Estimasi Biaya

RENCANA ANGGARAN BIAYA
PROGRAM : REKONSTRUKSI PASCA GEMPA

KEGIATAN : PENYUSUNAN DED REKONSTRUKSI KANTOR SKPD SUMATERA BARAT
PEKERJAAN : PAKET -6 , BADAN KETAHAN PANGAN
LOKASI : PROPINSI SUMATERA BARAT
NO U RAIAN PE K E R JAAN ANL VOLUME HARGA SATUAN
1 2 3 4 5
I. PEKERJAAN PERSIAPAN
1 Administrasi AdvisPlaning, IMB dan Perizinan Ls 1.00 Ls Rp 48,624,000.00

2 Pembersihan Lapangan/Lokasi Proyek 2 656.00 M2 Rp 8,500.00
3 Pas. Papan Bouwplank 1 128.00 M¹ Rp 46,400.00
4 Pembuatan Direksi Keet, Barak Kerja & Gudang Ls 88.00 M2 Rp 450,000.00
5 Penyedian Air Kerja Ls 1.00 Ls Rp 17,500,000.00
6 Penyedian Listrik Kerja Ls 1.00 Ls Rp 27,500,000.00
SUB TOTAL I
II. PEKERJAAN TANAH
1 Galian Tanah Keras 8 221.97 M3 Rp 51,700.00

2 Urugan Kembali 12 55.49 M3 Rp 17,200.00
3 Pemadatan Tanah 20 cm / Layer 13 981.60 M3 Rp 28,300.00
4 Urugan Tanah Bawah Lantai Tb: 50 Cm 16 981.60 M3 Rp 118,500.00
5 Urugan Pasir Bawah Lantai Tb: 15 Cm 14 981.60 M3 Rp 119,200.00
SUB TOTAL II
III. PEKERJAAN STRUKTUR
A. PEKERJAAN STRUKTUR LANTAI I

1 PEKERJAAN PONDASI
a Pas. Lantai Kerja 1:3:6 41 11.96 M3 Rp 511,700.00

b Pas. Lantai Kerja Beton 1 : 3 : 5 40 23.80 M3 Rp 529,700.00
c Pas. Lantai Beton Lap Wire Mesh Tb : 7 Cm 161 61.15 M3 Rp 1,771,300.00
d Pas. Aanstampang Batu Kali 1 : 4 18 35.64 M3 Rp 276,800.00
e Pas. Pondasi Batu Kali 1 : 4 17 73.82 M3 Rp 527,000.00
f Pas. Kolom Pondasi K-250 140 9.82 M3 Rp 4,446,300.00
g Pas. Pondasi Plat Beton K-250 155 12.56 M3 Rp 3,527,600.00
h Pas. Pondasi Tiang Panjang Dia 35 cm, K. 500,U-39. H=10 M' Ls 2,550.00 M1 Rp 430,000.00
[ Termasuk Biaya Loading Test dan Report ]
i Pas. Poer /Pilecap 140 x 140 x 40, K-250,U-39 156 50.96 M3 Rp 3,049,500.00
Pas. Poer /Pilecap 160 x 160 x 40, K-250,U-39 157 10.24 M3 Rp 3,098,300.00
j Pas. Pondasi Keliling Bangunan 17 47.25 M3 Rp 527,000.00
SUB TOTAL III- A 1

2 PEKERJAAN STRUKTUR BETON
a Pas. Sloof 15 x 20 cm. Beton K-175 136 2.88 M3 Rp 5,966,600.00

b Pas. Sloof 35 x 50 cm. Beton K-250 (Entrance) 137 5.25 M3 Rp 4,191,700.00
c Pas. Sloof 35 x 70 cm. Beton K-250 (Arah Sb. x) 138 52.03 M3 Rp 5,169,300.00
d Pas. Sloof 35 x 70 cm. Beton K-250 (Arah Sb. y) 139 72.66 M3 Rp 5,171,600.00
d Pas. Kolom 11 x 11 cm. K-175 U-24 52 173.25 M1 Rp 63,600.00

e Pas. Kolom 40 x 40 cm. Beton K-250 (Entrance) 141 5.76 M3 Rp 5,494,100.00
f Pas. Kolom 60 x 60 cm. Beton K-250,U-39 143 3.24 M3 Rp 5,441,700.00
g Pas. Kolom 40 x 60 cm. Beton K-250,U-39 144 67.71 M3 Rp 5,912,000.00
h Pas. Kolom 70 x 70 cm. Beton K-250,U-39 145 24.25 M3 Rp 5,037,200.00
i Pas. Balok 35 x 70 cm. Beton K-250U-39 146 1.58 M3 Rp 5,632,100.00

j Pas. Balok 40 x 60 cm. Beton K-250U-39 147 40.62 M3 Rp 5,476,300.00
k Pas. Balok 35 x 50 cm. Beton K-250U-39 148 54.41 M3 Rp 6,195,900.00
l Pas. Blk Anak 25 x 35 cm. Beton K-250,U-39 150 13.89 M3 Rp 5,094,300.00
m Pas. Ring Balok 14 x 20 cm. K-175 U-24 152 2.88 M3 Rp 8,542,000.00
n Pas. Listplank Beton Tebal 10 cm. Beton K-250 50 5.70 M3 Rp 4,368,400.00

o Pas. Dinding Beton T: 10 cm. U-24 (Tabung) 50 7.92 M3 Rp 4,368,400.00
p Pas. Plat Lantai Tebal 12 cm. K-250 U-39 154 90.67 M3 Rp 5,935,300.00
q Pas. Plat Tangga Beton+ Bordes K-250 U-39 158 11.25 M3 Rp 5,214,900.00
r Pas. Balok Bordes 25/35 K-250,U-39 150 2.75 M3 Rp 5,094,300.00
s Pas. Shear Wall Tb: 15 Cm K-250 U-39 159 14.49 M3 Rp 5,728,400.00
SUB TOTAL III- A 2
B. PEKERJAAN STRUKTUR LANTAI - II
a Pas. Kolom 11 x 11 cm. Beton 1 : 2 : 3 52 500.00 M1 Rp 63,600.00

b Pas. Kolom 70 x 70 cm. Beton K-250,U-39 145 19.60 M3 Rp 5,037,200.00
c Pas. Kolom 60 x 60 cm. Beton K-250,U-39 143 2.88 M3 Rp 5,441,700.00
d Pas. Kolom 40 x 60 cm. Beton K-250,U-39 144 58.08 M3 Rp 5,912,000.00
e Pas. Balok 35 x 70 cm. Beton K-250U-39 146 40.62 M3 Rp 5,632,100.00

f Pas. Balok 40 x 60 cm. Beton K-250U-39 147 40.62 M3 Rp 5,476,300.00
g Pas. Balok 35 x 50 cm. Beton K-250 U-39 148 55.61 M3 Rp 6,195,900.00
h Pas. Balok Anak 25 x 35 cm. Beton K-250,U-39 150 3.00 M3 Rp 5,094,300.00
i Pas. Balok 25 x 35 cm. Beton K-250 U-39 150 6.73 M3 Rp 5,094,300.00
j Pas. Ring Balok 14 x 20 cm. 152 1.56 M3 Rp 8,542,000.00
k Pas. Listplank Beton Tebal 10 cm.Beton K-250 U-24 50 6.53 M3 Rp 4,368,400.00
l Pas. Plat Lantai dan Dack T: 12 cm. K-250 U-39 154 86.65 M3 Rp 5,935,300.00
m Pas. Plat Tangga Beton dan Bordes . K-250 U-39 158 11.55 M3 Rp 5,214,900.00
n Pas. Balok Bordes 25/35 K-250,U-39 150 2.75 M3 Rp 5,094,300.00
o Pas. Shear Wall Tb: 15 Cm K-250 U-39 159 13.54 M3 Rp 5,728,400.00
SUB TOTAL III- B 1
C. PEKERJAAN STRUKTUR LANTAI - III
a Pas. Kolom 11 x 11 cm. K-175 U-24 52 62.50 M1 Rp 63,600.00

b Pas. Kolom 60 x 60 cm. Beton K-250 143 13.20 M3 Rp 5,441,700.00
c Pas. Kolom 40 x 60 cm. Beton K-250 144 34.32 M3 Rp 5,912,000.00
d Pas. Kolom 70 x 70 cm. Beton K-250,U-39 145 21.56 M3 Rp 5,037,200.00
f Pas. Balok 35 x 70 cm. Beton K-250,U-39 146 18.05 M3 Rp 5,632,100.00

g Pas. Balok 30 x 50 cm. Beton K-250 U-39 148 9.24 M3 Rp 6,195,900.00
h Pas. Balok 40 x 70 cm. Beton K-250 U-39 149 17.24 M3 Rp 4,812,100.00
i Pas. Balok Anak 25 x 35 cm. Beton K-250 U-39 150 10.27 M3 Rp 4,324,300.00
j Pas. Ring Balok /Kuda 25 x 40 cm. Beton K-250 151 6.27 M3 Rp 4,324,300.00
k Pas. Ring Balok 14 x 20 cm. K-175 U-24 152 3.54 M3 Rp 8,542,000.00
l Pas. Sirip Beton T: 10 Cm. K-175 U-24 50 1.98 M3 Rp 4,368,400.00
m Pas. Plat Lantai Tebal 15 cm. K-250 U-39 153 24.02 M3 Rp 6,062,300.00
n Pas. Plat Lantai Tebal 12 cm. K-250 U-39 154 26.40 M3 Rp 5,935,300.00
o Pas. Plat Lantai Tebal 10 cm. K-250 U-39 (Dak Atap) 155 6.05 M3 Rp 5,900,600.00
SUB TOTAL III- C1
IV. PEKERJAAN ARSITEKTUR

A. PEKERJAAN ARSITEKTUR LANTAI -I
1 PEKERJAAN DINDING
a Pas. Dinding Batu Bata 1 : 2 19 248.65 M2 Rp 105,200.00
b Pas. Dinding Batu Bata 1 : 4 21 783.24 M2 Rp 97,400.00
c Plesteran Dinding 1 : 2 23 497.30 M2 Rp 34,600.00
d Plesteran Dinding 1 : 4 25 1,566.48 M2 Rp 30,700.00
e Pas. Acian Dinding 32 1,857.40 M2 Rp 19,000.00
f Afwerking Bidang Beton 22 527.20 M2 Rp 40,100.00
g Pas. Profil Beton 10 cm. Ls 129.60 M2 Rp 95,000.00
h Pas. Stainless Steel Selimut Kolom Dia 70 Cm Ls 180.00 M2 Rp 450,000.00
i Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 1,020.00 M2 Rp 999,600.00
SUB TOTAL IV- A1

2 PEKERJAAN ATAP / PLAFOND
a Pas. Plafond PVC + Rangka Complete 61 641.78 M2 Rp 234,100.00
b Pas. Plafond PVC + Rangka Complete 61 115.20 M2 Rp 234,100.00
c Pas. Waterproofing Plat Dack /Membran Sheet Ls 34.56 M2 Rp 110,000.00
SUB TOTAL IV -A2

3 PEKERJAAN LANTAI
a Pas. Lantai Beton T: 7 Cm 41 40.24 M3 Rp 481,570.00
b Pas. Lantai Beton 1 : 3 : 5 Rabat Keliling 41 15.47 M3 Rp 529,700.00
c Pas. Lantai Keramik 30 x 30 cm.(Tangga) 103 28.50 M2 Rp 166,300.00
d Pas. Lantai Granit 60 x 60 cm. 104 893.69 M2 Rp 354,100.00
e Pas. Plint Type L 99 46.12 M2 Rp 372,000.00
f Pas. Floor Hardener ( R. M&E ) 106 25.92 M2 Rp 22,500.00
g Pas. Stair Noshing Granit 5 x 20 cm. Ls 604.80 M' Rp 25,000.00
h Pas. Railling Tangga /Balustrade Steinlessstell Ls 133.00 M' Rp 425,000.00
i Pek. Pot Bunga Type 1 Ls 6.00 Unit Rp 750,000.00
j Pek. Pot Bunga Type 2 Ls 2.00 Unit Rp 900,000.00
k Pek. Saluran Keliling dalam Bangunan H: 25 cm+ Penutup Grill Ls 155.00 M' Rp 235,000.00
SUB TOTAL IV -A3
4 PEKERJAAN PINTU / JENDELA

TYPE ALUMINIUM
a Pas. Kusen / Pintu Type PA.1 (Frameless) 121 4.00 Unit Rp 13,700,800.00
b Pas. Kusen / Pintu Type Pj.1 119 7.00 Unit Rp 6,639,800.00
c Pas. Kusen / Pintu Type PT-1 120 3.00 Unit Rp 4,714,800.00
d Pas. Kusen / Pintu Type PD.1 122 1.00 Unit Rp 7,098,600.00
e Pas. Kusen / Pintu Type PD.2 123 4.00 Unit Rp 8,125,600.00
f Pas. Kusen / Pintu Type P.2 124 2.00 Unit Rp 2,352,000.00
g Pas. Kusen / Pintu Type P.3 125 6.00 Unit Rp 1,507,500.00
h Pas. Kusen / Jendela Type JA.01 129 6.00 Unit Rp 2,943,200.00
i Pas. Kusen / Jendela Type JA.02 /Dinding Kaca STP-1 118 70.21 M2 Rp 1,205,100.00
j Pas. Kusen / Jendela Type JA.02 /Dinding Kaca STP-2 118 25.92 M2 Rp 1,205,100.00
k Pas. Kusen / Jendela Type JA.03 131 2.00 Unit Rp 2,673,800.00
l Pas. Kusen / Jendela Type JA.04 132 4.00 Unit Rp 4,984,400.00
m Pas. Kusen / Pintu Type P.5 (P.Besi) 126 3.00 Unit Rp 3,418,000.00
n Pas. Kusen Type BV-1 Ls 6.00 Unit Rp 250,000.00
TYPE KAYU
a Pas. Kusen / Pintu Type 34 0.57 M3 Rp 6,687,400.00
b Pas. Pintu Panel 34 7.14 M2 Rp 429,800.00
c. Pas. Pintu Teakwood 37 3.57 M2 Rp 396,100.00
d Pas. Engsel 4 " 92 12.00 Bh Rp 20,600.00
e Pas. Kunci 2 Slaag Merk Setara SES 91 2.00 Set Rp 240,200.00
SUB TOTAL IV -A4
5 PEKERJAAN PENGECATAN
a Mencat Dinding Cat Dullux Wheatersheld 109 2,850.07 M2 Rp 38,000.00
b. Mencat Bid Kayu 3 x Lapis 108 100.00 M2 Rp 32,300.00
SUB TOTAL IV -A5

6 PEKERJAAN TOILET DAN KM /WC
1 Pas. Keramik 25 x 33 Kw I 105 251.16 M2 Rp 147,500.00
2 Pas. Keramik 20 x 20 Kw I Non Polish 98 85.72 M2 Rp 134,100.00
3 Pas. Listello Uk.10 x 33 100 8.97 M2 Rp 147,000.00
4 Pas. Water Proofing Lantai & Dinding Toilet Ls 168.00 M2 Rp 110,000.00
5 Pas. Ambalan Beton 1:3:5 T: 10 Cm 40 1.20 M3 Rp 529,700.00
6 Pas. Dinding Keramik Mosaic 102 14.40 M2 Rp 121,100.00
SUB TOTAL IV -A6
B. PEKERJAAN ARSITEKTUR LANTAI - II

1 PEKERJAAN DINDING

d Plesteran Dinding 1 : 4 25 1,268.10 M2 Rp 30,700.00
e Pas. Acian Dinding 32 1,765.40 M2 Rp 19,000.00
g Pas. Meja Granit 60 x 60 cm.(Reception) Ls 11.80 M2 Rp 354,100.00
h Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 765.00 M2 Rp 999,600.00
i Pas. Stainless Steel Selimut Kolom Dia 70 Cm Ls 67.82 M2 Rp 450,000.00
j Pas. Railling Selasar Ls 24.00 M' Rp 425,000.00
SUB TOTAL IV -B1
2 PEKERJAAN PLAFOND
a Pas. Plafond PVC + Rangka Complete 61 561.60 M2 Rp 234,100.00
b Pas. Plafond PVC + Rangka Complete 61 93.60 M2 Rp 234,100.00
SUB TOTAL IV -B2
3 PEKERJAAN LANTAI
a Pas. Lantai Granit 60 x 60 cm. 104 887.69 M2 Rp 354,100.00

b Pas. Plint Type L 99 40.00 M2 Rp 372,000.00
c Pas. Lantai Keramik 30 x 30 cm. 103 150.00 M2 Rp 166,300.00
SUB TOTAL IV -B3

TYPE ALUMINIUM
a Pas. Kusen / Pintu Type PA.1 121 1.00 Unit Rp 13,700,800.00
b Pas. Kusen / Pintu Type PJ.1 119 10.00 Unit Rp 6,639,800.00
c Pas. Kusen / Pintu Type PD.1 122 1.00 Unit Rp 7,098,600.00
d Pas. Kusen / Pintu Type PD.2 123 4.00 Unit Rp 8,125,600.00
e Pas. Kusen / Pintu Type P.2 124 2.00 Unit Rp 2,352,000.00
f Pas. Kusen / Pintu Type P.3 (P.Toilet) 125 7.00 Unit Rp 1,507,500.00
h Pas. Kusen Type BV-1 Ls 16.00 Unit Rp 250,000.00
i Pas. Kusen / Jendela Type JA.04 132 2.00 Unit Rp 4,984,400.00
j Pas. Kusen / Jendela Type JA.03 133 2.00 Unit Rp 2,673,800.00
TYPE KAYU
a Pas..Kusen /Pintu Type P-6 (Shaft) Ls 4.00 M3 Rp 6,687,400.00
b Pas. Engsel 4 " 92 12.00 Bh Rp 20,600.00
c Pas. Kunci 2 Slaag Merk Setara SES 91 2.00 Set Rp 240,200.00
SUB TOTAL IV -B4

b Mencat Plafond 3 x Lapis 108 - M2 Rp 32,300.00
SUB TOTAL IV -B5

SUB TOTAL IV -B6
C. PEKERJAAN ARSITEKTUR LANTAI - III

1 PEKERJAAN DINDING

d Plesteran Dinding 1 : 4 25 297.78 M2 Rp 30,700.00
e Pas. Acian Dinding 32 636.18 M2 Rp 19,000.00
g Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 1,020.00 M2 Rp 999,600.00
SUB TOTAL IV -C1
2 PEKERJAAN LANTAI
Pas. Lantai Granit 60 x 60 cm. 104 388.09 M2 Rp 354,100.00
Pas. Plint Type L 99 125.00 M2 Rp 372,000.00
a Pas. Water Proofing Dinding & Lt Roof Tank /Membran Sheet Ls 235.00 M2 Rp 110,000.00
b Pas. Floor Hardener ( R. Pompa, Roof Tank ) 106 70.20 M2 Rp 22,500.00
SUB TOTAL IV -C2

3 PEKERJAAN PLAFOND LUAR
1 Pas. Plafond Penelux + Rangka 59 80.50 M2 Rp 482,400.00
(termasuk List Pengunci)
2 Pas. Plafond Acustic Panel uk. 60 x 120 Cm + Rangka 60 151.88 M2 Rp 169,500.00
3 Pas. Plafond PVC + Rangka Complete 61 53.16 M2 Rp 234,100.00
SUB TOTAL IV -C3
4 PEKERJAAN PINTU DAN JENDELA

a Pas. Kusen / Pintu Type PD.1 122 1.00 Unit Rp 7,098,600.00
b Pas. Kusen / Pintu Type P.2 124 2.00 Unit Rp 2,352,000.00
c Pas. Kusen / Pintu Type P.3 (P.Toilet) 125 6.00 Unit Rp 1,507,500.00
d Pas. Kusen / Jendela Type JA.03 131 4.00 Unit Rp 2,673,800.00
e Pas. Kusen / Jendela Type JA.04 132 4.00 Unit Rp 4,984,400.00
f Pas. Kusen Type BV-1 Ls 20.00 Unit Rp 250,000.00
g Pas. Kusen Dan Pintu Besi Type P-07 127 2.00 Unit Rp 5,072,000.00
h Pas. Kusen Dan Pintu Besi Type P-08 128 1.00 Unit Rp 4,904,000.00
i Pas. Panel Kisi Aluminium Type PKS-01 134 6.00 Unit Rp 2,103,000.00
SUB TOTAL IV -C4
SUB TOTAL IV -C5

SUB TOTAL IV -C6
V. PEKERJAAN MEKANIKAL & ELEKTRIKAL

A. PEK. MEKANIKAL & ELEKTRIKAL LANTAI - I
1 PEKERJAAN MEKANIKAL
a Pompa Air ( Head 21 M' ) Ls 1.00 Unit Rp 4,000,000.00
b Pas. Kabel Instalasi Pompa Air NYY 4 x 10 mm2 Ls 1.00 Lot Rp 1,000,000.00
SUB TOTAL V -A1

2 PEKERJAAN ELEKTRIKAL
a Administrasi Sambungan PLN ( BP + UJL ) 66 KVA Ls 1.00 Ls Rp 132,000,000.0
b Main Panel Distribution (MDP) 165 1.00 Bh Rp 12,223,700.0
c Sub Panel Distrubution (SDP)-AC & Comp 1.0 166 1.00 Bh Rp 8,452,400.0
d Power Panel (PP)-1 169 1.00 Bh Rp 8,259,900.0
e Pas. Kabel dr Power House ke MDP NYY 4 x 90 mm2 170 60.00 M' Rp 69,900.0
f Pas. Kabel dr MDP ke SDP NYY 4 x 25 mm2 166 48.00 M' Rp 67,200.0
g Pas. Kabel dr MDP ke PP NYY 4 x 25 mm2 171 144.00 M' Rp 67,200.0
h Pas. Instalasi Titik Lampu 167 159.00 Ttk Rp 216,700.00

i Pas. Instalasi Stop Kontak 168 24.00 Ttk Rp 211,200.00
j Pas. Lampu TL 2 x 36 Watt , Type Inbow (RMO) 174 68.00 Bh Rp 419,400.00
k Pas. Lampu Barret Ls 7.00 Bh Rp 390,000.00
l Pas. Lampu Downlight 18 Watt 172 34.00 Bh Rp 116,900.00
m Pas. Lampu Downlight 28 Watt 173 6.00 Bh Rp 171,900.00
n Pas. Stop Kontak Ac 169 4.00 Bh Rp 72,919.00
o Pas. Stop Kontak 169 4.00 Bh Rp 72,900.00
p Pas. Saklar Tunggal 170 4.00 Bh Rp 61,900.00
q Pas. Saklar Ganda 171 12.00 Bh Rp 72,900.00
r Pas. Emergency Lamp c/w Battery + Charger Ls 4.00 Titik Rp 1,100,000.00

s Lampu Exit Drain 1 muka c/w Battery & Auxiliary Ls 4.00 Titik Rp 950,000.00
t Lampu Exit Drain 2 muka c/w Battery & Auxiliary Ls 4.00 Titik Rp 1,000,000.00
u Pek. Grounding System 2 Ohm Ls 2.00 Titik Rp 5,000,000.00
v Pek. Kabel Grounding Panel BC 1 x 50 mm2 Ls 1.00 M' Rp 50,000.00
w Test Commisioning & Engineering Ls 1.00 Lot Rp 2,000,000.00
SUB TOTAL V -A2
3 PEK. FIRE FIGHTING ( HYDRANT + SPRINKLER )
a Outdoor Hydrant System Ls 2.00 Unit Rp 30,000,000.00

- Hydrant Pilar, Outdoor Hydrant Box, Pipa, Fitting,
Fire Hose, Nozle, acc.
b Siamese Conetion Ls 1.00 Unit Rp 4,000,000.00
c Pek. Pompa Hydrant Ls 1.00 Unit Rp 25,000,000.00
- Electric Fire Pump packages, cap. 750 GPM
at 85M, c/w pompa, c/w motor 75 kw,
- Jocky Electric Fire Pump, cap. 50 GPM at 90M
d Pas. Kabel Panel Hydrant NYY 4 x 50 mm2 Ls 4.00 Lot Rp 12,600,000.00
e Ground Tank Kap. 15 M3 ( 3 x 2,5 x 2 M ) Ls 1.00 Unit Rp 15,000,000.00
f Sumur Bor ( Deep Well ) Kedalaman 50 M + Geo Listrik Ls 1.00 Unit Rp 58,000,000.00
g Pompa Deep Well Kap. 20 Lt / Detik Ls 1.00 Unit Rp 25,000,000.00
h Panel Pompa Deep Well + Kabel Ls 1.00 Unit Rp 8,000,000.00
i Pek. Instalasi Fire Alarm 177 80.00 M' Rp 190,300.00

j Pek. Pemipaan Instalasi Hydrant Dia 150 MM (GIP.SCH 40) 179 75.00 M' Rp 514,200.00
k Pek. Pemipaan Instalasi Hydrant Dia 100 MM (GIP.SCH 40) 180 150.00 M' Rp 290,900.00
l Pek. Pemipaan Instalasi Hydrant Dia 50 MM (GIP.SCH 40) 181 300.00 M' Rp 140,200.00
m Pek. Pemipaan Instalasi Hydrant Dia 40 MM (GIP.SCH 40) 182 150.00 M' Rp 93,500.00
n Pek. Fiiting: Tee,Elbow dan Reduser dll Ls 1.00 Ls Rp 2,000,000.00
o Pek. Gate Valve Ø 65 Ls 2.00 Bh Rp 1,200,000.00
p Pek. Gate Valve Ø 32 Ls 2.00 Bh Rp 350,000.00
q Pas. Sprinkler Head Ls 25.00 Bh Rp 85,000.00
r Pek. FHC lengkap Gate valve,hose 30 mm Ls 1.00 Bh Rp 2,500,000.00
s Test Commisioning System Ls 1.00 Lot Rp 1,000,000.00
SUB TOTAL V -A3
4 SANITAIR & INSTALASI AIR BERSIH / AIR KOTOR

PEK. SANITAIR Dan ASSC
1 Pas. Clsoet Duduk Type M Setara TOTO 62 6.00 Unit Rp 2,870,900.00
2 Pas. Clsoet Jongkok Type CE-90 setara TOTO 63 1.00 Unit Rp 557,900.00
3 Pas. Wastafel + Kaca Hias 65 7.00 Unit Rp 1,098,800.00
4 Pas. Shower Type Setara TOTO Ls 6.00 Unit Rp 75,000.00
5 Urinoir Type Setara TOTO series M 64 3.00 Unit Rp 3,355,300.00
6 Jet Spray 66 7.00 Unit Rp 286,600.00
PEK. INSTALASI dan ASSC

a Administrasi Sambungan PDAM Ls 1.00 Ls Rp 7,000,000.00
b Ground Tank Kap. 15 M3 ( 3 x 2,5 x 2 M ) Ls 1.00 Unit Rp 15,000,000.00
c Septictank & Resapan Kap. 150 Orang Ls 3.00 Unit Rp 7,607,300.00
d Pas. Pipa GIP Ø 1" ( Ground Tank - Pompa ) 76 27.00 M' Rp 20,300.00
e Pas. Pipa GIP Ø 1" ( Pompa - Roof Tank ) 76 32.00 M' Rp 20,300.00
f Pas. Pipa PVC Ø 6" ( Shaft - Septictank ) 86 24.00 M' Rp 146,300.00
g Pas. Pipa PVC Ø 2" ( Shaft - Saluran ) 82 36.00 M' Rp 24,700.00
h Pas. Pipa PVC Ø 3/4" 79 48.00 M' Rp 11,400.00
i Pas. Pipa PVC Ø 1/2" 78 12.00 M' Rp 9,900.00
j Pas. Instalasi Air Hujan Pipa PVC Ø 6" ( Ke Saluran ) 86 72.00 M' Rp 146,300.00
k Pas. Gate Valve Ø 1" Ls 6.00 Bh Rp 350,000.00
l Pas. Kran Air 1/2" 86 7.00 Bh Rp 91,100.00
m Pas. Clean Out 2" Ls 4.00 Bh Rp 65,000.00
n Pas. Clean Out 4" Ls 4.00 Bh Rp 95,000.00
o Test Commisioning System Ls 1.00 Lot Rp 1,000,000.00
SUB TOTAL V -A4
5 INSTALASI TELP DAN CEILLING SPEAKER

TELEPHONE
1. Pas. Instalasi Telepon 175 16.00 Titik Rp 210,600.00
2. Pas. Pesawat Telepon ( Intercom ) Ls 16.00 Unit Rp 250,000.00
3. Pas. Sentral PABX ( Intercom ) Ls 1.00 Unit Rp 10,000,000.00
SOUND SYSTEM / SPEAKER

1. Pas. Instalasi Ceiling Speaker 176 16.00 Titik Rp 213,400.00
2. Pas. Speaker 3 " Merk Ls 16.00 Unit Rp 350,000.00
3. Master Control /Relay Ls 1.00 Lot Rp 2,000,000.00
SUB TOTAL V -A5
B. PEK. MEKANIKAL & ELEKTRIKAL LANTAI - II
a Sub Panel Distrubution (SDP)-AC & Comp 2.0 167 1.00 Unit Rp 7,902,400.00
b Power Panel (PP)-2 169 1.00 Unit Rp 8,259,900.00
c Pas. Kabel dr MDP ke SDP AC2 NYY 4 x 25 mm2 171 84.00 M' Rp 67,200.00
d Pas. Kabel dr MDP ke PP NYY 4 x 25 mm2 171 144.00 M' Rp 67,200.00
e Pas. Kabel dr PP ke fase NYY 3 x 25 mm2 172 120.00 M' Rp 64,400.00
f Pas. Instalasi Titik Lampu 167 153.00 Ttk Rp 216,700.00

g Pas. Instalasi Stop Kontak 168 160.00 Ttk Rp 211,200.00
h Pas. Lampu TL 2 X 36 W, Type Inbow (RMO) 174 63.00 Bh Rp 419,400.00
i Pas. Lampu Downlight 18 Watt 172 108.00 Bh Rp 116,900.00
j Pas. Lampu Downlight 28 Watt 173 35.00 Bh Rp 171,900.00
k Pas. Lampu Baret Ls 6.00 Bh Rp 250,000.00
l Pas. Stop Kontak Ac 169 12.00 Bh Rp 72,919.00
m Pas. Stop Kontak 169 8.00 Bh Rp 72,900.00
m Pas. Saklar Tunggal 170 8.00 Bh Rp 61,900.00
n Pas. Saklar Ganda 171 12.00 Bh Rp 72,900.00
o Pas. Emergency Lamp c/w Battery + Charger Ls 4.00 Titik Rp 1,100,000.00

p Lampu Exit Drain 1 muka c/w Battery & Auxiliary Ls 4.00 Titik Rp 950,000.00
q Lampu Exit Drain 2 muka c/w Battery & Auxiliary Ls 4.00 Titik Rp 1,000,000.00
r Pek. Instalasi Emergency & Exit Drain Ls 2.00 Titik Rp 175,000.00
s Pek. Kabel Grounding Panel BC 1 x 50 mm2 Ls 100.00 M' Rp 50,000.00
t Pek. Trunking Cable ( Cable Tray ) Ls 75.00 M' Rp 225,000.00
u Test Commisioning & Engineering Ls 1.00 Lot Rp 1,000,000.00
SUB TOTAL V -B1
2 PEK. FIRE FIGHTING ( HYDRANT )
a Indoor Hydrant Box Ls 2.00 Unit Rp 30,000,000.00

- Fire Hose, Nozle, Hose Rack, Hydrant Valve, Landing Valve
Pipa, Fitting, acc.
b Riser Sprinkler & Hydrant System Ls 1.00 Lot Rp 25,000,000.00
c Portable Multi Purpose Dry Chemical ( Powder 3 Kg ) Ls 4.00 Unit Rp 850,000.00
d Mobile fire extinghueser (powder type,25 kg) Ls 1.00 Unit Rp 12,000,000.00
e Pek. Instalasi Fire Alarm 177 80.00 Titik Rp 190,300.00
f Pek. Pemipaan Instalasi Hydrant Dia 150 MM (GIP.SCH 40) 179 75.00 M' Rp 514,200.00
g Pek. Pemipaan Instalasi Hydrant Dia 100 MM (GIP.SCH 40) 180 150.00 M' Rp 290,900.00
h Pek. Pemipaan Instalasi Hydrant Dia 50 MM (GIP.SCH 40) 181 225.00 M' Rp 140,200.00
i Pek. Pemipaan Instalasi Hydrant Dia 40 MM (GIP.SCH 40) 182 120.00 M' Rp 93,500.00
j Pek. Fiiting: Tee,Elbow dan Reduser dll Ls 1.00 Ls Rp 2,000,000.00
k Pek. Gate Valve Ø 65 Ls 2.00 Bh Rp 1,200,000.00
l Pek. Gate Valve Ø 32 Ls 2.00 Bh Rp 350,000.00
m Pas. Sprinkler Head Ls 25.00 Bh Rp 85,000.00
n Pek. FHC lengkap Gate valve,hose 30 mm Ls 1.00 Bh Rp 2,500,000.00
o Test Commisioning & Engineering Ls 1.00 Lot Rp 1,000,000.00
SUB TOTAL V -B2

2 Pas. Clsoet Jongkok Type CE-90 setara TOTO 63 - Unit Rp 557,900.00
5 Pas. Urinoir 64 3.00 Unit Rp 3,355,300.00
6 Jet Spary 66 7.00 Unit Rp 286,600.00
7 Pas. Clean Out 2 " Ls 3.00 Unit Rp 65,000.00

a Pas. Instalasi Air Bersih Pipa GIP Ø 1" 76 24.00 M' Rp 20,300.00
b Pas. Instalasi Air Bersih Pipa GIP Ø 3/4" 75 12.00 M' Rp 16,800.00
c Pas. Instalasi Air Bersih Pipa GIP Ø 1/2" 74 24.00 M' Rp 9,900.00
d Pas. Instalasi Air Kotor Pipa PVC Ø 2" 82 12.00 M' Rp 24,700.00
e Pas. Instalasi Air Kotor Pipa PVC Ø 4" 85 24.00 M' Rp 61,400.00
f Pas. Instalasi Air Kotor Pipa PVC Ø 6" 86 12.00 M' Rp 146,300.00
g Test Commisioning Ls 1.00 Lot Rp 1,000,000.00
SUB TOTAL V -B3

SOUND
1. Pas. Instalasi Ceiling Speaker 176 8.00 Bh Rp 213,400.00
2. Pas. Speaker 3 " Merk Ls 8.00 Ls Rp 350,000.00
3. Master Control /Relay Ls 1.00 Lot Rp 2,000,000.00
INSTALASI TELEPON
1. Pas. Instalasi Telepon 175 10.00 Titik Rp 210,600.00
2. Pas. Sentral PABX ( Intercom ) Ls 1.00 Unit Rp 10,000,000.00
3. Pas. Pesawat Telepon ( Intercom ) Ls 10.00 Unit Rp 250,000.00
SUB TOTAL V -B5
C. PEK. MEKANIKAL & ELEKTRIKAL LANTAI - III

a Sub Panel Distrubution (SDP)-AC3.0 168 1.00 Unit Rp 7,792,400.00
b Power Panel (PP)-3 169 1.00 Unit Rp 8,259,900.00
c Pas. Kabel dr MDP ke SDP NYY 4 x 25 mm2 171 72.00 M' Rp 67,200.00
d Pas. Kabel dr MDP ke PP NYY 4 x 25 mm2 171 96.00 M' Rp 67,200.00
e Pas. Kabel dr PP ke fase NYY 3 x 25 mm2 172 120.00 M' Rp 64,400.00
f Pas. Instalasi Titik Lampu 167 128.00 Ttk Rp 216,700.00

g Pas. Instalasi Stop Kontak 168 18.00 Ttk Rp 211,200.00
h Pas. Lampu TL 2 X 36 W, ( RM 300 ) 174 28.00 Ttk Rp 419,400.00
i Pas. Lampu Downlight 18 Watt 172 7.00 Bh Rp 116,900.00
j Pas. Lampu Downlight 28 Watt 173 55.00 Bh Rp 171,900.00
k Pas. Stop Kontak Ac 169 8.00 Bh Rp 72,919.00
l Pas. Stop Kontak 169 12.00 Bh Rp 72,900.00
m Pas. Saklar Tunggal 170 6.00 Bh Rp 61,900.00
n Pas. Saklar Ganda 171 12.00 Bh Rp 72,900.00
o Pas. Lamp. Halogen Pada Helipad Ls 4.00 Bh Rp 1,000,000.00
p Pas. Lamp. Sign Helipad Ls 4.00 Bh Rp 2,000,000.00
a Pas. Pompa Boster 89 1.00 Rp 2,840,700.00
b Pas. Pompa Transfer 90 2.00 Rp 1,740,700.00
c Pas. Pelampung Automatis (WLC) 88 4.00 Bh Rp 557,000.00
SUB TOTAL V -C1,2
2 INSTALASI AIR BERSIH / AIR KOTOR

SANITAIR & INSTALASI AIR BERSIH / AIR KOTOR
2 Pas. Clsoet Jongkok Type CE-90 setara TOTO 63 - Unit Rp 557,900.00
5 Pas. Urinoir 64 3.00 Unit Rp 3,355,300.00
6 Jet Spray 66 7.00 Unit Rp 286,600.00

a Pas. Instalasi Air Bersih Pipa GIP Ø 1" 76 60.00 M' Rp 20,300.00
b Pas. Instalasi Air Bersih Pipa GIP Ø 3/4" 75 60.00 M' Rp 16,800.00
c Pas. Instalasi Air Bersih Pipa GIP Ø 1/2" 74 60.00 M' Rp 9,900.00
d Pas. Gate Valve Ø 1" Ls 2.00 Bh Rp 350,000.00
e Pas. Instalasi Air Hujan Pipa PVC Ø 6" ( Roof - Ground ) 86 48.00 M' Rp 146,300.00
f Floor Drain Atap Ls 8.00 Unit Rp 57,700.00
g Pas. Roof Tank Steinlless Stell+ Asc Komplete, Kap : 12 M3 67 2.00 Unit Rp 5,884,400.00
h Test Commisioning System Ls 1.00 Lot Rp 500,000.00
SUB TOTAL V -C2
3 INSTALASI PENANGKAL PETIR

