RAB Graha UM Tahap V

BILL OF QUANTITY (BQ) REKAPITULASI RENCANA ANGGARAN BIAYA TOTAL

KEGIATAN

:

PEKERJAAN

:

UNIVERSITAS NEGERI MALANG BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PEMBANGUNAN GEDUNG TEACHER STUDY & TRAINING CENTER TAHAP V

LOKASI

:

KAMPUS UNIVERSITAS NEGERI MALANG Jl.SEMARANG NO 5 MALANG

TAHUN ANGGARAN

:

201 1

JENIS PEKERJAAN

NO

JUMLAH HARGA (Rp)

I

GEDUNG UTAMA

1

PEKERJAAN KANOPI ENTRANCE

1,228,636,303.07

2

PEKERJAAN INTERIOR & EKSTERIOR GEDUNG

5,731,410,269.42

II

ELEK ELEKTR TRIK IKAL AL DAN VIDEO VIDEO SYSTE SYSTEM M

1

PENERANGAN & INSTALASI TELEPHONE GEDUNG GRAHA

789,740,445.00

2

AREA PARKIR

985,818,779.38

3

INSTALASI LAMPU HALL GEDUNG

4

INSTALASI VIDEO SYSTEM

5

INSTALASI MICROPHONE

82,058,250.00

6

INSTALASI FIBER-OPTIC

215,118,505.32

48,441,000.00 3,462,079,400.00

III III

LAPA LAPANG NGAN AN TEN TENNIS NIS INDOO INDOOR R

1

PEKERJAAN LAPANGAN TENNIS

2

PEKERJAAN TRIBUN

747,159,978.93

IV

TRIB TRIBUN UN STAD STADIO ION N

3,973,989,395.14

8,982,584,378.03

JUMLAH

2 6 , 2 47 , 0 3 6, 7 0 4 . 2 8

DIBULATKAN

2 6 , 2 4 7 , 03 6 , 00 0 . 0 0

Terbilang

:

DUA PULUH ENAM MILYAR DUA RATUS EMPAT PULUH TUJ UH JUTA TIGA PULUH ENAM RIBU RUPIAH

KET: HARGA SUDAH TERMASUK PAJAK-PAJAK, KEUNTUNGAN, OVERHEAD DAN BIAYA UMUM.

Surabaya, 28 April 2011 PT. WASKITA KARYA (Persero) CABANG JAWA TIMUR

Ir. PIUS SUTRISNO Kepala Cabang

REKAPITULASI RENCANA ANGGARAN BIAYA KEGIATAN

:

UNIVERSITAS NEGERI MALANG

PEKERJAAN PEKERJAAN

:

BELANJA BELANJA MODAL GEDUNG DAN BANGUNAN BANGUNAN BERUPA BERUPA PERENCANAAN PERENCANAAN

LOKASI LOKASI

:

KAMPUS KAMPUS UNIVER UNIVERSIT SITAS AS NEGERI NEGERI MALANG MALANG

TAHU AHUN ANGG ANGGAR ARAN AN

:

PEMBANGUNAN GEDUNG TEACHER STUDY & TRAINING CENTER TAHAP V

Jl.SEMARANG NO 5 MALANG 2011 2011

R EK AP IT UL AS I I

G RA HA

PEKERJAAN KANOPI ENTRANCE

Rp.

216,674,831.37

A

PEKERJAAN KANOPI ENTRANCE SISI SELATAN

B

PEKERJAAN KANOPI ENTRANCE SISI UTARA

Rp.

216,674,831.37

C

PEKERJAAN KANOPI ENTRANCE BASEMENT SISI UTARA

Rp.

300,681,572.00

D

PEKERJAAN KANOPI ENTRANCE BASEMENT SISI SELATAN

Rp.

300,681,572.00

E

PEKERJAAN KANOPI ENTRANCE BASEMENT SISI BARAT

Rp.

193,923,496.33

JUMLAH I

Rp.

1,228,636,303.07

Rp.

310,385,021.02

II

A

PEKERJAAN INTERIOR & EKSTERIOR GEDUNG

AREA INTERIOR GEDUNG

I

PEKERJAAN MODUL STAGE MOVEABLE SISI SELATAN

II

PEKERJAAN MODUL STAGE MOVEABLE SISI UTARA

Rp.

310,385,021.02

III

PEKERJAAN PEMASANGAN ORNAMEN KAYU JATI

Rp.

583,491,937.35

IV

PEKERJAAN AREA TANGGA SERVICE

Rp.

359,671,360.95

V

PEKERJAAN PENGECATAN

Rp.

86,421,730.59

VI

PEKERJAAN AREA BASEMENT

Rp.

140,857,758.14

VII

PEKERJAAN LAIN-LAIN

Rp.

2,866,435,000.00

B

AREA EKSTERIOR GEDUNG

I

PEKERJAAN AREA PLAT ATAP (AC)

Rp.

340,603,498.36

II

PEKERJAAN AREA WATER TOWER

Rp.

33,977,462.57

III

PEKERJAAN BETON PLAT LEUVEL

Rp.

656,424,224.33

IV

PEKERJAAN AREA LUAR GEDUNG

Rp.

34,872,449.93

V

PEMBUATAN ROLLBAR KESEHATAN TYPE A

Rp.

2,787,375.16

VI

PEMBUATAN ROLLBAR KESEHATAN TYPE B

Rp.

5,097,430.01

JUMLAH II

Rp.

5,731,410,269.42

JUMLAH I+II

Rp.

6,960,046,572.49

JUMLAH TOTAL DIBULATKAN

Rp.

6,960,046,000.00

Terbilang:

ENAM MILYAR SEMBILAN RATUS ENAM PULUH JUTA EMPAT PULUH ENAM RIBU RUPIAH



+

RENCANA ANGGARAN BIAYA KEGIATAN

: UNIVERSITAS NEGERI MALANG

PEKERJAAN

: BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PEMBANGUNAN PEMBANGUNAN GEDUNG TEACHER STUDY & TRAINING CENTER TAHAP V

LOKASI LOKASI

: KAMPUS KAMPUS UNIVERSITA UNIVERSITAS S NEGERI NEGERI MALANG MALANG

TAHU TAHUN N ANGG ANGGAR ARAN AN

: 2011 2011

Jl.SEMARANG NO 5 MALANG

No

URAIAN PEKERJAAN

A

PEKERJAAN KANOPI KANOPI ENTRANCE SISI SELATAN

I

PEKERJAAN PERSIAPAN 1 Pembersihan lokasi 2 Pasang Bowplank 3 Penyambungan Beton dengan Chemical Anchoring System

II 1 2 3 4 5 III III 1 2 3 4 5 6 7 IV 1 2 3 4 5 6 7 8 9 10

PEKERJAAN TANAH Galian tanah Pondasi Bor Straus Ø 30 cm Urugan Urugan tana tanah h kembal kembalii Urugan Tanah peninggian lantai dipadatkan Urugan pasir Bawah Pondasi PEKE PEKERJ RJAA AAN N PASA PASANG NGAN AN Pondasi Rollag 1 : 3 Pasangan batu merah tebal 1/2 1:5 Plesteran + Acian 1: 3 Pl P lesteran beton + Acian 1:5 Benan Benangan gan sudut sudut Pasangan Batu Lempeng Cirebon Pasangan Batu Andesit 10x20 cm PEKERJAAN BETON Rabat Lantai Kerja Straus Ø 30cm Poor pondasi 150x150 Kolom Strukture Ø 50 Balok strukture 30x50 Balok strukture 20/40 Balok Gantung 20/25 Plat Atap tbl 10 cm Pl P lat Penempatan Pot tbl 10 cm Lisplank Beton tbl 10 cm

Volume

Harga Satuan

48.51 29.65 40.00

M² M² Titik

7.58 14.00 5.10 0.45 0.30

M³ M' M³ M³ M³

1.07 24.26 32.68 160.16 312.49 312.49 2.99 32.68

0.30 0.99 2.43 3.17 4.45 1.94 1.21 7.55 0.22 1.19

M³ M² M² M² M' M² M²

M³ M³ M³ M³ M³ M³ M³ M³ M³ M³

3,333.00 60,800.00

161,683.83 1,802,416.00

126,600.00 JUMLAH I

5,064,000.00 7,028,099.83

33,000.00 21,780.00 9,280.00 105,700.00 116,500.00 JUMLAH II

250,129.69 304,920.00 47,315.41 48,070.38 35,321.34

603,043.00 79,811.00 37,095.00 33,540.00 11,620.00 182,813.00

VI

PEKERJAAN BESI 1 Pasang Pasang Sun Screen Screen Besi Hollow Hollow 40/60 2 Pasang Ornamen Besi Hollow 50/50 Stainless Stell 3 Pasang Pagar Besi Hollow Samping Entrance 4 Pasang Pagar Besi Hollow 60/60 dan 40/40 Depan PEKERJAAN PENGECATAN 1 Cat Pagar Besi & Sun Screen Hollow 2 Ca Cat Dinding Luar / Beton 3 Waterproffing Coating 4 Cat Coat Coatin ing g Pasan Pasangan gan Bat Batu u

22.23 32.34 22.91 12.94

109.13 215.82 101.68 48.06

M² M' M' M²

M² M² M² M²

685,756.82 643,579.55 1,935,815.81 1,212,398.61 5,371,895.53 3,631,078.61 545,890.59 6,597,677.44

201,865.00 JUMLAH III

19,938,336.12

788,374.00 2,506,559.00 2,659,672.00 6,115,845.00 4,343,483.00 4,343,483.00 4,343,483.00 4,526,651.00 4,526,651.00 4,526,651.00

239,025.14 2,481,716.74 6,451,034.44 19,407,793.18 19,314,383.03 8,428,094.41 5,267,559.01 34,158,108.45 1,006,444.27 5,367,702.76

JUMLAH IV V

Jumlah

780,890.00 207,271.00 649,886.00 1,083,143.33 JUMLAH V 42,053.00 34,568.00 176,564.00

102,121,861.42 17,362,113.04 6,703,144.14 14,887,263.55 14,011,542.16 52,964,062.88 4,589,115.65 7,460,493.00 17,953,442.45 3,033,663.20

63,116.00 JUMLAH VI

33,036,714.29

450,000.00 JUMLAH VII

900,000.00

VII

PEKERJAAN LAIN-LAIN 1 Pot Tanaman Ø 100

2.00

Bh

900,000.00



PEKERJAAN


LOKASI LOKASI



: 2011 2011


No

URAIAN PEKERJAAN

B I

Volume

Harga Satuan

Jumlah

PEKE PEKERJ RJAA AAN N KAN KANOP OPII ENT ENTRA RANC NCE E SIS SISII UTA UTARA RA PEKERJAAN PERSIAPAN 1 Pembersihan lokasi 2 Pasang Bowplank 3 Penyambungan Beton dengan Chemical Anchoring System

48.51 29.65 40.00

M² M² Titik

3,333.00 60,800.00 126,600.00 JUMLAH I

II 1 2 3 4 5

PEKERJAAN TANAH Galian tanah Pondasi Bor Straus Ø 30 cm Urugan Urugan tana tanah h kembal kembalii Urugan Tanah peninggian lantai dipadatkan Urugan pasir Bawah Pondasi

7.58 14.00 5.10 0.45 0.30

M³ M' M³ M³ M³

33,000.00 21,780.00 9,280.00 105,700.00 116,500.00 JUMLAH II

III III 1 2 3 4 5 6 7

PEKE PEKERJ RJAA AAN N PASA PASANG NGAN AN Pondasi Rollag 1 : 3 Pasangan batu merah tebal 1/2 1:5 Plesteran + Acian 1: 3 Plesteran beton 1:5 Benan Benangan gan sudut sudut Pasangan Batu Lempeng Cirebon Pasangan Batu Andesit 10x20 cm

IV

PEKERJAAN BETON Rabat Lantai Kerja Straus Ø 30cm Poor pondasi 150x150 Kolom Strukture Ø 50 Balok strukture 30x50 Balok strukture 20/40 Balok Gantung 20/25 Plat Atap tbl 10 cm Pl P lat Penempatan Pot tbl 10 cm Lisplank Beton tbl 10 cm

1.07 24.26 32.68 160.16 312.49 312.49 2.99 32.68

M³ M² M² M² M' M² M²

603,043.00 79,811.00 37,095.00 33,540.00 11,620.00 182,813.00 201,865.00 JUMLAH III

1 2 3 4 5 6 7 8 9 10

0.30 0.99 2.43 3.17 4.45 1.94 1.21 7.55 0.22 1.19

M³ M³ M³ M³ M³ M³ M³ M³ M³ M³

788,374.00 2,506,559.00 2,659,672.00 6,115,845.00 4,343,483.00 4,343,483.00 4,343,483.00 4,526,651.00 4,526,651.00 4,526,651.00 JUMLAH IV

V 1 2 3 4 VI 1 2 3 4

PEKERJAAN BESI Pasang Pasang Sun Screen Screen Besi Hollow Hollow 40/60 Pasang Ornamen Besi Hollow 50/50 Stainless Stell Pasang Pagar Besi Hollow Samping Entrance Pasang Pagar Besi Hollow 60/60 dan 40/40 Depan PEKERJAAN PENGECATAN Cat Pagar Besi & Sun Screen Hollow Ca Cat Dinding Luar / Beton Waterproffing Coating Cat Coat Coatin ing g Pasan Pasangan gan Bat Batu u

22.23 32.34 22.91 12.94

109.13 215.82 101.68 48.06

M² M' M' M²

M² M² M² M²

780,890.00 207,271.00 649,886.00

161,683.83 1,802,416.00 5,064,000.00 7,028,099.83 250,129.69 304,920.00 47,315.41 48,070.38 35,321.34 685,756.82 643,579.55 1,935,815.81 1,212,398.61 5,371,895.53 3,631,078.61 545,890.59 6,597,677.44 19,938,336.12 239,025.14 2,481,716.74 6,451,034.44 19,407,793.18 19,314,383.03 8,428,094.41 5,267,559.01 34,158,108.45 1,006,444.27 5,367,702.76 102,121,861.42 17,362,113.04 6,703,144.14 14,887,263.55 14,011,542.16

1,083,143.33 JUMLAH V

52,964,062.88

42,053.00 34,568.00 176,564.00 63,116.00

4,589,115.65 7,460,493.00 17,953,442.45 3,033,663.20

JUMLAH VI

33,036,714.29

VII


2.00

Bh


900,000.00 900,000.00



PEKERJAAN

: BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PERENCANAAN PEMBANGUNAN PEMBANGUNAN GEDUNG TEACHER STUDY & TRAINING CENTER TAHAP V

LOKASI LOKASI



: 2011 2011


No

URAIAN PEKERJAAN

C

PEKERJ PEKERJAAN AAN KANOP KANOPII ENTR ENTRAN ANCE CE BASEME BASEMENT NT SISI SISI UTAR UTARA A

I


II 1 2 3 4 5


Volume

Harga Satuan

97.02 35.04 40.00

M² M² Titik

16.98 1.98 12.65 12.65 0.45 0.30

M³ M³ M³ M³ M³

3,333.00 60,800.00

323,367.66 2,130,128.00

126,600.00 JUMLAH I

5,064,000.00 7,517,495.66

33,000.00 861,233.82 9,280.00 105,700.00 116,500.00

560,290.50 1,705,396.43 117,378.62 48,070.38 35,321.34

JUMLAH II III III 1 2 3 4 5 6 7


IV


2.13 48.51 65.37 181.49 366.39 366.39 2.99 65.37

M³ M² M² M² M' M² M²

603,043.00 79,811.00 37,095.00 33,540.00 11,620.00 182,813.00 201,865.00 JUMLAH III

1 2 3 4 5 6 7 8 9 10

0.61 1.98 4.85 4.06 1.21 3.67 1.62 9.70 0.22 1.40

M³ M³ M³ M³ M³ M³ M³ M³ M³ M³

788,374.00 2,506,559.00 2,659,672.00 6,115,845.00 4,343,483.00 4,343,483.00 4,343,483.00 4,526,651.00 4,526,651.00 4,526,651.00 JUMLAH IV

V 1 2 3 4 VI

PEKERJAAN BESI Pasang Pasang Sun Screen Screen Besi Hollow Hollow 40/60 Pasang Ornamen Besi Hollow 50/50 Stainless Stell Pasang Pagar Besi Hollow Samping Entrance Pasang Pagar Besi Hollow 60/60 dan 40/40 Depan

PEKERJAAN PENGECATAN 1 Cat Sun Screen Hollow 2 Ca Cat Dinding Luar / Beton 3 Cat Waterproffing 4 Cat Coat Coatin ing g Pasan Pasangan gan Bat Batu u

29.11 64.68 22.91 12.94

87.52 244.56 130.73 92.11

M² M' M' M²

M² M² M² M²

Jumlah

780,890.00 207,271.00 649,886.00 1,083,143.33 JUMLAH V 42,053.00 34,568.00 176,564.00 63,116.00 JUMLAH VI

2,466,457.27 1,287,159.10 3,871,631.61 2,424,797.21 6,087,153.97 4,257,396.61 545,890.59 13,195,354.87 31,669,383.96 478,050.28 4,963,433.49 12,902,068.87 24,841,975.27 5,267,559.01 15,919,733.89 7,023,412.01 43,917,568.00 1,006,444.27 6,343,648.71 122,663,893.80 22,728,584.34 13,406,288.28 14,887,263.55 14,011,542.16 65,033,678.33 3,680,455.48 8,453,844.52 23,082,997.43 5,813,365.55 41,030,662.98

VII

PEKERJAAN LAIN-LAIN 1 Pot Tanaman Ø 100 2 Pasang Pintu Rolling Grill

2.00 42.00

Bh M²

450,000.00 700,000.00 JUMLAH VII

900,000.00 29,400,000.00 30,300,000.00



PEKERJAAN


LOKASI LOKASI



: 2011 2011


No

URAIAN PEKERJAAN

D I

Volume

Harga Satuan

PEKERJ PEKERJAAN AAN KANOP KANOPI I ENTRA ENTRANCE NCE BASEME BASEMENT NT SISI SISI SELA SELATAN TAN PEKERJAAN PERS IA IAPAN 1 Pembersihan lokasi 2 Pasang Bowplank 3 Penyambungan Beton dengan Chemical Anchoring System

II 1 2 3 4 5


97.02 35.04 40.00

M² M² Titik

16.98 1.98 12.65 12.65 0.45 0.30

M³ M³ M³ M³ M³

3,333.00 60,800.00

323,367.66 2,130,128.00

126,600.00 JUMLAH I

5,064,000.00 7,517,495.66

33,000.00 861,233.82 9,280.00 105,700.00 116,500.00

560,290.50 1,705,396.43 117,378.62 48,070.38 35,321.34

JUMLAH II III III 1 2 3 4 5 6 7


IV


2.13 48.51 65.37 181.49 366.39 366.39 2.99 65.37

M³ M² M² M² M' M² M²

603,043.00 79,811.00 37,095.00 33,540.00 11,620.00 182,813.00 201,865.00 JUMLAH III

1 2 3 4 5 6 7 8 9 10

0.61 1.98 4.85 4.06 1.21 3.67 1.62 9.70 0.22 1.40

M³ M³ M³ M³ M³ M³ M³ M³ M³ M³

788,374.00 2,506,559.00 2,659,672.00 6,115,845.00 4,343,483.00 4,343,483.00 4,343,483.00 4,526,651.00 4,526,651.00 4,526,651.00 JUMLAH IV

V 1 2 3 4

PEKERJAAN BESI Pasang Pasang Sun Screen Screen Besi Hollow Hollow 40/60 Pasang Ornamen Besi Hollow 50/50 Stainless Stell Pasang Pagar Besi Hollow Samping Entrance Pasang Pagar Besi Hollow 60/60 dan 40/40 Depan

29.11 64.68 22.91 12.94

M² M' M' M²

780,890.00 207,271.00 649,886.00 1,083,143.33 JUMLAH V

VI

Jumlah

PEKERJAAN PENGECATAN 1 Cat Sun Screen Hollow 2 Ca Cat Dinding Luar / Beton 3 Cat Waterproffing 4 Cat Coat Coatin ing g Pasan Pasangan gan Bat Batu u

87.52 244.56 130.73 92.11

M² M² M² M²

42,053.00 34,568.00 176,564.00 63,116.00 JUMLAH VI

2,466,457.27 1,287,159.10 3,871,631.61 2,424,797.21 6,087,153.97 4,257,396.61 545,890.59 13,195,354.87 31,669,383.96 478,050.28 4,963,433.49 12,902,068.87 24,841,975.27 5,267,559.01 15,919,733.89 7,023,412.01 43,917,568.00 1,006,444.27 6,343,648.71 122,663,893.80 22,728,584.34 13,406,288.28 14,887,263.55 14,011,542.16 65,033,678.33 3,680,455.48 8,453,844.52 23,082,997.43 5,813,365.55 41,030,662.98

VII

PEKERJAAN LAIN-LAIN 1 Pot Tanaman Ø 100 2 Pasang Pintu Rolling Grill

2.00 42.00

Bh M²

450,000.00 700,000.00 JUMLAH VII

900,000.00 29,400,000.00 30,300,000.00



PEKERJAAN


LOKASI LOKASI



: 2011 2011


No

URAIAN PEKERJAAN

E

PEKERJ PEKERJAAN AAN KANOP KANOPII ENTR ENTRAN ANCE CE BASEME BASEMENT NT SISI SISI BAR BARAT AT

I


Volume

75.46 29.65 40.00

Harga Satuan

M² M² Titik

3,333.00 60,800.00 126,600.00 JUMLAH I

II

PEKERJAAN TANAH Galian tanah Pondasi Bor Straus Ø 30 cm Urugan Urugan tana tanah h kembal kembalii Urugan Tanah peninggian lantai dipadatkan 5 Urugan pasir Bawah Pondasi 1 2 3 4

9.10 0.99 7.14 0.91 0.30

M³ M³ M³ M³ M³

33,000.00 861,233.82 9,280.00 105,700.00 116,500.00 JUMLAH II

III III 1 2 3 4 5 6 7


IV


1.07 24.26 32.68 151.89 317.88 317.88 2.99 32.68

M³ M² M² M² M' M² M²

603,043.00 79,811.00 37,095.00 33,540.00 11,620.00 182,813.00 201,865.00 JUMLAH III

1 2 3 4 5 6 7 8 9 10

0.30 0.99 2.43 2.03 3.64 1.94 1.21 7.55 0.22 1.19

M³ M³ M³ M³ M³ M³ M³ M³ M³ M³

788,374.00 2,506,559.00 2,659,672.00 6,115,845.00 4,343,483.00 4,343,483.00 4,343,483.00 4,526,651.00 4,526,651.00 4,526,651.00 JUMLAH IV

V

PEKERJAAN BESI 1 Pasang Pasang Sun Screen Screen Besi Hollow Hollow 40/60 2 Pasang Ornamen Besi Hollow 50/50 Stainless Stell 3 Pasang Pagar Besi Hollow

24.26 64.68 16.17

M² M' M'

780,890.00 207,271.00 649,886.00 JUMLAH V

VI

PEKERJAAN PENGECATAN 1 Cat Pagar Besi & Sun Screen Hollow 2 Ca Cat Dinding Luar / Beton 3 Cat Waterproffing 4 Cat Coat Coatin ing g Pasan Pasangan gan Bat Batu u

54.47 204.67 101.68 48.06

M² M² M² M²

42,053.00 34,568.00 176,564.00

Jumlah

251,508.18 1,802,416.00 5,064,000.00 7,117,924.18 300,155.63 852,698.21 66,271.91 96,140.76 35,321.34 1,350,587.85 643,579.55 1,935,815.81 1,212,398.61 5,094,306.92 3,693,710.41 545,890.59 6,597,677.44 19,723,379.31 239,025.14 2,481,716.74 6,451,034.44 12,420,987.63 15,802,677.02 8,428,094.41 5,267,559.01 34,158,108.45 1,006,444.27 5,367,702.76 91,623,349.87 18,940,486.95 13,406,288.28 10,508,656.62 42,855,431.85 2,290,739.93 7,074,977.70 17,953,442.45 3,033,663.20

63,116.00 JUMLAH VI

30,352,823.27


900,000.00

VII


2.00

Bh

900,000.00



PEKERJAAN

: BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PEMBANGUNAN GEDUNG GEDUNG TEACHER STUDY & TRAINING CENTER TAHAP V

LOKASI LOKASI



: 2011 2011


No

URAIAN PEKERJAAN

A

Volume

Harga Satuan

Jumlah

AREA INTERIOR GEDUNG GEDUNG

I 1 2 3 4 5 6 7

PEKE PEKERJ RJAA AAN N MOD MODUL UL STAG STAGE E MOVE MOVEAB ABLE LE SISI SISI SEL SELAT ATAN AN Pembersihan lokasi Pasang Rangka Besi hollow 30/60 Pasang Covering Multipleks Tebal 18 mm Pasang Karpet Tebal 5 mm Pasang Papan Cover Kayu Jati Motif Ukiran Pasang Pagar Kayu Jati Stage Movable tinggi 30 cm Sanding finish melamin Cover Kayu Jati

8

Sandi Sanding ng fini finish sh mela melamin min Pagar Pagar Kayu Kayu Jati Jati

1 2 3 4 5 6 7

PEKE PEKERJ RJAA AAN N MOD MODUL UL STAG STAGE E MOV MOVEA EABL BLE E SIS SISII UTA UTARA RA Pembersihan lokasi Pasang Rangka Besi hollow 30/60 Pasang Covering Multipleks Tebal 18 mm Pasang Karpet Tebal 5 mm Pasang Papan Cover Kayu Jati Motif Ukiran Pasang Pagar Kayu Jati Stage Movable tinggi 30 cm Sanding finish melamin Cover Kayu Jati

8

Sandi Sanding ng fini finish sh mela melamin min Pagar Pagar Kayu Kayu Jati Jati

II

III III 1 2 3 4 5 6 7 8 9 10 IV

PEKE PEKERJ RJAA AAN N PEM PEMAS ASAN ANGA GAN N ORN ORNAM AMEN EN KAY KAYU U JAT JATII Pasang List Gipsum Pasang List Gipsum Pasang Hand Railing Kayu Jati Area Tangga Lantai 1 Pasang Hand Railing Kayu Jati Area Tribun Lantai 2 Pasang Papan Kayu Jati Bawah Hand Railing Pasang Connector Hand Railling Lantai 1 & 2 Kuse Kusen n Pint Pintu u Kayu Kayu Jati Jati Pasang Pintu Jati Area Hall Lantai 2 Pasang Kayu Jati Penutup Rel Pintu Sisi Utara & Selatan Prasas Prasasti ti Bongg Bonggol ol Kayu Kayu Jati Jati tinggi tinggi 1 mete meterr Ø 70 cm cm

5

PEKE PEKERJ RJAA AAN N AREA AREA TANG TANGGA GA SERV SERVIC ICE E Pasang Pagar Besi Hollow Area Tangga Service Lantai 1 Pasang Pagar Besi Hollow Area Tangga Service Lantai 2 Acian Area Tangga Service Pengecatan Area Tangga Service interior Pasang Pintu Besi Area Tangga ke Balkon Finishing Cat

1 2 4 5 6 7 8

PEKERJAAN PENGECATAN Cat Pagar Besi Hollow Area Tangga Service Lantai 1 dan 2 Cat Dinding / Beton eksterior Sanding finish melamin Papan Kayu Jati Hand Railing Sanding finish melamin Papan Kayu Jati Bawah Hand Railing Sanding Sanding finish finish melamin melamin Kusen Kusen Pintu Pintu Kayu Jati Sanding finish melamin Pintu Kayu Jati Area Hall Lantai 2 Sanding Sanding finish finish melamin melamin Kayu Jati Penutup Penutup Rel Pintu Pintu

9

Sanding Sanding finish finish melamin melamin Prasasti Prasasti Bonggol Bonggol Kayu Jati

1 2 3 4

V

90.25 319.34 112.94 90.25 22.69 37.81 30.57 50.95

M² M² M² M² M² M¹ M² M²

90.25 319.34 112.94 90.25 22.69 37.81 30.57 50.95

M² M² M² M² M² M¹ M² M²

1,447.22 862.27 57.40 161.70 295.24 98.00 0.15 0.15 9.49 48.51 2.00

139.57 213.03 2,097.12 2,825.87 2.00

475.13 395.71 55.62 59.05 4.37 9.49 26.15 2.96

3,333.00 238,213.00 124,471.00 90,446.00 5,861,315.00 1,362,932.00 334,715.20

300,812.77 76,071,076.49 14,057,675.70 8,163,009.72 132,972,781.36 51,533,617.41 10,232,267.84

334,715.20 JUMLAH I

17,053,779.73 310,385,021.02

3,333.00 238,213.00 124,471.00 90,446.00 5,861,315.00 1,362,932.00 334,715.20

300,812.77 76,071,076.49 14,057,675.70 8,163,009.72 132,972,781.36 51,533,617.41 10,232,267.84

334,715.20 JUMLAH II

17,053,779.73 310,385,021.02

M' M' M' M' M' Bh M³ M² M'

28,500.00 28,500.00 621,520.00 621,520.00 487,110.00 680,000.00 134,222,583.00 5,861,315.00 1,667,760.00

Unit

7,500,000.00 JUMLAH II III

41,245,627.50 24,574,559.63 35,677,423.32 100,499,784.00 143,815,314.18 66,640,000.00 19,533,412.50 55,602,778.62 80,903,037.60 15,000,000.00

M' M' M² M² Unit

M² M² M² M² M² M² M² M²

649,886.00 649,886.00 37,095.00 17,355.00 1,842,768.90 JUMLAH IV 42,053.00 34,568.00 334,715.20 334,715.20 334,715.20 334,715.20 334,715.20 334,715.20 JUMLAH V

583,491,937.35 90,707,221.06 138,442,793.75 77,792,778.01 49,043,030.33 3,685,537.80 359,671,360.95 19,980,597.23 13,678,980.71 18,618,059.86 19,764,394.76 1,461,333.09 3,175,242.27 8,751,761.52 991,361.15 86,421,730.59



PEKERJAAN


LOKASI LOKASI



: 2011 2011


No

URAIAN PEKERJAAN

VI 1 2 3 4 5

PEKERJAAN AREA BASEMENT Pasang Bata untuk Saluran Air Resapan Dinding Basement Plesteran Bata Saluran Air Basement Keliling Benangan Sudut Saluran Air Resapan Lapisan Screed Saluran Air Resapan Dinding Basement Pengecatan Area Basement interior

6

Pasang Pasang Ross Rosster ter Bawa Bawah h tangga tangga Sisi Sisi Bara Baratt uk.15x uk.15x30 30

VII 1 2 3 4

PEKERJAAN LAIN-LAIN Pengadaan Kursi Hall Pengadaan Kursi Tribun dan Balkon Cove Coverr kurs kursii Hall Hall (ba (baha han n sati satin, n, bor bordi dirr logo logo+b +bra rand nd nam name e comp comput uter eriz ize) e) Karpet Hall dan Stage (tebal 3 mm)

5

Gril Grilll Out Outle lett AC AC di di Pan Pangg ggun ung g

Volume

Harga Satuan

4.97 49.72 220.99 22.10 6,485.59 83.01

M³ M² M' M² M² M²

2,500.00 2,750.00 2,50 2,500. 0.00 00 2,100.00 14.00

Unit Unit Unit m2 Unit

79,811.00 37,095.00 11,620.00 28,759.00 17,355.00

396,842.24 1,844,465.41 2,567,903.80 635,545.14 112,557,382.45

275,349.00 JUMLAH VI VI

22,855,619.09 140,857,758.14

362,700.00 646,100.00 42,000.00 27,100.00

906,750,000.00 1,776,775,000.00 105,000,000.00 56,910,000.00 21,000,000.00

1,500,000.00 JUMLAH VI VII

B

Jumlah

2,866,435,000.00

AREA EKSTERIOR GEDUNG

I 1 2 3 4 5 6 7

PEKER EKERJA JAA AN AREA AREA PLAT ATAP TAP (AC) Lapisan Screed Plat Atap Tbl 10 cm Waterproffing Coating Area Atas Cat Kalsiplank Gedung exterior Besi Grill Outlet AC Pasangan Bata Pelindung AC tinggi 15 cm Plesteran Bata Pelindung AC + Acian 1 : 3 Benangan Sudut

8

Cat Cat Dind Dindin ing g Pasa Pasang ngan an ext exter erio iorr

II

5

PEKER EKERJA JAA AN AREA AREA WATE WATER R TOWE TOWER R Penyambungan Beton dengan Chemical Anchoring System Plat Leuvel Area Pintu Masuk Tbl 10 cm Lisplank Beton tbl 10 cm Plat Besi Penutup Bordes Tangga Tower Finishing Cat Plat penutup groundtank 100 x 100 cm, t=1,5 mm + cat Urugan Katel Penutup Pipa ke Saluran

6

Pasang Pasang Rumput Rumput Penutu Penutup p Pipa Pipa ke ke Salu Saluran ran

1 2 3 4

1,504.50 1,504.50 241.47 12.00 13.10 39.29 87.32 52.95

M² M² M² Unit M² M² M' M²

56.00 4.53 0.05 1.00 2.00 6.06 20.21

Titik M³ M³ Unit Unit M³ M²

28,759.00 176,564.00 34,568.00 1,500,000.00 79,811.00 37,095.00 11,620.00

43,267,915.50 265,640,538.00 8,347,204.10 18,000,000.00 1,045,340.53 1,457,577.54 1,014,635.16

34,568.00 JUMLAH I

1,830,287.53 340,603,498.36

126,600.00 4,526,651.00 4,526,651.00 1,500,000.00 1,750,000.00 105,700.00

7,089,600.00 20,494,865.07 242,461.57 1,500,000.00 3,500,000.00 640,938.38

25,212.00 JUMLAH II

509,597.55 33,977,462.57



PEKERJAAN


LOKASI LOKASI

: KAMPUS KAMPUS UNIVERSIT UNIVERSITAS AS NEGERI NEGERI MALANG MALANG


: 2011 2011


No

URAIAN PEKERJAAN

III III 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

PEKE PEKERJ RJAA AAN N BETO BETON N PLAT PLAT LEUV LEUVEL EL Uitset/Pengukuran Pembersihan lokasi Penyambungan Beton dengan Chemical Anchoring System Balok Konsol 15/30 untuk Plat Leuvel Type 1 Lantai 1 Balok Konsol 15/30 untuk Plat Leuvel Type 2 Lantai 1 Balok Konsol 15/30 untuk Plat Leuvel Type 3 Lantai 1 Plat Leuvel Type 1 Tebal 10 cm Lantai 1 Plat Leuvel Type 2 Tebal 10 cm Lantai 1 Plat Leuvel Type 3 Tebal 10 cm Lantai 1 Acian Plat Leuvel Lantai 1 Benangan Sudut Plat Leuvel Lantai 1 Pasang Sun Screen Besi Hollow 40/60 Plat Leuvel Lantai 1 Pasang Sun Screen Besi Hollow 40/60 Plat Leuvel Lantai 2 Cat Sun Screen Besi Hollow 40/60 Plat Leuvel Lantai 1 dan 2 Cat Waterproffing Plat Leuvel Lantai 1 dan 2 Pengecatan Plat Leuvel Lantai 1 dan 2 Cat Waterproffing Plat Leuvel Lantai 3 Acian Plat Leuvel Sisi Barat Lantai 3 Pengec Pengecata atan n Plat Plat Leuvel Leuvel Sisi Sisi Bar Barat at Lanta Lantaii 3

IV 1 2 3 4

PEKER EKERJA JAA AN AR AREA LUAR GEDUN EDUNG G Pasang Batu Tebar Warna di Sekeliling Gedung Batu Alam Abstrak Tempat duduk Ø 1 meter Beton Lantai kerja tbl 5 cm Bawah tangga Gedung Sisi Barat Pasangan Lantai Bata Bawah tangga Gedung Sisi Barat

5

Pleste Plesteran ran Bawah Bawah Tan Tangga gga Gedu Gedung ng Sisi Sisi Barat Barat

1 2 3 4 5 6

PEMBUATAN ROLLBAR ROLLBAR KESEHATAN KESEHATAN TYPE A Galian Tanah Pondasi Pasang Pondasi Rollag Urugan Pasir Beton Lantai kerja tbl 5 cm Pasang Pondasi Rollbar Pasang Batu Ampyang Besar

7

1 2 3 4 5 6 7

Volume

190.75 152.58 512.00 1.46 0.87 1.16 7.76 6.05 8.38 515.34 484.99 168.63 168.63 454.47 623.12 623.12 101.06 101.06 101.06

Harga Satuan

M' M² Titik M³ M³ M³ M³ M³ M³ M² M' M² M² M² M² M² M² M² M²

60,800.00 3,333.00 126,600.00 4,343,483.00 4,343,483.00 4,343,483.00 4,526,651.00 4,526,651.00 4,526,651.00 37,095.00 11,620.00 780,890.00 780,890.00 42,053.00 176,564.00 34,568.00 176,564.00 37,095.00 34,568.00 JUMLAH III

150.92 8.00 4.04 80.85 108.95

M² Bh M³ M² M²

VI

Roll Rollba barr Pip Pipa a Sta Stain inle less ss Ø 2 "

1.27 0.44 0.50 1.01 0.11 3.96 3.77

M³ M³ M³ M³ M³ M² M'

PEMBUATAN ROLLBAR ROLLBAR KESEHATAN KESEHATAN TYPE B Galian Tanah Pondasi Pasang Pondasi Rollag Urugan Pasir Beton Lantai kerja tbl 5 cm Pasang Pondasi Rollbar Pasang Batu Ampyang Besar Roll Rollba barr Pip Pipa a Sta Stain inle less ss Ø 2 "

2.09 0.71 0.81 1.61 0.19 9.70 5.88

M³ M³ M³ M³ M³ M² M'

11,597,727.68 508,549.54 64,819,200.00 6,321,070.81 3,792,642.49 5,056,856.65 35,134,054.40 27,386,995.41 37,927,211.73 19,116,459.40 5,635,609.36 131,684,366.87 131,684,366.87 19,111,734.84 110,020,865.14 21,540,071.96 17,843,999.25 3,748,913.44 3,493,528.50 656,424,224.33

45,000.00 1,800,000.00 788,374.00 79,811.00

6,791,400.00 14,400,000.00 3,187,001.90 6,452,719.35

37,095.00

4,041,328.69

JUMLAH IV V

Jumlah

34,872,449.93

33,000.00 603,043.00 116,500.00 788,374.00 788,374.00 193,093.60

42,066.26 266,939.25 58,554.94 792,501.14 84,986.72 764,969.26

206,031.70 JUMLAH V

777,357.60 2,787,375.16

33,000.00 603,043.00 116,500.00 788,374.00 788,374.00 193,093.60 206,031.70

68,835.69 427,834.13 94,033.27 1,272,676.09 148,726.76 1,873,394.11 1,211,929.97

JUMLAH VI

5,097,430.01

ANALISA HARGA SATUAN BAHAN DAN UPAH KEGIATAN PEKERJAAN

: :

LOKASI

:

TAHUN ANGGARAN

:

A

UNIVERSITAS NEGERI MALANG BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PEMBANGUNAN GEDUNG TEACHER STUDY & TRAINING CENTER TAHAP V KAMPUS UNIVERSITAS NEGERI MALANG Jl.SEMARANG NO 5 MALANG 2011

PEKERJAAN PE PERSIAPAN

A.1 A.1

1 M1 UITS UITSET ET/P /PEN ENGU GUKU KURA RAN N

No. 1

Jenis Tenaga & Bahan

Kuantitas

S Sa atuan

Harga Satuan Rp

Tenaga Mandor Pekerja

0.005 0.100

Oh Oh

66,000.00 41,800.00

Harga Satuan per M1 Dibulatkan

A.2 A.2

Jumlah Harga Rp 330.00 4,180.00 4,510.00 4,510.00 4,510.00

1 M' M' PEM PEMBU BUAT ATAN AN BOUW BOUWPL PLAN ANK K UITZ UITZET ET

No. 1

2


Kuantitas

S Sa atuan

Harga Satuan Rp

Bahan Kayu meranti 2/20 Kayu meranti 5/7 Paku

0.004 0.004 0.100

m3 m3 kg

6,376,500.00 3,685,500.00 29,250.00

26,781.30 14,373.45 2,925.00 44,079.75

Mandor Kepala tukang kayu Tukang kayu Pekerja

0.005 0.020 0.200 0.100

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

330.00 1,210.00 11,000.00 4,180.00 16,720.00 60,799.75 60,800.00

Tenaga


A.3 A.3

Jumlah Harga Rp

1 M2 PEMB PEMBER ERSI SIHA HAN N LOKA LOKASI SI

No. 1


Kuantitas

S Sa atuan

Harga Satuan Rp


0.003 0.075

Oh Oh

66,000.00 41,800.00


A.4 A.4

Jumlah Harga Rp 198.00 3,135.00 3,333.00 3,333.00 3,333.00

1 M² MEM MEMBE BERS RSIH IHKA KAN N LAPA LAPANG NGAN AN DAN DAN PER PERAT ATAA AAN N

No. 1


Kuantitas

Satuan

Harga Satuan Rp


0.05000 0.10000

Oh Oh

66,000.00 41,800.00


A.4

2

3,300.00 4,180.00 7,480.00 7,480.00 7,480.00

1 TITIK TITIK CH CHEMI EMICHA CHAL L ANCHOR ANCHORS S SYSTEM SYSTEM UNTUK UNTUK PENY PENYAMB AMBUNG UNGAN AN BETON BETON

No. 1

Jumlah Harga Rp


Kuantitas

S Sa atuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Chemical Anchors HIT HY 150

0.300

ml

180,000.00

54,000.00 54,000.00

Mandor Kepala Tukang Tukang batu Pekerja

0.075 0.100 0.550 0.750

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

4,950.00 6,050.00 30,250.00 31,350.00

Tenaga

72,600.00 Harga Satuan per Titik Dibulatkan

A.5 A.5

126,600.00 126,600.00

1 M3 BONG BONGKA KARA RAN N BETO BETON N

No. 1


Kuantitas

Satuan

Harga Satuan Rp


0.333 5.500

Oh Oh

66,000.00 41,800.00


A.6


Kuantitas

251,878.00 251,878.00

Satuan

Harga Satuan Rp

0.020 0.200

Oh Oh

66,000.00 41,800.00



9,680.00 9,680.00

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Tenaga Pekerja Sewa dump truk 5 ton

0.250 0.250

Oh j am

41,800.00 250,000.00


B

1,320.00 8,360.00 9,680.00

1 M3 PEN PENGAN GANGK GKUT UTAN AN BON BONGKA GKARA RAN N KELU KELUAR AR PROY PROYEK EK

No. 1

Jumlah Harga Rp


A.7

21,978.00 229,900.00 251,878.00

1 M2 M2 BON BONG GKAR PA PAVING ING

No. 1

Jumlah Harga Rp

10,450.00 62,500.00 72,950.00 72,950.00 72,950.00

PEKERJAAN TANAH

B.1 B.1

1M³ 1M³ GAL GALIA IAN N TAN TANA AH BIA BIASA SA

No. 1


Kuantitas

Satuan

Harga Satuan Rp


0.025 0.750

Oh Oh

66,000.00 41,800.00


B.2 B.2

Jumlah Harga Rp 1,650.00 31,350.00 33,000.00 33,000.00 33,000.00

1M³ 1M³ GALI GALIAN AN TAN TANAH AH BIAS BIASA A SEDA SEDALA LAM M 3M

No. 1


Kuantitas

Satuan

Harga Satuan Rp


0.045 0.900

Oh Oh

66,000.00 41,800.00


B.3

2,970.00 37,620.00 40,590.00 40,590.00 40,590.00

1M1 PENGE PENGEBO BORA RAN N TANA TANAH H dia dia 30 CM CM KEDA KEDALA LAMA MAN N s/d 6 M'

No. 1

Jumlah Harga Rp


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp


0.045 0.450

Oh Oh


66,000.00 41,800.00

2,970.00 18,810.00 21,780.00 21,780.00 21,780.00

B.4

1M3 PENGE PENGEBO BORA RAN N TANA TANAH H dia dia 30 CM CM KEDA KEDALA LAMA MAN N s/d 6 M'

No. 1


Kuantitas

Satuan

Harga Satuan Rp


9.015 6.369

Oh Oh

66,000.00 41,800.00


B.5

Jumlah Harga Rp 594,997.08 266,236.74 861,233.82 861,233.82 861,233.82

1 M3 M3 UR URUGAN PA PASIR

No.

