayu diameter 8-10/400 cm PERALATAN JUMLAH (A+B+C) Overhead & Profit Harga Satuan Pekerjaan (D+E)

m3 kg ltr kg kg kg m3 m3 m3 lbr btg

%

5,806,254.00

5,806,254.00 580,625.40 6,386,879.40

5.650 60,000.00 0.275 72,000.00 1.560 70,800.00 1.400 72,000.00 0.323 78,000.00 0.283 84,000.00 jumlah tenaga kerja

339,000.00 19,800.00 110,448.00 100,800.00 25,194.00 23,772.00 619,014.00

0.250 2,622,000.00 3.000 26,400.00 1.200 6,600.00 210.000 10,200.00 3.000 16,800.00 336.000 1,740.00 0.540 145,200.00 0.810 282,000.00 0.105 2,700,000.00 2.500 144,000.00 32.000 21,000.00 jumlah harga bahan

655,500.00 79,200.00 7,920.00 2,142,000.00 50,400.00 584,640.00 78,408.00 228,420.00 283,500.00 360,000.00 672,000.00 5,141,988.00

10.000

10.000

5,761,002.00

5,761,002.00 576,100.20 6,337,102.20

Rencana Angaran Biaya (RAB) Pekerjaan : PERENCANAAN GEDUNG DAN DED ASRAMA PPPPTK MATEMATIKA Lokasi : JALAN KALIURANG KM.6 SAMBISARI CONDONG CATUR, DEPOK SLEMAN YOGYAKARTA Unit : GEDUNG ASRAMA

no I. 1 2 3 4 5 6

d.

satuan

harga satuan

m2 m1 unit m1 bln m2

11,220.00 80,275.80 884,281.20 128,820.45 1,500,000.00 1,609,647.60

936.28 2,996.10 1,801.67 108.26 30.65 1,629.11 4,936.69 24.37 16.29 93.63 1.56 17.06 11.40 65.54 1.09

m2 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

50,000.00 51,810.00 51,810.00 51,810.00 51,810.00 17,270.00 22,704.00 212,388.00 212,388.00 212,388.00 212,388.00 893,580.32 893,580.32 893,580.32 893,580.32

Pekerjaan Fondasi 1 fondasi F1 2 fondasi F2 3 fondasi F3

60.84 32.00 1.40

m3 m3 m3

3,111,269.74 3,570,801.04 3,806,771.41

Pekerjaan Sloof -3.20 1 sloof S1 2 sloof S2

35.08 14.42

m3 m3

5,349,409.62 5,814,824.10

Pekerjaan Kolom -3.20 s/d -0.07 1 kolom K1 2 kolom K2

31.25 4.73

m3 m3

4,532,880.83 4,560,903.74

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

c.

volume 2,709.83 219.25 1.00 227.25 6.00 30.00

II. a.

b.

PEKERJAAN STRUKTUR jenis pekerjaan Pekerjaan Persiapan pembersihan lokasi pengukuran dan pemasangan bouwplank papan nama proyek pagar proyek (sewa) listrik dan air kerja direksi kit (sewa) Pekerjaan Lantai B Pekerjaan Tanah anti rayap (lantai & dinding basement) galian tanah basement galian tanah fondasi galian tanah sloof galian tanah pit lift urug tanah kembali buang tanah bekas galian urug pasir 10cm bawah fondasi urug pasir 10cm bawah sloof urug pasir 10cm bawah plat lantai urug pasir 10cm bawah plat pit lift rabat beton 7cm bawah fondasi rabat beton 7cm bawah sloof rabat beton 7cm bawah plat lantai rabat beton 7cm bawah plat pit lift

3 kolom K3 4 kolom KL 5 kolom KT e.

Pekerjaan Plat -3.20 1 plat A4 t:120 mm 2 plat pit lift

f.

m3 m3 m3

5,957,409.86 5,742,450.88 6,138,561.58

112.35 8.38

m3 m3

3,662,170.76 5,508,642.87

2.06 0.18 0.12 0.68 0.33 10.55

51,810.00 212,388.00 893,580.32 17,270.00 3,453,285.01 5,362,995.26 #REF! 7,928,094.18 4,864,225.87 5,141,933.15

Pekerjaan Tangga -3.20 s/d -0.07 galian tanah fondasi urug pasir 10cm bawah fondasi rabat beton 7cm bawah fondasi urug tanah kembali fondasi tangga plat trap tangga plat bordes balok tangga balok B6 kolom tangga

#REF! 0.15 0.53 0.12

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

1 2 3 4 5 6

Pekerjaan Lantai 1 Kolom -0.07 s/d +3.63 kolom K1 kolom K2 kolom K3 kolom KL kolom KT kolom gantung

36.94 5.60 1.85 1.53 1.53 0.79

m3 m3 m3 m3 m3 m3

4,532,880.83 4,560,903.74 5,957,409.86 5,742,450.88 6,138,561.58 7,520,060.13

1 2 3 4 5 6 7 8 9 10

Pekerjaan Balok -0.07 balok B1 balok B2 balok B3 balok B4 balok B5 balok B6 balok B7 balok B8 balok B9 balok B10

25.03 32.88 10.68 4.42 12.32 4.82 8.41 4.17 7.20 4.41

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

5,470,509.08 5,469,818.51 5,303,432.78 5,823,459.69 5,178,673.51 4,864,225.87 4,991,282.09 6,058,589.42 6,036,019.70 5,972,493.02

117.75 13.33

m3 m3

4,555,797.23 5,819,384.41

1 2 3 4 5 6 7 8 9 10 III. a.

b.

c.

1.57 1.30 1.30

Pekerjaan Plat -0.07 1 plat A1 t:120 mm 2 plat A3 t:120 mm

d. 1 2 3 4 5

Pekerjaan Tangga -0.07 s/d +3.63 plat trap tangga plat bordes balok tangga balok B6 kolom tangga

10.55 #REF! 0.15 0.53 0.12

m3 m3 m3 m3 m3

5,362,995.26 #REF! 7,928,094.18 4,864,225.87 5,141,933.15

1 2 3 4 5 6

Pekerjaan Lantai 2 Kolom +3.63 s/d +7.33 kolom K1 kolom K2 kolom K3 kolom KL kolom KT kolom gantung

36.94 5.60 1.85 1.53 1.53 0.79

m3 m3 m3 m3 m3 m3

4,532,880.83 4,560,903.74 5,957,409.86 5,742,450.88 6,138,561.58 7,520,060.13

1 2 3 4 5 6 7 8 9 10

Pekerjaan Balok +3.63 balok B1 balok B2 balok B3 balok B4 balok B5 balok B6 balok B7 balok B8 balok B9 balok B10

25.03 32.88 10.68 4.42 12.32 4.82 8.41 4.17 7.20 4.41

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

5,470,509.08 5,469,818.51 5,303,432.78 5,823,459.69 5,178,673.51 4,864,225.87 4,991,282.09 6,058,589.42 6,036,019.70 5,972,493.02

117.75 13.33

m3 m3

4,555,797.23 5,819,384.41

IV. a.

b.

c.

Pekerjaan Plat +3.63 1 plat A1 t:120 mm 2 plat A3 t:120 mm

d. 1 2 3 4 5

Pekerjaan Tangga +3.63 s/d +7.33 plat trap tangga plat bordes balok tangga balok B6 kolom tangga

10.55 #REF! 0.15 0.53 0.12

m3 m3 m3 m3 m3

5,362,995.26 #REF! 7,928,094.18 4,864,225.87 5,141,933.15

1 2 3 4

Pekerjaan Lantai 3 Kolom +7.33 s/d +11.20 kolom K1 kolom K3 kolom KL kolom KT

38.63 1.94 1.60 1.60

m3 m3 m3 m3

4,532,880.83 5,957,409.86 5,742,450.88 6,138,561.58

V. a.

5 kolom gantung b. 1 2 3 4 5 6 7 8 9 10 c.

Pekerjaan Plat +7.33 1 plat A1 t:120 mm 2 plat A3 t:120 mm

VI. a. 1 2 3 4 5 6 7 8 9 b.

Pekerjaan Balok +7.33 balok B1 balok B2 balok B3 balok B4 balok B5 balok B6 balok B7 balok B8 balok B9 balok B10

Pekerjaan Atap Pekerjaan Balok +11.20 balok B1 balok B2 balok B3 balok B4 balok B5 balok B6 balok B8 balok B9 balok B10

Pekerjaan Plat +11.20 1 plat A1 t:120 mm

0.79

m3

7,520,060.13

25.03 32.88 10.68 4.42 12.32 4.82 8.41 4.17 7.20 4.41

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

5,470,509.08 5,469,818.51 5,303,432.78 5,823,459.69 5,178,673.51 4,864,225.87 4,991,282.09 6,058,589.42 6,036,019.70 5,972,493.02

117.75 13.33

m3 m3

4,555,797.23 5,819,384.41

12.52 23.35 6.23 0.49 10.18 5.70 9.29 8.93 4.41

m3 m3 m3 m3 m3 m3 m3 m3 m3

5,470,509.08 5,469,818.51 5,303,432.78 5,823,459.69 5,178,673.51 4,864,225.87 6,058,589.42 6,036,019.70 5,972,493.02

81.54

m3

4,555,797.23

YOGYAKARTA

jumlah harga 135,452,754.00 30,404,337.48 17,600,388.87 884,281.20 29,274,318.44 9,000,000.00 48,289,428.00

556,621,834.42 46,814,100.00 155,228,065.34 93,344,719.58 5,609,035.05 1,587,836.09 28,134,662.17 112,082,498.96 5,175,470.78 3,459,743.18 19,885,506.14 330,412.01 15,242,335.68 10,189,327.51 58,565,021.88 973,100.03 308,884,764.21 189,289,651.00 114,265,633.25 5,329,479.97 271,471,583.35 187,643,916.09 83,827,667.26 187,941,769.98 141,630,881.55 21,591,888.44

9,323,346.42 7,441,182.70 7,954,470.87 457,639,303.78 411,458,947.29 46,180,356.49 #REF! 106,687.15 37,380.29 110,089.10 11,735.59 1,139,584.05 56,558,898.83 #REF! 1,212,998.41 2,553,718.58 617,031.98

228,089,634.87 167,423,086.82 25,523,957.58 11,021,208.23 8,796,286.26 9,403,048.63 5,922,047.35 623,409,337.12 136,937,783.34 179,847,632.69 56,640,662.05 25,733,868.39 63,775,985.68 23,424,895.74 41,979,178.01 25,282,493.63 43,459,341.81 26,327,495.79 613,995,018.57 536,434,263.15 77,560,755.42

#REF! 56,558,898.83 #REF! 1,212,998.41 2,553,718.58 617,031.98

228,089,634.87 167,423,086.82 25,523,957.58 11,021,208.23 8,796,286.26 9,403,048.63 5,922,047.35 623,409,337.12 136,937,783.34 179,847,632.69 56,640,662.05 25,733,868.39 63,775,985.68 23,424,895.74 41,979,178.01 25,282,493.63 43,459,341.81 26,327,495.79 613,995,018.57 536,434,263.15 77,560,755.42 #REF! 56,558,898.83 #REF! 1,212,998.41 2,553,718.58 617,031.98