1 Penangkal Petir Sistim Faraday Ls 6.00 Ttk Rp 1,000,000.00
2 Kabel BC 1 x 50 mm2 Ls 60.00 mtr Rp 50,000.00
3 Kabel Grounding Panel BC 1 x 50 mm2 Ls 100.00 mtr Rp 50,000.00
4 Pek. Instalasi +Asc Ls 1.00 Lot Rp 7,000,000.00
SUB TOTAL V -C3

VI. PEKERJAAN ATAP DAN PELINGKUP
A.BANGUNAN UTAMA
1 Pas. Gording CNP 125.50.20.3,2 163 2,427.60 Kg Rp 20,700.00
2 Pas. Trekstang Ø 12 MM, Plat Simpul dan Las 163 606.90 Bh Rp 20,700.00
3 Pek. Atap Genteng Metal 54 349.86 M2 Rp 133,300.00
4 Pek. Rangka Atap Genteng 55 349.86 M2 Rp 58,600.00
5 Pek. Listplank 58 16.83 M2 Rp 256,200.00
6 Pek. Flashing Atap Ls 16.83 M' Rp 75,000.00
7 Pek. Lap. Aluminium Foil 57 349.86 M2 Rp 69,400.00
8 Pas. Plafond PVC + Rangka 61 67.32 M2 Rp 234,100.00
B.BANGUNAN ENTRANCE / DROP AREA

1 Pas. Struktur Rangka Baja Space Frame Ls 279.00 M2 Rp 750,000.00
2 Pas. Kolom Dia 40 K-250,U-39 142 5.02 M3 Rp 5,484,300.00
3 Pas. Koral Sikat 3 Warna 107 144.00 M2 Rp 210,300.00
4 Pas. Panel. Alluminium Composit Panel + Rangka 135 849.25 M2 Rp 999,600.00
5 Pas. List Courve Steinlles stell Penutup Composite Ls 17.05 M1 Rp 550,000.00
SUB TOTAL VI
VII. PEKERJAAN SARANA DAN PRASARANA GEDUNG

1. Rumah Genset Uk. 5 x 8 M Ls 1.00 Unit Rp 100,000,000.00
2. Genset Silent 32 Kva Ls 1.00 Unit Rp 395,500,000.00
3. Instalasi +Assc Lot 1.00 Lot Rp 35,000,000.00
SUB TOTAL VII

JUMLAH HARGA
Rp 48,624,000.00
Rp 5,576,000.00
Rp 5,939,200.00
Rp 39,600,000.00 0.219%
Rp 17,500,000.00 0.097%
Rp 27,500,000.00 0.152%
Rp 144,739,200.00 0.80% 0.00
Rp 11,475,849.00
Rp 954,428.00
Rp 27,779,280.00
Rp 116,319,600.00
Rp 117,006,720.00
Rp 273,535,877.00
Rp 6,119,932.00
Rp 12,606,860.00
Rp 108,314,995.00
Rp 9,865,152.00 265,000.00
Rp 38,903,140.00 75,000.00
Rp 43,662,666.00 408,000.00
Rp 44,306,656.00
Rp 1,096,500,000.00 Asumsi / Anl belum K-500 0.07
652,800,000.00 10.00
4.00
Rp 155,402,520.00 800,000,000.00 2.83
Rp 31,726,592.00 313,725.49
Rp 24,900,750.00 6,400,000.00
2,264,685.07
Rp 1,572,309,263.00
14,620,000.00
Rp 17,183,808.00 0.00
Rp 22,006,425.00
Rp 268,958,679.00
Rp 375,768,456.00
Rp 11,018,700.00
Rp 31,646,016.00
Rp 17,631,108.00
Rp 400,301,520.00
Rp 122,152,100.00
Rp 8,898,718.00
Rp 222,447,306.00
Rp 337,118,919.00
Rp 70,759,827.00
Rp 24,600,960.00
Rp 24,899,880.00
Rp 34,597,728.00
Rp 538,153,651.00
Rp 58,667,625.00
Rp 14,009,325.00
Rp 83,004,516.00
Rp 2,683,825,267.00
Rp 31,800,000.00
Rp 98,729,120.00
Rp 15,672,096.00
Rp 343,368,960.00
Rp 228,775,902.00
Rp 222,447,306.00
Rp 344,553,999.00
Rp 15,282,900.00
Rp 34,284,639.00
Rp 13,325,520.00
Rp 28,525,652.00
Rp 514,293,745.00
Rp 60,232,095.00
Rp 14,009,325.00
Rp 77,562,536.00
Rp 2,042,863,795.00
Rp 3,975,000.00
Rp 71,830,440.00
Rp 202,899,840.00
Rp 108,602,032.00
Rp 101,659,405.00
Rp 57,250,116.00
Rp 82,960,604.00
Rp 44,410,561.00
Rp 27,113,361.00
Rp 30,238,680.00
Rp 8,649,432.00
Rp 145,616,446.00
Rp 156,691,920.00
Rp 35,698,630.00
Rp 1,077,596,467.00
Rp 26,157,980.00
Rp 76,287,576.00
Rp 17,206,580.00
Rp 48,090,936.00
Rp 35,290,600.00
Rp 21,140,720.00
Rp 12,312,000.00
Rp 81,000,000.00
Rp 1,019,592,000.00
Rp 1,337,078,392.00
Rp 150,240,698.00
Rp 26,968,320.00
Rp 3,801,600.00
Rp 181,010,618.00
Rp 19,378,376.80
Rp 8,194,459.00
Rp 4,739,550.00
Rp 316,455,629.00
Rp 17,156,640.00
Rp 583,200.00
Rp 15,120,000.00
Rp 56,525,000.00
Rp 4,500,000.00
Rp 1,800,000.00
Rp 36,425,000.00
Rp 480,877,854.80
Rp 54,803,200.00 Lt Satu OK
Rp 46,478,600.00
Rp 14,144,400.00
Rp 7,098,600.00
Rp 32,502,400.00
Rp 4,704,000.00
Rp 9,045,000.00
Rp 17,659,200.00
Rp 84,610,071.00
Rp 31,236,192.00
Rp 5,347,600.00
Rp 19,937,600.00
Rp 10,254,000.00
Rp 1,500,000.00
Rp 3,811,818.00
Rp 3,068,772.00
Rp 1,414,077.00
Rp 247,200.00
Rp 480,400.00
Rp 348,343,130.00
Rp 108,302,660.00
Rp 3,230,000.00
Rp 111,532,660.00
Rp 37,046,100.00
Rp 11,495,052.00
Rp 1,318,590.00
Rp 18,480,000.00
Rp 635,640.00
Rp 1,743,840.00
Rp 70,719,222.00
Rp 26,157,980.00
Rp 61,756,470.00
Rp 17,206,580.00
Rp 38,930,670.00
Rp 33,542,600.00
Rp 21,140,720.00
Rp 4,178,380.00
Rp 764,694,000.00
Rp 30,519,000.00
Rp 10,200,000.00
Rp 1,008,326,400.00
Rp 131,470,560.00 Pas. Plafond Acustic Panel uk. 60 x 120 Cm + Rangka

Rp 21,911,760.00
Rp 153,382,320.00
Rp 314,331,029.00
Rp 14,880,000.00
Rp 24,945,000.00
Rp 354,156,029.00
Rp 66,398,000.00
Rp 7,098,600.00
Rp 32,502,400.00
Rp 4,704,000.00
Rp 10,552,500.00
Rp 4,000,000.00
Rp 9,968,800.00
Rp 5,347,600.00
Rp 26,749,600.00
Rp 247,200.00
Rp 480,400.00
Rp 168,049,100.00
Rp 87,118,800.00
Tidak Dikerjakan
Rp 87,118,800.00
Rp 37,046,100.00
Rp 11,495,052.00
Rp 1,318,590.00
Rp 1,320,000.00
Rp 635,640.00
Rp 1,743,840.00
Rp 53,559,222.00
Rp 17,799,840.00
Rp 14,501,886.00
Rp 11,708,640.00
Rp 9,141,846.00
Rp 12,087,420.00
Rp 15,855,540.00
Rp 1,019,592,000.00
Rp 1,100,687,172.00
Rp 137,422,669.00
Rp 46,500,000.00
Rp 25,850,000.00
Rp 1,579,500.00
Rp 211,352,169.00
Rp 38,833,200.00
Rp 25,742,812.50
Rp 12,443,878.13
Rp 64,576,012.50
Rp 7,098,600.00
Rp 4,704,000.00
Rp 9,045,000.00
Rp 10,695,200.00
Rp 19,937,600.00
Rp 5,000,000.00
Rp 10,144,000.00
Rp 4,904,000.00
Rp 12,618,000.00
Rp 84,146,400.00
Rp 39,200,040.00
Rp 39,200,040.00
Rp 24,558,750.00
Rp 7,965,540.00
Rp 2,778,300.00
Rp 635,640.00
Rp 1,743,840.00
Rp 11,880,000.00
Rp 49,562,070.00
Rp 4,000,000.00
Rp 1,000,000.00
Rp 5,000,000.00
Rp 132,000,000.00 132,000,000.00
Rp 12,223,700.00
Rp 8,452,400.00
Rp 8,259,900.00
Rp 4,194,000.00
Rp 3,225,600.00
Rp 9,676,800.00
Rp 34,455,300.00 2,000.00
Rp 5,068,800.00
Rp 28,519,200.00
Rp 2,730,000.00
Rp 3,974,600.00
Rp 1,031,400.00
Rp 291,676.00
Rp 291,600.00
Rp 247,600.00
Rp 874,800.00
Rp 4,400,000.00
Rp 3,800,000.00
Rp 4,000,000.00
Rp 10,000,000.00
Rp 50,000.00
Rp 2,000,000.00
Rp 279,767,376.00
Rp 60,000,000.00
Rp 4,000,000.00
Rp 25,000,000.00
Rp 50,400,000.00
Rp 15,000,000.00
Rp 58,000,000.00
Rp 25,000,000.00
Rp 8,000,000.00
Rp 15,224,000.00
Rp 38,565,000.00
Rp 43,635,000.00
Rp 42,060,000.00
Rp 14,025,000.00
Rp 2,000,000.00
Rp 2,400,000.00
Rp 700,000.00
Rp 2,125,000.00
Rp 2,500,000.00
Rp 1,000,000.00
Rp 409,634,000.00
Rp 17,225,400.00
Rp 557,900.00
Rp 7,691,600.00
Rp 450,000.00
Rp 10,065,900.00
Rp 2,006,200.00
Rp 7,000,000.00
Rp 15,000,000.00
Rp 22,821,900.00
Rp 548,100.00
Rp 649,600.00
Rp 3,511,200.00
Rp 889,200.00
Rp 547,200.00
Rp 118,800.00
Rp 10,533,600.00
Rp 2,100,000.00
Rp 637,700.00
Rp 260,000.00
Rp 380,000.00
Rp 1,000,000.00
Rp 103,994,300.00
Rp 3,369,600.00
Rp 4,000,000.00
Rp 10,000,000.00
Rp 3,414,400.00
Rp 5,600,000.00
Rp 2,000,000.00
Rp 28,384,000.00
Rp 7,902,400.00
Rp 8,259,900.00
Rp 5,644,800.00
Rp 9,676,800.00
Rp 7,728,000.00
Rp 33,155,100.00
Rp 33,792,000.00
Rp 26,422,200.00
Rp 12,625,200.00
Rp 6,016,500.00
Rp 1,500,000.00
Rp 875,028.00
Rp 583,200.00
Rp 495,200.00
Rp 874,800.00
Rp 4,400,000.00
Rp 3,800,000.00
Rp 4,000,000.00
Rp 350,000.00
Rp 5,000,000.00
Rp 16,875,000.00
Rp 1,000,000.00
Rp 190,976,128.00
Rp 60,000,000.00
Tidak Dikejrkan
Rp 3,400,000.00
Rp 12,000,000.00
Rp 15,224,000.00
Rp 38,565,000.00
Rp 43,635,000.00
Rp 31,545,000.00
Rp 11,220,000.00
Rp 2,000,000.00
Rp 2,400,000.00
Rp 700,000.00
Rp 2,125,000.00
Rp 2,500,000.00
Rp 1,000,000.00
Rp 226,314,000.00
Rp 20,096,300.00
Tidak Dikejrkan
Rp 7,691,600.00
Rp 525,000.00
Rp 10,065,900.00
Rp 2,006,200.00
Rp 195,000.00
Rp 285,000.00
Rp 487,200.00
Rp 201,600.00
Rp 237,600.00
Rp 296,400.00
Rp 1,473,600.00
Rp 1,755,600.00
Rp 1,000,000.00
Rp 46,317,000.00
Rp 1,707,200.00
Rp 2,800,000.00
Rp 2,000,000.00
Rp 2,106,000.00
Rp 10,000,000.00
Rp 2,500,000.00
Rp 21,113,200.00
Rp 7,792,400.00
Rp 8,259,900.00
Rp 4,838,400.00
Rp 6,451,200.00
Rp 7,728,000.00
Rp 27,737,600.00
Rp 3,801,600.00
Rp 11,743,200.00
Rp 818,300.00
Rp 9,454,500.00
Rp 583,352.00
Rp 874,800.00
Rp 371,400.00
Rp 874,800.00
Rp 4,000,000.00
Rp 8,000,000.00
Rp 2,840,700.00
Rp 3,481,400.00
Rp 2,228,000.00
Rp 111,879,552.00
Rp 20,096,300.00
Tidak Dikejrkan
Rp 7,691,600.00
Rp 525,000.00
Rp 10,065,900.00
Rp 2,006,200.00
Rp 195,000.00
Rp 285,000.00
Rp 1,218,000.00
Rp 1,008,000.00
Rp 594,000.00
Rp 700,000.00
Rp 7,022,400.00
Rp 461,600.00
Rp 11,768,800.00
Rp 500,000.00
Rp 23,272,800.00
Rp 6,000,000.00
Rp 3,000,000.00
Rp 5,000,000.00
Rp 7,000,000.00
Rp 21,000,000.00
Rp 50,251,320.00
Rp 12,562,830.00
Rp 46,636,338.00
Rp 20,501,796.00
Rp 4,311,846.00
Rp 1,262,250.00
Rp 24,280,284.00
Rp 15,759,612.00
Rp 209,250,000.00
Rp 27,531,186.00
Rp 30,283,200.00
Rp 848,910,300.00
Rp 9,377,500.00
Rp 1,300,918,462.00
Rp 100,000,000.00
Rp 395,500,000.00
Rp 35,000,000.00
Rp 530,500,000.00
1600
REKAPITULASI RENCANA ANGGARAN BIAYA
NO. URAIAN P E K E R JAAN BOBOT

(%)
1 2 3
I. PEKERJAAN PERSIAPAN 0.88
II. PEKERJAAN TANAH 1.66

1 PEKERJAAN PONDASI 9.55
2 PEKERJAAN STRUKTUR BETON 16.30



1 PEKERJAAN DINDING 8.12
2 PEKERJAAN ATAP / PLAFOND 1.10
3 PEKERJAAN LANTAI 2.92
4 PEKERJAAN PINTU / JENDELA 2.12
5 PEKERJAAN PENGECATAN 0.68
6 PEKERJAAN TOILET DAN KM /WC 0.43

2 PEKERJAAN PLAFOND 0.93

3 PEKERJAAN PLAFOND LUAR 0.39
4 PEKERJAAN PINTU DAN JENDELA 0.51

1 PEKERJAAN MEKANIKAL 0.03
2 PEKERJAAN ELEKTRIKAL 1.70
3 PEK. FIRE FIGHTING ( HYDRANT + SPRINKLER ) 2.49
4 SANITAIR & INSTALASI AIR BERSIH / AIR KOTOR 0.63
5 INSTALASI TELP DAN CEILLING SPEAKER 0.17

2 PEK. FIRE FIGHTING ( HYDRANT ) 1.37

2 INSTALASI AIR BERSIH / AIR KOTOR 0.14
3 INSTALASI PENANGKAL PETIR 0.13
VI. PEKERJAAN ATAP DAN PELINGKUP 7.90
A J U M LAH TOTAL 100.00

B PPn ( 10 % ) 10.00%
C JUMLAH ( A + B )
D DIBULATKAN
#NAME?
E TERBILANG : #NAME?
Disetujui Oleh : Diperiksa Oleh
KABID PU CIPTA KARYA KABID PERENCANAAN
DAN PENGAWASAN
KPA
WELDA YUSAR,ST DEFRIAL,ST

NIP.19720810 1999 03 2008 NIP.19561206 1981 03 1009
Disetujui Oleh :
PPTK
EMRIZAL, ST
NIP.19581110 198503 1 003
ANGGARAN BIAYA
D SUMATERA BARAT
JUM LAH KETERANGAN

( Rp.)
4 5
144,739,200.00 0.88 144,739,200.00
273,535,877.00 2.54 1.66 273,535,877.00
1,572,309,263.00
2,683,825,267.00 25.85 4,256,134,530.00
2,042,863,795.00 12.41 2,042,863,795.00
1,077,596,467.00
6.54 1,077,596,467.00
1,337,078,392.00
181,010,618.00
480,877,854.80
348,343,130.00
111,532,660.00
70,719,222.00 15.36 2,529,561,876.80
1,008,326,400.00
153,382,320.00
354,156,029.00
168,049,100.00
87,118,800.00
53,559,222.00 11.08 1,824,591,871.00
1,100,687,172.00
211,352,169.00 34.41
64,576,012.50
84,146,400.00
39,200,040.00
49,562,070.00 9.41 1,549,523,863.50
5,000,000.00
279,767,376.00
409,634,000.00
103,994,300.00
28,384,000.00 5.02 826,779,676.00
190,976,128.00
226,314,000.00
46,317,000.00
21,113,200.00 2.94 484,720,328.00
111,879,552.00
23,272,800.00
21,000,000.00 8.91 0.95 156,152,352.00
1,300,918,462.00 7.90 1,300,918,462.00
0.00 0.00
16,467,118,298.30 100.00 16,467,118,298.30

1,646,711,829.83 REAL 7,167,549.07
18,113,830,128.13 ESTM 7,122,507.12
18,113,830,000.00 PAGU DANA 18,000,000,000
#NAME? REALISASI 18,113,830,000

SELISIH (113,830,000)
17,690,400,000
Padang, 22 September 2010
Dibuat Oleh :
KONSULTAN PERENCANA
PT. SYNTAC PRATAMA
IR. ELFIDA AGUS,MT.Ars IAI

Direktris
Diketahui Oleh :
KPA
IR. FIRMAN DALIL ,MTP

NIP.19580930 1986031 1 011
7,794,869,869.00
2527.2
3,084,390 43.3%
13,698,547,480.30
2527.2 2169.12
AMB ATAS 7,000,000

17,690,400,000
2527.2
REKAPITULASI RENCANA ANGGARAN BIAYA
NO. URAIAN P E K E R JAAN BOBOT

(%)
1 2 3
I. PEKERJAAN PERSIAPAN 0.88
II. PEKERJAAN TANAH 1.66

1 PEKERJAAN PONDASI 9.55



2 PEKERJAAN ATAP / PLAFOND 1.10
2 PEKERJAAN PLAFOND 0.93

3 PEKERJAAN PLAFOND LUAR 0.39
4 PEKERJAAN PINTU DAN JENDELA 0.51

1 PEKERJAAN MEKANIKAL 0.03
3 PEK. FIRE FIGHTING ( HYDRANT + SPRINKLER ) 2.49

2 PEK. FIRE FIGHTING ( HYDRANT ) 1.37

2 INSTALASI AIR BERSIH / AIR KOTOR 0.14
3 INSTALASI PENANGKAL PETIR 0.13
VI. PEKERJAAN ATAP DAN PELINGKUP 7.90
A J U M LAH TOTAL 100.00

B PPn ( 10 % ) 10.00%
C JUMLAH ( A + B )
D DIBULATKAN
#NAME?
E TERBILANG : #NAME?
Disetujui Oleh : Diperiksa Oleh

KABID PU CIPTA KARYA KABID PERENCANAAN
DAN PENGAWASAN
KPA
WELDA YUSAR,ST DEFRIAL,ST

NIP.19720810 1999 03 2008 NIP.19561206 1981 03 1009
Disetujui Oleh :
PPTK
EMRIZAL, ST
NIP.19581110 198503 1 003
ANGGARAN BIAYA
D SUMATERA BARAT
JUM LAH KETERANGAN

( Rp.)
4 5
144,739,200.00 0.88 144,739,200.00
273,535,877.00 2.54 1.66 273,535,877.00
1,572,309,263.00
2,683,825,267.00 25.85 4,256,134,530.00
2,042,863,795.00 12.41 2,042,863,795.00
1,077,596,467.00
6.54 1,077,596,467.00
1,337,078,392.00
181,010,618.00
480,877,854.80
348,343,130.00
111,532,660.00
70,719,222.00 15.36 2,529,561,876.80
1,008,326,400.00
153,382,320.00
354,156,029.00
168,049,100.00
87,118,800.00
53,559,222.00 11.08 1,824,591,871.00
1,100,687,172.00
211,352,169.00 34.41
64,576,012.50
84,146,400.00
39,200,040.00
49,562,070.00 9.41 1,549,523,863.50
5,000,000.00
279,767,376.00
409,634,000.00
103,994,300.00
28,384,000.00 5.02 826,779,676.00
190,976,128.00
226,314,000.00
46,317,000.00
21,113,200.00 2.94 484,720,328.00
111,879,552.00
23,272,800.00
21,000,000.00 8.91 0.95 156,152,352.00
1,300,918,462.00 7.90 1,300,918,462.00
0.00 0.00
16,467,118,298.30 100.00 16,467,118,298.30

1,646,711,829.83 REAL 7,167,549.07
18,113,830,128.13 ESTM 7,122,507.12
18,113,830,000.00 PAGU DANA 18,000,000,000
#NAME? REALISASI 18,113,830,000

SELISIH (113,830,000)
17,690,400,000
Padang, 22 September 2010
Dibuat Oleh :
KONSULTAN PERENCANA
PT. SYNTAC PRATAMA
IR. ELFIDA AGUS,MT.Ars IAI

Direktris
Diketahui Oleh :
KPA
IR. FIRMAN DALIL ,MTP

NIP.19580930 1986031 1 011
7,794,869,869.00
2527.2
3,084,390 43.3%
13,698,547,480.30
2527.2 2169.12
AMB ATAS 7,000,000

17,690,400,000
2527.2
NO U RAIAN PE K E R JAAN ANL VOLUME
1 2 3 4
1 Administrasi AdvisPlaning, IMB dan Perizinan Ls 1.00 Ls

2 Pembersihan Lapangan/Lokasi Proyek 2 656.00 M2
3 Pas. Papan Bouwplank 1 128.00 M¹
4 Pembuatan Direksi Keet, Barak Kerja & Gudang Ls 88.00 M2
5 Penyedian Air Kerja Ls 1.00 Ls
6 Penyedian Listrik Kerja Ls 1.00 Ls
SUB TOTAL I
II. PEKERJAAN TANAH
1 Galian Tanah Keras 8 221.97 M3

2 Urugan Kembali 12 55.49 M3
3 Pemadatan Tanah 20 cm / Layer 13 981.60 M3
4 Urugan Tanah Bawah Lantai Tb: 50 Cm 16 981.60 M3
5 Urugan Pasir Bawah Lantai Tb: 15 Cm 14 981.60 M3
SUB TOTAL II

1 PEKERJAAN PONDASI
a Pas. Lantai Kerja 1:3:6 41 11.96 M3

b Pas. Lantai Kerja Beton 1 : 3 : 5 40 23.80 M3
c Pas. Lantai Beton Lap Wire Mesh Tb : 7 Cm 161 61.15 M3
d Pas. Aanstampang Batu Kali 1 : 4 18 35.64 M3
e Pas. Pondasi Batu Kali 1 : 4 17 73.82 M3
f Pas. Kolom Pondasi K-250 140 9.82 M3
g Pas. Pondasi Plat Beton K-250 155 12.56 M3
h Pas. Pondasi Tiang Panjang Dia 35 cm, K. 500,U-39. H=10 M' Ls 2,550.00 M1
i Pas. Poer /Pilecap 140 x 140 x 40, K-250,U-39 156 50.96 M3

Pas. Poer /Pilecap 160 x 160 x 40, K-250,U-39 157 10.24 M3
j Pas. Pondasi Keliling Bangunan 17 47.25 M3
SUB TOTAL III- A 1

a Pas. Sloof 15 x 20 cm. Beton K-175 136 2.88 M3

b Pas. Sloof 35 x 50 cm. Beton K-250 (Entrance) 137 5.25 M3
c Pas. Sloof 35 x 70 cm. Beton K-250 (Arah Sb. x) 138 52.03 M3
d Pas. Sloof 35 x 70 cm. Beton K-250 (Arah Sb. y) 139 72.66 M3
d Pas. Kolom 11 x 11 cm. K-175 U-24 52 173.25 M1

e Pas. Kolom 40 x 40 cm. Beton K-250 (Entrance) 141 5.76 M3
f Pas. Kolom 60 x 60 cm. Beton K-250,U-39 143 3.24 M3
g Pas. Kolom 40 x 60 cm. Beton K-250,U-39 144 67.71 M3
h Pas. Kolom 70 x 70 cm. Beton K-250,U-39 145 24.25 M3
i Pas. Balok 35 x 70 cm. Beton K-250U-39 146 1.58 M3

j Pas. Balok 40 x 60 cm. Beton K-250U-39 147 40.62 M3
k Pas. Balok 35 x 50 cm. Beton K-250U-39 148 54.41 M3
l Pas. Blk Anak 25 x 35 cm. Beton K-250,U-39 150 13.89 M3
m Pas. Ring Balok 14 x 20 cm. K-175 U-24 152 2.88 M3
n Pas. Listplank Beton Tebal 10 cm. Beton K-250 50 5.70 M3

o Pas. Dinding Beton T: 10 cm. U-24 (Tabung) 50 7.92 M3
p Pas. Plat Lantai Tebal 12 cm. K-250 U-39 154 90.67 M3
q Pas. Plat Tangga Beton+ Bordes K-250 U-39 158 11.25 M3
r Pas. Balok Bordes 25/35 K-250,U-39 150 2.75 M3
s Pas. Shear Wall Tb: 15 Cm K-250 U-39 159 14.49 M3
SUB TOTAL III- A 2
a Pas. Kolom 11 x 11 cm. Beton 1 : 2 : 3 52 500.00 M1

b Pas. Kolom 70 x 70 cm. Beton K-250,U-39 145 19.60 M3
c Pas. Kolom 60 x 60 cm. Beton K-250,U-39 143 2.88 M3
d Pas. Kolom 40 x 60 cm. Beton K-250,U-39 144 58.08 M3
e Pas. Balok 35 x 70 cm. Beton K-250U-39 146 40.62 M3

f Pas. Balok 40 x 60 cm. Beton K-250U-39 147 40.62 M3
g Pas. Balok 35 x 50 cm. Beton K-250 U-39 148 55.61 M3
h Pas. Balok Anak 25 x 35 cm. Beton K-250,U-39 150 3.00 M3
i Pas. Balok 25 x 35 cm. Beton K-250 U-39 150 6.73 M3
j Pas. Ring Balok 14 x 20 cm. 152 1.56 M3
k Pas. Listplank Beton Tebal 10 cm.Beton K-250 U-24 50 6.53 M3

l Pas. Plat Lantai dan Dack T: 12 cm. K-250 U-39 154 86.65 M3
m Pas. Plat Tangga Beton dan Bordes . K-250 U-39 158 11.55 M3
n Pas. Balok Bordes 25/35 K-250,U-39 150 2.75 M3
o Pas. Shear Wall Tb: 15 Cm K-250 U-39 159 13.54 M3
SUB TOTAL III- B 1
a Pas. Kolom 11 x 11 cm. K-175 U-24 52 62.50 M1

b Pas. Kolom 60 x 60 cm. Beton K-250 143 13.20 M3
c Pas. Kolom 40 x 60 cm. Beton K-250 144 34.32 M3
f Pas. Balok 35 x 70 cm. Beton K-250,U-39 146 18.05 M3

h Pas. Balok 40 x 70 cm. Beton K-250 U-39 149 17.24 M3
i Pas. Balok Anak 25 x 35 cm. Beton K-250 U-39 150 10.27 M3
j Pas. Ring Balok /Kuda 25 x 40 cm. Beton K-250 151 6.27 M3
k Pas. Ring Balok 14 x 20 cm. K-175 U-24 152 3.54 M3
l Pas. Sirip Beton T: 10 Cm. K-175 U-24 50 1.98 M3
m Pas. Plat Lantai Tebal 15 cm. K-250 U-39 153 24.02 M3

n Pas. Plat Lantai Tebal 12 cm. K-250 U-39 154 26.40 M3
o Pas. Plat Lantai Tebal 10 cm. K-250 U-39 (Dak Atap) 155 6.05 M3
SUB TOTAL III- C1

1 PEKERJAAN DINDING
a Pas. Dinding Batu Bata 1 : 2 19 248.65 M2
b Pas. Dinding Batu Bata 1 : 4 21 783.24 M2
c Plesteran Dinding 1 : 2 23 497.30 M2
d Plesteran Dinding 1 : 4 25 1,566.48 M2
e Pas. Acian Dinding 32 1,857.40 M2
f Afwerking Bidang Beton 22 527.20 M2
g Pas. Profil Beton 10 cm. Ls 129.60 M2
h Pas. Stainless Steel Selimut Kolom Dia 70 Cm Ls 180.00 M2
i Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 1,020.00 M2
SUB TOTAL IV- A1

a Pas. Plafond PVC + Rangka Complete 61 641.78 M2
b Pas. Plafond PVC + Rangka Complete 61 115.20 M2
c Pas. Waterproofing Plat Dack /Membran Sheet Ls 34.56 M2
SUB TOTAL IV -A2

3 PEKERJAAN LANTAI
a Pas. Lantai Beton T: 7 Cm 41 40.24 M3
b Pas. Lantai Beton 1 : 3 : 5 Rabat Keliling 41 15.47 M3
c Pas. Lantai Keramik 30 x 30 cm.(Tangga) 103 28.50 M2
d Pas. Lantai Granit 60 x 60 cm. 104 893.69 M2
e Pas. Plint Type L 99 46.12 M2
f Pas. Floor Hardener ( R. M&E ) 106 25.92 M2
g Pas. Stair Noshing Granit 5 x 20 cm. Ls 604.80 M'
h Pas. Railling Tangga /Balustrade Steinlessstell Ls 133.00 M'
i Pek. Pot Bunga Type 1 Ls 6.00 Unit
j Pek. Pot Bunga Type 2 Ls 2.00 Unit
k Pek. Saluran Keliling dalam Bangunan H: 25 cm+ Penutup Grill Ls 155.00 M'
SUB TOTAL IV -A3

TYPE ALUMINIUM
a Pas. Kusen / Pintu Type PA.1 (Frameless) 121 4.00 Unit
b Pas. Kusen / Pintu Type Pj.1 119 7.00 Unit
c Pas. Kusen / Pintu Type PT-1 120 3.00 Unit
d Pas. Kusen / Pintu Type PD.1 122 1.00 Unit
e Pas. Kusen / Pintu Type PD.2 123 4.00 Unit
f Pas. Kusen / Pintu Type P.2 124 2.00 Unit
g Pas. Kusen / Pintu Type P.3 125 6.00 Unit
h Pas. Kusen / Jendela Type JA.01 129 6.00 Unit
i Pas. Kusen / Jendela Type JA.02 /Dinding Kaca STP-1 118 70.21 M2
j Pas. Kusen / Jendela Type JA.02 /Dinding Kaca STP-2 118 25.92 M2
k Pas. Kusen / Jendela Type JA.03 131 2.00 Unit
l Pas. Kusen / Jendela Type JA.04 132 4.00 Unit
m Pas. Kusen / Pintu Type P.5 (P.Besi) 126 3.00 Unit
n Pas. Kusen Type BV-1 Ls 6.00 Unit
TYPE KAYU
a Pas. Kusen / Pintu Type 34 0.57 M3
b Pas. Pintu Panel 34 7.14 M2
c. Pas. Pintu Teakwood 37 3.57 M2
d Pas. Engsel 4 " 92 12.00 Bh
e Pas. Kunci 2 Slaag Merk Setara SES 91 2.00 Set
SUB TOTAL IV -A4
a Mencat Dinding Cat Dullux Wheatersheld 109 2,850.07 M2
b. Mencat Bid Kayu 3 x Lapis 108 100.00 M2
SUB TOTAL IV -A5
1 Pas. Keramik 25 x 33 Kw I 105 251.16 M2
2 Pas. Keramik 20 x 20 Kw I Non Polish 98 85.72 M2
3 Pas. Listello Uk.10 x 33 100 8.97 M2
4 Pas. Water Proofing Lantai & Dinding Toilet Ls 168.00 M2
5 Pas. Ambalan Beton 1:3:5 T: 10 Cm 40 1.20 M3
6 Pas. Dinding Keramik Mosaic 102 14.40 M2
SUB TOTAL IV -A6

1 PEKERJAAN DINDING

g Pas. Meja Granit 60 x 60 cm.(Reception) Ls 11.80 M2
h Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 765.00 M2
i Pas. Stainless Steel Selimut Kolom Dia 70 Cm Ls 67.82 M2
j Pas. Railling Selasar Ls 24.00 M'
SUB TOTAL IV -B1
2 PEKERJAAN PLAFOND
SUB TOTAL IV -B2
3 PEKERJAAN LANTAI
a Pas. Lantai Granit 60 x 60 cm. 104 887.69 M2

b Pas. Plint Type L 99 40.00 M2
c Pas. Lantai Keramik 30 x 30 cm. 103 150.00 M2
SUB TOTAL IV -B3

TYPE ALUMINIUM
a Pas. Kusen / Pintu Type PA.1 121 1.00 Unit
b Pas. Kusen / Pintu Type PJ.1 119 10.00 Unit
c Pas. Kusen / Pintu Type PD.1 122 1.00 Unit
e Pas. Kusen / Pintu Type P.2 124 2.00 Unit
f Pas. Kusen / Pintu Type P.3 (P.Toilet) 125 7.00 Unit
h Pas. Kusen Type BV-1 Ls 16.00 Unit
i Pas. Kusen / Jendela Type JA.04 132 2.00 Unit
j Pas. Kusen / Jendela Type JA.03 133 2.00 Unit
TYPE KAYU
a Pas..Kusen /Pintu Type P-6 (Shaft) Ls 4.00 M3
b Pas. Engsel 4 " 92 12.00 Bh
c Pas. Kunci 2 Slaag Merk Setara SES 91 2.00 Set
SUB TOTAL IV -B4

b Mencat Plafond 3 x Lapis 108 - M2
SUB TOTAL IV -B5

SUB TOTAL IV -B6

1 PEKERJAAN DINDING
d Plesteran Dinding 1 : 4 25 297.78 M2
e Pas. Acian Dinding 32 636.18 M2
g Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 1,020.00 M2
SUB TOTAL IV -C1
2 PEKERJAAN LANTAI
Pas. Lantai Granit 60 x 60 cm. 104 388.09 M2
Pas. Plint Type L 99 125.00 M2
a Pas. Water Proofing Dinding & Lt Roof Tank /Membran Sheet Ls 235.00 M2
b Pas. Floor Hardener ( R. Pompa, Roof Tank ) 106 70.20 M2
SUB TOTAL IV -C2

1 Pas. Plafond Penelux + Rangka 59 80.50 M2
2 Pas. Plafond Acustic Panel uk. 60 x 120 Cm + Rangka 60 151.88 M2
3 Pas. Plafond PVC + Rangka Complete 61 53.16 M2
SUB TOTAL IV -C3

a Pas. Kusen / Pintu Type PD.1 122 1.00 Unit
b Pas. Kusen / Pintu Type P.2 124 2.00 Unit
c Pas. Kusen / Pintu Type P.3 (P.Toilet) 125 6.00 Unit
d Pas. Kusen / Jendela Type JA.03 131 4.00 Unit
e Pas. Kusen / Jendela Type JA.04 132 4.00 Unit
f Pas. Kusen Type BV-1 Ls 20.00 Unit
g Pas. Kusen Dan Pintu Besi Type P-07 127 2.00 Unit
h Pas. Kusen Dan Pintu Besi Type P-08 128 1.00 Unit
i Pas. Panel Kisi Aluminium Type PKS-01 134 6.00 Unit
SUB TOTAL IV -C4
SUB TOTAL IV -C5