Jenis Tenaga & Bahan 1

2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Pasir Urug

1.200

M3

87,000.00

104,400.00 104,400.00

Mandor Pekerja

0.025 0.250

Oh Oh

66,000.00 41,800.00

1,650.00 10,450.00 12,100.00

Tenaga


B.6 B.6

Jumlah Harga Rp

116,500.00 116,500.00

1 M3 M3 URU URUGA GAN N PAS PASIR IR PANT PANTAI AI

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Pasir Pantai

1.20000

M3

138,500.00

166,200.00 166,200.00

Mandor Pekerja

0.02500 0.25000

Oh Oh

66,000.00 41,800.00

1,650.00 10,450.00 12,100.00

Tenaga


B.6 B.6

Jumlah Harga Rp

178,300.00 178,300.00

1 M3 M3 URUG URUGAN AN TANA TANAH H KEMB KEMBAL ALII

No.


Kuantitas

Satuan

Harga Satuan Rp


0.019 0.192

Oh Oh

66,000.00 41,800.00


B.7


2

9,279.60 9,280.00

Kuantitas

Satuan

Harga Satuan Rp

Tanah katel

1.100

M3

104,000.00

114,400.00 114,400.00

Mandor Pekerja

0.010 0.300

Oh Oh

66,000.00 41,800.00

660.00 12,540.00 13,200.00

Tenaga


2

127,600.00 127,600.00

1 M2 M2 GE GEBALAN RU RUMPU MPUT

No. 1

Jumlah Harga Rp

Bahan


B.8

1,254.00 8,025.60 9,279.60

1 M3 URUGAN GAN KATEL

No. 1

Jumlah Harga Rp

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Rumput gajah Mini

1.100

M3

22,100.00

24,310.00 24,310.00

Mandor Pekerja

0.001 0.020

Oh Oh

66,000.00 41,800.00

66.00 836.00 902.00

Tenaga


B.9

1 M3 URUGAN GAN TAN TANAH

No.


2

25,212.00 25,212.00

Kuantitas

Satuan

Harga Satuan Rp

Bahan Tanah Urug

1.200

M3

78,000.00

93,600.00 93,600.00

Mandor Pekerja

0.025 0.250

Oh Oh

66,000.00 41,800.00

1,650.00 10,450.00 12,100.00

Tenaga


B.10 .10


2

105,700.00 105,700.00

1 M3 M3 URU URUGA GAN N SIR SIRTU TU

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Sirtu

1.200

M3

91,000.00

109,200.00 109,200.00

Mandor Pekerja

0.025 0.250

Oh Oh

66,000.00 41,800.00

1,650.00 10,450.00 12,100.00

Tenaga

121,300.00 121,300.00

1M2 PEKE PEKERJ RJAA AAN N CUT CUT & FILL FILL TANA TANAH H

No. 1


Kuantitas

Satuan

Harga Satuan Rp

0.04500 0.12000

Oh Oh

66,000.00 41,800.00



Kuantitas

7,986.00 7,986.00

Satuan

Harga Satuan Rp

0.51600 0.05000

Oh Oh

66,000.00 41,800.00



Kuantitas

36,146.00 36,146.00

Satuan

Harga Satuan Rp

1.200 0.432

M3 M3

166,750.00 87,000.00

200,100.00 37,584.00 237,684.00

0.025 0.039 0.390 0.780

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,650.00 2,359.50 21,450.00 32,604.00 58,063.50

Tenaga Mandor Kepala Tukang Tukang batu Pekerja


C.2

Jumlah Harga Rp

Bahan Batu Belah 15/20 cm Pasir Urug

2

34,056.00 2,090.00 36,146.00

PEKERJAAN PASANGAN 1 M³ PASA PASANG NGAN AN BATU BATU KOSON KOSONG G / AAN AANSTA STAMPI MPING NG

No. 1

Jumlah Harga Rp


C C.1

2,970.00 5,016.00 7,986.00

1M³ PEMB PEMBUAN UANGAN GAN TANAH TANAH BEKA BEKAS S GALIAN GALIAN SEJAUH SEJAUH 150 150 M

No. 1

Jumlah Harga Rp


B.13

Jumlah Harga Rp

Bahan


B.12 B.12

Jumlah Harga Rp

295,747.50 295,748.00

1M³ PEMA PEMASA SANGA NGAN N POND PONDAS ASII BATU BATU KAL KALII 1PC: 1PC: 5PS 5PS Harga Satuan

Jumlah Harga

.

Rp 1

Batu Belah 15/20 cm Semen portland Pasir Pasang 2

1.200 120.000 0.561

Bh Kg M3

166,750.00 1,558.75 130,500.00

200,100.00 187,050.00 73,210.50 460,360.50

0.075 0.075 0.750 1.500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

4,950.00 4,537.50 41,250.00 62,700.00 113,437.50



C.3


Kuantitas

Satuan

Harga Satuan Rp

70.000 14.370 0.040

Bh Kg M3

580.00 1,558.75 130,500.00

40,600.00 22,399.24 5,220.00 68,219.24

0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00



C.4


Kuantitas

No. 1

2

Harga Satuan Rp

Bh Kg M3

580.00 1,558.75 130,500.00

40,600.00 14,356.09 5,220.00 60,176.09

0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00

Harga Satuan per M2 Dibulatkan 1M² PEMA PEMASAN SANGAN GAN BATU BATU MERA MERAH H PATLAH PATLAHAN AN 1/3 1/3 DARI DARI 1/2 BATA BATA 1PC:5P 1PC:5PS S ±5CM ±5CM Harga Satuan Jenis Tenaga & Bahan Kuantitas Satuan Rp Bahan Batu Merah 5x11x22 cm 25.00000 Bh 580.00 Semen portland 3.07000 Kg 1,558.75 Pasir Pasang 0.04000 M3 130,500.00

79,811.09 79,811.00

Tenaga

0.00100 0.00100 0.01000 0.02000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00


14,500.00 4,785.36 5,220.00 24,505.36 66.00 60.50 550.00 836.00 1,512.50 26,017.86 26,018.00

1 M³ PASA PASANG NGAN AN ROLLA ROLLAG G BAT BATU U MERA MERAH H 1 PC PC : 3 PS

No.


Jumlah Harga Rp


C.5

Jumlah Harga Rp

70.000 9.210 0.040


C.5

Satuan

Bahan Batu Merah 5x11x22 cm Semen portland Pasir Pasang

2

87,854.24 87,854.00

1M² PEMA PEMASA SANGA NGAN N BATU BATU MER MERAH AH 1/2 1/2 BAT BATA A 1PC:5 1PC:5PS PS

No. 1

Jumlah Harga Rp


2

573,798.00 573,798.00

1M² PASA PASANG NGAN AN BAT BATU U MERA MERAH H TEBA TEBAL L 1/2 1/2 BATA BATA 1 PC PC : 3PS 3PS

No. 1

Rp

Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Batu Merah 5x11x22 cm Semen portland

550.000 142.000

Bh Kg

580.00 1,558.75

319,000.00 221,342.50

Pasir Pasang 2

0.330

M3

130,500.00

43,065.00 583,407.50

0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00



C.6

1 M² PLES PLESTER TERAN AN TAS TASRA RAM M 1PC:3 1PC:3PS PS TEB TEBAL AL 15 15 mm

No.


2

603,042.50 603,043.00

Kuantitas

Satuan

Harga Satuan Rp

Bahan Semen portland Pasir Pasang

7.776 0.023

Kg M3

1,558.75 130,500.00

12,120.84 3,001.50 15,122.34


0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00

Tenaga


C.7


2

34,757.34 34,757.00

1 M² PLES PLESTER TERAN AN TAS TASRA RAM M 1PC:5 1PC:5PS PS TEB TEBAL AL 15 15 mm

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Semen portland Pasir Pasang

5.120 0.027

Kg M3

1,558.75 130,500.00

7,980.80 3,523.50 11,504.30


0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00

Tenaga


C.8

Jumlah Harga Rp

31,139.30 31,139.00

1 M² AC ACIAN

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

Bahan Semen portland

3.250

Kg

1,558.75

5,065.94 5,065.94


0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00

Tenaga


C.8a C.8a


2

24,700.94 24,701.00

1 M² PLES PLESTE TER R + ACIA ACIAN N 1: 3

No. 1

Jumlah Harga Rp

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Pasir Pasang Semen portland

0.02400 8.430

m3 Kg

130,500.00 1,558.75

3,132.00 13,140.26 16,272.26


0.008 0.010 0.130 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

528.00 605.00 7,150.00 12,540.00 20,823.00

Tenaga


C.8b C.8b

1 M² PLESTER PLESTER BETON BETON + ACIAN ACIAN 1: 5

No.


2

37,095.26 37,095.00

Kuantitas

Satuan

Harga Satuan Rp

Bahan Pasir Pasang Semen portland

0.02600 6.744

m3 Kg

130,500.00 1,558.75

3,393.00 10,512.21 13,905.21


0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00

Tenaga


C.9 C.9

Jumlah Harga Rp

33,540.21 33,540.00

1 M2 PASA PASANG NG BATU BATU ANDES NDESIT IT

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Batu Andesit 10x20 Semen Portland Pasir Pasang

1.200 9.500 0.020

M2 Kg M3

125,000.00 1,558.75 130,500.00

150,000.00 14,808.13 2,610.00 167,418.13

Mandor Kepala Tukang Batu Tukang Batu Pekerja

0.013 0.017 0.250 0.450

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

858.00 1,028.50 13,750.00 18,810.00 34,446.50

Tenaga


C.10 C.10


Kuantitas

Satuan

Harga Satuan Rp

1.1000 11.3800 0.0420

M2 Kg M3

100,000.00 1,558.75 130,500.00

110,000.00 17,738.58 5,481.00 133,219.58

0.0350 0.0350 0.3500 0.6200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,310.00 2,117.50 19,250.00 25,916.00 49,593.50

Tenaga Mandor Kepala Tukang Batu Tukang Batu Pekerja


C.11 C.11


2

182,813.08 182,813.00

1 M2 M2 PEMA PEMASA SANG NGAN AN KERA KERAMIK MIK 20X20 20X20

No. 1

Jumlah Harga Rp

Bahan Batu Lempeng Portland Cement (PC) 50 Kg Pasir Pasang

2

201,864.63 201,865.00

1 M2 PASA PASANG NG BAT BATU U LEM LEMPE PENG NG

No. 1

Jumlah Harga Rp

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Semen berwarna yiyitan Semen pc @ 50 kg Keramik roman 20 x 20 Pasir pasang

0.200 3.760 1.000 0.022

kg kg m2 m3

3,250.00 1,558.75 84,100.00 130,500.00

650.00 5,860.90 84,100.00 2,871.00 93,481.90

Mandor Kepala Tukang batu Tukang batu Pekerja

0.025 0.025 0.250 0.500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,650.00 1,512.50 13,750.00 20,900.00 37,812.50

Tenaga

Harga Satuan per M2

131,294.40

Dibulatkan

C.12 C.12

1 M2 PEMAS PEMASAN ANGAN GAN KERA KERAMIK MIK DIN DINDIN DING G 20 X 25

No.


2

131,294.00

Kuantitas

Satuan

Harga Satuan Rp


0.200 3.760 1.000 0.022

kg kg m2 m3

3,250.00 1,558.75 85,550.00 130,500.00

650.00 5,860.90 85,550.00 2,871.00 94,931.90


0.025 0.025 0.250 0.500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,650.00 1,512.50 13,750.00 20,900.00 37,812.50

Tenaga


C.13


2

132,744.40 132,744.00

1 M2 PEMASAN PEMASANGAN GAN KERAMIK KERAMIK 30X30 30X30 WARNA WARNA TERANG TERANG

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Semen berwarna yiyitan Semen pc @ 50 kg Pasir pasang Keramik roman 30x30

0.200 4.680 0.022 1.000

kg kg m3 m2

3,250.00 1,558.75 130,500.00 85,550.00

650.00 7,294.95 2,871.00 85,550.00 96,365.95


0.025 0.025 0.250 0.500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,650.00 1,512.50 13,750.00 20,900.00 37,812.50

Tenaga


2

134,178.45 134,178.00

1 M2 PEMASAN PEMASANGAN GAN KERAMIK KERAMIK 30X30 30X30 WARNA WARNA GELAP GELAP

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Semen berwarna yiyitan Semen pc @ 50 kg Pasir pasang Keramik roman 30x30

0.200 4.680 0.022 1.000

kg kg m3 m2

3,250.00 1,558.75 130,500.00 94,105.00

650.00 7,294.95 2,871.00 94,105.00 104,920.95


0.025 0.025 0.250 0.500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,650.00 1,512.50 13,750.00 20,900.00 37,812.50

Tenaga


2

142,733.45 142,733.00

1 M2 PEMASAN PEMASANGAN GAN KERAMIK KERAMIK ANTI ANTI SELIP SELIP 30X30 30X30

No. 1

Jumlah Harga Rp

Bahan


C.15

Jumlah Harga Rp

Bahan


C.14

Jumlah Harga Rp

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp


0.200 3.760 1.050 0.022

kg kg m2 m3

3,250.00 1,558.75 101,500.00 130,500.00

650.00 5,860.90 106,575.00 2,871.00 115,956.90


0.025 0.025 0.250 0.500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,650.00 1,512.50 13,750.00 20,900.00 37,812.50

Tenaga

Harga Satuan per M2

153,769.40

Dibulatkan

C.16 C.16

1 M2 M2 PEMA PEMASA SANG NGAN AN KERA KERAMIK MIK 40X40 40X40

No.


Kuantitas

Satuan

Harga Satuan Rp

1.050 6.480 1.500 0.019

M2 Kg Kg M3

94,250.00 1,075.00 3,250.00 130,500.00

98, 96 962.50 6,966.00 4,875.00 2, 47 479.50 113,283.00

0.035 .035 0.040 .040 0.400 .400 0.700 .700

Oh Oh Oh Oh

60,0 0,000.0 0.00 55,0 5,000.0 0.00 45,0 5,000.0 0.00 32,0 2,000.0 0.00

2,10 ,100.0 0.00 2,20 ,200.0 0.00 18,00 ,000.0 0.00 22,40 ,400.0 0.00 44,700.00

Tenaga Mandor Kepala Tukang batu Tukang batu Pekerja


C.17 C.17


2

157,983.00 157,983.00

1 M1 PEMA PEMASA SANG NGAN AN KER KERAM AMIK IK BOR BORDE DER R 10 X 20 20

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Semen berwarna yiyitan Semen pc @ 50 kg Keramik roman 10 x 20 Pasir pasang

0.200 3.760 1.050 0.022

kg kg M2 m3

3,250.00 1,558.75 69,600.00 130,500.00

650.00 5,860.90 73,080.00 2,871.00 82,461.90


0.025 0.025 0.250 0.500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,650.00 1,512.50 13,750.00 20,900.00 37,812.50

Tenaga


2

12,027.44 12,027.00

1 M2 M2 BAT BATU U ACA ACAK K CIR CIREB EBON ON

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Semen pc @ 50 kg Batu alam acak Pasir pasang

9.300 1.050 0.100

kg m2 m3

1,558.75 100,050.00 130,500.00

14,496.38 105,052.50 13,050.00 132,598.88


0.045 0.045 0.450 0.900

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,970.00 2,722.50 24,750.00 37,620.00 68,062.50

Tenaga


2

200,661.38 200,661.00

1 M' PASA PASANG NG PROF PROFIL IL GRC GRC

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Profil GRC Semen Portland Pasir Pasang

1.10000 9.50000 0.02000

m' Kg M3

208,000.00 1,558.75 130,500.00

228,800.00 14,808.13 2,610.00 246,218.13

Mandor Kepala Tukang Batu Tukang Batu Pekerja

0.01300 0.01700 0.10000 0.15000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

858.00 1,028.50 5,500.00 6,270.00 11,770.00

Tenaga

Harga Satuan per M' Dibulatkan

C.19 .19

Jumlah Harga Rp

Bahan


C.18 C.18

Jumlah Harga Rp

Bahan


C.18 C.18

Jumlah Harga Rp

Bahan Keramik 40/40 Semen portland Semen warna Pasir pasang

2

153,769.00

257,988.13 257,988.00

1 M2 M2 BA BATU TE TEBAR Harga Satuan

Jumlah Harga

.

Rp 1

Batu Tebar warna 2

10.000

Kg

7,250.00

72,500.00 72,500.00

0.005 0.008 0.050 0.075

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

330.00 453.75 2,750.00 3,135.00 6,668.75

Tenaga Mandor Kepala Tukang batu Tukang batu Pekerja


C.20


2

79,168.75 79,169.00

1M¹ PEKERJ PEKERJAAN AAN BENANGA BENANGAN N SUDU SUDUT/ T/ COL-C COL-COLAN OLAN

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Semen portland Pasir Pasang

0.750 0.007

Kg M3

1,558.75 130,500.00

1,169.06 848.25 2,017.31


0.015 0.010 0.100 0.060

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 2,508.00 9,603.00

Tenaga


Kuantitas

Satuan

Harga Satuan Rp

1.100

M2

143,000.00

157,300.00 157,300.00

0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00



C.20 C.20


Kuantitas

Satuan

Harga Satuan Rp

1.100 123.750 5.150 0.031 0.035

m' bh kg m³ m³

96,200.00 580.00 1,558.75 130,500.00 87,000.00

105,820.00 71,775.00 8,027.56 3,980.25 3,001.50 192,604.31

0.0020 0.0380 0.0380 0.0570

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 2,299.00 2,090.00 2,382.60 6,903.60



C.22


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp


2

199,507.91 199,508.00

1M² PEMA PEMASAN SANGAN GAN BATU BATU MERA MERAH H KANSTIN KANSTIN 1/2 BATA BATA 1PC:5P 1PC:5PS S

No. 1

Jumlah Harga Rp

Bahan Buis beton Ø 20 cm Batu merah 5 x 11 x 22 cm Semen PC ( 50 Kg ) Pasir pasang Pasir urug

2

176,935.00 176,935.00

1M1 PEKE PEKERJ RJAA AAN N BET BETON ON BUIS BUIS U 20

No. 1

Jumlah Harga Rp

Bahan Kaca Ribben

2

11,620.31 11,620.00

1M¹ PEKE PEKERJ RJAA AAN N PLINT PLINTCOL COL KACA KACA RIBE RIBEN N

No. 1

Jumlah Harga Rp

Bahan


C.21 C.21

Rp

Bahan

10.000 9.210 0.040

Bh Kg M3

580.00 1,558.75 130,500.00

5,800.00 14,356.09 5,220.00 25,376.09

0.015

Oh

66,000.00

990.00

Tenaga Mandor

Kepala Tukang Tukang batu Pekerja

0.010 0.100 0.300

Oh Oh Oh

60,500.00 55,000.00 41,800.00


C.23 C.23


Kuantitas

Satuan

Harga Satuan Rp

0.035 1.100

M3 M2

130,500.00 83,375.00

4,567.50 91,712.50 96,280.00

0.002 0.038 0.038 0.057

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 2,299.00 2,090.00 2,382.60 6,903.60



C.24


Kuantitas

Satuan

Harga Satuan Rp

84.000 1.100 5.000 0.040

Bh M1 Kg M3

580.00 96,200.00 1,558.75 130,500.00

48,720.00 105,820.00 7,793.75 5,220.00 167,553.75

0.002 0.038 0.038 0.057

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 2,299.00 2,090.00 2,382.60 6,903.60



C.25 C.25

2

174,457.35 174,457.00

1 M2 M2 BAT BATU U AMP AMPYA YANG NG BATU BATU KECIL KECIL

No. 1


Kuantitas

Satuan

Harga Satuan Rp

Batu Ampyang Semen portland Pasir Pasang

10.000 1.500 0.750

Kg Kg M3

5,510.00 1,558.75 130,500.00

55,100.00 2,338.13 97,875.00 155,313.13


0.020 0.050 0.250 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,320.00 3,025.00 13,750.00 12,540.00 30,635.00

Tenaga


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp


2

185,948.13 185,948.00

1Buah 1Buah PEMAS PEMASAN ANGAN GAN BAK BAK KONT KONTRO ROL L

No. 1

Jumlah Harga Rp

Bahan


C.22 C.22

Jumlah Harga Rp

Bahan Batu Merah 5x11x22 cm Beton Buis U 20 Semen portland Pasir Pasang

2

103,183.60 103,184.00

1M1 PEKERJ PEKERJAAN AAN SALURA SALURAN N KELIL KELILING ING AIR HUJAN HUJAN

No. 1

Jumlah Harga Rp

Bahan Pasir Pasang Paving Blok Tbl 6 Cm

2

45,011.09 45,011.00

1M2 1M2 PEKE PEKERJ RJAA AAN N PAVI PAVING NG BLO BLOK K

No. 1

605.00 5,500.00 12,540.00 19,635.00

50.0000 20.0000 0.7500

Bh Kg M3

580.00 1,558.75 130,500.00

29,000.00 31,175.00 97,875.00 158,050.00

0.0020 0.0380 0.0380 0.0570

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 2,299.00 2,090.00 2,382.60 6,903.60


Harga Satuan per Unit Dibulatkan

C.26 C.26

1 M2 M2 BAT BATU U AMP AMPYA YANG NG BATU BATU BESA BESAR R

No.


2

164,953.60 164,954.00

Kuantitas

Satuan

Harga Satuan Rp

Bahan Batu Ampyang Semen portland Pasir Pasang

20.000 1.500 0.750

Kg Kg M3

7,250.00 1,558.75 130,500.00

145,000.00 2,338.13 97,875.00 245,213.13


0.020 0.050 0.250 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,320.00 3,025.00 13,750.00 12,540.00 30,635.00

Tenaga


C.27


2

275,848.13 275,848.00

1 M2 PASANGA PASANGAN N DINDI DINDING NG ROST ROSTER/T ER/TERA ERAWANG WANG 12X11X2 12X11X24 4

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Roster/Trawang Semen portland Pasir Pasang

30.000 11.000 0.035

Bh Kg M3

7,800.00 1,558.75 130,500.00

234,000.00 17,146.25 4,567.50 255,713.75


0.015 0.010 0.100 0.300

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 605.00 5,500.00 12,540.00 19,635.00

Tenaga


2

275,348.75 275,349.00

1 BH PASA PASANGA NGAN N KA KANS NSTE TEIN IN 25X 25X20X 20X40 40

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kanstein Semen portland Pasir Pasang

1.000 2.500 0.035

Bh Kg M3

22,750.00 1,558.75 130,500.00

22,750.00 3,896.88 4,567.50 31,214.38


0.002 0.020 0.060 0.100

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 1,210.00 3,300.00 4,180.00 8,822.00

Tenaga


D

Jumlah Harga Rp

Bahan


C.28 C.28

Jumlah Harga Rp

40,036.38 40,036.00

PEKERJAAN BETON

D.1 D.1

1 M3 M3 BET BETON ON READ READY Y MIX MIX K-27 K-275 5

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Beton ready mix K-275 Concrete pump Sewa Alat Bantu

1.050 0.030 1.000

M3 Ls Ls

710,500.00 325,000.00 6,500.00

746,025.00 9,750.00 6,500.00 762,275.00

Mandor Kep. Tukang batu Tukang batu Pekerja

0.080 0.025 0.250 1.650

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

5,280.00 1,512.50 13,750.00 68,970.00 89,512.50

Tenaga


851,787.50 851,788.00

D.2

1 M3 M3 PEK PEKER ERJA JAAN AN BETON BETON STRU STRUKT KTUR UR K- 275

No.


Satuan

Harga Satuan Rp

0.586 406.000 0.760 215.000 0.026 0.324 0.026 0.324

m3 kg m3 ltr j am j am j am j am

130,500.00 1,558.75 224,250.00 5.85 325,000.00 162,500.00 84,500.00 6,500.00

76,510.29 632,852.50 170,430.00 1,257.75 8,538.08 52,650.00 2,219.90 2,106.00 946,564.51

0.083 0.028 0.275 1.650

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

5,478.00 1,694.00 15,125.00 68,970.00 91,267.00

Tenaga Mandor Kep. Tukang batu Tukang batu Pekerja


D.3 D.3

Jumlah Harga Rp

Bahan Pasir cor Semen Porland @ 50 Kg Koral / split uk. 2 - 3 cm Air Sewa concret Mixer Sewa Pump W ater Sewa Vibrator Sewa Alat Bantu

2

Kuantitas

1,037,831.51 1,037,832.00

1 KG PEM PEMBE BESI SIAN AN BETO BETON N (STR (STRUK UKTU TUR) R)

No.


Satuan

Harga Satuan Rp

1.050 0.015

kg kg

10,150.00 18,850.00

10,657.50 282.75 10,940.25

0.0003 0.0007 0.0070 0.0070

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

19.80 42.35 385.00 292.60 739.75

Tenaga Mandor Kep. Tukang besi Tukang besi Pekerja


D.4 D.4

1 KG KG PEM PEMBE BESI SIAN AN WIRE WIRE MESH MESH M8

No.


2

Kuantitas

Satuan

11,680.00 11,680.00

Harga Satuan Rp

Besi beton polos / ulir Kawat bendrat

1.05000 0.01500

kg kg

10,150.00 18,850.00

10,657.50 282.75 10,940.25

Mandor Kep. Tukang besi Tukang besi Pekerja

0.00030 0.00070 0.00700 0.00700

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

19.80 42.35 385.00 292.60 739.75

Tenaga


2

11,680.00 11,680.00

1 M2 M2 BE BEKIST ISTING ING KOL KOLO OM

No. 1

Jumlah Harga Rp

Bahan


D.4

Jumlah Harga Rp

Bahan Besi beton polos / ulir Kawat bendrat

2

Kuantitas

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kayu meranti Papan Balok kayu meranti Paku Multiplek 9 mm Minyak bekisting Bambu

0.040 0.015 0.400 0.350 0.200 2.000

m3 m3 kg lbr ltr btg

3,685,500.00 3,685,500.00 29,250.00 175,500.00 19,500.00 24,700.00

147,420.00 55,282.50 11,700.00 61,425.00 3,900.00 49,400.00 329,127.50

Mandor Kep. Tukang kayu Tukang kayu Pekerja

0.033 0.033 0.330 0.660

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,178.00 1,996.50 18,150.00 27,588.00 49,912.50

Tenaga

Harga Satuan 2 x pakai Harga Satuan per M2 Dibulatkan

D.5

1 M2 M2 BE BEKIST ISTING ING BA BALOK

No.


2

379,040.00 379,040.00 379,040.00

Kuantitas

Satuan

Harga Satuan Rp

Bahan Kayu meranti Balok kayu meranti Paku Multiplek 9 mm Minyak bekisting Bambu

0.040 0.018 0.400 0.350 0.200 2.000

m3 m3 kg lbr ltr btg

3,685,500.00 3,685,500.00 29,250.00 175,500.00 19,500.00 24,700.00

147,420.00 66,339.00 11,700.00 61,425.00 3,900.00 49,400.00 340,184.00


0.033 0.033 0.330 0.660

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,178.00 1,996.50 18,150.00 27,588.00 49,912.50

Tenaga


D.6


2

390,096.50 390,096.50 390,097.00

1 M2 M2 BE BEKIST ISTING ING PL PLAT

No. 1

Kuantitas

Satuan

Harga Satuan Rp

No.

Kayu meranti Balok kayu meranti Paku Multiplek 9 mm Minyak bekisting Bambu

0.040 0.015 0.400 0.350 0.200 6.000

m3 m3 kg lbr ltr s et

3,685,500.00 3,685,500.00 29,250.00 175,500.00 19,500.00 24,700.00

147,420.00 55,282.50 11,700.00 61,425.00 3,900.00 148,200.00 427,927.50


0.033 0.033 0.330 0.660

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,178.00 1,996.50 18,150.00 27,588.00 49,912.50

Tenaga

477,840.00 477,840.00 477,840.00

1 M3 KOLOM Ø 50 Jenis Tenaga & Bahan Beton ready mix K-275 Pembesian Bekisting 2 x pakai kolom bulat Alat bantu

Kuantitas

Satuan

1.000 287.573 8.000 1.000

Harga Satuan Rp

M3 kg m2 ls

851,788.00 11,680.00 236,900.00 10,000.00


D.8 D.8 No.

851,788.00 3,358,856.53 1,895,200.00 10,000.00 6,115,844.53 6,115,844.53 6,115,845.00


Kuantitas

Satuan

1.00000 227.24000 8.00000 1.00000

Harga Satuan Rp

M3 kg m2 ls

851,788.00 11,680.00 189,520.00 10,000.00


No.

Jumlah Harga Rp

1 M3 M3 KOL KOLOM OM 50 / 50 50 ( K2') K2') ( D4 D4 )

Beton ready mix K-275 Pembesian Bekisting 2 x pakai Alat bantu

D.9 D.9

Jumlah Harga Rp

Bahan


D.7

Jumlah Harga Rp

Jumlah Harga Rp 851,788.00 2,654,163.20 1,516,160.00 10,000.00 5,032,111.20 5,032,111.20 5,032,111.00

1 M3 M3 KOL KOLOM OM 50 / 50 50 ( K7') K7') ( D4 D4 ) Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp


1.00000 155.88000 8.00000 1.00000

M3 kg m2 ls

851,788.00 11,680.00 189,520.00 10,000.00


D.10 D.10 No.

No.

4,198,626.40 4,198,626.00

1 M3 M3 KOL KOLOM OM 40 / 40 ( K2 K2 ) ( D4 ) Jenis Tenaga & Bahan Beton ready mix K-275 Pembesian Bekisting 2 x pakai Alat bantu

D.8

Kuantitas


Satuan

1.00000 321.91667 10.00000 1.00000

Harga Satuan Rp

M3 kg m2 ls

851,788.00 11,680.00 189,520.00 10,000.00


0.20 0.13 1 M3 KOLOM Ø 40


Kuantitas

Satuan

1.000 187.000 13.333 1.000

Harga Satuan Rp

M3 kg m2 ls

No.

Jumlah Harga Rp 851,788.00 3,759,986.67 1,895,200.00 10,000.00 6,516,974.67 6,516,974.67 6,516,975.00

851,788.00 11,680.00 148,062.50 10,000.00


D.12 D.12

851,788.00 1,820,678.40 1,516,160.00 10,000.00 4,198,626.40

Jumlah Harga Rp 851,788.00 2,184,160.00 1,974,166.67 10,000.00 5,020,114.67 5,020,114.67 5,020,115.00

1 M3 M3 KOL KOLOM OM 30 / 30 ( K3 K3 ) ( D4 ) Jenis Tenaga & Bahan Beton ready mix K-275 Pembesian Bekisting 2 x pakai Alat bantu

Kuantitas

Satuan

1.00000 233.33333 13.33333 1.00000

Harga Satuan Rp

M3 kg m2 ls

851,788.00 11,680.00 148,062.50 10,000.00


Jumlah Harga Rp 851,788.00 2,725,333.33 1,974,166.67 10,000.00 5,561,288.00 5,561,288.00 5,561,288.00

1 M3 KOLOM 30 / 30 ( K8) ( D4 ) No.

Jenis Tenaga & Bahan Beton ready mix K-275 Pembesian Bekisting Alat bantu

Kuantitas

Satuan

1.00000 175.85185 13.33333 1.00000

Harga Satuan Rp

M3 kg m2 ls

851,788.00 11,680.00 148,062.50 10,000.00


D.9 No.


Kuantitas

Satuan

1.000 105.000 13.333 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 148,062.50 10,000.00


No.

851,788.00 2,053,949.63 1,974,166.67 10,000.00 4,889,904.30 4,889,904.30 4,889,904.00

1 M3 KOLOM 15 / 20

Beton site mix K-275 Pembesian Bekisting 2 x pakai Alat bantu

D.14 D.14

Jumlah Harga Rp

Jumlah Harga Rp 1,037,832.00 1,226,400.00 1,974,166.67 10,000.00 4,248,398.67 4,248,398.67 4,248,399.00

1 M3 M3 KOL KOLOM OM 50/ 50/ 50 ( K6 K6 ) ( D4 ) Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp


1.00000 142.56000 8.00000 1.00000

M3 kg m2 ls

1,037,832.00 11,680.00 148,062.50 10,000.00


D.10 .10 No.


Kuantitas

Satuan

1.000 151.763 8.333 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 148,062.50 10,000.00


No.


Kuantitas

Satuan

1.000 157.499 8.333 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 477,840.00 10,000.00


No.


Kuantitas

Satuan

1.00000 234.96599 6.16327 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 477,840.00 10,000.00


No.


Kuantitas

Satuan

1.00000 213.26667 8.08000 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 477,840.00 10,000.00


No.


Kuantitas

Satuan

1.00000 228.76667 8.10000 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 477,840.00 10,000.00


No.

Jumlah Harga Rp 1,037,832.00 1,839,583.78 3,982,000.00 10,000.00 6,869,415.78 6,869,415.78 6,869,416.00

Jumlah Harga Rp 1,037,832.00 2,744,402.72 2,945,054.69 10,000.00 6,737,289.41 6,737,289.41 6,737,289.00

Jumlah Harga Rp 1,037,832.00 2,490,954.67 3,860,947.20 10,000.00 7,399,733.87 7,399,733.87 7,399,734.00

1 M3 M3 BALO BALOK K B3 25/4 25/40 0 ( D4 )


D.20 .20

4,054,277.57 4,054,278.00

1 M3 M3 BALO BALOK K B2 25/5 25/50 0 ( D4 )


D.19 D.19

1,037,832.00 1,772,591.41 1,233,854.17 10,000.00 4,054,277.57

1 M3 M3 BALO BALOK K B1 35/7 35/70 0 ( D4 )


D.18 D.18

Jumlah Harga Rp

1 M3 BETO BETON N PLA PLAT T TEBA TEBAL L 10 CM

Beton ready mix K-275 Pembesian Bekisting Alat bantu

D.17 D.17

3,897,432.80 3,897,433.00

1 M3 M3 KOL KOLOM OM PRAK PRAKTI TIS S

Beton site mix K-275 Pembesian Bekisting 2 x pakai Alat bantu

D.11 D.11

1,037,832.00 1,665,100.80 1,184,500.00 10,000.00 3,897,432.80

Jumlah Harga Rp 1,037,832.00 2,671,994.67 3,870,504.00 10,000.00 7,590,330.67 7,590,330.67 7,590,331.00

1 M3 BALO BALOK K B3' B3' 25/5 25/50 0 Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp


1.00000 213.26667 8.08000 1.00000

M3 kg m2 ls

1,037,832.00 11,680.00 477,840.00 10,000.00


D.12 .12 No.


Kuantitas

Satuan

1.000 136.584 8.133 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 390,097.00 10,000.00


No.


Kuantitas

Satuan

1.000 146.340 8.133 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00


No.