211,600,654.89 175,115,498.92 11,527,588.07 9,200,439.95 9,835,080.59

5,922,047.35 623,409,337.12 136,937,783.34 179,847,632.69 56,640,662.05 25,733,868.39 63,775,985.68 23,424,895.74 41,979,178.01 25,282,493.63 43,459,341.81 26,327,495.79 613,995,018.57 536,434,263.15 77,560,755.42

449,068,893.45 68,468,891.67 127,731,201.91 33,040,386.19 2,865,142.17 52,711,853.30 27,749,800.57 56,284,538.01 53,889,583.85 26,327,495.79 371,485,801.66 371,485,801.66

RENCANA ANGGARAN BIAYA SUB BIDANG

0

PEKERJAAN

0

LOKASI

0

NO

URAIAN PEKERJAAN

1

2

I

PENYEDIAAN, SUPLAI & INSTALASI PIPA AIR BERSIH

A

Instalasi Suplai Air Bersih

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

4,073,300.00

A.1 Instalasi & Penyambungan PDAM 1

Pipa Suplai ke Groundtank GIP dim. 40mm

m'

35.0

116,380.00

2

Fitting & aksesoris

.

lot

1.0

408,000.00

408,000.00

3

Galian-urugan

m'

28.0

45,000.00

1,260,000.00

4

Meter Air PDAM + Ball Valve dim. 40mm

bh

1.0

3,157,700.00

3,157,700.00

5

Floating Valve dia. 40mm

bh

1.0

837,870.00

837,870.00

6

Bak Kontrol uk. 600x400mm

unit

1.0

480,000.00

480,000.00

7

Ijin Penyambungan PDAM

bh

1.0

7,500,000.00

7,500,000.00

3

Sub Total Instalasi & Penyambungan PDAM

17,716,870.00

A.2 Peralatan Utama Sistem Pompa Air Pompa Sumur Dalam a

Vertical multistage submersible pump kap. 11,58 m3/jam

unit

1.0

82,613,750.00

82,613,750.00

- Head 150 meter, Pin = 7,5 KW, 380V, 50 Hz - Lengkap dengan panel control b

Survei Geoelectric

ls

1.0

12,312,500.00

12,312,500.00

c

Pengeboran & Instalasi sumur, 180 meter

ls

1.0

26,343,200.00

26,343,200.00

d

Pemipaan Casing & Vent

e

- Casing pipa dia. 8 ", GIP Medium

m

60.0

619,760.00

37,185,600.00

- Casing pipa dia. 4 ", GIP Medium

m

120.0

302,320.00

36,278,400.00

- Vent, pipa dia. 2 ", GIP Medium

m

3.0

152,370.00

457,110.00

507,800.00

Valve & Aksesoris - Gate Valve

dia. 50mm

bh

1.0

507,800.00

- Check Valve

dia. 50mm

bh

1.0

507,800.00

507,800.00

- Flow Meter

dia. 50mm

bh

1.0

1,514,000.00

1,514,000.00

- Ball Valve

dia. 15mm

bh

1.0

500.00

500.00

- Automatic Air Vent dia. 15 mm lengkap dengan valve cock

bh

1.0

650,000.00

650,000.00

- Pressure gauge (range 0-10kg/cm2) c/w valve cock

bh

1.0

153,000.00

153,000.00

- Aksesoris

ls

1.0

416,700.00

416,700.00

m

3.0

4,500,000.00

13,500,000.00

unit

1.0

7,502,500.00

7,502,500.00

- Instalasi kabel power - NYFGBY 4x2,5mm2

m

60.0

55,800.00

3,348,000.00

- Instalasi kabel elektrode - NYFGBY 3x2,5mm2

m

10.0

42,200.00

422,000.00

f

Filter / Johnson screen dia. 100 mm (riser) - 3 m

g

Panel, Instalasi kontrol, WLC dan aksesoris - Panel kontrol & WLC

-

h

Bak Kontrol, Koral, kerikil jagung

ls

1.0

2,500,000.00

2,500,000.00

i

Analisa & Testing comissioning

ls

1.0

6,500,000.00

6,500,000.00

- Pipa dia. 50 mm

m

30.0

152,370.00

4,571,100.00

- Fitting & accessories

ls

1.0

571,400.00

571,400.00

- Galian urugan tanah untuk jalur pipa

ls

40.0

35,000.00

1,400,000.00

- Logging Test - Pumping Test (Drawdown & Recovery Test) - Analisa Air ( 3 kali sampling) Instalasi Perpipaan dari Pompa Sumur dalam ke Groundtank

Sub Total Pompa Sumur Dalam A.3 Water Treatment Plant (WTP) 1

Multimedia Filter - Kapasitas 10,0 m3/jam

set

1.0

57,717,000.00

57,717,000.00

set

1.0

33,231,000.00

33,231,000.00

- Filter Media Size : 10 micron - c/w bypass piping 2

Sand Filter - Kapasitas 10,0 m3/jam - Bahan : Fiberglass - Filter Media : Silica Sand, Silica Gravel - Operating Pressure, max 4 Bar

239,255,360.00

NO

URAIAN PEKERJAAN

1

2 - Automatic Backwash System - c/w pressure indicator & interconnection pipe

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

7

Instalasi Pemipaan

ls

1.0

8

Testing Comissioning

ls

1.0

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

12,000,000.00

12,000,000.00

5,000,000.00

5,000,000.00

Sub Total Water Treatment Plant (WTP)

107,948,000.00

A.3 Acessories Pompa Filter 1

Gate valve

dia.65mm

set

6.0

1,432,000.00

8,592,000.00

dia.50mm

set

2.0

628,000.00

1,256,000.00

2

Strainer

dia.65mm

set

1.0

1,020,000.00

1,020,000.00

3

Ceck valve

dia.65mm

set

2.0

770,000.00

1,540,000.00

4

Instalasi Pemipaan

ls

1.0

6,500,000.00

6,500,000.00

5

Fitting &Aksesoris

lot

1.0

1,890,800.00

1,890,800.00

Sub Total Acessories Pompa Filter

20,798,800.00

A.4 Instalasi pompa transfer ke rooftank 1

Pompa transfer, Centrifugal multistage pump

set

1.0

42,155,000.00

42,155,000.00

- 2 unit x 3,17 kW / 3phase / 380 V / 50 Hz - Kap: 10,9 m3/jam, Head 35,5 meter - Single alternate system operation - Pump Inlet/Outlet : 40mm/40mm

Aksesories dan Pemasangan - gate valve - fleksible joint - strainer - check valve - foot valve - header 2

Instalasi pemipaan suction GIP 40mm

m

4.0

129,770.00

519,080.00

3

Fiting & aksesoris

lot

1.0

1,066,900.00

1,066,900.00

4

Instalasi panel kontrol pompa, kabel dan aksesoris

set

1.0

2,590,500.00

2,590,500.00

- Panel kontrol pompa - Kabel kontrol WLC & elektrode - Kabel power NYM 4x2,5mm2 5

Pemasangan, instalasi dan alat bantu

ls

1.0

6,323,300.00

6,323,300.00

6

Testing & Commissioning

ls

1.0

750,000.00

750,000.00

Sub Total Instalasi pompa transfer ke rooftank

53,404,780.00

A.5 Instalasi Pemipaan Pompa Air ke Rooftank Pengadaan dan pemasangan pipa Galvanised Iron Pipe Medium A (SNI 0039-87), lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis. 1

2

Pipa Suplai dari Groundtank Ke Rooftank/Tangki atap - Pipa GIP dim. 40mm

m'

95.0

116,380.00

- Gate valve 40mm

bh

1.0

387,400.00

11,056,100.00 387,400.00

Fitting &Aksesoris

lot

1.0

2,860,900.00

2,860,900.00

Sub Total Instalasi Pemipaan Pompa Air ke Rooftank

14,304,400.00

A.5 Instalasi Booster Pump 01 (sayap kiri) 1

Booster pump set dgn spesifikasi:

set

1.0

38,250,000.00

38,250,000.00

- Kapasitas: 3x4,0m3/jam - Vertical multistage pump - 3 x 750 W/380V/50Hz/3Phase - Head : 25 m, head max: 40 m - Maximum operating pressure : 4 bar - Enclosure class ((EC 34-5) IP65 - Flanged pipe connection - Pararel alternate operation complete with : a. Pressure tank kapasitas 300 liter b. Pressure switch control c. Check valve d. Footklep e. In-Out Header dia. 80mm 2

Gate valve

unit

3.0

475,200.00

1,425,600.00

3

Fleksible joint

bh

6.0

401,280.00

2,407,680.00

4

Strainer

bh

3.0

419,520.00

1,258,560.00

5

Check valve

bh

3.0

579,840.00

1,739,520.00

6

Pemipaan

m

16.0

76,400.00

1,222,400.00

7

Fiting & aksesoris

ls

1.0

2,013,500.00

2,013,500.00

8


ls

1.0

2,919,300.00

2,919,300.00

9


ls

1.0

1,500,000.00

1,500,000.00

Sub Total Instalasi Booster Pump 01 (sayap kiri)

52,736,560.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

A.6 Instalasi Booster Pump 01 (sayap kanan) 1

Booster pump set dgn spesifikasi:

set

1.0

25,500,000.00

25,500,000.00

- Kapasitas: 2x4,0m3/jam - Vertical multistage pump - 3 x 750 W/380V/50Hz/3Phase - Head : 25 m, head max: 40 m - Maximum operating pressure : 4 bar - Enclosure class ((EC 34-5) IP65 - Flanged pipe connection - Pararel alternate operation complete with : a. Pressure tank kapasitas 300 liter b. Pressure switch control c. Check valve d. Footklep e. In-Out Header dia. 80mm 2

Gate valve

unit

2.0

475,200.00

950,400.00

3

Fleksible joint

bh

4.0

401,280.00

1,605,120.00

4

Strainer

bh

2.0

419,520.00

839,040.00

5

Check valve

bh

2.0

579,840.00

1,159,680.00

6

Pemipaan

m

10.0

76,400.00

764,000.00

7

Fiting & aksesoris

ls

1.0

1,329,600.00

1,329,600.00

8


ls

1.0

1,939,800.00

1,939,800.00

9


ls

1.0

1,500,000.00

1,500,000.00

Sub Total Instalasi Booster Pump 01 (sayap kanan) B

35,587,640.00

Tangki Air/Rooftank & Konstruksinya

B.1 Tangki Air/Rooftank 1

Roof Tank Kap. 1000 Liter

set

10.0

1,736,800.00

17,368,000.00

ls

1.0

6,325,000.00

6,325,000.00

- FRP Modular 2

Konstruksi Pendukung/Pedestal Tangki Air , tinggi 60 cm dari plat dag

3

Instalasi pipa overflow dan penguras

4

- Gate valve dia.65mm

bh

2.0

1,076,000.00

2,152,000.00

- Pipa PVC dia.65mm

m

16.0

60,570.00

969,120.00

ls

1.0

780,300.00

780,300.00

Fiting & aksesoris

Sub Total Tangki Air/Rooftank C

27,594,420.00

Instalasi Pipa Utama Air Bersih

C.1 Instalasi Pemipaan Air Bersih Lantai 1 Pengadaan dan pemasangan pipa Polypropiline Random (PPR-PN 10) , lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis. 1

Pipa PPR-PN10 dim. 15mm

m'

20.0

27,500.00

550,000.00

2


m'

169.0

32,290.00

5,457,010.00

3


m'

50.0

52,960.00

2,648,000.00

4

Pipa PPR-PN20 dim. 20mm (Air Panas)

m'