SUB TOTAL IV -C6

a Pompa Air ( Head 21 M' ) Ls 1.00 Unit
b Pas. Kabel Instalasi Pompa Air NYY 4 x 10 mm2 Ls 1.00 Lot
SUB TOTAL V -A1
a Administrasi Sambungan PLN ( BP + UJL ) 66 KVA Ls 1.00 Ls
b Main Panel Distribution (MDP) 165 1.00 Bh
c Sub Panel Distrubution (SDP)-AC & Comp 1.0 166 1.00 Bh
d Power Panel (PP)-1 169 1.00 Bh
e Pas. Kabel dr Power House ke MDP NYY 4 x 90 mm2 170 60.00 M'
f Pas. Kabel dr MDP ke SDP NYY 4 x 25 mm2 166 48.00 M'
g Pas. Kabel dr MDP ke PP NYY 4 x 25 mm2 171 144.00 M'
h Pas. Instalasi Titik Lampu 167 159.00 Ttk

i Pas. Instalasi Stop Kontak 168 24.00 Ttk
j Pas. Lampu TL 2 x 36 Watt , Type Inbow (RMO) 174 68.00 Bh
k Pas. Lampu Barret Ls 7.00 Bh
l Pas. Lampu Downlight 18 Watt 172 34.00 Bh
m Pas. Lampu Downlight 28 Watt 173 6.00 Bh
n Pas. Stop Kontak Ac 169 4.00 Bh
o Pas. Stop Kontak 169 4.00 Bh
p Pas. Saklar Tunggal 170 4.00 Bh
q Pas. Saklar Ganda 171 12.00 Bh
r Pas. Emergency Lamp c/w Battery + Charger Ls 4.00 Titik
s Lampu Exit Drain 1 muka c/w Battery & Auxiliary Ls 4.00 Titik
t Lampu Exit Drain 2 muka c/w Battery & Auxiliary Ls 4.00 Titik
u Pek. Grounding System 2 Ohm Ls 2.00 Titik
v Pek. Kabel Grounding Panel BC 1 x 50 mm2 Ls 1.00 M'
w Test Commisioning & Engineering Ls 1.00 Lot
SUB TOTAL V -A2
a Outdoor Hydrant System Ls 2.00 Unit

b Siamese Conetion Ls 1.00 Unit
c Pek. Pompa Hydrant Ls 1.00 Unit
d Pas. Kabel Panel Hydrant NYY 4 x 50 mm2 Ls 4.00 Lot
e Ground Tank Kap. 15 M3 ( 3 x 2,5 x 2 M ) Ls 1.00 Unit
f Sumur Bor ( Deep Well ) Kedalaman 50 M + Geo Listrik Ls 1.00 Unit
g Pompa Deep Well Kap. 20 Lt / Detik Ls 1.00 Unit
h Panel Pompa Deep Well + Kabel Ls 1.00 Unit
i Pek. Instalasi Fire Alarm 177 80.00 M'

j Pek. Pemipaan Instalasi Hydrant Dia 150 MM (GIP.SCH 40) 179 75.00 M'
k Pek. Pemipaan Instalasi Hydrant Dia 100 MM (GIP.SCH 40) 180 150.00 M'
l Pek. Pemipaan Instalasi Hydrant Dia 50 MM (GIP.SCH 40) 181 300.00 M'
m Pek. Pemipaan Instalasi Hydrant Dia 40 MM (GIP.SCH 40) 182 150.00 M'
n Pek. Fiiting: Tee,Elbow dan Reduser dll Ls 1.00 Ls
o Pek. Gate Valve Ø 65 Ls 2.00 Bh
p Pek. Gate Valve Ø 32 Ls 2.00 Bh
q Pas. Sprinkler Head Ls 25.00 Bh
r Pek. FHC lengkap Gate valve,hose 30 mm Ls 1.00 Bh
s Test Commisioning System Ls 1.00 Lot
SUB TOTAL V -A3

1 Pas. Clsoet Duduk Type M Setara TOTO 62 6.00 Unit
2 Pas. Clsoet Jongkok Type CE-90 setara TOTO 63 1.00 Unit
3 Pas. Wastafel + Kaca Hias 65 7.00 Unit
4 Pas. Shower Type Setara TOTO Ls 6.00 Unit
5 Urinoir Type Setara TOTO series M 64 3.00 Unit
6 Jet Spray 66 7.00 Unit

a Administrasi Sambungan PDAM Ls 1.00 Ls
b Ground Tank Kap. 15 M3 ( 3 x 2,5 x 2 M ) Ls 1.00 Unit
c Septictank & Resapan Kap. 150 Orang Ls 3.00 Unit
d Pas. Pipa GIP Ø 1" ( Ground Tank - Pompa ) 76 27.00 M'
e Pas. Pipa GIP Ø 1" ( Pompa - Roof Tank ) 76 32.00 M'
f Pas. Pipa PVC Ø 6" ( Shaft - Septictank ) 86 24.00 M'
g Pas. Pipa PVC Ø 2" ( Shaft - Saluran ) 82 36.00 M'
h Pas. Pipa PVC Ø 3/4" 79 48.00 M'
i Pas. Pipa PVC Ø 1/2" 78 12.00 M'
j Pas. Instalasi Air Hujan Pipa PVC Ø 6" ( Ke Saluran ) 86 72.00 M'
k Pas. Gate Valve Ø 1" Ls 6.00 Bh
l Pas. Kran Air 1/2" 86 7.00 Bh
m Pas. Clean Out 2" Ls 4.00 Bh
n Pas. Clean Out 4" Ls 4.00 Bh
o Test Commisioning System Ls 1.00 Lot
SUB TOTAL V -A4

TELEPHONE
1. Pas. Instalasi Telepon 175 16.00 Titik
2. Pas. Pesawat Telepon ( Intercom ) Ls 16.00 Unit
3. Pas. Sentral PABX ( Intercom ) Ls 1.00 Unit

1. Pas. Instalasi Ceiling Speaker 176 16.00 Titik
2. Pas. Speaker 3 " Merk Ls 16.00 Unit
3. Master Control /Relay Ls 1.00 Lot
SUB TOTAL V -A5

a Sub Panel Distrubution (SDP)-AC & Comp 2.0 167 1.00 Unit
b Power Panel (PP)-2 169 1.00 Unit
c Pas. Kabel dr MDP ke SDP AC2 NYY 4 x 25 mm2 171 84.00 M'
d Pas. Kabel dr MDP ke PP NYY 4 x 25 mm2 171 144.00 M'
e Pas. Kabel dr PP ke fase NYY 3 x 25 mm2 172 120.00 M'
f Pas. Instalasi Titik Lampu 167 153.00 Ttk

g Pas. Instalasi Stop Kontak 168 160.00 Ttk
h Pas. Lampu TL 2 X 36 W, Type Inbow (RMO) 174 63.00 Bh
i Pas. Lampu Downlight 18 Watt 172 108.00 Bh
j Pas. Lampu Downlight 28 Watt 173 35.00 Bh
k Pas. Lampu Baret Ls 6.00 Bh
l Pas. Stop Kontak Ac 169 12.00 Bh
m Pas. Stop Kontak 169 8.00 Bh
m Pas. Saklar Tunggal 170 8.00 Bh
n Pas. Saklar Ganda 171 12.00 Bh
o Pas. Emergency Lamp c/w Battery + Charger Ls 4.00 Titik

p Lampu Exit Drain 1 muka c/w Battery & Auxiliary Ls 4.00 Titik
q Lampu Exit Drain 2 muka c/w Battery & Auxiliary Ls 4.00 Titik
r Pek. Instalasi Emergency & Exit Drain Ls 2.00 Titik
s Pek. Kabel Grounding Panel BC 1 x 50 mm2 Ls 100.00 M'
t Pek. Trunking Cable ( Cable Tray ) Ls 75.00 M'
u Test Commisioning & Engineering Ls 1.00 Lot
SUB TOTAL V -B1
a Indoor Hydrant Box Ls 2.00 Unit

Pipa, Fitting, acc.
b Riser Sprinkler & Hydrant System Ls 1.00 Lot
c Portable Multi Purpose Dry Chemical ( Powder 3 Kg ) Ls 4.00 Unit
d Mobile fire extinghueser (powder type,25 kg) Ls 1.00 Unit
e Pek. Instalasi Fire Alarm 177 80.00 Titik
f Pek. Pemipaan Instalasi Hydrant Dia 150 MM (GIP.SCH 40) 179 75.00 M'
g Pek. Pemipaan Instalasi Hydrant Dia 100 MM (GIP.SCH 40) 180 150.00 M'
h Pek. Pemipaan Instalasi Hydrant Dia 50 MM (GIP.SCH 40) 181 225.00 M'
i Pek. Pemipaan Instalasi Hydrant Dia 40 MM (GIP.SCH 40) 182 120.00 M'
j Pek. Fiiting: Tee,Elbow dan Reduser dll Ls 1.00 Ls
k Pek. Gate Valve Ø 65 Ls 2.00 Bh
l Pek. Gate Valve Ø 32 Ls 2.00 Bh
m Pas. Sprinkler Head Ls 25.00 Bh
n Pek. FHC lengkap Gate valve,hose 30 mm Ls 1.00 Bh
o Test Commisioning & Engineering Ls 1.00 Lot
SUB TOTAL V -B2

2 Pas. Clsoet Jongkok Type CE-90 setara TOTO 63 - Unit
5 Pas. Urinoir 64 3.00 Unit
6 Jet Spary 66 7.00 Unit
7 Pas. Clean Out 2 " Ls 3.00 Unit

a Pas. Instalasi Air Bersih Pipa GIP Ø 1" 76 24.00 M'
b Pas. Instalasi Air Bersih Pipa GIP Ø 3/4" 75 12.00 M'
c Pas. Instalasi Air Bersih Pipa GIP Ø 1/2" 74 24.00 M'
d Pas. Instalasi Air Kotor Pipa PVC Ø 2" 82 12.00 M'
e Pas. Instalasi Air Kotor Pipa PVC Ø 4" 85 24.00 M'
f Pas. Instalasi Air Kotor Pipa PVC Ø 6" 86 12.00 M'
g Test Commisioning Ls 1.00 Lot
SUB TOTAL V -B3

SOUND
1. Pas. Instalasi Ceiling Speaker 176 8.00 Bh
2. Pas. Speaker 3 " Merk Ls 8.00 Ls
INSTALASI TELEPON
SUB TOTAL V -B5

a Sub Panel Distrubution (SDP)-AC3.0 168 1.00 Unit
c Pas. Kabel dr MDP ke SDP NYY 4 x 25 mm2 171 72.00 M'

h Pas. Lampu TL 2 X 36 W, ( RM 300 ) 174 28.00 Ttk
k Pas. Stop Kontak Ac 169 8.00 Bh
l Pas. Stop Kontak 169 12.00 Bh
o Pas. Lamp. Halogen Pada Helipad Ls 4.00 Bh
p Pas. Lamp. Sign Helipad Ls 4.00 Bh
a Pas. Pompa Boster 89 1.00
b Pas. Pompa Transfer 90 2.00
c Pas. Pelampung Automatis (WLC) 88 4.00 Bh
SUB TOTAL V -C1,2


d Pas. Gate Valve Ø 1" Ls 2.00 Bh
e Pas. Instalasi Air Hujan Pipa PVC Ø 6" ( Roof - Ground ) 86 48.00 M'
f Floor Drain Atap Ls 8.00 Unit
g Pas. Roof Tank Steinlless Stell+ Asc Komplete, Kap : 12 M3 67 2.00 Unit
h Test Commisioning System Ls 1.00 Lot
SUB TOTAL V -C2

1 Penangkal Petir Sistim Faraday Ls 6.00 Ttk
2 Kabel BC 1 x 50 mm2 Ls 60.00 mtr
3 Kabel Grounding Panel BC 1 x 50 mm2 Ls 100.00 mtr
4 Pek. Instalasi +Asc Ls 1.00 Lot
SUB TOTAL V -C3

A.BANGUNAN UTAMA
1 Pas. Gording CNP 125.50.20.3,2 163 2,427.60 Kg
2 Pas. Trekstang Ø 12 MM, Plat Simpul dan Las 163 606.90 Bh
3 Pek. Atap Genteng Metal 54 349.86 M2
4 Pek. Rangka Atap Genteng 55 349.86 M2
5 Pek. Listplank 58 16.83 M2
6 Pek. Flashing Atap Ls 16.83 M'
7 Pek. Lap. Aluminium Foil 57 349.86 M2
8 Pas. Plafond PVC + Rangka 61 67.32 M2

1 Pas. Struktur Rangka Baja Space Frame Ls 279.00 M2
2 Pas. Kolom Dia 40 K-250,U-39 142 5.02 M3
3 Pas. Koral Sikat 3 Warna 107 144.00 M2
4 Pas. Panel. Alluminium Composit Panel + Rangka 135 849.25 M2
5 Pas. List Courve Steinlles stell Penutup Composite Ls 17.05 M1
SUB TOTAL VI

1. Rumah Genset Uk. 5 x 8 M Ls 1.00 Unit
2. Genset Silent 32 Kva Ls 1.00 Unit
3. Instalasi +Assc Lot 1.00 Lot
SUB TOTAL VII

AYA
SUMATERA BARAT
HARGA SATUAN JUMLAH HARGA
5 6
Rp 48,624,000.00 Rp 48,624,000.00
Rp 8,500.00 Rp 5,576,000.00
Rp 46,400.00 Rp 5,939,200.00
Rp 450,000.00 Rp 39,600,000.00 0.219%
Rp 17,500,000.00 Rp 17,500,000.00 0.097%
Rp 27,500,000.00 Rp 27,500,000.00 0.152%
Rp 144,739,200.00 0.80% 0.00
Rp 51,700.00 Rp 11,475,849.00
Rp 17,200.00 Rp 954,428.00
Rp 28,300.00 Rp 27,779,280.00
Rp 118,500.00 Rp 116,319,600.00
Rp 119,200.00 Rp 117,006,720.00
Rp 273,535,877.00
Rp 511,700.00 Rp 6,119,932.00
Rp 529,700.00 Rp 12,606,860.00
Rp 1,771,300.00 Rp 108,314,995.00
Rp 276,800.00 Rp 9,865,152.00 265,000.00
Rp 527,000.00 Rp 38,903,140.00 75,000.00
Rp 4,446,300.00 Rp 43,662,666.00 408,000.00 1600
Rp 3,527,600.00 Rp 44,306,656.00
Rp 430,000.00 Rp 1,096,500,000.00 Asumsi / AnlK-500 0.07
652,800,000.00 10.00
4.00
Rp 3,049,500.00 Rp 155,402,520.00 800,000,000.00 2.83
Rp 3,098,300.00 Rp 31,726,592.00 313,725.49
Rp 527,000.00 Rp 24,900,750.00 ###

###
Rp 1,572,309,263.00
###
Rp 5,966,600.00 Rp 17,183,808.00 0.00

Rp 4,191,700.00 Rp 22,006,425.00
Rp 5,169,300.00 Rp 268,958,679.00
Rp 5,171,600.00 Rp 375,768,456.00
Rp 63,600.00 Rp 11,018,700.00
Rp 5,494,100.00 Rp 31,646,016.00
Rp 5,441,700.00 Rp 17,631,108.00
Rp 5,912,000.00 Rp 400,301,520.00
Rp 5,037,200.00 Rp 122,152,100.00
Rp 5,632,100.00 Rp 8,898,718.00
Rp 5,476,300.00 Rp 222,447,306.00
Rp 6,195,900.00 Rp 337,118,919.00
Rp 5,094,300.00 Rp 70,759,827.00
Rp 8,542,000.00 Rp 24,600,960.00
Rp 4,368,400.00 Rp 24,899,880.00
Rp 4,368,400.00 Rp 34,597,728.00
Rp 5,935,300.00 Rp 538,153,651.00
Rp 5,214,900.00 Rp 58,667,625.00
Rp 5,094,300.00 Rp 14,009,325.00
Rp 5,728,400.00 Rp 83,004,516.00
Rp 2,683,825,267.00
Rp 63,600.00 Rp 31,800,000.00
Rp 5,037,200.00 Rp 98,729,120.00
Rp 5,441,700.00 Rp 15,672,096.00
Rp 5,912,000.00 Rp 343,368,960.00
Rp 5,632,100.00 Rp 228,775,902.00
Rp 5,476,300.00 Rp 222,447,306.00
Rp 6,195,900.00 Rp 344,553,999.00
Rp 5,094,300.00 Rp 15,282,900.00
Rp 5,094,300.00 Rp 34,284,639.00
Rp 8,542,000.00 Rp 13,325,520.00
Rp 4,368,400.00 Rp 28,525,652.00
Rp 5,935,300.00 Rp 514,293,745.00
Rp 5,214,900.00 Rp 60,232,095.00
Rp 5,094,300.00 Rp 14,009,325.00
Rp 5,728,400.00 Rp 77,562,536.00
Rp 2,042,863,795.00
Rp 63,600.00 Rp 3,975,000.00
Rp 5,441,700.00 Rp 71,830,440.00
Rp 5,912,000.00 Rp 202,899,840.00
Rp 5,037,200.00 Rp 108,602,032.00
Rp 5,632,100.00 Rp 101,659,405.00
Rp 6,195,900.00 Rp 57,250,116.00
Rp 4,812,100.00 Rp 82,960,604.00
Rp 4,324,300.00 Rp 44,410,561.00
Rp 4,324,300.00 Rp 27,113,361.00
Rp 8,542,000.00 Rp 30,238,680.00
Rp 4,368,400.00 Rp 8,649,432.00
Rp 6,062,300.00 Rp 145,616,446.00
Rp 5,935,300.00 Rp 156,691,920.00
Rp 5,900,600.00 Rp 35,698,630.00
Rp 1,077,596,467.00
Rp 105,200.00 Rp 26,157,980.00
Rp 97,400.00 Rp 76,287,576.00
Rp 34,600.00 Rp 17,206,580.00
Rp 30,700.00 Rp 48,090,936.00
Rp 19,000.00 Rp 35,290,600.00
Rp 40,100.00 Rp 21,140,720.00
Rp 95,000.00 Rp 12,312,000.00
Rp 450,000.00 Rp 81,000,000.00
Rp 999,600.00 Rp 1,019,592,000.00
Rp 1,337,078,392.00
Rp 234,100.00 Rp 150,240,698.00
Rp 234,100.00 Rp 26,968,320.00
Rp 110,000.00 Rp 3,801,600.00
Rp 181,010,618.00
Rp 481,570.00 Rp 19,378,376.80
Rp 529,700.00 Rp 8,194,459.00
Rp 166,300.00 Rp 4,739,550.00
Rp 354,100.00 Rp 316,455,629.00
Rp 372,000.00 Rp 17,156,640.00
Rp 22,500.00 Rp 583,200.00
Rp 25,000.00 Rp 15,120,000.00
Rp 425,000.00 Rp 56,525,000.00
Rp 750,000.00 Rp 4,500,000.00
Rp 900,000.00 Rp 1,800,000.00
Rp 235,000.00 Rp 36,425,000.00
Rp 480,877,854.80
Rp 13,700,800.00 Rp 54,803,200.00 Lt Satu OK

Rp 6,639,800.00 Rp 46,478,600.00
Rp 4,714,800.00 Rp 14,144,400.00
Rp 7,098,600.00 Rp 7,098,600.00
Rp 8,125,600.00 Rp 32,502,400.00
Rp 2,352,000.00 Rp 4,704,000.00
Rp 1,507,500.00 Rp 9,045,000.00
Rp 2,943,200.00 Rp 17,659,200.00
Rp 1,205,100.00 Rp 84,610,071.00
Rp 1,205,100.00 Rp 31,236,192.00
Rp 2,673,800.00 Rp 5,347,600.00
Rp 4,984,400.00 Rp 19,937,600.00
Rp 3,418,000.00 Rp 10,254,000.00
Rp 250,000.00 Rp 1,500,000.00
Rp 6,687,400.00 Rp 3,811,818.00
Rp 429,800.00 Rp 3,068,772.00
Rp 396,100.00 Rp 1,414,077.00
Rp 20,600.00 Rp 247,200.00
Rp 240,200.00 Rp 480,400.00
Rp 348,343,130.00
Rp 38,000.00 Rp 108,302,660.00
Rp 32,300.00 Rp 3,230,000.00
Rp 111,532,660.00
Rp 147,500.00 Rp 37,046,100.00
Rp 134,100.00 Rp 11,495,052.00
Rp 147,000.00 Rp 1,318,590.00
Rp 110,000.00 Rp 18,480,000.00
Rp 529,700.00 Rp 635,640.00
Rp 121,100.00 Rp 1,743,840.00
Rp 70,719,222.00
Rp 105,200.00 Rp 26,157,980.00
Rp 97,400.00 Rp 61,756,470.00
Rp 34,600.00 Rp 17,206,580.00
Rp 30,700.00 Rp 38,930,670.00
Rp 19,000.00 Rp 33,542,600.00
Rp 40,100.00 Rp 21,140,720.00
Rp 354,100.00 Rp 4,178,380.00
Rp 999,600.00 Rp 764,694,000.00
Rp 450,000.00 Rp 30,519,000.00
Rp 425,000.00 Rp 10,200,000.00
Rp 1,008,326,400.00
Rp 234,100.00 Rp 131,470,560.00 Pas. Plafond Acustic Panel uk. 60 x 120 Cm + Rangka

Rp 234,100.00 Rp 21,911,760.00
Rp 153,382,320.00
Rp 354,100.00 Rp 314,331,029.00
Rp 372,000.00 Rp 14,880,000.00
Rp 166,300.00 Rp 24,945,000.00
Rp 354,156,029.00
Rp 13,700,800.00
Rp 6,639,800.00 Rp 66,398,000.00
Rp 7,098,600.00 Rp 7,098,600.00
Rp 8,125,600.00 Rp 32,502,400.00
Rp 2,352,000.00 Rp 4,704,000.00
Rp 1,507,500.00 Rp 10,552,500.00
Rp 250,000.00 Rp 4,000,000.00
Rp 4,984,400.00 Rp 9,968,800.00
Rp 2,673,800.00 Rp 5,347,600.00
Rp 6,687,400.00 Rp 26,749,600.00
Rp 20,600.00 Rp 247,200.00
Rp 240,200.00 Rp 480,400.00
Rp 168,049,100.00
Rp 38,000.00 Rp 87,118,800.00
Rp 32,300.00 Tidak Dikerjakan
Rp 87,118,800.00
Rp 147,500.00 Rp 37,046,100.00
Rp 134,100.00 Rp 11,495,052.00
Rp 147,000.00 Rp 1,318,590.00
Rp 110,000.00 Rp 1,320,000.00
Rp 529,700.00 Rp 635,640.00
Rp 121,100.00 Rp 1,743,840.00
Rp 53,559,222.00
Rp 105,200.00 Rp 17,799,840.00
Rp 97,400.00 Rp 14,501,886.00
Rp 34,600.00 Rp 11,708,640.00
Rp 30,700.00 Rp 9,141,846.00
Rp 19,000.00 Rp 12,087,420.00
Rp 40,100.00 Rp 15,855,540.00
Rp 999,600.00 Rp 1,019,592,000.00
Rp 1,100,687,172.00
Rp 354,100.00 Rp 137,422,669.00
Rp 372,000.00 Rp 46,500,000.00
Rp 110,000.00 Rp 25,850,000.00
Rp 22,500.00 Rp 1,579,500.00
Rp 211,352,169.00
Rp 482,400.00 Rp 38,833,200.00
Rp 169,500.00 Rp 25,742,812.50
Rp 234,100.00 Rp 12,443,878.13
Rp 64,576,012.50
Rp 7,098,600.00 Rp 7,098,600.00
Rp 2,352,000.00 Rp 4,704,000.00
Rp 1,507,500.00 Rp 9,045,000.00
Rp 2,673,800.00 Rp 10,695,200.00
Rp 4,984,400.00 Rp 19,937,600.00
Rp 250,000.00 Rp 5,000,000.00
Rp 5,072,000.00 Rp 10,144,000.00
Rp 4,904,000.00 Rp 4,904,000.00
Rp 2,103,000.00 Rp 12,618,000.00
Rp 84,146,400.00
Rp 38,000.00 Rp 39,200,040.00
Rp 39,200,040.00
Rp 147,500.00 Rp 24,558,750.00
Rp 134,100.00 Rp 7,965,540.00
Rp 147,000.00 Rp 2,778,300.00
Rp 529,700.00 Rp 635,640.00
Rp 121,100.00 Rp 1,743,840.00
Rp 110,000.00 Rp 11,880,000.00
Rp 49,562,070.00
Rp 4,000,000.00 Rp 4,000,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 5,000,000.00
Rp 132,000,000.0 Rp 132,000,000.00 132,000,000.00

Rp 12,223,700.0 Rp 12,223,700.00
Rp 8,452,400.0 Rp 8,452,400.00
Rp 8,259,900.0 Rp 8,259,900.00
Rp 69,900.0 Rp 4,194,000.00
Rp 67,200.0 Rp 3,225,600.00
Rp 67,200.0 Rp 9,676,800.00
Rp 216,700.00 Rp 34,455,300.00 2,000.00

Rp 211,200.00 Rp 5,068,800.00
Rp 419,400.00 Rp 28,519,200.00
Rp 390,000.00 Rp 2,730,000.00
Rp 116,900.00 Rp 3,974,600.00
Rp 171,900.00 Rp 1,031,400.00
Rp 72,919.00 Rp 291,676.00
Rp 72,900.00 Rp 291,600.00
Rp 61,900.00 Rp 247,600.00
Rp 72,900.00 Rp 874,800.00
Rp 1,100,000.00 Rp 4,400,000.00
Rp 950,000.00 Rp 3,800,000.00
Rp 1,000,000.00 Rp 4,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 50,000.00 Rp 50,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 279,767,376.00
Rp 30,000,000.00 Rp 60,000,000.00
Rp 4,000,000.00 Rp 4,000,000.00
Rp 25,000,000.00 Rp 25,000,000.00
Rp 12,600,000.00 Rp 50,400,000.00
Rp 15,000,000.00 Rp 15,000,000.00
Rp 58,000,000.00 Rp 58,000,000.00
Rp 25,000,000.00 Rp 25,000,000.00
Rp 8,000,000.00 Rp 8,000,000.00
Rp 190,300.00 Rp 15,224,000.00
Rp 514,200.00 Rp 38,565,000.00
Rp 290,900.00 Rp 43,635,000.00
Rp 140,200.00 Rp 42,060,000.00
Rp 93,500.00 Rp 14,025,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 1,200,000.00 Rp 2,400,000.00
Rp 350,000.00 Rp 700,000.00
Rp 85,000.00 Rp 2,125,000.00
Rp 2,500,000.00 Rp 2,500,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 409,634,000.00
Rp 2,870,900.00 Rp 17,225,400.00
Rp 557,900.00 Rp 557,900.00
Rp 1,098,800.00 Rp 7,691,600.00
Rp 75,000.00 Rp 450,000.00
Rp 3,355,300.00 Rp 10,065,900.00
Rp 286,600.00 Rp 2,006,200.00
Rp 7,000,000.00 Rp 7,000,000.00
Rp 15,000,000.00 Rp 15,000,000.00
Rp 7,607,300.00 Rp 22,821,900.00
Rp 20,300.00 Rp 548,100.00
Rp 20,300.00 Rp 649,600.00
Rp 146,300.00 Rp 3,511,200.00
Rp 24,700.00 Rp 889,200.00
Rp 11,400.00 Rp 547,200.00
Rp 9,900.00 Rp 118,800.00
Rp 146,300.00 Rp 10,533,600.00
Rp 350,000.00 Rp 2,100,000.00
Rp 91,100.00 Rp 637,700.00
Rp 65,000.00 Rp 260,000.00
Rp 95,000.00 Rp 380,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 103,994,300.00
Rp 210,600.00 Rp 3,369,600.00
Rp 250,000.00 Rp 4,000,000.00
Rp 10,000,000.00 Rp 10,000,000.00
Rp 213,400.00 Rp 3,414,400.00
Rp 350,000.00 Rp 5,600,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 28,384,000.00
Rp 7,902,400.00 Rp 7,902,400.00
Rp 8,259,900.00 Rp 8,259,900.00
Rp 67,200.00 Rp 5,644,800.00
Rp 67,200.00 Rp 9,676,800.00
Rp 64,400.00 Rp 7,728,000.00
Rp 216,700.00 Rp 33,155,100.00
Rp 211,200.00 Rp 33,792,000.00
Rp 419,400.00 Rp 26,422,200.00
Rp 116,900.00 Rp 12,625,200.00
Rp 171,900.00 Rp 6,016,500.00
Rp 250,000.00 Rp 1,500,000.00
Rp 72,919.00 Rp 875,028.00
Rp 72,900.00 Rp 583,200.00
Rp 61,900.00 Rp 495,200.00
Rp 72,900.00 Rp 874,800.00
Rp 1,100,000.00 Rp 4,400,000.00
Rp 950,000.00 Rp 3,800,000.00
Rp 1,000,000.00 Rp 4,000,000.00
Rp 175,000.00 Rp 350,000.00
Rp 50,000.00 Rp 5,000,000.00
Rp 225,000.00 Rp 16,875,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 190,976,128.00
Rp 30,000,000.00 Rp 60,000,000.00
Rp 25,000,000.00 Tidak Dikejrkan

Rp 850,000.00 Rp 3,400,000.00
Rp 12,000,000.00 Rp 12,000,000.00
Rp 190,300.00 Rp 15,224,000.00
Rp 514,200.00 Rp 38,565,000.00
Rp 290,900.00 Rp 43,635,000.00
Rp 140,200.00 Rp 31,545,000.00
Rp 93,500.00 Rp 11,220,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 1,200,000.00 Rp 2,400,000.00
Rp 350,000.00 Rp 700,000.00
Rp 85,000.00 Rp 2,125,000.00
Rp 2,500,000.00 Rp 2,500,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 226,314,000.00
Rp 2,870,900.00 Rp 20,096,300.00
Rp 557,900.00 Tidak Dikejrkan
Rp 1,098,800.00 Rp 7,691,600.00
Rp 75,000.00 Rp 525,000.00
Rp 3,355,300.00 Rp 10,065,900.00
Rp 286,600.00 Rp 2,006,200.00
Rp 65,000.00 Rp 195,000.00
Rp 95,000.00 Rp 285,000.00
Rp 20,300.00 Rp 487,200.00
Rp 16,800.00 Rp 201,600.00
Rp 9,900.00 Rp 237,600.00
Rp 24,700.00 Rp 296,400.00
Rp 61,400.00 Rp 1,473,600.00
Rp 146,300.00 Rp 1,755,600.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 46,317,000.00
Rp 213,400.00 Rp 1,707,200.00
Rp 350,000.00 Rp 2,800,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 210,600.00 Rp 2,106,000.00
Rp 10,000,000.00 Rp 10,000,000.00
Rp 250,000.00 Rp 2,500,000.00
Rp 21,113,200.00
Rp 7,792,400.00 Rp 7,792,400.00
Rp 8,259,900.00 Rp 8,259,900.00
Rp 67,200.00 Rp 4,838,400.00
Rp 67,200.00 Rp 6,451,200.00
Rp 64,400.00 Rp 7,728,000.00
Rp 216,700.00 Rp 27,737,600.00
Rp 211,200.00 Rp 3,801,600.00
Rp 419,400.00 Rp 11,743,200.00
Rp 116,900.00 Rp 818,300.00
Rp 171,900.00 Rp 9,454,500.00
Rp 72,919.00 Rp 583,352.00
Rp 72,900.00 Rp 874,800.00
Rp 61,900.00 Rp 371,400.00
Rp 72,900.00 Rp 874,800.00
Rp 1,000,000.00 Rp 4,000,000.00
Rp 2,000,000.00 Rp 8,000,000.00
Rp 2,840,700.00 Rp 2,840,700.00
Rp 1,740,700.00 Rp 3,481,400.00
Rp 557,000.00 Rp 2,228,000.00
Rp 111,879,552.00
Rp 2,870,900.00 Rp 20,096,300.00
Rp 1,098,800.00 Rp 7,691,600.00
Rp 75,000.00 Rp 525,000.00
Rp 3,355,300.00 Rp 10,065,900.00
Rp 286,600.00 Rp 2,006,200.00
Rp 65,000.00 Rp 195,000.00
Rp 95,000.00 Rp 285,000.00
Rp 20,300.00 Rp 1,218,000.00
Rp 16,800.00 Rp 1,008,000.00
Rp 9,900.00 Rp 594,000.00
Rp 350,000.00 Rp 700,000.00
Rp 146,300.00 Rp 7,022,400.00
Rp 57,700.00 Rp 461,600.00
Rp 5,884,400.00 Rp 11,768,800.00
Rp 500,000.00 Rp 500,000.00
Rp 23,272,800.00
Rp 1,000,000.00 Rp 6,000,000.00
Rp 50,000.00 Rp 3,000,000.00
Rp 50,000.00 Rp 5,000,000.00
Rp 7,000,000.00 Rp 7,000,000.00
Rp 21,000,000.00
Rp 20,700.00 Rp 50,251,320.00
Rp 20,700.00 Rp 12,562,830.00
Rp 133,300.00 Rp 46,636,338.00
Rp 58,600.00 Rp 20,501,796.00
Rp 256,200.00 Rp 4,311,846.00
Rp 75,000.00 Rp 1,262,250.00
Rp 69,400.00 Rp 24,280,284.00
Rp 234,100.00 Rp 15,759,612.00
Rp 750,000.00 Rp 209,250,000.00
Rp 5,484,300.00 Rp 27,531,186.00
Rp 210,300.00 Rp 30,283,200.00
Rp 999,600.00 Rp 848,910,300.00
Rp 550,000.00 Rp 9,377,500.00
Rp 1,300,918,462.00
Rp 100,000,000.00 Rp 100,000,000.00
Rp 395,500,000.00 Rp 395,500,000.00
Rp 35,000,000.00 Rp 35,000,000.00
Rp 530,500,000.00
HARGA SATUAN BANGUNAN GEDUNG NEGARA
Provinsi : NUSA TENGARA TIMUR
Kota : ATAMBUA
Tahun : 2018
( dalam Rupiah)
GEDUNG NEGARA
TIDAK SEDERHANA SEDERHANA
6,470,000 5,210,000
TIPE A TIPE B TIPE C,D,E

5,770,000 5,420,000 3,570,000
PAGAR GEDUNG NEGARA

DEPAN BELAKANG SAMPING
BT; T. 1,50 M T. 3 M T. 2 M
1,880,000 1,750,000 1,660,000
PAGAR RUMAH NEGARA

DEPAN BELAKANG SAMPING
BH; T. 1,50 M T. 2,5 M T. 2 M
1,760,000 1,140,000 1,080,000
GROSS FLOOR AREA
Taker off : Fikri Yadi/15-001

Andre Saputra/15-096
Ropi Hanoris/16-059
Gori Satria/16-061
Yoga Rahmat Hidayat/16-078
Fornidian Zebua/16-104
Project : Badan Ketahanan Pangan
Drawing Date :
Drawing No :
D1 D2 D3 SubTotal Conversion Tm1 Tm2
Groundfloor LT 1
3.00 16.40 49.20 1 1
18.00 7.60 136.80 1 1
2.00 3.00 6.00 1 1
2.00 3.00 6.00 1 1
9.50 9.00 85.50 1 1
3.40 3.00 10.20 1 1
3.40 3.00 10.20 1 1
9.50 9.00 85.50 1 1
3.40 3.00 10.20 1 1
3.40 3.00 10.20 1 1
3.00 3.13 9.38 1 2
3.00 3.13 9.38 1 1
12.50 7.50 93.75 1 1
12.50 7.50 93.75 1 1
1.94 3.35 6.50 1 2
3.13 5.50 17.19 1 2
5.93 6.50 38.51 1 2
2.80 1.00 2.80 1 0.5
3.13 6.70 20.94 1 1
5.10 7.95 40.55 1 0.5
3.00 6.00 18.00 1 1
15.00 36.00 540.00 1 1
2.00 14.34 28.68 1 2
3.00 3.00 9.00 1 1
Groundfloor LT 2
3.00 1.60 4.80 1 1
3.00 1.60 4.80 1 1
6.25 3.00 18.75 1 1
6.25 3.00 18.75 1 1
4.25 9.00 38.25 1 1
4.25 9.00 38.25 1 1
3.40 3.00 10.20 1 2
3.40 3.00 10.20 1 1
3.40 3.00 10.20 1 1
6.25 3.00 18.75 1 2
3.25 3.00 9.75 1 2
3.13 3.00 9.38 1 1
3.13 3.00 9.38 1 5
9.38 9.00 84.38 1 1
9.38 9.00 84.38 1 1
3.13 3.00 9.38 1 2
3.13 3.00 9.38 1 1
3.13 3.00 9.38 1 1
5.93 6.00 35.55 1 2
5.93 5.26 31.14
2.80 1.00 2.80 1 1
3.00 6.00 18.00 1 1
5.53 6.15 33.98 1 0.5
12.63 7.20 90.90 1 1
Groundfloor LT 3
3.00 1.60 4.80 1 1
3.00 1.60 4.80 1 1
5.00 3.00 15.00 1 1
3.00 7.20 21.60 1 1
5.00 3.00 15.00 1 1
1.25 3.00 3.75 1 2
15.63 13.20 206.25 1 1
5.53 6.15 33.98 1 0.5
1.00 2.80 2.80 1 1
5.53 6.00 33.15 1 1
5.53 5.26 29.03 1 1
2.00 6.00 12.00 1 1
FLOOR AREA
m2
Annotation Total
Entrance 49.20
Lobby utama 136.80
tangga samping kiri 6.00
tangga samping kann 6.00
kesubag keuangan dan perogram 85.50
Kabid keu 10.20
kabid pro 10.20
kepala kantor 85.50
kasubid 1 10.20
toilet 10.20
kasubid 2 18.75
kasubag 9.38
kasubak umum dan kepegawaian 93.75
UPT 93.75
Janitor 13.00
Gudang arsip 34.38
Toilet wanita dan pria 77.03
balkon 1.40
HALL 20.94
teras blakang 20.27
tangga darurat 18.00
parkir roda 4 540.00
parkir roda 2 57.36
lorong 9.00
splinker hidran 4.80