Kuantitas

Satuan

1.000 136.000 8.133 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00



Kuantitas

Satuan

1.000 111.667 8.100 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 390,097.00 10,000.00


No.


Kuantitas

Satuan

1.00000 208.41667 8.10000 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 390,097.00 10,000.00


No.

Jumlah Harga Rp 1,037,832.00 1,709,256.76 1,586,394.47 10,000.00 4,343,483.23 4,343,483.23 4,343,483.00

Jumlah Harga Rp 1,037,832.00 1,588,480.00 1,586,394.47 10,000.00 4,222,706.47 4,222,706.47 4,222,706.00

Jumlah Harga Rp 1,037,832.00 1,304,266.67 3,159,785.70 10,000.00 5,511,884.37 5,511,884.37 5,511,884.00

1 M3 M3 BALO BALOK K BKA BKA 25/4 25/40 0 ( D4 D4 )


D.24 D.24

5,815,927.24 5,815,927.00

1 M3 BALO BALOK K BK 15/2 15/20 0 Jenis Tenaga & Bahan

D.23 D.23

1,037,832.00 1,595,306.31 3,172,788.93 10,000.00 5,815,927.24

1 M3 BALOK 20/2 20/25 5


D.15 .15

Jumlah Harga Rp

1 M3 BALOK 30/5 30/50 0


D.14 .14

7,399,733.87 7,399,734.00

1 M3 BALO BALOK K B4 20/4 20/40 0


D.13 .13

1,037,832.00 2,490,954.67 3,860,947.20 10,000.00 7,399,733.87

Jumlah Harga Rp 1,037,832.00 2,434,306.67 3,159,785.70 10,000.00 6,641,924.37 6,641,924.37 6,641,924.00

1 M3 M3 BALO BALOK K BL 30/3 30/30 0 ( D4 ) Jenis Tenaga & Bahan Beton ready mix K-275 Pembesian

Kuantitas 1.00000 166.94444

Satuan M3 kg

Harga Satuan Rp 1,037,832.00 11,680.00

Jumlah Harga Rp 1,037,832.00 1,949,911.11

Bekisting 2 x pakai Alat bantu

8.13333 1.00000

m2 ls

390,097.00 10,000.00


D.25 .25 No.


Kuantitas

Satuan

1.00000 143.64444 8.13333 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 390,097.00 10,000.00


No.


Kuantitas

Satuan

1.00000 35.91111 8.13333 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 390,097.00 10,000.00


No.


Kuantitas

Satuan

1.00000 128.00000 8.13333 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 390,097.00 10,000.00


No.

5,898,388.04 5,898,388.00

Jumlah Harga Rp 1,037,832.00 419,441.78 3,172,788.93 10,000.00 4,640,062.71 4,640,062.71 4,640,063.00

Jumlah Harga Rp 1,037,832.00 1,495,040.00 3,172,788.93 10,000.00 5,715,660.93 5,715,660.93 5,715,661.00

1 M3 BETO BETON N PLA PLAT T TANG TANGGA GA 15 15 CM CM Jenis Tenaga & Bahan Beton ready mix K-275 Pembesian Bekisting 2 x pakai Alat bantu

Kuantitas

Satuan

1.00000 162.37778 6.66667 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 390,097.00 10,000.00


D.17 D.17

1 M3 M3 BET BETON ON PLAT PLAT LEUVE LEUVEL L 12 12 CM CM

No.

Jenis Tenaga & Bahan Beton ready mix K-275 Pembesian Bekisting 2 x pakai Alat bantu

Kuantitas

Satuan

1.000 158.683 8.333 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00


D.29 D.29

1,037,832.00 1,677,767.11 3,172,788.93 10,000.00 5,898,388.04

1 M3 BALOK 20/3 20/30 0


D.27 D.27

Jumlah Harga Rp

1 M3 BALO BALOK K BR 15/1 15/15 5


D.16 .16

6,170,532.04 6,170,532.00

1 M3 BALO BALOK K BR 30/3 30/30 0


D.25 D.25a a

3,172,788.93 10,000.00 6,170,532.04

Jumlah Harga Rp 1,037,832.00 1,896,572.44 2,600,646.67 10,000.00 5,545,051.11 5,545,051.11 5,545,051.00

Jumlah Harga Rp 1,037,832.00 1,853,414.50 1,625,404.17 10,000.00 4,526,650.67 4,526,650.67 4,526,651.00

1 M3 BETON BETON STROU STROUSS SS dia 20 CM CM K-27 K-275 5 Harga Satuan

Jumlah Harga

.

Rp Beton ready mix K-275 Pembesian Bekisting 2 x pakai Alat bantu

1.00000 124.891 8.33333 1.00000

M3 kg m2 ls

1,037,832.00 11,680.00 195,048.50 10,000.00


D.18 D.18 No.


Kuantitas

Satuan

1.000 124.891 1.000

M3 kg ls

Harga Satuan Rp 1,037,832.00 11,680.00 10,000.00


No.


Kuantitas

Satuan

1.000 167.500 8.333 1.000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00


No.


Kuantitas

Satuan

1.00000 115.000 8.33333 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,040,393.00 11,680.00 195,048.50 10,000.00


No.


Kuantitas

Satuan

1.00000 146.991 8.33333 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00


D.20 D.20

1 M3 M3 BET BETON ON POER POER 150X 150X150 150 K-275 K-275

No.

Jenis Tenaga & Bahan Beton ready mix K-275 Pembesian Alat bantu

Kuantitas

Satuan

1.000 138.000 1.000

M3 kg ls

Harga Satuan Rp 1,037,832.00 11,680.00 10,000.00


No.

1,037,832.00 1,458,726.88 10,000.00 2,506,558.88 2,506,558.88 2,506,559.00

Jumlah Harga Rp 1,037,832.00 1,956,400.00 1,625,404.17 10,000.00 4,629,636.17 4,629,636.17 4,629,636.00

Jumlah Harga Rp 1,040,393.00 1,343,200.00 1,625,404.17 10,000.00 4,018,997.17 4,018,997.17 4,018,997.00

1 M3 BETO BETON N POE POER R 60X 60X60 60 K-2 K-275 75


D.21 D.21

Jumlah Harga Rp

1 M3 BETON BETON SLOFF SLOFF KOPEL KOPEL 20/40 20/40 K-27 K-275 5


D.33 D.33

4,131,963.05 4,131,963.00

1 M3 BET BETON ON SLO SLOFF FF 15/ 15/20 20 K-2 K-275 75


D.32 D.32

1,037,832.00 1,458,726.88 1,625,404.17 10,000.00 4,131,963.05

1 M3 BETON BETON STROU STROUSS SS dia 30 CM CM K-27 K-275 5

Beton ready mix K-275 Pembesian Alat bantu

D.19 D.19

Rp

1 M3 M3 BET BETON ON PLAT PLAT LISPL LISPLAN ANK K 12 12 CM CM Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp 1,037,832.00 1,716,858.61 1,625,404.17 10,000.00 4,390,094.78 4,390,094.78 4,390,095.00

Jumlah Harga Rp 1,037,832.00 1,611,840.00 10,000.00 2,659,672.00 2,659,672.00 2,659,672.00

Jumlah Harga Rp


1.000 68.730 6.667 1.000

M3 kg m2 ls

1,037,832.00 11,680.00 195,048.50 10,000.00


D.22 D.22 No.

3,150,921.73 3,150,922.00

1 M3 M3 BET BETON ON LANT LANTAI AI KERJ KERJA A Jenis Tenaga & Bahan Beton ready mix K-225 Alat bantu

Kuantitas 1.0000 1.0000

Satuan

Harga Satuan Rp

m3 ls

778,374.00 10,000.00


D.23 .23 No.


1 M3 BETON BETON PLAT PLAT LAND LANDAS ASAN AN K-275 K-275 Jenis Tenaga & Bahan


Kuantitas

Satuan

1.00000 1.00000

Harga Satuan Rp

M3 ls

778,374.00 10,000.00

Kuantitas

Satuan

1.00000 87.66667 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00


D.25 D.25 No.

1 M3 M3 KOL KOLOM OM 40 / 70 ( K7 K7 ) ( D4 ) Jenis Tenaga & Bahan


Kuantitas

Satuan

1.00000 187.00000 13.33333 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00


D.26 D.26 No.

1 M3 BET BETON ON SLO SLOFF FF 15/ 15/20 20 K-2 K-275 75 Jenis Tenaga & Bahan


Kuantitas

Satuan

1.00000 167.50000 8.33333 1.00000

M3 kg m2 ls

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00


D.27 D.27 No.

778,374.00 10,000.00 788,374.00 788,374.00 788,374.00


No.

Jumlah Harga Rp

1 M3 BETO BETON N UMPA UMPAK K

Beton ready mix K-225 Alat bantu

D.24 D.24

1,037,832.00 802,766.40 1,300,323.33 10,000.00 3,150,921.73

1 M3 BETON BETON SLOFF SLOFF KOPEL KOPEL 20/40 20/40 K-27 K-275 5 Jenis Tenaga & Bahan

Beton ready mix K-275 Pembesian

Kuantitas 1.00000 115.00000

Satuan M3 kg

Harga Satuan Rp 1,037,832.00 11,680.00

Jumlah Harga Rp 778,374.00 10,000.00 788,374.00 788,374.00 788,374.00

Jumlah Harga Rp 1,037,832.00 1,023,946.67 10,000.00 2,071,778.67 2,071,778.67 2,071,779.00

Jumlah Harga Rp 1,037,832.00 2,184,160.00 2,600,646.67 10,000.00 5,832,638.67 5,832,638.67 5,832,639.00

Jumlah Harga Rp 1,037,832.00 1,956,400.00 1,625,404.17 10,000.00 4,629,636.17 4,629,636.17 4,629,636.00

Jumlah Harga Rp 1,037,832.00 1,343,200.00

Bekisting Alat bantu

8.33333 1.00000

m2 ls

195,048.50 10,000.00


D.28 D.28 No.

1 M3 M3 BALO BALOK K B3 25/4 25/40 0 ( D4 ) Jenis Tenaga & Bahan


Kuantitas

Satuan

1.00000 228.76667 8.10000 1.00000

M3 kg m2 ls

4,016,436.17 4,016,436.00

Harga Satuan Rp 1,037,832.00 11,680.00 195,048.50 10,000.00


E

PEKE PEKERJ RJAA AAN N BES BESII DAN DAN PEN PENGGAN GGANTU TUN NG

E.1 E.1

PENG PENGEL ELAS ASAN AN DAN DAN PEM PEMAS ASAN ANGA GAN N BESI BESI

No.


2

Kuantitas

Satuan

Jumlah Harga Rp 1,037,832.00 2,671,994.67 1,579,892.85 10,000.00 5,299,719.52 5,299,719.52 5,299,720.00

Harga Satuan Rp

Jumlah Harga Rp

Bahan Elektrode Sewa welding set

0.50000 0.20000

kg j am

58,500.00 227,500.00

29,250.00 45,500.00 74,750.00

Mandor Tukang besi Pekerja

0.00030 0.06000 0.08000

Oh Oh Oh

66,000.00 55,000.00 41,800.00

19.80 3,300.00 3,344.00 6,663.80

Tenaga


E.1 E.1

1,625,404.17 10,000.00 4,016,436.17

81,413.80 81,414.00

1 M1 M1 PAG PAGAR AR BESI BESI TERA TERALI LIS S

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Besi Hollow 40/40 Besi Hollow 60/60 Besi BSP Ø 2,5" Tebal 1,6 Elektrode Sewa welding set Alat Bantu

1.150 1.150 1.200 0.900 0.750 1.000

m¹ m¹ m¹ kg j am ls

41,083.33 62,833.33 181,250.00 58,500.00 227,500.00 10,000.00

47,245.83 72,258.33 217,500.00 52,650.00 170,625.00 10,000.00 570,279.17

Mandor Kepala Tukang Las Tukang Las Pekerja

0.032 0.075 0.750 0.650

Oh Oh Oh Oh

66,000.00 66,000.00 60,500.00 41,800.00

2,112.00 4,950.00 45,375.00 27,170.00 79,607.00

Tenaga


E.2 E.2

Jumlah Harga Rp

649,886.17 649,886.00

1 M2 M2 PAG PAGAR AR BESI BESI PEMB PEMBAT ATAS AS

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Besi Hollow 40/40 Besi Hollow 60/60 Besi BSP Ø 2,5" Tebal 1,6 Elektrode Sewa welding set Alat Bantu

1.150 1.150 1.200 0.900 0.750 1.000


41,083.33 62,833.33 181,250.00 58,500.00 227,500.00 12,000.00

47,245.83 72,258.33 217,500.00 52,650.00 170,625.00 12,000.00 572,279.17


0.032 0.075 0.750 0.650

Oh Oh Oh Oh

66,000.00 66,000.00 60,500.00 41,800.00

2,112.00 4,950.00 45,375.00 27,170.00

Tenaga

79,607.00 Harga Satuan per M1 Dibulatkan

E.3 E.3

651,886.17 651,886.00

1 M2 M2 SUNS SUNSCR CREE EEN N HOLL HOLLOW OW

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Besi Hollow 40/40 Besi Hollow 60/60 Elektrode Sewa welding set Alat Bantu

4.400 4.400 1.050 0.750 1.000

m¹ m¹ kg j am ls

41,083.33 62,833.33 58,500.00 227,500.00 12,000.00

180,766.67 276,466.67 61,425.00 170,625.00 12,000.00 701,283.33


0.032 0.075 0.750 0.650

Oh Oh Oh Oh

66,000.00 66,000.00 60,500.00 41,800.00

2,112.00 4,950.00 45,375.00 27,170.00 79,607.00

Tenaga


E.4 E.4

Jumlah Harga Rp

780,890.33 780,890.00

1 M1 M1 ORN ORNAM AMEN EN HOLL HOLLOW OW STAI STAINL NLES ESS S

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Besi Stainless 50x50 Elektrode Sewa welding set Alat Bantu

1.100 0.220 0.220 1.000

m¹ kg j am ls

59,812.50 58,500.00 227,500.00 5,000.00

65,793.75 12,870.00 50,050.00 5,000.00 133,713.75


0.032 0.075 0.650 0.650

Oh Oh Oh Oh

66,000.00 66,000.00 60,500.00 41,800.00

2,112.00 4,950.00 39,325.00 27,170.00 73,557.00

Tenaga


E.5 E.5

Jumlah Harga Rp

207,270.75 207,271.00

1 M1 M1 ROL ROLLB LBAR AR PIPA PIPA STAI STAINL NLES ESS S

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Pipa StainlessØ 2" Elektrode Sewa welding set Alat Bantu

1.100 0.220 0.220 1.000

m¹ kg j am ls

138,958.33 58,500.00 227,500.00 5,000.00

152,854.17 12,870.00 50,050.00 5,000.00 220,774.17


0.032 0.075 0.650 0.650

Oh Oh Oh Oh

66,000.00 66,000.00 60,500.00 41,800.00

2,112.00 4,950.00 39,325.00 27,170.00 73,557.00

Tenaga


E.6 E.6

1 M2 M2 SUN SUN SCRE SCREEN EN HOLL HOLLOW OW 40/6 40/60 0

No.


2

Jumlah Harga Rp

Kuantitas

Satuan

294,331.17 294,331.00

Harga Satuan Rp

Jumlah Harga Rp

Bahan Besi Hollow 40/40 Besi Hollow 60/60 Besi Galv anis Ø 2,5" Elektrode Sewa welding set Alat Bantu

1.100 1.000 1.150 0.650 0.650 1.000


41,083.33 62,833.33 181,250.00 58,500.00 227,500.00 10,000.00

45,191.67 62,833.33 208,437.50 38,025.00 147,875.00 10,000.00 512,362.50

Mandor

0.032

Oh

66,000.00

2,112.00

Tenaga

Kepala Tukang Las Tukang Las Pekerja

0.075 0.650 0.650

Oh Oh Oh

66,000.00 60,500.00 41,800.00


E.2 E.2

1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA >=WF >=WF15 150 0

No.


Kuantitas

Satuan

585,919.50 585,920.00

Harga Satuan Rp

Jumlah Harga Rp

Bahan Baja profil Elektrode baja

1.10000 0.20000

kg kg

17,400.00 58,500.00


E.3 E.3

4,950.00 39,325.00 27,170.00 73,557.00

19,140.00 11,700.00 30,840.00 30,840.00 30,840.00

1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA PLAT PLAT

No.


Kuantitas

Satuan

Harga Satuan Rp

Bahan Baja plat Elektrode baja

1.10000 0.20000

kg kg

15,950.00 58,500.00


E.4 E.4

Jumlah Harga Rp 17,545.00 11,700.00 29,245.00 29,245.00 29,245.00

1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA CNP CNP 150 150

No.


Kuantitas

Satuan

Harga Satuan Rp


1.10000 0.20000

kg kg

17,400.00 58,500.00


E.5 E.5

Jumlah Harga Rp 19,140.00 11,700.00 30,840.00 30,840.00 30,840.00

1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA >=si >=siku ku

No.


Kuantitas

Satuan

Harga Satuan Rp


1.10000 0.20000

kg kg

15,805.00 58,500.00


E.5a E.5a


29,085.50 29,086.00

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Anker Bar Baut

1.10000 2.04000

Kg Kg

19,500.00 36,250.00


E.6 E.6

17,385.50 11,700.00 29,085.50

1 KG PEKE PEKERJ RJAA AAN N BA BAJA JA >=B >=Baut aut Ang Angku kurr Baja Baja

No. 1

Jumlah Harga Rp

21,450.00 73,950.00 95,400.00 95,400.00 95,400.00

1 M' PASA PASANG NG TAL TALAN ANG G PEM PEMBU BULU LUH H D 4 ''''

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Klem PVC Pipa PVC 4 "

1.00000 1.00000

Bh M'

7,800.00 31,200.00

7,800.00 31,200.00 39,000.00

Mandor Pekerja

0.01350 0.13500

Oh Oh

66,000.00 41,800.00

891.00 5,643.00 6,534.00

Tenaga


45,534.00 45,534.00

E.7 E.7

1 M' PASA PASANG NG TAL TALAN ANG G PEM PEMBU BULU LUH H D 3 ''''

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Klem PVC Pipa PVC 3 "

1.00000 1.00000

Bh M'

7,800.00 28,275.00

7,800.00 28,275.00 36,075.00

Mandor Pekerja

0.01350 0.13500

Oh Oh

66,000.00 41,800.00

891.00 5,643.00 6,534.00

Tenaga


E.8 E.8

Jumlah Harga Rp

42,609.00 42,609.00

1 M2 M2 PAS PASAN ANG G ALU ALUMU MUNI NIUM UM FOIL FOIL

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Alumuniumfoil one one face

0.05000

Bh

546,000.00

27,300.00 27,300.00

Mandor Kepala Tukang Kayu Tukang Kayu Pekerja

0.01400 0.07000 0.06700 0.14000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

924.00 4,235.00 3,685.00 5,852.00 14,696.00

Tenaga


E.9 E.9

Jumlah Harga Rp

41,996.00 41,996.00

1 M2 M2 PAS PASAN ANG G GEN GENTE TENG NG PORT PORTUG UGIS IS

No.


Satuan

Harga Satuan Rp

11.00000

Bh

6,240.00

68,640.00 68,640.00

0.01400 0.07000 0.06700 0.14000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

924.00 4,235.00 3,685.00 5,852.00 14,696.00

Tenaga Mandor Kepala Tukang Kayu Tukang Kayu Pekerja


E.10 E.10

2

83,336.00 83,336.00

1 M1 PASA PASANG NG NOK NOK GENTE GENTENG NG PORTU PORTUGIS GIS

No. 1


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Nok genteng glazur natural

4.00000

M'

11,700.00

46,800.00 46,800.00


0.00850 0.01300 0.12500 0.08500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

561.00 786.50 6,875.00 3,553.00 11,775.50

Tenaga


E.7 E.7

Jumlah Harga Rp

Bahan Genteng glazur natural

2

Kuantitas

58,575.50 58,576.00

1 M2 M2 RAN RANGK GKA A HOL HOLLO LOW W 30/ 30/60 60

No.


Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Besi Hollow 30/60 Conector Kawat penggantung Screw Alat Bantu

2

Kuantitas

Tenaga

4.40000 6.00000 4.00000 20.00000 1.00000

m¹ bj bj bj ls

45,916.67 260.00 910.00 260.00 10,000.00

202,033.33 1,560.00 3,640.00 5,200.00 10,000.00 222,433.33


0.01400 0.07500 0.06700 0.14000

Oh Oh Oh Oh

66,000.00 66,000.00 60,500.00 41,800.00


E.8


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Siku 60.60.4 Besi Polos Sewa Mesin Las Elektroda Meni Besi

2

238,212.83 238,213.00

PASANG 1 M² M² Pla Platt Gr Grill ill

No. 1

924.00 4,950.00 4,053.50 5,852.00 15,779.50

3.400 6.500 0.500 0.300 0.250

kg kg Hr kg kg

35,100.00 10,150.00 182,000.00 58,500.00 22,000.00

119,340.00 65,975.00 91,000.00 17,550.00 5,500.00 299,365.00

0.00525 1.10500 1.05000 1.05000

Oh Oh Oh Oh

66,000.00 66,000.00 55,000.00 41,800.00

346.50 72,930.00 57,750.00 43,890.00 174,916.50

Tenaga Mandor Kepala tukang Las Tukang Las Pekerja


474,281.50 474,282.00

F

PEKERJAAN PE PENGECATAN

F.1

1 M2 CAT CAT EXTER EXTERIOR IOR WHEAT WHEATHE HERC RCOA OAT T "MOWI "MOWILE LEX" X"

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Alkali Cat penutup 3 x Alat bantu

0.100 0.390 1.000

Kg Kg Ls

41,600.00 87,000.00 2,000.00

4,160.00 33,930.00 2,000.00 30,067.50

Mandor Kepala Tukang Cat Tukang Cat Pekerja

0.003 0.006 0.063 0.020

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

165.00 381.15 3,118.50 836.00 4,500.65 34,568.15 34,568.00

Tenaga


F.2

1 M2 M2 CAT CAT INTER INTERIOR IOR CEND CENDAN ANA A DIND DINDING ING DAN DAN PLA PLAFON FOND D

No.


2

Kuantitas

Satuan

Harga Satuan Rp

F.3

Jumlah Harga Rp

Bahan Alkaplas Alkabond Cat penutup 3x Kertas gosok

0.200 0.040 0.390 0.100

Kg Kg Kg lbr

26,000.00 52,000.00 36,250.00 3,900.00

5,200.00 2,080.00 14,137.50 390.00 10,903.75

Mandor Kepala Tukang Cat Tukang Cat Pekerja

0.003 0.008 0.075 0.050

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

165.00 484.00 3,712.50 2,090.00 6,451.50 17,355.25 17,355.00

Tenaga


1 M2 CAT KAYU EMCO

No.


2

Kuantitas

Satuan

Harga Satuan Rp

0.200 0.150 0.170 0.350 1.000

kg kg kg kg unit

31,900.00 28,600.00 33,567.50 70,760.00 2,000.00

6,380.00 4,290.00 5,706.48 24,766.00 2,000.00 43,142.48

0.003 0.008 0.075 0.050

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

165.00 453.75 3,712.50 2,090.00 6,421.25 49,563.73 49,564.00

Tenaga Mandor Kepala Tukang Cat Tukang Cat Pekerja


F.4

Jumlah Harga Rp

Bahan Cat Meni Kayu Plamir Cat Dasar Cat Penutup 2x Alat Bantu

1 M2 CAT BESI EMCO

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Cat meni Besi Cat penutup 3 kali Alat Bantu

0.200 0.352 1.000

kg kg unit

31,900.00 58,000.00 8,000.00

6,380.00 20,416.00 8,000.00 34,796.00

0.003 0.008 0.075 0.070

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

165.00 453.75 3,712.50 2,926.00 7,257.25 42,053.25 42,053.00



F.5 F.5

Jumlah Harga Rp

1 M2 COAT COATIN ING G BATU BATU ALAM LAM

No.


Satuan

Harga Satuan Rp

0.422 0.520 1.000

kg kg unit

74,965.00 31,200.00 8,000.00

31,635.23 16,224.00 8,000.00 55,859.23

0.003 0.008 0.075 0.070

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

165.00 453.75 3,712.50 2,926.00 7,257.25 63,116.48 63,116.00



F.6

Jumlah Harga Rp

Bahan Coating Batu Alam Thinner A Alat Bantu

2

Kuantitas

1 M2 LAPIS LAPISAN AN DASA DASAR R COAT COATING ING WARNA WARNA HITAM HITAM TBL TBL 1MM 1MM

No.


Satuan

Harga Satuan Rp

1.10000 1.00000

M2 unit

60,000.00 8,000.00

66,000.00 8,000.00 74,000.00

0.00250 0.00750 0.07500 0.07000

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

165.00 453.75 3,712.50 2,926.00 7,257.25 81,257.25 81,257.00



F.7

Jumlah Harga Rp

Bahan Fleksi Coating Dasar tbl 1 mm Alat Bantu

2

Kuantitas

1 M2 LAPIS LAPISAN AN DASA DASAR R COAT COATING ING WARNA WARNA BIR BIRU U TBL TBL 1MM 1MM

No. 1


Satuan

Harga Satuan Rp

1.10000 1.00000

M2 unit

141,000.00 8,000.00

155,100.00 8,000.00 163,100.00

0.00250 0.00750 0.07500 0.07000

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

165.00 453.75 3,712.50 2,926.00 7,257.25 170,357.25 170,357.00



F.8

Jumlah Harga Rp

Bahan Fleksi Coating tb tbl 1 mm Alat Bantu

2

Kuantitas

1 M2 LAP LAPISA ISAN N DASA DASAR R COAT COATING ING WAR WARNA NA MER MERAH AH TBL TBL 0,08 0,08 CM CM

No.


Satuan

Harga Satuan Rp

1.10000 1.00000

M2 unit

35,500.00 8,000.00

39,050.00 8,000.00 47,050.00

0.00250 0.00750 0.07500 0.07000

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

165.00 453.75 3,712.50 2,926.00 7,257.25 54,307.25 54,307.00



F.9 F.9

Jumlah Harga Rp

Bahan Fleksi Roll Coating tbl 0,08 Cm Alat Bantu

2

Kuantitas

1 KG CAT CAT ZIN ZINCROM CROMAT ATE E BAJA BAJA

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Zincromate ex danapaint Thinner Kertas gosok Alat bantu

0.02500 0.04000 0.01000 0.02000

Kg ltr lbr Kg

58,500.00 31,200.00 3,900.00 10,000.00

1,462.50 1,248.00 39.00 200.00 2,949.50

Mandor

0.00100

Oh

66,000.00

66.00

Tenaga

Kepala Tukang Cat Tukang Cat Pekerja

0.00100 0.00500 0.00500

Oh Oh Oh


60,500.00 49,500.00 41,800.00

60.50 247.50 209.00 583.00 3,532.50 3,533.00

F.6 F.6

1 M2 WATE WATERP RPRO ROOF OFIN ING G COAT COATIN ING G

No.


Satuan

Harga Satuan Rp

0.010 2.500 1.000

m3 Kg Kg

130,500.00 1,558.75 149,500.00

1,305.00 3,896.88 149,500.00 154,701.88

0.0150 0.0150 0.1500 0.3000

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

990.00 907.50 7,425.00 12,540.00 21,862.50 176,564.38 176,564.00



F.7

1 M2 SC SCREED

No.


2

Kuantitas

Satuan

Harga Satuan Rp

0.020 2.750

m3 Kg

130,500.00 1,558.75

2,610.00 4,286.56 6,896.56

0.0150 0.0150 0.1500 0.3000

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

990.00 907.50 7,425.00 12,540.00 21,862.50 28,759.06 28,759.00



F.8

Jumlah Harga Rp

Bahan Pasir pasang Semen

1 M2 C A AT T MELAMIN

No.


2

Kuantitas

Satuan

Harga Satuan Rp

1.500 1.150 0.800 1.500 2.000 1.000

kg kg kg Ltr kg unit

56,550.00 66,950.00 68,250.00 29,250.00 68,250.00 8,000.00

84,825.00 76,992.50 54,600.00 43,875.00 136,500.00 8,000.00 404,792.50

0.020 0.025 0.150 0.080

Oh Oh Oh Oh

66,000.00 60,500.00 49,500.00 41,800.00

1,320.00 1,512.50 7,425.00 3,344.00 13,601.50 418,394.00 418,394.00



G

Jumlah Harga Rp

Bahan W ood Filler W ood Stain Shanding Sealer Thiner Super Top Coating Alat Bantu

PEKE PEKERJ RJAA AAN N ORNA ORNAMEN MEN KAYU KAYU JATI JATI + AKSE AKSESO SORIS RIS INTER INTERIOR IOR

G.1 G.1

1 M1 M1 PAS PASAN ANG G LIS LIST T KAY KAYU U PRO PROFI FIL L

No.


2

Kuantitas

Satuan

Harga Satuan Rp

0.00690 0.10000 1.00000

M³ kg unit

121,968,000.00 29,250.00 8,000.00

841,579.20 2,925.00 8,000.00 844,504.20

0.0050 0.0220 0.2200 0.1100

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

330.00 1,331.00 12,100.00 4,598.00 18,359.00



E.11 E.11

Jumlah Harga Rp

Bahan Kayu Profil Jati uk.17 cm Paku Alat bantu

No.

Jumlah Harga Rp

Bahan Pasir pasang Semen Sika Rainted

2

Kuantitas

862,863.20 862,863.00

1 M2 PASA PASANG NG LISP LISPLA LANK NK ( KALS KALSIPL IPLAN ANK K) Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

1

2

Bahan Kalsiplank Paku

0.25000 0.10000

lj kg

107,900.00 29,250.00

26,975.00 2,925.00 29,900.00


0.00850 0.01300 0.12500 0.08500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

561.00 786.50 6,875.00 3,553.00 11,775.50

Tenaga


G.2

1 M2 PASA PASANG NG PAP PAPAN AN KAYU KAYU JATI JATI MOTI MOTIF F UKIR UKIRAN AN

No.


2

41,675.50 41,676.00

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kayu Papan Jati Lem kayu Paku Alat bantu

0.040 0.500 0.100 1.000

M³ kg kg unit

121,968,000.00 19,500.00 29,250.00 20,000.00

4,878,720.00 9,750.00 2,925.00 20,000.00 4,911,395.00

Mandor Kepala Tukang Kayu Tukang Kayu Tukang Ukir Pekerja

0.120 0.800 2.000 4.000 2.000

Oh Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 175,000.00 41,800.00

7,920.00 48,400.00 110,000.00 700,000.00 83,600.00 949,920.00

Tenaga

0.55

30 0.02


5,861,315.00 5,861,315.00

G.3

1 M1 PAS PASAN ANG G PAGA PAGAR R PAPA PAPAN N KAYU KAYU JAT JATII Tinggi Tinggi=3 =30 0 cm

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Kayu Papan Jati T=30 CM Paku Alat bantu

0.011 0.100 1.000

M³ kg unit

121,968,000.00 29,250.00 20,000.00

1,341,648.00 2,925.00 20,000.00 1,344,573.00


0.005 0.022 0.220 0.110

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

330.00 1,331.00 12,100.00 4,598.00 18,359.00

Tenaga


G.4


2

1,362,932.00 1,362,932.00

1 M1 PASA PASANG NG HAN HAND D RAIL RAILING ING KAYU KAYU JATI JATI Ø 6 CM

No. 1

Jumlah Harga Rp

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kayu Balok Jati Paku Alat bantu

0.006 0.150 1.000

M³ kg unit

97,574,400.00 29,250.00 20,000.00

573,737.47 4,387.50 20,000.00 578,124.97


0.050 0.070 0.500 0.200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

3,300.00 4,235.00 27,500.00 8,360.00 43,395.00

Tenaga


621,519.97 621,520.00

G.5

1 M1 PAS PASAN ANG G PAPA PAPAN N KAYU KAYU JAT JATII PENUT PENUTUP UP REL REL PIN PINTU TU

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Kayu Papan Jati Paku Alat bantu

0.013 0.150 1.000

M³ kg unit

121,968,000.00 29,250.00 10,000.00

1,609,977.60 4,387.50 10,000.00 1,624,365.10


0.050 0.070 0.500 0.200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

3,300.00 4,235.00 27,500.00 8,360.00 43,395.00

Tenaga


G.6


2

1,667,760.10 1,667,760.00

1 M1 PAS PASAN ANG G PAPA PAPAN N KAYU KAYU JAT JATII BAWAH BAWAH HAND HAND RAIL RAILING ING

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Kayu Papan Jati Paku Alat bantu

0.004 0.150 1.000

M³ kg unit

97,574,400.00 29,250.00 10,000.00

429,327.36 4,387.50 10,000.00 443,714.86


0.050 0.070 0.500 0.200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

3,300.00 4,235.00 27,500.00 8,360.00 43,395.00

Tenaga

2

487,109.86 487,110.00

1 M3 M3 PAS PASAN ANG G KUS KUSEN EN KAYU KAYU JATI JATI

No. 1


Kuantitas

Satuan

Harga Satuan Rp

Kayu Balok Jati Paku Alat bantu

1.100 0.150 1.000

M³ kg unit

121,968,000.00 29,250.00 10,000.00

134,164,800.00 4,387.50 10,000.00 134,179,187.50


0.050 0.070 0.500 0.200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

3,300.00 4,235.00 27,500.00 8,360.00 43,395.00

Tenaga


2

134,222,582.50 134,222,583.00

1 M2 PASA PASANG NG PIN PINTU TU PANE PANEL L KAYU KAYU JATI JATI

No. 1

Kuantitas

Satuan

Harga Satuan Rp

Kayu Balok Jati Paku Alat bantu

0.040 0.200 1.000

M³ kg unit

121,968,000.00 29,250.00 10,000.00

4,878,720.00 5,850.00 10,000.00 4,894,570.00


0.050 0.070 1.500 0.200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

3,300.00 4,235.00 82,500.00 8,360.00 98,395.00

Tenaga

4,992,965.00 4,992,965.00

1 M2 M2 PAS PASAN ANG G MUL MULTI TIPL PLEK EKS S

No. 1

Jumlah Harga Rp

Bahan


G.9 G.9

Jumlah Harga Rp

Bahan


G.8 G.8

Jumlah Harga Rp

Bahan


G.7 G.7

Jumlah Harga Rp

Jenis Tenaga & Bahan Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

2

Multipleks tbl 18 mm Conector Kawat penggantung Screw Alat Bantu

0.347 6.000 4.000 20.000 1.000

Lbr bj bj bj ls

257,400.00 260.00 910.00 260.00 10,000.00

89,375.00 1,560.00 3,640.00 5,200.00 10,000.00 109,775.00


0.014 0.070 0.067 0.140

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

924.00 4,235.00 3,685.00 5,852.00 14,696.00

Tenaga


124,471.00 124,471.00

G.10 G.10

1 M2 M2 PAS PASAN ANG G KA KARPET RPET

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Karpet Tebal 5 mm Lem

1.100 0.500

m2 Kg

60,000.00 19,500.00

66,000.00 9,750.00 75,750.00


0.014 0.070 0.067 0.140

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

924.00 4,235.00 3,685.00 5,852.00 14,696.00

Tenaga


G.11 G.11


Kuantitas

Satuan

Harga Satuan Rp

1.100 50.000 45.000 1.200 2.500 5.000 1.000

m2 Bh Bh m2 Kg Kg Ls

41,083.33 260.00 1,040.00 2,000,000.00 725,000.00 31,900.00 1,350,000.00

45,191.67 13,000.00 46,800.00 2,400,000.00 1,812,500.00 159,500.00 1,350,000.00 5,826,991.67

0.250 0.750 1.500 3.000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

16,500.00 45,375.00 82,500.00 125,400.00 269,775.00



H

Jumlah Harga Rp

Bahan Hollow 40/40 Screw 6 mm Fixer 6 mm Plat Kuningan Tbl 2 mm Coating Pu Cat Zincromate Fabrikasi

2

90,446.00 90,446.00

1 M2 PAS PASAN ANG G COVE COVERIN RING G KOLOM KOLOM EKS EKSPOS POSE E

No. 1

Jumlah Harga Rp

6,096,766.67 6,096,767.00

PEKERJAAN INS INSTALASI AIR

H.1 H.1

1 Bh Bh PEM PEMAS ASAN ANGA GAN N KRA KRAN N AIR AIR

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Kran air TOTO Ø 5/8 seal tape

1.000 1.000

bh rol

150,000.00 7,410.00

150,000.00 7,410.00 157,410.00

Mandor Kepala tukang pipa Tukang pipa

0.030 0.030 0.150

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 1,650.00 6,930.00 10,560.00

Tenaga

Harga Satuan per Bh Dibulatkan

H.2 H.2 No. 1

2

1 Bh Bh KLO KLOSE SET T JON JONGK GKOK OK PORS PORSEL ELIN IN Jenis Tenaga & Bahan

Kuantitas

Satuan

167,970.00 167,970.00

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kloset jongkok ex Toto U57 Semen PC

1.000 1.000

bh kg

125,000.00 1,558.75

125,000.00 1,558.75 126,558.75


0.030 0.300 1.500

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 16,500.00 69,300.00 87,780.00

Tenaga


H.3

Jumlah Harga Rp

214,338.75 214,339.00

1 Bh KLOSET DUDUK Harga Satuan

Jumlah Harga

.

Rp 1

2

Rp

Bahan Kloset duduk ex Toto CW 860NJ Semen PC

1.000 5.000

bh kg

2,509,000.00 1,558.75

2,509,000.00 7,793.75 2,516,793.75


0.030 0.300 1.500

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 16,500.00 69,300.00 87,780.00

Tenaga


2,604,573.75 2,604,574.00

H.4 H.4

1 Bh Bh BAK BAK MAND MANDII LAP LAPIS IS KERA KERAMI MIK K

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Bak Mandi Semen PC

1.000 5.000

bh kg

208,000.00 1,558.75

208,000.00 7,793.75 215,793.75


0.030 0.300 1.500

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 16,500.00 69,300.00 87,780.00

Tenaga


H.5


2

303,573.75 303,574.00

1 Bh Bh WAS WASHT HTAF AFEL EL TEMPE TEMPEL L + KACA KACA CERMI CERMIN N

No. 1

Jumlah Harga Rp

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan W ashtafel Ina 12% Perlengkapan Semen PC Pasir Pasang Cermin

1.000

bh kg m3 bh

532,000.00 532,000.00 1,558.75 130,500.00 65,000.00

532,000.00 63,840.00 6,235.00 1,305.00 65,000.00 668,380.00

4.000 0.010 1.000


0.030 0.300 1.500

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 16,500.00 69,300.00 87,780.00

Tenaga


756,160.00 756,160.00

H.6 H.6

1 M1 M1 PIP PIPA A PVC PVC AW AW Ø 1/2 1/2 MAS MASPI PION ON

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Pipa PVC AW dia 1/2 35% Perlengkapan

1.200

M'

5,026.67 5,026.67

6,032.00 1,759.33 7,791.33


0.030 0.300 1.500

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 16,500.00 69,300.00 87,780.00

Tenaga


H.7 H.7

Jumlah Harga Rp

95,571.33 95,571.00

1 M1 M1 PIP PIPA A PVC PVC AW AW Ø 5/8 5/8 MAS MASPI PION ON

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Pipa PVC AW dia 5/8 35% Perlengkapan

1.200

M'

6,066.67 6,066.67

7,280.00 2,123.33 9,403.33


0.030 0.300 1.500

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 16,500.00 69,300.00 87,780.00

Tenaga


H.8 H.8

Jumlah Harga Rp

97,183.33 97,183.00

1 M1 M1 PIP PIPA A PVC PVC TIPE TIPE D Ø 3 "MA "MASP SPIO ION N

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Pipa PVC dia 3" 30% Perlengkapan

1.200

m'

18,850.00 18,850.00

22,620.00 5,655.00 28,275.00


0.030 0.300 1.500

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 16,500.00 69,300.00 87,780.00

Tenaga


H.9 H.9

Jumlah Harga Rp

116,055.00 116,055.00

1 M1 M1 PIP PIPA A PVC PVC TIPE TIPE D Ø 4 "MA "MASP SPIO ION N

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Pipa PVC dia 4" 30% Perlengkapan

1.2000

M1

20,800.00 20,800.00

24,960.00 6,240.00 31,200.00


0.0300 0.3000 1.5000

Oh Oh Oh

66,000.00 55,000.00 46,200.00

1,980.00 16,500.00 69,300.00 87,780.00

Tenaga


H.10 H.10

PASA PASANG NG 1 M' PIPA PIPA RCP RCP VARIA VARIANT NT Ø 1000 1000 mm

No.