119.0

48,435.00

5,763,765.00

5

Pipa PPR-PN10 dim. 15mm (air panas)

m'

20.0

27,500.00

550,000.00

6

Gate valve 25mm

bh

9.0

100,230.00

902,070.00

7

Gate valve 20mm

bh

9.0

100,230.00

902,070.00

8

Fitting &Aksesoris

lot

1.0

4,193,300.00

4,193,300.00

Sub Total Instalasi Pemipaan Air Bersih Lantai 1

20,966,215.00

C.2 Instalasi Pemipaan Air Bersih Lantai 2 Pengadaan dan pemasangan pipa Polypropiline Random (PPR-PN 10) , lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis. 1


m'

20.0

27,500.00

550,000.00

2


m'

169.0

32,290.00

5,457,010.00

3


m'

50.0

52,960.00

2,648,000.00

4


m'

119.0

48,435.00

5,763,765.00

5


m'

20.0

27,500.00

550,000.00

6

Gate valve 25mm

bh

9.0

100,230.00

902,070.00

7

Gate valve 20mm

bh

9.0

100,230.00

902,070.00

8

Fitting &Aksesoris

lot

1.0

4,193,300.00

4,193,300.00

Sub Total Instalasi Pemipaan Air Bersih Lantai 2 C.3 Instalasi Pemipaan Air Bersih Lantai 3 Pengadaan dan pemasangan pipa Polypropiline Random (PPR-PN 10) , lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis. 1


m'

20.0

27,500.00

550,000.00

2


m'

169.0

32,290.00

5,457,010.00

3


m'

50.0

52,960.00

2,648,000.00

20,966,215.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

m'

119.0

4


5


m'

6

Gate valve 25mm

bh

7

Gate valve 20mm

8

Fitting &Aksesoris

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

48,435.00

5,763,765.00

20.0

27,500.00

550,000.00

9.0

100,230.00

902,070.00

bh

9.0

100,230.00

902,070.00

lot

1.0

4,193,300.00

4,193,300.00

Sub Total Instalasi Pemipaan Air Bersih Lantai 3

20,966,215.00

C.4 Instalasi Pemipaan Air Bersih Lantai Atap Pengadaan dan pemasangan pipa Polypropiline Random (PPR-PN 10) , lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis. 1


m'

20.0

27,500.00

550,000.00

2


m'

169.0

32,290.00

5,457,010.00

3


m'

50.0

52,960.00

2,648,000.00

4


m'

119.0

48,435.00

5,763,765.00

5


m'

20.0

27,500.00

550,000.00

6

Gate valve 25mm

bh

9.0

100,230.00

902,070.00

7

Gate valve 20mm

bh

9.0

100,230.00

902,070.00

8

Fitting &Aksesoris

lot

1.0

4,193,300.00

4,193,300.00

Sub Total Instalasi Pemipaan Air Bersih Lantai Atap

20,966,215.00

C.5 Instalasi Pipa Distribusi & Riser Pengadaan dan pemasangan pipa Galvanised Iron Pipe Medium A (SNI 0039-87), lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis. 1

Pipa GIP dim. 40mm

m'

151.0

116,380.00

17,573,380.00

1

Pipa GIP dim. 40mm (air panas)

m'

284.0

116,380.00

33,051,920.00

2

Pipa GIP dim. 32mm

m'

204.0

100,230.00

20,446,920.00

3

Pipa GIP dim. 32mm (air panas)

m'

212.0

100,230.00

21,248,760.00

4

Gate valve 40mm

bh

2.0

387,400.00

774,800.00

5

Gate valve 32mm

bh

27.0

265,500.00

7,168,500.00

6

Fitting &Aksesoris

lot

1.0

9,309,600.00

9,309,600.00

Sub Total Instalasi Pipa Distribusi & Riser

109,573,880.00

TOTAL PENYEDIAAN, SUPLAI & INSTALASI PIPA AIR BERSIH

762,785,570.00

NO

URAIAN PEKERJAAN

1

2

SAT 3

VOL 4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

I SISTEM SUPLAI & INSTALASI AIR PANAS A Main Equipment Boiler 01 1

Gas Hot Water Boiler -

Heat output

: 1.670.000 BTU/H

-

Fuel type

: Natural Gas, Propane

-

Water Content

: 44 Galon

-

Power

: 50 BHP

-

Fuel Type


-

Combustion System

: Proprietary Forced Draft

-

Ignition System

: Electric Spark Ignited,

-

Main water outlet

: 3 inchi

-

Main water Inlet

: 3 inchi

-

Power Supply

: 230, 480V, 3 phase, 50 Hz

-

Gas consumption

: 2.030 SCFH

-

Gas supply pressur

: 3-5 PSIG

unit

1.0

184,000,000.00

184,000,000.00

: Interrupted Gas Pilot

2

Expansion tank 200 liter

unit

1.0

11,500,000.00

11,500,000.00

3

Circulation pump( CP-1.1 & CP-1.2)

unit

2.0

3,966,000.00

7,932,000.00

unit

1.0

3,966,000.00

3,966,000.00

4

-

Vertical Multistage Pump

-

Kapasitas 1,4 m3/jam, head 20 meter

-

0,5 kW / 3phase / 380 V / 50 Hz

Booster pump( CP-1.3) -


-


-

0,5 kW / 3phase / 380 V / 50 Hz

5

Feed Water Tank 500 Liter

unit

1.0

850,000.00

850,000.00

6

Water Softener 45.000 Grain

unit

1.0

19,220,740.00

19,220,740.00

7

Feed water Pump

bh

1.0

1,435,000.00

1,435,000.00

8

9

-

Centrifugal Pump

-


-

0,5 kW / 1phase / 220 V / 50 Hz

Valve & aksesories -

Gate Valve

dia. 80mm

bh

2.0

2,020,000.00

4,040,000.00

-

Gate Valve

dia. 50mm

bh

4.0

1,226,000.00

4,904,000.00

-

Gate Valve

dia. 40mm

bh

4.0

470,000.00

1,880,000.00

-

Gate Valve

dia. 32mm

bh

3.0

384,000.00

1,152,000.00

-

Gate Valve

dia. 25mm

bh

6.0

276,000.00

1,656,000.00

-

Flexible Joint

dia. 25mm

bh

5.0

120,000.00

600,000.00

-

Strainer

dia. 40mm

bh

4.0

450,000.0

1,800,000.00

-

Check Valve

dia. 40mm

bh

4.0

487,200.00

1,948,800.00

-

Pressure Relief Valve

bh

1.0

3,540,000.00

3,540,000.00

-

Safety Valve

bh

1.0

3,260,000.00

3,260,000.00

-

Air Release Valve

bh

6.0

1,625,000.00

9,750,000.00

-

Pressure Gauge

bh

3.0

165,000.00

495,000.00

-

Pressure Switch

bh

3.0

745,000.00

2,235,000.00

-

Temperature Gauge

bh

3.0

165,000.00

495,000.00

bh

1.0

1,500,000.00

1,500,000.00

panel Level Control Feed water Tank

10

Pemipaan dia. 25mm

m

26.0

52,700.00

1,370,200.00

11

Fiting & aksesoris

lot

1.0

5,663,400.00

5,663,400.00

12


ls

1.0

2,831,700.00

2,831,700.00

Sub Total Main Equipment Boiler 01 B Main Equipment Boiler 02 1

Gas Hot Water Boiler

unit

-

Heat output

: 1.670.000 BTU/H

-

Fuel type


-

Water Content

: 44 Galon

-

Power

: 50 BHP

-

Fuel Type


-

Combustion System

: Proprietary Forced Draft

-

Ignition System

: Electric Spark Ignited, : Interrupted Gas Pilot

1.0

184,000,000.00

184,000,000.00

278,024,840.00

-

Main water outlet

: 3 inchi

-

Main water Inlet

: 3 inchi

-

Power Supply

: 230, 480V, 3 phase, 50 Hz

-

Gas consumption

: 2.030 SCFH

-

Gas supply pressur

: 3-5 PSIG

2

Expansion tank 200 liter

unit

1.0

11,500,000.00

11,500,000.00

3

Circulation pump( CP-1.1 & CP-1.2)

buah

2.0

3,966,000.00

7,932,000.00

-


-


-

0,5 kW / 3phase / 380 V / 50 Hz

5

Feed Water Tank 500 Liter

buah

1.0

850,000.00

850,000.00

6

Water Softener 45.000 Grain

unit

1.0

19,220,740.00

19,220,740.00

7

Feed water Pump

bh

1.0

1,435,000.00

1,435,000.00

8

9

-

Centrifugal Pump

-


-

0,5 kW / 1phase / 220 V / 50 Hz

Valve & aksesories -

Gate Valve

dia. 80mm

bh

2.0

2,020,000.00

4,040,000.00

-

Gate Valve

dia. 50mm

bh

4.0

1,226,000.00

4,904,000.00

-

Gate Valve

dia. 40mm

bh

4.0

470,000.00

1,880,000.00

-

Gate Valve

dia. 32mm

bh

3.0

384,000.00

1,152,000.00

-

Gate Valve

dia. 25mm

bh

6.0

276,000.00

1,656,000.00

-

Flexible Joint

dia. 25mm

bh

5.0

120,000.00

600,000.00

-

Strainer

dia. 40mm

bh

4.0

450,000.0

1,800,000.00

-

Check Valve

dia. 40mm

bh

4.0

487,200.00

1,948,800.00

-

Pressure Relief Valve

bh

1.0

3,540,000.00

3,540,000.00

-

Safety Valve

bh

1.0

3,260,000.00

3,260,000.00

-

Air Release Valve

bh

6.0

1,625,000.00

9,750,000.00

-

Pressure Gauge

bh

3.0

165,000.00

495,000.00

-

Pressure Switch

bh

3.0

745,000.00

2,235,000.00

-

Temperature Gauge

bh

3.0

165,000.00

495,000.00

bh

1.0

1,500,000.00

1,500,000.00

panel Level Control Feed water Tank

10

Pemipaan dia. 25mm

m

46.0

52,700.00

2,424,200.00

11

Fiting & aksesoris

lot

1.0

5,663,400.00

5,663,400.00

12


ls

1.0

2,831,700.00

2,831,700.00

Sub Total Main Equipment Boiler 02

275,112,840.00

TOTAL SISTEM SUPLAI & INSTALASI AIR PANAS

553,137,680.00

NO

URAIAN PEKERJAAN

1

2

II

SISTEM PEMIPAAN AIR BEKAS KOTOR & PENGOLAHAN LIMBAH

A

Pemipaan Utama & Pipa Tegak/Riser

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

Pipa Air Bekas Kotor Pengadaan dan pemasangan pipa PVC class AW, lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis. 1

Pipa PVC dim. 100mm

m'

260.0

113,590.00

29,533,400.00

2

Pipa PVC dim. 75mm (vent)

m'

130.0

79,330.00

10,312,900.00

3

Air Vent

bh

9.0

322,500.00

2,902,500.00

4

Fitting, Support & Aksesoris

lot

1.0

4,274,900.00

4,274,900.00

Sub Total Pemipaan Utama & Pipa Tegak/Riser B

47,023,700.00

Instalasi Pipa Air Bekas Kotor Lantai Basement Pengadaan dan pemasangan pipa PVC class AW, lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.