ME 4.80
tangga samping kann 18.75
BID ketersediaan dan lembaga pangan 38.25
ruang meeting 38.25
kadib 20.40
kasubid 1 10.20
toilet 10.20
coridor 37.50
lorong 19.50
reciptionis 9.38
kasubid 2 46.88
BID keanekaragaman KP 84.38
BID pengawasan pangan 84.38
gudang 18.75
koord DKP 9.38
kasubag PRO 9.38
Toilet wanita 71.10
Toilet pria 0.00
balkon 2.80
teras 16.99
lobby 90.90
ME 4.80
sprinkler+hidrant 4.80
tangga bagian tengah 21.60
tangga samping kanan 15.00
bordes tangga 7.50
lobby 206.25
teras 16.99
balkon kiri dan kanan 2.80
toilet wanita 33.15
toilet pria 29.03
TOTAL 2469.41
ELEMENTAL COST ANALYSIS
Proyek: DED BADAN PERTAHANAN PANGAN
SUMMARY OF ELEMENT COST

GFA: 2469.41 m2 TENDER DATE:
Preliminaries Shown Separately
% Cost of Reinforced
Total Cost Of Element Cost per m2 GFA
Element Concrete
Rp Rp m3
1 Substructure
1A Piling (Pondasi Dalam) - - 0.00
1B Pondasi 1,572,309,263.00 636715.78 9% 470.02
Group Element Total 1,572,309,263.00 636715.78 9%

2 Superstructure
2A Kolom 1,828,727,022.00 740553.64 11% 250.60
2B Balok 1,874,778,155.00 759202.31 11% 328.11
2C Plat Lantai 1,390,454,392.00 563072.59 8% 147.14
2D Tangga 146,918,370.00 59495.45 1% 28.30
2E Atap 181,010,618.00 73301.30 1% 5.02
2F Dinding 3,446,091,964.00 1395514.97 21%
2H Plafond 398,968,950.50 161564.80 2%
2I Lantai 480,877,854.80 194734.28 3%
2J Kusen, Pintu & Jendela 600,538,630.00 243191.61 4%

3 Finishes
3A Internal Wall Finishes 237,851,500.00 96319.35 1%
3B Internal Floor Finishes 527,996,543.00 213815.27 3%
3C Internal Ceiling Finishes 68,377,612.50 27689.91 0%
3D External Finishes 47,111,520.00 19078.08 0%
Group Element Total 881,337,175.50 356,902.61 5%
4 Fitting and Furnishings 543,007,200.00 219893.92 3%

5 Services
5A Sanitary Appliances 150,311,300.00 60869.43 1%
5B Plumbing Installation 231,314,000.00 93671.95 1%
5C Refuse Disposal - -
5D Air-conditioning & Ventilation 640,948,000.00 259555.62 4%
System
5E Electrical Installation 587,623,056.00 237961.37 4%
5F Fire Protection Installation 635,948,000.00 -
5G Lift & Conveyor Installation - -
5H Communication Installation 49,497,200.00 20044.18 0%
5J Special Installation - -
5K BuildBuilder's Profit & Attendance - -
At on Services - -
5L Build Builder's Work in Connection - -
Co With Services - -
Sub-total exc. External Works, 15,640,661,150.80 6333776.65 93%

Preliminaries & Contigencies
6 External Works
6A Site Work 144,739,200.00 58612.98 1%

6B Drainage
6C External Services - -
6D Ancillary Buildings 530,500,000.00 214829.06 3%
6E Recreational Facilities - -
Group Element Total 675,239,200.00 273,442.04 4%
Preliminaries
418,275,077.00 169382.92 2%
TOTAL (Less Contigencies) 16,734,175,427.80 6,776,601.61 100%

TIDAK SEDERHANA
17-Dec-10
eparately
Reinforce-
Formwork
ment
kg m2
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
2,427.60 2,406
CONSEPTUAL ESTIMATE
PEKERJAAN PEMBANGUNAN GEDUNG DED BADAN KETAHANAN PANGAN

LOKASI PADANG
TAHUN 2010
JUMLAH LANTAI 3 LANTAI 1.120
LUAS BANGUNAN 2469.41 M2
KELAS BANGUNAN SEDERHANA
NO NAMA KABUPATEN/ GEDUNG PER M2

KOTA
GEDUNG NEGARA RUMAH NEGARA
TDK SEDERHANA SEDERHANA TIPE A TIPE B
Kota Padang Rp 6,470,000 Rp 5,210,000 Rp 5,770,000 Rp 5,420,000
A Biaya Standar
Luas bangunan X HSBGN X harga satuan per M2 tertinggi
luas bangunan 2469.41
Harga satuan / M2 Tertinggi 1.120
HSGBN Rp 6,470,000.00
Total biaya standar Rp 17,894,298,022.44
B Biaya non standar

Pondasi Dalam 9% Rp 1,610,486,822.02
Pekerjaan Telepon 1% Rp 178,942,980.22
Telepon/PABX 1% Rp 178,942,980.22
Proteksi kebakaran 4% Rp 715,771,920.90
Elektrikal 4% Rp 715,771,920.90
Air Limbah 1% Rp 178,942,980.22
jumlah Rp 3,578,859,604.49
biaya fisik bangunan Rp 21,473,157,626.93
Biaya kegiatan konstruksi

biaya fisik bangunan Rp 21,473,157,626.93
C Biaya perencanaan konstruksi Rp 760,149,779.99
3.54%
D Biaya pengawasan konstruksi Rp 513,208,467.28
2.39%
E Biaya kegiatan pengelolaan Rp 223,320,839.32
1.04%
TOTAL BIAYA Rp 22,969,836,713.52
E
N PANGAN
PAGAR PER M1
H NEGARA PAGAR GEDUNG PAGAR RUMAH

NEGARA NEGARA
TIPE C
Rp 3,570,000 DEPAN Rp 1,880,000 Rp 1,760,000

BELAKANG Rp 1,750,000 Rp 1,140,000
SAMPING Rp 1,660,000 Rp 1,080,000
15 11.473
-0.49 1.42
21.3 -5.62177
15.67823
1.0452153333
Kota : ATAMBUA
Tahun : 2018
N0 U RAIAN SATUAN
I
1 Mandor Lapangan OH
2 Mandor Lapangan (Upah interior) OH
3 Mekanik OH
4 Pembantu Mekanik OH
5 Kepala Tukang OH
6 Kepala Tukang (Upah Interior) OH
7 Tukang OH
8 Tukang (Upah Interior) OH
9 Operator Terlatih OH
10 Pembantu Operator OH
11 Supir Truk OH
12 Supir Personil OH
13 Pembantu Sopir OH
14 Pekerja OH

Kota : ATAMBUA
Tahun : 2018
Besl Beton Palos
No NAMA URAIAN
1 2 3
1 AIR
2 Aspal
3 Batu Merah kecil
4 Batu Merah Sedang
5 Batu Merah Besar
6 Batako
7 Besi Beton Polos 6 mm x 12 m
12 Besi Beton Polos 12 mm x 12
16 Besi Beton (Ulir) 10 mm x 12 m
18 Besi Beton (Ulir) 12 mm x 12
22 Espanyolet
23 Grendel besar
24 Grendel Sedang
25 Kait Angin Kait Angin Putih
26 Kait Angin Kait Angin Kuningan
27 Kalt Angin Kalt Angin Plat Putar
28 Kalt Angin Kalt Angin Dorong
29 Kawat Ikat
30 Kerikil
31 Kunci Pintu 2 Slag
32 Lis kayu Lebar 3 cm
33 Mlnyak Pelumas / Olie
34 solar
35 Paku Plafond / Tripleks
36 Thiner A Biasa
37 Thiner A Special
38 Thiner B Biasa
39 Papan Kayu Kls II
40 Papan Kayu Kls 1, jati
41
42 Water Tank Fiber 1,1 m"
43 Water Tank Fiber 1,2 m2
44 Water Tank Fiber 1,5m'
45 Water Tank Fiber 2 m'
46 Water Tank Fiber 3 m2
47 Water Tank Fiber 4 m'
48 Water Level Control
49 Las
50 pompa booster shimizu
51 Pompa Air shimizu
52 Wastafel Lengkap Kaca Cermin
53 Tripleks 3 mm
54 Tripleks 4 mm
55 Trlpleks 6 mm
56 Tripleks 9 mm
57 Teak Wood Besar
58 Teak Wood Lapis Aluminium
59 Batu Kali
60 Sirtu
61 Batu pecah 5/7 cm
62 Batu pecah 3/5 cm (Agregat B)
63 Batu pecah 2/3 cm (Agregat A)
64 Batu pecah 1/2 cm
65 Batu pecah 0,5/1 cm (suplit)
66 Tanah llat / tanah urug
67 Ijuk
68 Batu gunung / batu kapur
69 Pasir Pasir urug (Dalam Kota)
70 Pasir urug (Luar Kota)
71 Pasir Pasir pasang Dalam Kota)
72 Pasir pasangs (Luar Kota)
73 Pasir Pasir beton (Dalam Kota)
74 Pasir beton (Luar Kota)
75 Korai beton
76 Batu bunga
77 Abu batu (filler)
78 Semen Semen (40 kg)
82 Semen Semen merah
83 Semen Semen putlh
84 Kapur Pasang
85 Pasir Granit
86 Besl beton Polos 5 mm s/d 19 mm
87 Besi Beton Ullr 13 mm s/d 19 mm
88 Kawat Kawat beton
89 Kawat Kawat duri
90 Kawat Kawat jaringan
91 Kawat Kawat nyamuk / kawat besi
92 Kawat Kawa nyamuk / kawat plastik
93 Kawat Kawat bronJong
94 Kawat Kawat bronjong (Fabrikasi)
95 Kawat Kawat best 6 mm
96 Kawat Kawat Harmonika
97 Kawat Kawat Harmonlka
98 Kawat Kawat las
99 Seng gelombang Timah kawat (murni)
100 Seng gelombang Uk. 0,20 mm
101 Seng plat Uk. 0,30 mm
102 Seng Uk. 0,30 mm
103 Sang plat Uk. 0,20 mm
104 Asbes Gelombang Uk. 0,27 mm
105 Genteng Metal 2x4 lembar
106 1x4 lembar
107 2x5 lembar
108 1x5 lembar
109 Allumunium foil 1,25 x 1 m
110
111
112
113
114
115 Meni Besi
116 Meni Kayu
117 Paku seng
118 Paku biasa
119 Paku biasa 1 cm
120 Paku biasa 2 cm
121 Paku biasa 2 1/2 cm
122 Paku biasa 3 cm
123 Paku biasa 4 cm
124 Paku biasa 5 cm
125 Paku blasa 7 cm
126 Paku biasa 10 cm
129 Paku sekrup
130 Kloset Jongkok teraso
131 Kloset jongkok keramik
132 Kloset duduk keramik Komplft
133 Kloset mono blok lokaf
134 Westafel Merk Toto
135 Westafel Merk KIA Type 1207 F210/DUTY
136 Shower Set
137 Roof Drain Metal
138 Urinoir (Toto)
139 Ubin berwarna Uk. 20x20 cm
140 Porselln Uk. 11x11 cm
141 Keramik Uk. 10 x 20 cm
157 Granit Motif Uk.60 x 60 cm
158 Granit Polos Uk.60 x 60 cm
159 Keramik Uk.25 x 33 cm
160 Plint Keramik 10 x 40
165 Plint Vynil Karet ukuran 15 cm x 30 cm
166 Floor Hardener NATURAL
167 WARNA
168 Batu Alam /Koral Sikat
169 Bak Cud tangan keramik
170 Kayu Kelas I
171 Kayu dolgen
172 Kayu Bayam / Kelas I Uk. 6 / 12 x4 m
173 Kayu Bayam / Kelas I Uk.4/25 x4 m
174 Kayu Balok jati / Kelas I Uk. 6/11 x 3 m
175 Kayu-kayu Kelas II Uk. 5 / 7 x 3 m
178 Kayu-kayu Kelas III Uk. 6 / 12 x 3 m
179 Kayu-kayu Kelas III Uk. 4 / 6 x 3 m
180 Kayu Papan Jati I Uk. 3 / 24 x 3 rn
181 Kayu Rangka Atap Plafon
182 Papan kayu beglsting
183 Papan Jati 4 x 20 x 300 cm lisplank
184 Maywood Blasa
185 Plywood 4 mm
186 Plywood 9 mm
187 Lem Kayu
188 Taekwood
189 Taekwood Lapis Aluminium
190 Kaca Kaca nako 5 mm
191 Kaca Kaca benIng 3 mm
192 Kaca Ka ca benIng 5 mm
193 Kaca Kaca rayband 5 mm
194 Us Kaca
195 BIngkal kaca nako 8 daun
196 Pintu Frameles T: 12 mm + Asc
197 Frame Pintu
198 Frame Pintu Kisi
199 Frame Jendela
200 Laminated Board
201 Floor Hinge
202 Terali best Tarai best nako 1 cm
203 Terali best Terali best plat/ siku
204 Hengsel Pintu / Jendela
205 door stop
206 Terminal Kabel
207 Grendel Jendela
208 Grendel pintu
209 Kuas kayu besar
210 Kuas Kayu sedang
211 Kuas Kayu kecli
212 Kusen Rangka Besi
213 Pintu Besi
214 Jendela kisi-kisi
215 Frame Jendela Kisi
216 Kisi-Kisi Aluminium
217 Kuas tembok guling (rol).
218 Plamlr tembok
219 Cat Cat tembok
220 Cat Cat tembok 5 kg
221 Cat Cat kayu
222 Cat Cat meni kayu
223 Cat Cat meni
224 Cat Cat kayu mengkilat
225 Cat Cat best
226 Cat Cat warna
227 Cat Cat Minyak Platon
228 Cat Cat Dullux Wheatersheld / Setara
229 Cheerlack
230 ICI Alkali
231 Spiritus
232 Mlnyak cat tinner
233 Polltur / vernIs
234 Waterproofing /Sistem Coacting
235 Screading
236 Dumpul kayu
237 Alumunium
238 Kertas Pasir Kasar
239 Kertas Pasir Sedang
240 Kertas Pasir Halus
241 Kunci Laci Meja/Lemari
242 Handle Pintu (cisa)
243 door closer
244 Kaca Tebal 5 mm
245 Kaca Stopsol Tebal 10 mm
246 Kaca Bening Tebal 10 mm
247 Engsel Nilon besar
248 Engsel Nlion Sedang
249 Engsel Besi + Asc
250 IsI Gergajl Besi
251 Pacul
252 SkopGagang Kayu
253 SkopGagang Beal
254 Martil Kea
255 Martil Sedang
256 Martil Besar
257 BesiSiku 30 x 30 x 3 mm
258 BesiSiku 41 x 40 x 3 mm
259 Besl Slku 51 x 50 x 3 mm
260 Besi Slku 61 x 60 x 3 mm
261 Besl Slku 71 x 70 x 3 mm
262 Besi Slku 51 x 50 x 4 mm
263 Besi Siku 61 x 60 x 6 mm
264 Besi Siku 71 x 70 x 7 mm
265 Begel U
266 Besi Strip
267 Mur/Baut
268 Pipa Paralon 1/2 dim
269 Pipa Paralon 3/4 dim
270 Plpa Paralon 1 dim
271 Pipa Paralon 1.5 dim
272 Pipa Paralon 2 dim
273 Pipa Paralon 2.5 dim
280 pipa beton 100 cm
292 Paving Block
293 Gate Valve 4"
294 Seal tape
295 perlengkapan
296 Alat bantu
297 Asesoris Plpa Paralon (PVC)
298 - Shoket 1/2 dim
299 3/4 dim
300 1 dim
301 1.5 dim
302 2 dim
303 2,5 dim
304 3 dim
305 4 dim
306 - Kney 1/2 dim
307 3/4 dim
308 I dim
309 1.5 dim
310 2 dim
311 2,5 dim
312 3 dim
313 4 dim
314 6 dim
315 - poop 1/2 dim
316 3/4 dim
317 1 dim
318 1.5 dim
319 Canal (C) Rangka kuda-kuda
320 Canal (C) Reng
321 Pagar BRC + Asesoris 2,4 x 1,5 m
322 Pagar BRC + Asesorfs 2,4 x 1,2 m
323 Pagar BRC + Asesoris 2,4 x 0,9 m
324 Genteng metal multiroof
325 Asbes gelombang
326 Atap multiroof uk. 77 x 100 cm pakai pasir
327 Atap sakura roof uk. 80 x 77 cm Merpati
328 Atap surya roof uk. 77 x 80 cm pakai pasir
329 Atap Tora-tora uk. 80 x 80 cm
330 Bubungan atap asbes
331 Bubungan genteng multi roof pakai pasir
332 Bubungan genteng sakura elang
333 Bubungan genteng surya roof pakai pasir
334 Genteng beton
335 Karpus asbes
336 Karpus genteng beton
337 Seng gelombang BJLS 30
338 Seng gelombang plastik
339 Seng plat
340 Seng plat B115 (lebar 30 cm)
341 Seng plat BJLS 27
342 Seng plat BJLS 30
343 Seng talang 45 cm
344 Talang PVC 1/2 lingkaran
345 Talang PVC siku-siku
346 Talang seng patahan 8.113 27
347 Seng polos 5,80 cm 0,25 mm
348 Seng polos 5,80 cm 0,30 mm
349 Seng Warna 5,80 cm 0,25 mm
350 Seng Warna 5,80 cm 0,30 mm
351 Lata seng Kecil 5,80cm 0,25 mm
352 Lata seng besar 5,80cm 0,30 mm
353 Baja Ringan Tanase 0,75 mm
354 0,60 mm
355 1 mm
356 not/ talang air warna 0,25 mm
357 0,30 mm
358 nok/ talang air Palos 0,25 mm
359 0,30 mm
360 Aluminium 1,5" x 4"
361 Aluminium 1,5" x 5"
362 Panel Comp Aluminium T: 4 MM
363 Rangka Hollow
364 Sealant
365 Grooving & Router
366 Saluran Air
367 U-DItch 30 x 30 x 120 (5) cm
368 30 x 40 x 120 (5) cm
369 30 x 50 x 120 (5) cm
370 40 x 40 x 120 (6) cm
371 40 x 50 x 120 (6) cm
372 40 x 60 x 120 (6) cm
373 50 x 50 x 120 (6) cm
374 50 x 60 x 120 (6) cm
375 50 x 70 x 120 (6) cm
376 60 x 60 x 120 (8) cm
377 60 x 70 x 120 (8) cm
378 60 x 80 x 120 (8) cm
379 80 x 80 x 120 (8) cm
380 80 x 100 x 120 (10) cm
381 100 x 100 x 120 (10) cm
382 100 x 120 x 120 (10) cm
383 120 x 120 x 120 (12) cm
384 120 x 140 x 120 (15) cm
385 140 x 140 x 120 (15) cm
386 Tutup U-Ditch LD 30 x 60 cm
387 40 x 60 cm
388 Satuan Harga Pekerjaan
389 Jalan Hotmix
390 Lapen
391 Perkerasan (Bahan Pillhan)
392 Jembatan Prategang
393 Gelagar (Baja)
394 Beton
395
396
397
398 KEBUTUHAN DESA
399 NAMA URAIAN
400 2 3
401 Drum Besi
402 Drum Fiber
403 Drum Plastlk
404 Mesin Citing Jagung
405 Handsprayer
406 Power Sprayer
407 Hand Traktor
408 Pompa Alr
409 Selang Spiral 3
410 Selang Spiral 2
411 Selang Spiral 4
412 Selang lipat 3 50 m
416 Selang Ilpat 2 50 m
417 Selang Ilpat 4 50 m
418 Perontok Padi
419 Mesin Potong Rumput
420 Mesin pembuat pupk kompos
421 Mesin Potong Rumput
422 Mesin Pengupas Kemiri Ustrik
423 Mesin Parut Kelapa
424 Mesin viol Kelapa
425 Mesin giling tepung
426 Mesin giling padi
427 Roda Besi
428 Luku
429 SIslr
430 Flitch II Boxeer
431 Poly Abu - abu
432 Poly Merah
433 Poly Handle
434 Tali Kipas
435 Tall Kipas Radiator
436 Seher
437 Ring
438 Metal
439 Furing
440 Stang Seher
441 SarIngan Udara
442 Gear Kopling
443 Gear 30T
444 Gear 40T
445 Gear
446 Kepala Luku
447 Kepala Sislr
Obat - Obatan
1 Baycard 500 ml
2 Astertrin 400 ml
3 Bassa 400 ml
4 Dursban 500 ml
5 Alika 50 ml
6 Chik 500 nil
7 Dhsrmabas 400 ml
8 Furadan 2 kg
9 Meta Bide 100 ml
10 Delis 50 ml
11 Delis 100 ml
12 Matador 50 ml
13 •Matador 250 ml
14 Tugard 250 ml
15 Trldea 1 kg
16 Octanil 500 ml
17 Luracron 100 ml
18 Luracron 250 ml
19 Sidernetris 100 ml
20 Sidemetris 400 ml
21 Bassa 100 ml
22 Baycard 100 ml
23 Bidang Perikanan
24 Alat Pres Abon 10 kg
25 Bibit ken Air Tawar Lele
26 Pengolahan Ikan Cool Box
27 Rumpon
28 Motor Tempel 15 PK
29 Pukat Niion Benang 0.12
30 Mesin Ketinting 5.5
31 Perahu Fiber
32 Lampara
33 Perahu
34 Pukat 0.12 25 Bantal
35 Mesin 300
36 As + Baling-baling
37 Gear Box
38 Timah Pukat 150 kg
39 Pelampung 600 bh
40 16 ml 2 roll
41 Tali lo ml I roll
42 Genset
43 Penerangan Penerangan
44 Ongkos Jahit Pukat Ongkos Jahit Pukat
45 Mesin Pompa Air + Selang Mesin Pompa Air + Selang
46 Rumpon
47 Drom Plastik 2 bh
48 Tali 12 ml 5 roll
49 Jangkar
50 Selang 3/8
51 KW - kill
Kabel Instalasi Pompa Air NYY 4 x 10 mm2
Sewa Councrete Pump
1 Kabel NYM 3 x 2.5 mm2
2 Kabel ITC 2 x 2 x 0.6 mm2
Kabel ITC 2 x 2 x 0.75 mm2
3 Kabel NYMHY 2 x 1.5 mm2
4 Kabel NYA 3 x 1.5 mm2
5 Kabel NYY 4 x 90 mm2
5 Pipa Conduit Dia 20 mm
6 Flexible conduit 20 mm
7 Tee Dus
8 Klem Conduit + Fhiser
9 Sock Conduit
10 Las Dop
11 Panel MDP AC 100 x 80 x 30
12 Panel MDP AC 80 x 60 x 20
13 Pilot Lamp
14 MCCB 3 Phase 200 A
19 Amperemeter
20 Voltmeter
21 Selector Switch
22 Grounding
23 Stop Kontak
24 Saklar Tunggal
25 Saklar Ganda
26 Lampu TL 2 x 18 Watt Komplete
27 Lampu Downlight 18 Watt Komplete
28 Lampu Downlight 28 Watt Komplete
29 Pipa BS SCH40 dia 150 mm
Alat bantu
NEGARA
HARGA SATUAN KETERANGAN
150,000 7 JAM Kerja/Hari

GARA
SATUAAN HARGA
4 5
M3 20,000
Drum 2,401,000
Buah 1,000
Buah 1,000
Buah 1,500
Buah 3,500
Batang 39,000
Batang 47,500
Batang 58,000
Batang 79,500
Batang 87,400
Batang 123,000
Batang 128,800
Batang 241,500
Batang 450,000
Batang 102,000
Batang 167,900
Batang 252,000
Batang 246,000
Batang 338,500
Batang 429,000
Buah 90,000
Buah 18,000
Buah 11,000
Buah 13,500
Buah 18,000
Buah 20,000
Bush 21,000
Kg 20,500
M' 350,000
Buah 198,000
M 43,000
Ltr 30,000
Ltr 9,000
Kg 23,000
Ltr 23,000
Ltr 30,000
Ltr 19,000
M' 4,500,000
M' 5,500,000
Kg 178,000
Buah 1,550,000
Buah 1,680,000
Buah 1,035,000
Buah 1,173,000
Bush 1,794,000
Buah 4,347,000
buah 715,000
Titik
Buah 495,000
Buah 3,600,000
Buah 1,080,000
Lbr 58,500
Lbr 87,000
Lbr 99,000
Lbr 144,000
Lbr 102,000
Lbr 105,000
M3 120,000
M3 90,000
M 3
300,000
M3 300,000
M 3
350,000
M3 350,000
M 3
400,000
M' 60,000
Kg 31,000
M' 130,000
M' 100,000
M' 175,000
M' 125,000
M' 200,000
M' 150,000
M' 250,000
•
Bush 60,000
M' 375,000
Zak 65,500
Zak 55,000
Zak 51,000
Zak 50,000
Kg 7,000
Kg 7,000
Kg 8,000
Zak 220,000
Btg 18.000 s/d 220.000
Btg 98.000 s/d 225.000
Kg 18,000
Roll 75,000
M 17,000
M2 17,000
M2 7,000
Kg 15,000
1 M3 318,000
Batang 110,000
Lebar 1,0 m 630,000
Lebar 1,5 m 750,000
Kg 132,000
M
Lembar 46,000
Lembar 62,000
Lembar 68,000
Lembar 42,000
Lembar 105,000
M2 65,450
M2 37,450
M2 62,450
M2 99,450
M2 6,500
Kg 57,500
Kg 33,000
Kg 33,000
Kg 21,000
Kg 14,000
Kg 14,000
Kg 14,000
Kg 14,000
Kg 14,000
Kg 14,000
Kg 14,000
Kg 14,000
Kg 14,000
Kg 14,000
Dons 120,000
Buah 52,500
Buah 180,000
Buah 1,500,000
Buah 504,000
Buah 854,000
Buah 870,000
Buah 184,000
Buah 165,000
Buah 1,882,500
Buah 55,000
Dos 161,000
Dos 77,000
Dos 71,000
Dos 71,000
Dos 68,000
Dos 66,000
Dos 75,000
Dos 80,000
DOS 76,000
Dos 65,000
Dos 56,000
Dos 68,000
Dos 75,500
Dos 65,500
Dos 113,500
Dos 155,000
Dos 85,000
Dos 210,000
Dos 185,000
Dos 74,795
Buah 4,400
Buah 4,000
Buah 3,500
Buah 3,000
Buah 6,000
Buah 57,500
5 Kg 15,000
5 Kg 15,000
M2 105,000
Buah 420,000
M3 5,500,000
M3 21,000
rn3 11,000,000
m3 12,000,000
m3 4,500,000
m3 4,500,000
m3 4,500,000
m3 3,000,000
m3 2,500,000
m3 2,000,000
m3 6,500,000
m3 3,500,000
m3 2,000,000
m3 6,500,000
Lembar
Lembar 82,800
Lembar 160,700
Kg 38,000
Lembar 102,000
Lembar 9,600
Daun 10,000
M2 60,000
M2 90,000
M2 100,000
M
1 psg 89,500
Unit 3,700,000
Unit 1,100,000
Unit 450,000
Unit 450,000
M2 105,000
set 1,700,000
Batang 33,000
M2
Pasang 20,500
Buah 28,500
Buah 75,000
Buah 7,500
Buah 10,000
Buah 24,000
Bush 10,000
Buah 7,500
m1 520,000
Unit 1,100,000
Unit 250,000
Unit 450,000
Unit 325,000
Buah 26,500
5 Kg 37,000
Kg 68,000
Kg 120,000
Kg 49,500
Kg 30,000
Kg 33,000
Kg 49,500
Kg 49,500
Kg 49,500
Kg 32,000
Kg 110,000.00
Kg 34,500
Kg 47,500
Kg 14,000
Kg 23,000
Kg 39,500
Kg 90,000
M2 25,000
Kg 33,000
Lembar
Lembar 5,000
Lembar 5,000
Lembar 5,000
Buah 14,500
Buah 103,700
Buah 54,000
M2 85,000
M2
510,000
M2 370,000
Buah 16,000
Buah 9,000
Set 195,000
Buah 15,000
Buah 42,000
Buah 78,000
Buah 90,000
Buah 35,000
Buah 45,000
Buah 50,000
Batang 82,500
Batang 110,000
Batang 173,500
Batang 296,000
Batang 473,000
Batang 234,000
Batang 410,000
Batang 260,000
Kg 21,000
Kg 21,000
Kg 21,000
Batang 15,000
Batang 18,000
Batang 27,000
Batang 39,000
Batang 45,000
Batang 57,000
Batang 78,000
Batang 114,000
Batang 283,000
Batang 395,000
Batang 661,000
Batang 1,102,000
Batang 300,000
Batang 250,000
Batang 170,000
Batang 160,000
Batang 115,000
Batang 84,000
Batang 73,000
Batang 50,000
Batang 45,000
Batang 31,500
Batang 29,500
Batang 25,000
Buah 2,500
Unit 350,000
Buah 3,000
Lansam 173,000
Lansam 30,000
Buah 2,000
Buah 25,000
Buah 3,000
Buah 4,500
Buah 5,000
Buah 6,000
Buah 8,000
Buah 12,000
Buah 2,000
Buah 2,500
Buah 3,000
Buah 4,500
Buah 5,000
Buah 6,000
Buah 8,000
Bush 12,000
Buah
Bush 1,500
Bush 2,000
Buah 2,500
Buah 2,500
Kg 91,000
Kg 53,000
Buah 55,500
Buah 466,000
Buah 397,000
Lembar 67,000
Ibr 40,000
ibr 128,500
ibr 47,000
Ibr 93,000
Ibr 70,000
psg 40,000
buah 50,000
buah 28,500
buah 28,000
buah 21,000
biji 24,000
biji 13,000
Ibr 53,000
lbr 100,000
lbr 71,000
m' 14,000
Ibr 16,000
Ihr 16,000
m' 20,000
btg 41,000
btg 50,000
m 16,000
Ibr 200,000
Ibr 247,500
Ibr 205,000
Ibr 245,000
btg 35,000
btg 65,000
btg 80,000
btg 75,000
btg 110,000
lbr 55,000
Ibr 65,000
Ibr 52,500
Ibr 60,000
m 85,000
m 120,000
M2 285,000
M2 250,000
buah 48,000
m 55,000
Pcs 356,500
Pcs 379,500
Pcs 425,500
Pcs 437,000
Pcs 488,700
Pcs 540,500
Pcs 644,000
Pcs 713,000
Pcs 787,750
Pcs 724,500
Pcs 828,000
Pcs 874,000
Pcs 1,046,500
Pcs 1,247,750
Pcs 1,707,750
Pcs 2,156,250
Pcs 2,530,000
Pcs 3,001,500
Pcs 3,191,250
Pcs 138,000
Pcs 167,000
km 3,000,000,000
km 1,500,000,000
km 750,000,000
m 230,000,000
m 200,000,000
m 175,000,000
SATUAN HARGA SATUAN
4 5
Bush 500,000
Buah 650,000
Buah 250,000
Unit 145,000
Buah 750,000
Buah 1,750,000
Unit 25,000
Unit 4,750,000
Meter 60,000
Meter 35,000
Meter 90,000
Roll 500,000
Roll 350,000
Roll 750,000
Roll 1,100,000
Roll 650,000
Roll 2,750,000
Unit 8,000,000
Buah 2,450,000
Unit 28,500
Buah 2,200,000
Unit 11,500,000
Unit 3,100,000
Unit 4,350,000
Unit 4,500,000
Unit 41,500,000
2,200,000
Buah 1,100
Buah 1,100,000
Buah 4,000,000
Buah 250,000
Buah 225,000
Buah 165,000
Pasang 96,000
17,500
Buah 19,000
Buah 160,000
Pasang 50,000
Buah 215,000
Buah 350,000
Bush 225,000
Buah 110,000
Buah 200,000
Buah 250,000
Buah 260,000
Buah 110,000
Buah 85,000
Botol 65,000
Botol 85,000
Botol 35,000
Bata' 40,000
Botol 35,000
Botol 57,500
Botol 35,000
Kg 40,000
Botol 50,000
Botol 20,000
Botol 130,000
Botol 20,000
Botol 65,000
Botol 50,000
Botol 85,000
Botol 90,000
Botol 30,000
Botol 70,000
Botol 14,000
Botol 35,000
Botol 14,000
Botol 25,000
Unit 12,500,000
Ekor 2,500
Buah 2,800,000
Unit 5,390,000
Unit 27,500,000
Bantal 5,250,000
Unit 4,750,000
Unit 30,000,000
Unit 225,000,000
Bantal 131,250,000
Unit 42,500,000
Buah 6,000,000
Set 7,500,000
Buah 8,250,000
Set 15,000,000
Roll 3,000,000
Roll 1,250,000
Unit 7,500,000
Set 5,000,000
Set 17,500,000
Unit 5,250,000
Buah 900,000
Roll 4,750,000
Buah 1,500,000
Meter 400,000
Set 275,000
LOT 4,900,000
75,000
M1 8,350
M1 2,600
M 1
2,750
M1 7,200
M1 7,950
M 1
39,000
M1 13,000
M1 10,700
M 1
3,000
M1 5,000
M1 3,500
Bh 1,500
Bh 1,500
Bh 1,500
Bh 3,500,000
Bh 3,000,000
Bh 250,000
Bh 500,000
Bh 350,000
Bh 150,000
Bh 75,000
Bh 50,000
Bh 650,000
Bh 450,000
Bh 125,000
Bh 1,750,000
Bh 35,000
Bh 25,000
Bh 35,000
Bh 350,000
Bh 75,000
Bh 125,000
M1 375,000
M1 210,000
M 1
105,000
M1 66,000
M1 50,000
M1 32,000
LS 15,000
DAFTAR ANALISA BIAYA KONSTRUKSI (A
BANGUNAN GEDUNG DAN PERUMAHAN
HARGA
NO. INDEKS U R A I A N P E K E R J A AN SATUAN
Rp.
1 2 3 4
1 1 M' Pengukuran dan pemasangan bouwplank
0.012 M3 Kayu 5/7 4,500,000.00
0.020 Kg Paku (2"-5") 14,000.00
0.007 M 3
Kayu papan 2,000,000.00
0.100 Oh Tukang kayu 125,000.00
0.100 Oh Pekerja 90,000.00
0.010 Oh Kepala tukang 150,000.00
0.005 Oh Mandor 150,000.00
Jumlah
Overhead & Profit 10%
Jumlah
Dibulatkan
2 1 M2 Membersihkan lapangan dan perataan
0.100 Oh Pekerja 90,000.00
0.050 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
3 1 M3 Bongkaran beton bertulang
6.667 Oh Pekerja 90,000.00
0.333 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
4 1 M3 Bongkaran dinding tembok bata merah
6.667 Oh Pekerja 90,000.00
0.033 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
5 1 M3 Galian tanah biasa sedalam 1 meter
0.750 Oh Pekerja 90,000.00
0.025 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.900 Oh Pekerja 90,000.00
0.045 Oh Mandor 150,000.00
Jumlah
ha Jumlah
Dibulatkan
1.050 Oh Pekerja 90,000.00
0.067 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
8 1 M3 Galian tanah keras sedalam 1 meter
1.000 Oh Pekerja 90,000.00
0.032 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
9 1 M3 Galian tanah cadas sedalam 1 meter
1.500 Oh Pekerja 90,000.00
0.060 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
10 1 M3 Galian tanah lumpur sedalam 1 meter
1.200 Oh Pekerja 90,000.00
0.045 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
11 1 M3 Pembuangan tanah sejauh 30 meter
0.330 Oh Pekerja 90,000.00
0.010 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
12 1 M3 Urugan kembali
0.333 Oh Pekerja 90,000.00
0.011 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
13 1 M3 Pemadatan tanah (per 20 Cm)
0.500 Oh Pekerja 90,000.00
0.050 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
14 1 M3 Urugan Tanah
1.200 M3 Tanah Urug 100,000.00
0.300 Oh Pekerja 90,000.00
0.010 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
15 1 M3 Pemasangan lapisan ijuk T:10 Cm
6.000 Kg Ijuk 31,000.00
0.150 Oh Pekerja 90,000.00
0.015 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
16 1 M3 Urugan sirtu
1.200 M3 Sirtu 90,000.00
0.250 Oh Pekerja 90,000.00
0.025 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
17 1 M3 Pasang pondasi batu kali 1 Pc : 4 Ps
1.200 M3 Batu belah 15/20 300,000.00
163.000 Kg Semen portland ( 50 Kg) 1,310.00
0.520 M3 Pasir pasangan 125,000.00
1.500 Oh Pekerja 90,000.00
0.600 Oh Tukang batu 125,000.00
0.075 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
18 1 M3 Pasang pondasi batu kosong / Aanstampang
1.200 M3 Batu belah 15/20 300,000.00
0.432 M3 Pasir urug 100,000.00
0.780 Oh Pekerja 90,000.00
0.390 Oh Tukang batu 125,000.00
0.039 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
19 1 M2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 2 Ps (5x11x22)
70.000 Bh Bata merah 5 x 11 x 22 cm 1,000.00
0.300 Oh Pekerja 90,000.00
0.100 Oh Tukang batu 125,000.00
0.015 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.300 Oh Pekerja 90,000.00
0.100 Oh Tukang batu 125,000.00
0.015 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.300 Oh Pekerja 90,000.00
0.100 Oh Tukang batu 125,000.00
0.015 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
22 1 M2 Plesteran 1 Pc : 1 Ps, tebal 15 mm
0.200 Oh Pekerja 90,000.00
0.150 Oh Tukang batu 125,000.00
0.010 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.200 Oh Pekerja 90,000.00
0.150 Oh Tukang batu 125,000.00
0.010 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.200 Oh Pekerja 90,000.00
0.150 Oh Tukang batu 125,000.00
0.010 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.200 Oh Pekerja 90,000.00
0.150 Oh Tukang batu 125,000.00
0.011 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.400 Oh Pekerja 90,000.00
0.200 Oh Tukang batu 125,000.00
0.022 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.260 Oh Pekerja 90,000.00
0.200 Oh Tukang batu 125,000.00
0.013 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.400 Oh Pekerja 90,000.00
0.200 Oh Tukang batu 125,000.00
0.013 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
0.260 Oh Pekerja 90,000.00
0.200 Oh Tukang batu 125,000.00
0.013 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
30 1 M2 Berapen 1 Pc : 5 Ps, tebal 15 mm
0.150 Oh Pekerja 90,000.00
0.070 Oh Tukang batu 125,000.00
0.008 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
31 1 M1 Plesteran Skoning1 Pc : 2 Ps, Lebar: 10 mm
0.057 Oh Pekerja 90,000.00
0.380 Oh Tukang batu 125,000.00
0.030 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
32 1 M2 Memasang Acian
0.150 Oh Pekerja 90,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
33 1 M2 Plesteran Finishing siar Pas. Batu Kali adukan 1 Pc : 2 Ps
0.300 Oh Pekerja 90,000.00
0.150 Oh Tukang batu 125,000.00
0.015 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
34 1 M3 Pasang kosen pintu dan jendela kayu Kls I
1.100 M3 Kayu Balok Kls I 4,500,000.00
1.250 Kg Paku 10 Cm 14,000.00
1.000 Kg Lem Kayu 38,000.00
6.000 Oh Pekerja 90,000.00
20.000 Oh Tukang kayu 125,000.00
0.300 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
35 1 M2 Pasang pintu panel kayu Kls I
0.040 M3 Kayu Papan Kls I 6,500,000.00
0.500 Kg Lem Kayu 38,000.00
1.000 Oh Pekerja 90,000.00
2.500 Oh Tukang kayu 125,000.00
0.050 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
36 1 M2 Pasang pintu dan jendela kaca Rangka Kayu
0.035 M3 Kayu papan Kls I 6,500,000.00
0.300 Kg Lem Kayu 38,000.00
0.800 Oh Pekerja 90,000.00
2.400 Oh Tukang kayu 125,000.00
0.040 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
37 1 M2 Pasang pintu Teakwood rangkap rangka kayu jati
0.0250 M3 Kayu papan Kls I 6,500,000.00
0.030 Kg Paku biasa 1/2" - 1" 14,000.00
0.300 Kg Lem kayu 38,000.00
1.000 Lbr Teakwood 4' x 8' x 4 mm 82,800.00
0.800 Oh Pekerja 90,000.00
2.400 Oh Tukang kayu 125,000.00
0.040 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
38 1 M2 Pas. Daun Pintu plywood rangkap, rangka expose kayu Kls I
0.026 M3 Kayu Papan Kls I 6,500,000.00
0.030 Kg Paku biasa 2" - 5" 14,000.00
0.560 Kg Lem kayu 38,000.00
1.000 Lbr Plywood 4' x 8' x 4 mm 82,800.00
0.200 Oh Pekerja 90,000.00
0.600 Oh Tukang kayu 125,000.00
0.010 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
39 1 M1 Pasang list kayu profil / Plint Partisi
1.050 M1 Kayu profil 2 x 10 2,000,000.00
0.021 Oh Pekerja 90,000.00
0.021 Oh Tukang kayu 125,000.00
0.001 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
40 1 M3 Membuat beton tumbuk 1 Pc : 3 Ps : 5 Kr
0.520 M3 Pasir beton 150,000.00
0.870 M3 Koral beton 400,000.00
1.650 Oh Pekerja 90,000.00
0.250 Oh Tukang batu 125,000.00
0.080 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
41 1 M3 Membuat beton tumbuk 1 Pc : 3 Ps : 6 Kr
0.470 M3 Pasir beton 150,000.00
0.940 M3 Koral beton 400,000.00
1.650 Oh Pekerja 90,000.00
0.250 Oh Tukang batu 125,000.00
0.080 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
42 1 Kg Pembesian dengan besi polos atau besi ulir
1.050 Kg Besi beton (polos/ulir) 128,800.00
0.015 Kg Kawat beton 18,000.00
0.007 Oh Pekerja 90,000.00
0.007 Oh Tukang besi 125,000.00
0.0004 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
43 1 M2 Pasang bekisting untuk pondasi
0.040 M3 Kayu Perancah/Kls III 21,000.00
0.300 Kg Paku biasa 2" - 5" 14,000.00
0.100 Lt Minyak bekisting 30,000.00
0.520 Oh Pekerja 90,000.00
0.260 Oh Tukang kayu 125,000.00
0.026 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
44 1 M2 Pasang bekisting untuk sloof
0.300 Kg Paku biasa 2" - 5" 14,000.00
0.520 Oh Pekerja 90,000.00
0.260 Oh Tukang kayu 125,000.00
0.026 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
45 1 M2 Pasang bekisting untuk kolom
0.400 Kg Paku biasa 2" - 5" 14,000.00
0.015 M3 Balok kayu Kls II 4,500,000.00
0.350 Lbr Plywood tebal 9 mm 160,700.00
2.000 Btg Dolken kayu galam dia. 8 - 10/4 m 21,000.00
0.660 Oh Pekerja 90,000.00
0.330 Oh Tukang kayu 125,000.00
0.033 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
46 1 M2 Pasang bekisting untuk balok
0.400 Kg Paku biasa 2" - 5" 14,000.00
0.660 Oh Pekerja 90,000.00
0.330 Oh Tukang kayu 125,000.00
0.033 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
47 1 M2 Pasang bekisting untuk lantai
0.400 Kg Paku biasa 2" - 5" 14,000.00
0.015 M3 Balok kayu borneo 4,500,000.00
0.320 Oh Pekerja 90,000.00
0.330 Oh Tukang kayu 125,000.00
0.006 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
48 1 M2 Pasang bekisting untuk tangga
0.030 M3 Kayu Perancah/Kls III 2,000,000.00
0.400 Kg Paku biasa 2" - 5" 14,000.00
0.660 Oh Pekerja 90,000.00
0.330 Oh Tukang kayu 125,000.00
0.033 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
49 1 M3 Membuat sloof beton bertulang (200 Kg besi + bekisting)
1.500 Kg Paku biasa 2" - 5" 14,000.00
210.000 Kg Besi beton polos 10,733.33
0.540 M3 Pasir beton 150,000.00
0.810 M3 Koral beton 350,000.00
5.300 Oh Pekerja 90,000.00
0.275 Oh Tukang batu 125,000.00
1.300 Oh Tukang kayu 125,000.00
1.050 Oh Tukang besi 125,000.00
0.265 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
50 1 M3 Membuat dinding beton bertulang (150 Kg besi + bekisting)
3.200 Kg Paku biasa 2" - 5" 14,000.00
0.540 M3 Pasir beton 150,000.00
0.810 M3 Koral beton 350,000.00
0.160 M3 Kayu balok Kls II 3,000,000.00
2.800 Lbr Plywood 9 mm 160,700.00
24.000 Btg Dolken dia. 8 cm/4 m 21,000.00
5.300 Oh Pekerja 90,000.00
0.275 Oh Tukang batu 125,000.00
1.300 Oh Tukang kayu 125,000.00
1.050 Oh Tukang besi 125,000.00
0.265 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
49 1 M Beton Mutu F'c :14,5 Mpa (K-175) On Site
3
326.000 Kg Semen PC 1,637.50