Kuantitas

Satuan

118,980.00 118,980.00

Harga Satuan Rp

Jumlah Harga Rp

Bahan Pipa RCP VARIANT Ø 1000 mm 15% Perlengkapan

2

Jumlah Harga Rp

1.10000

m %

1,227,200.00 1,227,200.00

1,349,920.00 184,080.00 1,534,000.00

0.75000 0.98000 1.45000 1.56000

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

49,500.00 53,900.00 66,990.00 65,208.00 235,598.00

Tenaga Mandor Kepala tukang pipa Tukang pipa Pekerja


H.

PEKE PEKERJ RJAA AAN N KAY KAYU U, KACA KACA DAN DAN BES BESII

H.1 H.1

1 Bh Bh ENG ENGSE SEL L PIN PINTU TU SOLI SOLID D

No.


Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Engsel Pintu uk.12

2

Kuantitas

1,769,598.00 1,769,598.00

1.000

Set

124,800.00

124,800.00 124,800.00

0.001 0.010 0.100 0.010

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

33.00 605.00 5,500.00 418.00 6,556.00

Tenaga Mandor Kepala tukang Kayu Tukang Kayu Pekerja

Harga Satuan per Set Dibulatkan

131,356.00 131,356.00

H.2 H.2

1 Bh Bh GRE GREND NDEL EL PINT PINTU U SOL SOLID ID

No.


Satuan

Harga Satuan Rp

1.000

Set

126,100.00

126,100.00 126,100.00

0.001 0.010 0.100 0.010

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

33.00 605.00 5,500.00 418.00 6,556.00



H.3 H.3

Jumlah Harga Rp

Bahan Grendel Pintu

2

Kuantitas

132,656.00 132,656.00

1 Bh Bh GRE GREND NDEL EL JEND JENDEL ELA A SOLI SOLID D

No.


Satuan

Harga Satuan Rp

1.000

Set

119,600.00

119,600.00 119,600.00

0.001 0.010 0.100 0.010

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

33.00 605.00 5,500.00 418.00 6,556.00



H.4 H.4

Jumlah Harga Rp

Bahan Grendel Jendela

2

Kuantitas

126,156.00 126,156.00

1 Bh Bh ENG ENGSE SEL L JEN JENDE DELA LA SOLI SOLID D

No.


Satuan

Harga Satuan Rp

1.000

Set

74,750.00

74,750.00 74,750.00

0.001 0.010 0.100 0.010

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

33.00 605.00 5,500.00 418.00 6,556.00



H.5 H.5

Jumlah Harga Rp

Bahan Engsel Jendela

2

Kuantitas

81,306.00 81,306.00

1 Bh Bh KU KUNCI NCI TAN TANAM AM SOLI SOLID D

No.


Satuan

Harga Satuan Rp

1.000

Bh

406,900.00

406,900.00 406,900.00

0.001 0.010 0.100 0.010

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

33.00 605.00 5,500.00 418.00 6,556.00



H.6


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Hak Angin

2

413,456.00 413,456.00

1 Bh Bh Ha Hak An Angin gin SOL SOLID ID

No. 1

Jumlah Harga Rp

Bahan Kunci Tanam

2

Kuantitas

1.000

Bh

37,310.00

37,310.00 37,310.00

0.001 0.010 0.100 0.010

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

33.00 605.00 5,500.00 418.00 6,556.00



H.7

1 Bh Bh Kun Kunci ci Pintu Pintu KM/WC KM/WC Stainl Stainlees ees SOLID SOLID

No.


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kunci Pintu

2

43,866.00 43,866.00

1.000

Bh

422,500.00

422,500.00 422,500.00

0.001 0.010 0.100 0.010

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

33.00 605.00 5,500.00 418.00 6,556.00



429,056.00 429,056.00

H.8 H.8

1 Bh Bh ENG ENGSE SEL L PIN PINTU TU DORO DORONG NG SOLI SOLID D

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Engsel Pintu Dorong

1.000

Bh

117,900.00

117,900.00 117,900.00

Mandor Kepala tukang Kayu Tukang Kayu Pekerja

0.001 0.010 0.100 0.010

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

33.00 605.00 5,500.00 418.00 6,556.00

Tenaga


H.10 H.10


Kuantitas

Satuan

Harga Satuan Rp

1.10000 0.02000

M2 Kg

29,900.00 29,250.00

32,890.00 585.00 33,475.00

0.01500 0.15000 0.01500 0.00080

Oh Oh Oh Oh

66,000.00 66,000.00 55,000.00 41,800.00

990.00 9,900.00 825.00 33.44 11,748.44

Tenaga Mandor Kepala tukang Besi Tukang Besi Pekerja


H.11 H.11


Kuantitas

Satuan

Harga Satuan Rp

1.10000

M2

88,400.00

97,240.00 97,240.00

0.01500 0.15000 0.01500 0.00080

Oh Oh Oh Oh

66,000.00 66,000.00 55,000.00 41,800.00

990.00 9,900.00 825.00 33.44 11,748.44



H.12 H.12


Kuantitas

Satuan

Harga Satuan Rp

1.10000 1.10000

M1 M1

212,062.50 104,218.75

233,268.75 114,640.63 233,268.75

0.01500 0.15000 0.01500 0.00080

Oh Oh Oh Oh

66,000.00 66,000.00 55,000.00 41,800.00

990.00 9,900.00 825.00 33.44 11,748.44



H.13 H.13


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kaca Ribben

2

245,017.19 245,017.00

1 M2 M2 KAC KACA A RIB RIBBE BEN N Tbl Tbl 5 mm mm

No. 1

Jumlah Harga Rp

Bahan Pipa Tegak Hitam Ø 3 " Pipa Tegak Hitam Ø 1,5 "

2

108,988.44 108,988.00

PASA PASANG NG 1 M² Rangk Rangka a Pag Pagar ar Kelili Keliling ng

No. 1

Jumlah Harga Rp

Bahan Kawat Harmonika PVC BW G 16

2

45,223.44 45,223.00

PASA PASANG NG 1 M² M² Kawa Kawatt Harm Harmon onik ika a

No. 1

Jumlah Harga Rp

Bahan Kawat nyamuk besi Paku

2

124,456.00 124,456.00

PASA PASANG NG 1 M² M² Kaw Kawat at Nya Nyamu muk k

No. 1

Jumlah Harga Rp

1.100

M2

143,000.00

157,300.00 157,300.00

0.015 0.150 0.015 0.001

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

990.00 9,075.00 825.00 33.44


10,923.44 Harga Satuan per Bh Dibulatkan

168,223.44 168,223.00

H.14 H.14

1 M2 DAUN DAUN PINT PINTU U PANIL PANIL KAYU KAYU KAMP KAMPER ER

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Kayu Kamper Paku Biasa 1/2" . 1" Lem Kayu

0.025 0.500 0.300

m3 Kg Kg

12,210,000.00 29,250.00 19,500.00

305,250.00 14,625.00 5,850.00 325,725.00

Mandor Kepala tukang Besi Tukang Besi Pekerja

0.050 0.250 2.500 1.000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

3,300.00 15,125.00 137,500.00 41,800.00 197,725.00

Tenaga


523,450.00 523,450.00

1 Bh DAUN PINTU UKURAN 240 x 80 CM 1 Bh DAUN PINTU UKURAN 240 x 31 CM 1 Bh DAUN PINTU UKURAN 200 x 70 CM 1 Bh DAUN PINTU UKURAN 120 x 80 CM

H.15


Kuantitas

Satuan

Harga Satuan Rp

0.0250 0.5000 0.3472 0.3000

m3 Kg Lbr Kg

12,210,000.00 29,250.00 104,000.00 19,500.00

305,250.00 14,625.00 36,111.11 5,850.00 361,836.11

0.0500 0.2500 2.5000 1.0000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

3,300.00 15,125.00 137,500.00 41,800.00 155,925.00



I.

PEKE PEKERJ RJAA AAN N INST INSTAL ALAS ASII LIST LISTR RIK

I.1 I.1

1 Ttk Ttk Lamp Lampu u TL TL 40 40 W + Titi Titik k Ins Insta tala lasi si

No.


Kuantitas

Satuan

517,761.11 517,761.00

Harga Satuan Rp

1.000 15.000 1.000 6.000 0.200 2.000 1.000 0.300

bh m' Ljr bh roll bh bh kg

104,000.00 11,050.00 36,400.00 400.00 850.00 3,700.00 2,000.00 29,250.00

104,000.00 165,750.00 36,400.00 2,400.00 170.00 7,400.00 2,000.00 8,775.00 326,895.00

0.005 0.010 0.100 0.600

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

330.00 550.00 4,620.00 25,080.00 30,580.00

Tenaga Mandor Kepala tukang Listrik Tukang Listrik Pekerja

Harga Satuan per Titik Dibulatkan

I.2 I.2

Jumlah Harga Rp

Bahan Lampu TL 40 PHILIPS Kabel NYA 2 x 2,5 mm Pipa PVC 3/8" Lasdop Benang Tdooz Isolasi Paku

2

Jumlah Harga Rp

Bahan Kayu Kamper Paku Biasa 1/2" . 1" Tripleks Lapis Aluminium Lem Kayu

2

1,038,734.18 418,027.17 792,210.17 515,074.80

1 M2 DAUN DAUN PINTU PINTU PANIL PANIL KAYU KAYU KAMPER KAMPER LAPIS LAPIS ALUMIN ALUMINIUM IUM JERUK JERUK

No. 1

Jumlah Harga Rp

357,475.00 357,475.00

1 Ttk Ttk Lamp Lampu u SL SL 25 25 W + Tit Titik ik Inst Instal alas asii

No.


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Lampu SL 25 W ATT PHILIPS Kabel NYA 2 x 2,5 mm Pipa PVC 3/8" Lasdop Benang

1.000 15.000 1.000 6.000 0.200

bh m' Ljr bh roll

78,000.00 11,050.00 36,400.00 400.00 850.00

78,000.00 165,750.00 36,400.00 2,400.00 170.00

2

Tdooz Isolasi Paku

2.000 1.000 0.300

bh bh kg

3,700.00 2,000.00 29,250.00

7,400.00 2,000.00 8,775.00 300,895.00

Mandor Kepala tukang Listrik Tukang Listrik Pekerja

0.005 0.010 0.100 0.600

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

330.00 550.00 4,620.00 25,080.00 30,580.00

Tenaga


331,475.00 331,475.00

I.2a I.2a

1 Ttk Ttk Lamp Lampu u Dind Dinding ing 25 W + Titi Titik k Insta Instalas lasii

No.


Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Lampu SL 25 W ATT PHILIPS Kabel NYA 1 x 2,5 mm Pipa PVC 3/8" Lasdop Benang Tdooz Isolasi Paku

2

Kuantitas 1.000 15.000 1.000 6.000 0.200 2.000 1.000 0.300


78,000.00 11,050.00 36,400.00 400.00 850.00 3,700.00 2,000.00 29,250.00

78,000.00 165,750.00 36,400.00 2,400.00 170.00 7,400.00 2,000.00 8,775.00 300,895.00

0.005 0.010 0.100 0.600

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

330.00 550.00 4,620.00 25,080.00 30,580.00



331,475.00 331,475.00

I.3 I.3

1 Ttk Ttk Stop Stop Kont Kontak ak + Tit Titik ik Inst Instal alas asii

No.


Satuan

Harga Satuan Rp

1.000 15.000 1.000 6.000 0.200 2.000 1.000 0.300


24,050.00 11,050.00 36,400.00 400.00 850.00 3,700.00 2,000.00 29,250.00

24,050.00 165,750.00 36,400.00 2,400.00 170.00 7,400.00 2,000.00 8,775.00 246,945.00

0.005 0.010 0.100 0.600

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

330.00 550.00 4,620.00 25,080.00 30,580.00



I.4 I.4

Jumlah Harga Rp

Bahan Stop Kontak broco Kabel NYA 1 x 2,5 mm Pipa PVC 3/8" Lasdop Benang Tdooz Isolasi Paku

2

Kuantitas

277,525.00 277,525.00

1 Ttk Ttk Sake Sakela larr + Tit Titik ik Inst Instal alas asii

No.


Satuan

Harga Satuan Rp

1.000 15.000 1.000 6.000 0.200 2.000 1.000 0.300


33,540.00 11,050.00 36,400.00 400.00 850.00 3,700.00 2,000.00 29,250.00

33,540.00 165,750.00 36,400.00 2,400.00 170.00 7,400.00 2,000.00 8,775.00 256,435.00

0.005 0.010 0.100 0.600

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

330.00 550.00 4,620.00 25,080.00 30,580.00



I.5 I.5

Jumlah Harga Rp

Bahan Sakelar broco Kabel NYA 1 x 2,5 mm Pipa PVC 3/8" Lasdop Benang Tdooz Isolasi Paku

2

Kuantitas

287,015.00 287,015.00

1 Ttk Ttk Lamp Lampu u TL TL 2 X 400 400 W + Titi Titik k Inst Instal alas asii

No.


2.000 15.000 1.000 6.000 0.200 2.000 1.000 0.300


1,885,000.00 11,050.00 36,400.00 400.00 850.00 3,700.00 2,000.00 29,250.00

3,770,000.00 165,750.00 36,400.00 2,400.00 170.00 7,400.00 2,000.00 8,775.00 3,992,895.00

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

330.00 550.00 4,620.00 25,080.00 30,580.00


0.0050 0.0100 0.1000 0.6000


I.6 I.6

Jumlah Harga Rp

Satuan

Bahan Lampu TL 400 W att PHILIPS Kabel NYA 1 x 2,5 mm Pipa PVC 3/8" Lasdop Benang Tdooz Isolasi Paku

2

Harga Satuan Rp

Kuantitas

4,023,475.00 4,023,475.00

1 Ttk Ttk Lamp Lampu u RMI RMI 2 X 40 40 W + Titi Titik k Inst Instal alas asii

No.


Kuantitas

Satuan

2.000 15.000 1.000

bh m' Ljr

Harga Satuan Rp

Jumlah Harga Rp

Bahan Lampu RMI 2 x 40 W att PHILIPS Kabel NYA 1 x 2,5 mm Pipa PVC 3/8"

412,000.00 11,050.00 36,400.00

824,000.00 165,750.00 36,400.00

Lasdop Benang Tdooz Isolasi Paku 2

6.000 0.200 2.000 1.000 0.300

bh roll bh bh kg

400.00 850.00 3,700.00 2,000.00 29,250.00

2,400.00 170.00 7,400.00 2,000.00 8,775.00 1,046,895.00

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

330.00 550.00 4,620.00 25,080.00 30,580.00


0.0050 0.0100 0.1000 0.6000


I.7 I.7

1,077,475.00 1,077,475.00

1 M1 PENA PENARI RIKA KAN N KAB KABEL EL PEN PENYA YAMB MBUN UNGA GAN N

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Bahan Kabel NYY 4 X 10 mm

1.100

m'

74,750.00

82,225.00 82,225.00

Mandor Kepala tukang Listrik Tukang Listrik Pekerja

0.001 0.002 0.005 0.010

Oh Oh Oh Oh

66,000.00 55,000.00 46,200.00 41,800.00

66.00 110.00 231.00 418.00 825.00

Tenaga


I.8

Jumlah Harga Rp

83,050.00 83,050.00

1 Tiang Lampu

No.


1.100 1.100 0.500 0.350 0.650

m' Hr kg kg kg

3,244,375.00 182,000.00 58,500.00 22,000.00 58,000.00

3,568,812.50 200,200.00 29,250.00 7,700.00 37,700.00 3,843,662.50

Oh Oh Oh Oh Oh Oh

66,000.00 60,500.00 60,500.00 55,000.00 55,000.00 41,800.00

1,320.00 18,150.00 18,150.00 27,500.00 27,500.00 50,160.00 142,780.00

Tenaga Mandor Kepala tukang besi Kepala tukang las Tukang Besi Tukang Las Pekerja

0.0200 0.3000 0.3000 0.5000 0.5000 1.2000


J.

PEKERJAAN AL ALUMINIUM

J.1

MEMBU MEMBUAT AT 1M' 1M' KUS KUSEN EN PINT PINTU U / JEN JENDE DELA LA ALU ALUMIN MINIUM IUM

No.


Kuantitas

Satuan

3,986,442.50 3,986,443.00

Harga Satuan Rp

Jumlah Harga Rp

Bahan Profil Aluminium Skrup Fixer 4" Sealant

2

Jumlah Harga Rp

Satuan

Bahan Pipa Besi Sewa Mesin Las Elektroda Cat Chrome Cat Penutup 3x

2

Harga Satuan Rp

Kuantitas

1.1000 2.0000 0.0600

M' Bh Tube

89,700.00 1,040.00 37,310.00

98,670.00 2,080.00 2,238.60 102,988.60

0.0030 0.0250 0.2500 0.1000

Oh Oh Oh Oh

66,000.00 55,000.00 49,500.00 41,800.00

198.00 1,375.00 12,375.00 4,180.00 18,128.00

Tenaga Mandor Kepala tukang Aluminium Tukang Aluminium Pekerja


121,116.60 121,117.00

PEKERJAAN RAILING JEMBATAN / m1 No.


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

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

rangka hollow 60/60 rangka hollow 40/40 handrail BSP dia 2" dekorasi hollow 20/40 dinabolt dia8/100mm dekorasi bola ring kaki rangka 40/40 ring kaki rangka 60/60 endplate/angkur t: 5mm fabrikasi dan instalasi finishing OCP finishing cat sycromate + cat semprot ducco

1.10000 m1 98,000.00 1.00000 m1 75,000.00 1.00000 m1 540,000.00 12.50000 m1 45,000.00 4.00000 pcs 7,000.00 1.00000 pcs 600.00 1.00000 pcs 22,000.00 1.00000 pcs 28,500.00 1.00000 pcs 30,000.00 1.00000 m1 2,000.00 21.56550 kg 2,530.00 1.00000 m1 22,500.00 Harga Satuan per M' Dibulatkan

107,800.00 75,000.00 540,000.00 562,500.00 28,000.00 600.00 22,000.00 28,500.00 30,000.00 2,000.00 54,560.72 22,500.00 1,473,460.72 1,473,461.00

Harga Satuan Rp 1.10000 m1 98,000.00 1.00000 m1 75,000.00 1.00000 m1 540,000.00 12.50000 m1 45,000.00 4.00000 pcs 7,000.00 1.00000 pcs 600.00 1.00000 pcs 22,000.00 1.00000 pcs 28,500.00 1.00000 pcs 30,000.00 1.00000 m1 2,000.00 1.00000 m1 22,500.00 Harga Satuan per M' Dibulatkan

Jumlah Harga Rp 107,800.00 75,000.00 540,000.00 562,500.00 28,000.00 600.00 22,000.00 28,500.00 30,000.00 2,000.00 22,500.00 1,418,900.00 1,418,900.00

PEKERJAAN RAILING TANGGA / m1 No.


1 2 3 4 5 6 7 8 9 10 11

rangka hollow 60/60 rangka hollow 40/40 handrail BSP dia 2" dekorasi hollow 20/40 dinabolt dia8/100mm dekorasi bola ring kaki rangka 40/40 ring kaki rangka 60/60 endplate/angkur t: 5mm fabrikasi dan instalasi finishing cat sycromate + cat semprot ducco

J.2 J.2

1 UNI UNIT T PIN PINTU TU JEND JENDEL ELA A ( PJ PJ 2) 2)

No.


Satuan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kusen alumunium Frame daun j endela alm. Kaca polos 5 mm Pintu kaca tempered 12 mm Engsel jendela Floor hinge ex dorma Patch fitting pintu Grendel jendela Kunci pintu ex dorma Handle pintu steinless steel Karet kaca Screw Alat bantu

2

Kuantitas

13.800 10.680 2.520 3.623 4.000 1.000 1.000 2.000 1.000 2.000 10.680 25.000 1.000

m' m' m2 m2 bh s et s et bj unit psg m' bj ls

100,100.00 75,000.00 116,610.00 210,000.00 64,000.00 360,000.00 35,000.00 19,500.00 350,000.00 450,000.00 575.00 200.00 2,000.00

1,381,380.00 801,000.00 293,857.20 760,725.00 256,000.00 360,000.00 35,000.00 39,000.00 350,000.00 900,000.00 6,141.00 5,000.00 2,000.00 5,190,103.20

0.250 0.250 2.500 3.500 2.500

Oh Oh Oh Oh Oh

50,000.00 40,000.00 35,000.00 35,000.00 28,500.00

12,500.00 10,000.00 87,500.00 122,500.00 71,250.00 303,750.00

Tenaga Mandor Kepala Tukang batu Tukang alumunium Tukang kaca Pekerja


5,493,853.20 5,493,853.00

J.3

1 UNIT PINTU PVC

No.


Satuan

Harga Satuan Rp

1.000 15.000 1.000

unit bj ls

416,000.00 200.00 2,000.00

416,000.00 3,000.00 2,000.00 421,000.00

0.025 0.025 0.750 1.000

Oh Oh Oh Oh

50,000.00 40,000.00 35,000.00 28,500.00

1,250.00 1,000.00 26,250.00 28,500.00 57,000.00

Tenaga Mandor Kepala Tukang kaca Tukang alumunium Pekerja


J.4

478,000.00 478,000.00

1 UNIT PINTU ( P 2)

No.


2

Kuantitas

Satuan

Harga Satuan Rp

5.550 6.020 1.634 4.000 1.000 1.000 1.000 6.020 15.000 1.000

m' m' m2 bh s et unit psg m' bj ls

100,100.00 82,000.00 116,610.00 65,000.00 5,500.00 350,000.00 450,000.00 575.00 200.00 2,000.00

555,555.00 493,640.00 190,540.74 260,000.00 5,500.00 350,000.00 450,000.00 3,461.50 3,000.00 2,000.00 2,313,697.24

0.250 0.250 1.000 0.750 1.000

Oh Oh Oh Oh Oh

50,000.00 40,000.00 35,000.00 35,000.00 28,500.00

12,500.00 10,000.00 35,000.00 26,250.00 28,500.00 112,250.00

Tenaga Mandor Kepala Tukang batu Tukang alumunium Tukang kaca Pekerja


J.5 J.5

Jenis Tenaga & Bahan 1 2 3 4 5 6 7 8

1 2 3 4 5 6 7 8 9 10

2,425,947.24 2,425,947.00

1 UNI UNIT T PIN PINTU TU BESI BESI (PB1 (PB1))

No.

No.

Jumlah Harga Rp

Bahan Kusen alumunium Frame daun pintu alm. Kaca polos 5 mm Engsel pintu Door closer Kunci pintu ex dorma Handle pintu steinless steel Karet kaca Screw Alat bantu

J.6 J.6

Jumlah Harga Rp

Bahan Kusen + daun pintu PVC komplit Screw Alat bantu

2

Kuantitas

kusen pintu hollow 20/40 daun pintu hollow 20/40 engsel dia30mm penutup plat besi finishing sycromate + cat semprot ducco dynabolt dia5mm/50mm end plate 4mm fabrikasi dan instalasi

Harga Satuan Rp 2.650 m' 45,000.00 7.025 m' 45,000.00 2.000 pcs 109,250.00 0.438 m2 780,000.00 0.438 m2 20,125.00 8.000 pcs 7,500.00 2.000 pcs 50,000.00 0.438 m2 2,000.00 Harga Satuan per Unit Dibulatkan

Jumlah Harga Rp 119,250.00 316,125.00 218,500.00 341,250.00 8,804.69 60,000.00 100,000.00 875.00 1,164,804.69 1,164,805.00

Harga Satuan Rp 7.800 m1 45,000.00 14.100 m1 45,000.00 4.000 pcs 109,250.00 1.000 pcs 250,000.00 1.000 s et 350,000.00 2.700 m2 76,033.06 2.700 m2 20,125.00 6.000 pcs 7,500.00 6.000 pcs 50,000.00 2.700 m2 2,000.00 Harga Satuan per Unit Dibulatkan

Jumlah Harga Rp 351,000.00 634,500.00 437,000.00 250,000.00 350,000.00 205,289.26 54,337.50 45,000.00 300,000.00 5,400.00 2,632,526.76 2,632,527.00

Kuantitas

Satuan

1 UNI UNIT T PIN PINTU TU BESI BESI (PB2 (PB2)) Jenis Tenaga & Bahan kusen pintu hollow 20/40 daun pintu hollow 20/40 engsel dia30mm selot pintu kunci penutup polycarbonat 5mm finishing sycromate + cat semprot ducco dynabolt dia5mm/50mm end plate t:5mm fabrikasi dan instalasi

Kuantitas

Satuan

J.7 J.7

1 UNI UNIT T PIN PINTU TU BESI BESI (PB3 (PB3))

No.


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

J.8

kusen besi hollow 30/60 daun pintu hollow 30/60 besi penjepit kaca, vircan 12mm engsel dia30mm selot pintu kunci penutup kaca 5mm karet kaca finishing sycromate + cat semprot ducco dynabolt dia8mm/80mm Handle stainless fabrikasi dan instalasi

Harga Satuan Rp 4.800 m1 72,000.00 16.200 m' 72,000.00 12.800 m1 7,000.00 4.000 pcs 109,250.00 1.000 pcs 250,000.00 1.000 s et 350,000.00 2.800 m2 70,000.00 12.800 m1 575.00 3.200 m2 20,125.00 6.000 pcs 7,500.00 4.000 pcs 450,000.00 3.200 m2 2,000.00 Harga Satuan per Unit Dibulatkan

Kuantitas

Satuan

Kuantitas

Satuan

Jumlah Harga Rp 345,600.00 1,166,400.00 89,600.00 437,000.00 250,000.00 350,000.00 196,000.00 7,360.00 64,400.00 45,000.00 1,800,000.00 6,400.00 4,757,760.00 4,757,760.00

1 UNIT JEN JENDELA ( J1)

No.


Jumlah Harga Rp

Bahan Kusen alumunium Frame daun j endela alm. Kaca polos 5 mm Engsel jendela Grendel jendela Karet kaca Screw Sealant Alat bantu

2

Harga Satuan Rp

26.400 10.260 9.628 4.000 2.000 10.260 30.000 26.920 1.000

m' m' m2 bh bj m' bj m' ls

65,000.00 75,000.00 70,000.00 35,000.00 19,500.00 575.00 200.00 25,000.00 2,000.00

1,716,000.00 769,500.00 673,946.00 140,000.00 39,000.00 5,899.50 6,000.00 673,000.00 2,000.00 4,025,345.50

0.250 0.250 1.500 2.500 1.500

Oh Oh Oh Oh Oh

66,000.00 55,000.00 49,500.00 49,500.00 41,800.00

16,500.00 13,750.00 74,250.00 123,750.00 62,700.00 290,950.00

Tenaga Mandor Kepala Tukang Aluminium Tukang alumunium Tukang kaca Pekerja


4,316,295.50 4,316,296.00

J.9

1 UNIT JEN JENDELA ( J2)

No.


Satuan

Harga Satuan Rp

16.550 7.200 3.090 4.000 2.000 7.200 15.000 15.680 1.000

m' m' m2 bh bj m' bj m' ls

65,000.00 75,000.00 70,000.00 35,000.00 19,500.00 575.00 200.00 25,000.00 2,000.00

1,075,750.00 540,000.00 216,272.00 140,000.00 39,000.00 4,140.00 3,000.00 392,000.00 2,000.00 2,412,162.00

0.250 0.250 1.500 2.500 1.500

Oh Oh Oh Oh Oh

66,000.00 40,000.00 35,000.00 35,000.00 41,800.00

16,500.00 10,000.00 52,500.00 87,500.00 62,700.00 229,200.00



J.10 J.10


Kuantitas

Satuan

Harga Satuan Rp

9.600 2.688 15.000 0.060 1.000

m' m2 bj Tube ls

65,000.00 70,000.00 200.00 25,000.00 2,000.00

624,000.00 188,160.00 3,000.00 1,500.00 2,000.00 818,660.00

0.250 0.250 1.500 2.500 1.500

Oh Oh Oh Oh Oh

66,000.00 40,000.00 35,000.00 35,000.00 41,800.00

16,500.00 10,000.00 52,500.00 87,500.00 62,700.00 229,200.00



J.11 J.11


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kusen alumunium Kaca polos 5 mm Screw Sealant Alat bantu

2

1,047,860.00 1,047,860.00

1 UNIT NIT JEND JENDEL ELA A ( J4) J4)

No. 1

Jumlah Harga Rp

Bahan Kusen alumunium Kaca polos 5 mm Screw Sealant Alat bantu

2

2,641,362.00 2,641,362.00

1 UNI UNIT T JEND JENDEL ELA A ( J3) J3) D4

No. 1

Jumlah Harga Rp

Bahan Kusen alumunium Frame daun j endela alm. Kaca polos 5 mm Engsel jendela Grendel jendela Karet kaca Screw Sealant Alat bantu

2

Kuantitas

10.800 2.550 15.000 0.060 1.000

m' m2 bj Tube ls

65,000.00 70,000.00 200.00 25,000.00 2,000.00

702,000.00 178,500.00 3,000.00 1,500.00 2,000.00 887,000.00

0.250 0.250 1.500 2.500 1.500

Oh Oh Oh Oh Oh

66,000.00 40,000.00 35,000.00 35,000.00 41,800.00

16,500.00 10,000.00 52,500.00 87,500.00 62,700.00 229,200.00



1,116,200.00 1,116,200.00

J.12 J.12

1 UNIT UNIT BOUV BOUVEN ENLI LIGH GHT T ( BV )

No.


2

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kusen alumunium Kaca es 5 mm Screw Sealant Alat bantu

2.200 0.310 6.000 0.060 1.000

m' m2 bj Tube ls

65,000.00 85,000.00 200.00 25,000.00 2,000.00

143,000.00 26,350.00 1,200.00 1,500.00 2,000.00 174,050.00

Mandor Kepala Tukang Aluminium Tukang alumunium Tukang kaca Pekerja

0.250 0.250 0.500 0.250 0.500

Oh Oh Oh Oh Oh

66,000.00 40,000.00 35,000.00 35,000.00 41,800.00

16,500.00 10,000.00 17,500.00 8,750.00 20,900.00 73,650.00

Tenaga


J.13 J.13

1 UNI UNIT T PIN PINTU TU ROLL ROLLIN ING G GRI GRILL LL

No.


247,700.00 247,700.00

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Roling Grill+Aksesoris

1.100

m2

975,000.00

1,072,500.00 1,072,500.00

Mandor Kepala Tukang Baja Tukang Baja Tukang Las Pekerja

0.250 0.250 1.500 1.500 0.500

Oh Oh Oh Oh Oh

66,000.00 66,000.00 60,500.00 60,500.00 41,800.00

16,500.00 16,500.00 90,750.00 90,750.00 20,900.00 235,400.00

Tenaga




1,307,900.00 1,307,900.00


: :

LOKASI

:

TAHUN ANGGARAN

:

A A.1 A.2 A.3 A.4 A.4 A.5 A.6 A.7 B B.1 B.1 B.2 B.2 B.3 B.4 B.5 B.6 B.6 B.6 B.6 B.7 B.8 B.9 B.10 B.10 B.12 B.12 B.13 C C.1 C.2 C.3 C.4 C.5 C.5 C.6 C.7 C.8 C.8a C.8a C.8b C.8b C.9 C.9


PEKERJAAN PERSIAPAN 1 M1 UITSET/PENGU UITSET/PENGUKURAN KURAN 1 M' PEMBUATAN PEMBUATAN BOUWPLANK BOUWPLANK UITZET UITZET 1 M2 PEMB PEMBERSIHA ERSIHAN N LOKASI 1 M² MEMBERSIHKA MEMBERSIHKAN N LAPANGAN LAPANGAN DAN PERATAAN PERATAAN 1 TITIK CHEMICHAL CHEMICHAL ANCHORS ANCHORS SYSTEM SYSTEM UNTUK PENYAMBUNGA PENYAMBUNGAN N BETON 1 M3 BONGKARAN BONGKARAN BETON BETON 1 M2 BONGKAR BONGKAR PAVING PAVING 1 M3 PENGANGKUT PENGANGKUTAN AN BONGKARAN BONGKARAN KELUAR KELUAR PROYEK PROYEK

BAHAN+UPAH

BAHAN

UP UPAH

Rp Rp Rp Rp Rp Rp Rp Rp

4,510.00 60,800.00 3,333.00 7,480.00 126,600.00 251,878.00 9,680.00 72,950.00


44,079.75 54,000.00 -


4,510.00 16,720.00 3,333.00 7,480.00 72,600.00 251,878.00 9,680.00 72,950.00

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

33,000.00 40,590.00 21,780.00 861,233.82 116,500.00 178,300.00 9,280.00 127,600.00 25,212.00 105,700.00 121,300.00 7,986.00 36,146.00


104,400.00 166,200.00 114,400.00 24,310.00 93,600.00 109,200.00 -


33,000.00 40,590.00 21,780.00 861,233.82 12,100.00 12,100.00 9,279.60 13,200.00 902.00 12,100.00 12,100.00 7,986.00 36,146.00

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

295,748.00 573,798.00 87,854.00 79,811.00 26,018.00 603,043.00 34,757.00 31,139.00 24,701.00 37,095.00 33,540.00 201,865.00


237,684.00 460,360.50 68,219.24 60,176.09 24,505.36 583,407.50 15,122.34 11,504.30 5,065.94 16,272.26 13,905.21 167,418.13


58,063.50 113,437.50 19,635.00 19,635.00 1,512.50 19,635.00 19,635.00 19,635.00 19,635.00 20,823.00 19,635.00 34,446.50

PEKE PEKERJ RJAA AAN N TANA TANAH H 1M³ 1M³ GAL GALIA IAN N TAN TANAH AH BIASA IASA 1M 1M³³ GALI GALIAN AN TAN TANAH AH BIA BIASA SA SED SEDAL ALAM AM 3M 3M 1M1 PENG PENGEB EBOR ORAN AN TAN TANAH AH dia dia 30 30 CM KED KEDALA ALAMA MAN N s/d 6 M' 1M3 PENG PENGEB EBOR ORAN AN TAN TANAH AH dia dia 30 30 CM KED KEDALA ALAMA MAN N s/d 6 M' 1M M3 3 UR URUGAN PA PASIR 1 M3 M3 UR URUGAN UGAN PASI PASIR R PAN PANTA TAII 1 M3 URUG URUGAN AN TANA TANAH H KEMB KEMBAL ALII 1 M3 URUGAN GAN KATEL 1M M2 2 GE GEBALAN RU RUMPUT 1 M3 URUGAN GAN TANAH 1 M3 URUG URUGAN AN SIRT SIRTU U 1M2 PEKE PEKERJA RJAAN AN CUT CUT & FILL FILL TAN TANAH AH 1M³ PEMBU PEMBUANGA ANGAN N TANAH TANAH BEKAS BEKAS GALIA GALIAN N SEJAUH SEJAUH 150 M PEKE PEKERJ RJAA AAN N PASA PASANG NGAN AN 1 M³ PASA PASANG NGAN AN BATU BATU KOSON KOSONG G / AAN AANST STAM AMPIN PING G 1M³ PEMAS PEMASAN ANGAN GAN PONDA PONDASI SI BAT BATU U KALI KALI 1PC 1PC:: 5PS 5PS 1M² PAS PASAN ANGA GAN N BATU BATU MER MERAH AH TEB TEBAL AL 1/2 1/2 BAT BATA A 1 PC : 3PS 1M² PEMA PEMASA SANGA NGAN N BATU BATU MER MERAH AH 1/2 1/2 BAT BATA A 1PC: 1PC:5PS 5PS 1M² PEMAS PEMASANG ANGAN AN BATU BATU MERA MERAH H PATLAH PATLAHAN AN 1/3 1/3 DARI DARI 1/2 BATA BATA 1PC:5P 1PC:5PS S ±5CM ±5CM 1 M³ PASA PASANG NGAN AN ROLLA ROLLAG G BAT BATU U MERA MERAH H 1 PC : 3 PS PS 1 M² PLES PLESTE TERA RAN N TASR TASRAM AM 1PC 1PC:3P :3PS S TEBA TEBAL L 15 mm 1 M² PLES PLESTE TERA RAN N TASR TASRAM AM 1PC 1PC:5P :5PS S TEBA TEBAL L 15 mm 1 M² AC ACIAN 1 M² PLES PLESTE TER R + ACI ACIAN AN 1: 3 1 M² PLES PLESTE TER R BETON BETON + ACIAN ACIAN 1: 5 1 M2 PASA PASAN NG BATU BATU ANDE ANDESI SIT T

page 63 from 113


: :

LOKASI

:

TAHUN ANGGARAN

:

C.10 C.10 C.11 C.11 C.12 C.13 C.14 C.15 C.16 C.16 C.17 C.17 C.18 C.18 C.18 C.18 C.1 .19 9 C.20 C.21 C.21 C.20 C.20 C.22 C.23 C.23 C.24 C.25 C.25 C.22 C.22 C.26 C.26 C.27 C.28 C.28 D D.1 D.1


1 M2 M2 PAS PASAN ANG G BAT BATU U LEM LEMPE PENG NG 1 M2 M2 PEMA PEMASA SANG NGAN AN KERA KERAMIK MIK 20 20X2 X20 0 1 M2 PEMASAN PEMASANGAN GAN KERAMIK KERAMIK DINDING DINDING 20 X 25 1 M2 PEMASAN PEMASANGAN GAN KERAMIK KERAMIK 30X30 30X30 WARNA WARNA TERA TERANG NG 1M M2 2 PEMA PEMASAN SANGAN GAN KERAMIK KERAMIK 30X30 30X30 WA WARNA RNA GELAP GELAP 1M M2 2 PEMA PEMASAN SANGAN GAN KERAMIK KERAMIK ANTI ANTI SELIP SELIP 30X30 30X30 1 M2 M2 PEMA PEMASA SANG NGAN AN KERA KERAMIK MIK 40 40X4 X40 0 1 M1 PEMA PEMASA SANG NGAN AN KER KERAM AMIK IK BORD BORDER ER 10 10 X 20 1M M2 2 BAT BATU U ACA ACAK K CIR CIREB EBON ON 1 M' PASAN PASANG G PROF PROFIL IL GRC GRC 1M M2 2 BA BATU TE TEBAR 1M¹ PEKERJA PEKERJAAN AN BENANG BENANGAN AN SUDUT/ SUDUT/ COL-COL COL-COLAN AN 1M 1M¹¹ PEKE PEKERJA RJAAN AN PLIN PLINTC TCOL OL KAC KACA A RIBE RIBEN N 1M 1M1 1 PEK PEKER ERJAA JAAN N BET BETON ON BUIS BUIS U 20 20 1M² PEMA PEMASAN SANGAN GAN BATU BATU MERA MERAH H KANSTIN KANSTIN 1/2 BATA BATA 1PC:5 1PC:5PS PS 1M 1M2 2 PEKE PEKERJA RJAAN AN PAVI PAVING NG BLOK BLOK 1M1 PEKERJA PEKERJAAN AN SALURA SALURAN N KELIL KELILING ING AIR HUJAN HUJAN 1M M2 2 BAT BATU U AMP AMPYA YANG NG BATU BATU KECIL KECIL 1Bua 1Buah h PEMA PEMASA SANGA NGAN N BAK BAK KONTR KONTROL OL 1M M2 2 BAT BATU U AMP AMPYA YANG NG BATU BATU BESA BESAR R 1 M2 PASANG PASANGAN AN DIND DINDING ING ROSTE ROSTER/TE R/TERAWA RAWANG NG 12X1 12X11X2 1X24 4 1 BH PAS PASAN ANGA GAN N KANS KANSTE TEIN IN 25X 25X20 20X4 X40 0