3

1

Pipa PVC dim. 150mm

m'

171.0

193,110.00

33,021,810.00

2

Pipa PVC dim. 100mm

m'

145.0

113,590.00

16,470,550.00

3

Pipa PVC dim. 65mm

m'

13.0

60,570.00

787,410.00

4

Pipa PVC dim. 50mm

m'

7.0

49,880.00

349,160.00

5

Pipa PVC dim. 32mm

m'

3.0

34,800.00

104,400.00

6

Floor Drain Stainless Steel

bh

5.0

205,700.00

1,028,500.00

7

U-Trap 50mm

bh

5.0

27,500.00

137,500.00

8

P-Trap 75mm

bh

1.0

31,500.00

31,500.00

9

Fitting &Aksesoris

lot

1.0

5,073,400.00

5,073,400.00

Sub Total Instalasi Pipa Air Bekas Kotor Lantai Basement C

57,004,230.00

Instalasi Pipa Air Bekas Kotor Lantai 01 Pengadaan dan pemasangan pipa PVC class AW, lengkap terpasang dengan accessories yang diperlukan sesuai dengan gambar perencanaan dan spesifikasi teknis.

3

1

Pipa PVC dim. 100mm

m'

197.0

113,590.00

22,377,230.00

2

Pipa PVC dim. 50mm

m'

36.0

49,880.00

1,795,680.00

3

Pipa PVC dim. 32mm

m'

136.0

34,800.00

4,732,800.00

4


bh

32.0

205,700.00

6,582,400.00

5

U-Trap 50mm

bh

32.0

27,500.00

880,000.00

6

P-Trap 75mm

bh

32.0

31,500.00

1,008,000.00

7

Clean Out dim.100mm

bh

36.0

234,100.00

8,427,600.00

8

Fitting &Aksesoris

lot

1.0

2,890,600.00

2,890,600.00

Sub Total Instalasi Pipa Air Bekas Kotor Lantai 01 D

48,694,310.00


3

1

Pipa PVC dim. 100mm

m'

197.0

113,590.00

22,377,230.00

2

Pipa PVC dim. 50mm

m'

36.0

49,880.00

1,795,680.00

3

Pipa PVC dim. 32mm

m'

136.0

34,800.00

4,732,800.00

4


bh

32.0

205,700.00

6,582,400.00

5

U-Trap 50mm

bh

32.0

27,500.00

880,000.00

6

P-Trap 75mm

bh

32.0

31,500.00

1,008,000.00

7

Clean Out dim.100mm

bh

36.0

234,100.00

8,427,600.00

8

Fitting &Aksesoris

lot

1.0

2,890,600.00

2,890,600.00

Sub Total Instalasi Pipa Air Bekas Kotor Lantai 02 E

48,694,310.00


3

1

Pipa PVC dim. 100mm

m'

197.0

113,590.00

22,377,230.00

2

Pipa PVC dim. 50mm

m'

36.0

49,880.00

1,795,680.00

3

Pipa PVC dim. 32mm

m'

136.0

34,800.00

4,732,800.00

4


bh

32.0

205,700.00

6,582,400.00

5

U-Trap 50mm

bh

32.0

27,500.00

880,000.00

6

P-Trap 75mm

bh

32.0

31,500.00

1,008,000.00

7

Clean Out dim.100mm

bh

36.0

234,100.00

8,427,600.00

8

Fitting &Aksesoris

lot

1.0

2,890,600.00

2,890,600.00

Sub Total Instalasi Pipa Air Bekas Kotor Lantai 03

48,694,310.00

NO

URAIAN PEKERJAAN

1

2

G 1

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

Pemipaan Bak Penampung, Peresapan & Bak Kontrol STP Biofil kap. 15,0 m3 -

Bak kontrol 30x30cm

-

Manhole 40x40cm

unit

3.0

92,250,000.00

276,750,000.00

2

Sumur Peresapan, Kapasitas 4,5 m³

unit

3.0

4,115,000.00

12,345,000.00

3

Bak Perangkap Minyak (Grease Trap)

unit

3.0

950,000.00

2,850,000.00

4

Bak Kontrol uk. 40x40cm

unit

6.0

380,000.00

2,280,000.00

Sub Total Pemipaan Bak Penampung, Peresapan & Bak Kontrol

294,225,000.00

TOTAL SISTEM PEMIPAAN AIR BEKAS KOTOR & PENGOLAHAN LIMBAH

544,335,860.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

III SISTEM DRAINASI BANGUNAN & INSTALASI AIR HUJAN A

Roofdrain & Instalasi Pipa Air Hujan Lantai Atap

1

Roofdrain dia. 100mm Cast Iron

bh

40.0

185,000.00

7,400,000.00

2

Pipa PVC tipe D dim. 100mm

m'

680.0

113,590.00

77,241,200.00

3

Aksesoris, fitting, elbow dan alat bantu

lot

1.0

4,359,100.00

4,359,100.00

Sub Total Roofdrain & Instalasi Pipa Air Hujan Lantai Atap B 3

89,000,300.00

Saluran drainase & Sumur Resapan Site

1

Saluran Drainasi tertutup uk.w=400, d=600cm dgn grill besi

m'

140.0

469,000.00

65,660,000.00

2

Bak Kontrol 600x600mm

m'

28.0

605,000.00

16,940,000.00

3

Galian dan urugan

m'

140.0

65,000.00

9,100,000.00

4

Sumur Peresapan, Kapasitas 2,3 m³

unit

12.0

3,271,000.00

39,252,000.00

Sub Total Saluran drainase & Sumur Resapan Site

130,952,000.00

TOTAL SISTEM DRAINASI BANGUNAN & INSTALASI AIR HUJAN

219,952,300.00

NO

URAIAN PEKERJAAN

1

2

IV

SISTEM TATA UDARA & VENTILASI

A

TATA UDARA TIPE SPLIT SYSTEM

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

A.1 Instalasi Tata Udara Lantai 1 1

AC Split Wall Mounted 0,8 PK, 1 ph, 7800 Btu/h

unit

32.0

3,600,000.00

115,200,000.00

2

Instalasi pipa refrigerant, dan pipa drain

titik

32.0

815,000.00

26,080,000.00

3

Instalasi power dan kontrol AC

titik

32.0

545,000.00

17,440,000.00

4

Ceiling Mount Exhaust Fan

unit

32.0

390,000.00

12,480,000.00

5

Instalasi power, kontrol exhaust fan & ducting PVC

titik

32.0

359,830.00

11,514,560.00

Sub Total Instalasi Tata Udara Lantai 1

182,714,560.00



unit

32.0

3,600,000.00

115,200,000.00

2


titik

32.0

815,000.00

26,080,000.00

3


titik

32.0

545,000.00

17,440,000.00

4


unit

32.0

390,000.00

12,480,000.00

5


titik

32.0

359,830.00

11,514,560.00


182,714,560.00



unit

32.0

3,600,000.00

115,200,000.00

2


titik

32.0

815,000.00

26,080,000.00

3


titik

32.0

545,000.00

17,440,000.00

4


unit

32.0

390,000.00

12,480,000.00

5


titik

32.0

359,830.00

11,514,560.00


182,714,560.00

TOTAL SISTEM TATA UDARA & VENTILASI

548,143,680.00

NO

URAIAN PEKERJAAN

1

2

V

SISTEM PENANGGULANGAN KEBAKARAN (HYDRANT)

A

INSTALASI PEMIPAAN HYDRANT

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

A.1 Instalasi Indoor Hydrant Lantai 01 1

2

Pengadaan dan Pemasangan Pipa BS sch 40 - dia. 65

mm

m

115.0

217,370.00

24,997,550.00

- dia. 80

mm

m

7.0

278,690.00

1,950,830.00

- dia. 100

mm

m

12.0

354,340.00

4,252,080.00

unit

3.0

4,750,000.00

14,250,000.00

bh

3.0

2,361,000.00

7,083,000.00

ls

1.0

3,838,000.00

3,838,000.00

Indoor Hydrant Box lengkap dengan nozzel dan Accessories sbb : - Landing valve dia 65 mm - Valve Vander Hyder

3

Gate Valve

4

Material Bantu

- dia 65

mm

Sub Total Instalasi Indoor Hydrant Lantai 01

56,371,460.00


2


mm

m

115.0

217,370.00

24,997,550.00

- dia. 80

mm

m

7.0

278,690.00

1,950,830.00

- dia. 100

mm

m

12.0

354,340.00

4,252,080.00

unit

3.0

4,750,000.00

14,250,000.00

bh

3.0

2,361,000.00

7,083,000.00

ls

1.0

3,838,000.00

3,838,000.00


3

Gate Valve

4

Material Bantu

- dia 65

mm


56,371,460.00


2


mm

m

115.0

217,370.00

24,997,550.00

- dia. 80

mm

m

7.0

278,690.00

1,950,830.00

- dia. 100

mm

m

12.0

354,340.00

4,252,080.00

unit

3.0

4,750,000.00

14,250,000.00

bh

3.0

2,361,000.00

7,083,000.00

ls

1.0

3,838,000.00

3,838,000.00


3

Gate Valve

4

Material Bantu

- dia 65

mm


56,371,460.00

A.4 Instalasi Indoor Hydrant Lantai Basement 1

2


mm

m

112.0

217,370.00

24,345,440.00

- dia. 80

mm

m

7.0

278,690.00

1,950,830.00

- dia. 100

mm

m

12.0

354,340.00

4,252,080.00

unit

3.0

4,750,000.00

14,250,000.00

bh

3.0

2,361,000.00

7,083,000.00

ls

1.0

3,838,000.00

3,838,000.00


3

Gate Valve

4

Material Bantu

- dia 65

mm

Sub Total Instalasi Indoor Hydrant Lantai Basement

55,719,350.00

A.5 Instalasi Pipa Utama & Riser Hydrant 1

Pengadaan dan Pemasangan Pipa BS sch 40 -

dia. 100 mm

(riser)

2

Gate Valve

3

Fitting & Consumable material

4

Testing & comissioning

- dia 100

mm

bh

16.0

354,340.00

5,669,440.00

bh

1.0

4,489,000.00

4,489,000.00

ls

1.0

850,416.00

850,416.00

ls

1.0

1,500,000.00

1,500,000.00

Sub Total Instalasi Pipa Utama & Riser Hydrant

12,508,856.00

TOTAL SISTEM PENANGGULANGAN KEBAKARAN (HYDRANT)

237,342,586.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

JUMLAH

( Rp. )

( Rp. )

( Rp. )

5

6

7

VI PASSANGER ELEVATOR A

Persiapan, Ijin-ijin, Shop Drawing

B

Peralatan Utama Lift 01

1

Room Less Elevator - Type

: Passanger Lift/Elevator

- Capacity (Kg)

: 750 Kg/ 11 Person

- Speed (m/s)

: 60 mpm

- Stop / Opening

: 3 Opening/ 3 Floor

- Machine

: Room Less

- Control

: AC-VVVF

- Doors

: 2 Panels Center Opening - Automatic Door

- Main Power

: 5,4 kW, 3 phase, 380V, 50Hz

- Lighting

: 1 phase, 220V, 50Hz

- Finishing

: Standard

- Operation

: Simplex Selective Collective

- Option

: Car Op Panel, DS, AG, ECL, MHB, HPI, FES, ELD

ls

1.0

7,500,000.00

7,500,000.00

unit

1.0

614,075,000.00

614,075,000.00

2

Automatic Release Device (ARD)

unit

1.0

52,635,000.00

52,635,000.00

3

Local Content

set

1.0

45,500,000.00

45,500,000.00

set

1.0

15,000,000.00

15,000,000.00

- Biaya Pemasangan - Testing Comissioning - Ijin Depnaker 4

Support Beam - WF 150x75 - WF 150x300 - Angkur D16 - hollow 50x50

Sub Total Peralatan Utama Lift 01

727,210,000.00

C Peralatan Utama Lift 02 1

Room Less Elevator - Type

: Passanger Lift/Elevator

- Capacity (Kg)