760.000 M3 Pasir Beton 107.14
1,029.00 M3 Split 1-2 296.30
215.000 Ltr Air 200.00
1.650 Oh Pekerja 90,000.00
0.275 Oh Tukang batu 125,000.00
0.083 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
50 1 M 3 Beton Mutu F'c :21,7 Mpa (K-250) Ready Mix
384.000 Kg Semen PC 1,637.50
692.000 M3 Pasir Beton 107.14
1,039.0 M3 Split 1-2 296.30
215.000 Ltr Air 2.00
1.000 Ls Sewa Councrete Pump 75,000.00
1.650 Oh Pekerja 90,000.00
0.275 Oh Tukang batu 125,000.00
0.083 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
51 1 M 3 Beton Mutu F'c :19.3 Mpa (K-300) Ready Mix
413.000 Kg Semen PC 1,637.50
681.000 M3 Pasir Beton 107.14
1,021.0 M3 Split 1-2 296.30
215.000 Ltr Air 2.00
1.000 Ls Sewa Councrete Pump 75,000.00
1.650 Oh Pekerja 90,000.00
0.275 Oh Tukang batu 125,000.00
0.083 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
52 1 M1 Membuat kolom penguat beton bertulang (11 x 11) cm (kolom praktis)
0.010 Kg Paku biasa 2" - 5" 14,000.00
0.006 M3 Pasir beton 150,000.00
0.009 M3 Koral beton 350,000.00
0.180 Oh Pekerja 90,000.00
0.020 Oh Tukang batu 125,000.00
0.020 Oh Tukang kayu 125,000.00
0.020 Oh Tukang besi 125,000.00
0.009 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
53 1 M1 Membuat ring balok beton bertulang (10 x 15) cm
0.020 Kg Paku biasa 2" - 5" 14,000.00
0.009 M3 Pasir beton 150,000.00
0.015 M3 Koral beton 350,000.00
0.297 Oh Pekerja 90,000.00
0.033 Oh Tukang batu 125,000.00
0.033 Oh Tukang kayu 125,000.00
0.033 Oh Tukang besi 125,000.00
0.015 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
54 1 M2 Pasang Atap Genteng Metal
1.050 M2 Atap Genteng Metal 65,450.00
0.020 Kg Paku hak panjang 15 cm 14,000.00
0.150 Oh Pekerja 90,000.00
0.750 Oh Tukang kayu 125,000.00
0.006 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
55 1 M2 Rangka Atap Genteng Metal, Kayu Kls II
0.0165 M3 Kayu Kls II 4,500,000.000
0.2000 Kg Paku 5 -10 Cm 14,000.000
0.1200 Oh Pekerja 90,000.000
0.1200 Oh Tukang 125,000.000
0.0120 Oh Kepala Tukang 150,000.000
0.0060 Oh Mandor 150,000.000
Jumlah
Jumlah
Dibulatkan
56 1 M2 Pasang nok aluminium
1.200 M2 Nok standar 40 cm 16, swg 22 52,500.00
0.040 Kg Paku hak panjang 15 cm 14,000.00
0.100 Oh Pekerja 90,000.00
1.000 Oh Tukang kayu 125,000.00
0.010 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
57 1 M2 Pasang aluminium foil / sisalation
1.050 M2 Sisalation / aluminium foil 6,500.00
0.150 Oh Pekerja 90,000.00
0.050 Oh Tukang kayu 125,000.00
0.008 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
58 1 M2 Pasang Listplank Aluminium
3.330 M1 Listplank Aluminium 20,000.00
1.000 Alat Bantu 30,000.00
0.280 Pekerja 90,000.00
0.800 Tukang 125,000.00
0.080 KepalaTukang 150,000.00
0.014 Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
59 1 M2 Langit-langit Penelux + rangka aluminium
0.500 Oh Pekerja 90,000.00
0.025 Oh Mandor 150,000.00
2.000 Oh Tukang 125,000.00
1.0000 Ls Rangka Aluminium 35,000.00
1.0000 M2 Penelux + A sc 250,000.00
1.0000 Ls Alat Bantu/Acc 2,500.00
Jumlah
Jumlah
Dibulatkan
60 1 M2 Langit-langit akustik 60 x 120 cm + rangka aluminium
3.600 M1 Profil aluminium "T" 5,000.00
0.150 Kg Kawat Seng polos 18,000.00
1.050 Bh Ramset/dina bolt 3,000.00
1.500 Lbr Akustik 60 x 120 cm 50,000.00
0.500 Oh Pekerja 90,000.00
0.500 Oh Tukang Besi 125,000.00
0.0250 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
61 1 M2 Langit-langit PVC+ rangka aluminium
3.600 M1 Profil aluminium "T" 5,000.00
0.150 Kg Kawat Seng polos 18,000.00
1.050 Bh Ramset/dina bolt 3,000.00
0.600 M1 List PVC 7,000.00
1.250 M2 Plafond PVC 95,000.00
0.500 Oh Pekerja 90,000.00
0.500 Oh Tukang kayu 125,000.00
0.0250 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
62 Memasang 1 buah kloset duduk /monoblok
1.000 Bh Klosed duduk/monoblok 1,500,000.00
0.060 Pkt Perlengkapan dari harga klosed 1,500,000.00
3.300 Oh Pekerja 90,000.00
1.100 Oh Tukang Pipa 125,000.00
0.160 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
63 Memasang 1 buah kloset jongkok porselen
1.000 Bh Klosed jongkok porselen 180,000.00
0.010 M3 Pasir pasang 125,000.00
1.000 Oh Pekerja 90,000.00
1.500 Oh Tukang Pipa 125,000.00
0.160 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
64 Memasang 1 buah urinoir
1.000 Bh Urinoir 1,882,500.00
0.300 Pkt Perlengkapan 1,882,500.00
0.010 M3 Pasir pasang 125,000.00
1.000 Oh Pekerja 90,000.00
1.000 Oh Tukang Pipa 125,000.00
0.100 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
65 Memasang 1 buah wastafel
1.000 Bh Wastafel 854,000.00
0.120 Pkt Perlengkapan 854,000.00
0.010 M3 Pasir pasang 125,000.00
1.200 Oh Pekerja 90,000.00
1.450 Oh Tukang Pipa 125,000.00
0.100 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
66 Memasang 1 Jet Spray
1.000 Bh Jet Spray 184,000.00
0.050 Oh Pekerja 90,000.00
0.100 Oh Tukang Pipa 125,000.00
0.025 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
67 Memasang 1 Bh Tabung SteinlessStell volume 2 M3 air (Roof Tank)
1.000 Bh Tangki SteinlessStell 165,000.00
3.000 Oh Pekerja 90,000.00
4.500 Oh Tukang batu 125,000.00
0.900 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
68 Memasang 1 M1 pipa penyalur air limbah jenis pipa tanah dia 15 cm
1.600 Bh Pipa tanah 78,000.00
0.013 Zak Semen portland ( 50 Kg) 1,310.00
0.013 M3 Pasir pasang 125,000.00
0.011 M3 Pasir urug 100,000.00
0.060 Oh Pekerja 90,000.00
0.030 Oh Tukang batu 125,000.00
0.0025 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
69 Memasang 1 M1 pipa penyalur air limbah jenis pipa tanah dia 20 cm
1.600 Bh Pipa tanah 114,000.00
0.014 M3 Pasir pasang 125,000.00
0.014 M3 Pasir urug 100,000.00
0.080 Oh Pekerja 90,000.00
0.040 Oh Tukang batu 125,000.00
0.007 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
70 Memasang 1 M1 pipa beton dia. 15 cm - 20 cm
1.100 Bh Pipa beton 31,500.00
0.027 M3 Batu bata 3,500.00
0.056 M3 Pasir pasang 125,000.00
0.024 M3 Pasir urug 100,000.00
0.140 Oh Pekerja 90,000.00
0.070 Oh Tukang batu 125,000.00
0.007 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
71 Memasang 1 M1 pipa beton dia. 30 cm - 100 cm
1.100 Bh Pipa beton 50,000.00
0.550 M3 Batu bata 3,500.00
0.061 M3 Pasir pasang 125,000.00
0.069 M3 Pasir urug 100,000.00
0.380 Oh Pekerja 90,000.00
0.190 Oh Tukang batu 125,000.00
0.019 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
72 Memasang 1 buah bak kontrol pasangan batu bata ukuran 30 x 30 cm
0.145 M3 Batu bata 3,500.00
0.070 M3 Pasir pasang 125,000.00
0.070 M3 Batu kerikil 300,000.00
1.600 Kg Besi beton 87,400.00
0.060 M3 Pasir Beton 150,000.00
3.200 Oh Pekerja 90,000.00
1.015 Oh Tukang batu 125,000.00
0.016 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
73 Memasang 1 buah bak kontrol pasangan batu bata ukuran 45 x 45 cm tinggi 50 cm
0.250 M3 Batu bata 3,500.00
0.130 M3 Pasir pasang 125,000.00
0.020 M3 Batu kerikil 300,000.00
2.600 Kg Besi beton 87,400.00
0.090 M3 Pasir Beton 150,000.00
1.420 Oh Pekerja 90,000.00
0.473 Oh Tukang batu 125,000.00
0.071 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
74 Memasang 1 M1 pipa galvanis dia. 1/2"
1.200 M1 Pipa galvanis 15,000.00
0.054 Oh Pekerja 90,000.00
0.090 Oh Tukang batu 125,000.00
0.027 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
75 Memasang 1 M1 pipa galvanis dia. 3/4"
0.054 Oh Pekerja 90,000.00
0.090 Oh Tukang batu 125,000.00
0.027 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
76 Memasang 1 M1 pipa galvanis dia. 1"
0.054 Oh Pekerja 90,000.00
0.090 Oh Tukang batu 125,000.00
0.027 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
77 Memasang 1 M1 pipa galvanis dia. 1 1/2"
0.108 Oh Pekerja 90,000.00
0.180 Oh Tukang batu 125,000.00
0.0054 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
78 Memasang 1 M1 pipa PVC tipe AW dia. 1/2"
1.200 M1 Pipa PVC 15,000.00
0.036 Oh Pekerja 90,000.00
0.060 Oh Tukang batu 125,000.00
0.0018 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
79 Memasang 1 M1 pipa PVC tipe AW dia. 3/4"
1.200 M1 Pipa PVC 18,000.00
0.036 Oh Pekerja 90,000.00
0.060 Oh Tukang batu 125,000.00
0.0018 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
80 Memasang 1 M1 pipa PVC tipe AW dia. 1"
1.200 M1 Pipa PVC 27,000.00
0.036 Oh Pekerja 90,000.00
0.060 Oh Tukang batu 125,000.00
0.0018 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
81 Memasang 1 M1 pipa PVC tipe AW dia. 1 1/2"
1.200 M1 Pipa PVC 39,000.00
0.036 Oh Pekerja 90,000.00
0.060 Oh Tukang batu 125,000.00
0.0018 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
1.200 M1 Pipa PVC 45,000.00
0.054 Oh Pekerja 90,000.00
0.090 Oh Tukang batu 125,000.00
0.0027 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
83 Memasang 1 M1 pipa PVC tipe AW dia. 2 1/2"
1.200 M1 Pipa PVC 57,000.00
0.036 Oh Pekerja 90,000.00
0.060 Oh Tukang batu 125,000.00
0.0018 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
1.200 M1 Pipa PVC 78,000.00
0.061 Oh Pekerja 90,000.00
0.135 Oh Tukang batu 125,000.00
0.0041 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
1.200 M1 Pipa PVC 114,000.00
0.081 Oh Pekerja 90,000.00
0.135 Oh Tukang batu 125,000.00
0.0041 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
1.200 M1 Pipa PVC 395,000.00
0.081 Oh Pekerja 90,000.00
0.135 Oh Tukang batu 125,000.00
0.0041 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
86 Memasang 1 buah kran dia. 3/4" atau 1/2"
1.000 Bh Kran air 18,000.00
0.025 Bh Seal tape 3,000.00
0.010 Oh Pekerja 90,000.00
0.100 Oh Tukang batu 125,000.00
0.005 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
87 Memasang 1 buah Floor drain
1.000 Bh Floor drain 165,000.00
0.010 Oh Pekerja 90,000.00
0.100 Oh Tukang batu 125,000.00
0.005 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
88 Memasang Pelampung Automatis (WLC)
1.000 Bh Water Level Control 715,000.00
1.000 Oh Pekerja 90,000.00
0.100 Oh Tukang Pipa 125,000.00
0.005 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
89 Memasang 1 buah Pompa Booster
1.000 Bh Pompa Booster 495,000.00
1.000 Ls Perlengkapan 173,000.00
0.010 Oh Pekerja 90,000.00
0.100 Oh Tukang batu 125,000.00
0.005 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
90 Memasang 1 buah Pompa Transfer
1.000 Bh Pompa Tranfer 3,600,000.00
1.000 Ls Perlengkapan 173,000.00
0.010 Oh Pekerja 90,000.00
0.100 Oh Tukang batu 125,000.00
0.005 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
91 1 Buah pasang kunci tanam biasa
1.000 Bh Kunci tanam biasa 103,700.00
0.010 Oh Pekerja 90,000.00
0.500 Oh Tukang kayu 125,000.00
0.005 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
92 1 Buah pasang engsel pintu
1.000 Bh Engsel pintu 20,500.00
0.015 Oh Pekerja 90,000.00
0.150 Oh Tukang kayu 125,000.00
0.00075 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
93 1 Buah pasang engsel jendela kupu - kupu
1.000 Bh Engsel jendela 9,000.00
0.010 Oh Pekerja 90,000.00
0.100 Oh Tukang kayu 125,000.00
0.0005 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
94 1 Buah pasang kait angin
1.000 Bh Kait angin 18,000.00
0.015 Oh Pekerja 90,000.00
0.150 Oh Tukang kayu 125,000.00
0.00075 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
95 1 Buah pasang door closer
1.000 Bh Door closer 54,000.00
0.050 Oh Pekerja 90,000.00
0.500 Oh Tukang kayu 125,000.00
0.0025 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
96 1 Buah pasang Tangan Jendela
1.000 Bh Door stop 28,500.00
0.010 Oh Pekerja 90,000.00
0.100 Oh Tukang kayu 125,000.00
0.0005 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
97 1 Buah pasang spiring knip
1.000 Bh Spiring knip 10,000.00
0.015 Oh Pekerja 90,000.00
0.150 Oh Tukang kayu 125,000.00
0.00075 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
98 1 M2 Pasang lantai keramik 20 x 20 cm
26.500 Bh Ubin keramik 20 x 20 cm 55,000.00
0.045 M3 Pasir pasang 125,000.00
1.620 Kg Semen warna 7,000.00
0.700 Oh Pekerja 90,000.00
0.350 Oh Tukang batu 125,000.00
0.035 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
99 1 M2 Pasang Plint L
33.333 Bh Plint L 3,500.00
0.030 M3 Pasir pasang 125,000.00
0.900 Oh Pekerja 90,000.00
0.900 Oh Tukang batu 125,000.00
0.500 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
100 1 M2 Pasang Plint Border /Listtello keramik 10 x 33 cm
30.303 Bh Listtello 10 x 33 cm 4,000.00
0.045 M3 Pasir pasang 125,000.00
0.930 Oh Pekerja 90,000.00
0.525 Oh Tukang batu 125,000.00
0.047 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
101 1 M2 Pasang Plint lantai keramik 10 x 20 cm
50.000 Bh Plint keramik 10 x 20 cm 3,500.00
0.030 M3 Pasir pasang 125,000.00
0.900 Oh Pekerja 90,000.00
0.900 Oh Tukang batu 125,000.00
0.500 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
102 1 M2 Pasang Dinding mosaik 40 x 40 cm+ Camp 1:3 , ex lokal
2.778 Bh Mosaik 40 x 40 cm 85,000.00
0.039 M3 Pasir pasang 125,000.00
0.700 Oh Pekerja 90,000.00
0.350 Oh Tukang batu 125,000.00
0.035 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
103 1 M2 Pasang lantai mosaik 30 x 30 cm+camp 1:3 , ex lokal
11.111 Bh Mosaik 30 x 30 cm 56,000.00
0.039 M3 Pasir pasang 125,000.00
0.700 Oh Pekerja 90,000.00
0.350 Oh Tukang batu 125,000.00
0.035 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
104 1 M2 Pasang Keramik Homogenues 60 x 60 cm +camp 1:3, ex lokal
3.000 Bh Keramik Homogeneus 60 x 60 cm 155,000.00
0.039 M3 Pasir pasang 125,000.00
0.700 Oh Pekerja 90,000.00
0.350 Oh Tukang batu 125,000.00
0.035 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
105 1 M2 Pasang dinding keramik 25 x 33 cm
12.121 Bh Keramik 25 x 33 cm 74,795.00
0.018 M3 Pasir pasang 125,000.00
0.900 Oh Pekerja 90,000.00
0.450 Oh Tukang batu 125,000.00
0.045 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
106 1 M2 Pasang Floorhardener
5.000 Kg Floor Hardener 15,000.00
0.120 Oh Pekerja 90,000.00
0.120 Oh Tukang batu 125,000.00
0.060 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
107 1 M2 Pasang lantai Koral Sikat Motif 3 Warna
1.000 M2 Koral Sikat 105,000.00
0.045 M3 Pasir pasang 125,000.00
0.700 Oh Pekerja 90,000.00
0.350 Oh Tukang batu 125,000.00
0.035 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
108 1 M2 Pengecatan bidang kayu baru (1 lapis plamir) 1 lapis cat dasar 3 lapis cat penutup
0.200 Kg Cat meni 33,000.00
0.150 Kg Plamir 37,000.00
0.170 Kg Cat dasar 39,500.00
0.350 Kg Cat penutup 3 kali 32,000.00
0.070 Oh Pekerja 90,000.00
0.105 Oh Tukang batu 125,000.00
0.0025 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
109 1 M2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar 2 lapis cat penutup
0.100 Kg Plamir 37,000.00
0.100 Kg Cat dasar 39,500.00
0.260 Kg Cat Dullux Wheatersheld 110,000.00
0.067 Kg ICI Alkali / Sealer 47,500.00
0.020 Oh Pekerja 90,000.00
0.063 Oh Tukang cat 125,000.00
0.0025 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
110 1 M2 Pengecatan tembok lama (1 lapis plamir, 2 lapis cat penutup)
0.120 Kg Cat dasar 39,500.00
0.180 Kg Cat penutup 2 kali 32,000.00
0.028 Oh Pekerja 90,000.00
0.042 Oh Tukang cat 125,000.00
0.0025 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
111 1 M2 Pengecatan Menie Kayu
0.120 Kg Menie Kayu 30,000.00
0.067 Oh Pekerja 90,000.00
0.0500 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
112 1 M2 Waterproofing / Sistem Coacting
0.200 Kg Waterproofing 90,000.00
1.000 M2 Screading 25,000.00
0.070 Oh Pekerja 90,000.00
0.090 Oh Tukang cat 125,000.00
0.0250 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
113 1 M2 Pek. Paving Block
36.000 Bh Paving Block Standard 2,500.00
0.200 M3 Pasir Urug 100,000.00
0.500 Oh Pekerja 90,000.00
0.320 Oh Tukang Batu 125,000.00
Jumlah
Jumlah
Dibulatkan
114 Anal. Mengerjakan Kusen/Rangka Dinding Aluminium 1,5" x 4" / M' ( Lantai Dasar )
0.400 Oh Pekerja 90,000
0.020 Oh Mandor 150,000
0.400 Oh Tukang 125,000
0.040 Oh Kepala Tukang 150,000
1.100 M1 Aluminium 1,5" x 4" 85,000

1.000 Ls Alat Bantu/Acc 5,000
Jumlah
Jumlah
Dibulatkan
115 Anal. Mengerjakan Kusen/Rangka Dinding Aluminium 2,5" x 5" / M' ( Lantai Dasar )
0.400 Oh Pekerja 90,000
0.020 Oh Mandor 150,000
0.400 Oh Tukang 125,000
1.100 M1 Aluminium 2,5" x 5" 120,000

Jumlah
Jumlah
Dibulatkan
116 1 M2 Pasang Kaca Stopsol T: 10 mm
1.100 M2 Kaca Stopsol T: 10 mm 510,000.00
0.015 Oh Pekerja 90,000.00
0.150 Oh Tukang kayu 125,000.00
0.0007 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
117 1 M2 Pasang Kaca Bening T: 5 mm
1.100 M2 Kaca Bening T: 5 mm 85,000.00
0.015 Oh Pekerja 90,000.00
0.150 Oh Tukang kayu 125,000.00
0.0007 Oh Mandor 150,000.00
Jumlah
Jumlah
Dibulatkan
118 1 M2 Pasang Dinding Kaca Stopsol T: 10 mm + Rangka Aluminium
1.000 M2 Kaca Stopsol T:10 mm 641,800.00
2.500 M1 Rangka Aluminium 255,200.00
Jumlah
Jumlah
Dibulatkan
119 Anal. Pas. Kusen Type Pj-1 / Unit ( Lantai I,II,III )
29.0000 M1 Pas. Rangka Aluminium 1,5" x 4" 212,800.00
1.0000 Ls Assc Hinger,Hook 325,000.00
2.0000 Ls Pas. Frame Jendela 450,000.00
1.0000 Ls Pas. Pintu Frame 1,100,000.00
5.2000 M2 Pas. Kaca Tb 5 mm 127,500.00
Jumlah
Dibulatkan
120 Anal. Pas. Kusen Type PT-1 / Unit ( Lantai I,II,III )
29.0000 Pas. Rangka Aluminium 1,5" x 4" 212,800.00
5.2000 Pas. Kaca Tb 5 mm 127,500.00
Jumlah
Dibulatkan
121 Anal. Pas. Kusen Type PA-1 / Unit ( Lantai I,II,III)
2.0000 Unit Pas. Pintu Frameles 1,100,000.00
6.0000 M2 Pas. Kaca Pintu Stopsol Tb 10 mm 641,800.00
2.0000 Set Floor Hinge 1,700,000.00
Jumlah
Dibulatkan
122 Anal. Pas. Kusen Type PD-1 / Unit ( Lantai I,II,III )
2.0000 Unit Pas. Pintu Frame +Kunci Asc 1,100,000.00
3.7800 M2 Pas. Kaca Pintu Bening Tb 5 mm 127,500.00
3.8000 M2 Laminated Board 105,000.00
2.0000 Set Floor Hinge Asc 1,700,000.00
Jumlah
Dibulatkan
123 Anal. Pas. Kusen Type PD-2 / Unit ( Lantai I,II,III )
2.9400 M2 Pas. Kaca Pintu Tb 10 mm 641,800.00
2.0000 Set Floor Hinge Asc 1,700,000.00
Jumlah
Dibulatkan
124 Anal. Pas. Kusen Type P-2 / Unit ( Lantai I,II )
1.0000 Unit Pas.Pintu Kisi 450,000.00
1.0000 Ls Asc Hinger, Hook 325,000.00
Jumlah
Dibulatkan
125 Anal. Pas. Kusen Type P-3 / Unit ( Lantai I,III )
1.0000 Ls Asc Hinger, Hook 325,000.00
Jumlah
Dibulatkan
126 Anal. Pas. Kusen Type P-5 / Unit ( Lantai I,II,III )
4.9000 M1 Pas. Kusen Rangka Besi 520,000.00
1.0000 Unit Pas. Pintu Besi 1,100,000.00
2.0000 Set Engsel Besi + Asc 195,000.00
Jumlah
Dibulatkan
Jumlah
Dibulatkan
Jumlah
Dibulatkan
129 Anal. Pas. Kusen Type JA-1 / Unit ( Lantai I,II)
2.0000 Unit Pas. Frame Jendela +Kunci Asc 1,100,000.00
1.0000 Unit Jendela Kisi-Kisi 250,000.00
1.5500 M2 Pas. Kaca Stopsol Tb 10 mm 641,800.00
Jumlah
Dibulatkan
Jumlah
Dibulatkan
Jumlah
Dibulatkan
Jumlah
Dibulatkan
Jumlah
Dibulatkan
134 Anal. Pas. Kusen Type PKS-1 / Unit ( Lantai III)
1.0000 Unit Pas. Frame Jendela Kisi 450,000.00
1.0000 Unit Kisi-Kisi Aluminium 325,000.00
Jumlah
Dibulatkan
135 Anal. Pas. Alluminium Composite Panel T: 4 mm + Rangka Hollow /Aluminium / M2
2.5000 Pekerja 90,000.00
0.0275 Mandor 150,000.00
0.2750 Tukang 125,000.00
0.2500 Kepala Tukang 150,000.00
0.1250 Pelaksana 90,000.00
1.0000 M2 Rangka Hollow 225,000.00

0.4500 M2 Menie Rangka Hollow 57,500.00
1.2000 M2 P. Aluminium Comp Panel T: 4 mm 285,000.00
0.8500 Bh Sealant 48,000.00
3.2500 M1 Grooving & Router 55,000.00
1.0000 Ls Alat Bantu/Acc 30,000.00
Jumlah
Jumlah
Dibulatkan
136 Pek. 10 Kg Wire Mesh M5
10.200 Kg Wire Mesh 15,000.00
0.100 Kg Kawat Beton 18,000.00
0.250 Oh Pekerja 90,000.00
0.250 Oh Tukang batu 125,000.00
0.001 Oh Mandor 150,000.00
Jumlah
Jumlah untuk 1 Kg
Dibulatkan
137 Pek. 1 M3 Lantai Beton (T: 7 Cm # Wire Mesh M5)
75.000 Kg Wire Mesh M5 24,620.00
1.000 M3 Beton K-175 780,000.00
Jumlah
Dibulatkan
138 100 Kg Pekerjaan Perakitan
1.000 Ltr Solar 9,000.00
0.100 Ltr Minyak Pelumas 30,000.00
0.800 Jam Sewa Alat 25,000.00
0.100 Oh Pekerja 90,000.00
0.100 Oh Tukang besi konstruksi 125,000.00
0.0050 Oh Mandor 150,000.00
Jumlah
Jumlah untuk :1 Kg
Dibulatkan
139 1 Kg Pasang Baja Profil /CNP.125.50.20.3,2
1.150 Kg Besi profil Siku 82,500.00
1.000 Kg Pek.Perakitan 557.50
0.080 Kg Meni besi /Zincromate 57,500.00
0.060 Oh Pekerja 90,000.00
0.0003 Oh Mandor 150,000.00
Jumlah
Dibulatkan
140 Pekerjan : 1 Cm Pengelasan
1.100 Kg Kawat Las Listrik 132,000.00
1.000 ltr Solar 9,000.00
0.080 ltr Minyak Pelumas 26,500.00
0.017 Jam Sewa Alat 61,875.00
0.040 Oh Pekerja 90,000.00
0.0020 Oh Mandor 150,000.00
Jumlah
Dibulatkan
141 Panel MDP (Main Distribution Panel)
1.000 Bh Panel MDP AC 100 x 80 x 30 3,500,000.000

2.000 Bh Pilot Lamp 250,000.000
1.000 Bh MCCB 3 Phase 200 A 500,000.000
4.000 Bh MCCB 3 Phase 100 A 350,000.000
1.000 Bh MCCB 3 Phase 50 A 150,000.000
3.000 Bh Amperemeter 650,000.000
1.000 Bh Voltmeter 450,000.000
1.000 Bh Selector Switch 125,000.000
1.000 Bh Grounding 1,750,000.000
1.000 Ls Alat Bantu 15,000.000
5.000 Oh Pekerja 90,000
3.000 Oh Mandor 150,000
3.000 Oh Tukang 125,000
Jumlah
Jumlah
Dibulatkan
142 Panel SDP (Sub Distribution Panel)- AC& Comp 1.0
1.000 Bh Panel MDP AC 80 x 60 x 20 3,000,000.000

3.000 Bh Pilot Lamp 250,000.000
1.000 Bh MCCB 3 Phase 100 A 150,000.000
20.000 Bh MCCB 3 Phase 10 A 50,000.000
3.000 Bh MCCB 3 Phase 15 A 75,000.000
1.000 Bh Grounding 1,750,000.000
1.000 Ls Alat Bantu 15,000.000
4.000 Oh Pekerja 90,000
1.500 Oh Mandor 150,000
2.750 Oh Tukang 125,000
Jumlah
Jumlah
Dibulatkan
143 Panel SDP (Sub Distribution Panel)- AC & Comp 2.0
1.000 Bh Panel MDP AC 80 x 60 x 20 3,000,000.000

3.000 Bh Pilot Lamp 250,000.000
1.000 Bh MCCB 3 Phase 100 A 150,000.000
10.000 Bh MCCB 3 Phase 10 A 50,000.000
3.000 Bh MCCB 3 Phase 15 A 75,000.000
1.000 Bh Grounding 1,750,000.000
1.000 Ls Alat Bantu 15,000.000
4.000 Oh Pekerja 90,000
1.500 Oh Mandor 150,000
2.750 Oh Tukang 125,000
Jumlah
Jumlah
Dibulatkan
144 Panel SDP (Sub Distribution Panel)- AC & Comp 3.0
1.000 Bh Panel MDP AC 80 x 60 x 20 3,000,000.000

3.000 Bh Pilot Lamp 250,000.000
1.000 Bh MCCB 3 Phase 100 A 150,000.000
8.000 Bh MCCB 3 Phase 10 A 50,000.000
3.000 Bh MCCB 3 Phase 15 A 75,000.000
1.000 Bh Grounding 1,750,000.000
1.000 Ls Alat Bantu 15,000.000
4.000 Oh Pekerja 90,000
1.500 Oh Mandor 150,000
2.750 Oh Tukang 125,000
Jumlah
Jumlah
Dibulatkan
145 PP (Power Panel)- 1,2,3
1.000 Bh Panel MDP AC 80 x 60 x 20 3,000,000.000