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

182,813.00 131,294.00 132,744.00 134,178.00 142,733.00 153,769.00 157,983.00 12,027.00 200,661.00 257,988.00 79,169.00 11,620.00 176,935.00 199,508.00 45,011.00 103,184.00 174,457.00 185,948.00 164,954.00 275,848.00 275,349.00 40,036.00


133,219.58 93,481.90 94,931.90 96,365.95 104,920.95 115,956.90 113,283.00 8,246.19 132,598.88 246,218.13 72,500.00 2,017.31 157,300.00 192,604.31 25,376.09 96,280.00 167,553.75 155,313.13 158,050.00 245,213.13 255,713.75 31,214.38


49,593.50 37,812.50 37,812.50 37,812.50 37,812.50 37,812.50 44,700.00 3,781.25 68,062.50 11,770.00 6,668.75 9,603.00 19,635.00 6,903.60 19,635.00 6,903.60 6,903.60 30,635.00 6,903.60 30,635.00 19,635.00 8,822.00

Rp

851,788.00

Rp

762,275.00

Rp

89,512.50

PEKE PEKERJ RJAA AAN N BETO BETON N 1 M3 M3 BET BETON ON READY EADY MIX MIX K-2 K-275 75


: :

LOKASI

:

TAHUN ANGGARAN

:

C.10 C.10 C.11 C.11 C.12 C.13 C.14 C.15 C.16 C.16 C.17 C.17 C.18 C.18 C.18 C.18 C.1 .19 9 C.20 C.21 C.21 C.20 C.20 C.22 C.23 C.23 C.24 C.25 C.25 C.22 C.22 C.26 C.26 C.27 C.28 C.28 D D.1 D.1 D.2 D.3 D.3 D.4 D.4 D.4 D.5 D.6 D.7


1 M2 M2 PAS PASAN ANG G BAT BATU U LEM LEMPE PENG NG 1 M2 M2 PEMA PEMASA SANG NGAN AN KERA KERAMIK MIK 20 20X2 X20 0 1 M2 PEMASAN PEMASANGAN GAN KERAMIK KERAMIK DINDING DINDING 20 X 25 1 M2 PEMASAN PEMASANGAN GAN KERAMIK KERAMIK 30X30 30X30 WARNA WARNA TERA TERANG NG 1M M2 2 PEMA PEMASAN SANGAN GAN KERAMIK KERAMIK 30X30 30X30 WA WARNA RNA GELAP GELAP 1M M2 2 PEMA PEMASAN SANGAN GAN KERAMIK KERAMIK ANTI ANTI SELIP SELIP 30X30 30X30 1 M2 M2 PEMA PEMASA SANG NGAN AN KERA KERAMIK MIK 40 40X4 X40 0 1 M1 PEMA PEMASA SANG NGAN AN KER KERAM AMIK IK BORD BORDER ER 10 10 X 20 1M M2 2 BAT BATU U ACA ACAK K CIR CIREB EBON ON 1 M' PASAN PASANG G PROF PROFIL IL GRC GRC 1M M2 2 BA BATU TE TEBAR 1M¹ PEKERJA PEKERJAAN AN BENANG BENANGAN AN SUDUT/ SUDUT/ COL-COL COL-COLAN AN 1M 1M¹¹ PEKE PEKERJA RJAAN AN PLIN PLINTC TCOL OL KAC KACA A RIBE RIBEN N 1M 1M1 1 PEK PEKER ERJAA JAAN N BET BETON ON BUIS BUIS U 20 20 1M² PEMA PEMASAN SANGAN GAN BATU BATU MERA MERAH H KANSTIN KANSTIN 1/2 BATA BATA 1PC:5 1PC:5PS PS 1M 1M2 2 PEKE PEKERJA RJAAN AN PAVI PAVING NG BLOK BLOK 1M1 PEKERJA PEKERJAAN AN SALURA SALURAN N KELIL KELILING ING AIR HUJAN HUJAN 1M M2 2 BAT BATU U AMP AMPYA YANG NG BATU BATU KECIL KECIL 1Bua 1Buah h PEMA PEMASA SANGA NGAN N BAK BAK KONTR KONTROL OL 1M M2 2 BAT BATU U AMP AMPYA YANG NG BATU BATU BESA BESAR R 1 M2 PASANG PASANGAN AN DIND DINDING ING ROSTE ROSTER/TE R/TERAWA RAWANG NG 12X1 12X11X2 1X24 4 1 BH PAS PASAN ANGA GAN N KANS KANSTE TEIN IN 25X 25X20 20X4 X40 0


182,813.00 131,294.00 132,744.00 134,178.00 142,733.00 153,769.00 157,983.00 12,027.00 200,661.00 257,988.00 79,169.00 11,620.00 176,935.00 199,508.00 45,011.00 103,184.00 174,457.00 185,948.00 164,954.00 275,848.00 275,349.00 40,036.00


133,219.58 93,481.90 94,931.90 96,365.95 104,920.95 115,956.90 113,283.00 8,246.19 132,598.88 246,218.13 72,500.00 2,017.31 157,300.00 192,604.31 25,376.09 96,280.00 167,553.75 155,313.13 158,050.00 245,213.13 255,713.75 31,214.38


49,593.50 37,812.50 37,812.50 37,812.50 37,812.50 37,812.50 44,700.00 3,781.25 68,062.50 11,770.00 6,668.75 9,603.00 19,635.00 6,903.60 19,635.00 6,903.60 6,903.60 30,635.00 6,903.60 30,635.00 19,635.00 8,822.00


851,788.00 1,037,832.00 11,680.00 11,680.00 379,040.00 390,097.00 477,840.00 6,115,845.00


762,275.00 946,564.51 10,940.25 10,940.25 329,127.50 340,184.00 427,927.50 -


89,512.50 91,267.00 739.75 739.75 49,912.50 49,912.50 49,912.50 -

PEKE PEKERJ RJAA AAN N BETO BETON N 1 M3 M3 BET BETON ON READY EADY MIX MIX K-2 K-275 75 1M M3 3 PEK PEKER ERJAA JAAN N BET BETON ON STRU STRUKT KTUR UR K- 27 275 5 1 KG PEM PEMBE BESI SIAN AN BET BETON ON (ST (STRU RUKT KTUR UR)) 1 KG PEMB PEMBES ESIA IAN N WIRE WIRE MESH MESH M8 1 M2 M2 BE BEKIST ISTING ING KOL KOLOM OM 1 M2 M2 BE BEKIST ISTING ING BA BALOK LOK 1 M2 M2 BE BEKIST ISTING ING PLA PLAT T 1 M3 KOLOM Ø 50

page 64 from 113


: :

LOKASI

:

TAHUN ANGGARAN

:

D.8 D.8 D.9 D.9 D.10 D.10 D.8 D.12 D.12 D.9 D.14 D.14 D.10 D.10 D.11 D.11 D.17 D.17 D.18 D.18 D.19 D.19 D.20 D.20 D.12 D.12 D.13 D.13 D.14 D.14 D.15 D.15 D.23 D.23 D.24 D.24 D.25 D.25 D.25 D.25a a D.16 D.16 D.27 D.27 D.17 D.17 D.29 D.29


1M M3 3 KOL KOLOM OM 50 / 5 50 0 ( K2') K2') ( D4 D4 ) 1M M3 3 KOL KOLOM OM 50 / 5 50 0 ( K7') K7') ( D4 D4 ) 1M M3 3 KOL KOLOM OM 40 / 4 40 0 ( K2 ) ( D4 ) 1 M3 KOLOM Ø 40 1M M3 3 KOL KOLOM OM 30 / 3 30 0 ( K3 ) ( D4 ) 1 M3 KOLOM 30 / 30 ( K8) ( D4 ) 1 M3 KO KOLOM 15 / 2 20 0 1 M3 M3 KOL KOLOM OM 50 50// 50 50 ( K6 K6 ) ( D4 ) 1 M3 M3 KOL KOLOM OM PRA PRAKTIS KTIS 1 M3 M3 BET BETON ON PLAT PLAT TEBA TEBAL L 10 10 CM CM 1 M3 BALO BALOK K B1 35 35/7 /70 0 ( D4 ) 1 M3 BALO BALOK K B2 25 25/5 /50 0 ( D4 ) 1 M3 BALO BALOK K B3 25 25/4 /40 0 ( D4 ) 1 M3 BALO ALOK B3' B3' 25/5 25/50 0 1 M3 BALO ALOK B4 20/40 20/40 1 M3 BALO ALOK 30/ 30/50 50 1 M3 BALO ALOK 20/ 20/25 25 1 M3 BALO ALOK BK 15/20 15/20 1 M3 M3 BAL BALOK OK BKA BKA 25 25/4 /40 0 ( D4 ) 1 M3 BALO BALOK K BL 30 30/3 /30 0 ( D4 ) 1 M3 BALO ALOK BR 30/30 30/30 1 M3 BALO BALOK K BR 15 15/1 /15 5 1 M3 BALO ALOK 20/ 20/30 30 1M M3 3 BET BETON ON PLAT PLAT TANG TANGGA GA 15 CM CM 1 M3 M3 BET BETON ON PLAT PLAT LEUV LEUVEL EL 12 CM 1 M3 BET BETON ON STR STROU OUSS SS dia dia 20 20 CM K-27 K-275 5

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

5,032,111.00 4,198,626.00 6,516,975.00 5,020,115.00 5,561,288.00 4,889,904.00 4,248,399.00 3,897,433.00 4,054,278.00 6,869,416.00 6,737,289.00 7,399,733.87 7,590,331.00 7,399,734.00 5,815,927.00 4,343,483.00 4,222,706.00 5,511,884.00 6,641,924.00 6,170,532.00 5,898,388.00 4,640,063.00 5,715,661.00 5,545,051.00 4,526,651.00 4,131,963.00

Rp

-

Rp

-


: :

LOKASI

:

TAHUN ANGGARAN

:

D.8 D.8 D.9 D.9 D.10 D.10 D.8 D.12 D.12 D.9 D.14 D.14 D.10 D.10 D.11 D.11 D.17 D.17 D.18 D.18 D.19 D.19 D.20 D.20 D.12 D.12 D.13 D.13 D.14 D.14 D.15 D.15 D.23 D.23 D.24 D.24 D.25 D.25 D.25 D.25a a D.16 D.16 D.27 D.27 D.17 D.17 D.29 D.29 D.18 D.18 D.19 D.19 D.32 D.32 D.33 D.33 D.20 D.20 D.21 D.21 D.22 D.22 D.23 D.23 D.24 D.24 D.25 D.25 D.26 D.26 D.27 D.27 D.28 D.28

E


1M M3 3 KOL KOLOM OM 50 / 5 50 0 ( K2') K2') ( D4 D4 ) 1M M3 3 KOL KOLOM OM 50 / 5 50 0 ( K7') K7') ( D4 D4 ) 1M M3 3 KOL KOLOM OM 40 / 4 40 0 ( K2 ) ( D4 ) 1 M3 KOLOM Ø 40 1M M3 3 KOL KOLOM OM 30 / 3 30 0 ( K3 ) ( D4 ) 1 M3 KOLOM 30 / 30 ( K8) ( D4 ) 1 M3 KO KOLOM 15 / 2 20 0 1 M3 M3 KOL KOLOM OM 50 50// 50 50 ( K6 K6 ) ( D4 ) 1 M3 M3 KOL KOLOM OM PRA PRAKTIS KTIS 1 M3 M3 BET BETON ON PLAT PLAT TEBA TEBAL L 10 10 CM CM 1 M3 BALO BALOK K B1 35 35/7 /70 0 ( D4 ) 1 M3 BALO BALOK K B2 25 25/5 /50 0 ( D4 ) 1 M3 BALO BALOK K B3 25 25/4 /40 0 ( D4 ) 1 M3 BALO ALOK B3' B3' 25/5 25/50 0 1 M3 BALO ALOK B4 20/40 20/40 1 M3 BALO ALOK 30/ 30/50 50 1 M3 BALO ALOK 20/ 20/25 25 1 M3 BALO ALOK BK 15/20 15/20 1 M3 M3 BAL BALOK OK BKA BKA 25 25/4 /40 0 ( D4 ) 1 M3 BALO BALOK K BL 30 30/3 /30 0 ( D4 ) 1 M3 BALO ALOK BR 30/30 30/30 1 M3 BALO BALOK K BR 15 15/1 /15 5 1 M3 BALO ALOK 20/ 20/30 30 1M M3 3 BET BETON ON PLAT PLAT TANG TANGGA GA 15 CM CM 1 M3 M3 BET BETON ON PLAT PLAT LEUV LEUVEL EL 12 CM 1 M3 BET BETON ON STR STROU OUSS SS dia dia 20 20 CM K-27 K-275 5 1 M3 BET BETON ON STR STROU OUSS SS dia dia 30 30 CM K-27 K-275 5 1M M3 3 BET BETON ON SLOF SLOFF F 15/ 15/20 20 K-275 K-275 1 M3 BET BETON ON SLO SLOFF FF KOPE KOPEL L 20/40 20/40 K-27 K-275 5 1 M3 M3 BET BETON ON POER POER 60 60X6 X60 0 K-27 K-275 5 1M M3 3 BET BETON ON POER POER 15 150X 0X150 150 K-27 K-275 5 1M M3 3 BET BETON ON PLAT PLAT LI LISP SPLA LANK NK 12 CM CM 1 M3 M3 BET BETON ON LANT LANTAI AI KERJ KERJA A 1 M3 M3 BET BETON ON UMPA MPAK 1 M3 BETO BETON N PLAT PLAT LAND LANDAS ASAN AN K-2 K-275 75 1M M3 3 KOL KOLOM OM 40 / 7 70 0 ( K7 ) ( D4 ) 1M M3 3 BET BETON ON SLOF SLOFF F 15/ 15/20 20 K-275 K-275 1 M3 BET BETON ON SLO SLOFF FF KOPE KOPEL L 20/40 20/40 K-27 K-275 5 1 M3 BALO BALOK K B3 25 25/4 /40 0 ( D4 )

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

5,032,111.00 4,198,626.00 6,516,975.00 5,020,115.00 5,561,288.00 4,889,904.00 4,248,399.00 3,897,433.00 4,054,278.00 6,869,416.00 6,737,289.00 7,399,733.87 7,590,331.00 7,399,734.00 5,815,927.00 4,343,483.00 4,222,706.00 5,511,884.00 6,641,924.00 6,170,532.00 5,898,388.00 4,640,063.00 5,715,661.00 5,545,051.00 4,526,651.00 4,131,963.00 2,506,559.00 4,629,636.00 4,018,997.00 4,390,095.00 2,659,672.00 3,150,922.00 788,374.00 788,374.00 2,071,779.00 5,832,639.00 4,629,636.00 4,016,436.00 5,299,720.00

Rp

-

Rp

-

PEKERJA PEKERJAAN AN BESI DAN PENGGAN PENGGANTUN TUNG G

page 65 from 113


: :

LOKASI

:

TAHUN ANGGARAN

:

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

F F.1 F.1 F.2 F.3 F4


PENG PENGEL ELAS ASAN AN DAN DAN PEMA PEMASA SANG NGAN AN BESI BESI 1 M1 M1 PAG PAGA AR BES BESII T TER ERAL ALIS IS 1 M2 M2 PAG PAGA AR BES BESII PEM PEMBA BAT TAS 1M M2 2 SUN SUNS SCREE CREEN N HOLL HOLLOW OW 1 M1 ORNA ORNAME MEN N HOL HOLLO LOW W STAI STAINL NLES ESS S 1M M1 1 ROL ROLLB LBAR AR PIPA PIPA STAI STAINL NLES ESS S 1M M2 2 SUN SUN SCRE SCREEN EN HOLL HOLLOW OW 40/ 40/60 60 1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA >=WF >=WF15 150 0 1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA PLAT PLAT 1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA CNP CNP 150 150 1 KG KG PEKE PEKERJ RJAA AAN N BAJA BAJA >=si >=siku ku 1 KG PEK PEKER ERJAA JAAN N BAJA BAJA >=B >=Baut aut Ang Angkur kur Baja Baja 1 M' M' PAS PASAN ANG G TAL TALAN ANG G PEMB PEMBUL ULUH UH D 4 '' 1 M' M' PAS PASAN ANG G TAL TALAN ANG G PEMB PEMBUL ULUH UH D 3 '' 1M M2 2 PAS PASAN ANG G ALU ALUMU MUNI NIUM UM FOIL FOIL 1 M2 PASA PASANG NG GENT GENTEN ENG G POR PORTU TUGI GIS S 1 M1 PAS PASAN ANG G NOK NOK GE GENT NTEN ENG G PORT PORTUG UGIS IS 1 M2 M2 RAN RANG GKA HOLL HOLLO OW 30/6 30/60 0 PASA PASANG NG 1 M M²² Pla Platt Gri Grill ll

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

81,414.00 649,886.00 651,886.00 780,890.00 207,271.00 294,331.00 585,920.00 30,840.00 29,245.00 30,840.00 29,086.00 95,400.00 45,534.00 42,609.00 41,996.00 83,336.00 58,576.00 238,213.00 474,282.00

Rp Rp Rp Rp

34,568.00 17,355.00 49,564.00 42,053.00

33,924.00

PEKERJ PEKERJAA AAN N PENGEC PENGECAT ATAN AN 1 1 1 1

M2 M2 M2 M2 M2 M2

CAT CAT EXT EXTER ERIO IOR R WHEA WHEATH THER ERCO COAT AT "M "MOWI OWILE LEX" X" CAT INTERI INTERIOR OR CENDAN CENDANA A DINDIN DINDING G DAN PLAFON PLAFOND D CAT KAYU EM CO CO C AT AT BESI EMCO

Rp Rp Rp Rp

30,067.50 10,903.75 43,142.48 34,796.00

Rp Rp Rp Rp

4,500.65 6,451.50 6,421.25 7,257.25


: :

LOKASI

:

TAHUN ANGGARAN

:

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

F


PENG PENGEL ELAS ASAN AN DAN DAN PEMA PEMASA SANG NGAN AN BESI BESI 1 M1 M1 PAG PAGA AR BES BESII T TER ERAL ALIS IS 1 M2 M2 PAG PAGA AR BES BESII PEM PEMBA BAT TAS 1M M2 2 SUN SUNS SCREE CREEN N HOLL HOLLOW OW 1 M1 ORNA ORNAME MEN N HOL HOLLO LOW W STAI STAINL NLES ESS S 1M M1 1 ROL ROLLB LBAR AR PIPA PIPA STAI STAINL NLES ESS S 1M M2 2 SUN SUN SCRE SCREEN EN HOLL HOLLOW OW 40/ 40/60 60 1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA >=WF >=WF15 150 0 1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA PLAT PLAT 1 KG KG PEK PEKER ERJA JAAN AN BAJA BAJA CNP CNP 150 150 1 KG KG PEKE PEKERJ RJAA AAN N BAJA BAJA >=si >=siku ku 1 KG PEK PEKER ERJAA JAAN N BAJA BAJA >=B >=Baut aut Ang Angkur kur Baja Baja 1 M' M' PAS PASAN ANG G TAL TALAN ANG G PEMB PEMBUL ULUH UH D 4 '' 1 M' M' PAS PASAN ANG G TAL TALAN ANG G PEMB PEMBUL ULUH UH D 3 '' 1M M2 2 PAS PASAN ANG G ALU ALUMU MUNI NIUM UM FOIL FOIL 1 M2 PASA PASANG NG GENT GENTEN ENG G POR PORTU TUGI GIS S 1 M1 PAS PASAN ANG G NOK NOK GE GENT NTEN ENG G PORT PORTUG UGIS IS 1 M2 M2 RAN RANG GKA HOLL HOLLO OW 30/6 30/60 0 PASA PASANG NG 1 M M²² Pla Platt Gri Grill ll

81,414.00 649,886.00 651,886.00 780,890.00 207,271.00 294,331.00 585,920.00 30,840.00 29,245.00 30,840.00 29,086.00 95,400.00 45,534.00 42,609.00 41,996.00 83,336.00 58,576.00 238,213.00 474,282.00


34,568.00 17,355.00 49,564.00 42,053.00 63,116.00 81,257.00 170,357.00 54,307.00 3,533.00 176,564.00 28,759.00 418,394.00

Rp Rp Rp Rp Rp

862,863.00 41,676.00 5,861,315.00 1,362,932.00 621,520.00

33,924.00

PEKERJ PEKERJAA AAN N PENGEC PENGECAT ATAN AN

F.1 F.1 F.2 F.3 F.4 F.5 F.5 F.6 F.6 F.7 F.7 F.8 F.9 F.9 F.6 F.6 F.7 F.8

1 M2 M2 CAT CAT EXT EXTER ERIO IOR R WHEA WHEATH THER ERCO COAT AT "M "MOWI OWILE LEX" X" 1 M2 M2 CAT INTERI INTERIOR OR CENDAN CENDANA A DINDIN DINDING G DAN PLAFON PLAFOND D 1 M2 CAT KAYU EM CO CO 1 M2 C AT AT BESI EMCO 1 M2 COA COATING ING BAT BATU ALAM ALAM 1 M2 LA LAPI PISA SAN N DASA DASAR R COAT COATIN ING G WARNA WARNA HIT HITAM AM T TBL BL 1MM 1MM 1 M2 LAP LAPIS ISAN AN DAS DASAR AR COA COATI TING NG WARN WARNA A BIRU BIRU TBL TBL 1MM 1MM 1 M2 LAPISA LAPISAN N DASAR DASAR COATIN COATING G WARNA WARNA MERA MERAH H TBL TBL 0,08 0,08 CM 1 KG KG CAT CAT ZINCR INCROM OMAT ATE E BAJA BAJA 1 M2 WATER WATERPR PROO OOFI FING NG COAT COATIN ING G 1 M2 SC SCREED 1 M2 C AT AT MELAMIN

G

PEKERJAA PEKERJAAN N ORNAMEN ORNAMEN KAYU KAYU JATI JATI + AKSESORI AKSESORIS S INTERI INTERIOR OR

G.1 G.1 E.11 E.11 G.2 G.2 G.3 G.4 G.4

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

1M M1 1 PAS PASAN ANG G LIS LIST T KAY KAYU U PRO PROFI FIL L 1 M2 PAS PASAN ANG G LISP LISPLA LANK NK ( KAL KALSI SIPL PLAN ANK K) 1 M2 PAS PASAN ANG G PA PAPA PAN N KAYU KAYU JAT JATII MOTI MOTIF F UKIR UKIRAN AN 1 M1 PASANG PASANG PAGAR PAGAR PAPAN PAPAN KAYU KAYU JATI JATI Tinggi= Tinggi=30 30 cm 1 M1 PASA PASANG NG HAND HAND RAIL RAILIN ING G KAY KAYU U JATI JATI Ø 6 CM CM


30,067.50 10,903.75 43,142.48 34,796.00 55,859.23 74,000.00 163,100.00 47,050.00 2,949.50 154,701.88 6,896.56 404,792.50


4,500.65 6,451.50 6,421.25 7,257.25 7,257.25 7,257.25 7,257.25 7,257.25 583.00 21,862.50 21,862.50 13,601.50

page 66 from 113


: :

LOKASI

:

TAHUN ANGGARAN

:

G.5 G.6 G.7 G.7 G.8 G.8 G.9 G.10 G.10 G.11 G.11

H H.1 H.1 H.2 H.2 H.3 H.4 H.4 H.5 H.5 H.6 H.6 H.7 H.7 H.8 H.8 H.9 H.9 H.10 H.10

1 1 1 1 1 1 1


M1 PASANG PASANG PAPAN PAPAN KAYU KAYU JATI JATI PENUT PENUTUP UP REL REL PINT PINTU U M1 PASANG PASANG PAPAN PAPAN KAYU KAYU JATI JATI BAWAH BAWAH HAND HAND RAILIN RAILING G M M3 3 PAS PASAN ANG G KUS KUSEN EN KAYU KAYU JATI JATI M2 M2 PAS PASAN ANG G PIN PINTU TU PANE PANEL L KAY KAYU U JAT JATII M2 M2 PAS PASA ANG MULT MULTIP IPLE LEKS KS M2 M2 PAS PASA ANG KARPE ARPET T M2 PASANG PASANG COVERI COVERING NG KOLOM KOLOM EKSPOS EKSPOSE E

Rp Rp Rp Rp Rp Rp Rp

1,667,760.00 487,110.00 134,222,583.00 4,992,965.00 124,471.00 90,446.00 6,096,767.00

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

167,970.00 214,339.00 2,604,574.00 303,574.00 756,160.00 95,571.00 97,183.00 116,055.00 118,980.00 1,769,598.00

Rp Rp Rp

131,356.00 132,656.00 126,156.00

PEKER PEKERJA JAAN AN INST INSTAL ALASI ASI AIR AIR 1 Bh Bh PEM PEMA ASANG SANGAN AN KRAN KRAN AIR AIR 1 Bh Bh KLO KLOSE SET T JON JONGK GKOK OK PORS PORSEL ELIN IN 1 Bh KL OS OSET DUDUK 1 Bh Bh BAK BAK MAND MANDII L LAP APIS IS KERA KERAMI MIK K 1 Bh Bh WASH WASHTA TAFE FEL L TEM TEMPE PEL L + KACA KACA CERM CERMIN IN 1M M1 1 PIP PIPA A PVC PVC AW Ø 1/ 1/2 2M MAS ASPI PION ON 1M M1 1 PIP PIPA A PVC PVC AW Ø 5/ 5/8 8M MAS ASPI PION ON 1 M1 PIPA PIPA PVC PVC TIP TIPE E D Ø 3 "MA "MASP SPIO ION N 1 M1 PIPA PIPA PVC PVC TIP TIPE E D Ø 4 "MA "MASP SPIO ION N PASA PASANG NG 1 M' M' PIPA PIPA RCP RCP VARI VARIAN ANT T Ø 1000 1000 mm

H.

PEKERJAA PEKERJAAN N KAYU, KAYU, KACA KACA DAN BESI

H.1 H.1 H.2 H.2 H.3 H.3

1 Bh Bh ENG ENGSE SEL L PI PINTU NTU SO SOLI LID D 1 Bh GREN GRENDE DEL L PINT PINTU U SOLI SOLID D 1 Bh Bh GRE GREND NDEL EL JEND JENDEL ELA A SOL SOLID ID

Rp 157,410.00 Rp 126,558.75 Rp 2,516,793.75 Rp 215,793.75 Rp 668,380.00 Rp 7,791.33 Rp 9,403.33 Rp 28,275.00 Rp 31,200.00 Rp 1,534,000.00


10,560.00 87,780.00 87,780.00 87,780.00 87,780.00 87,780.00 87,780.00 87,780.00 87,780.00 235,598.00


: :

LOKASI

:

TAHUN ANGGARAN

:

G.5 G.6 G.7 G.7 G.8 G.8 G.9 G.10 G.10 G.11 G.11

H H.1 H.1 H.2 H.2 H.3 H.4 H.4 H.5 H.5 H.6 H.6 H.7 H.7 H.8 H.8 H.9 H.9 H.10 H.10

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

1 1 1 1 1 1 1


M1 PASANG PASANG PAPAN PAPAN KAYU KAYU JATI JATI PENUT PENUTUP UP REL REL PINT PINTU U M1 PASANG PASANG PAPAN PAPAN KAYU KAYU JATI JATI BAWAH BAWAH HAND HAND RAILIN RAILING G M M3 3 PAS PASAN ANG G KUS KUSEN EN KAYU KAYU JATI JATI M2 M2 PAS PASAN ANG G PIN PINTU TU PANE PANEL L KAY KAYU U JAT JATII M2 M2 PAS PASA ANG MULT MULTIP IPLE LEKS KS M2 M2 PAS PASA ANG KARPE ARPET T M2 PASANG PASANG COVERI COVERING NG KOLOM KOLOM EKSPOS EKSPOSE E


1,667,760.00 487,110.00 134,222,583.00 4,992,965.00 124,471.00 90,446.00 6,096,767.00


167,970.00 214,339.00 2,604,574.00 303,574.00 756,160.00 95,571.00 97,183.00 116,055.00 118,980.00 1,769,598.00

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

131,356.00 132,656.00 126,156.00 81,306.00 413,456.00 43,866.00 429,056.00 124,456.00 45,223.00 108,988.00 245,017.00 168,223.00 523,450.00 517,761.00

Rp Rp

357,475.00 331,475.00

PEKER PEKERJA JAAN AN INST INSTAL ALASI ASI AIR AIR 1 Bh Bh PEM PEMA ASANG SANGAN AN KRAN KRAN AIR AIR 1 Bh Bh KLO KLOSE SET T JON JONGK GKOK OK PORS PORSEL ELIN IN 1 Bh KL OS OSET DUDUK 1 Bh Bh BAK BAK MAND MANDII L LAP APIS IS KERA KERAMI MIK K 1 Bh Bh WASH WASHTA TAFE FEL L TEM TEMPE PEL L + KACA KACA CERM CERMIN IN 1M M1 1 PIP PIPA A PVC PVC AW Ø 1/ 1/2 2M MAS ASPI PION ON 1M M1 1 PIP PIPA A PVC PVC AW Ø 5/ 5/8 8M MAS ASPI PION ON 1 M1 PIPA PIPA PVC PVC TIP TIPE E D Ø 3 "MA "MASP SPIO ION N 1 M1 PIPA PIPA PVC PVC TIP TIPE E D Ø 4 "MA "MASP SPIO ION N PASA PASANG NG 1 M' M' PIPA PIPA RCP RCP VARI VARIAN ANT T Ø 1000 1000 mm

Rp 157,410.00 Rp 126,558.75 Rp 2,516,793.75 Rp 215,793.75 Rp 668,380.00 Rp 7,791.33 Rp 9,403.33 Rp 28,275.00 Rp 31,200.00 Rp 1,534,000.00


10,560.00 87,780.00 87,780.00 87,780.00 87,780.00 87,780.00 87,780.00 87,780.00 87,780.00 235,598.00

PEKERJAA PEKERJAAN N KAYU, KAYU, KACA KACA DAN BESI 1 Bh Bh ENG ENGSE SEL L PI PINTU NTU SO SOLI LID D 1 Bh GREN GRENDE DEL L PINT PINTU U SOLI SOLID D 1 Bh Bh GRE GREND NDEL EL JEND JENDEL ELA A SOL SOLID ID 1 Bh ENGS ENGSEL EL JEND JENDEL ELA A SOLI SOLID D 1 Bh Bh KUN KUNCI CI TANAM ANAM SOLI SOLID D 1 Bh Bh Ha Hak An Angin SO SOLID 1 Bh Bh Kunc Kuncii Pint Pintu u KM/ KM/WC WC Sta Stainl inlee ees s SOLI SOLID D 1 Bh ENG ENGSE SEL L PINT PINTU U DORO DORONG NG SOLI SOLID D PASA PASANG NG 1 M² Kaw Kawat Nya Nyamu muk k PASA PASANG NG 1 M² M² Kaw Kawat at Harm Harmon onika ika PASA PASANG NG 1 M² M² Rangk Rangka a Paga Pagarr Kel Kelili iling ng 1M M2 2 KAC KACA A RIB RIBBE BEN N Tbl Tbl 5 m mm m 1 M2 DAU DAUN N PINT PINTU U PANI PANIL L KAYU KAYU KAMP KAMPER ER 1 M2 DAUN DAUN PINTU PINTU PANIL PANIL KAYU KAYU KAMPE KAMPER R LAPIS LAPIS ALUMI ALUMINIU NIUM M JERUK JERUK

I.

PEKER PEKERJA JAAN AN INST INSTAL ALASI ASI LISTR LISTRIK IK

I. I.1 1 I. I.2 2

1 Ttk Ttk La Lamp mpu u TL TL 4 40 0 W + Titi Titik k Ins Insta tala lasi si 1 Ttk Ttk La Lamp mpu u SL SL 2 25 5 W + Tit Titik ik In Inst stal alas asii

page 67 from 113


: :

LOKASI

:

TAHUN ANGGARAN

:

I. I.2a 2a I. I.3 3 I. I.4 4 I. I.5 5 I. I.6 6 I. I.7 7 I.8

J. J.1 J.2 J.2 J.3 J.4 J.5 J.5 J.6 J.6 J.7 J.7 J .8 .8 J .9 .9 J.10 J.10 J.11 J.11 J.12 J.12 J.13 J.13


1 Ttk Ttk Lam Lampu pu Dind Dindin ing g 25 W + Titi Titik k Inst Instala alasi si 1 Ttk Ttk Sto Stop p Kon Konta tak k + Tit Titik ik Ins Insta tala lasi si 1 Ttk Ttk Sake Sakela larr + Titi Titik k Ins Insta tala lasi si 1 Ttk Ttk La Lamp mpu u TL TL 2 X 400 400 W + Titi Titik k Inst Instal alasi asi 1 Ttk Ttk La Lamp mpu u RMI RMI 2 X 40 W + Tit Titik ik In Inst stala alasi si 1 M1 PEN PENAR ARIK IKAN AN KAB KABEL EL PEN PENYA YAMB MBUN UNGA GAN N 1 Tiang Lampu


331,475.00 277,525.00 287,015.00 4,023,475.00 1,077,475.00 83,050.00 3,986,443.00

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

121,117.00 1,473,461.00 1,418,900.00 5,493,853.00 478,000.00 2,425,947.00 1,164,805.00 2,632,527.00 4,757,760.00 4,316,296.00 2,641,362.00 1,047,860.00 1,116,200.00 247,700.00 1,307,900.00

PEKERJ PEKERJAA AAN N ALUM ALUMIN INIU IUM M MEMB MEMBUA UAT T 1M' 1M' KUSE KUSEN N PINT PINTU U / JEND JENDEL ELA A ALUM ALUMIN INIU IUM M PEKERJAAN RAILING JEMBATAN / m1 PEKERJAAN RAILING TANGGA / m1 1 UNI UNIT T PINT PINTU U JEN JENDE DELA LA ( PJ PJ 2) 2) 1 UNIT PINTU PVC 1 UNIT PINTU ( P 2) 1 UNI UNIT T PIN PINT TU BES BESII (PB (PB1) 1) 1 UNI UNIT T PIN PINT TU BES BESII (PB (PB2) 2) 1 UNI UNIT T PIN PINT TU BES BESII (PB (PB3) 3) 1 UNIT JENDELA ( J1) 1 UNIT JENDELA ( J2) 1 UNIT UNIT JENDE JENDELA LA ( J3) J3) D4 1 UNIT UNIT JEN JENDELA DELA ( J4) J4) 1 UNIT UNIT BOUV BOUVEN ENLI LIGH GHT T ( BV ) 1 UNI UNIT T PINT PINTU U ROL ROLLI LING NG GRIL GRILL L


: :

LOKASI

:

TAHUN ANGGARAN

:

I. I.2a 2a I. I.3 3 I. I.4 4 I. I.5 5 I. I.6 6 I. I.7 7 I.8

J. J.1 J.2 J.2 J.3 J.4 J.5 J.5 J.6 J.6 J.7 J.7 J .8 .8 J .9 .9 J.10 J.10 J.11 J.11 J.12 J.12 J.13 J.13


1 Ttk Ttk Lam Lampu pu Dind Dindin ing g 25 W + Titi Titik k Inst Instala alasi si 1 Ttk Ttk Sto Stop p Kon Konta tak k + Tit Titik ik Ins Insta tala lasi si 1 Ttk Ttk Sake Sakela larr + Titi Titik k Ins Insta tala lasi si 1 Ttk Ttk La Lamp mpu u TL TL 2 X 400 400 W + Titi Titik k Inst Instal alasi asi 1 Ttk Ttk La Lamp mpu u RMI RMI 2 X 40 W + Tit Titik ik In Inst stala alasi si 1 M1 PEN PENAR ARIK IKAN AN KAB KABEL EL PEN PENYA YAMB MBUN UNGA GAN N 1 Tiang Lampu


331,475.00 277,525.00 287,015.00 4,023,475.00 1,077,475.00 83,050.00 3,986,443.00

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

121,117.00 1,473,461.00 1,418,900.00 5,493,853.00 478,000.00 2,425,947.00 1,164,805.00 2,632,527.00 4,757,760.00 4,316,296.00 2,641,362.00 1,047,860.00 1,116,200.00 247,700.00 1,307,900.00


837,579.00 1,675,159.00 165,365.00 511,120.00 70,650.00 6,736,888.00 379,040.00

PEKERJ PEKERJAA AAN N ALUM ALUMIN INIU IUM M MEMB MEMBUA UAT T 1M' 1M' KUSE KUSEN N PINT PINTU U / JEND JENDEL ELA A ALUM ALUMIN INIU IUM M PEKERJAAN RAILING JEMBATAN / m1 PEKERJAAN RAILING TANGGA / m1 1 UNI UNIT T PINT PINTU U JEN JENDE DELA LA ( PJ PJ 2) 2) 1 UNIT PINTU PVC 1 UNIT PINTU ( P 2) 1 UNI UNIT T PIN PINT TU BES BESII (PB (PB1) 1) 1 UNI UNIT T PIN PINT TU BES BESII (PB (PB2) 2) 1 UNI UNIT T PIN PINT TU BES BESII (PB (PB3) 3) 1 UNIT JENDELA ( J1) 1 UNIT JENDELA ( J2) 1 UNIT UNIT JENDE JENDELA LA ( J3) J3) D4 1 UNIT UNIT JEN JENDELA DELA ( J4) J4) 1 UNIT UNIT BOUV BOUVEN ENLI LIGH GHT T ( BV ) 1 UNI UNIT T PINT PINTU U ROL ROLLI LING NG GRIL GRILL L

K.