: 750 Kg/ 11 Person

- Speed (m/s)

: 60 mpm

- Stop / Opening

: 3 Opening/ 3 Floor

- Machine

: Room Less

- Control

: AC-VVVF

- Doors

: 2 Panels Center Opening - Automatic Door

- Main Power

: 5,4 kW, 3 phase, 380V, 50Hz

- Lighting

: 1 phase, 220V, 50Hz

- Finishing

: Standard

- Operation

: Simplex Selective Collective

- Option

: Car Op Panel, DS, AG, ECL, MHB, HPI, FES, ELD

unit

1.0

614,075,000.00

614,075,000.00

2

Automatic Release Device (ARD)

unit

1.0

52,635,000.00

52,635,000.00

3

Local Content

set

1.0

45,500,000.00

45,500,000.00

set

1.0

15,000,000.00

15,000,000.00

- Biaya Pemasangan - Testing Comissioning - Ijin Depnaker 4

Support Beam - WF 150x75 - WF 150x300 - Angkur D16 - hollow 50x50

Sub Total Peralatan Utama Lift 02

727,210,000.00

TOTAL PASSANGER ELEVATOR

1,461,920,000.00

NO

URAIAN PEKERJAAN

SAT

VOL

1

2

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

VII PENYEDIAAN JARINGAN & DISTRIBUSI LISTRIK A

SUPLAI JARINGAN LISTRIK TEGANGAN RENDAH

1

Sambung Daya & Perijinan PLN - Penyambungan baru & Ijin PLN

kVA

131.0

875,000.00

114,625,000.00

- Jaminan Instalasi (JIL)

kVA

131.0

200,000.00

26,200,000.00

- Uang Jaminan Langganan (UJL)

kVA

131.0

200,000.00

26,200,000.00

- Sertifikat Layak Operasi (SLO) Konsuil

ls

1.0

7,205,000.00

7,205,000.00

- Keur Gambar

ls

1.0

19,650,000.00

19,650,000.00

- Administrasi Perijinan & Hibah

ls

1.0

27,500,000.00

27,500,000.00

Sub Total Sambung Daya & Perijinan PLN

221,380,000.00

A.2 Pengadaan Jaringan Udara TM 20kV 1

Tiang Beton SUTM

btg

1.0

3,250,000.00

3,250,000.00

2

Konduktor TM 20kV

mtr

90.0

52,500.00

4,725,000.00

3

Trekskur (Guy Wire)

set

1.0

2,450,000.00

2,450,000.00

4

Isolator & Aksesoris

ls

1.0

4,270,000.00

4,270,000.00

1

Tiang Penyangga Trafo & Kool Brecket

set

1.0

9,450,000.00

9,450,000.00

2

Trafo 160 kVA, 3 phase, 20 kV/400V

bh

1.0

78,000,000.00

78,000,000.00

3

Arrester & Cut Out

set

1.0

5,600,000.00

5,600,000.00

4

Konduktor AAAC 150mm2, Isolator & Aksesoris

ls

1.0

1,340,000.00

1,340,000.00

Sub Total Pengadaan Jaringan Udara TM 20kV B

109,085,000.00

PANEL TEGANGAN RENDAH & KABEL TOEVOER

B.1 PANEL TEGANGAN RENDAH

Standing Floor cubicle, steel sheet metal ( 2 mm min), cat bakar . Komponen sesuai dengan diagram satu garis pada gbr rencana, lengkap dgn grounding panel (netral+body). 1

Panel LVMDP -

Panel Box Uk. 1600(H) x (800) x 400(D)MM

set

1.0

31,030,650.00

31,030,650.00

Type : Free Standing Material Plat : 2 MM Painting : Powder Coating Incoming -

MCCB 350 3P 25KA INCOMING PLN

-

CT 400/5A, 15VA Class 1

-

Frequency Meter 220V

-

Ampere Meter MI CT .../5A

-

Voltmeter 0-500 V

-

Surge Arrester 3P+N 40KA

-

Volt Selector Switch 7 Posisi

-

Push Button Switch 25mm

-

Power Factor Meter CT .../5A

-

Selector Switch M-O-A 2P

-

Relay + Timer

-

Pilot Lamp 220 VAC

-

Miniature Fuse Link 4A

Outgoing -

MCCB 100-200A 3P 10KA

3 bh

-

MCCB 30A 3P 10KA

1 bh

-

MCCB 25A 3P 10KA

2 bh

-

MCCB 15A 3P 7.5KA

1 bh

-

MCB 16A 3P 6KA

1 bh

-

CU Busbar

-

Sub Material

-

Cable Wiring & Accessories Sub Total Panel LVMDP

Box Panel - Wall mounted cubicle, steel sheet metal ( 1,6 mm min), cat bakar . Komponen sesuai dengan diagram satu garis pada gbr rencana, lengkap dgn grounding panel (netral+body). 2

Panel SDP -

Panel Box Uk.

bh

1.0

1,800,000.00

1,800,000.00

-

Pilot lamp & fuse

80 x

60 x

25cm

bh

3.0

75,000.00

225,000.00

-

CT 200/5A

bh

3.0

275,000.00

825,000.00

-

Ampere meter

bh

3.0

295,000.00

885,000.00

-

Voltmeter (0-500V)

bh

1.0

250,000.00

250,000.00

31,030,650.00

NO

URAIAN PEKERJAAN

SAT

VOL

1

2

3

4

-

Frequency Meter 220V

bh

1.0

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

325,000.00

325,000.00

NO

URAIAN PEKERJAAN

SAT

VOL

1

2

3

4

-

KWH Meter 3 Phase, Digital

-

Selector switch

-

MCCB

18kA

3P

225 A

-

MCCB

7,5kA

3P

-

MCCB

7,5kA

3P

-

MCB

6kA

-

MCB

6kA

-

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

bh

1.0

3,661,000.00

3,661,000.00

bh

1.0

85,000.00

85,000.00

bh

1.0

1,914,300.00

1,914,300.00

60 A

bh

3.0

831,800.00

2,495,400.00

25 A

bh

2.0

762,700.00

1,525,400.00

3P

20 A

bh

1.0

574,100.00

574,100.00

3P

16 A

bh

1.0

574,100.00

574,100.00

Grounding panel lokal

set

1.0

270,000.00

270,000.00

-

Busbar RSTN-GND

set

1.0

450,000.00

450,000.00

-

Kabel, Wiring & Pemasangan

set

1.0

1,406,000.00

1,406,000.00

-

Material Bantu

set

1.0

401,800.00

401,800.00 Sub Total Panel SDP

3

-

Panel Box Wall Mounted

-

Pilot lamp & fuse

-

MCCB

7,5kA

3P

-

MCB

4,5kA

-

MCB

4,5kA

-

Busbar RSTN-GND

-

100 x

80 x

20cm

bh

1.0

2,400,000.00

2,400,000.00

bh

3.0

80,000.00

240,000.00

100 A

bh

1.0

901,000.00

901,000.00

1P

10 A

bh

35.0

74,100.00

2,593,500.00

1P

6A

bh

1.0

74,100.00

74,100.00

ls

1.0

600,000.00

600,000.00


ls

1.0

441,000.00

441,000.00

Material Bantu

ls

1.0

126,000.00

126,000.00

Sub Total Panel Lantai 1 (PL-1) 4

-


-

Pilot lamp & fuse

-

MCCB

7,5kA

3P

-

MCB

4,5kA

-

MCB

4,5kA

-

Busbar RSTN-GND

-

100 x

80 x

20cm

bh

1.0

2,400,000.00

2,400,000.00

bh

3.0

80,000.00

240,000.00

100 A

bh

1.0

901,000.00

901,000.00

1P

10 A

bh

35.0

74,100.00

2,593,500.00

1P

6A

bh

1.0

74,100.00

74,100.00

ls

1.0

600,000.00

600,000.00


ls

1.0

441,000.00

441,000.00

Material Bantu

ls

1.0

126,000.00

126,000.00

-


-

Pilot lamp & fuse

-

MCCB

7,5kA

3P

-

MCB

4,5kA

-

MCB

4,5kA

-

Busbar RSTN-GND

-

100 x

80 x

20cm

bh

1.0

2,400,000.00

2,400,000.00

bh

3.0

80,000.00

240,000.00

100 A

bh

1.0

901,000.00

901,000.00

1P

10 A

bh

35.0

74,100.00

2,593,500.00

1P

6A

bh

1.0

74,100.00

74,100.00

ls

1.0

600,000.00

600,000.00


ls

1.0

441,000.00

441,000.00

Material Bantu

ls

1.0

126,000.00

126,000.00 7,375,600.00

Panel Penerangan Lantai Basement (PL-B) -


-

Pilot lamp & fuse

-

MCCB

7,5kA

3P

-

MCB

4,5kA

-

MCB

4,5kA

-

60 x

50 x

20cm

bh

1.0

900,000.00

900,000.00

bh

3.0

80,000.00

240,000.00

15 A

bh

1.0

831,800.00

831,800.00

1P

10 A

bh

1.0

74,100.00

74,100.00

1P

6A

bh

8.0

74,100.00

592,800.00

Busbar RSTN-GND

ls

1.0

225,000.00

225,000.00


ls

1.0

197,000.00

197,000.00

Material Bantu

ls

1.0

56,300.00

56,300.00

Sub Total Panel Penerangan Lantai Basement (PL-B) 7

7,375,600.00

Panel Lantai 3 (PL-3)


7,375,600.00



17,667,100.00


3,117,000.00

Panel Kamar-kamar (typical), total jumlah 39 set Tiap unit terdiri dari:

set

-

MCB Box with cover

20 x

-

MCB

4,5kA

1P

20 A

-

MCB

4,5kA

1P

10 A

-

MCB

4,5kA

1P

6A

-

Magnetik kontaktor 20 Amper, 1 phase

-

Busbar RSTN-GND

-


-

Material Bantu

15 x

96.0

896,500.00

86,064,000.00

10cm

Sub Total Panel Kamar-kamar (typical), total jumlah 39 set

86,064,000.00

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

NO

URAIAN PEKERJAAN

SAT

VOL

1

2

3

4

20cm

bh

1.0

900,000.00

900,000.00

bh

3.0

80,000.00

240,000.00

8

Panel Booster Pump (P-BP) -


-

Pilot lamp & fuse

60 x

50 x

-

MCB

10kA

3P

25 A

bh

1.0

962,400.00

962,400.00

-

MCB

4,5kA

3P

10 A

bh

2.0

542,700.00

1,085,400.00

-

MCB

4,5kA

1P

10 A

bh

1.0

74,100.00

74,100.00

-

Busbar RSTN-GND

ls

1.0

225,000.00

225,000.00

-


ls

1.0

259,000.00

259,000.00

-

Material Bantu

ls

1.0

74,000.00

74,000.00

Sub Total Panel Booster Pump (P-BP) 9

-


-

Pilot lamp & fuse

-

MCCB

7,5kA

3P

-

MCB

6kA

-

MCB

-

MCB

-

Busbar RSTN-GND

-

60 x

50 x

20cm

bh

1.0

900,000.00

900,000.00

bh

3.0

80,000.00

240,000.00

30 A

bh

1.0

762,700.00

762,700.00

3P

25 A

bh

1.0

962,400.00

962,400.00

6kA

3P

16 A

bh

2.0

542,700.00

1,085,400.00

4,5kA

1P

16 A

bh

1.0

74,100.00

74,100.00

ls

1.0

225,000.00

225,000.00


ls

1.0

335,000.00

335,000.00

Material Bantu

ls

1.0

95,800.00

95,800.00

Sub Total Panel Pompa (P-P) 11

4,680,400.00

Panel Lift/Elevator -


-

Pilot lamp & fuse

-

MCCB

10kA

3P

-

MCCB

7,5kA

-

MCB

4,5kA

-

Busbar RSTN-GND

-

70 x

50 x

20cm

bh

1.0

1,400,000.00

1,400,000.00

bh

3.0

80,000.00

240,000.00

40 A

bh

1.0

814,400.00

814,400.00

3P

20 A

bh

2.0

762,700.00

1,525,400.00

1P

10 A

bh

1.0

74,100.00

74,100.00

ls

1.0

350,000.00

350,000.00


ls

1.0

301,000.00

301,000.00

Material Bantu

ls

1.0

86,000.00

86,000.00

Sub Total Panel Lift/Elevator 12

3,819,900.00

Panel Pompa (P-P)