3.000 Bh Pilot Lamp 250,000.000
1.000 Bh MCCB 3 Phase 100 A 150,000.000
21.000 Bh MCCB 3 Phase 10 A 50,000.000
1.000 Bh Grounding 1,750,000.000
1.000 Ls Alat Bantu 15,000.000
4.000 Oh Pekerja 90,000
1.500 Oh Mandor 150,000
2.750 Oh Tukang 125,000
Jumlah
Jumlah
Dibulatkan
146 Pemasangan Kabel NYY 4 x 90 mm
1.000 M' Kabel NYY 4 x 90 mm2 39,000.000
1.000 Ls Alat Bantu 15,000.000
0.500 Oh Pekerja 90,000.00
0.020 Oh Mandor 150,000.00
0.100 Oh Tukang 125,000.00
Jumlah
Jumlah
Dibulatkan
1.000 M' Kabel NYY 4 x 25 mm2 13,000.000
1.000 Ls Alat Bantu 15,000.000
0.500 Oh Pekerja 90,000.00
0.020 Oh Mandor 150,000.00
0.100 Oh Tukang 125,000.00
Jumlah
Jumlah
Dibulatkan
1.000 M' Kabel NYY 3 x 25 mm2 10,700.000
1.000 Ls Alat Bantu 15,000.000
0.500 Oh Pekerja 90,000.00
0.020 Oh Mandor 150,000.00
0.100 Oh Tukang 125,000.00
Jumlah
Jumlah
Dibulatkan
143 Instalasi Penerangan Tiap Titik
0.300 Oh Pekerja 90,000.000
0.050 Oh Mandor 150,000.000
0.333 Oh Tukang Listrik 125,000.000
15.000 M' Kabel NYM 3 x 2.5 mm2 10,700.000

12.000 M' Pipa Conduit Dia 20 mm 3,000.000
1.000 M' Flexible conduit 20 mm 5,000.000
1.000 Bh Tee Dus 6,600.000
10.000 Bh Klem Conduit + Fhiser 1,500.000
4.000 Bh Sock Conduit 1,500.000
3.000 Bh Las Dop 1,500.000
Jumlah
Jumlah
Dibulatkan
144 Instalasi Stop Kontak Tiap Titik
0.300 Oh Pekerja 90,000.000
0.050 Oh Mandor 150,000.000
15.000 M' Kabel NYM 3 x 2.5 mm2 10,700.000
1.000 Bh Tee Dus 3,500.000
3.000 Bh Las Dop 1,500.000
Jumlah
Jumlah
Dibulatkan
145 Stop Kontak + Pemasangan
0.167 Oh Pekerja 90,000.000
0.167 Oh Mandor 150,000.000
1.000 Bh Stop Kontak 35,000.000

1.000 Ls Alat bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
146 Saklar Tunggal + Pemasangan
0.167 Oh Pekerja 90,000.000
0.167 Oh Mandor 150,000.000
1.000 Bh Saklar Tunggal 25,000.000

1.000 Ls Alat bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
147 Saklar Ganda + Pemasangan
0.167 Oh Pekerja 90,000.000
0.167 Oh Mandor 150,000.000
1.000 Bh Saklar Ganda 35,000.000

1.000 Ls Alat bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
148 Pemasangan Lampu Downlight 18 Watt
0.167 Oh Pekerja 90,000.000
0.167 Oh Mandor 150,000.000
1.000 Bh Downlight 18 Watt 75,000.000

1.000 Ls Alat bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
149 Pemasangan Lampu Downlight 28 Watt
0.167 Oh Pekerja 90,000.000
0.167 Oh Mandor 150,000.000
1.000 Bh Downlight 28 Watt 125,000.000

1.000 Ls Alat bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
150 Pemasangan Lampu TL 2 x 36 Watt
0.167 Oh Pekerja 90,000.000
0.167 Oh Mandor 150,000.000
1.000 Bh TL 2 x 36 Watt 350,000.000
1.000 Ls Alat bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
151 Instalasi Telephone Tiap Titik
1.000 Tttk Upah Kerja 90,000.000
25.000 M' Kabel ITC 2 x 2 x 0.6 mm2 2,600.000
2.000 Bh Tee Dus 3,500.000
Jumlah
Jumlah
Dibulatkan
152 Instalasi Ceilling Speaker dan Wall Speaker tiap Titik
15.000 M' Kabel NYMHY 2 x 1.5 mm2 7,200.000
1.000 Bh Tee Dus 3,500.000
Jumlah
Jumlah
Dibulatkan
153 Instalasi Fire Alarm tiap Titik
15.000 M' Kabel NYA 3 x 1.5 mm2 7,950.000
1.000 Bh Tee Dus 3,500.000
Jumlah
Jumlah
Dibulatkan
154 Instalasi ITC 2 x 2 x 0.75 mm2
1.000 M' Kabel ITC 2 x 2 x 0.75 mm2 2,750.000
Jumlah
Jumlah
Dibulatkan
155 Instalasi Pipa Hydrant Dia 150 mm tiap M1
1.000 M' Upah Kerja Dia 150 mm 90,000.000
1.000 M' Pipa BS SCH40 dia 150 mm 375,000.000
1.000 Ls Alat Bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
1.000 Ls Alat Bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
1.000 Ls Alat Bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
1.000 Ls Alat Bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
1.000 Ls Alat Bantu 15,000.000
Jumlah
Jumlah
Dibulatkan

1.000 Ls Alat Bantu 15,000.000
Jumlah
Jumlah
Dibulatkan
141 Upah Bor Dia 60 M Untuk 1 M'
0.010 Oh Mekanik 60,000.00
0.010 Oh Elektrik 65,000.00
0.010 Oh Operator 100,000.00
0.026 Oh Pekerja 90,000.00
0.164 Jam Peralatan Bor 600,000.00
1.563 Ltr Solar 4,500.00
0.104 Ltr Oil 35,000.00
Jumlah
Dibulatkan
142 Pondasi Bor Pile Dia 60 Cm , H: 9.00 M' / Titik
2.985 M3 Upah Bor 1 M' 117,600.000

2.543 M3 Beton K-300
285.00 Kg Anal. Besi Pondasi
Jumlah
Dibulatkan
LISA BIAYA KONSTRUKSI (ABK)
N GEDUNG DAN PERUMAHAN
BAHAN UPAH JUMLAH KETERANGAN

Rp. Rp. Rp.
5 6 7 8
54,000.00 Kayu klas III

280.00
14,000.00 68,280.00 Kayu klas III
12,500.00
9,000.00
1,500.00
750.00 23,750.00
92,030.00
9,203.00
101,233.00
101,200.00
9,000.00
7,500.00 16,500.00
16,500.00
1,650.00
18,150.00
18,100.00
600,030.00
49,950.00 649,980.00
649,980.00
64,998.00
714,978.00
714,900.00
600,030.00
4,950.00 604,980.00
604,980.00
60,498.00
665,478.00
665,400.00
67,500.00
3,750.00 71,250.00
71,250.00
7,125.00
78,375.00
78,300.00
81,000.00
6,750.00 87,750.00
87,750.00
8,775.00
96,525.00
96,500.00
94,500.00
10,050.00 104,550.00
104,550.00
10,455.00
115,005.00
115,000.00
90,000.00
4,800.00 94,800.00
94,800.00
9,480.00
104,280.00
104,200.00
135,000.00
9,000.00 144,000.00
144,000.00
14,400.00
158,400.00
158,400.00
108,000.00
6,750.00 114,750.00
114,750.00
11,475.00
126,225.00
126,200.00
29,700.00
1,500.00 31,200.00
31,200.00
3,120.00
34,320.00
34,300.00
30,000.00
1,600.00 31,600.00
31,600.00
3,160.00
34,760.00
34,700.00
45,000.00
7,500.00 52,500.00
52,500.00
5,250.00
57,750.00
57,700.00
120,000.00 120,000.00
27,000.00
1,500.00 28,500.00
148,500.00
14,850.00
163,350.00
163,300.00
186,000.00 186,000.00
13,500.00
2,250.00 15,750.00
201,750.00
20,175.00
221,925.00
221,900.00
108,000.00 108,000.00
22,500.00
3,750.00 26,250.00
134,250.00
13,425.00
147,675.00
147,600.00
360,000.00
213,530.00
65,000.00 638,530.00
135,000.00
75,000.00
9,000.00
11,250.00 230,250.00
868,780.00
86,878.00
955,658.00
955,600.00
360,000.00
43,200.00 403,200.00
70,200.00
48,750.00
5,850.00
5,850.00 130,650.00
533,850.00
53,385.00
587,235.00
587,200.00
70,000.00
24,824.50
4,750.00 99,574.50
27,000.00
12,500.00
1,500.00
2,250.00 43,250.00
142,824.50
14,282.45
157,106.95
157,100.00
70,000.00
18,824.70
5,000.00 93,824.70
27,000.00
12,500.00
1,500.00
2,250.00 43,250.00
137,074.70
13,707.47
150,782.17
150,700.00
70,000.00
15,065.00
5,375.00 90,440.00
27,000.00
12,500.00
1,500.00
2,250.00 43,250.00
133,690.00
13,369.00
147,059.00
147,000.00
20,310.24
2,000.00 22,310.24
18,000.00
18,750.00
2,250.00
1,500.00 40,500.00
62,810.24
6,281.02
69,091.26
69,000.00
13,393.44
2,500.00 15,893.44
18,000.00
18,750.00
2,250.00
1,500.00 40,500.00
56,393.44
5,639.34
62,032.78
62,000.00
10,186.56
2,875.00 13,061.56
18,000.00
18,750.00
2,250.00
1,500.00 40,500.00
53,561.56
5,356.16
58,917.72
58,900.00
8,174.40
3,000.00 11,174.40
18,000.00
18,750.00
2,250.00
1,650.00 40,650.00
51,824.40
5,182.44
57,006.84
57,000.00
17,857.92
3,375.00 21,232.92
36,000.00
25,000.00
3,000.00
3,300.00 67,300.00
88,532.92
8,853.29
97,386.21
97,300.00
13,582.08
3,875.00 17,457.08
23,400.00
25,000.00
3,000.00
1,950.00 53,350.00
70,807.08
7,080.71
77,887.79
77,800.00
10,899.20
4,000.00 14,899.20
36,000.00
25,000.00
3,000.00
1,950.00 65,950.00
80,849.20
8,084.92
88,934.12
88,900.00
9,054.72
4,375.00 13,429.72
23,400.00
25,000.00
3,000.00
1,950.00 53,350.00
66,779.72
6,677.97
73,457.69
73,400.00
6,791.04
3,250.00 10,041.04
13,500.00
8,750.00
1,050.00
1,200.00 24,500.00
34,541.04
3,454.10
37,995.14
37,900.00
655.00
1,625.00 2,280.00
5,130.00
47,500.00
5,700.00
4,500.00 62,830.00
65,110.00
6,511.00
71,621.00
71,600.00
4,257.50 4,257.50
13,500.00
12,500.00
1,500.00
1,500.00 29,000.00
33,257.50
3,325.75
36,583.25
36,500.00
8,305.40
1,500.00 9,805.40
27,000.00
18,750.00
2,250.00
2,250.00 50,250.00
60,055.40
6,005.54
66,060.94
66,000.00
4,950,000.00
17,500.00
38,000.00 5,005,500.00
540,000.00
2,500,000.00
300,000.00
45,000.00 3,385,000.00
8,390,500.00
839,050.00
9,229,550.00
9,229,500.00
260,000.00
19,000.00 279,000.00
90,000.00
312,500.00
37,500.00
7,500.00 447,500.00
726,500.00
72,650.00
799,150.00
799,100.00
227,500.00
11,400.00 238,900.00
72,000.00
300,000.00
36,000.00
6,000.00 414,000.00
652,900.00
65,290.00
718,190.00
718,100.00
162,500.00
420.00
11,400.00
82,800.00 257,120.00
72,000.00
300,000.00
36,000.00
6,000.00 414,000.00
671,120.00
67,112.00
738,232.00
738,200.00
166,400.00
420.00
21,280.00
82,800.00 270,900.00
18,000.00
75,000.00
9,000.00
1,500.00 103,500.00
374,400.00
37,440.00
411,840.00
411,800.00
2,100,000.00 2,100,000.00 Kayu klas III

1,890.00
2,625.00
300.00
150.00 4,965.00
2,104,965.00
210,496.50
2,315,461.50
2,315,400.00
285,580.00
78,000.00
348,000.00 711,580.00
148,500.00
31,250.00
3,750.00
12,000.00 195,500.00
907,080.00
90,708.00
997,788.00
997,700.00
258,070.00
70,500.00
376,000.00 704,570.00
148,500.00
31,250.00
3,750.00
12,000.00 195,500.00
900,070.00
90,007.00
990,077.00
990,000.00
135,240.00
270.00 135,510.00
630.00
875.00
105.00
60.00 1,670.00
137,180.00
13,718.00
150,898.00
150,800.00
840.00 Kayu klas III

4,200.00
3,000.00 8,040.00
46,800.00
32,500.00
3,900.00
3,900.00 87,100.00
95,140.00
9,514.00
104,654.00
104,600.00

4,200.00
3,000.00 8,145.00
46,800.00
32,500.00
3,900.00
3,900.00 87,100.00
95,245.00
9,524.50
104,769.50
104,700.00

5,600.00
6,000.00
67,500.00
56,245.00
42,000.00 178,185.00
59,400.00
41,250.00
4,950.00
4,950.00 110,550.00
288,735.00
28,873.50
317,608.50
317,600.00

5,600.00
6,000.00
81,000.00
56,245.00
42,000.00 191,685.00
59,400.00
41,250.00
4,950.00
4,950.00 110,550.00
302,235.00
30,223.50
332,458.50
332,400.00

5,600.00
6,000.00
67,500.00
56,245.00
126,000.00 262,185.00
28,800.00
41,250.00
4,950.00
900.00 75,900.00
338,085.00
33,808.50
371,893.50
371,800.00

5,600.00
4,500.00
67,500.00
56,245.00
42,000.00 235,845.00
59,400.00
41,250.00
4,950.00
4,950.00 110,550.00
346,395.00
34,639.50
381,034.50
381,000.00

21,000.00
12,000.00
2,254,000.00
40,500.00
440,160.00
81,000.00
283,500.00 3,532,160.00
477,000.00
34,375.00
162,500.00
131,250.00
39,300.00
39,750.00 884,175.00
4,416,335.00
441,633.50
4,857,968.50
4,857,900.00

44,800.00
48,000.00
3,169,687.50
40,500.00
440,160.00
81,000.00
283,500.00
480,000.00
449,960.00
504,000.00 6,021,607.50
477,000.00
34,375.00
162,500.00
131,250.00
39,300.00
39,750.00 884,175.00
6,905,782.50
690,578.25
7,596,360.75
7,596,300.00
533,825.00
81,428.57
304,888.89
43,000.00 963,142.46
148,500.00
34,375.00
4,200.00
12,450.00 199,525.00
1,162,667.46
116,266.75
1,278,934.21
1,278,900.00
628,800.00
74,142.86
307,851.85
430.00
75,000.00 1,086,224.71
148,500.00
34,375.00
4,200.00
12,450.00 199,525.00
1,285,749.71
128,574.97
1,414,324.68
1,414,300.00
676,287.50
72,964.29
302,518.52
430.00
75,000.00 1,127,200.30
148,500.00
34,375.00
4,200.00
12,450.00 199,525.00
1,326,725.30
132,672.53
1,459,397.83
1,459,300.00

140.00
60,375.00
7,200.00
5,240.00
900.00
3,150.00 81,005.00
16,200 16,200.00
2,500 2,500.00
2,500.00
2,500.00
900.00
1,350.00 25,950.00
106,955.00
10,695.50
117,650.50
117,600.00

280.00
72,450.00
900.00
7,205.00
1,350.00
5,250.00 93,435.00
26,730.00
4,125.00
4,125.00
4,125.00
1,500.00
2,250.00 42,855.00
136,290.00
13,629.00
149,919.00
149,900.00
68,722.50
280.00 69,002.50
13,500.00
93,750.00
1,200.00
900.00 109,350.00
178,352.50
17,835.25
196,187.75
196,100.00
74,250.000
2,800.000 77,050.000
10,800.000
15,000.000
1,800.000
900.000 28,500.000
105,550.000
10,555.00
116,105.00
116,100.00
63,000.00
560.00 63,560.00
9,000.00
125,000.00
1,500.00
1,500.00 137,000.00
200,560.00
20,056.00
220,616.00
220,600.00
6,825.00 6,825.00
13,500.00
6,250.00
750.00
1,200.00 21,700.00
28,525.00
2,852.50
31,377.50
31,300.00
66,600.000
30,000.000 96,600.000
25,200.000
100,000.000
12,000.000
2,100.000 139,300.000
235,900.000
23,590.00
259,490.00
259,400.00
45,000.00
3,750.00
250,000.00
15,000.00 313,750.00
35,000.00
250,000.00
2,500.00 287,500.00
601,250.00
60,125.00
661,375.00
661,300.00
18,000.00
2,700.00
3,150.00
75,000.00 98,850.00
45,000.00
62,500.00
7,500.00
3,750.00 118,750.00
217,600.00
21,760.00
239,360.00
239,300.00
18,000.00
2,700.00
3,150.00
4,200.00
118,750.00 146,800.00
45,000.00
62,500.00
7,500.00
3,750.00 118,750.00
265,550.00
26,555.00
292,105.00
292,100.00
1,500,000.00
90,000.00 1,590,000.00
297,000.00
137,500.00
150.00
24,000.00 458,650.00
2,048,650.00
204,865.00
2,253,515.00
2,253,500.00
180,000.00
7,860.00
1,250.00 189,110.00
90,000.00
187,500.00
225,000.00
24,000.00 526,500.00
715,610.00
71,561.00
787,171.00
787,100.00
1,882,500.00
564,750.00
7,860.00
1,250.00 2,456,360.00
90,000.00
125,000.00
15,000.00
15,000.00 245,000.00
2,701,360.00
270,136.00
2,971,496.00
2,971,400.00
854,000.00
102,480.00
157.20
1,250.00 957,887.20
108,000.00
181,250.00
22,500.00
15,000.00 326,750.00
1,284,637.20
128,463.72
1,413,100.92
1,413,100.00
184,000.00 184,000.00
4,500.00
12,500.00
1,500.00
3,750.00 22,250.00
206,250.00
20,625.00
226,875.00
226,800.00
165,000.00
9,900.00 174,900.00
270,000.00
562,500.00
135,000.00
135,000.00 1,102,500.00
1,277,400.00
127,740.00
1,405,140.00
1,405,100.00
124,800.00
17.03
1,625.00
1,100.00 127,542.03
5,400.00
3,750.00
450.00
375.00 9,975.00
137,517.03
13,751.70
151,268.73
151,200.00
182,400.00
22.27
1,750.00
1,400.00 185,572.27
7,200.00
5,000.00
600.00
1,050.00 13,850.00
199,422.27
19,942.23
219,364.50
219,300.00
34,650.00
94.50
102.18
7,000.00
2,400.00 44,246.68
12,600.00
8,750.00
1,050.00
1,050.00 23,450.00
67,696.68
6,769.67
74,466.35
74,400.00
55,000.00
1,925.00
269.86
7,625.00
6,900.00 71,719.86
34,200.00
23,750.00
2,850.00
2,850.00 63,650.00
135,369.86
13,536.99
148,906.85
148,900.00
507.50
1,152.80
8,750.00
21,000.00
139,840.00
9,000.00 180,250.30
288,000.00
126,875.00
225.00
2,400.00 417,500.00
597,750.30
59,775.03
657,525.33
657,500.00
875.00
2,017.40
16,250.00
6,000.00
227,240.00
13,500.00 265,882.40
127,800.00
59,125.00
7,050.00
10,650.00 204,625.00
470,507.40
47,050.74
517,558.14
517,500.00
18,000.00
525.00 18,525.00
4,860.00
11,250.00
1,350.00
4,050.00 21,510.00
40,035.00
4,003.50
44,038.50
44,000.00
21,600.00
630.00 22,230.00
4,860.00
11,250.00
1,350.00
4,050.00 21,510.00
43,740.00
4,374.00
48,114.00
48,100.00
32,400.00
945.00 33,345.00
4,860.00
11,250.00
1,350.00
4,050.00 21,510.00
54,855.00
5,485.50
60,340.50
60,300.00
46,800.00
1,365.00 48,165.00
9,720.00
22,500.00
2,700.00
810.00 35,730.00
83,895.00
8,389.50
92,284.50
92,200.00
18,000.00
525.00 18,525.00
3,240.00
7,500.00
900.00
270.00 11,910.00
30,435.00
3,043.50
33,478.50
33,400.00
21,600.00
630.00 22,230.00
3,240.00
7,500.00
900.00
270.00 11,910.00
34,140.00
3,414.00
37,554.00
37,500.00
32,400.00
945.00 33,345.00
3,240.00
7,500.00
900.00
270.00 11,910.00
45,255.00
4,525.50
49,780.50
49,700.00
46,800.00
1,365.00 48,165.00
3,240.00
7,500.00
900.00
270.00 11,910.00
60,075.00
6,007.50
66,082.50
66,000.00
54,000.00
1,575.00 55,575.00
4,860.00
11,250.00
1,350.00
405.00 17,865.00
73,440.00
7,344.00
80,784.00
80,700.00
68,400.00
1,995.00 70,395.00
3,240.00
7,500.00
900.00
270.00 11,910.00
82,305.00
8,230.50
90,535.50
90,500.00
93,600.00
2,730.00 96,330.00
5,490.00
16,875.00
2,025.00
615.00 25,005.00
121,335.00
12,133.50
133,468.50
133,400.00
136,800.00
3,990.00 140,790.00
7,290.00
16,875.00
2,025.00
615.00 26,805.00
167,595.00
16,759.50
184,354.50
184,300.00
474,000.00
13,825.00 487,825.00
7,290.00
16,875.00
2,025.00
615.00 26,805.00
514,630.00
51,463.00
566,093.00
566,000.00
18,000.00
75.00 18,075.00
900.00
12,500.00
1,500.00
750.00 15,650.00
33,725.00
3,372.50
37,097.50
37,000.00
165,000.00 165,000.00
900.00
12,500.00
1,500.00
750.00 15,650.00
180,650.00
18,065.00
198,715.00
198,700.00
715,000.00
5,775.00 720,775.00
90,000.00
12,500.00
7,500.00
750.00 110,750.00
831,525.00
83,152.50
914,677.50
914,600.00
495,000.00
173,000.00 668,000.00
900.00
12,500.00
1,500.00
750.00 15,650.00
683,650.00
68,365.00
752,015.00
752,000.00
3,600,000.00
173,000.00 3,773,000.00
900.00
12,500.00
1,500.00
750.00 15,650.00
3,788,650.00
378,865.00
4,167,515.00
4,167,500.00
103,700.00 103,700.00
900.00
62,500.00
1,500.00
750.00 65,650.00
169,350.00
16,935.00
186,285.00
186,200.00
20,500.00 20,500.00
1,350.00
18,750.00
2,250.00
112.50 22,462.50
42,962.50
4,296.25
47,258.75
47,200.00
9,000.00 9,000.00
900.00
12,500.00
1,500.00
75.00 14,975.00
23,975.00
2,397.50
26,372.50
26,300.00
18,000.00 18,000.00
1,350.00
18,750.00
2,250.00
112.50 22,462.50
40,462.50
4,046.25
44,508.75
44,500.00
54,000.00 54,000.00
4,500.00
62,500.00
7,500.00
375.00 74,875.00
128,875.00
12,887.50
141,762.50
141,700.00
28,500.00 28,500.00
900.00
12,500.00
1,500.00
75.00 14,975.00
43,475.00
4,347.50
47,822.50
47,800.00
10,000.00 10,000.00
1,350.00
18,750.00
2,250.00
112.50 22,462.50
32,462.50
3,246.25
35,708.75
35,700.00
1,457,500.00
12,838.00
5,625.00
11,340.00 1,487,303.00
63,000.00
43,750.00
5,250.00
5,250.00 117,250.00
1,604,553.00
160,455.30
1,765,008.30
1,765,000.00
116,666.67
14,934.00
3,750.00
3,500.00 138,850.67
81,000.00
112,500.00
135,000.00
75,000.00 403,500.00
542,350.67
54,235.07
596,585.73
596,500.00
121,212.12
12,838.00
5,625.00
30,625.00 170,300.12
83,700.00
65,625.00
7,950.00
7,050.00 164,325.00
334,625.12
33,462.51
368,087.63
368,000.00
175,000.00
14,934.00
3,750.00
3,500.00 197,184.00
81,000.00
112,500.00
135,000.00
75,000.00 403,500.00
600,684.00
60,068.40
660,752.40
660,700.00
236,111.11
18,536.50
4,875.00
14,000.00 273,522.61
63,000.00
43,750.00
5,250.00
5,250.00 117,250.00
390,772.61
39,077.26
429,849.87
429,800.00
622,222.22
18,536.50
4,875.00
14,000.00 659,633.72
63,000.00
43,750.00
5,250.00
5,250.00 117,250.00
776,883.72
77,688.37
854,572.09
854,500.00
465,000.00
18,536.50
4,875.00
14,000.00 502,411.50
63,000.00
43,750.00
5,250.00
5,250.00 117,250.00
619,661.50
61,966.15
681,627.65
681,600.00
906,606.06
12,183.00
2,250.00
13,580.00 934,619.06
81,000.00
56,250.00
6,750.00
6,750.00 150,750.00
1,085,369.06
108,536.91
1,193,905.97
1,193,900.00
75,000.00 15,000.00
10,800.00
15,000.00
1,800.00
9,000.00 36,600.00
51,600.00
5,160.00
56,760.00
56,700.00
105,000.00
13,100.00
5,625.00
10,500.00 134,225.00
63,000.00
43,750.00
5,250.00
5,250.00 117,250.00
251,475.00
25,147.50
276,622.50
276,600.00
cat penutup
6,600.00
5,550.00
6,715.00
11,200.00 30,065.00
6,300.00
13,125.00
600.00
375.00 20,400.00
50,465.00
5,046.50
55,511.50
55,500.00
3,700.00
3,950.00
28,600.00
3,166.67 39,416.67
1,800.00
7,875.00
945.00
375.00 10,995.00
50,411.67
5,041.17
55,452.83
55,400.00
4,740.00
5,760.00 10,500.00
2,520.00
5,250.00
630.00
375.00 8,775.00
19,275.00
1,927.50
21,202.50
21,200.00
3,600.00 3,600.00
6,030.00
7,500.00 13,530.00
17,130.00
1,713.00
18,843.00
18,800.00
18,000.00
25,000.00 43,000.00
6,300.00
11,250.00
900.00
3,750.00 22,200.00
65,200.00
6,520.00
71,720.00
71,700.00
90,000.00
20,000.00 110,000.00
45,000.00
40,000.00 85,000.00
195,000.00
19,500.00
214,500.00
214,500.00
36,000.000
3,000.000
50,000.000
6,000.000 95,000.00
93,500.000
5,000.000 98,500.00
193,500.00
19,350.00
212,850.00
212,800.00
36,000.000
3,000.000
50,000.000
6,000.000 95,000.00
132,000.000
5,000.000 137,000.00
232,000.00
23,200.00
255,200.00
255,200.00
561,000.00 561,000.00
1,350.00
18,750.00
2,250.00
105.00 22,455.00
583,455.00
58,345.50
641,800.50
641,800.00
93,500.00 93,500.00
1,350.00
18,750.00
2,250.00
105.00 22,455.00
115,955.00
11,595.50
127,550.50
127,500.00
641,800.00
638,000.00
15,000.00
1,294,800.00
129,480.00
1,424,280.00
1,424,200.00
6,171,200.0000
325,000.0000
900,000.0000
1,100,000.0000
663,000.0000 9,159,200.00
9,159,200.00
9,159,200.00
6,171,200.0000
663,000.0000 6,834,200.00
6,834,200.00
6,834,200.00
2,200,000.0000
3,850,800.0000
3,400,000.0000 9,450,800.00
9,450,800.00
9,450,800.00
1,936,480.0000
2,200,000.0000
481,950.0000
399,000.0000
3,400,000.0000
8,417,430.00
8,417,400.00
1,936,480.0000
2,200,000.0000
1,886,892.0000
3,400,000.0000
9,423,372.00
9,423,300.00
1,936,480.0000
1,100,000.0000
450,000.0000
126,225.0000
113,400.0000
325,000.0000
4,051,105.00
4,051,100.00
1,234,240.0000
1,100,000.0000
114,750.0000
103,950.0000
325,000.0000
2,877,940.00
2,877,900.00
2,548,000.0000
1,100,000.0000
390,000.0000 4,038,000.00
4,038,000.00
4,038,000.00
2,912,000.0000
2,200,000.0000
780,000.0000 5,892,000.00
5,892,000.00
5,892,000.00
2,704,000.0000
2,200,000.0000
780,000.0000 5,684,000.00
5,684,000.00
5,684,000.00
1,936,480.0000
2,200,000.0000
250,000.0000
994,790.0000
5,381,270.00
5,381,200.00
2,340,800.0000
1,100,000.0000
250,000.0000
1,790,622.0000
5,481,422.00
5,481,400.00
1,234,240.0000
1,100,000.0000
250,000.0000
1,469,722.0000
4,053,962.00
4,053,900.00
4,164,496.0000
3,300,000.0000
1,469,722.0000
8,934,218.00
8,934,200.00
2,817,472.0000
2,200,000.0000
250,000.0000
4,020,877.0000
9,288,349.00
9,288,300.00
2,181,200.0000
450,000.0000
325,000.0000
2,956,200.00
2,956,200.00
225,000.00
4,125.00
34,375.00
37,500.00
11,250.00 312,250.00
225,000.00
25,875.00
342,000.00
40,800.00
178,750.00
30,000.00 842,425.00
1,154,675.00
115,467.50
1,270,142.50
1,270,100.00
153,000.00
1,800.00 154,800.00
22,500.00
31,250.00
37,500.00
150.00 91,400.00
246,200.00
24,620.00
24,600.00
1,846,500.00
780,000.00
2,626,500.00
2,626,500.00
9,000.00
3,000.00
20,000.00 32,000.00
9,000.00
12,500.00
1,500.00
750.00 23,750
55,750
557.50
500.00
94,875.00
557.50
4,600.00 100,032.50
5,400.00
7,500.00
900.00
45.00 13,845
113,878
113,800.00
145,200.00
9,000.00
2,120.00
1,051.88 157,371.88
3,600.00
2,500.00
300.00
300.00 6,700
164,072
164,000.00
3,500,000.000
500,000.000
500,000.000
1,400,000.000
150,000.000
1,950,000.000
450,000.000
125,000.000
1,750,000.000
15,000.000 10,340,000.000
450,000.00
450,000.00
375,000.00
375,000.00 1,650,000.000
11,990,000.000
1,199,000.00
13,189,000.00
13,189,000.00
3,000,000.000
750,000.000
150,000.000
1,000,000.000
225,000.000
1,750,000.000
15,000.000 6,890,000.000
360,000.00
225,000.00
343,750.00
330,000.00 1,258,750.000
8,148,750.000
814,875.00
8,963,625.00
8,963,600.00
3,000,000.000
750,000.000
150,000.000
500,000.000
225,000.000
1,750,000.000
15,000.000 6,390,000.000
360,000.00
225,000.00
343,750.00
330,000.00 1,258,750.000
7,648,750.000
764,875.00
8,413,625.00
8,413,600.00
3,000,000.000
750,000.000
150,000.000
400,000.000
225,000.000
1,750,000.000
15,000.000 6,290,000.000
360,000.00
225,000.00
343,750.00
330,000.00 1,258,750.000
7,548,750.000
754,875.00
8,303,625.00
8,303,600.00
3,000,000.000
750,000.000
150,000.000
1,050,000.000
1,750,000.000
15,000.000 6,715,000.000
360,000.00
225,000.00
343,750.00
330,000.00 1,258,750.000
7,973,750.000
797,375.00
8,771,125.00
8,771,100.00
39,000.000
15,000.000 54,000.000
45,000.00
3,000.00
12,500.00
13,500.00 74,000.000
128,000.000
12,800.00
140,800.00
140,800.00
13,000.000
15,000.000 28,000.000
45,000.00
3,000.00
12,500.00
13,500.00 74,000.000
102,000.000
10,200.00
112,200.00
112,200.00
10,700.000
15,000.000 25,700.000
45,000.00
3,000.00
12,500.00
13,500.00 74,000.000
99,700.000
9,970.00
109,670.00
109,600.00
27,000.000
7,500.000
41,625.000
16,650.000 92,775.000
160,500.000
36,000.000
5,000.000
6,600.000
15,000.000
6,000.000
4,500.000 233,600.000
326,375.000
32,637.50
359,012.50
359,000.00
27,000.000
7,500.000
41,625.000
16,650.000 92,775.000
160,500.000
36,000.000
3,500.000
15,000.000
6,000.000
4,500.000 225,500.000
318,275.000
31,827.50
350,102.50
350,100.00
15,030.000
25,050.000
10,375.000
6,300.000 56,755.000
35,000.000
15,000.000 50,000.000
106,755.000
10,675.50
117,430.50
117,400.00
15,030.000
25,050.000
10,375.000
6,300.000 56,755.000
25,000.000
15,000.000 40,000.000
96,755.000
9,675.50
106,430.50
106,400.00
15,030.000
25,050.000
10,375.000
6,300.000 56,755.000
35,000.000
15,000.000 50,000.000
106,755.000
10,675.50
117,430.50
117,400.00
15,030.000
25,050.000
10,375.000
6,300.000 56,755.000
75,000.000
15,000.000 90,000.000
146,755.000
14,675.50
161,430.50
161,400.00
15,030.000
25,050.000
10,375.000
6,300.000 56,755.000
125,000.000
15,000.000 140,000.000
196,755.000
19,675.50
216,430.50
216,400.00
15,030.000
25,050.000
10,375.000
6,300.000 56,755.000
350,000.000
15,000.000 365,000.000
421,755.000
42,175.50
463,930.50
463,900.00
90,000.000 90,000.000
65,000.000
60,000.000
7,000.000
30,000.000
12,000.000 174,000.000
264,000.000
26,400.00
290,400.00
290,400.00
90,000.000 90,000.000
108,000.000
36,000.000
5,000.000
3,500.000
15,000.000
4,500.000 172,000.000
262,000.000
26,200.00
288,200.00
288,200.00
90,000.000 90,000.000
119,250.000
39,000.000
5,000.000
3,500.000
15,000.000
3,000.000 184,750.000
274,750.000
27,475.00
302,225.00
302,200.00
90,000.000 90,000.000
2,750.000
3,000.000 5,750.000
95,750.000
9,575.00
105,325.00
105,300.00
90,000.000 90,000.000
375,000.000
15,000.000 390,000.000
480,000.000
48,000.00
528,000.00
528,000.00
90,000.000 90,000.000
210,000.000
15,000.000 225,000.000
315,000.000
31,500.00
346,500.00
346,500.00
90,000.000 90,000.000
105,000.000
15,000.000 120,000.000
210,000.000
21,000.00
231,000.00
231,000.00
90,000.000 90,000.000
66,000.000
15,000.000 81,000.000
171,000.000
17,100.00
188,100.00
188,100.00
90,000.000 90,000.000
50,000.000
15,000.000 65,000.000
155,000.000
15,500.00
170,500.00
170,500.00
90,000.000 90,000.000
50,000.000
15,000.000 65,000.000
155,000.000
15,500.00
170,500.00
170,500.00
600.000
650.000
1,000.000
2,340.000 4,590.000
98,400.000
7,033.500
3,640.000 109,073.500
113,664
113,600.00
351,031.590
-
- 351,031.590
351,032
351,000.00
Padang, …………………./……./ 2010

Dibuat Oleh :
PENAWAR
PT…………………………….
NAMA JELAS
Direktur
0.250
0.008
10.500 10
0.150
0.070
0.070
0.070
0.004
50 6.52
1400 0.65
1350 0.76
100 2.15
50 7.42
1400 0.60
1350 0.78
100 2.15
50
1 0.36
1.05
0.015
0.007
0.007
0.007
0.0004
326.000 0.00
760.000 0.00
1,029.00 0.00
215.00
371.000 0.00
698.000 0.00
1,047.00 0.00
215.00
2.7777777778
NO U RAIAN PE K E R JAAN ANL VOLUME
1 2 3 4
1 Administrasi AdvisPlaning, IMB dan Perizinan Ls 1.00

2 Pembersihan Lapangan/Lokasi Proyek 2 656.00
3 Pas. Papan Bouwplank 1 128.00
4 Pembuatan Direksi Keet, Barak Kerja & Gudang Ls 88.00
5 Penyedian Air Kerja Ls 1.00
6 Penyedian Listrik Kerja Ls 1.00
SUB TOTAL I
II. PEKERJAAN TANAH
1 Galian Tanah Keras 8 221.97 M3

2 Urugan Kembali 12 55.49 M3
3 Pemadatan Tanah 20 cm / Layer 13 981.60 M3
4 Urugan Tanah Bawah Lantai Tb: 50 Cm 16 981.60 M3
5 Urugan Pasir Bawah Lantai Tb: 15 Cm 14 981.60 M3
SUB TOTAL II

1 PEKERJAAN PONDASI
a Pas. Lantai Kerja 1:3:6 41 11.96 M3

b Pas. Lantai Kerja Beton 1 : 3 : 5 40 23.80 M3
c Pas. Lantai Beton Lap Wire Mesh Tb : 7 Cm 161 61.15 M3
d Pas. Aanstampang Batu Kali 1 : 4 18 35.64 M3
e Pas. Pondasi Batu Kali 1 : 4 17 73.82 M3
f Pas. Kolom Pondasi K-250 140 9.82 M3
g Pas. Pondasi Plat Beton K-250 155 12.56 M3
h Pas. Pondasi Tiang Panjang Dia 35 cm, K. 500,U-39. H=10 M' Ls 2,550.00 M1
i Pas. Poer /Pilecap 140 x 140 x 40, K-250,U-39 156 50.96 M3