PEKERJ PEKERJAA AAN N LAIN LAIN-LA -LAIN IN

K.1 K.1 K.2 K.2 K.3 K.3 K.4 K.5 K.5 K.6 K.6 K.7 K.7

1M 1M1 1 PASA PASANG NG PAG PAGAR AR PEN PENGA GAMA MAN N SENG SENG TIN TINGG GGI: I: 2M 2M 1M 1M2 2 PASA PASANG NG PAG PAGAR AR PEN PENGA GAMA MAN N SENG SENG TIN TINGG GGI: I: 2M 2M 1M 1M3 3 BON BONGK GKAR AR PASA PASANG NGAN AN BATU BATU KALI KALI 1M3 BO BONGKAR BE BETON 1M2 1M2 BON BONGK GKAR AR KAWAT KAWAT HARM HARMON ONIK IKA A 1M3 1M3 BET BETON ON KOLOM OLOM K-27 K-275 5 1M 1M2 2 BEKI BEKIST STIN ING G KOL KOLOM OM DG MUL MULTI TIPL PLEK EK 9MM

page 68 from 113


: :

LOKASI

:

TAHUN ANGGARAN

:



: :

LOKASI

:

TAHUN ANGGARAN

:


page 69 from 113

DAFTAR HARGA SATUAN BAHAN DAN UPAH

No

URAIAN

A

BAHAN BANGUNAN

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

Ai r Additive adibond Alkabon Alkaplas Alkali siller Asbes gelombang besar uk. 3,00 m Acrylic sending sealer Ampere meter Anker Bar AC 1 PK ex Panasonic + Accessories Alumunium frame pintu 1" x 4" brown ex. Indall Alumunium frame 1" x 2" brown ex. Indall Asesoris bola besi dia. 3 " Asesoris kerang 40/40 Alumunium foil single face Asesoris kerang 60/60 Bak mandi Fiber putih 60 x 60 cm

SAT

Ltr Kg Kg Kg Ltr Lb r 2,5 Ltr Bh Bh buah M' M' Bh Bh Roll Bh Bh

HARGA SATUAN

5.85 58,760.00 52,000.00 26,000.00 41,600.00 158,600.00 100,100.00 165,750.00 19,500.00 8,320,000.00 89,700.00 61,750.00 24,700.00 9,100.00 546,000.00 12,350.00 208,000.00


No

URAIAN

A

BAHAN BANGUNAN

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 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54

Ai r Additive adibond Alkabon Alkaplas Alkali siller Asbes gelombang besar uk. 3,00 m Acrylic sending sealer Ampere meter Anker Bar AC 1 PK ex Panasonic + Accessories Alumunium frame pintu 1" x 4" brown ex. Indall Alumunium frame 1" x 2" brown ex. Indall Asesoris bola besi dia. 3 " Asesoris kerang 40/40 Alumunium foil single face Asesoris kerang 60/60 Bak mandi Fiber putih 60 x 60 cm Batu Belah Batu bata merah Batu palimanan natural Batu Candi 15x30 Batu Alam Acak Batu Alam Acak Cirebon Batu kerikil warna ( ampyang butiran kecil ) Batu kerikil warna ( ampyang butiran besar ) Batu Terracota 5x20 Be Bendrat Besi beton polos Besi beton ulir Baja profil WF Besi profil C Besi profil L Besi plat Besi virkan Beton ready mix K- 250 Beton ready mix K- 275 Beton ready mix B0 Bambu untuk andang L= 4 - 5 m Box Panel 50 X 70 X 20 , 2mm Box Panel 40 X 60 X 20 , 2mm Box Panel 60 X 80 X 20 , 2mm BC BC 16 mm BC BC 25 mm BC BC 35 mm BC BC 50 mm Bak kontrol uk. 45 x 45 x 60 cm Baut angkur dia. 11/4" panjang 16" Baja ringan profil C, t = 75 mm, p = 6 m Baja ringan profil C, t = 65 mm, p = 6 m Baja ringan profil U, t=30 mm, p = 6 m Baja ringan profil U, t=50 mm, p = 6 m Baja ringan profil U, t=70 mm, p = 6 m Coating batu alam ex propan Coating Pu Cat besi emco

SAT

Ltr Kg Kg Kg Ltr Lb r 2,5 Ltr Bh Bh buah M' M' Bh Bh Roll Bh Bh M³ Bh M² M² M² M² Kg Kg M² Kg Kg Kg Kg Kg Kg Kg Kg M³ M³ M³ Btg Bh Bh Bh M' M' M' M' M' Kg Ljr Ljr Ljr Ljr Ljr Kg Kg Kg

HARGA SATUAN

5.85 58,760.00 52,000.00 26,000.00 41,600.00 158,600.00 100,100.00 165,750.00 19,500.00 8,320,000.00 89,700.00 61,750.00 24,700.00 9,100.00 546,000.00 12,350.00 208,000.00 166,750.00 580.00 174,000.00 174,000.00 73,225.00 100,050.00 5,510.00 7,250.00 94,250.00 18,850.00 10,150.00 10,150.00 17,400.00 17,400.00 15,805.00 15,950.00 20,300.00 696,000.00 710,500.00 616,250.00 24,700.00 919,100.00 626,600.00 1,254,500.00 16,900.00 27,300.00 37,700.00 52,000.00 680,050.00 36,250.00 182,700.00 158,050.00 65,250.00 82,650.00 120,350.00 74,965.00 725,000.00 58,000.00


No 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 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107

URAIAN Cat dasar Alkali / Undercoat Cat kayu emco Cat exterior Weathercoat "Mowilex" Cat exterior Weathershield "DULUX" Cat Interior "Cendana" Cat Dasar Tembok Cat Interior "Catylac" Cat meni besi / Zincromate ex. Pedang Cat meni kayu ex. Pedang Clamp dia. 5 mm Conector Dempul kayu ex. Propan Door closer ex. Doorma Dynabolt dia. 12 mm x 80 mm Engsel pintu uk. 12 cm SOLID Engsel jendela uk. 6 cm SOLID Engsel jendela uk. 12 cm SOLID Engsel pintu uk. 12 cm DEKSON Engsel jendela uk. 6 cm DEKSON Engsel casement alumunium Engsel floor hinge ex. DEKSON Endplate/angkur t: 5mm Elektroda baja (kawat las) RD 26 Fabrikasi & Instalasi Rangka hollow Fitting lampu bulat ex broco Finishing OCP Floor drain Stainless ex Toto TX1AN Fuse Floor Drain Lotus Fleksi Coating warna hitam Fleksi Coating warna hijau Fleksi Coating warna Merah Grendel tanam ex. SOLID Grendel pintu ex. SOLID Grendel jendela ex. SOLID Gate valp 3/4" EX. Kitz Granite 60 x 60 "Weidoli" warna terang Granite 60 x 60 "Weidoli" warna gelap Granite 60 x 60 Granit Cina warna terang Granite 60 x 60 Granit Cina warna Gelap Granite 60 x 60 "Hugo" warna terang Granite 60 x 60 "Hugo" warna gelap Granite 60 x 60 "Ezenza" warna terang Granite 60 x 60 "Ezenza" warna gelap Gypsum board 120 x 240 x 0,9 cm ex. Jayaboard Gypsum board 120 x 240 x 0,9 cm ex. Elephant Gipsum Jayabelt 120 x 240 x 12 mm Grill besi siku 40.40 Genteng ex goodyear type maridional/portugese Genteng nok ex goodyear Hak angin (Sikutan), ex. SOLID Handle Stainless steel L = 60 cm (standart) Handle Stainless steel L = 30 cm (standart) Ijuk Jarum keras 6 mm Jarum keras 12 mm

SAT Kg Kg Ltr Ltr Kg Kg Kg Kg Kg Bh Bj Kg Set Bh Psng Psng Psng Psng Psng Bh Set Bh Kg M' Bh Kg Bh Bh Bh M² M² M² Bh Bh Bh Bh M² M² M² M² M² M² M² M² Lb r Lb r Lb r Bh Bh Bh Psg Psg Psg Kg Bh Bh

HARGA SATUAN 67,135.00 70,760.00 87,000.00 130,500.00 36,250.00 28,855.00 27,550.00 31,900.00 31,900.00 870.00 260.00 61,100.00 894,400.00 9,100.00 112,060.00 74,750.00 124,800.00 107,900.00 58,500.00 158,600.00 2,275,000.00 39,000.00 58,500.00 2,600.00 15,600.00 3,250.00 107,900.00 104,000.00 64,350.00 78,000.00 183,300.00 46,150.00 127,010.00 126,100.00 119,600.00 234,000.00 309,400.00 341,900.00 16,120.00 297,700.00 149,500.00 183,300.00 351,000.00 501,800.00 97,110.00 102,700.00 417,300.00 417,300.00 6,240.00 11,700.00 37,310.00 672,750.00 585,000.00 29,900.00 49,400.00 89,700.00


No 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 131 132 133 134 135 136 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161

URAIAN Klem PVC D-3" s.d 4" Kansteen uk. 15 x 40 x 50 cm Kansteen uk. 15 x 25 x 40 cm Kalsiplank 2/30 Karet tutup dia 5 mm Kaca bening 12 mm, Tempered Kaca bening 5 mm Asahi mas Kaca es 5 mm Kaca rayben 5 mm Kalsiboard 4,5 mm ex. Varia Usaha Gresik Kalsiboard 9 mm ex. Varia Usaha Gresik Kayu meranti balok Kayu meranti papan Kayu meranti Campur Kayu Dolken D-7 cm Kayu Jati Papan ex. Bojonegoro Kualitas Hara Kayu Jati Papan ex. Bojonegoro Kualitas Hara Ukiran Kayu Jati Balok ex. Bojonegoro Kualitas Hara Kayu Kruing Balok Kayu Kruing Papan Kayu Kamfer Balok Kayu Kamfer Papan Kawat ayam Kawat Berduri Kawat Nyamuk Besi Kawat Harmonika Kawat Penggantung Kuas 4" Kertas gosok Keramik roman 10 x 20 Keramik roman 20 x 20 Keramik roman 20 x 25 Keramik roman 30 x 30 Keramik roman 40 x 40 polos Keramik roman 40 x 40 anti selip Keramik Asia Tile 20 x 20 Keramik Asia Tile 20 x 25 Keramik Asia Tile 30 x 30 Polos Keramik Asia Tile 30 x 30 anti selip Keramik Asia Tile 40 x 40 polos Keramik Asia Tile 40 x 40 anti selip Kran air 1/2" - 3/4" ex. TOTO Kran air 5/8" ex. TOTO Kran air wastafel, Dupon Kunci pintu 2 x putar, Dexon Kunci pintu 2 x putar, SOLID Kunci pintu KM, Stainless steel ex. SOLID Kunci pintu KM, Stainless steel ex. LOCO Kunci pintu alumunium, Stainless steel ex. SOLID Kunci kait jendela alumunium Kunci Tanam ex. SOLID Kusen Alumunium 4"x 1,00mm ex. Indall Silver Kusen Alumunium 4"x 1,00mm ex. Indall Brown Kusen Alumunium 4"x 1,20mm ex. YKK Silver Kusen Alumunium 4"x 1,20mm ex. YKK Brown Kloset duduk ex Toto warna terang

SAT Bh Bh Bh Ljr Bh M² M² M² M² Lb r Lb r M³ M³ M³ Btg M³ M³ M³ M³ M³ M³ M³ M² M' M² M² Bj Bh Lb r M' M² M² M² M² M² M² M² M² M² M² M² Bh Bh Bh Bh Bh Bh Bh Bh Psg Psg M' M' M' M' Bh

HARGA SATUAN 7,800.00 28,600.00 22,750.00 107,900.00 780.00 1,794,000.00 116,610.00 138,970.00 143,000.00 97,110.00 175,500.00 5,785,650.00 6,376,500.00 3,685,500.00 22,750.00 121,968,000.00 121,968,000.00 97,574,400.00 8,250,000.00 8,800,000.00 11,275,000.00 12,210,000.00 67,600.00 4,160.00 29,900.00 88,400.00 910.00 29,900.00 3,900.00 6,960.00 84,100.00 85,550.00 85,550.00 94,250.00 101,500.00 59,450.00 75,110.00 51,475.00 65,540.00 83,375.00 92,075.00 141,700.00 218,400.00 325,000.00 520,000.00 542,750.00 422,500.00 501,800.00 617,500.00 49,400.00 406,900.00 100,100.00 109,200.00 208,000.00 226,200.00 2,509,000.00


No 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217

URAIAN Kloset duduk ex Toto warna gelap Kloset jongkok ex INA warna terang Kloset jongkok ex INA warna gelap Kabel NYM 2 X 2,5 mm ex. Supreme Kabel NYM 3 X 2,5 mm ex. Supreme Kabel NYY 4 X 16 mm ex. Supreme Kabel NYY 4 X 6 mm ex. Supreme Kabel NYY 4 X 10 mm ex. Supreme Kabel Telepon ITC 4 x 0,6 ex. Focus (indoor) Karpet Nobel Tebal 5 cm Koral / split uk. 1 - 2 cm Koral / split uk. 2 - 3 cm List plafond gypsum 12 cm Lampu downligh (Armateur) 4" Phillips Lampu Esential SL 8 - 23 watt Phillips Lampu Genie SL 13 - 23 watt Phillips Lampu Genie SL 25 - 40 watt Phillips Lampu + Reflector RMI 2 X 20 watt Phillips/SAKA Lampu RMI 2 X 60 watt Phillips Lampu RMI 2 X 400 watt Phillips Lampu RMI 2 X 500 watt Phillips Lampu baret ring 20 watt ex. Artolite Lampu baret ring 40 watt ex. Artolite Lampu downligth 25 watt Lampu TL 40 watt Philips Lampu TL 2 x 18 watt Saka Lampu spot Phillips 150 watt Lem kayu ex. Rajawali Minyak Bekisting Minyak cat/Thinner B Minyak cat/Thinner A Minyak solar Minyak pelumas Multiplek 18 mm Multiplek 12 mm Multiplek 9 mm Mur baut dia. 8 mm x 10 mm OCP (elektro plating) Paving stone t=6 cm, K-300 Paving stone t=8 cm, K-400 Pa P asir cor Pasir pasang Pa P asir urug Portland Cement (PC) gresik Portland Cement (PC) putih tiga roda Plamir kayu ex. PEDANG Plamir tembok Plitur Jadi Paku Patch Fitting pintu tempered Patch Fitting kaca tempered Pintu PVC + kusen komplit Plafond gypsum rangka metal furing Pi P ilot lamp Pipa Hitam dia 3" Pipa Hitam dia 2,5"

SAT Bh Bh Bh M' M' M' M' M' M' M² M³ M³ M' Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Kg Ltr Ltr Ltr Ltr Ltr Lb r Lb r Lb r Bh Kg M² M² M³ M³ M³ Kg Kg Kg Kg Ltr Kg set set Bh M² Bh lj lj

HARGA SATUAN 2,616,250.00 227,500.00 251,550.00 11,050.00 15,730.00 130,000.00 50,700.00 74,750.00 3,900.00 162,500.00 292,500.00 224,250.00 14,950.00 59,800.00 50,700.00 54,600.00 78,000.00 357,500.00 312,000.00 1,885,000.00 4,875,000.00 468,000.00 585,000.00 293,800.00 104,000.00 534,300.00 292,500.00 19,500.00 19,500.00 14,300.00 15,600.00 7,800.00 45,500.00 257,400.00 189,800.00 175,500.00 780.00 3,900.00 65,250.00 83,375.00 130,500.00 130,500.00 87,000.00 1,558.75 2,900.00 28,600.00 15,600.00 84,500.00 29,250.00 5,850,000.00 3,575,000.00 416,000.00 100,100.00 26,000.00 1,696,500.00 833,750.00


No 218 219 219 220 221 222 223 224 225 226 227 228 229 230 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 261 262 262 263 264 265 266 267 268 269

URAIAN Pipa Stainless Stell dia 3" Pipa Stainless Stell dia 2" Pipa hollow 30 x 60 x 1,6 mm Pipa hollow 60 x 60 x 1,6 mm Pipa hollow 15 x 30 x 1,2 mm Pipa hollow 20 x 40 x 1,2 mm Pipa hollow 40 x 40 x 1,5 mm Pipa Stainless Stell 50x50 tbl 1,0 Plat strip 3/4" x 4 mm Pipa BSP dia. 2" Pipa BSP dia. 2,5" Pipa Besi dia. 4" Plat besi tbl. 1,2 mm Plat Siku 40.40.4 Pipa air bersih PVC 1/2" AW ex. Maspion Pipa air bersih PVC 3/4" AW ex. Maspion Pipa air bersih PVC 5/8" AW ex. Maspion Pipa air bersih PVC 1" AW ex. Maspion Pipa air kotor PVC 4 " D ex. Maspion Pipa air kotor PVC 3 " D ex. Maspion Pipa air kotor PVC 2 " D ex. Maspion Pipa RCP Variant Ø 400 mm Pipa RCP Variant Ø 500 mm Pipa RCP Variant Ø 600 mm Pipa RCP Variant Ø 700 mm Pipa RCP Variant Ø 800 mm Pipa RCP Variant Ø 900 mm Pipa RCP Variant Ø 1000 mm Pipa RCP Variant Ø 1100 mm Pipa RCP Variant Ø 1500 mm Polykarbonat 2,1 x 11 (Twinlite) Palem sadeng Palem putri Profil GRC Ring kaki rangka 40/40 Ring kaki rangka 60/60 Rangka plafond profil U Rangka plafond profil Hollow ring kaki rangka 40/40 ring kaki rangka 60/60 Rolling Door Rolling Grill Roster / Terawang 12X11X24 Rumput Slink PVC dia 5 mm Semen Warna Seng TBL 0,3 mm, l = 90 cm Srew Sr Srew drill Se S eal tape Se S ealent Selector switch Saklar Tunggal ex. BROCO Type Gracio Saklar Ganda ex. BROCO Type Gracio Stop kontak ex. Broco Semen Nat ex. MU

SAT lj lj lj lj lj lj lj lj lj lj lj lj lb r Kg Ljr Ljr Ljr Ljr Ljr Ljr Ljr M' M' M' M' M' M' M' M' M' 1 Lbr Phn Phn m' bh bh lj lj p cs p cs M² Bh Bh M³ M' Kg M' Bj Bj Roll Tube Bh Bh Bh Bh Kg

HARGA SATUAN 1,160,000.00 833,750.00 275,500.00 377,000.00 142,100.00 181,250.00 246,500.00 358,875.00 142,100.00 783,000.00 1,087,500.00 12,977,500.00 1,232,500.00 35,100.00 30,160.00 32,500.00 36,400.00 39,000.00 124,800.00 113,100.00 91,000.00 273,000.00 343,200.00 436,800.00 650,000.00 767,000.00 1,106,300.00 1,227,200.00 1,430,000.00 2,600,000.00 2,730,000.00 975,000.00 546,000.00 208,000.00 28,600.00 36,920.00 65,000.00 75,400.00 33,800.00 42,900.00 715,000.00 975,000.00 7,800.00 22,100.00 13,000.00 3,250.00 58,500.00 260.00 4,160.00 7,410.00 37,310.00 126,100.00 29,900.00 33,540.00 24,050.00 14,300.00


No 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307

URAIAN Shower Jet ex. DUPON Sirtu Saluran Buis beton U-30 cm Saluran Buis beton U-20 cm Saluran Buis beton O-30 cm Saluran Buis beton O-20 cm Split penangkal petir Sekrup asbes Sekrup Fixer Serat Fiber Si S ika Latex Sika Rainted Tempat sabun Amstad Tanah urug Tanah Katel Tandon air stainless steel 1000 ltr ex. Maspion Thiner Volt meter Wastafel ex Toto LW 587 J Water profing sika Water profing sika rainted Wood Filler Wo W ood Stain Shanding Sealer Thiner Super Top Coating Tripleks Lapis Aluminium Zincromate ex danapaint Sewa concret pump Sewa concret mixer Sewa Alat Bantu Sewa Dump Truck Sewa Mesin Las Sewa Pump Water Sewa scafolding Sewa Vibrator Sewa Stamper Sewa Welding Set

SAT Bh M³ M' M' M' M' Bh Bh Bh Lbr Kg Kg Bh M³ M³ Bh Ltr Bh Bh M² M² kg kg kg Ltr kg Lbr Kg Jam Jam Jam Jam Jam Jam Unit/bln Jam Jam Jam

HARGA SATUAN 273,000.00 91,000.00 111,800.00 96,200.00 130,000.00 109,200.00 546,000.00 1,170.00 1,040.00 11,050.00 49,660.00 149,500.00 26,000.00 78,000.00 104,000.00 3,737,500.00 31,200.00 166,400.00 754,000.00 75,400.00 124,800.00 56,550.00 66,950.00 68,250.00 29,250.00 68,250.00 104,000.00 58,500.00 325,000.00 422,500.00 6,500.00 325,000.00 182,000.00 162,500.00 58,500.00 84,500.00 84,500.00 227,500.00


No

URAIAN

B

TENAGA KERJA

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

Mandor Kepala tukang kayu Kepala tukang batu Kepala tukang besi Kepala tukang cat / plitur Kepala tukang baja Kepala tukang Las Kepala tukang gali Kepala tukang listrik Kepala tukang pipa Kepala tukang aluminium Tukang kayu Tukang batu Tukang besi Tukang Aluminium Tukang baja Tukang Las Tukang cat / plitur Tukang gali Tukang listrik Tukang pipa Pekerja

SAT

HARGA SATUAN

Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr Org / Hr



66,000.00 60,500.00 60,500.00 60,500.00 60,500.00 66,000.00 66,000.00 55,000.00 55,000.00 55,000.00 55,000.00 55,000.00 55,000.00 55,000.00 49,500.00 60,500.00 60,500.00 49,500.00 49,500.00 46,200.00 46,200.00 41,800.00

ANALISA HARGA SATUAN SATUAN BAHAN DAN UPAH Kegiatan Pekerjaan Lokasi Tahun Anggaran

1

: Universitas Negeri Malang : Belanja Modal Gedung Dan Bangunan Berupa Pembangunan Tribun Penunjang Graha Cakrawala : Kampus Universitas Negeri Malang Jl. Semarang No. 05 Malang : 2011

1 M2 Pas. Keramik 20/20

No. 1

2

Jenis Tenaga & Bahan Bahan Keramik 20/20 Semen portland Semen warna Pasir pasang Tenaga Mandor Kep. Tukang batu Tukang batu Pekerja

Harga Satuan Rp

Satuan

1.0500 10.4000 1.6200 0.0450

M2 Kg Kg M3

84,100.00 1,558.75 14,300.00 130,500.00

88,305.00 16,211.00 23,166.00 5,872.50 133,554.50

0.0350 0.0350 0.3500 0.7000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,310.00 2,117.50 19,250.00 29,260.00 52,937.50

Harga Satuan per M2 Dibulatkan 2

Jumlah Harga Rp

Kuantitas

186,492.00 186,492.00

1 M2 Pas. Keramik 20/25

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp


1.0500 9.3000 1.9400 0.0180

M2 Kg Kg M3

85,550.00 1,558.75 14,300.00 130,500.00

89,827.50 14,496.38 27,742.00 2,349.00 134,414.88


0.0450 0.0450 0.4500 0.9000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,970.00 2,722.50 24,750.00 37,620.00 68,062.50


202,477.38 202,477.00

3

1 M2 Pas. Pas. Kera Kerami mik k 40/40 /40 Inte Interrior ior

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp


1.0500 6.4800 1.5000 0.0190

M2 Kg Kg M3

94,250.00 1,558.75 14,300.00 130,500.00

98,962.50 10,100.70 21,450.00 2,479.50 132,992.70


0.0350 0.0400 0.4000 0.7000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,310.00 2,420.00 22,000.00 29,260.00 55,990.00


Jumlah Harga Rp

188,982.70 188,982.00

1 M2 Pas. Granito 40/40

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

Bahan Granito 40/40 Semen Portland Semen warna Pasir Pasang

1.0500 6.4800 1.5000 0.0190

M2 Kg Kg M3

309,400.00 1,558.75 14,300.00 130,500.00

324,870.00 10,100.70 21,450.00 2,479.50 358,900.20


0.0350 0.0400 0.4000 0.7000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,310.00 2,420.00 22,000.00 29,260.00 55,990.00


Jumlah Harga Rp

414,890.20 414,890.00

1 M2 Pas. Pas. keram eramik ik 40/40 Exte Exteri rior or

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Keramik 40/40 Semen Portland Semen warna Pasir Pasang

1.0500 6.4800 1.5000 0.0190

M2 Kg Kg M3

101,500.00 1,558.75 14,300.00 130,500.00

106,575.00 10,100.70 21,450.00 2,479.50 140,605.20


0.0350 0.0400 0.4000 0.7000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,310.00 2,420.00 22,000.00 29,260.00 55,990.00


196,595.20 196,595.00

6

1 M2 Pas. Pas. keram eramik ik 40/40 Pola Pola lant lantai ai

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp


2.1000 6.4800 1.5000 0.0190

M2 Kg Kg M3

94,250.00 1,558.75 14,300.00 130,500.00

197,925.00 10,100.70 21,450.00 2,479.50 231,955.20


0.0350 0.0400 0.4000 0.7000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,310.00 2,420.00 22,000.00 29,260.00 55,990.00


7

Jumlah Harga Rp

287,945.20 287,945.00

1 M' Pas. Li st st Kerami k 10/20

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp


5.3000 1.1400 0.0250 0.0030

Bh Kg Kg M3

1,392.00 1,558.75 14,300.00 130,500.00

7,377.60 1,776.98 357.50 391.50 9,903.58


0.0050 0.0090 0.0900 0.0900

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

330.00 544.50 4,950.00 3,762.00 9,586.50

Harga Satuan per M' Dibulatkan 8

Jumlah Harga Rp

19,490.08 19,490.00

1 Kg Besi Beton Polos

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Besi beton polos Kawat bendrat

1.0500 0.0150

Kg Kg

10,150.00 18,850.00

10,657.50 282.75 10,940.25

Upah Kerja Mandor Kepala tukang besi Tukang besi Pekerja

0.0003 0.0007 0.0070 0.0070

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

19.80 42.35 385.00 292.60 739.75


11,680.00 11,680.00

21 No. 1

2

1 Kg Besi Beton Uli r Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Bahan Besi beton ulir Kawat bendrat

1.0500 0.0150

Kg Kg

10,150.00 18,850.00

10,657.50 282.75 10,940.25

Upah Kerja Mandor Kepala tukang besi Tukang besi Pekerja

0.0003 0.0007 0.0070 0.0070

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

19.80 42.35 385.00 292.60 739.75


8

Jumlah Harga Rp

11,680.00 11,680.00

Bekisting Sloof

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

Bahan Kayu meranti Paku biasa 2" - 5"

0.0450 0.3000

M3 Kg

3,685,500.00 29,250.00

165,847.50 8,775.00 174,622.50

Upah Kerja Mandor Kepala tukang kayu Tukang kayu Pekerja

0.0050 0.0260 0.2600 0.3000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

330.00 1,573.00 14,300.00 12,540.00 28,743.00


Jumlah Harga Rp

203,365.50 203,365.00

Bekisting Kolom

No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kayu meranti usuk Kayu perancah meranti Kayu papan meranti Paku biasa 2" - 5"

0.0400 0.0280 0.0150 0.4000

M3 M3 M3 Kg

5,785,650.00 3,685,500.00 6,376,500.00 29,250.00

231,426.00 103,194.00 95,647.50 11,700.00 441,967.50


0.0060 0.0330 0.3300 0.3000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

396.00 1,996.50 18,150.00 12,540.00 33,082.50


475,050.00 475,050.00

10 No. 1

2

Bekisting Balok Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Bahan Kayu meranti usuk Kayu meranti perancah Kayu papan meranti Paku biasa 2" - 5"

0.0400 0.0280 0.0180 0.4000

M3 M3 M3 Kg

5,785,650.00 3,685,500.00 6,376,500.00 29,250.00

231,426.00 103,194.00 114,777.00 11,700.00 461,097.00


0.0060 0.0330 0.3300 0.3200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

396.00 1,996.50 18,150.00 13,376.00 33,918.50


11 No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

1

2

Jumlah Harga Rp

Bahan Kayu meranti usuk Kayu meranti perancah Kayu papan meranti Paku biasa 2" - 5"

0.0400 0.0280 0.0150 0.4000

M3 M3 Lb r Kg

5,785,650.00 3,685,500.00 6,376,500.00 29,250.00

231,426.00 103,194.00 95,647.50 11,700.00 441,967.50


0.0060 0.0330 0.3300 0.3200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

396.00 1,996.50 18,150.00 13,376.00 33,918.50

Dibulatkan

No.

495,015.50 495,015.00

Beki st sti ng ng Pl Pl at at La Lantai

Harga Satuan per M2

12

Jumlah Harga Rp

475,886.00 475,886.00

Beki st sti ng ng Pondasi Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kayu papan meranti Paku biasa 2" - 5"

0.0150 0.4000

Lb r Kg

6,376,500.00 29,250.00

95,647.50 11,700.00 107,347.50


0.0060 0.0330 0.3300 0.3200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

396.00 1,996.50 18,150.00 13,376.00 33,918.50


141,266.00 141,266.00

13 No. 1

2

1 M3 Spes Spesii Bet Beton on (K-2 (K-275 75)) Read Readym ymix ix Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Bahan Ready Mix Concrete Pump Teknisi

1.000 1.000 1.000

M3 M3 M3

710,500.00 325,000.00

710,500.00 325,000.00 1,035,500.00

Upah Kerja Mandor Kepala tukang batu Tukang batu Pekerja

1.000 0.035 0.350 2.000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

66,000.00 2,117.50 19,250.00 83,600.00 170,967.50


14 No. 1

2

Jenis Tenaga & Bahan Bahan Semen PC Pasir cor Air Kerikil 2/3 Upah Kerja Mandor Kepala tukang batu Tukang batu Pekerja

Harga Satuan Rp

1

2

Jumlah Harga Rp

Kuantitas

Satuan

371.000 0.977 215.000 1.413

Kg M3 Ltr M3

1,558.75 130,500.00 5.85 220,000.00

578,296.25 127,524.60 1,257.75 310,959.00 1,018,037.60

1.000 0.035 0.350 2.000

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

66,000.00 2,117.50 19,250.00 83,600.00 170,967.50

Dibulatkan

No.

1,206,467.50 1,206,467.00

1 M3 M3 Spe Spesi si Beto Beton n 1 Pc : 2 Pasi Pasirr : 3 Ker Kerik ikil il

Harga Satuan per M3

15

Jumlah Harga Rp

1,189,005.10 1,189,005.00

1 M3 M3 Lan Lanta taii Kerj Kerja1 a1 Pc : 3 Pasir Pasir : 5 Keri Keriki kill Jenis Tenaga & Bahan Bahan Semen PC Pasir cor Air Kerikil 2/3 Upah Kerja Mandor Kepala tukang batu Tukang batu Pekerja

Harga Satuan Rp

Jumlah Harga Rp

Kuantitas

Satuan

230.000 1.250 200.000 1.386

Kg M3 Ltr M3

1,558.75 130,500.00 5.85 220,000.00

358,512.50 163,151.10 1,170.00 305,019.00 827,852.60

0.060 0.020 0.200 1.200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

3,960.00 1,210.00 11,000.00 50,160.00 66,330.00


894,182.60 894,182.00

16 No. 1

1 M3 Beto Beton n Kolom olom 50/70 /70 Jenis Tenaga & Bahan Bahan Spesi beton Besi ulir Besi polos Bekisting Alat bantu

Kuantitas

Satuan

Harga Satuan Rp

1.000 112.450 19.990 6.860 1.000

M3 Kg Kg M2 Ls

1,189,005.10 11,680.00 11,680.00 237,525.00 10,000.00

Harga Satuan per M3 Dibulatkan 17 No. 1

Jenis Tenaga & Bahan Bahan Spesi beton Besi polos Bekisting Alat bantu

Kuantitas

Satuan

Harga Satuan Rp

1.0000 103.5600 9.9500 1.0000

M3 Kg M2 Ls

1,189,005.10 11,680.00 237,525.00 10,000.00

Dibulatkan

No. 1

4,375,325.80 4,375,325.00

Jumlah Harga Rp 1,189,005.10 1,209,580.80 2,363,373.75 10,000.00 4,771,959.65 4,771,959.65 4,771,959.00

1 M3 M3 Beto Beton n Kol Kolom om prak prakti tis s Jenis Tenaga & Bahan Bahan Spesi beton Besi polos Bekisting Alat bantu

Kuantitas

Satuan

1.0000 82.4600 12.0000 1.0000

M3 Kg M2 Ls

Harga Satuan Rp 894,182.60 11,680.00 237,525.00 10,000.00


1 M3 M3 Beto Beton n Bal Balok ok kons konsol ol 50/6 50/60 0

No.


1

1,189,005.10 1,313,416.00 233,483.20 1,629,421.50 10,000.00 4,375,325.80

1 M3 Beto Beton n Kolom olom 20/25 /25

Harga Satuan per M3

18

Jumlah Harga Rp

Bahan Spesi beton Besi ulir Besi polos Bekisting Alat bantu

Kuantitas

Satuan

Harga Satuan Rp

1.0000 74.9300 46.2300 6.9500 1.0000

M3 Kg kg M2 Ls

1,189,005.10 11,680.00 11,680.00 247,507.75 10,000.00


Jumlah Harga Rp 894,182.60 963,132.80 2,850,300.00 10,000.00 4,717,615.40 4,717,615.40 4,717,615.00

Jumlah Harga Rp 1,189,005.10 875,182.40 539,966.40 1,720,178.86 10,000.00 4,334,332.76 4,334,332.76 4,334,332.00

20 No. 1

1 M3 M3 Beto Beton n Balo Balok k Lat Latai ai 15/2 15/20, 0, 15/3 15/30 0 Jenis Tenaga & Bahan Bahan Spesi beton Besi polos Bekisting Alat bantu

Kuantitas

Satuan

Harga Satuan Rp

1.0000 87.5600 7.0000 1.0000

M3 Kg M2 Ls

1,189,005.10 11,680.00 247,507.75 10,000.00


21 No. 1


Kuantitas

Satuan

Harga Satuan Rp

1.0000 86.8300 8.3300 1.0000

M3 Kg M2 Ls

1,189,005.10 11,680.00 237,943.00 10,000.00

Dibulatkan

No. 1


Kuantitas

Satuan

Harga Satuan Rp

1.0000 118.5700 7.5000 1.0000

M3 Kg M2 Ls

1,189,005.10 11,680.00 101,682.75 10,000.00

Dibulatkan

No. 1

3,954,260.15 3,954,260.00

Jumlah Harga Rp 1,189,005.10 1,014,174.40 1,982,065.19 10,000.00 4,195,244.69 4,195,244.69 4,195,244.00

1 M3 Balok Sloof

Harga Satuan per M3

23

1,189,005.10 1,022,700.80 1,732,554.25 10,000.00 3,954,260.15

1 M3 Beto Beton n Plat/ lat/ca cano nopy py

Harga Satuan per M3

22

Jumlah Harga Rp

Jumlah Harga Rp 1,189,005.10 1,384,897.60 762,620.63 10,000.00 3,346,523.33 3,346,523.33 3,346,523.00

1 M3 Foot Plat Jenis Tenaga & Bahan Bahan Spesi beton Besi ulir Besi polos Bekisting Alat bantu

Kuantitas

Satuan

Harga Satuan Rp

1.0000 71.7100 48.8300 1.5000 1.0000

M3 Kg Kg M2 Ls

1,189,005.10 11,680.00 11,680.00 70,633.00 10,000.00


Jumlah Harga Rp 1,189,005.10 837,572.80 570,334.40 105,949.50 10,000.00 2,712,861.80 2,712,861.80 2,712,861.00

24 No. 1

2

1 M3 Rabat Be Beton Jenis Tenaga & Bahan Bahan Semen portland Pasir cor Koral/split 2-3

Harga Satuan Rp

Satuan

232.000 0.520 0.780

Kg M3 M3

1,558.75 130,500.00 220,000.00

361,630.00 67,860.00 171,600.00 601,090.00

0.080 0.025 0.250 1.650

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

5,280.00 1,512.50 13,750.00 68,970.00 89,512.50

Tenaga Mandor Kepala tukang batu Tukang batu Pekerja


25 No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

1

2

Jumlah Harga Rp

Bahan Profil alluminium Skrup Fixer Sealant

1.100 2.000 0.060

M' Bh Tube

89,700.00 1,040.00 37,310.00

98,670.00 2,080.00 2,238.60 102,988.60

Tenaga Mandor Kepala tukang besi Tukang besi Pekerja

0.002 0.004 0.043 0.043

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

138.60 260.15 2,365.00 1,797.40 4,561.15

Dibulatkan

No.

690,602.50 690,602.00

1 M' Pasa Pasang ng Kus Kusen en Pin Pintu tu/J /Jen ende dela la Alu Alumi mini nium um

Harga Satuan per M'

36

Jumlah Harga Rp

Kuantitas

107,549.75 107,549.00

1 Bh Bh Pasa Pasang ng daun daun jend jendel ela a Alu Alumi mini nium um Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Pintu Alluminium Sealant

4.400 0.270

M' Tube

89,700.00 37,310.00

394,680.00 10,073.70 404,753.70

Tenaga Mandor Kepala tukang besi Tukang besi Pekerja

0.005 0.009 0.085 0.085

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

330.00 544.50 4,675.00 3,553.00 9,102.50


413,856.20 413,856.00

27 No. 1

2

1 Bh Bh Pasa Pasang ng pint pintu u lapi lapis s mul multi tipl plek eks s Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Bahan Papan kayu Paku 1-2,5cm Multipleks 5mm Lem kayu

0.026 0.030 1.000 0.500

M3 Kg lb r Kg

6,376,500.00 29,250.00 114,075.00 19,500.00

163,238.40 877.50 114,075.00 9,750.00 287,940.90

Tenaga Mandor Kepala tukang kayu Tukang kayu Pekerja

0.040 0.240 2.400 0.800

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,640.00 14,520.00 132,000.00 33,440.00 182,600.00


28 No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

1

2

Jumlah Harga Rp

Bahan Kaca 5mm

1.1000

M2

116,610.00

128,271.00 128,271.00


0.0008 0.0150 0.1500 0.0150

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

49.50 907.50 8,250.00 627.00 9,834.00

Dibulatkan

No.

470,540.90 470,540.00

1 M2 Pasa Pasang ng Kaca aca Teba Teball 5mm

Harga Satuan per M2

29

Jumlah Harga Rp

138,105.00 138,105.00

1 M2 Pasa Pasang ng Kaca aca Teba Teball 8mm Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Kaca 8mm

1.1000

M2

145,762.50

160,338.75 160,338.75


0.0008 0.0165 0.1650 0.0165

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

52.80 998.25 9,075.00 689.70 10,815.75


171,154.50 171,154.00

30 No. 1

2

1 M2 Pasang Kaca Es Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Bahan Kaca 8mm

1.1000

M2

173,712.50

191,083.75 191,083.75


0.0008 0.0150 0.1500 0.0150

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

49.50 907.50 8,250.00 627.00 9,834.00

Harga Satuan per M2 Dibulatkan 31 No. 1

2


Kuantitas

Satuan

Harga Satuan Rp

1

2

Jumlah Harga Rp

Bahan Kayu kaso Paku

0.016 0.250

M' Kg

8,250,000.00 29,250.00

134,475.00 7,312.50 141,787.50


0.010 0.030 0.300 0.200

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

660.00 1,815.00 16,500.00 8,360.00 27,335.00

Dibulatkan

No.