4,790,900.00

Panel Water Heater -


-

Pilot lamp & fuse

-

MCCB

10kA

3P

-

MCCB

7,5kA

-

MCB

4,5kA

-

Busbar RSTN-GND

-

70 x

50 x

20cm

bh

1.0

1,400,000.00

1,400,000.00

bh

3.0

80,000.00

240,000.00

40 A

bh

1.0

814,400.00

814,400.00

3P

20 A

bh

2.0

762,700.00

1,525,400.00

1P

10 A

bh

1.0

74,100.00

74,100.00

ls

1.0

350,000.00

350,000.00


ls

1.0

301,000.00

301,000.00

Material Bantu

ls

1.0

86,000.00

86,000.00

Sub Total Panel Water Heater

4,790,900.00

B.2 INSTALASI KABEL FEEDER

Instalasi kabel dibawah tanah dengan menggunakan pelindung tekanan mekanis berupa pipa besi atau buis beton dengan diameter menyesuaikan ukuran kabel toevoer 1

Kabel dari APP PLN ke M.D.P

NYFGbY (4x185) mm2 + BC 70mm2

m'

98.0

1,642,500.00

160,965,000.00

Sub Total INSTALASI KABEL FEEDER

160,965,000.00

B.3 INSTALASI KABEL TOEVOER DALAM BANGUNAN

Instalasi kabel di dalam atau dibawah plat dengan menggunakan high impact conduit dengan diameter pipa menyesuaikan ukuran kabel toevoer Instalasi Kabel Toevoer 1

Kabel dari M.D.P ke Panel Pompa Air

NYY 4x4 mm² + BC 1x2,5mm

m'

16.0

50,600.00

809,600.00

2

Kabel dari S.D.P ke Panel Penerangan Lantai 1

NYY 4x25 mm² + BC 1x10mm

m'

6.0

234,600.00

1,407,600.00

3



m'

15.0

234,600.00

3,519,000.00

4



m'

26.0

234,600.00

6,099,600.00

5

Kabel dari S.D.P ke Panel Penerangan Lantai Baseme NYY 4x4 mm² + BC 1x2,5mm

m'

14.0

50,600.00

708,400.00

6

Kabel dari S.D.P ke P. Pompa Booster


m'

62.0

50,600.00

3,137,200.00

7

Kabel dari S.D.P ke Panel Lift/Elevator

FRC 4x6 mm² + BC 1x4mm2

m'

27.0

106,600.00

2,878,200.00

8

Kabel dari S.D.P ke Panel Water Heater


m'

66.0

106,600.00

7,035,600.00

Sub Total INSTALASI KABEL TOEVOER DALAM BANGUNAN

25,595,200.00

NO

URAIAN PEKERJAAN

SAT

VOL

1

2

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

B.4 INSTALASI KABEL PERALATAN

Instalasi kabel di dalam atau dibawah plat dengan menggunakan high impact conduit dengan diameter pipa menyesuaikan ukuran kabel toevoer 1

Kabel power dari Panel Lantai 1 ke MCB Box Kamar-kamar

ttk

32.0

578,360.00

18,507,520.00

2


ttk

32.0

578,360.00

18,507,520.00

3


ttk

32.0

578,360.00

18,507,520.00

4

Kabel power dari Panel Pompa ke Unit Pompa Air

ttk

2.0

1,244,400.00

2,488,800.00

5

Kabel power dari Panel Pompa ke Unit Pompa Booster

ttk

2.0

1,244,400.00

2,488,800.00

6

Kabel power dari Panel Pompa ke Unit Pompa Deepwell

ttk

1.0

1,151,300.00

1,151,300.00

7

Kabel power dari Panel Lift ke Unit Lift/Elevator

ttk

2.0

1,381,500.00

2,763,000.00

Sub Total INSTALASI KABEL PERALATAN

64,414,460.00

TOTAL PENYEDIAAN JARINGAN & DISTRIBUSI LISTRIK

759,527,310.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

2,150,850.00

VIII INSTALASI PENERANGAN & KOTAK KONTAK A

Instalasi Penerangan Lantai Basement

1

Lampu Roset E27 1x11 Watt

bh

13.0

165,450.00

2

Lampu Roset E27 1x18 Watt

bh

4.0

182,270.00

729,080.00

3

Lampu TL T5 2x36 Watt Inbouw

bh

33.0

492,690.00

16,258,770.00

4

Lampu Baret Square TL 22 Watt Outbouw

bh

3.0

379,810.00

1,139,430.00

5

Lampu Exit Slimline 8 Watt c/w Nicad Battery

bh

2.0

1,294,700.00

2,589,400.00

6

Saklar Tunggal

bh

2.0

34,500.00

69,000.00

7

Saklar Ganda

bh

7.0

39,500.00

276,500.00

8

Saklar Tukar

bh

2.0

57,000.00

114,000.00

9

Instalasi penerangan

ttk

55.0

241,040.00

13,257,200.00

10

Outlet stopkontak, tunggal, 1ph, 10A/250VA

bh

2.0

43,550.00

87,100.00

11

Instalasi stopkontak

ttk

2.0

289,180.00

578,360.00

Sub Total Instalasi Penerangan Lantai Basement B 1

Lampu Downlight CFL 1x11 Watt E27 Inbouw

bh

91.0

215,800.00

19,637,800.00

2


bh

71.0

233,070.00

16,547,970.00

3

Lampu TL Balk 2x18 Watt Outbouw

bh

2.0

345,620.00

691,240.00

4

Lampu Baret Mentos TL 22 Watt Outbouw

bh

2.0

424,410.00

848,820.00

5


bh

5.0

379,810.00

1,899,050.00

6


bh

3.0

1,294,700.00

3,884,100.00

7

Saklar Tunggal

bh

100.0

39,600.00

3,960,000.00

8

Saklar Ganda

bh

66.0

54,850.00

3,620,100.00

9

Saklar Tukar

bh

13.0

137,350.00

1,785,550.00

10


ttk

174.0

241,040.00

41,940,960.00

11


bh

103.0

43,550.00

4,485,650.00

12


ttk

103.0

289,180.00

29,785,540.00

13

Panel Box kamar-kamar (6gang)

bh

32.0

800,000.00

25,600,000.00

Sub Total Instalasi Penerangan Lantai 1 C

154,686,780.00

Instalasi Penerangan Lantai 2

1


bh

91.0

215,800.00

19,637,800.00

2


bh

71.0

233,070.00

16,547,970.00

3


bh

2.0

345,620.00

691,240.00

4


bh

2.0

424,410.00

848,820.00

5


bh

5.0

379,810.00

1,899,050.00

6


bh

3.0

1,294,700.00

3,884,100.00

7

Saklar Tunggal

bh

100.0

39,600.00

3,960,000.00

8

Saklar Ganda

bh

66.0

54,850.00

3,620,100.00

9

Saklar Tukar

bh

13.0

137,350.00

1,785,550.00

10


ttk

174.0

241,040.00

41,940,960.00

11


bh

103.0

43,550.00

4,485,650.00

12


ttk

103.0

289,180.00

29,785,540.00

13


bh

32.0

800,000.00

25,600,000.00

Sub Total Instalasi Penerangan Lantai 2 D

37,249,690.00


154,686,780.00


1


bh

91.0

215,800.00

19,637,800.00

2


bh

71.0

233,070.00

16,547,970.00

3


bh

2.0

345,620.00

691,240.00

4


bh

2.0

424,410.00

848,820.00

5


bh

5.0

379,810.00

1,899,050.00

6


bh

3.0

1,294,700.00

3,884,100.00

7

Saklar Tunggal

bh

100.0

39,600.00

3,960,000.00

8

Saklar Ganda

bh

66.0

54,850.00

3,620,100.00

9

Saklar Tukar

bh

13.0

137,350.00

1,785,550.00

10


ttk

174.0

241,040.00

41,940,960.00

11


bh

103.0

43,550.00

4,485,650.00

12


ttk

103.0

289,180.00

29,785,540.00

13


bh

32.0

800,000.00

25,600,000.00

Sub Total Instalasi Penerangan Lantai 3

154,686,780.00

TOTAL INSTALASI PENERANGAN & KOTAK KONTAK

501,310,030.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

IX SISTEM TELEPON / VOICE COMMUNICATION A 1

Main Equipment PBX 8 CO/PTT 128 Extension (KX-TD Series):

unit

1.0

107,387,200.00

107,387,200.00

Central Unit terdiri dari komponen sbb: - Main unit 10slot + 1 Optional slot - Expansion Card - DHLC Card - ECLC 16 Port Card (8 Unit) - L-Type Power Supply - Standard Key Telephone 2

MDF 150 Line

bh

1.0

5,075,000.00

5,075,000.00

3

Battery Backup 2 hour c/w Box & Accesories

bh

1.0

2,179,600.00

2,179,600.00

Sub Total Main Equipment B 1

Kabel Feeder dari MDF ke TBT Lantai 01 (ITC 50 pair)

m

18.0

140,000.00

2,520,000.00

2


m

24.0

140,000.00

3,360,000.00

3


m

30.0

140,000.00

4,200,000.00

Sub Total Instalasi Kabel Feeder C

114,641,800.00

Instalasi Kabel Feeder

10,080,000.00

Instalasi Telepon Lantai 1

Instalasi Kabel ITC 2x0.6mm dalam High Impact conduit dia. 20mm 1

Outlet single line telephone

bh

32.0

75,500.00

2,416,000.00

2

Baseline Standard

unit

32.0

165,000.00

5,280,000.00

3

Instalasi pengkabelan ekstensi telephone

ttk

32.0

236,030.00

7,552,960.00

4

Terminal Box Telepon (TBT-1) kap. 50 pair

bh

1.0

750,000.00

750,000.00

Sub Total Instalasi Telepon Lantai 1 D

15,998,960.00




bh

32.0

75,500.00

2,416,000.00

2

Baseline Standard

unit

32.0

165,000.00

5,280,000.00

3


ttk

32.0

236,030.00

7,552,960.00

4


bh

1.0

150,000.00

150,000.00

Sub Total Instalasi Telepon Lantai 2 E

15,398,960.00




bh

32.0

75,500.00

2,416,000.00

2

Baseline Standard

unit

32.0

165,000.00

5,280,000.00

3


ttk

32.0

236,030.00

7,552,960.00

4


bh

1.0

300,000.00

300,000.00

Sub Total Instalasi Telepon Lantai 3

15,548,960.00

TOTAL SISTEM TELEPON / VOICE COMMUNICATION

171,668,680.00

NO

URAIAN PEKERJAAN

SAT

VOL

2

3

4

1

X

SISTEM KOMUNIKASI DATA / LOCAL AREA NETWORK (LAN)