Pas. Poer /Pilecap 160 x 160 x 40, K-250,U-39 157 10.24 M3
j Pas. Pondasi Keliling Bangunan 17 47.25 M3
SUB TOTAL III- A 1

a Pas. Sloof 15 x 20 cm. Beton K-175 136 2.88 M3

b Pas. Sloof 35 x 50 cm. Beton K-250 (Entrance) 137 5.25 M3
c Pas. Sloof 35 x 70 cm. Beton K-250 (Arah Sb. x) 138 52.03 M3
d Pas. Sloof 35 x 70 cm. Beton K-250 (Arah Sb. y) 139 72.66 M3
d Pas. Kolom 11 x 11 cm. K-175 U-24 52 173.25 M1

e Pas. Kolom 40 x 40 cm. Beton K-250 (Entrance) 141 5.76 M3
f Pas. Kolom 60 x 60 cm. Beton K-250,U-39 143 3.24 M3
g Pas. Kolom 40 x 60 cm. Beton K-250,U-39 144 67.71 M3
h Pas. Kolom 70 x 70 cm. Beton K-250,U-39 145 24.25 M3
i Pas. Balok 35 x 70 cm. Beton K-250U-39 146 1.58 M3

j Pas. Balok 40 x 60 cm. Beton K-250U-39 147 40.62 M3
k Pas. Balok 35 x 50 cm. Beton K-250U-39 148 54.41 M3
l Pas. Blk Anak 25 x 35 cm. Beton K-250,U-39 150 13.89 M3
m Pas. Ring Balok 14 x 20 cm. K-175 U-24 152 2.88 M3
n Pas. Listplank Beton Tebal 10 cm. Beton K-250 50 5.70 M3

o Pas. Dinding Beton T: 10 cm. U-24 (Tabung) 50 7.92 M3
p Pas. Plat Lantai Tebal 12 cm. K-250 U-39 154 90.67 M3
q Pas. Plat Tangga Beton+ Bordes K-250 U-39 158 11.25 M3
r Pas. Balok Bordes 25/35 K-250,U-39 150 2.75 M3
s Pas. Shear Wall Tb: 15 Cm K-250 U-39 159 14.49 M3
SUB TOTAL III- A 2
a Pas. Kolom 11 x 11 cm. Beton 1 : 2 : 3 52 500.00 M1

b Pas. Kolom 70 x 70 cm. Beton K-250,U-39 145 19.60 M3
c Pas. Kolom 60 x 60 cm. Beton K-250,U-39 143 2.88 M3
e Pas. Balok 35 x 70 cm. Beton K-250U-39 146 40.62 M3

f Pas. Balok 40 x 60 cm. Beton K-250U-39 147 40.62 M3
h Pas. Balok Anak 25 x 35 cm. Beton K-250,U-39 150 3.00 M3
i Pas. Balok 25 x 35 cm. Beton K-250 U-39 150 6.73 M3
j Pas. Ring Balok 14 x 20 cm. 152 1.56 M3
k Pas. Listplank Beton Tebal 10 cm.Beton K-250 U-24 50 6.53 M3

l Pas. Plat Lantai dan Dack T: 12 cm. K-250 U-39 154 86.65 M3
m Pas. Plat Tangga Beton dan Bordes . K-250 U-39 158 11.55 M3
n Pas. Balok Bordes 25/35 K-250,U-39 150 2.75 M3
o Pas. Shear Wall Tb: 15 Cm K-250 U-39 159 13.54 M3
SUB TOTAL III- B 1
a Pas. Kolom 11 x 11 cm. K-175 U-24 52 62.50 M1

b Pas. Kolom 60 x 60 cm. Beton K-250 143 13.20 M3
c Pas. Kolom 40 x 60 cm. Beton K-250 144 34.32 M3
f Pas. Balok 35 x 70 cm. Beton K-250,U-39 146 18.05 M3

h Pas. Balok 40 x 70 cm. Beton K-250 U-39 149 17.24 M3
i Pas. Balok Anak 25 x 35 cm. Beton K-250 U-39 150 10.27 M3
j Pas. Ring Balok /Kuda 25 x 40 cm. Beton K-250 151 6.27 M3
k Pas. Ring Balok 14 x 20 cm. K-175 U-24 152 3.54 M3
l Pas. Sirip Beton T: 10 Cm. K-175 U-24 50 1.98 M3
m Pas. Plat Lantai Tebal 15 cm. K-250 U-39 153 24.02 M3

n Pas. Plat Lantai Tebal 12 cm. K-250 U-39 154 26.40 M3
o Pas. Plat Lantai Tebal 10 cm. K-250 U-39 (Dak Atap) 155 6.05 M3
SUB TOTAL III- C1

1 PEKERJAAN DINDING
g Pas. Profil Beton 10 cm. Ls 129.60 M2
h Pas. Stainless Steel Selimut Kolom Dia 70 Cm Ls 180.00 M2
i Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 1,020.00 M2
SUB TOTAL IV- A1

c Pas. Waterproofing Plat Dack /Membran Sheet Ls 34.56 M2
SUB TOTAL IV -A2

3 PEKERJAAN LANTAI
a Pas. Lantai Beton T: 7 Cm 41 40.24 M3
b Pas. Lantai Beton 1 : 3 : 5 Rabat Keliling 41 15.47 M3
c Pas. Lantai Keramik 30 x 30 cm.(Tangga) 103 28.50 M2
d Pas. Lantai Granit 60 x 60 cm. 104 893.69 M2
e Pas. Plint Type L 99 46.12 M2
f Pas. Floor Hardener ( R. M&E ) 106 25.92 M2
g Pas. Stair Noshing Granit 5 x 20 cm. Ls 604.80 M'
h Pas. Railling Tangga /Balustrade Steinlessstell Ls 133.00 M'
i Pek. Pot Bunga Type 1 Ls 6.00 Unit
j Pek. Pot Bunga Type 2 Ls 2.00 Unit
k Pek. Saluran Keliling dalam Bangunan H: 25 cm+ Penutup Grill Ls 155.00 M'
SUB TOTAL IV -A3

TYPE ALUMINIUM
a Pas. Kusen / Pintu Type PA.1 (Frameless) 121 4.00 Unit
b Pas. Kusen / Pintu Type Pj.1 119 7.00 Unit
c Pas. Kusen / Pintu Type PT-1 120 3.00 Unit
e Pas. Kusen / Pintu Type PD.2 123 4.00 Unit
f Pas. Kusen / Pintu Type P.2 124 2.00 Unit
g Pas. Kusen / Pintu Type P.3 125 6.00 Unit
h Pas. Kusen / Jendela Type JA.01 129 6.00 Unit
i Pas. Kusen / Jendela Type JA.02 /Dinding Kaca STP-1 118 70.21 M2
j Pas. Kusen / Jendela Type JA.02 /Dinding Kaca STP-2 118 25.92 M2
k Pas. Kusen / Jendela Type JA.03 131 2.00 Unit
l Pas. Kusen / Jendela Type JA.04 132 4.00 Unit
m Pas. Kusen / Pintu Type P.5 (P.Besi) 126 3.00 Unit
n Pas. Kusen Type BV-1 Ls 6.00 Unit
TYPE KAYU
a Pas. Kusen / Pintu Type 34 0.57 M3
b Pas. Pintu Panel 34 7.14 M2
c. Pas. Pintu Teakwood 37 3.57 M2
d Pas. Engsel 4 " 92 12.00 Bh
e Pas. Kunci 2 Slaag Merk Setara SES 91 2.00 Set
SUB TOTAL IV -A4
b. Mencat Bid Kayu 3 x Lapis 108 100.00 M2
SUB TOTAL IV -A5

SUB TOTAL IV -A6

1 PEKERJAAN DINDING

g Pas. Meja Granit 60 x 60 cm.(Reception) Ls 11.80 M2
h Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 765.00 M2
i Pas. Stainless Steel Selimut Kolom Dia 70 Cm Ls 67.82 M2
j Pas. Railling Selasar Ls 24.00 M'
SUB TOTAL IV -B1
2 PEKERJAAN PLAFOND
SUB TOTAL IV -B2
3 PEKERJAAN LANTAI
a Pas. Lantai Granit 60 x 60 cm. 104 887.69 M2

b Pas. Plint Type L 99 40.00 M2
c Pas. Lantai Keramik 30 x 30 cm. 103 150.00 M2
SUB TOTAL IV -B3

TYPE ALUMINIUM
a Pas. Kusen / Pintu Type PA.1 121 1.00 Unit
b Pas. Kusen / Pintu Type PJ.1 119 10.00 Unit
c Pas. Kusen / Pintu Type PD.1 122 1.00 Unit
e Pas. Kusen / Pintu Type P.2 124 2.00 Unit
f Pas. Kusen / Pintu Type P.3 (P.Toilet) 125 7.00 Unit
h Pas. Kusen Type BV-1 Ls 16.00 Unit
i Pas. Kusen / Jendela Type JA.04 132 2.00 Unit
j Pas. Kusen / Jendela Type JA.03 133 2.00 Unit
TYPE KAYU
a Pas..Kusen /Pintu Type P-6 (Shaft) Ls 4.00 M3
b Pas. Engsel 4 " 92 12.00 Bh
c Pas. Kunci 2 Slaag Merk Setara SES 91 2.00 Set
SUB TOTAL IV -B4

b Mencat Plafond 3 x Lapis 108 - M2
SUB TOTAL IV -B5

SUB TOTAL IV -B6

1 PEKERJAAN DINDING

d Plesteran Dinding 1 : 4 25 297.78 M2
e Pas. Acian Dinding 32 636.18 M2
g Pas. Dinding Panel Alluminium Composit Panel + Rangka 135 1,020.00 M2
SUB TOTAL IV -C1
2 PEKERJAAN LANTAI
Pas. Lantai Granit 60 x 60 cm. 104 388.09 M2
Pas. Plint Type L 99 125.00 M2
a Pas. Water Proofing Dinding & Lt Roof Tank /Membran Sheet Ls 235.00 M2
b Pas. Floor Hardener ( R. Pompa, Roof Tank ) 106 70.20 M2
SUB TOTAL IV -C2

1 Pas. Plafond Penelux + Rangka 59 80.50 M2
2 Pas. Plafond Acustic Panel uk. 60 x 120 Cm + Rangka 60 151.88 M2
3 Pas. Plafond PVC + Rangka Complete 61 53.16 M2
SUB TOTAL IV -C3

a Pas. Kusen / Pintu Type PD.1 122 1.00 Unit
b Pas. Kusen / Pintu Type P.2 124 2.00 Unit
c Pas. Kusen / Pintu Type P.3 (P.Toilet) 125 6.00 Unit
d Pas. Kusen / Jendela Type JA.03 131 4.00 Unit
e Pas. Kusen / Jendela Type JA.04 132 4.00 Unit
f Pas. Kusen Type BV-1 Ls 20.00 Unit
g Pas. Kusen Dan Pintu Besi Type P-07 127 2.00 Unit
h Pas. Kusen Dan Pintu Besi Type P-08 128 1.00 Unit
i Pas. Panel Kisi Aluminium Type PKS-01 134 6.00 Unit
SUB TOTAL IV -C4
SUB TOTAL IV -C5
SUB TOTAL IV -C6

a Pompa Air ( Head 21 M' ) Ls 1.00 Unit
b Pas. Kabel Instalasi Pompa Air NYY 4 x 10 mm2 Ls 1.00 Lot
SUB TOTAL V -A1
a Administrasi Sambungan PLN ( BP + UJL ) 66 KVA Ls 1.00 Ls
b Main Panel Distribution (MDP) 165 1.00 Bh
c Sub Panel Distrubution (SDP)-AC & Comp 1.0 166 1.00 Bh
d Power Panel (PP)-1 169 1.00 Bh
e Pas. Kabel dr Power House ke MDP NYY 4 x 90 mm2 170 60.00 M'
f Pas. Kabel dr MDP ke SDP NYY 4 x 25 mm2 166 48.00 M'
g Pas. Kabel dr MDP ke PP NYY 4 x 25 mm2 171 144.00 M'
h Pas. Instalasi Titik Lampu 167 159.00 Ttk

i Pas. Instalasi Stop Kontak 168 24.00 Ttk
j Pas. Lampu TL 2 x 36 Watt , Type Inbow (RMO) 174 68.00 Bh
k Pas. Lampu Barret Ls 7.00 Bh
l Pas. Lampu Downlight 18 Watt 172 34.00 Bh
m Pas. Lampu Downlight 28 Watt 173 6.00 Bh
n Pas. Stop Kontak Ac 169 4.00 Bh
o Pas. Stop Kontak 169 4.00 Bh
p Pas. Saklar Tunggal 170 4.00 Bh
q Pas. Saklar Ganda 171 12.00 Bh
r Pas. Emergency Lamp c/w Battery + Charger Ls 4.00 Titik
s Lampu Exit Drain 1 muka c/w Battery & Auxiliary Ls 4.00 Titik
t Lampu Exit Drain 2 muka c/w Battery & Auxiliary Ls 4.00 Titik
u Pek. Grounding System 2 Ohm Ls 2.00 Titik
v Pek. Kabel Grounding Panel BC 1 x 50 mm2 Ls 1.00 M'
w Test Commisioning & Engineering Ls 1.00 Lot
SUB TOTAL V -A2
a Outdoor Hydrant System Ls 2.00 Unit

b Siamese Conetion Ls 1.00 Unit
c Pek. Pompa Hydrant Ls 1.00 Unit
d Pas. Kabel Panel Hydrant NYY 4 x 50 mm2 Ls 4.00 Lot
e Ground Tank Kap. 15 M3 ( 3 x 2,5 x 2 M ) Ls 1.00 Unit
f Sumur Bor ( Deep Well ) Kedalaman 50 M + Geo Listrik Ls 1.00 Unit
g Pompa Deep Well Kap. 20 Lt / Detik Ls 1.00 Unit
h Panel Pompa Deep Well + Kabel Ls 1.00 Unit
i Pek. Instalasi Fire Alarm 177 80.00 M'

j Pek. Pemipaan Instalasi Hydrant Dia 150 MM (GIP.SCH 40) 179 75.00 M'
k Pek. Pemipaan Instalasi Hydrant Dia 100 MM (GIP.SCH 40) 180 150.00 M'
l Pek. Pemipaan Instalasi Hydrant Dia 50 MM (GIP.SCH 40) 181 300.00 M'
m Pek. Pemipaan Instalasi Hydrant Dia 40 MM (GIP.SCH 40) 182 150.00 M'
n Pek. Fiiting: Tee,Elbow dan Reduser dll Ls 1.00 Ls
o Pek. Gate Valve Ø 65 Ls 2.00 Bh
p Pek. Gate Valve Ø 32 Ls 2.00 Bh
q Pas. Sprinkler Head Ls 25.00 Bh
r Pek. FHC lengkap Gate valve,hose 30 mm Ls 1.00 Bh
s Test Commisioning System Ls 1.00 Lot
SUB TOTAL V -A3

2 Pas. Clsoet Jongkok Type CE-90 setara TOTO 63 1.00 Unit
5 Urinoir Type Setara TOTO series M 64 3.00 Unit

a Administrasi Sambungan PDAM Ls 1.00 Ls
b Ground Tank Kap. 15 M3 ( 3 x 2,5 x 2 M ) Ls 1.00 Unit
c Septictank & Resapan Kap. 150 Orang Ls 3.00 Unit
d Pas. Pipa GIP Ø 1" ( Ground Tank - Pompa ) 76 27.00 M'
e Pas. Pipa GIP Ø 1" ( Pompa - Roof Tank ) 76 32.00 M'
f Pas. Pipa PVC Ø 6" ( Shaft - Septictank ) 86 24.00 M'
g Pas. Pipa PVC Ø 2" ( Shaft - Saluran ) 82 36.00 M'
h Pas. Pipa PVC Ø 3/4" 79 48.00 M'
i Pas. Pipa PVC Ø 1/2" 78 12.00 M'
j Pas. Instalasi Air Hujan Pipa PVC Ø 6" ( Ke Saluran ) 86 72.00 M'
k Pas. Gate Valve Ø 1" Ls 6.00 Bh
l Pas. Kran Air 1/2" 86 7.00 Bh
m Pas. Clean Out 2" Ls 4.00 Bh
n Pas. Clean Out 4" Ls 4.00 Bh
o Test Commisioning System Ls 1.00 Lot
SUB TOTAL V -A4

TELEPHONE

1. Pas. Instalasi Ceiling Speaker 176 16.00 Titik
2. Pas. Speaker 3 " Merk Ls 16.00 Unit
SUB TOTAL V -A5

a Sub Panel Distrubution (SDP)-AC & Comp 2.0 167 1.00 Unit
c Pas. Kabel dr MDP ke SDP AC2 NYY 4 x 25 mm2 171 84.00 M'

h Pas. Lampu TL 2 X 36 W, Type Inbow (RMO) 174 63.00 Bh
k Pas. Lampu Baret Ls 6.00 Bh
l Pas. Stop Kontak Ac 169 12.00 Bh
m Pas. Stop Kontak 169 8.00 Bh
o Pas. Emergency Lamp c/w Battery + Charger Ls 4.00 Titik

p Lampu Exit Drain 1 muka c/w Battery & Auxiliary Ls 4.00 Titik
q Lampu Exit Drain 2 muka c/w Battery & Auxiliary Ls 4.00 Titik
r Pek. Instalasi Emergency & Exit Drain Ls 2.00 Titik
s Pek. Kabel Grounding Panel BC 1 x 50 mm2 Ls 100.00 M'
t Pek. Trunking Cable ( Cable Tray ) Ls 75.00 M'
u Test Commisioning & Engineering Ls 1.00 Lot
SUB TOTAL V -B1
a Indoor Hydrant Box Ls 2.00 Unit

Pipa, Fitting, acc.
b Riser Sprinkler & Hydrant System Ls 1.00 Lot
c Portable Multi Purpose Dry Chemical ( Powder 3 Kg ) Ls 4.00 Unit
d Mobile fire extinghueser (powder type,25 kg) Ls 1.00 Unit
e Pek. Instalasi Fire Alarm 177 80.00 Titik
f Pek. Pemipaan Instalasi Hydrant Dia 150 MM (GIP.SCH 40) 179 75.00 M'
g Pek. Pemipaan Instalasi Hydrant Dia 100 MM (GIP.SCH 40) 180 150.00 M'
h Pek. Pemipaan Instalasi Hydrant Dia 50 MM (GIP.SCH 40) 181 225.00 M'
i Pek. Pemipaan Instalasi Hydrant Dia 40 MM (GIP.SCH 40) 182 120.00 M'
j Pek. Fiiting: Tee,Elbow dan Reduser dll Ls 1.00 Ls
k Pek. Gate Valve Ø 65 Ls 2.00 Bh
l Pek. Gate Valve Ø 32 Ls 2.00 Bh
m Pas. Sprinkler Head Ls 25.00 Bh
n Pek. FHC lengkap Gate valve,hose 30 mm Ls 1.00 Bh
o Test Commisioning & Engineering Ls 1.00 Lot
SUB TOTAL V -B2

6 Jet Spary 66 7.00 Unit

d Pas. Instalasi Air Kotor Pipa PVC Ø 2" 82 12.00 M'
e Pas. Instalasi Air Kotor Pipa PVC Ø 4" 85 24.00 M'
f Pas. Instalasi Air Kotor Pipa PVC Ø 6" 86 12.00 M'
g Test Commisioning Ls 1.00 Lot
SUB TOTAL V -B3

SOUND
1. Pas. Instalasi Ceiling Speaker 176 8.00 Bh
2. Pas. Speaker 3 " Merk Ls 8.00 Ls
INSTALASI TELEPON
SUB TOTAL V -B5

a Sub Panel Distrubution (SDP)-AC3.0 168 1.00 Unit
c Pas. Kabel dr MDP ke SDP NYY 4 x 25 mm2 171 72.00 M'

h Pas. Lampu TL 2 X 36 W, ( RM 300 ) 174 28.00 Ttk
k Pas. Stop Kontak Ac 169 8.00 Bh
l Pas. Stop Kontak 169 12.00 Bh
o Pas. Lamp. Halogen Pada Helipad Ls 4.00 Bh
p Pas. Lamp. Sign Helipad Ls 4.00 Bh
a Pas. Pompa Boster 89 1.00
b Pas. Pompa Transfer 90 2.00
c Pas. Pelampung Automatis (WLC) 88 4.00 Bh
SUB TOTAL V -C1,2


d Pas. Gate Valve Ø 1" Ls 2.00 Bh
e Pas. Instalasi Air Hujan Pipa PVC Ø 6" ( Roof - Ground ) 86 48.00 M'
f Floor Drain Atap Ls 8.00 Unit
g Pas. Roof Tank Steinlless Stell+ Asc Komplete, Kap : 12 M3 67 2.00 Unit
h Test Commisioning System Ls 1.00 Lot
SUB TOTAL V -C2

1 Penangkal Petir Sistim Faraday Ls 6.00 Ttk
2 Kabel BC 1 x 50 mm2 Ls 60.00 mtr
3 Kabel Grounding Panel BC 1 x 50 mm2 Ls 100.00 mtr
4 Pek. Instalasi +Asc Ls 1.00 Lot
SUB TOTAL V -C3

A.BANGUNAN UTAMA
1 Pas. Gording CNP 125.50.20.3,2 163 2,427.60 Kg
2 Pas. Trekstang Ø 12 MM, Plat Simpul dan Las 163 606.90 Bh
3 Pek. Atap Genteng Metal 54 349.86 M2
4 Pek. Rangka Atap Genteng 55 349.86 M2
5 Pek. Listplank 58 16.83 M2
6 Pek. Flashing Atap Ls 16.83 M'
7 Pek. Lap. Aluminium Foil 57 349.86 M2
8 Pas. Plafond PVC + Rangka 61 67.32 M2

1 Pas. Struktur Rangka Baja Space Frame Ls 279.00 M2
2 Pas. Kolom Dia 40 K-250,U-39 142 5.02 M3
3 Pas. Koral Sikat 3 Warna 107 144.00 M2
4 Pas. Panel. Alluminium Composit Panel + Rangka 135 849.25 M2
5 Pas. List Courve Steinlles stell Penutup Composite Ls 17.05 M1
SUB TOTAL VI
1. Rumah Genset Uk. 5 x 8 M Ls 1.00 Unit
2. Genset Silent 32 Kva Ls 1.00 Unit
3. Instalasi +Assc Lot 1.00 Lot
SUB TOTAL VII

N BIAYA
TERA BARAT
HARGA SATUAN JUMLAH HARGA
5 6
6173513
Rp 48,624,000.00 Rp 48,624,000.00
Rp 18,100.00 Rp 11,873,600.00
Rp 101,200.00 Rp 12,953,600.00
Rp 450,000.00 Rp 39,600,000.00 #DIV/0!
Rp 17,500,000.00 Rp 17,500,000.00 #DIV/0!
Rp 27,500,000.00 Rp 27,500,000.00 #DIV/0!
Rp 158,051,200.00 #DIV/0! #DIV/0!
Rp 104,200.00 Rp 23,129,274.00
Rp 34,700.00 Rp 1,925,503.00
Rp 57,700.00 Rp 56,638,320.00
Rp 163,300.00 Rp 160,295,280.00
Rp 147,600.00 Rp 144,884,160.00
Rp 386,872,537.00
Rp 990,000.00 Rp 11,840,400.00
Rp 997,700.00 Rp 23,745,260.00
Rp 1,771,300.00 Rp 108,314,995.00
Rp 587,200.00 Rp 20,927,808.00 265,000.00
Rp 955,600.00 Rp 70,542,392.00 75,000.00
Rp 955,600.00 Rp 9,383,992.00 408,000.00
Rp 1,414,300.00 Rp 17,763,608.00
Rp 625,900.00 Rp 1,596,045,000.00 Asumsi / AnlK-500 0.07
652,800,000.00 10.00
4.00
Rp 3,049,500.00 Rp 155,402,520.00 800,000,000.00 2.83
Rp 3,098,300.00 Rp 31,726,592.00 313,725.49
Rp 955,600.00 Rp 45,152,100.00 6,400,000.00

2,264,685.07
Rp 2,090,844,667.00
21,280,600.00
Rp 5,966,600.00 Rp 17,183,808.00 0.00

Rp 4,191,700.00 Rp 22,006,425.00
Rp 5,169,300.00 Rp 268,958,679.00
Rp 5,171,600.00 Rp 375,768,456.00
Rp 117,600.00 Rp 20,374,200.00
Rp 5,494,100.00 Rp 31,646,016.00
Rp 5,441,700.00 Rp 17,631,108.00
Rp 5,912,000.00 Rp 400,301,520.00
Rp 5,037,200.00 Rp 122,152,100.00
Rp 5,632,100.00 Rp 8,898,718.00
Rp 5,476,300.00 Rp 222,447,306.00
Rp 6,195,900.00 Rp 337,118,919.00
Rp 5,094,300.00 Rp 70,759,827.00
Rp 8,542,000.00 Rp 24,600,960.00
Rp 4,368,400.00 Rp 24,899,880.00
Rp 4,368,400.00 Rp 34,597,728.00
Rp 5,935,300.00 Rp 538,153,651.00
Rp 5,214,900.00 Rp 58,667,625.00
Rp 5,094,300.00 Rp 14,009,325.00
Rp 5,728,400.00 Rp 83,004,516.00
Rp 2,693,180,767.00
Rp 117,600.00 Rp 58,800,000.00
Rp 5,037,200.00 Rp 98,729,120.00
Rp 5,441,700.00 Rp 15,672,096.00
Rp 5,912,000.00 Rp 343,368,960.00
Rp 5,632,100.00 Rp 228,775,902.00
Rp 5,476,300.00 Rp 222,447,306.00
Rp 6,195,900.00 Rp 344,553,999.00
Rp 5,094,300.00 Rp 15,282,900.00
Rp 5,094,300.00 Rp 34,284,639.00
Rp 8,542,000.00 Rp 13,325,520.00
Rp 7,596,300.00 Rp 49,603,839.00
Rp 5,935,300.00 Rp 514,293,745.00
Rp 5,214,900.00 Rp 60,232,095.00
Rp 5,094,300.00 Rp 14,009,325.00
Rp 5,728,400.00 Rp 77,562,536.00
Rp 2,090,941,982.00
Rp 117,600.00 Rp 7,350,000.00
Rp 5,441,700.00 Rp 71,830,440.00
Rp 5,912,000.00 Rp 202,899,840.00
Rp 5,037,200.00 Rp 108,602,032.00
Rp 5,632,100.00 Rp 101,659,405.00
Rp 6,195,900.00 Rp 57,250,116.00
Rp 4,812,100.00 Rp 82,960,604.00
Rp 4,324,300.00 Rp 44,410,561.00
Rp 4,324,300.00 Rp 27,113,361.00
Rp 8,542,000.00 Rp 30,238,680.00
Rp 7,596,300.00 Rp 15,040,674.00
Rp 6,062,300.00 Rp 145,616,446.00
Rp 5,935,300.00 Rp 156,691,920.00
Rp 5,900,600.00 Rp 35,698,630.00
Rp 1,087,362,709.00
Rp 157,100.00 Rp 39,062,915.00
Rp 147,000.00 Rp 115,136,280.00
Rp 62,000.00 Rp 30,832,600.00
Rp 57,000.00 Rp 89,289,360.00
Rp 36,500.00 Rp 67,795,100.00
Rp 69,000.00 Rp 36,376,800.00
Rp 71,600.00 Rp 9,279,360.00
Rp 450,000.00 Rp 81,000,000.00
Rp 1,270,100.00 Rp 1,295,502,000.00
Rp 1,764,274,415.00
Rp 292,100.00 Rp 187,463,938.00
Rp 292,100.00 Rp 33,649,920.00
Rp 110,000.00 Rp 3,801,600.00
Rp 224,915,458.00
Rp 907,080.00 Rp 36,500,899.20
Rp 997,700.00 Rp 15,434,419.00
Rp 854,500.00 Rp 24,353,250.00
Rp 681,600.00 Rp 609,139,104.00
Rp 596,500.00 Rp 27,510,580.00
Rp 56,700.00 Rp 1,469,664.00
Rp 25,000.00 Rp 15,120,000.00
Rp 425,000.00 Rp 56,525,000.00
Rp 750,000.00 Rp 4,500,000.00
Rp 900,000.00 Rp 1,800,000.00
Rp 235,000.00 Rp 36,425,000.00
Rp 828,777,916.20
Rp 9,450,800.00 Rp 37,803,200.00 Lt Satu OK

Rp 9,159,200.00 Rp 64,114,400.00
Rp 6,834,200.00 Rp 20,502,600.00
Rp 8,417,400.00 Rp 8,417,400.00
Rp 9,423,300.00 Rp 37,693,200.00
Rp 4,051,100.00 Rp 8,102,200.00
Rp 2,877,900.00 Rp 17,267,400.00
Rp 5,381,200.00 Rp 32,287,200.00
Rp 1,424,200.00 Rp 99,993,082.00
Rp 1,424,200.00 Rp 36,915,264.00
Rp 4,053,900.00 Rp 8,107,800.00
Rp 8,934,200.00 Rp 35,736,800.00
Rp 4,038,000.00 Rp 12,114,000.00
Rp 250,000.00 Rp 1,500,000.00
Rp 9,229,500.00 Rp 5,260,815.00
Rp 799,100.00 Rp 5,705,574.00
Rp 738,200.00 Rp 2,635,374.00
Rp 47,200.00 Rp 566,400.00
Rp 186,200.00 Rp 372,400.00
Rp 435,095,109.00
Rp 55,400.00 Rp 157,893,878.00
Rp 55,500.00 Rp 5,550,000.00
Rp 163,443,878.00
Rp 1,193,900.00 Rp 299,859,924.00
Rp 1,765,000.00 Rp 151,295,800.00
Rp 368,000.00 Rp 3,300,960.00
Rp 110,000.00 Rp 18,480,000.00
Rp 997,700.00 Rp 1,197,240.00
Rp 429,800.00 Rp 6,189,120.00
Rp 480,323,044.00
Rp 157,100.00 Rp 39,062,915.00
Rp 147,000.00 Rp 93,205,350.00
Rp 62,000.00 Rp 30,832,600.00
Rp 57,000.00 Rp 72,281,700.00
Rp 36,500.00 Rp 64,437,100.00
Rp 69,000.00 Rp 36,376,800.00
Rp 681,600.00 Rp 8,042,880.00
Rp 1,270,100.00 Rp 971,626,500.00
Rp 450,000.00 Rp 30,519,000.00
Rp 425,000.00 Rp 10,200,000.00
Rp 1,356,584,845.00
Pas. Plafond Acustic Panel uk. 60 x 120 Cm + Rangka

Rp 292,100.00 Rp 164,043,360.00
Rp 292,100.00 Rp 27,340,560.00
Rp 191,383,920.00
Rp 681,600.00 Rp 605,049,504.00
Rp 596,500.00 Rp 23,860,000.00
Rp 854,500.00 Rp 128,175,000.00
Rp 757,084,504.00
Rp 9,450,800.00
Rp 9,159,200.00 Rp 91,592,000.00
Rp 8,417,400.00 Rp 8,417,400.00
Rp 9,423,300.00 Rp 37,693,200.00
Rp 4,051,100.00 Rp 8,102,200.00
Rp 2,877,900.00 Rp 20,145,300.00
Rp 250,000.00 Rp 4,000,000.00
Rp 8,934,200.00 Rp 17,868,400.00
Rp 4,053,900.00 Rp 8,107,800.00
Rp 9,229,500.00 Rp 36,918,000.00
Rp 47,200.00 Rp 566,400.00
Rp 186,200.00 Rp 372,400.00
Rp 233,783,100.00
Rp 55,400.00 Rp 127,010,040.00
Rp - Tidak Dikerjakan
Rp 127,010,040.00
Rp 1,193,900.00 Rp 299,859,924.00
Rp 1,765,000.00 Rp 151,295,800.00
Rp 368,000.00 Rp 3,300,960.00
Rp 110,000.00 Rp 1,320,000.00
Rp 997,700.00 Rp 1,197,240.00
Rp 429,800.00 Rp 6,189,120.00
Rp 463,163,044.00
Rp 157,100.00 Rp 26,581,320.00
Rp 147,000.00 Rp 21,886,830.00
Rp 62,000.00 Rp 20,980,800.00
Rp 57,000.00 Rp 16,973,460.00
Rp 36,500.00 Rp 23,220,570.00
Rp 69,000.00 Rp 27,282,600.00
Rp 1,270,100.00 Rp 1,295,502,000.00
Rp 1,432,427,580.00
Rp 681,600.00 Rp 264,522,144.00
Rp 596,500.00 Rp 74,562,500.00
Rp 110,000.00 Rp 25,850,000.00
Rp 56,700.00 Rp 3,980,340.00
Rp 368,914,984.00
Rp 661,300.00 Rp 53,234,650.00
Rp 239,300.00 Rp 36,343,687.50
Rp 292,100.00 Rp 15,526,940.63
Rp 105,105,278.13
Rp 8,417,400.00 Rp 8,417,400.00
Rp 4,051,100.00 Rp 8,102,200.00
Rp 2,877,900.00 Rp 17,267,400.00
Rp 4,053,900.00 Rp 16,215,600.00
Rp 8,934,200.00 Rp 35,736,800.00
Rp 250,000.00 Rp 5,000,000.00
Rp 5,892,000.00 Rp 11,784,000.00
Rp 5,684,000.00 Rp 5,684,000.00
Rp 2,956,200.00 Rp 17,737,200.00
Rp 125,944,600.00
Rp 55,400.00 Rp 57,149,532.00
Rp 57,149,532.00
Rp 1,193,900.00 Rp 198,784,350.00
Rp 1,765,000.00 Rp 104,841,000.00
Rp 368,000.00 Rp 6,955,200.00
Rp 997,700.00 Rp 1,197,240.00
Rp 429,800.00 Rp 6,189,120.00
Rp 110,000.00 Rp 11,880,000.00
Rp 329,846,910.00
Rp 5,250,000.00 Rp 5,250,000.00
Rp 4,900,000.00 Rp 4,900,000.00
Rp 10,150,000.00
Rp 132,000,000.00 Rp 132,000,000.00 132,000,000.00

Rp 13,189,000.00 Rp 13,189,000.00
Rp 8,963,600.00 Rp 8,963,600.00
Rp 8,771,100.00 Rp 8,771,100.00
Rp 140,800.00 Rp 8,448,000.00
Rp 112,200.00 Rp 5,385,600.00
Rp 112,200.00 Rp 16,156,800.00
Rp 359,000.00 Rp 57,081,000.00 2,000.00

Rp 350,100.00 Rp 8,402,400.00
Rp 463,900.00 Rp 31,545,200.00
Rp - Rp -
Rp 161,400.00 Rp 5,487,600.00
Rp 216,400.00 Rp 1,298,400.00
Rp - Rp -
Rp 117,400.00 Rp 469,600.00
Rp 106,400.00 Rp 425,600.00
Rp 117,400.00 Rp 1,408,800.00
Rp 1,100,000.00 Rp 4,400,000.00
Rp 950,000.00 Rp 3,800,000.00
Rp 1,000,000.00 Rp 4,000,000.00
Rp 5,000,000.00 Rp 10,000,000.00
Rp 50,000.00 Rp 50,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 323,282,700.00
Rp 30,000,000.00 Rp 60,000,000.00
Rp 4,000,000.00 Rp 4,000,000.00
Rp 25,000,000.00 Rp 25,000,000.00
Rp 4,900,000.00 Rp 19,600,000.00
Rp 15,000,000.00 Rp 15,000,000.00
Rp 58,000,000.00 Rp 58,000,000.00
Rp 25,000,000.00 Rp 25,000,000.00
Rp 8,000,000.00 Rp 8,000,000.00
Rp 302,200.00 Rp 24,176,000.00
Rp 528,000.00 Rp 39,600,000.00
Rp 346,500.00 Rp 51,975,000.00
Rp 231,000.00 Rp 69,300,000.00
Rp 188,100.00 Rp 28,215,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 1,200,000.00 Rp 2,400,000.00
Rp 350,000.00 Rp 700,000.00
Rp 850,000.00 Rp 21,250,000.00
Rp 2,500,000.00 Rp 2,500,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 457,716,000.00
Rp 2,253,500.00 Rp 13,521,000.00
Rp 787,100.00 Rp 787,100.00
Rp 1,413,100.00 Rp 9,891,700.00
Rp 75,000.00 Rp 450,000.00
Rp 2,971,400.00 Rp 8,914,200.00
Rp 226,800.00 Rp 1,587,600.00
Rp 7,000,000.00 Rp 7,000,000.00
Rp 15,000,000.00 Rp 15,000,000.00
Rp 7,607,300.00 Rp 22,821,900.00
Rp 60,300.00 Rp 1,628,100.00
Rp 60,300.00 Rp 1,929,600.00
Rp 566,000.00 Rp 13,584,000.00
Rp 80,700.00 Rp 2,905,200.00
Rp 37,500.00 Rp 1,800,000.00
Rp 33,400.00 Rp 400,800.00
Rp 566,000.00 Rp 40,752,000.00
Rp 350,000.00 Rp 2,100,000.00
Rp 37,000.00 Rp 259,000.00
Rp 65,000.00 Rp 260,000.00
Rp 95,000.00 Rp 380,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 146,972,200.00
Rp 210,600.00 Rp 3,369,600.00
Rp 250,000.00 Rp 4,000,000.00
Rp 10,000,000.00 Rp 10,000,000.00
Rp 288,200.00 Rp 4,611,200.00
Rp 350,000.00 Rp 5,600,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 29,580,800.00
Rp 8,413,600.00 Rp 8,413,600.00
Rp 8,771,100.00 Rp 8,771,100.00
Rp 112,200.00 Rp 9,424,800.00
Rp 112,200.00 Rp 16,156,800.00
Rp 109,600.00 Rp 13,152,000.00
Rp 359,000.00 Rp 54,927,000.00
Rp 350,100.00 Rp 56,016,000.00
Rp 463,900.00 Rp 29,225,700.00
Rp 161,400.00 Rp 17,431,200.00
Rp 216,400.00 Rp 7,574,000.00
Rp - Rp -
Rp - Rp -
Rp 117,400.00 Rp 939,200.00
Rp 106,400.00 Rp 851,200.00
Rp 117,400.00 Rp 1,408,800.00
Rp 1,100,000.00 Rp 4,400,000.00
Rp 950,000.00 Rp 3,800,000.00
Rp 1,000,000.00 Rp 4,000,000.00
Rp 175,000.00 Rp 350,000.00
Rp 50,000.00 Rp 5,000,000.00
Rp 225,000.00 Rp 16,875,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 259,716,400.00
Rp 30,000,000.00 Rp 60,000,000.00
Rp 25,000,000.00 Tidak Dikejrkan