200,917.75 200,917.00

1 M2 M2 Pas Pasan ang g ran rangk gka a pla plafo fond nd

Harga Satuan per M2

32

Jumlah Harga Rp

169,122.50 169,122.00

1 M2 Gypsum board 9mm Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Gypsumboard 9mm Paku

0.364 0.010

Lb r Kg

102,700.00 29,250.00

37,382.80 292.50 37,675.30


0.040 0.080 0.800 0.800

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

2,640.00 4,840.00 44,000.00 33,440.00 84,920.00


122,595.30 122,595.00

33 No. 1

2

1 M2 Cat Cat dindi dinding ng dalam dalam (int (inter erior ior)) Mowi Mowile lex x Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Bahan Plamur tembok Cat dasar Cat penutup 2 x

0.1000 0.1000 0.2600

Kg Kg Kg

15,600.00 28,855.00 36,250.00

1,560.00 2,885.50 9,425.00 13,870.50

Tenaga Tukang Cat Kepala Tukang Cat Pekerja Mandor

0.0630 0.0063 0.0200 0.0025

Oh Oh Oh Oh

49,500.00 60,500.00 41,800.00 66,000.00

3,118.50 381.15 836.00 165.00 4,500.65

Harga Satuan per M2

18,371.15 Dibulatkan

34 No. 1

2

No. 1

2

18,371.00

1 M2 Cat Cat Temb Tembok ok luar luar Weat Weathe herc rcoa oatt Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan

Jumlah Harga

Rp

Rp

Bahan Plamur dasar Cat dasar Cat penutup 2 x

0.1000 0.1000 0.2600

Kg Kg Kg

15,600.00 67,135.00 87,000.00

1,560.00 6,713.50 22,620.00 30,893.50


0.0630 0.0063 0.0200 0.0025

Oh Oh Oh Oh

49,500.00 60,500.00 41,800.00 66,000.00

3,118.50 381.15 836.00 165.00 4,500.65

Dibulatkan

35,394.00

Harga Satuan per M2

35

Jumlah Harga Rp

35,394.15

1 M2 C at at Plafond Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan

Jumlah Harga

Rp

Rp

Bahan Plamur tembok Cat dasar Cat penutup 2 x

0.1000 0.1000 0.2600

Kg Kg Kg

15,600.00 28,855.00 36,250.00

1,560.00 2,885.50 9,425.00 13,870.50


0.0630 0.0063 0.0200 0.0025

Oh Oh Oh Oh

49,500.00 60,500.00 41,800.00 66,000.00

3,118.50 381.15 836.00 165.00 4,500.65

Harga Satuan per M2

18,371.15 Dibulatkan

18,371.00

36 No. 1

2

1 M2 C at at Plincol Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Bahan Plamur Cat dasar Cat penutup 2 x

0.1500 0.1700 0.2600

Kg Kg Kg

28,600.00 31,900.00 70,760.00

4,290.00 5,423.00 18,397.60 28,110.60


0.0090 0.0060 0.0700 0.0025

Oh Oh Oh Oh

49,500.00 60,500.00 41,800.00 66,000.00

445.50 363.00 2,926.00 165.00 3,899.50 32,010.10 32,010.00


1 M' M' Pas Pasan ang g Pip Pipa a PVC PVC AW f 1/2 1/2" "

No.


1

2

Kuantitas

Satuan

Harga Satuan Rp

1.200 0.350

M' Ls

5,026.67 603.20

6,032.00 211.12 6,243.12


0.002 0.006 0.060 0.036

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 363.00 3,300.00 1,504.80 5,299.80

Dibulatkan

38

1 M' M' Pas Pasan ang g Pip Pipa a PVC PVC AW f 3/4 3/4" "

No.


2

Jumlah Harga Rp

Bahan Pipa PVC AW f 1/2" Aksesoris

Harga Satuan per M'

1

Jumlah Harga Rp

Kuantitas

Satuan

Harga Satuan Rp

11,542.92 11,542.00

Jumlah Harga Rp

Bahan Pipa PVC AW f 3/4" Aksesoris

1.200 0.350

M' Ls

5,416.67 650.00

6,500.00 227.50 6,727.50


0.002 0.006 0.060 0.036

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 363.00 3,300.00 1,504.80 5,299.80


12,027.30 12,027.00

39 No. 1

2

1 M' M' Pas Pasan ang g Pip Pipa a PV PVC AW AW f 3" Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Pipa PVC AW f 3" Aksesoris

1.200 0.350

M' Ls

18,850.00 2,262.00

22,620.00 791.70 23,411.70


0.002 0.006 0.060 0.036

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 363.00 3,300.00 1,504.80 5,299.80

Harga Satuan per M'

28,711.50 28,711.00

Dibulatkan 40 No. 1

2

1 M' M' Pas Pasan ang g Pip Pipa a PV PVC AW AW f 4" Jenis Tenaga & Bahan

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

Bahan Pipa PVC AW f 4" Aksesoris

1.200 0.350

M' Ls

20,800.00 2,496.00

24,960.00 873.60 25,833.60


0.002 0.006 0.060 0.036

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

132.00 363.00 3,300.00 1,504.80 5,299.80

Harga Satuan per M'

31,133.40 31,133.00

Dibulatkan

41 No. 1

2

1 M2 M2 Pas Pasan ang g Pav Pavin ing g Sto Stone ne (blo (blok) k) Jenis Tenaga & Bahan Bahan Paving stone Pasir pasang Tenaga Mandor Kepala tukang batu Tukang batu Pekerja

Kuantitas

Satuan

Harga Satuan Rp

Jumlah Harga Rp

33.000 0.035

Bh M3

1,667.50 130,500.00

55,027.50 4,567.50 59,595.00

0.025 0.025 0.250 0.500

Oh Oh Oh Oh

66,000.00 60,500.00 55,000.00 41,800.00

1,650.00 1,512.50 13,750.00 20,900.00 37,812.50


97,407.50 97,407.00


Ir. PIUS SUTRISNO

Kepala Cabang

ANALISA HARGA SATUAN BAHAN DAN UPAH Kegiatan Pekerjaan Lokasi Tahun Anggaran

1 2 3 4 5 6 7 8 21 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 36 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41


1 M2 Pas. Keramik 20/20 1 M2 Pas. Keramik 20/25 1 M2 Pas. Kerami ramik k 40/4 0/40 Inte Interi rior or 1 M2 P as as. Granito 40/40 1 M2 Pas. kera kerami mik k 40/4 0/40 Exterio erior r 1 M2 Pas. kera kerami mik k 40/4 0/40 Pola lant lantai ai 1 M' P a as s. Li st st Keramik 10/20 1 Kg Besi Beton Polos 1 Kg Kg Be Besi Be Beton Ulir Bekisting Sloof Bekisting Kolom Bekisting Ba Balok Bek is isting Pl Plat La Lantai Bekisting Po Pondasi 1 M3 M3 Spe Spesi si Beto Beton n (K(K-27 275) 5) Read Readym ymix ix 1 M3 M3 Spe Spesi si Beto Beton n 1 Pc : 2 Pasi Pasirr : 3 Ker Kerik ikil il 1 M3 M3 Lan Lanta taii Ker Kerja ja1 1 Pc Pc : 3 Pas Pasir ir : 5 Ker Keriki ikill 1 M3 M3 Beton Kolom 50/70 1 M3 M3 Beton Kolom 20/25 1 M3 Beton ton Kolom olom prakt raktis is 1 M3 M3 Be Beton ton Bal Balok ok kon konsol sol 50 50/60 /60 1 M3 M3 Bet Beton on Balo Balok k Lat Latai ai 15/2 15/20, 0, 15/3 15/30 0 1 M3 M3 Be Beton Pl Plat/canopy 1 M3 Balok Sloof 1 M3 Foot Plat 1 M3 Rabat Beton 1 M' M' Pas Pasan ang g Kus Kusen en P Pin intu tu/J /Jen ende dela la Alum Alumin iniu ium m 1 Bh Bh Pas Pasan ang gd dau aun n jend jendel ela a Alu Alumi mini nium um 1 Bh Bh Pas Pasan ang g pin pintu tu lapi lapis s mul multi tipl plek eks s 1 M2 Pasan sang Kaca Teba Teball 5mm 5mm 1 M2 Pasan sang Kaca Teba Teball 8mm 8mm 1 M2 P as asang Kaca Es 1 M2 M2 Pa Pasang sang rang rangka ka plafo lafon nd 1 M2 Gypsum boar d 9mm 1 M2 Cat Cat dind dindin ing g dala dalam m (int (inter erio ior) r) Mow Mowilex ilex 1 M2 Cat Cat Temb Tembok ok luar luar Weat Weathe herc rcoa oatt 1 M2 Ca Cat Plafond 1 M2 Ca Cat Plincol 1 M' M' Pa Pasang sang Pipa ipa PV PVC AW AW f 1/ 1/2" 1 M' M' Pa Pasang sang Pipa ipa PV PVC AW AW f 3/ 3/4" 1 M' M' Pasang sang Pipa ipa PVC AW f 3" 1 M' M' Pasang sang Pipa ipa PVC AW f 4" 1 M2 M2 Pas Pasan ang g Pav Pavin ing g Sto Stone ne (blo (blok) k)

Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan Dibulatkan

186,492.00 202,477.00 188,982.00 414,890.00 196,595.00 287,945.00 19,490.00 11,680.00 11,680.00 203,365.00 475,050.00 495,015.00 475,886.00 141,266.00 1,206,467.00 1,189,005.00 894,182.00 4,375,325.00 4,771,959.00 4,717,615.00 4,334,332.00 3,954,260.00 4,195,244.00 3,346,523.00 2,712,861.00 690,602.00 107,549.00 413,856.00 470,540.00 138,105.00 171,154.00 200,917.00 169,122.00 122,595.00 18,371.00 35,394.00 18,371.00 32,010.00 11,542.00 12,027.00 28,711.00 31,133.00 97,407.00


Ir. PIUS SUTRISNO Kepala Cabang -

REKAPITULASI RENCANA ANGGARAN BIAYA KEGIATAN PEKE PEKERJ RJAA AAN N TAHU TAHUN N ANGG ANGGAR ARAN AN LOKASI

: UNIVERSITAS NEGERI MALANG : BEL BELAN ANJA JA MODA MODAL L GED GEDUN UNG G DAN DAN BANG BANGUN UNAN AN BERU BERUPA PA PERE PERENC NCAN ANAA AAN N PEM PEMAS ASAN ANGA GAN N ELE ELEK KTRIK TRIKAL AL DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA : 2011 2011 : JL.SEMARANG NO.5 MALANG

REKAPITULASI ELEKTRIKAL DAN VIDEO SYSTEM I A

A.1 A.2 A.3 A.4

GEDUNG GR GRAHA LANTAI 1 (Daerah Service dan Main Entrance)

INSTALASI PENERANGAN DAN DAN STOP KONTAK KONTAK PENGADAAN DAN PEMASANGAN PEMASANGAN INSTALASI CCTV CCTV PENGADAAN DAN PEMASANGAN PEMASANGAN INSTALASI TELEPHONE TELEPHONE PENGADAAN DAN PEMASANGAN PEMASANGAN INSTALASI SOUND SOUND SYSTEM SYSTEM

Rp. Rp. Rp. Rp.

170,427,900.00 294,320,000.00 64,167,575.00 36,166,600.00

B

LANTAI BALKON

Rp.

115,304,487.50

C

LANTAI TRIBUN

Rp. Rp.

102,236,975.00 7,116,907.50

Rp. Rp.

947,690,545.00 38,128,234.38

III INSTAL INSTALASI ASI LAMPU LAMPU HALL HALL GEDUNG GEDUNG A AREA HALL GEDUNG GEDUNG

Rp.

48,441,000.00

IV

INST INSTAL ALAS ASII VIDE VIDEO O SYST SYSTEM EM

Rp.

3,462,079,400.00

V

INSTALASI MICROPHONE

Rp.

82,058,250.00

VI

INSTALASI FIBER-OPTIC

Rp.

215,118,505.32

C.1 INSTALASI PENERANGAN C.2 PENGADAAN DAN PEMASANGAN INSTALASI TELEPHONE II

AREA PARKIR

A B

INSTALASI PENERANGAN DAN DAN STOP KONTAK KONTAK PENGADAAN DAN PEMASANGAN INSTALASI SOUND SYSTEM

TERBILANG :

JUMLAH

Rp.

5,583,256,379.70

JUMLAH TOTAL

Rp.

5,583,256,379.70

JUMLAH TOTAL DIBULATKAN

Rp.

5,583,256,000.00

LIMA MILYAR LIMA RATUS DELAPAN PULUH TIGA JUTA DUA RATUS LIMA PULUH ENAM RIBU RUPIAH





PEK PEKERJA ERJAA AN

: BEL BELA ANJA NJA MOD MODA AL GED GEDUN UNG G DA DAN BA BANGUN NGUNA AN BER BERUP UPA A PE PERENC RENCA ANAAN NAAN PEMA PEMASA SANG NGA AN ELE ELEK KTRIK TRIKA AL

TAHUN ANGGARAN

: 2011

LOKASI

: JL.SEMARANG NO.5 MALANG

DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA

NO. I A

URAIAN PEKERJAAN

VOLUME

SATUAN

HARGA SATUAN (Rp.)

JUMLAH HARGA (Rp.)

GEDUNG GRAHA LANTAI 1 (Daerah Service dan Main Entrance)

A.1 INSTALASI PENERANGAN DAN STOP KONTAK KONTAK 1 Lampu HPI-T 400 W (Philips) Arm. Spot Light

8.00

Bh

3,852,500.00

30,820,000.00

Type AMAR E40 (Artolite) 2 Ti Tiang Lampu HPI-T 400 W Indoor ( penggantung )

8.00

Bh

5,025,000.00

40,200,000.00

3 Titik Instalasi Penerangan (NYM - Supreme)

8.00

TTk

544,375.00

4,355,000.00

4 M Me enggeser Titik Lampu Existing + Kabel Instalasi

14.00

Bh

56,950.00

797,300.00

5 La Lampu PL-C 2x13 W Armature Down Light (Artolite)

24.00

Bh

510,875.00

12,261,000.00

6 Lampu SL- Essential 18 W Armature Accent Light Tuba Down 108 (Artolite)

62.00

Bh

435,500.00

27,001,000.00

4.00

Bh

351,750.00

1,407,000.00

10.00

Bh

778,875.00

7,788,750.00

8.00

Bh

678,375.00

5,427,000.00

6.00

Bh

318,250.00

1,909,500.00

7 Lampu SL- Essential 18 W Armature Type E0206 WLTriangle (Artolite) 8 Lampu Spot Tone 100 W Armature Spot Light S 72 E 27 (Artolite) 9 Lp. Halogen Dicroic 20 W Arm. Water Proffing Type IL UL MD2079 (Artolite) 10 Lampu PL-S 7 W Armature Down Light Type RD 100 E27 Savy (Artolite) 11 Lampu Halogen Dicroic 20 W Armature Artolite (Menempel di Hollow)

12.00

Bh

309,875.00

3,718,500.00

12 Lampu Halogen Dicroic 50 W Armature Artolite (Diatas Plafond Drop Ceiling)

9.00

Bh

309,875.00

2,788,875.00

13 Lp. Halogen Dicroic 20 W Arm.Type RD 2-1 Artolite (Diatas Lantai + 10 cm)

9.00

Bh

812,375.00

7,311,375.00

14 Lp.Halogen Dicroic 20 W Arm.Type RD 2-1 Artolite(Diatas Plafond Ornamen)

9.00

Bh

812,375.00

7,311,375.00

13.00

Bh

100,500.00

1,306,500.00

16 Saklar 8 Grid (Panasonic)

1.00

Bh

427,125.00

427,125.00

17 Saklar Tunggal (Panasonic)

8.00

Bh

92,125.00

737,000.00

18 Saklar Ganda (Panasonic)

10.00

Bh

100,500.00

1,005,000.00

19 Ti Titik Instalasi Stop Kontak CCTV (NYMHY-Supreme)

13.00

Titik

319,087.50

4,148,137.50

1.00

Unit

5,795,500.00

5,795,500.00

15 Stop Kontak 100 VA (Inbouw dan Outbouw) untuk CCTV (Panasonic)

20 Panel Daerah Service dan Main Entrance 22 Kabel Antar Panel (P.Induk Lt.1 ke P.Daerah Service dan Main Entrance)

7.00

M'

68,675.00

480,725.00

23 Kabel Grounding BC 10 mm2

- NYY 4x4 mm2 (Supreme)

7.00

M'

21,775.00

152,425.00

24 Pengadaan dan pemasangan MCB 3 Phase 16 A di Panel Induk Lt.1

1.00

Bh

766,312.50

766,312.50

25 Tes Commisioning

1.00

Ls

2,512,500.00

2,512,500.00

Jumlah

170,427,900.00

A.2 PENGADAAN DAN PEMASANGAN INSTALASI INSTALASI CCTV 1

CCTV XSPEED DOME CAMERA (outdoor ( outdoor )) c/w 9 meter Steel Pole Spesifikasi : 1/4" Sony Exview HAD CCD, 350TVL Built-in Auto Focus / Auto Iris Max. 432x Zoom (36x Optical / 12x Digital) TDN(ICR), WDR, DSS, OSD Max. Speed : Pan (360O /sec), Swing (180O /sec) Angular Travel : pan (Endless 360O), Tilt (90O) 128 Presets, 8swings, 4patterns, 8groups Privacy Zone, Auto Flip, Auto Parking 24VAC(line lock) single voltage * include floor stand outdoor bracket

1.00

Unit

Rp

42,380,000

42,380,000.00



PEKE PEKERJ RJAA AAN N

: BEL BELAN ANJA JA MODA MODAL L GED GEDUN UNG G DAN DAN BANG BANGUN UNAN AN BERU BERUPA PA PERE PERENC NCAN ANAA AAN N PEM PEMAS ASAN ANGA GAN N ELE ELEKT KTRI RIKA KAL L DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA

TAHUN ANGGARAN

: 2011

LOKASI


NO. 2

URAIAN PEKERJAAN

DAY & NIGHT IR CAMERA (Indoor Security Camera)

VOLUME

SATUAN

HARGA SATUAN (Rp.)

JUMLAH HARGA (Rp.)

24.00

Unit

Rp

1,755,000

42,120,000.00

6.00

Unit

Rp

4,875,000

29,250,000.00

Spesifikasi :

1/3" Sony Super HAD Color CCD High Resolution 520TV Lines 24IR LED : Day & Night Vision Camera Weather Proff (IP66) Automatic White Balance Automatic gain gain Control back Light Compensation DC 12V 10%, Less than 100mA / LED on 340mA * Include Ceiling Bracket DAY & NIGHT IR CAMERA (Outdoor Security Camera) Spesifikasi :

1/3" Sony Super HAD Color CCD High Resolution 600TV Lines 42IR LED : Day & Night Vision Camera 2D+3D DNR (digital noise reduction) Weather Proff (IP66) Automatic White Balance Automatic gain gain Control back Light Compensation DC 12V 10%, Less than 100mA / LED on 340mA Privacy masking : 4 zone Motion detection OSD Function * Include Ceiling Bracket 3

CCTV PTZ FOR SPEED DOME SERIES CONTROL SYSTEM

2.00

Unit

Rp

7,930,000

15,860,000.00

4

DVR CCTV SYSTEM INCLUDE HDD 1TB

3.00

Unit

Rp

16,770,000

50,310,000.00

LCD MONITOR DISPLAY 40"

1.00

Unit

Rp

36,400,000

36,400,000.00

58,500,000.00

5

Spesification :

Technolog logy

: Sp Splice Li Liquid Crystal Di Display

Size

: (w) 911,7 x (h) 522,9 x (d) 95 mm

Resolution

: 1920 x 1080 p (full HD)

Colo Colorr Satu Satura rati tion on

: 97 %

Brightness

: 700cd / mtr2 : 3000 : 1

Contrast

Refresh Frequency Frequency : 120 Hz View Angle

: 178

O

Seam

: ≤ 18 mm

Inp Input

: Complex Vide ideo, Chromatism ism Ponderan rance, S-Video, VGA, DVI, HDMI

Work Temperatur : 0 - 40 O C Power Consumptio Consumptio : 180 Watt Weight

: 18 Kg

Original Creating Steel Glass Protection 6

Cabling and Interconnection

1.00

ls

Rp

58,500,000

7

Installation, Testing and Training Fee

1.00

ls

Rp

19,500,000

Jumlah

19,500,000.00 294,320,000.00




: BELA BELANJ NJA A MODA MODAL L GEDU GEDUNG NG DAN DAN BANG BANGUN UNAN AN BERU BERUPA PA PERE PERENC NCAN ANA AAN PEMA PEMASA SANG NGA AN ELEK ELEKTR TRIK IKAL AL

TAHUN AN ANGGARAN

: 2011

LOKASI



NO.

URAIAN PEKERJAAN

VOLUME

SATUAN

HARGA SATUAN (Rp.)

JUMLAH HA HARGA (Rp.)

A.3 PENGADAAN PENGADAAN DAN PEMASANGAN PEMASANGAN INSTALASI INSTALASI TELEPHONE 1 Outlet Telephone (Panasonic)

9.00

2 Pesawat Telephone KX-T 2373 (Panasonic)

9.00

3 Titik Instalasi Telephone (Kabel ITC)

8.00

4 Titik Instalasi Telephone (OTC-Supreme) (Kantor Pengelola Lap. Tenes)

1.00

5 Bok Terminal Kabel (BTK) 10 pairs

2.00

6 Kabel Induk Telephone ITC 10x2x0,6 mm2

120.00

Bh

100,500.00

904,500.00

Bh

431,312.50

3,881,812.50

Titik

207,700.00

1,661,600.00

Titik

2,391,062.50

2,391,062.50

Unit

670,000.00

1,340,000.00

22,780.00

2,733,600.00 921,250.00

M'

7 MDF Kapasitas 30 Pairs

1.00

Unit

921,250.00

8 Single line Interface Box (SIB)

1.00

Unit

837,500.00

837,500.00

9 PA P ABX 30 Extension KX-TDA 30 + Rectifier (Panasonic)

1.00

Unit

30,150,000.00

30,150,000.00

10 Back Up Battery Battery 24 Volt

1.00

Bh

5,108,750.00

5,108,750.00

11 Setting + Kabel Instalasi PABX

1.00

Ls

1,675,000.00

1,675,000.00

12 Penyambungan Langsung 1 Nomer dari Telkom

1.00

Ls

8,375,000.00

8,375,000.00

13 Tes Comissioning dan Trainer

1.00

Ls

4,187,500.00 Jumlah

4,187,500.00 64,167,575.00

A.4 PENGADAAN PENGADAAN DAN PEMASANGAN PEMASANGAN INSTALASI INSTALASI SOUND SYSTEM 1 Lo Loudspeaker Type Ceiling Speaker Inbouw (TOA)

19.00

2 Ti Titik Instalasi Loudspeaker (NYMHY - Supreme)

Bh

138,187.50

2,625,562.50 7,494,787.50

19.00

Ttk

394,462.50

4 Bok Terminal Kabel Audio Daerah Service

1.00

Unit

837,500.00

837,500.00

5 Po Power Amplifier 250 Watt (J Accoustic PA-300)

1.00

Bh

5,946,250.00

5,946,250.00

6 Mixer 8 Channel (J Accoustic P8-D)

1.00

Bh

4,271,250.00

4,271,250.00

7 Paging Microphone (PM660U-TOA)

1.00

Bh

2,554,375.00

2,554,375.00 1,716,875.00

8 DVD Multiplayer (SONY)

1.00

Bh

1,716,875.00

9 Setting + Kabel Instalasi Sound System

1.00

Ls

586,250.00

586,250.00

10 Rak Sound System

1.00

Unit

5,946,250.00

5,946,250.00


1.00

Ls

4,187,500.00 Jumlah

B

4,187,500.00 36,166,600.00

LANTAI BA BALKON 1 La Lampu PL-C 2x13 W Armature Down Light (Artolite) 2 Lampu Halogen Dicroic 20 W Arm.Type RD 2-1 Artolite (8 Bh /Kolom) 3 Saklar Ganda (Panasonic) 4 Titik Instalasi Penerangan (NYM - Supreme) 5 Panel Balkon

42.00

Bh

510,875.00

21,456,750.00

192.00

Bh

309,875.00

59,496,000.00

9.00

Bh

100,500.00

904,500.00

66.00

Titik

295,637.50

19,512,075.00

1.00

Unit

5,410,250.00

5,410,250.00

6 Kabel Antar Panel (P.Induk Lt.1 ke ke Panel Balkon) Balkon) - NYY 4x4 mm2 (Supreme) 7 Kabel Grounding BC 10 mm2

58.00

M'

68,675.00

3,983,150.00

58.00

M'

21,775.00

1,262,950.00

8 Pengadaan dan pemasangan MCB 3 Phase 25 A di Panel Induk Lt.1

1.00

Bh

766,312.50

766,312.50

9 Tes Commisioning

1.00

Ls

2,512,500.00

2,512,500.00

Jumlah

C

115,304,487.50

LANTAI TR TRIBUN

C.1 INSTAL INSTALASI ASI PENE PENERA RANGA NGAN N 1 Me Menggeser Titik Lampu Existing + Kabel Instalasi

7.00

Bh

56,950.00

398,650.00

77.00

Bh

510,875.00

39,337,375.00

3 Lampu SL- Essential 18 W Armature Type E0206 WLTriangle (Artolite)

2.00

Bh

351,750.00

703,500.00

4 Lampu Halogen Dicroic 20 W Arm.Type RD 2-1 Artolite (8 Bh /Kolom)

80.00

Bh

309,875.00

24,790,000.00

4.00

Bh

92,125.00

368,500.00

13.00

Bh

100,500.00

1,306,500.00

2 La Lampu PL-C 2x13 W Armature Down Light (Artolite)

5 Saklar Tunggal (Panasonic) 6 Saklar Ganda (Panasonic)




: BELA BELANJ NJA A MODA MODAL L GEDU GEDUNG NG DAN DAN BANG BANGUN UNAN AN BERUP ERUPA A PERE PERENC NCAN ANAA AAN N PEMA PEMASA SANG NGAN AN ELEK ELEKTR TRIK IKAL AL

TAHUN AN ANGGARAN

: 2011

LOKASI



NO.

URAIAN PEKERJAAN

7 Titik Instalasi Penerangan (NYM - Supreme) 8 Panel Lampu Tribun

VOLUME

SATUAN

HARGA SATUAN (Rp.)


89.00

Titik

295,637.50

26,311,737.50

1.00

Unit

5,108,750.00

5,108,750.00

9 Kabel Antar Panel (Panel Tribun ke Panel Panel Lampu Tribun) Tribun) 7.00

M'

68,675.00

480,725.00

10 Kabel Grounding BC 10 mm2

- NYY 4x4 mm2 (Supreme)

7.00

M'

21,775.00

152,425.00

11 Pengadaan dan pemasangan MCB 3 Phase 16 A di Panel Tribun

1.00

Bh

766,312.50

766,312.50

12 Tes Commisioning

1.00

Ls

2,512,500.00

2,512,500.00

Jumlah

102,236,975.00

C.2 PENGADAA PENGADAAN N DAN PEMASANGA PEMASANGAN N INSTALASI INSTALASI TELEPHONE TELEPHONE 1 Outlet Telephone

7.00

Bh

100,500.00

703,500.00

2 Pesawat Pesawat Telephone Telephone

7.00

Bh

431,312.50

3,019,187.50

3 Titik Instalasi Telephone (Kabel ITC)

7.00

Titik

207,700.00

1,453,900.00

1.00

Unit

5 Bok Terminal Kabel (BTK) 10 pairs 6 Kabel Induk Telephone ITC 10x2x0,6 mm2 7 Tes Commisioning

670,000.00

670,000.00

19.00

M'

22,780.00

432,820.00

1.00

Ls

837,500.00 Jumlah

II

AREA PA PARKIR

A

INSTALASI PENERANGAN PENERANGAN DAN STOP KONTAK 1 Lp Mercury 250 W (Philips)+ Armature PJU Type RL ARTO C E40 (Artolite)

Bh

2,177,500.00

80,567,500.00

2 Tiang Lampu 2 Cabang (Galvanised) (Artolite)

9.00

Unit

4,020,000.00

36,180,000.00

3 Ti Tiang Lampu 1 Cabang (Galvanised) (Artolite)

15.00

Unit

3,601,250.00

54,018,750.00

M'

460,625.00

514,518,125.00

Titik

293,125.00

10,845,625.00

4 Kabel Instalasi Penerangan Area Parkir (NYY 2x4 mm2 - Supreme) 5 Pe Penyambungan Titik Instalsi Lampu Mercury 250 W

37.00

837,500.00 7,116,907.50

1,117.00 37.00

6 Lampu HPI-T 400 W (Philips) Arm. Spot Light Type AMAR E40 (Artolite)

2.00

Bh

4,606,250.00

9,212,500.00

7 Lampu HPI-T 1000 W (Philips) Armt. Spot Light Type AMEG E40 (Artolite)

2.00

Bh

5,443,750.00

10,887,500.00

8 Kabel Instalasi Lampu Spot Light HP H PI-T (NYY 2x4 mm2 - Supreme) 9 St S top Kontak 100 VA (Outbouw) untuk CCTV (Panasonic) 10 St S top Kontak 200 VA (Outbouw) untuk CCTV (Panasonic)

377.00

M'

418,750.00

157,868,750.00

3.00

Bh

100,500.00

301,500.00

Bh

100,500.00

904,500.00

12.00

Titik

319,087.50

3,829,050.00

12 Tiang CCTV

1.00

Unit

5,795,500.00

5,795,500.00

13 Panel Panel Parkir Parkir Type Outdoor Outdoor

1.00

Unit

20,451,750.00

20,451,750.00

28,818,375.00

11 Ti T itik Instalasi Stop Kontak CCTV (NYMHY-Supreme)

9.00

14 Kabel Antar Panel (P.Induk Gedung Gedung Graha ke Panel Parkir) - NYFGbY 4x35 mm2 (Supreme)

75.00

M'

384,245.00

15 Pembuatan Grounding Panel Parkir

1.00

Unit

753,750.00

753,750.00

16 Pengadaan dan pemasangan NFB 40 A di Panel Induk Gedung Graha)

1.00

Bh

2,093,750.00

2,093,750.00

17 Pembuatan Rumah Panel Parkir (Pasangan Batu Merah+Pntu Pengaman)

1.00

Unit

2,211,000.00

2,211,000.00

18 Pembuatan Rumah Lampu Spot HPI-T (Pas.Batu Merah+Pengaman Lampu)

4.00

Unit

1,061,280.00

4,245,120.00

19 Tes Commisioning

1.00

Ls

4,187,500.00 Jumlah

B

4,187,500.00 947,690,545.00

PENGADAA PENGADAAN N DAN DAN PEMASANG PEMASANGAN AN INSTALASI INSTALASI SOUND SYSTEM 1 Lo L oudspeaker Type Outdoor Speaker Horn Persegi (TOA)

10.00

Bh

670,000.00

6,700,000.00

2 Ka Kabel Instalasi Loudspeaker (NYMHY - Supreme)

477.00

M'

20,100.00

9,587,700.00

3 Pipa Clipsal

477.00

M'

5,025.00

2,396,925.00

4 Pa P asang Lo Loudspeaker Outdoor + Instalasi Kabel NYMHY

10.00

Titik

242,875.00

2,428,750.00

5 Bo Bok Terminal Kabel Audio Parkir (di Ged.Graha Lt.1)

1.00

Unit

837,500.00

837,500.00

6 Bok Terminal Kabel ( NYMHY ke kabel RCA) (di Ged.Graha Lt.1)

1.00

Unit

837,500.00

837,500.00

7 Kabel Induk Audio (NYMHY 4x1.5 mm2)

73.00

M'

105,734.38

7,718,609.38

8 Po Power Amplifier 250 Watt (J Accoustic PA-300)

1.00

Bh

5,946,250.00

5,946,250.00


1.00

Ls

1,675,000.00 Jumlah

1,675,000.00 38,128,234.38




: BELAN ELANJA JA MODA MODAL L GEDU GEDUNG NG DAN DAN BANGU ANGUNA NAN N BERU BERUPA PA PERE PERENC NCA ANAA NAAN PEMA PEMASA SANG NGA AN ELEK ELEKTR TRIK IKAL AL

TAHUN ANGGARAN

: 2011

LOKASI



NO.

URAIAN PEKERJAAN

VOLUME

SATUAN

HARGA SATUAN (Rp.)


III INSTA INSTALAS LASI I LAMPU LAMPU HALL HALL GEDUNG GEDUNG A

AREA HALL HALL GEDUNG 1 Lampu HPI-T 400 W (Philips) Arm. Spot Light Type AMAR E40 (Artolite)

8.00

Bh

4,606,250.00

36,850,000.00

2 Pasang Pasang Penggantung Penggantung Lampu

8.00

Unit

502,500.00

4,020,000.00

3 Pa P asang Box Switch Kontaktor On Off Lampu Hall Gedung

1.00

Unit

251,250.00

251,250.00


8.00

Titik

293,125.00

2,345,000.00

5 Pasang Panel Lampu Hall Gedung

1.00

Unit

418,750.00

418,750.00

6 Kabel Antar Panel (Panel Lampu Hall ke Panel Induk Gedung) - NYY 4x4 mm2 (Supreme)

40.00

M'

63,650.00

7 Pe Penambahan MCB 3 Phase 16 A di Panel Induk Gedung

1.00

Bh

753,750.00

753,750.00

8 Tes Commisioning

1.00

Ls

1,256,250.00

1,256,250.00

Jumlah

2,546,000.00

48,441,000.00

IV INSTA INSTALA LASI SI VID VIDEO EO SYS SYSTE TEM M 1 MATERIAL INTEGRATOR MULTIMEDIA SYSTEM

1.00

Ls

3,288,009,400.00

2 MATERIAL SHOOTING VIDEO

1.00

Ls

174,070,000.00 Jumlah

V

174,070,000.00 3,462,079,400.00

INSTALASI MICROPHONE MICROPHONE 1 PL. 37

26.00

Pcs

1,298,125.00

33,751,250.00

2 Re 2N75

10.00

Set

2,051,875.00

20,518,750.00

7,537.50

7,537,500.00 9,949,500.00

3 Kabel Canare L2T25 4 Conektor Noutrik (MF) SLR Conector 5 Stage Box Yamaha 6 Kable Snake Balden 24 Cord x 2 7 Tes Commisioning

1,000.00

M

72.00

Pcs

138,187.50

1.00

Unit

921,250.00

921,250.00

34,337.50

6,867,500.00

200.00

M

1.00

Ls

2,512,500.00 Jumlah

VI

3,288,009,400.00

2,512,500.00 82,058,250.00

INSTALASI FIBER-OPTIC FIBER-OPTIC Switch 24 port (management, 2SFP port+ transceiver, transceiver, 22 UTP port 10/100/1000 VLAN 1 Trunking)

1.00

Unit

32,720,930.70

32,720,930.70

2 Wireless Outdoor, AP/ A+B+G

2.00

Unit

10,247,059.06

20,494,118.12

3 An Antena OMNI Sektoral (20dbi 120 deg sector pane)

2.00

Unit

11,823,528.86

23,647,057.72

13.0 13.00 0

Unit

7,094,118.12

92,223,535.56

5 Wall Mount Rack

1.00

Unit

4,729,412.08

4,729,412.08

6 UPS 500 VA

1.00

Unit

2,207,059.06

2,207,059.06

7 Patch Core

8.00

Unit

197,059.06

1,576,472.48

55,175.84

16,552,752.00

4 Wire Wirele less ss n rou route terr (dr (draf aftt 802 802.1 .11n 1n,, por portt 10/ 10/10 100/ 0/10 1000 00 LAN, LAN, 1 por portt 10/ 10/10 100/ 0/10 1000 00 WLAN WLAN))

8 Fiber Optic Single Mode 8 core 9 Terminasi 10 Pulling 11 Instalasi

300.00 16.00 300.00 28.00

M' Unit M' Buah

157,646.98

2,522,351.68

39,412.08

11,823,624.00

236,471.14 Jumlah

6,621,191.92 215,118,505.32


:

UNIVE UNIVERSI RSITAS TAS NEGERI NEGERI MALA MALANG NG

PEKERJAAN

:

BELANJA MODAL MODAL GEDUNG GEDUNG DAN BANGUNAN BANGUNAN BERUPA BERUPA PERENCANAAN PERENCANAAN PEMASANGAN PEMASANGAN ELEKTRIKAL ELEKTRIKAL DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA

TAHUN ANGGARAN

: 2011

LOKASI

:

JL.SE JL.SEMAR MARANG ANG NO.5 NO.5 MALA MALANG NG

PRODUCT

NO

QTY

TOTAL (Rp)

HARGA SATUAN (Rp)

MULTIMEDIA DISPLAY 1

1.00 unit

1,794,000,000.00

1,794,000,000.00

2.00 unit

325,000,000.00

650,000,000.00

2.00 Unit

96,200,000.00

Rp

192,400,000

CEILING BRACKET for SCREEN 360"

2.00 Unit

11,700,000.00

Rp

23,400,000

PROJECTOR CEILING BRACKET

2.00 Unit

10,400,000.00

Rp

20,800,000

Ligh Lightt Emi Emitt ttin ing g Dio Diode de

Indoor Full Color LED Display Jarak antar lampu : 10mm Kebutuhan Ukuran (overal size) : 3x8 m tr Ukuran Viewing : 2.88 x 7.68 mtr Total Jumlah Cabinet : 18 Cabinet Teknology : Surface Mount Display 3 in 1 Feature : Independent Lamp Adjustment Density Pixel : 10.000 /m2 Driver mode : 1/8 scan Brightness : 1200 Viewing angle : 110 degree degree at Horisontal ; 60 degree at vertical vertical Included Bracket 2

LCD PR PROJ EC ECTOR Spesification :

Brand

: Japan

Brightness

: 15,000 ANSI Lumens

Lens Lens Thro Throw w Rat Ratio io

: min min.. 4.4 4.4 - 6.2 6.2 - 1

Lens weight

: 2.8 - 4.2 kg

Contrast Ratio

: min. 1800:1

Image Image Diag Diagona onall

: Up to 40' 40' wide wide (600" (600" Diag Diagona onal). l). (suppl (supplied ied withou withoutt lens) lens)

Horizontal Horizontal Resolut Resolutio io : 800 TV Lines Lines (HDTV) (HDTV) Compatible Resoluti : 480i/p, 480i/p, 575i/p, 575i/p, 720p, 720p, 1035i, 1080i-50/60 Scre Screen en Pixel xels

: 1,0 1,02 24 x 768 768 In In Str Strip ipe e Con Conffigur igurat atiion

Imagin Imaging g Syst System em

: 1,8" 1,8" Polys Polysili ilicon con Activ Active e matri matrix x TFT TFT Pane Panels ls x 3

Video Signal Input

: DVI, RGB, Y/C, DVD, HDTV HDTV

Video Display

: 4:3 & 16:9 in NTSC/PAL.SECAM/NTSC NTSC/PAL.SECAM/NTSC 4.43/PAL-M/PAL-N 4.43/PAL-M/PAL-N

Video System

: DVI input support support HDCP for true digital digital imaging

Fan Noise

: As low as 51 dBA

Lens Lens Shif Shiftt

: Avai Availb lble le in Powe Powerr mod mode e (ca (can n be be shi shift ft to vert vertic ical ally ly and and hor horiz izon onta tall lly y)

Lens Lens Install Installati ation on

: Quick Quick inst install allati ation, on, Wide Wide Choi Choice ce of Lens Lenses es Avail Availab able. le.

Remote

: Wireless / Wired. Di Digital Zo Zoom 50 50% - 70 700% (Horizontal)

Contro Controll Swit Switche cherr

: Univ Univers ersal al Protoc Protocol ol 1600-1 1600-1152 15200 00 baud baud rate rate Celector Switch: Projector on/of, PC/video, Auto sync, volume input: PC,video, audio signal, mix signal 6.35 mm jack. Output : PC signal 15 pin, video signal, audio signal, RS 232 signal amplifyer 250 MHz.