A

Peralatan Utama Sistem Komunikasi Data / LAN

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

A.1 Ruang Server 1

Komputer Server

set

1.0

9,382,800.00

9,382,800.00

unit

1.0

7,192,700.00

7,192,700.00

ls

1.0

803,000.00

803,000.00

set

1.0

2,550,000.00

2,550,000.00

lot

1.0

2,444,000.00

2,444,000.00

- Desktop PC Intel Core I3 - 4GB (1x4GB) DDR3 PC-12800 - SATA 500 GB 7200 rpm - Optical DVD RW - WiFi & Bluetoofh - Monitor 18,5 Inch - Keyboard Mouse - Integrated Audio Speaker 2

Access Switch Hub Managed - 24 Port Ethernet 10/100/1000Base, Gigabit

3

Reuter Bandwidth management

4

Racking System - 19" Wallmounted Rack 4U, depth 381mm, include, - 1ea power outlet 2 socket, 1ea Roof Fan, Cage Nut - including wiring management, support rack & accessories

5

Professional Service -

Cable Installation

-

Cable Termination

-

Testing and Commissioning Sub Total Peralatan Utama Sistem Komunikasi Data / LAN

B

22,372,500.00

INSTALASI KABEL & OUTLET LAN/JARINGAN DATA

B.1 Instalasi LAN/Jaringan Data Lantai 1 1

Outlet data RJ45 Wallmount, inbouw flush type Dual-Band Wireless N Access Point, 802.11b/g/n, 270Mbps

2 3

Instalasi kabel data UTP Cat 6, termasuk

ttk

1.0

95,700.00

95,700.00

bh

3.0

1,197,500.00

3,592,500.00

ttk

4.0

429,060.00

1,716,240.00

- kabel UTP CAT 6, include port connector - kabel duct, ties, dan klem Sub Total Instalasi LAN/Jaringan Data Lantai 1 B.2 Instalasi LAN/Jaringan Data Lantai 2 Dual-Band Wireless N Access Point, 802.11b/g/n, 270Mbps 1 2


bh

3.0

1,197,500.00

3,592,500.00

ttk

3.0

429,060.00

1,287,180.00

5,404,440.00

- kabel UTP CAT 6, include port connector - kabel duct, ties, dan klem Sub Total Instalasi LAN/Jaringan Data Lantai 2 B.3 Instalasi LAN/Jaringan Data Lantai 3 Dual-Band Wireless N Access Point, 802.11b/g/n, 270Mbps 1 2


bh

3.0

1,197,500.00

3,592,500.00

ttk

3.0

429,060.00

1,287,180.00

4,879,680.00

- kabel UTP CAT 6, include port connector - kabel duct, ties, dan klem Sub Total Instalasi LAN/Jaringan Data Lantai 3

4,879,680.00

TOTAL SISTEM KOMUNIKASI DATA / LOCAL AREA NETWORK (LAN)

37,536,300.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

XI SISTEM DETEKSI KEBAKARAN (FIRE ALARM) A 1

Main Equipment Fire Alarm Master control fire alarm (MCFA), -

Fire Alarm Konvensional System, 20 Zone Protection

-

c/w LCD Display back up battery & charger

-

Control relay module for Lift & Automatic Dial

unit

1.0

26,594,900.00

26,594,900.00

2

Control relay module for Lift / Elevator, Sound, Hydrant & Automatic Dial

set

4.0

530,000.00

2,120,000.00

3

Surge Arrester

unit

1.0

1,245,000.00

1,245,000.00

4

MTB 20 Zone

unit

1.0

2,582,800.00

2,582,800.00

5

Rackmount UPS 1000VA

unit

1.0

1,790,000.00

1,790,000.00

6

Testing & Comissioning

ls

1.0

2,750,000.00

2,750,000.00

Sub Total Main Equipment Fire Alarm B 1

Instalasi interkoneksi dari MCPFA ke Panel PABX

NYMHY 3x1,5 mm

ls

1.0

860,000.00

2

Instalasi interkoneksi dari MCPFA ke Panel Lift

NYMHY 3x1,5 mm

ls

1.0

860,000.00

860,000.00

3

Instalasi interkoneksi dari MCPFA ke Panel Hydrant

NYMHY 3x1,5 mm

ls

1.0

3,440,000.00

3,440,000.00

4

Instalasi interkoneksi dari MCPFA ke Panel Sound

NYMHY 3x1,5 mm

ls

1.0

860,000.00

860,000.00

5

Feeder cable Twisted Shelded 20x18 AWG, from MCFA to MTB

m

5.0

340,000.00

1,700,000.00

6

Feeder cable Twisted Shelded 3x(18 AWG+NYA 2x1,5mm), from MTB to TBT Lantai1

m

8.0

73,000.00

584,000.00

7


m

22.0

73,000.00

1,606,000.00

8


m

28.0

73,000.00

2,044,000.00

9

Feeder cable Twisted Shelded 3x(18 AWG+NYA 2x1,5mm), from MTB to TBT Lantai basement

m

22.0

73,000.00

860,000.00

1,606,000.00

Sub Total Instalasi Kabel Feeder dari MTB ke TBFA C

37,082,700.00

Instalasi Kabel Feeder dari MTB ke TBFA

13,560,000.00

Instalasi Fire Alarm Lantai Basement

1

Photoelectric Smoke Detector

bh

22.0

504,000.00

11,088,000.00

2

Heat Detector (Rate Of Rise)

bh

2.0

173,300.00

346,600.00

3

Alarm Lamp

bh

3.0

250,000.00

750,000.00

4

Alarm Bell

bh

3.0

270,000.00

810,000.00

5

Manual Push Button

bh

3.0

210,000.00

630,000.00

6

Installasi detector, STP 18 AWG, dalam PVC Conduit dia.3 / 4"

ttk

24.0

272,440.00

6,538,560.00

7

Instalasi Manual push button, alarm bell, indicator lamp

ttk

3.0

544,880.00

1,634,640.00

- NYA 2(1 x 1,5 mm2) dalam PVC Conduit dia.3 / 4" 8

End Of Line (Resistant 10 KW)

bh

3.0

15,500.00

46,500.00

9

Fire Extinguisher type ABC kap. 4 kg

bh

3.0

1,830,000.00

5,490,000.00

10

Terminal Box

bh

1.0

450,000.00

450,000.00

Sub Total Instalasi Fire Alarm Lantai Basement D

27,784,300.00

Instalasi Fire Alarm Lantai 1

1


bh

14.0

504,000.00

7,056,000.00

2


bh

33.0

173,300.00

5,718,900.00

3

Alarm Lamp

bh

3.0

250,000.00

750,000.00

4

Alarm Bell

bh

3.0

270,000.00

810,000.00

5

Manual Push Button

bh

3.0

210,000.00

630,000.00

6


ttk

47.0

272,440.00

12,804,680.00

7


ttk

3.0

544,880.00

1,634,640.00



bh

3.0

15,500.00

46,500.00

9


bh

3.0

1,830,000.00

5,490,000.00

10

Terminal Box

bh

1.0

450,000.00

450,000.00

Sub Total Instalasi Fire Alarm Lantai 1 E


1


bh

14.0

504,000.00

7,056,000.00

2


bh

33.0

173,300.00

5,718,900.00

3

Alarm Lamp

bh

3.0

250,000.00

750,000.00

4

Alarm Bell

bh

3.0

270,000.00

810,000.00

5

Manual Push Button

bh

3.0

210,000.00

630,000.00

6


ttk

47.0

272,440.00

12,804,680.00

7


ttk

3.0

544,880.00

1,634,640.00



bh

3.0

15,500.00

46,500.00

9


bh

3.0

1,830,000.00

5,490,000.00

10

Terminal Box

bh

1.0

450,000.00

450,000.00

35,390,720.00

NO 1

URAIAN PEKERJAAN 2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

Sub Total Instalasi Fire Alarm Lantai 2

35,390,720.00

NO

URAIAN PEKERJAAN

1

2 F

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7


1


bh

14.0

504,000.00

7,056,000.00

2


bh

33.0

173,300.00

5,718,900.00

3

Alarm Lamp

bh

3.0

250,000.00

750,000.00

4

Alarm Bell

bh

3.0

270,000.00

810,000.00

5

Manual Push Button

bh

3.0

210,000.00

630,000.00

6


ttk

47.0

272,440.00

12,804,680.00

7


ttk

3.0

544,880.00

1,634,640.00



bh

3.0

15,500.00

46,500.00

9


bh

3.0

1,830,000.00

5,490,000.00

10

Terminal Box

bh

1.0

450,000.00

450,000.00

Sub Total Instalasi Fire Alarm Lantai 3

35,390,720.00

TOTAL SISTEM DETEKSI KEBAKARAN (FIRE ALARM)

184,599,160.00

NO

URAIAN PEKERJAAN

1

2

XII

INSTALASI KABEL TRAY

A

Instalasi Kabel Tray Lantai Basement

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

1

Kabel Tray Listrik uk.20x5cm

m

87.0

159,600.00

13,885,200.00

2


m

80.0

201,600.00

16,128,000.00

3

Kabel Ladder di Shaft Listrik uk. 30x5cm

m

8.0

188,500.00

1,508,000.00

4

Tee

30cm

bh

2.0

242,100.00

484,200.00

5

Elbow

30cm

bh

2.0

218,200.00

436,400.00

6

Reducer

30 >20cm

bh

4.0

180,500.00

722,000.00

7

Aksesoris (Hanger & Support)

ls

1.0

2,503,900.00

2,503,900.00

B

Instalasi Kabel Tray Lantai 01

1


m

87.0

159,600.00

13,885,200.00

2


m

80.0

201,600.00

16,128,000.00

3


m

8.0

188,500.00

1,508,000.00

4

Tee

30cm

bh

2.0

242,100.00

484,200.00

5

Elbow

30cm

bh

2.0

218,200.00

436,400.00

6

Reducer

30 >20cm

bh

4.0

180,500.00

722,000.00

7


ls

1.0

2,503,900.00

2,503,900.00

C


1


m

87.0

159,600.00

13,885,200.00

2


m

80.0

201,600.00

16,128,000.00

3


m

8.0

188,500.00

1,508,000.00

4

Tee

30cm

bh

2.0

242,100.00

484,200.00

5

Elbow

30cm

bh

2.0

218,200.00

436,400.00

6

Reducer

30 >20cm

bh

4.0

180,500.00

722,000.00

7


ls

1.0

2,503,900.00

2,503,900.00

D


1


m

87.0

159,600.00

13,885,200.00

2


m

80.0

201,600.00

16,128,000.00

3


m

8.0

188,500.00

1,508,000.00

4

Tee

30cm

bh

2.0

242,100.00

484,200.00

5

Elbow

30cm

bh

2.0

218,200.00

436,400.00

6

Reducer

30 >20cm

bh

4.0

180,500.00

722,000.00

7


ls

1.0

2,503,900.00

2,503,900.00

Sub Total Instalasi Kabel Tray Lantai Basement

Sub Total Instalasi Kabel Tray Lantai 01


35,667,700.00

35,667,700.00

35,667,700.00


35,667,700.00

TOTAL INSTALASI KABEL TRAY

142,670,800.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

HARGA

( Rp )

( Rp )

( Rp )

5

6

7

XIII SISTEM PENYALUR PETIR Instalasi Penyalur Petir 1

Early Streamer system, 1 spit unit terminal.

unit

1.0

31,486,000.00

31,486,000.00

- Radius proteksi minimal 50 meter - Dilengkapi tiang penyangga pipa GIP, tinggi tiang 200cm 2

Down Conductor NYY cable 1x50mm

m

64.0

93,000.00

5,952,000.00

3

Connecting sleeve

unit

2.0

250,000.00

500,000.00

4

Klem & Aksesoris

bh

32.0

15,000.00

480,000.00

5

Grounding dg tahanan pentanahan minimal 5 Ohm - Dengan galian sumuran mencapai air tanah

ttk

2.0

2,827,000.00

5,654,000.00

- Kawat BC 1x50mm2 dan Pipa GIP 1" pjg=2m, + Ground rood

bh

2.0

1,530,000.00

3,060,000.00

panjang kawat dan pipa menyesuaikan sumuran 6

Bak kontrol

bh

2.0

545,000.00

1,090,000.00

7

Peralatan bantu

set

2.0

2,092,000.00

4,184,000.00

8

Pek. Perijinan & Testing Comissioning

ls

1.0

1,450,000.00

1,450,000.00

Sub Total Instalasi Penyalur Petir

53,856,000.00

TOTAL SISTEM PENYALUR PETIR

53,856,000.00

NO

URAIAN PEKERJAAN

1

2

SAT 3

VOL 4

HARGA

JUMLAH

SATUAN

HARGA

( Rp )

( Rp )

5

6

XIV SISTEM CCTV (CLOSED CIRCUIT TELEVISION) A

Peralatan Utama Pengadaan dan pemasangan peralatan utama CCTV, lengkap terpasang dengan alat bantu dan accessories

1

Network Video Recorder (NDVR) System, 16 Channel, H-264 Compression

unit

1.00

31,875,000.00

31,875,000.00

- Input 16 Channel Camera - Real time live display, 400 fps recording - Data storage Hard drive 2 TB SATA HDD - Gigabit Ethernet, DVD RW 2

Ethernet Switch 24 port, Gigabit

unit

1.00

4,550,000.00

4,550,000.00

3

Colour monitor LED 32 "

unit

1.00

3,850,000.00

3,850,000.00

4

UPS 2 KVA, 60 menit

unit

1.00

3,765,000.00

3,765,000.00

5

Rak Peralatan CCTV, 19", 32U

unit

1.00

7,355,850.00

7,355,850.00

- Front glass door - Key & lock - 3x5 power outlet 6

Meja Console CCTV

unit

1.00

2,875,850.00

2,875,850.00

7

Grounding + Surge Aresster

ls

1.00

3,855,000.00

3,855,000.00

8

Test & Comissioning

ls

1.00

1,500,000.00

1,500,000.00

Sub Total Peralatan Utama B

Instalasi Kabel Utama & CTB

1

NYM 3 x 2,5 mm² dalam PVC Conduit ø 3/4 " dari Main equipment ke CTS

m

36.00

16,200.00

583,200.00

2

Kabel UTP Cat-6 dalam PVC Conduit ø 3/4 " dari Main equipment ke Switch ke Unit

m

189.00

5,500.00

1,039,500.00

3

Camera Terminal Switch (CTB) 8 Port, 10/100 Mbps

850,000.00

3,400,000.00

unit

4.00

Sub Total Instalasi Kabel Utama & CTB C

Camera dan Instalasi Pengkabelan CCTV Pengadaan dan pemasangan instalasi CCTV, lengkap terpasang

1

2

3

4

Instalasi Lantai Basement - Colour Outdoor Fixed Bullet Camera, Day/Night, c/w housing & support

unit

2.00

4,256,300.00

8,512,600.00

- Colour Indoor Dome Camera, Day/Night (NTSC, PAL)

unit

1.00

2,150,000.00

2,150,000.00

- Instalasi camera, kabel NYM 2 x 1,5 mm² & Kabel UTP Cat-6 dalam PVC Conduit ø 3/4 "

ttk

3.00

806,260.00

2,418,780.00


unit

4.00

2,150,000.00

8,600,000.00


ttk

4.00

806,260.00

3,225,040.00


unit

4.00

2,150,000.00

8,600,000.00


ttk

4.00

806,260.00

3,225,040.00


unit

4.00

2,150,000.00

8,600,000.00


ttk

4.00

806,260.00

3,225,040.00

Instalasi Lantai 1

Instalasi Lantai 2

Instalasi Lantai 3

Sub Total Camera dan Instalasi Pengkabelan CCTV

TOTAL SISTEM CCTV (CLOSED CIRCUIT TELEVISION)

TOTAL HARGA ( Rp ) 7

59,626,700.00

5,022,700.00

48,556,500.00

113,205,900.00

NO

URAIAN PEKERJAAN

1

2

SAT 3

VOL 4

HARGA

JUMLAH

SATUAN

HARGA

( Rp )

( Rp )

5

6

140,000.00

XV SISTEM MATV (MASTER ANTENNA TELEVISION) A A.1

Instalasi & Outlet TV Lantai 1

1

Indoor Tap 1-Way

bh

1.0

140,000.00

2

Indoor Tap 2-Way

bh

2.0

185,000.00

370,000.00

3

Indoor Tap 4-Way

bh

8.0

324,500.00

2,596,000.00

4

Two Way Splitter 1>2 Signal

bh

1.0

185,000.00

185,000.00

5

Outlet MATV

unit

33.0

65,700.00

2,168,100.00

6

Instalasi Outlet MATV Coaxial RG-7c

ttk

33.0

315,000.00

10,395,000.00

Sub Total Instalasi & Outlet TV Lantai 1 A.2

Lantai 2

1

Indoor Tap 1-Way

bh

1.0

140,000.00

2

Indoor Tap 2-Way

bh

2.0

185,000.00

140,000.00 370,000.00

3

Indoor Tap 4-Way

bh

8.0

324,500.00

2,596,000.00

4


bh

1.0

185,000.00

185,000.00

5

Outlet MATV

unit

33.0

65,700.00

2,168,100.00

6


ttk

33.0

315,000.00

10,395,000.00

Sub Total Instalasi & Outlet TV Lantai 2 A.3

Lantai 3

1

Indoor Tap 1-Way

bh

1.0

140,000.00

2

Indoor Tap 2-Way

bh

2.0

185,000.00

140,000.00 370,000.00

3

Indoor Tap 4-Way

bh

8.0

324,500.00

2,596,000.00

4


bh

1.0

185,000.00

185,000.00

5

Outlet MATV

unit

33.0

65,700.00

2,168,100.00

6


ttk

33.0

315,000.00

10,395,000.00

Sub Total Instalasi & Outlet TV Lantai 3

TOTAL SISTEM MATV (MASTER ANTENNA TELEVISION)

TOTAL HARGA ( Rp ) 7

15,854,100.00

15,854,100.00

15,854,100.00

47,562,300.00

NO

URAIAN PEKERJAAN

1

2

SAT

VOL

3

4

HARGA

JUMLAH

TOTAL

SATUAN

HARGA

JUMLAH

( Rp. )

( Rp. )

( Rp. )

5

6

7

XVI SISTEM TATA SUARA A

Main Equipment

1

Mixer Pre Amplifier

unit

1.0

7,500,000.00

7,500,000.00

2

Zone Selector 10 Zone

unit

1.0

1,185,000.00

1,185,000.00

4

Paging Remote Microphone

bh

1.0

3,500,000.00

3,500,000.00

5

Power Amplifier 240 watt

unit

4.0

12,600,000.00

50,400,000.00

7

DVD/CD/MP3 player

unit

1.0

1,300,000.00

1,300,000.00

8

Battery backup 2x1000 VA

unit

1.0

3,271,100.00

3,271,100.00

9

Power Surge Arrester

unit

1.0

1,500,000.00

1,500,000.00

10

MDF c/w Speaker Selector 10 zone

unit

1.0

2,500,000.00

2,500,000.00

11

Cabinet rack c/w blower unit ( Lokal )

unit

1.0

8,125,000.00

8,125,000.00

12

Kabel Feeder NYMHY 3 x 2,5 mm ke terminal-terminal box

set

4.0

1,000,000.00

4,000,000.00

13

Wiring, Instalasi & Alat Bantu

set

1.0

2,082,100.00

2,082,100.00

14


ls

1.0

1,500,000.00

1,500,000.00

Sub Total Main Equipment B

86,863,200.00

Instalasi Tata Suara Lantai Basement

Kabel NYMHY 3x1,5mm dlm PVC Conduit 20mm 1

Ceiling Speaker 6 Watt

bh

3.0

250,000.00

750,000.00

2

Paging Box Speaker, 6 Watt

bh

7.0

435,000.00

3,045,000.00

3

Instalasi Ceiling Speaker

ttk

3.0

209,540.00

628,620.00

4

Instalasi Box Speaker

ttk

7.0

458,920.00

3,212,440.00

5

Terminal Box SS

bh

1.0

425,000.00

425,000.00

Sub Total Instalasi Tata Suara Lantai 1

8,061,060.00

C Instalasi Tata Suara Lantai 1



bh

44.0

250,000.00

2


bh

3.0

435,000.00

11,000,000.00 1,305,000.00

3

Volume Control

bh

33.0

314,000.00

10,362,000.00

4


ttk

44.0

209,540.00

9,219,760.00

5


ttk

3.0

458,920.00

1,376,760.00

6

Instalasi Volume Control

ttk

33.0

65,000.00

2,145,000.00

7

Terminal Box SS

bh

1.0

825,000.00

825,000.00


36,233,520.00

D Instalasi Tata Suara Lantai 2



bh

44.0

250,000.00

2


bh

3.0

435,000.00

11,000,000.00 1,305,000.00

3

Volume Control

bh

33.0

314,000.00

10,362,000.00

4


ttk

44.0

209,540.00

9,219,760.00

5


ttk

3.0

458,920.00

1,376,760.00

6


ttk

33.0

65,000.00

2,145,000.00

7

Terminal Box SS

bh

1.0

825,000.00

825,000.00

Sub Total Instalasi Tata Suara Lantai 3 E

36,233,520.00

Instalasi Tata Suara Lantai 3



bh

44.0

250,000.00

2


3

Volume Control

4 5

11,000,000.00

bh

3.0

435,000.00

1,305,000.00

bh

33.0

314,000.00

10,362,000.00


ttk

44.0

209,540.00

9,219,760.00


ttk

3.0

458,920.00

1,376,760.00

6


ttk

33.0

65,000.00

2,145,000.00

7

Terminal Box SS

bh

1.0

825,000.00

825,000.00


36,233,520.00

TOTAL SISTEM TATA SUARA

203,624,820.00

01 RAB

Recommend Documents