Estimated Lamp Life : Up to 3,000 Hours Weight

: 34 - 37 Kg (Without Lens )

Waranty

: 3 years include service and pacth, full backup unit service (diberikan unit pengganti jika ada kerusakan selama 3 tahun)

3

ELEC ELECT TRIC SCRE SCREEN EN Spesification :

Type

: Custom large Screen 360" (732 x 549cm)

Black Border

: 9 - 15cm

Casing Color

: White

Material Scr Screen

: Matte White


:


PEKERJAAN

:

BELANJA MODAL MODAL GEDUNG GEDUNG DAN BANGUNAN BANGUNAN BERUPA BERUPA PERENCANAAN PERENCANAAN PEMASANGAN PEMASANGAN ELEKTRIKAL ELEKTRIKAL DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA

TAHUN ANGGARAN

: 2011

LOKASI

:

JL.SEM JL.SEMARA ARANG NG NO. NO.5 5 MALAN MALANG G

PRODUCT

NO

QTY

TOTAL (Rp)

HARGA SATUAN (Rp)

4

LG N1941 N1941 WP-PF WP-PF Monito Monitorr Flat Flat

4.00 4.00 unit

2,544,750.00

Rp

10,179,000

5

Telvi Telview ew 17" Monito Monitorr Broadc Broadcast ast

1.00 1.00 unit

9,330,750.00

Rp

9,330,750

6

Extron MAV Plus 1616AV

1.00 unit

71,818,500.00

Rp

71,818,500

1.00 unit

1,922,700.00

Rp

1,922,700

2.00 unit

6,333,600.00

Rp

12,667,200

3.00 unit

18,944,250.00

Rp

56,832,750

2.00 unit

5,954,000.00

Rp

11,908,000

2.00 unit

6,968,000.00

Rp

13,936,000

1.00 unit

9,204,000.00

Rp

9,204,000

IMAGE PROCESSING

Standart International Switcher Video RCA 16 input, 16 output 7

D-Link 16port Distribution LAN/HUB 16 port

8

Kramer VP-501xl Converter VGA to Video

9

Extron GLI2000 5BNC Groud Loop Inhibitor RGBHV

10 TRANSMITTER FOR VGA AND AUDIO Spesification :

Input

: Female 15 Pin HD

Output

: Female RJ-45 Connector 8cm pigtail (CAT-7)

Video Signal Moni Monito torr Out Outpu putt

: Pre-peaking circuit for optimizing optimizing video signal : Buf Buffe fere red d loc local al moni monito torr out outpu putt

Finishing & Installati Installati : Metal Enclosure, Wall Bracket Bracket 11 RECEIVER FOR VGA Spesification :

Input

: Female RJ-45 Connector for CAT-7 with buffered loop-through

Output

: Female 15-pin HD Connector

Controls

: Separate variable levels an and peaking controls

Finishing & Installati Installati : Metal Enclosure, Wall Bracket Bracket * Buffered MTP CAT-7 output for daisy-charming up to ten receivers. 12 WIRELESS WI-FI EXTENDER Spesification :

Cove Covere red d Dis Dista tanc nce e

: Up Up to to 100 100 ft

Video Format

: Unlimited

Audio Format

: Unlimited

Oper Operat atin ing g Syst System em

: Ind Indep epen ende dent nt

Sign Signal al Freq Freque uenc ncy y

: 2,4 2,4Gh Ghzz WiF WiFii 11B 11B/G /G/N /N

Driverless / Plug and Play. Real-Time Wireless Video / Audio Transmission. Transmitter Features :

Video Input Input Format

: CVBS / S-Video / Component Component (YPbPr) / VGA : - CVBS: NTSC / PAL / SECAM - S-Video: NTSC / PAL / SECAM - Component (YPbPr) : 480i/p, 576i/p, 720p (50/60Hz), 1080i/p (50/60Hz) - VGA : 640 x 480 / 800 x 600 / 1024 x 768 / 1280 x 768 / 1280 x 1024

Audio Input

: Stereo with 4,5mm Line-in-jack Line-in-jack

PCM Encoding

: 48Khz 16 16-bit sam sampling

LED LED Ind Indic icat ator or

: WLA WLAN N Sta Statu tuss / 4 WiWi-Fi Fi Chan Channe nels ls / 4 Vide Video o Sou Sourc rces es Inpu Input. t.

Receiver Features :

Video Output Outp utput Form Format at

: Component (YPbPr) (YPbPr) / VGA : - 480p 80p (6 (60Hz) 0Hz) / 576 576 (50H (50Hz) z) - VGA : 640 x 480 / 800 x 600 / 1024 x 768 / 1280 x 768 / 1280 x 1024

Audio Input

: Stereo with 4,5mm Line-in-jack Line-in-jack

PCM Encoding

: 48Khz 16 16-bit sam sampling

LED LED Ind Indic icat ator or

: WLA WLAN N Sta Statu tuss / 4 WiWi-Fi Fi Chan Channe nels ls / 4 Vide Video o Sou Sourc rces es Inpu Input. t.


:


PEKERJAAN

:

BELANJA MODAL MODAL GEDUNG GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PERENCANAAN PEMASANGAN ELEKTRIKAL DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA

TAHUN ANGGARAN

: 2011

LOKASI

:

JL.SEM JL.SEMARA ARANG NG NO.5 NO.5 MALANG MALANG

PRODUCT

NO

QTY

TOTAL (Rp)

HARGA SATUAN (Rp)

SOURCE

10 DVD Player Pioneer

1.00 unit

1,560,000.00

Rp

1,560,000

11 Ko K omputer Source Animation Mixing

1.00 unit

12,441,000.00

Rp

12,441,000

1.00 unit

14,137,500.00

Rp

14,137,500

1.00 unit

12,441,000.00

Rp

12,441,000

4.00 unit

12,441,000.00

Rp

49,764,000

1.00 unit

160,602,000.00

Rp

160,602,000

7.00 day

5,200,000.00

Rp

36,400,000

17 Kable VGA Hi Resolution RGBHV

1.00 lsm

11,505,000.00

Rp

11,505,000

18 Kabel Video Belden 1505A

1.00 lsm

14,430,000.00

Rp

14,430,000

19 Kabel Listrik Supreme NYM 3x1.5mm

1.00 lsm

10,790,000.00

Rp

10,790,000

20 Kabel Listrik Supreme NYM 3x2.5mm

1.00 lsm

7,150,000.00

Rp

7,150,000

21 Kabel Listrik Supreme NYM 4x0,75mm for screen

1.00 lsm

5,850,000.00

Rp

5,850,000

Intel Dual Core Processor Memory 2GB Harddisk min 160GB Software Source Animation Mixing Source Animation Content minimal 700 unit animation stock VGA Card ATI Radeon Radeon 128 Windows XP / 7 12 NoteBook Intel Core I 3 Harddisk minimal 160 GB Display 14"

13 Desktop Komputer Control LED Intel Dual Core Processor Memory 4GB Harddisk min 160GB Software LED VGA Card ATI Radeon Radeon 128 Composite Capture card Windows XP / 7

14 Desktop Komputer Intel Dual Core Processor Memory 4GB Harddisk min 160GB VGA Card ATI Radeon Radeon 128 Composite Capture card Windows XP / 7

15 Software License for Multiscreen Display Digital Technology Digital Imagery Seamless image Capability Overlap Capability Optional Wired & Wireless Network System Connection QuickFind Feature for visual controling Network Presentation Capability Optional VGA & Video Input Capability

16 System System training training & software software training training minimal 1 years experience in event multimedia Trainer have minimal 2 international event event multimedia experience experience Trainer have minimal 30 domestic event multimediaexperience INSTALATION SYSTEM


:

UNIVE UNIVERSI RSITAS TAS NEGERI NEGERI MALANG MALANG

PEKERJAAN

:

BELANJA BELANJA MODAL GEDUNG GEDUNG DAN BANGUNAN BANGUNAN BERUPA PERENCANA PERENCANAAN AN PEMASANGAN PEMASANGAN ELEKTRIKAL ELEKTRIKAL DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA

TAHUN ANGGARAN

: 2011

LOKASI

:

JL.SEM JL.SEMARA ARANG NG NO. NO.5 5 MALA MALANG NG

PRODUCT

NO

QTY

TOTAL (Rp)

HARGA SATUAN (Rp)

22 Kabel data STP

1.00 lsm

7,150,000.00

Rp

7,150,000

23 Kabel IR

1.00 lsm

650,000.00

Rp

650,000

24 Connector dan Stop kontak

1.00 lsm

5,070,000.00

Rp

5,070,000

25 Ducting Cable

1.00 lsm

17,940,000.00

Rp

17,940,000

* Pipa clipsal untuk plafond * Albion untuk tembok & lantai 26 Recept Receptacl acle e (outlet (outlet)) Video Video

4.00 4.00 unit

357,500.00

Rp

1,430,000

27 Materi Material al Bantu Bantu Instala Instalasi si

1.00 1.00 lsm

7,150,000.00

Rp

7,150,000

28 Content Fee

1.00 lsm

7,150,000.00

Rp

7,150,000

1.00 lsm

26,000,000.00

Rp

26,000,000

* Materi TMS * Materi Background (DVD) 29 Instalation Fee * Wiring, Pulling, Connection & Instalation * Testing & Commissioning Instalastion * Programable System * Transportasi & Akomodasi TOTAL [Rupiah]

Rp.

3,288,009,400

TOTAL [Rupiah]

Rp.

3,288,009,400



PEKERJAAN

: BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PEMASANGAN ELEKTRIKAL

TAHUN ANGGARAN

: 2011

LOKASI



PRODUCT

NO 1 2 3 4

QTY

SATUAN (Rp)

3.00

unit

Rp

Tripod Camera

3.00

unit

Recording Panasonic DMR-EH59

1.00

unit

2.00

unit

Camera Panasonic type HMC 82

Video Mixer DataVideo 4 input SE500

TOTAL (Rp)

39,650,000

Rp

Rp

3,185,000

Rp

9,555,000

Rp

12,415,000

Rp

12,415,000

Rp

16,575,000

Rp

33,150,000

TOTAL [Rupiah]

Rp.

118,950,000

174,070,000

REKAPITULASI RENCANA ANGGARAN BIAYA KEGIATAN PEKERJ PEKERJAAN AAN

: :

LOKASI TAHU TAHUN N ANGG ANGGAR ARAN AN

: :

UNIVERSITAS NEGERI MALANG BELANJ BELANJA A MODAL MODAL GEDUNG GEDUNG DAN BANGUN BANGUNAN AN BERUPA BERUPA PERENCANAAN INDOOR SPORT LAPANGAN TENNIS PENUNJANG GEDUNG TEACHER STUDY DAN TRAINING CENTRE KAMPUS UNIVERSITA UNIVERSITAS S NEGERI NEGERI MALANG Jl.SEMARANG Jl.SEMARANG NO 5 MALANG 2011 2011 R E KA P IT U LA S I

A

►

I II III IV V VI VII VIII IX X X.A X.B X.C

B

PEKERJAAN LAPANGAN TENNIS

R p. R p. R p. R p. R p. R p. R p. R p. R p.

11,891,614.72 72,223,796.86 218,987,946.46 1,399,733,983.92 111,863,928.33 2,068,241,886.51 142,768,761.80 237,418,000.00 236,509,182.00

JUMLAH A

R p. R p. R p. Rp.

2,680,829,489.92 1,037,619,588.72 764,496,198.80 8,982,584,378.03

JUMLAH B

R p. R p. R p. R p. R p. R p. Rp. Rp.

1,231,876.80 3,781,308.16 248,273,691.60 129,626,726.12 312,889,433.25 2,405,403.00 48,951,540.00 48,951,540.00 747,159,978.93

JUMLAH TOTAL A+B JUMLAH TOTAL DIBULATKAN

Rp. Rp.

9,729,744,356.96 9,729,744,000.00

PEKERJAAN PERSIAPAN PEKERJAAN TANAH PEKERJAAN PASANGAN PEKERJAAN BETON PEKERJAAN PENUTUP LAPISAN PEK.BESI PERLENGKAPAN LAPANGAN PEKERJAAN PENGECATAN PEKERJAAN INSTALASI LISTRIK PEKERJAAN BESI VARIASI PENUTUP DINDING PEKERJAAN RANGKA ATAP APORA Space Frame Gording Terpasang Atap Terpasang

►

I II III IV V VII VIII

Terbilang:

T O TA L

PEKERJAAN TRIBUN

PEKERJAAN PERSIAPAN PEKERJAAN PASANGAN PEKERJAAN BETON PEKERJAAN PENUTUP LANTAI & DINDING PEKERJAAN BESI DAN KACA PEKERJAAN PENGECATAN PEKERJAAN INSTALASI INSTALASI LISTRIK

:

+

+

SEMBILAN MILYAR TUJUH RATUS DUA PULUH SEMBILAN JUTA TUJUH RATUS EMPAT PULUH EMPAT RIBU RUPIAH





PEKERJAAN

: BELANJA MODAL GEDUNG DAN BANGUNAN BANGUNAN BERUPA PERENCANAAN INDOOR SPORT LAPANGAN TENNIS PENUNJANG GEDUNG TEACHER STUDY DAN TRAINING CENTRE

LOKASI

: KAMPUS UNIVERSITAS NEGERI MALANG Jl.SEMARANG NO 5 MALANG MALANG

TAHUN TAHUN ANGGA ANGGARA RAN N

: 2011 2011

No

A. PEKERJAAN LAPANGAN TENNIS

I

Volume

Sat

Harga Satuan

Jumlah

(Rp)

(Rp)

PEKE PEKERJ RJA AAN PERS PERSIA IAPA PAN N 1 Pembersihan lokasi

3,567.84

M²

3,333.00 JUMLAH I

II

PEKE PEKERJ RJA AAN TANA TANAH H 1 Galian Galian tanah

36.29

M³

33,000.00

1,197,504.00

2 Bor Straus Ø 20 cm

22.68

M³

861,233.82

19,535,676.70

3 Bor Straus Ø 30 cm

47.48

M³

861,233.82

40,888,625.66

4 Urugan Urugan tanah kembali kembali

29.39

M³

9,280.00

272,769.64

5 Urugan Urugan pasir

88.66

M³

116,500.00

10,329,220.86

JUMLAH II III III

72,223,796.86

PEKE PEKERJ RJAA AAN N PASAN PASANGA GAN N

1 Pa Pasangan batu merah tebal 1/2 1:3

215.49

M²

87,854.00

18,931,482.75

2 Pa Pasangan batu merah tebal 1/2 1:5

592.59

M²

79,811.00

47,295,360.11

1,616.16

M²

37,095.00

59,951,455.20

790.02

M²

33,540.00

26,497,270.80

2,695.00 2,695.00

M'

11,620.00

31,315,900.00

191.43

M²

3 Plesteran + Acian 1: 3 4 Plesteran beton + Acian 1:5 5 Benangan Benangan sudut 6 Pasangan Batu Lempeng

182,813.00 JUMLAH III

IV

11,891,614.72 11,891,614.72

34,996,477.59 218,987,946.46

PEKE PEKERJ RJA AAN BETO BETON N 1 Plat Wire Mesh landasan lapangan Te Tennis

120.75

M³

2,071,779.00

250,161,223.22

2 Rabat Lantai Kerja

86.21

M³

788,374.00

67,968,403.01

3 Straus Ø 20cm

19.47

M³

2,506,559.00

48,802,412.97

4 Straus Ø 30cm

22.41

M³

2,506,559.00

56,179,521.91

5 Poor pondasi 100x180

18.14

M³

2,659,672.00

48,257,088.77

6 Poor pondasi 100x100

1.68

M³

2,659,672.00

4,468,248.96

7 Kolom Strukture 40x70

79.23

M³

5,832,639.00

462,112,988.80

8 Kolom Strukture 30x30

5.75

M³

5,832,639.00

33,512,010.64

9 Sloof praktis 15x20 tepi lapangan tennis

1.64

M³

4,629,636.00

7,583,343.77

10 Sloof Kopel 30x40

27.72

M³

4,016,436.00

111,335,605.92

11 Balok strukture 20x40 tengah

18.48

M³

5,299,720.00

97,938,825.60

12 Balok strukture 30x60 atas

25.86

M³

5,299,720.00

137,025,320.54

3.36

M³

5,299,720.00

17,807,059.20

14 Balok ( Konsol Beton ) 30x40

3.68

M³

5,299,720.00

19,480,922.76

15 Kolom ( Konsol Beton ) 30x30

1.51

M³

5,299,720.00

8,013,176.64

16 Balok ( Konsol Beton ) 30x30

1.50

M³

5,299,720.00

7,933,044.87

17 Balok ( Konsol Beton ) 40x60 bentang 11,88m

3.99

M³

5,299,720.00

21,154,786.33

13 Konsol Beton 40x60

JUMLAH IV V

1 La Lapisan dasar coating warna hitam

632.48

M²

88,432.14

55,931,964.17

2 La Lapisan Pleksicoat warna biru

287.19

M²

88,432.14

25,397,231.93

3 Lapisan Pleksicoat rool tepi area main

345.29

M²

88,432.14 JUMLAH V

VI

1,399,733,983.92

PEKERJAAN PENUTUP PENUTUP LAPISAN LAPISAN

30,534,732.24 111,863,928.33

PEKERJAAN BESI PERLENGKAPAN PERLENGKAPAN LAPANGAN LAPANGAN 1 Kawat Harmonica Lapis PVC + Rangka

2,230.58

M²

918,720.00

2,049,277,649.13

885.48

M²

14,500.00

12,839,437.38

3 Tempat duduk wasit lengkap fungsional ( tennis )

1.00

Unt

3,828,000.00

3,828,000.00

4 Nett lengkap dengan tiang penyangga ( tennis )

1.00

Set

2,296,800.00

2 Renovasi Lapangan

JUMLAH VI

2,296,800.00 2,068,241,886.51

231.9575



PEKERJAAN

: BELANJA MODAL GEDUNG DAN BANGUNAN BANGUNAN BERUPA PERENCANAAN INDOOR SPORT LAPANGAN TENNIS PENUNJANG GEDUNG TEACHER STUDY DAN TRAINING CENTRE

LOKASI

: KAMPUS UNIVERSITAS NEGERI MALANG MALANG Jl.SEMARANG NO 5 MALANG

TAHUN TAHUN ANGG ANGGAR ARAN AN

: 2011 2011

No


Volume

Sat

Harga Satuan

Jumlah

(Rp)

(Rp)

VII PEKERJAAN PENGECATAN PENGECATAN 1 Cat Besi

1,533.34

M²

42,053.00

64,481,378.81

2 Cat Dinding Luar

808.08

M²

34,568.00

27,933,709.44

3 Cat Dinding Dalam

808.08

M²

17,355.00

14,024,228.40

4 Cat Beton

790.02

M²

34,568.00

27,309,411.36

5 Ca C at Coating Pasangan Batu Teracota

142.91

M²


9,020,033.79 142,768,761.80

VIII PEKERJAAN INSTALASI INSTALASI LISTRIK 1 Lampu HPI-T 400 W (Philips) Arm. Spot Light

32.00

Bh

3,852,500.00

123,280,000.00

Type AMAR E40 (Artolite) 5.00

Unit

1,750,000.00

8,750,000.00

3 Tiang Lampu HPI-T 400 W Indoor ( penggantung )

2 Ti Tiang Lampu HPI-T 400 W Outdoor

27.00

Unit

1,150,000.00

31,050,000.00


32.00

Unit

567,750.00

18,168,000.00

5 Stop Kontak 300 VA (Panasonic)

10.00

Titik

75,000.00

750,000.00

6 Titik Instalasi Stop Kontak (NYM-Supreme)

10.00

Bh

336,000.00

3,360,000.00

7 Pasang Panel Lapangan 8 Kabel Antar Panel ( Panel Parkir ke Panel Lapangan)

1.00

Titik

4,325,000.00

4,325,000.00

130.00

Unit

267,000.00

34,710,000.00

- NYFGbY 4x25 mm2 (Supreme) 9 Pa Pasang Grounding Panel Lapangan 10 Pasang Panel Tribun 11 Kabel Antar Panel (Panel Tribun ke Panel Lapangan)

1.00

M'

806,250.00

806,250.00

1.00

Unit

4,325,000.00

4,325,000.00

15.00

Unit

510,000.00

7,650,000.00

15.00

M'

- NYY 4x4 mm2 (Supreme) 12 Pa Pasang Kabel Grounding BC 10 mm2

16,250.00 JUMLAH VIII

IX

243,750.00 237,418,000.00

PEKERJAAN PEKERJAAN BESI VARIASI VARIASI PENUTUP PENUTUP DINDING DINDING 1 Kisi-kisi baja atas ( untuk grill atas luar )

118.80

M²

780,890.00

92,769,732.00

7,326.00 48.00

Kg

15,500.00

113,553,000.00

Bh

75,000.00

4 Stifner

3,600,000.00

366.30

Kg

15,500.00

5 Kalsiplank L : 50cm

5,677,650.00

217.80

M'

96,000.00

20,908,800.00

Besi Holow 4x6 2 Besi WF 200.500 3 Ankur baut Ø 32mm

JUMLAH X X X.A

PEKERJAAN RANGKA RANGKA ATAP ATAP APORA APORA Space Frame

2,680,829,489.92

2,632.00

Kg

57,777.77

2 Connector Sheet

5,433.40

Kg

57,777.77

313,929,746.38

45,178.00

Kg

33,222.23

1,500,913,816.58

910.00

Kg

33,223.53

30,233,410.48

54,153.40

Kg

4,334.17

234,710,258.29

57,777,777.20

57,777,777.20

7,223.80

391,193,385.07

4 Supports & Angkur 5 Wet Painting 6 Transp 7 Install

1.00

Fuso

152,071,095.90

54,153.40

Kg

350.00

Bh

43,333.33

2 Dudukan Gording Skunder

2,780.00

Bh

23,111.11

64,248,896.92

3 Gording Primer PIPA Ø 3"

10,864.00

Kg

31,779.37

345,251,086.54

4 Go Gording Skunder C75.45.15.4.6

22,740.20

Kg

26,000.03

591,245,791.25

939.40

Kg

23,107.46

21,707,148.86

3,780.00

M²

169,650.00

308.00

Bh

62,400.00

19,219,198.80

1.00

Ls

104,000,000.00

104,000,000.00

Gordi ordin ng Ter Terpasa pasang ng 1 Dudukan Gording Primer

5 Trekstang Ø 10mm X.C

JUMLAH X.A

1 Ball Joint 3 Pipa STK 400

X.B X.B

236,509,182.00

JUMLAH X.B

Atap Terpasang 1 Genteng 2 Nok Prima 4 Instalasi

JUMLAH X.C

1,037,619,588.72 15,166,665.15

764,496,198.80 641,277,000.00



PEKERJAAN PEKERJAAN

: BELANJA BELANJA MODAL GEDUNG DAN BANGUNAN BANGUNAN BERUPA BERUPA PERENCANAAN INDOOR SPORT LAPANGAN TENNIS PENUNJANG GEDUNG TEACHER STUDY DAN TRAINING CENTRE

LOKASI

: KAMPUS KAMPUS UNIVERSITAS UNIVERSITAS NEGERI NEGERI MALANG MALANG Jl.SEMARANG Jl.SEMARANG NO 5 MALANG MALANG

TAHUN TAHUN ANGG ANGGAR ARAN AN

: 2011 2011

No


Volume

Sa t

Harga Satuan

Jumlah

(Rp)

(Rp) 808.08



PEKERJAAN PEKERJAAN

: BELANJA BELANJA MODAL MODAL GEDUNG GEDUNG DAN BANGUNAN BANGUNAN BERUPA BERUPA PERENCANAAN INDOOR SPORT LAPANGAN TENNIS PENUNJANG GEDUNG TEACHER STUDY DAN TRAINING CENTRE

LOKASI LOKASI

: KAMPUS KAMPUS UNIVERSITA UNIVERSITAS S NEGERI NEGERI MALANG MALANG Jl.SEMARA Jl.SEMARANG NG NO 5 MALANG MALANG


: 2011 2011

No

B. JENIS PEKERJAAN TRIBUN

I

Volume

Harga Satuan

Jumlah

PEKERJAAN PERSIAPAN 1 Pembersihan lokasi

369.60

M²

3,333.00 JUMLAH I

II

1,231,876.80 1,231,876.80

PEKER EKERJA JAA AN PASA PASANG NGA AN 1 Plesteran beton 1:5 2 Benan Benangan gan sudut sudut

8.40

M²

301.17 301.17

M'

33,540.00 11,620.00 JUMLAH III

III III

281,736.00 3,499,572.16 3,781,308.16

PEKER EKERJA JAA AN BETO BETON N 16.49

M³

4,526,651.00

74,646,937.49

2 Kol Kolom 30x3 30x30 0

3.78

M³

5,832,639.00

22,047,375.42

3 Bal Balok 30x 30x50 50

13.51

M³

5,299,720.00

71,617,766.22

4 Balo Balok k Kon Konso soll

0.88

M³

5,299,720.00

4,674,353.04

16.63

M³

1 Beton Beton Plat Plat dag dag atas atas trib tribun un

5 Plat Plat Dag Dag Ruan Ruang g VIP VIP

4,526,651.00 JUMLAH IV

IV

75,287,259.43 248,273,691.60

PEKE PEKERJ RJAA AAN N PENU PENUTU TUP P LANT LANTAI AI & DIN DINDI DING NG 1 Keramik Keramik lantai lantai tribun tribun 40x40

696.86

M²

2 Keramik plat lantai atas tribun 40x40

123.65

M²

157,983.00 157,983.00 JUMLAH V

V

110,092,665.31 19,534,060.81 129,626,726.12

PEKERJAAN BESI DAN KACA 1 Pagar Holow 4" tepi tribun atas + penutup double gybsum

262.67

M²

829,886.00

217,984,495.85

2 Pagar Holow 4" Trap tangga tepi tribun bawah

39.90

M²

649,886.00

25,930,451.40

3 Daun Jendela Almunium

28.00

Unit

862,410.00

24,147,480.00

4 Engsel Jendela Alm

28.00

Bh

35,625.00

997,500.00

5 Grendel Jendela Alm

14.00

Bh

11,875.00

166,250.00

6 Hak Angin

14.00

Bh

18,050.00

252,700.00

299.54

M'

86,500.00

25,910,556.00

7 Kusen Almunium 8 Tangga Baja + Pegangan tangga + Cat

1.00

Unt

17,500,000.00 JUMLAH VI

VII

PEKERJAAN PENGECATAN

1 Cat Dinding Dinding / Beton eksterior

394.76

M²

2 Cat Plafon Plafond d dag interi interior or

138.60

M²

34,568.00 17,355.00 JUMLAH VIII

VIII

17,500,000.00 312,889,433.25 13,645,994.54 2,405,403.00 2,405,403.00

PEKERJAAN INSTALASI LISTRIK

1 Lampu Halogen 150 W Armature Spot Light

10.00

Ttk

3,274,625.00

32,746,250.00

2 Lampu TL 1x36 W Armature Type V Shave TP (Artolite)

13.00 Ttk

321,600.00

4,180,800.00


23.00 Ttk

323,610.00

7,443,030.00 180,900.00

Type AMLC (Artolite)

4 Saklar Ganda (Panasonic)

5.00 Ttk

36,180.00

5 Stop Kontak 300 VA (Panasonic)

6.00

M'

40,200.00

241,200.00

6 Titik Instalasi Stop Kontak (NYM - Supreme)

6.00

Bh

414,060.00

2,484,360.00

7 Tes Commisioning

1.00

1,675,000.00 JUMLAH VI VIII

1,675,000.00 48,951,540.00

REKAPITULAS I RENCANA ANGGARAN BIAYA Kegiatan Pekerjaan Lokasi Tahun Anggaran


NO

URAIAN PEKERJAAN

JUMLAH HARGA

I

PEKERJAAN PERSIAPAN

Rp.

3,500,000.00

II

PEKERJAAN TANAH

Rp.

70,015,907.31

III

PEKERJAAN PASANGAN

Rp.

578,768,339.78

IV

PEKERJAAN BETON

Rp.

635,648,218.65

V

PEK. KUSEN PINTU DAN JENDELA

Rp.

33,347,551.61

VI

PEK. PENGGANTUNG DAN PENGUNCI

Rp.

22,763,657.97

VII

PEKERJAAN CAT-CATAN

Rp.

103,334,144.54

VIII

PEKERJAAN ATAP

Rp.

2,098,010,734.52

IX

PEKERJAAN INSTALASI LISTRIK

Rp.

26,901,002.50

X

PEKERJAAN SANITASI

Rp.

99,996,990.02

XI

PEKERJAAN LAIN-LAIN

Rp.

301,702,848.24

JUMLAH DIBULATKAN

Rp. Rp.

3,973,989,395.14 3,973,989,000.00

TERBILANG :

A MILYAR SEMBILAN RATUS TUJUH PULUH TIGA JUTA SEMBILAN RATUS DELAPAN PULUH SEMBILAN RIBU RUPI



RENCANA ANGGARAN BIAYA Kegiatan Pekerjaan Lokasi Tahun Anggaran

No


Uraian Pekerjaan

I

Harga Satuan (Rp)

Volume

Jumlah Harga (Rp)

1

PEKERJAAN PERSIAPAN Pembersihan lokasi

1.000

Ls

3,500,000.00 Jumlah

3,500,000.00 3,500,000.00

1 2 3 4 5

PEKERJAAN TANAH Galian tanah pondasi Urugan tanah kembali Urugan pasir bawah pondasi Urugan pasir bawah lantai Urugan sirtu dan pemadatan

271.095 108.438 24.155 20.984 451.812

M3 M3 M3 M3 M3

33,000.00 9,280.00 116,500.00 116,500.00 121,300.00 Jumlah

8,946,135.00 1,006,304.64 2,814,057.50 2,444,670.37 54,804,739.80 70,015,907.31

146.450 271.588 842.225 63.175 1684.450 126.350 719.686 324.450 1027.540 259.456 2569.250 189.525 65.560 65.560 186.973 147.225 216.880 2.400

M3 M3 M2 M2 M2 M2 M2 M2 M2 M2 M' M' M2 M2 M2 M' M2 M2

295,748.00 573,798.00 79,811.00 87,854.00 37,095.00 31,139.00 33,540.00 33,540.00 33,540.00 33,540.00 11,620.00 136,550.00 176,564.00 186,492.00 202,477.00 19,490.00 188,982.00 414,890.00 Jumlah

43,312,294.60 155,836,364.33 67,218,819.48 5,550,176.45 62,484,672.75 3,934,412.65 24,138,265.09 10,882,053.00 34,463,691.60 8,702,154.24 29,854,685.00 25,879,638.75 11,575,535.84 12,226,415.52 37,857,630.88 2,869,415.25 40,986,378.36 995,736.00 578,768,339.78

18.693 24.450 6.450 23.791 22.599 5.360 17.027 206.901

M3 M3 M3 M3 M3 M3 M3 M3

4,375,325.00 4,375,325.00 4,334,332.00 3,346,523.00 4,717,615.00 4,195,244.00 3,954,260.00 690,602.00 Jumlah

81,785,762.56 106,976,696.25 27,956,441.40 79,615,455.43 106,612,201.98 22,486,507.84 67,329,185.02 142,885,968.16 635,648,218.65

40.64 M' 36.00 Bh 10.00 Bh 2.00 Unit 7.00 Bh 25.15 M2 5.50 M2

107,549.00 413,856.00 470,540.00 941,080.00 416,000.00 138,105.00 200,917.00 Jumlah

4,370,791.36 14,898,816.00 4,705,400.00 1,882,160.00 2,912,000.00 3,473,340.75 1,105,043.50 33,347,551.61

II

III 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 IV

PEKERJAAN PASANGAN Pas. Aanstampeng Pas. Pondasi batu kali kali 1 : 6 Pas. dinding bata merah 1 : 6 Pasangan trasram 1 : 3 Plesteran dinding bata merah 1 : 6 Plesteran trasram Plesteran +acian plat beton plafond Plesteran +acian beton kolom Plesteran + acian beton tribun Plesteran + acian beton balok Benangan sudut Plintcol Water proofing coating km/wc Lantai Keramik 20/20 km/wc Dinding Keramik 20/25 Pasang list keramik dinding Pasang Keramik 40/40 interior (Roman) Pas. Granit tile 40/40 (top table-wastafel)

1 2 3 4 5 6 7 8

PEKERJAAN BETON Beton Kolom 50/70 Beton kolom tumpuan atas (kepala kolom) Beton konsol 50/60 Beton sloof 15/20 Beton kolom praktis Beton plat (meja wastafel) Beton balok latai 15/20,15/30 Rabat beton

1 2 3 4 5 6 7

PEK. KUSEN PINTU DAN JENDELA Pas. Kusen pintu, jendela aluminium 4" (Indal) Pas.bovenlight (aluminium) Pasang daun pintu Lapis multipleks Pasang pintu swing Pas. daun pintu (km/wc) PVC-p1 Pasang kaca 5mm polos Pasang kaca es 5mm

V


No

: Universitas Negeri Malang : Belanja Modal Gedung Dan Bangunan Berupa Pembangunan Tribun Penunjang Graha Cakrawala : Kampus Universitas Negeri Malang Jl. Semarang No. 05 Malang : 20 11

Uraian Pekerjaan

VI

1 2 3 4 5 6 7

PEK. PENGGANTUNG DAN PENGUNCI Handle pintu (30 cm) solid Pasang slot 2x putar Dexon Pasang grendel tanam Ex Solid Pasang engsel pintu 12cm Dexon Pas. List plafond Pas. Rangka plafond metal furing Pas. Plafond calsi board 9mm

1 2 3 4 5

PEKERJAAN CAT-CATAN Cat dinding dalam Interior Mowilex Cat plafond Cat plincol Cat Pintu Duco Cat tribun penonton weathercoat

VII

Harga Satuan (Rp)

Volume

Jumlah Harga (Rp)

4.00 2.00 2.00 30.00 126.35 44.36 44.36

Set Bh Bh Bh M' M2 M2

435,000.00 145,000.00 126,156.00 131,356.00 28,500.00 169,122.00 122,595.00 Jumlah

1,740,000.00 290,000.00 252,312.00 3,940,680.00 3,600,975.00 7,501,744.55 5,437,946.42 22,763,657.97

1,684.45 44.36 23.20 28.89 1,975.10

M2 M2 M2 M2 M2

18,371.00 18,371.00 32,010.00 32,010.00 35,394.00

30,945,030.95 814,882.45 742,632.00 924,909.74 69,906,689.40 103,334,144.54

Jumlah

RENCANA ANGGARAN BIAYA Kegiatan Pekerjaan Lokasi Tahun Anggaran VIII 1

2 3

: Universitas Negeri Malang : Belanja Modal Gedung Dan Bangunan Berupa Pembangunan Tribun Penunjang Graha Cakrawala : Kampus Universitas Negeri Malang Jl. Semarang No. 05 Malang : 20 11

PEKERJAAN ATAP Space Frame Ball joint Conector Set Pipa STK 400 Supports dan angkur Wet painting Transp Install Pipa gantungan Non SF 4" Atap Terpasang Atap Metal Profile Profile HBA 680 t=0.45 TCT, TCT, Colorbond BlueScope Steel Verge Capping ColorBondt=0.45 ColorBondt=0.45 TCT, W=600mm Capping penutup penetrasi gantungan gantungan rangka atap t=0.45mm TCT w=600mm Capping penutup tepi atap purlin t=0.45mm TCT W=600mm

1,320.00 2,196.00 17,205.00 960.00 21,681.00 1.00 21,681.00 24.00

Kg Kg Kg Kg Kg Fuso Kg

57,777.77 57,777.77 33,222.23 72,222.23 4,333.33 72,222,222.80 7,222.23 Sub total pcs 1,994,569.47 Sub total

1,790.60

m2

276,851.42

495,730,150.86

69.00 288.00

m' m'

241,109.15 241,109.15

16,636,531.63 69,439,436.35

52.00

m'

241,109.15

12,537,676.01

Sub total

4

IX

1

Gording terpasang Dudukan gording primer Dudukan gording sekunder Gording primer pipa 2.5" Gording sekunder C100 Tie Rod dia 10mm Transportasi

PEKERJAAN INSTALASI LISTRIK Sistem Penangkal Petir Streamer Viking radius 100 m + kabel Titik grounding (elektroda pentanahan) Terminal Box Accesoris Pipa GIP (Ø 3" + Ø 2") Pemasangan sistim penangkal petir dan pentanahan

76,266,659.04 126,879,987.31 571,588,432.74 69,333,338.88 93,950,906.05 72,222,222.80 156,585,125.27 1,166,826,672.09 47,869,667.35 47,869,667.35

240.00 552.00 625.00 1,590.00 587.00 1.00

1.00 1.00 2.00 1.00 1.00 3.00 1.00

Pcs Pcs M' M' M' Ls

Set Set Bh Bh Set Ls Unit

594,343,794.85

43,333.33 21,666.67 150,020.00 93,831.11 20,615.11 11,555,555.70 Sub total Jumlah Total

10,399,998.96 11,960,002.39 93,762,500.00 149,191,471.26 12,101,071.92 11,555,555.70 288,970,600.23 2,098,010,734.52

22,110,000.00 277,631.25 670,000.00 100,500.00 1,005,000.00 450,240.00

22,110,000.00 555,262.50 670,000.00 100,500.00 3,015,000.00 450,240.00

Jumlah

26,901,002.50


No


Uraian Pekerjaan

X

Harga Satuan (Rp)

Volume

Jumlah Harga (Rp)

PEKERJAAN SANITASI 1

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

XI 1 2 3 4 5

Pasang pipa PVC AW1 1/2" (Air bersih) Pasang pipa PVC D 3" (Air kotor) Pasang pipa PVC D 4" ( Kotoran ) Pasang kran 1/2" Ex SAN- EI Pasang floordrain stainlesstell Ex Toto Tempat sabun Pasang avoor bak mandi Pasang waslet shower spray.ex toto Pasang Urinoir lengkap Ex Toto Wastafel lengkap + kran,meja beton & kaca Pas. Kloset duduk ex Toto Pas. Kloset jongkok ex Toto Pasang Shower ex Toto lengkap Pasang bak mandi lapis keramik Pemipaan air distribusi Pengadaan dan pemasangan pipa GI lengkap dengan Support, klem, penanaman penanaman pipa dan material bantu lainnya. a. Pipa GI - Pipa GI Dia f 3 " - Pipa GI Dia f 2 " - Pipa GI Dia f 1 1/2 " b. Fitting-fitting pipa GI PEKERJAAN LAIN-LAIN Pasang pagar tribun penonton Pasang sika membran (tribun) dan screading Pasang silent ( delatasi tribun) Pembuatan septicktank + resapan Pembersihan akhir

269.98 89.98 95.00 17.00 8.00 8.00 8.00 2.00 4.000 4.000 2.000 5.000 2.000 7.00

M' M' M' Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh

11,542.00 28,711.00 31,133.00 222,574.00 431,312.50 75,710.00 75,710.00 1,189,652.00 4,460,772.90 756,160.00 2,604,574.00 214,339.00 1,189,652.00 4,020,000.00

3,116,109.16 2,583,415.78 2,957,635.00 3,783,758.00 3,450,500.00 605,680.00 605,680.00 2,379,304.00 17,843,091.60 3,024,640.00 5,209,148.00 1,071,695.00 2,379,304.00 28,140,000.00

45.00 47.00 61.00 1.00

M' M' M' Ls

199,392.00 123,146.00 98,516.80 2,077,002.68 Jumlah

8,972,640.00 5,787,862.00 6,009,524.80 2,077,002.68 99,996,990.02

649,886.00 80,000.00 450,000.00 10,150,000.00 3,000,000.00 Jumlah

100,628,348.24 158,008,000.00 9,616,500.00 30,450,000.00 3,000,000.00 301,702,848.24

154.840 M2 1975.100 M2 21.370 M' 3.000 Unit 1.000 Ls

RAB Graha UM Tahap V

Recommend Documents