Rp 12,000,000.00 Rp 48,000,000.00
Rp 1,903,000.00 Rp 1,903,000.00
Rp 528,000.00 Rp 42,240,000.00
Rp 528,000.00 Rp 39,600,000.00
Rp 346,500.00 Rp 51,975,000.00
Rp 231,000.00 Rp 51,975,000.00
Rp 188,100.00 Rp 22,572,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 1,200,000.00 Rp 2,400,000.00
Rp 350,000.00 Rp 700,000.00
Rp 850,000.00 Rp 21,250,000.00
Rp 2,500,000.00 Rp 2,500,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 348,115,000.00
Rp 2,253,500.00 Rp 15,774,500.00
Rp 1,413,100.00 Rp 9,891,700.00
Rp 75,000.00 Rp 525,000.00
Rp 2,971,400.00 Rp 8,914,200.00
Rp 226,800.00 Rp 1,587,600.00
Rp 65,000.00 Rp 195,000.00
Rp 95,000.00 Rp 285,000.00
Rp 60,300.00 Rp 1,447,200.00
Rp 48,100.00 Rp 577,200.00
Rp 33,400.00 Rp 801,600.00
Rp 80,700.00 Rp 968,400.00
Rp 184,300.00 Rp 4,423,200.00
Rp 566,000.00 Rp 6,792,000.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 53,182,600.00
Rp 288,200.00 Rp 2,305,600.00
Rp 350,000.00 Rp 2,800,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 210,600.00 Rp 2,106,000.00
Rp 10,000,000.00 Rp 10,000,000.00
Rp 250,000.00 Rp 2,500,000.00
Rp 21,711,600.00
Rp 8,303,600.00 Rp 8,303,600.00
Rp 8,771,100.00 Rp 8,771,100.00
Rp 112,200.00 Rp 8,078,400.00
Rp 112,200.00 Rp 10,771,200.00
Rp 109,600.00 Rp 13,152,000.00
Rp 359,000.00 Rp 45,952,000.00
Rp 350,100.00 Rp 6,301,800.00
Rp 463,900.00 Rp 12,989,200.00
Rp 161,400.00 Rp 1,129,800.00
Rp 216,400.00 Rp 11,902,000.00
Rp - Rp -
Rp 117,400.00 Rp 1,408,800.00
Rp 106,400.00 Rp 638,400.00
Rp 117,400.00 Rp 1,408,800.00
Rp 1,000,000.00 Rp 4,000,000.00
Rp 2,000,000.00 Rp 8,000,000.00
Rp 752,000.00 Rp 752,000.00
Rp 4,167,500.00 Rp 8,335,000.00
Rp 914,600.00 Rp 3,658,400.00
Rp 155,552,500.00
Rp 2,253,500.00 Rp 15,774,500.00
Rp 1,413,100.00 Rp 9,891,700.00
Rp 75,000.00 Rp 525,000.00
Rp 2,971,400.00 Rp 8,914,200.00
Rp 226,800.00 Rp 1,587,600.00
Rp 65,000.00 Rp 195,000.00
Rp 95,000.00 Rp 285,000.00
Rp 60,300.00 Rp 3,618,000.00
Rp 48,100.00 Rp 2,886,000.00
Rp 33,400.00 Rp 2,004,000.00
Rp 350,000.00 Rp 700,000.00
Rp 566,000.00 Rp 27,168,000.00
Rp 198,700.00 Rp 1,589,600.00
Rp 1,405,100.00 Rp 2,810,200.00
Rp 500,000.00 Rp 500,000.00
Rp 41,275,800.00
Rp 1,000,000.00 Rp 6,000,000.00
Rp 50,000.00 Rp 3,000,000.00
Rp 50,000.00 Rp 5,000,000.00
Rp 7,000,000.00 Rp 7,000,000.00
Rp 21,000,000.00
Rp 20,700.00 Rp 50,251,320.00
Rp 207,000.00 Rp 125,628,300.00
Rp 196,100.00 Rp 68,607,546.00
Rp 116,100.00 Rp 40,618,746.00
Rp 259,400.00 Rp 4,365,702.00
Rp 75,000.00 Rp 1,262,250.00
Rp 31,300.00 Rp 10,950,618.00
Rp 292,100.00 Rp 19,664,172.00
Rp 750,000.00 Rp 209,250,000.00
Rp 1,459,300.00 Rp 7,325,686.00
Rp 276,600.00 Rp 39,830,400.00
Rp 1,270,100.00 Rp 1,078,632,425.00
Rp 550,000.00 Rp 9,377,500.00
Rp 1,665,764,665.00
Rp 100,000,000.00 Rp 100,000,000.00
Rp 395,500,000.00 Rp 395,500,000.00
Rp 35,000,000.00 Rp 35,000,000.00
Rp 530,500,000.00
1600
el uk. 60 x 120 Cm + Rangka
KEGIATAN :
PEKERJAAN :
LOKASI :
NO uraian pekerjaan volume kofisien
A.PEKERJAAN PONDASI
1 Pas. Papan Bouwplank 128.00
2 Pas.Astampang Batu Kali 35.64
3 Pas. Aanstampang Batu Kali 1 : 4 73.82
5 Pas. Lantai Kerja 1:3:6 11.96
6 Pas. Pondasi Plat Beton K-250 12.56
7 Urugan Kembali 55.49
B.PEKERJAAN BETON BERTULANG
1 Pek.sloof beton bertulang 30/40 cm K.250 TB.1 2.60
2 Pek.sloof beton bertulang 30/40 cm K.250 TB.2 2.23
3 Pek.sloof beton bertulang 25/35 cm K.250 Tb.3 2.95
4 Pek.kolom Beton bertulang 35/50 cm K.250 ( K1) 10.97
5 Pek.kolom beton bertulang 35/35 cm K.250 (k2) 2.09
6 Pek.kolom beton praktis 13/13 cm K.175 (kp) 0.68
7 Pek.balok beton bertulang 30/40 cm K.250 (B1) 2.84
8 Pek.balok Beton bertulang 30/45 cm k.250 (B2) 3.03
9 Pek.Balok beton bertulang 35/65 cm K.250 (B3) 5.26
10 Pek.Balok beton bertulang 25/40 cm K.250 (B4) 1.09
11 Pek.Balok beton Bertulang 25/35 cm K.250 (B5) 1.99
12 Pek.lantai beton bertulang K.250 Tebal 12 cm 11.70
13 Pek.lisplank beton K.250 tebal 7 cm 0.88
14 Pek.sirip Plat beton K.250 tebal 7 cm 0.19
C.PEKERJAAN DINDING
1 Pasangan batu bata 1 : 2 8.73
2 pasangan batu bata 1 : 4 67.42
3 plaster 1 : 2 17.45
4 plaster 1 : 4 134.83
5 Afweeking beton 103.84
6 Pek.perbaikan dinding Retak dengan bahan additive
7 Pas.Handrail tangga besi pipa Ø2" dan 1"
8 Pas.Partisi multiplek 9 mm rangka kayu 7.48
D.PEKERJAAN LANTAI
1 Pek.Urugan Pasir 1.61
2 Pek.Cor lantai beton tumbuk k.100 T = 7 cm 15.92
3 Pas.keramik lantai polos 30 x 30 cm setara masterina 81.40
4 Pas. Keramik lantai bermotif 20 x 20 cm setara masterina ( km / wc) 15.60
5 Pas.keramik dinding warna 20 x 25 cm setara masterina ( km / wc) 65.25
E.PEKERJAAN PINTU DAN JENDELA
1 Pek.perbaikan pintu dan jendelan lama
2 Pek.pindah posisi jendelan kaca
3 Pas.kuzen pintu kayu kelas II 0.20
4 Pas.ventilasi kayu 0.05
5 Pas.Daun pintu Panel kayu kelas II 10.58
6 Pas.kunci setara alfa 7.00
7 Pas.engsel pintu 4" kuningan 21.00
F.PEKERJAAN PLAFOND
1 Pas.plafon triplek 4 mm rangka hollow 179.20
2 Pas.list profil kayu 5 x 5 cm 107.74
G.PEKERJAAN CAT
1 Pek.cat temcok baru setara CATYLAC 206.95
2 Pek.mendempul dan mengosok cat tembok lama 162.24
3 Pek.cat ulang tembok lama setara CATYLAC 162.24
4 Pek.cat plafond setara CATYLAC 197.20
5 Cat ulang kayu yang kelihatan setara Platone 103.68
6 Cat pertisi km/wc dengan cat mintak setara Platone 14.70
7 Pek.cat besi 14.00
H. PEKERJAAN LISTRIK
1 Pas.Titik lampu kabel setara prima 14.00
2 pas.stop kontak setara CLIPSAL 4.00
3 Pas.stop kontak AC setara CLIPSAL 2.00
4 pas.lampu TL 2 X 36 W + Kap setaraa Philips 4.00
5 Pas.Lampu energi saver 11 W setara philips 10.00
6 Pas.box panel 40 x 60 komplit 1.00
I. PEKERJAAN SANITARY
1 Pas.klosed duduk setara toto + accessories 6.00
2 Pas.urinoil setara toto + accessories 3.00
3 Pas.Wastafel gantung setara Toto + accessories 2.00
4 Pas.floor brain stainliss 7.00
5 Pas.pipa VC setara Vinilon Ø1/2 " 24.00
6 Pas.pipa PVC setara vinilon Ø3/4 " 24.00
7 Pas.pipa PVC setara vinilon Ø 2" 36.00
8 Pas.pipa PVC setara vinilon Ø 4 " 36.00
9 Pas.pipa GIP Ø 3/4 " 42.00
10 Pek.pembuatan septitank Kap.50 0rang + resapan 1.00
` LANTAI 2 DAN ATAP
A. PEKERJAAN BETON BERTULANG
1 Pek.Kolom beton bertulang 35 / 50 cm K.250 (K1) 21.42
2 Pek.Kolom beton bertulang 35 / 35cm K.250 (K2) 0.96
3 Pek.kolom beton praktis 13/13 cm K.175 (KP) 2.31
4 Pek.balok beton bertulang 30/40 cm K.250 ( B1) 7.83
5 Pek.balok beton bertulang 30/45 cm K.250 ( B2) 2.67
8 Pek.ring balok beton bertulang 13/25 cm K.250 0.39
9 Pek.sirip plat beton K.225 tebal 7 cm 0.25
10 Pek.lantai beton bertulang K.250 tebal 10 cm 1.53
B. PEKERJAAN DINDING
1 Pasangan batu bata 1 : 2 39.00
2 pasangan batu bata 1 : 4 46.80
3 Plaster 1 : 2 78.00
4 Plaster 1 : 4 412.04
5 Afweeking beton 103.84
6 Pas.partisi multiplek 9 mm rangka kayu 7.48
C. PEKERJAAN PLAFOND
1 Pas.plafonf triplek 4 mm + rangka hollow 395.86
2 Pas.list profil kayu 3 cm 212.4
D. PEKERJAAN KUZEN PINTU DAN JENDELA
1 Pas.kusen pintu kayu kelas II 0.26
2 Pas.kusen jendela kayu kelas II 0.15
3 Pas.daun pintu panel kayu kelas II 15.12
4 Pas.daun jendela kaca + assespris komplit 21.28
5 Pas.jendela kaca mati polos 5 mm 22.32
6 Pas.kunci pintu setara SEIS komplit 3.00
7 Pas.kunci pintu setara ALFA 3.00
8 Pas.engsel pintu 4" kuningan 21.00
9 Pas.engsel jendela 3 " kuningan 132.00
E. PEKERJAAN ATAP
1 Pas.rangka atap baja ringan setara Smart Trus 318.49
2 Pas.atap genteng metal T = 0.3 mm serata multiroof 318.49
3 Pas.nok genteng metal T=0.3 mm 54.52
4 Pas.lisplank kayu 3/28 76.70
5 Pas.water proofing dak atap 166.80
F. PEKERJAAN CAT
1 Pek.cat tembok setara catylac 45.5
2 Pek.cat kayu yang kelihatan setara platone 26.74
3 Pek.cat plafond setara catylac 395.86
4 cat partisi km/wc dengan cat minyak setara platone 14.7
G. PEKERJAAN LISTRI
1 Pas.titik lampu (kabel serta prima) 8.00
2 Pas.penangkal petir 2 split + Grounding 1.00
H. PEKERJAAN SANITARY
1 Pas.kloset duduk setara Toto + asesories 6.00
2 Pas.urinoil setara Toto + asesories 3.00
3 Pas.Wastafel gantung setara Toto + asesories 2.00
4 Pas.Floor drain stainlist 7.00
5 Pas.pipa PVC setara vinilon Ø 1/2 " 24.00
6 Pas.pipa PVC setara vinilon Ø 3/4 " 24.00
7 Pas.pipa PVC serara vinilon Ø 2" 36.00
8 Pas.pipa PVC setara vinilon Ø 4" 36.00
kebutuhan bahan
kayu 5/7 Batu belah papan semen pasir pasir pasir

satuan paku
klas III 15/20 kayu portland urugan beton pasang
m1 1.54 2.56 0.896

m3 1.20
m3 88.58 12032.66 38.39
m3 2356.12 5.62
m3 4823.04 8691.52
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2 0.33174 165.4335
m2 0.043 775.33
m2 0.349 178.4088
m2 3.23592 841.3392
m2 1061.6602
m1
M3 1.932
M3 5189.92
m2 3.4188 814
m2 0.702 162.24
m2 1.1745 606.825
M3
M3
M2
BH
bh
M2
m1 113.127
M2
m2 1.6224
m2
m2
m2
m2
m2
Ttk
Ttk
Ttk
bh
bh
Ls
Unit
Unit 0.01 0.12
Unit 0.02 0.24
Unit
m1
m1
m1
m1
m1
Unit 21.45 10.725
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2 1.482 739.05
m2 2.0124 538.2
m2 1.56 797.472
m2 9.88896 2571.1296
m2 0.5192 19.93728
m2
m2
m1
m3
m3
m2
m2
m2
bh
bh
bh
bh
m2
m2
m1
m1
m2
m2
m2
m2
m2
Ttk
Ls
Unit
Unit 0.01 0.36
Unit 0.01 0.24
Unit
m1
m1
m1
m1
Koral bata kayu
air Suplit btu pecah besi beton k-250 k-175 k-250
Beton merah borneo
11.24
215.00 13049.84
709.1032 2.600
608.19236 2.230
752.4978 2.950
3163.9345 10.97
564.83922 2.09
163.2 0.68
574.50076 2.84
475.93422 3.03
743.64828 5.26
259.13987 1.09
340.86511 1.99
2405.0052 11.7
61.6 0.88
13.3 0.19
611.1
4719.4
8.64456 3184 12.0992

5463.8993 21.42
259.44768 0.96
554.4 2.31
1866.5702 7.83
728.19444 2.67
2693.6282 11.33
83.93161 0.49
48.75 0.39
44.695 0.25
191.25 1.53
2730
3276
keramik semen keramik keramik Kayu kelas kunci
plywood paku kayu profil lem kayu 30 x 30 warna 20 x20 20 x 25 II tanam
0.20944 6.4328 1.122 4.1888
966.218 122.1
23.4 413.4
126.585 1729.125
0.25 0.2 0.24
0.0625 0.05 0.06
5.29 0.4232
39.424
1.0774
0.20944 6.4328 1.122
2.124 223.02
0.13 0.312
0.045 0.0036
7.56 0.6048
6.384 0.51072
alat
engsel rangka CAT dempul kaca tebal
triplek Plamir cat bantu minyak cat
pintu holow DASAR 3mm /steger
7.00
21.00
4.00 65.2288
20.695 25.014
12.9792
29.2032 19.4688
19.72 51.272 19.72 197
15.552 26.9568 17.6256
2.499 1.029 3.822
0.028
1583.44 144.09304
25.536
24.552
3.00
3.00
21
1
4.55 11.83 4.55

4.011 9.359 4.5458
39.586 102.9236 39.586 395.86
2.205 3.822 2.499
Pas.pipa Pas.pipa
perlengka perlengka perlengka
closed VC setara PVC setara
meni besi pan closed urinoir pan westafel pan floor drain Vinilon
duduk vinilon
duduk urinoir westafel Ø1/2 " Ø3/4 "
3.2448
20.736
2.205
1.4
6.000 0.360
3.000 0.090
2.000 0.240
7.000
29.15
5.348
2.94
8.00 0.48
3 0.09
2 0.24
7
29.15
Pas.pipa Pas.pipa Pas.pipa
PVC setara PVC setara GIP Ø 3/4 batu bata
vinilon Ø vinilon Ø 4 "
2" "
29.15
43.45
43.55
50.435
19.8
28.835
43.45
43.55
No Analisa Satuan VOLUME SATUAN
SEMEN
1 PEK. PENDAHULUAN
1 M' Pengukuran dan pemasangan bowplank 128.00
0.0120 Kayu 5 x 7 cm (klas III) M3
0.0200 Besi paku Kg
0.0070 Kayu papan M3
2 PASANG PONDASI
1 M3 Lantai kerja K100 101.48
3.6000 Zak Semen Kg
0.4900 M pasir
3
Kg
0.8100 M kerikil
3
Oh
6.0000 Pekerja M3
0.3000 Mandor Kg
1.0000 Tukang batu M3
0.1000 Kepala tukang M3
1 M' Pasang Pondasi Bore Pile Dia. 40 cm dengan K. 300 607.20
1.2500 Diesel Oil Ltr
0.1040 Lubricant Ltr
26.1400 Besi Beton Kg
0.3090 Kawat Beton Kg
0.1520 Boring Equipment Jam
0.1880 Buang Tanah Hasil Pengeboran M3
0.0050 Mandor Oh
0.0160 Kepala tukang Oh
0.0050 Mekanik Oh
0.0050 Electrician Oh
0.0050 Operator Oh
0.0260 Pekerja Oh
0.0420 Cut of Pile Oh
1 M3 Pasang pondasi batu kosong (aanstampang) 39.56
1.2000 Batu Kali M3
0.4320 Pasir urug M3
0.7800 Pekerja Oh
0.3900 Tukang batu Oh
0.0390 Mandor Oh
1 M3 Membuat beton poor mutu K300 53.13
1.0000 Beton K300 M3
2.7500 Bekisting M2
151.1500 Pembesian Ulir Kg
1 M3 SLOOF BETON 30/40 K300 64.30
1.0000 Beton K300 M3
2.4300 Bekisting M2
170.0000 Pembesian Polos Kg
1 M3 SLOOF BETON 15/20 K175 1.61
1.0000 Beton K175 M3
2.4300 Bekisting M2
1 M3 KOLOM BETON 40/40 K300 57.56
1.0000 BETON K300 M3
6.1538 BEKISTING 2X PAKAI M2
260.0000 PEMBESIAN ULIR Kg
1 M3 KOLOM PRAKTIS 13/13K175 2.24
1.0000 Beton K175 M3
5.1282 Bekisting M2
1 M3 BALOK BETON 40/80 K300 16.73

1.0000 Beton k300 M3
5.7143 Bekisting M2
1M3 BALOK BETON 20/30K300 17.09
1.0000 BETON K300 M3
8.3333 Bekisting M2
277.9200 Pembesian ulir Kg
1 M3 Balok Beton 30/50 K300 74.372
1.0000 Beton K300 M3
10.0000 Bekisting M2
BALOK KANTILEVER 4.85
1.0000 Beton K300 M3
8.3333 Bekisting M2
1 M3 Plat Deck Beton Bertulang K.300 116.24
1.0000 Beton K300 M3
1 M3 Plat DINDING ORNAMEN 25.43
1.0000 Beton K300 M3
4.3000 Bekisting M2
1 M3 Dinding Beton Bertulang K300 15.87
1.0000 Pembesian Polos M3
4.3000 Bekisting M2
4.3000 BETON K300 Kg
1 M3 Lisplank Beton K.300 0.60
75.0000 BETON K300 M3
1 M3 Plat Tangga Beton Bertulang K250 13.34
1.0000 Pembesian Polos kg
4.3000 Bekisting M2
165.0000 BETON K300 M3
1 M3 KOLOM BETON 40/40 K300 57.56
1.0000 BETON K300 M3
1.0000 Beton K175 M3
5.1282 Bekisting M2
1 M3 BALOK BETON 40/80 K300 16.73
1.0000 Beton k300 M3
5.7143 Bekisting M2
218.0000 Pembesian polos Kg
BALOK BETON 20/30K300 17.17
1.0000 BETON K300 M3
8.3333 Bekisting M2
1 M3 Balok Beton 30/50 K300 74.37
1.0000 Beton k300 M3
1M3 Plat Deck Beton (t = 12 cm) K.250 116.24
1.0000 Beton k250 M3
1 M3 Plat Beton Bertulang K300 116.24
1.0000 Beton k300 M3
8.3333 Bekisting M2
1 M3 Dinding Beton Bertulang K300 6.04
1.0000 Beton k300 M3
4.3000 Bekisting M2
1 M3 Lisplank Beton K.300 0.30
1.0000 Pembesian ulir kg
75.0000 BETON K300 M3
1.0000 Pembesian Polos kg
4.3000 Bekisting M2
165.0000 Beton k300 M3
1 M3 KOLOM BETON 40/40 K300 2.15
1.0000 BETON K300 M3
1 M3 Kolom Beton 35/35 K 250 (K4) 22.23
1.0000 Beton k250 M3
1.0000 Beton K175 M3
5.1282 Bekisting M2
1 M3 Balok Beton 30/50 K300 44.96
1.0000 Beton k300 M3
1M3 Plat Deck Beton (t = 12 cm) K.250 116.24
1.0000 Beton k250 M3
1 M3 Plat Talang Beton Bertulang K250 16.50
1.0000 Beton k250 M3
4.3000 Bekisting M2
1.0000 BETON K300 M3
4.3000 Bekisting M2
1 Kg Pekerjaan Baja Siku 9,280.67
1.0250 Besi Siku kg
0.0600 Pekerja org
0.0040 Tukang Besi org
0.0010 Kepala Tukang org
0.0002 Mandor org
1.0000 Peralatan (Oksigen,Solar Oil,Las, Ls
Sambungan,mur,baut)
1 M2 RANGKA ATAP 1,836.26
0.017 Kayu kaso 5/7 borneo super m3
4 Reng 3/4 borneo super m'
0.348 Kayu lapis tebal 4 mm m2
0.25 Paku kg
0.025 Peralatan org
0.1500 Pekerja org
0.1500 Tukang kayu org
0.0100 Kepala tukang org
0.0050 Mandor org
1 M2 PENUTUP ATAP METAL 1,836.26
1.000 Penutup atap metal zink alum m2
0.500 Ongkos pasang org
0.025 Peralatan org
1 M1 PEKERJAAN LISTPLANK GRC 2/20 231.24
1.0000 Listplank GRC m'
0.0100 Paku 5 s/d 7 cm kg
0.0700 Pekerja terampil org
0.0200 Kep tukang kayu org
0.0040 Mandor org
1 M2 LAPISAN ALUMUNIUM FOIL + Glass Wool 1,836.26
1.0000 Alumunium foil m2
1.0000 Glass Wool m2
1.0000 Upah pasang m2
1 M1 PASANG TALANG TEGAK 115.17
0.4000 Pipa PVC dia.4 " bt
0.2000 Lem paralon tb
1.0000 Sambungan bh
1.0000 Ongkos pasang ls
1 M Pasang kusen alluminium 4"
1.1000 Profil alluminium 4" M'
2.0000 Skrup fixer Bh
0.0600 Sealant Tube
0.0430 Pekerja Oh
0.0430 Tukang besi konstruksi Oh
0.0021 Mandor Oh
1 M2 Rangka Dinding Baja Ringan
0.667 Baja Ringan C 75.75 Btg
5.000 Skrew Bh
0.150 Pekerja Oh
0.400 Tukang besi Oh
0.008 Mandor Oh
1 M Pasang kusen alluminium 4" pada partisi
4.4000 Pintu alluminium M
4.5000 Profil kaca M
0.2700 Sealant Tube
0.0850 Pekerja Oh
0.0850 Tukang besi Oh
0.0040 Mandor Oh
1M2 Pasang Dinding Partisi 6 mm 178.96
0.400 GRC Board Lbr
12.000 Sekrup Gypsum Bh
0.060 Compound UB 888 Zak
0.120 Textile Tape roll
0.100 Pekerja Oh
0.050 Tukang kayu Oh
0.005 Mandor Oh
1 M Pasang plint kayu kelas II ukuran (2 x 10) cm 131.21
0.0030 Papan kayu kelas II M3
0.0500 Paku skrup 5 cm Kg
0.1200 Pekerja Oh
0.0060 Mandor Oh
1 M' List Profil Gypsum 10 x 10 131.21
1.0500 List profil gypsum 10 x 10 cm M'
0.0100 Paku Kg
0.0500 Pekerja Oh
0.0030 Mandor Oh
1 M2 Pasang dinding keramik ukuran 30 x 30 cm 111.46
1.2500 Keramik 30 x 30 cm M2
9.3000 Semen portland Kg
0.0180 Pasir pasang M3
1.9400 Semen warna Kg
0.9000 Pekerja Oh
0.0450 Mandor Oh
1M2 Pas Railling Balkon 391.40
3.6000 Profil Hollow M'
0.1500 Pekerja org
0.0500 Kepala tukang org
0.0080 Mandor org
1 las+cat duco ls
Pasang Kuda Kuda Baja Ringan / 500 M2
a. Memotong Bahan Kuda Kuda'
1.0000 Pekerja Oh
1.0000 Tukang Oh
0.5000 Mandor Oh
Untuk 6 Hari Kerja, Biaya Per M2
b. Pemasangan Wallplate / Metal Beam
1.0000 Pekerja Oh
1.0000 Tukang Oh
0.5000 Mandor Oh
c. Pabrikasi Kuda Kuda
2.0000 Pekerja Oh
2.0000 Tukang Oh
1.0000 Mandor Oh
d. Instalasi Kuda Kuda Diatas Ring balok
2.0000 Pekerja Oh
2.0000 Tukang Oh
1.0000 Mandor Oh
e. Pemasangan Reng
2.0000 Pekerja Oh
2.0000 Tukang Oh
1.0000 Mandor Oh
1 M2 Pasangan bata 1 : 2
0.0800 Pasir pasangan M3
0.6000 Pekerja Oh
0.0300 Mandor Oh
1 M2 Rangka Plafond Hollow
3.6000 Profil Hollow M'
0.1500 Besi Penggantung Dia. 10 mm Kg
1.0500 Ramset / Dynabolt Ls
0.1500 Pekerja Oh
0.0080 Mandor Oh
1 M2 pas. kalsiboard (120 x 240 x 9 ) mm, tebal 6 mm
0.3640 Kalsiboard Tebal 6 mm Lbr
0.1100 Paku skrup Kg
0.1000 Pekerja Oh
0.0500 Tukang Oh
0.0050 Mandor Oh
1 M2 pas. GRC ukuran (120 x 240 x 9 ) mm, tebal5 mm
0.3640 GRC Tebal 4 mm Lbr
0.1100 Paku skrup Kg
0.1000 Pekerja Oh
0.0500 Tukang Oh
0.0050 Mandor Oh
1 M' List Profil Gypsum 10 x 10
1.0500 List profil gypsum 10 x 10 cm M'
0.0100 Paku Kg
0.0500 Pekerja Oh
0.0030 Mandor Oh
1 M' List langit-langit kayu profil 5 x 5 cm
1.0500 List kayu profil 5 x 5 cm M'
0.0100 Paku Kg
0.0500 Pekerja Oh
0.0030 Mandor Oh
1 M2 Plesteran 1 : 2
0.0200 Pasir pasangan M3
0.2000 Pekerja Oh
0.0100 Mandor Oh
kayu klas
PASIR KERIKIL Besi paku III5/7 K.PAPAN T.BATU Oli AIR
1.5360
0.8960
B.KALI P. URUG B.K300 BEKISTING B. ULIR Lubricant
Besi beton kawat beton Boring buang tanah Peralatan Kaso5/7 Reng3/4 Kayu 4mm
PAKU Atap metal lisplank grc Pek terampil Kep T.Kayu alumniumfoil GlassWoll Pvc 4"
2.5600
lemParalon Sambungan
NO. U R A I A N P E K E R JAAN HARGA BOBOT

(%)
I. PEKERJAAN PERSIAPAN Rp 158,051,200 0.74
II. PEKERJAAN TANAH Rp 386,872,537 1.82
A. PEKERJAAN STRUKTUR LANTAI I Rp 4,784,025,434 22.48
B. PEKERJAAN STRUKTUR LANTAI - II Rp 2,090,941,982 9.83
C. PEKERJAAN STRUKTUR LANTAI - III Rp 1,087,362,709 5.11
A. PEKERJAAN ARSITEKTUR LANTAI -I Rp 3,733,385,942 17.54
B. PEKERJAAN ARSITEKTUR LANTAI - II Rp 3,129,009,453 14.70
C. PEKERJAAN ARSITEKTUR LANTAI - III Rp 2,419,388,884 11.37
A. PEK. MEKANIKAL & ELEKTRIKAL LANTAI - I Rp 967,701,700 4.55
B. PEK. MEKANIKAL & ELEKTRIKAL LANTAI - II Rp 682,725,600 3.21
C. PEK. MEKANIKAL & ELEKTRIKAL LANTAI - III Rp 1,842,317,165 8.66

JUMLAH Rp 21,281,782,606 100.00

RENCANA JUMLAH BOBOT PER MINGGU
BOBOT JUMLAH BOBOT AKUMULATIF
REALISASI JUMLAH BOBOT PER MINGGU
BOBOT JUMLAH BOBOT AKUMULATIF
DEVIASI TERCEPAT ( + )
BOBOT TERLAMBAT ( - )
**Waktu Pelaksanaan : 245 Hari Kalender

** Estimate Wak:
Start Date Finish Date Hari
1/1/2011 9/6/2011 245.00
T I M
UMATERA BARAT
START
D
0 1 2 3 4 5 6 7
120.00
3.00 0.25 0.25 0.25
3.00 0.61 0.61 0.61
100.00
12.00 1.87 1.87 1.87 1.87
12.00 80.00
10.00
60.00
9.00
9.00
40.00
10.00
7.00 20.00
6.00
6.00
0.00
1 2 3 4 5 6 7
0.00
1 2 3 4 5 6 7
0.25 0.85 0.85 2.48 1.87 1.87 1.87

0.25 1.10 1.95 4.43 6.31 8.18 10.05
0.00 0.25 1.10 1.95 4.43 6.31 8.18 10.05
Minggu Bulan
35.00 8.17
T I M E S C H E D U
WAKTU PE LAK
MINGGU
8 9 10 11 12 13 14 15 16
1.87 1.87 1.87 1.87 1.87 1.87 1.87 1.87
0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82
1.95 1.95 1.95 1.95
5 6 7 8 9 10 11 12 13 14 15 16 17
5 6 7 8 9 10 11 12 13 14 15 16 17
2.69 2.69 2.69 2.69 2.69 4.64 4.64 4.64 2.77

12.75 15.44 18.13 20.82 23.51 28.16 32.80 37.44 40.21
12.75 15.44 18.13 20.82 23.51 28.16 32.80 37.44 40.21
0
E D U L E
WAK T U P E LAK SANAAN

MINGGU KE-
17 18 19 20 21 22 23 24 25
0.82 0.82 0.82
0.51 0.51 0.51 0.51 0.51 0.51
1.95 1.95 1.95 1.95 1.95
1.63 1.63 1.63 1.63 1.63 1.63 1.63 1.63 1.63
1.14 1.14 1.14
0.65 0.65 0.65 0.65 0.65 0.65 0.65
0.53 0.53 0.53 0.53 0.53
1.44 1.44
15 16 17 18 19 20 21 22 23 24 25 26
15 16 17 18 19 20 21 22 23 24 25 26
5.05 5.05 5.05 4.74 5.28 3.33 4.47 5.26 5.26

45.26 50.31 55.36 60.10 65.38 68.71 73.17 78.43 83.69
45.26 50.31 55.36 60.10 65.38 68.71 73.17 78.43 83.69
0
26 27 28 29 30 31 32 33 34
0.51 0.51 0.51 0.51
Row 48
1.14 1.14 1.14 1.14 1.14 1.14 1.14
0.53
1.44 1.44 1.44 1.44
24 25 26 27 28 29 30 31 32
24 25 26 27 28 29 30 31 32
3.63 3.09 3.09 3.09 1.14 1.14 1.14

87.32 90.41 93.50 96.59 97.73 98.86 100.00
87.32 90.41 93.50 96.59 97.73 98.86 100.00 0.00 0.00
Padang, …………………./……./ 2010
Dibuat Oleh :
PENAWAR
PT…………………………….
NAMA JELAS
Direktur
0
KETERANGAN
35
0.74 0.00
1.82 0.00
0.00 0.00
22.48 0.00
9.83 0.00
5.11 0.00
0.00 0.00
Row 48 0.00 0.00
17.54 0.00
14.70 0.00
11.37 0.00
0.00 0.00
0.00 0.00
4.55 0.00
3.21 0.00
8.66 0.00
0.00 0.00
100.00 0.00
0.00
/ 2010
….

Estimasi Biaya

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimasi Biaya

Uploaded by

Copyright:

Available Formats

RENCANA ANGGARAN BIAYA

PROGRAM : REKONSTRUKSI PASCA GEMPA

NO U RAIAN PE K E R JAAN ANL VOLUME HARGA SATUAN

1 Administrasi AdvisPlaning, IMB dan Perizinan Ls 1.00 Ls Rp 48,624,000.00

1 Galian Tanah Keras 8 221.97 M3 Rp 51,700.00

A. PEKERJAAN STRUKTUR LANTAI I

a Pas. Lantai Kerja 1:3:6 41 11.96 M3 Rp 511,700.00

j Pas. Pondasi Keliling Bangunan 17 47.25 M3 Rp 527,000.00

SUB TOTAL III- A 1

a Pas. Sloof 15 x 20 cm. Beton K-175 136 2.88 M3 Rp 5,966,600.00

d Pas. Kolom 11 x 11 cm. K-175 U-24 52 173.25 M1 Rp 63,600.00

i Pas. Balok 35 x 70 cm. Beton K-250U-39 146 1.58 M3 Rp 5,632,100.00

n Pas. Listplank Beton Tebal 10 cm. Beton K-250 50 5.70 M3 Rp 4,368,400.00

SUB TOTAL III- A 2

B. PEKERJAAN STRUKTUR LANTAI - II

1 PEKERJAAN STRUKTUR BETON

a Pas. Kolom 11 x 11 cm. Beton 1 : 2 : 3 52 500.00 M1 Rp 63,600.00

e Pas. Balok 35 x 70 cm. Beton K-250U-39 146 40.62 M3 Rp 5,632,100.00

SUB TOTAL III- B 1

C. PEKERJAAN STRUKTUR LANTAI - III

1 PEKERJAAN STRUKTUR BETON

a Pas. Kolom 11 x 11 cm. K-175 U-24 52 62.50 M1 Rp 63,600.00

f Pas. Balok 35 x 70 cm. Beton K-250,U-39 146 18.05 M3 Rp 5,632,100.00

SUB TOTAL III- C1

IV. PEKERJAAN ARSITEKTUR

SUB TOTAL IV- A1

SUB TOTAL IV -A2

SUB TOTAL IV -A3

4 PEKERJAAN PINTU / JENDELA

SUB TOTAL IV -A4

SUB TOTAL IV -A5

SUB TOTAL IV -A6

B. PEKERJAAN ARSITEKTUR LANTAI - II

a Pas. Dinding Batu Bata 1 : 2 19 248.65 M2 Rp 105,200.00

SUB TOTAL IV -B1

SUB TOTAL IV -B2

a Pas. Lantai Granit 60 x 60 cm. 104 887.69 M2 Rp 354,100.00

SUB TOTAL IV -B3

4 PEKERJAAN PINTU / JENDELA

SUB TOTAL IV -B4

a Mencat Dinding Cat Dullux Wheatersheld 109 2,292.60 M2 Rp 38,000.00

SUB TOTAL IV -B5

SUB TOTAL IV -B6

C. PEKERJAAN ARSITEKTUR LANTAI - III

a Pas. Dinding Batu Bata 1 : 2 19 169.20 M2 Rp 105,200.00

SUB TOTAL IV -C1

SUB TOTAL IV -C2

SUB TOTAL IV -C3

4 PEKERJAAN PINTU DAN JENDELA

SUB TOTAL IV -C4

SUB TOTAL IV -C5

SUB TOTAL IV -C6

V. PEKERJAAN MEKANIKAL & ELEKTRIKAL

SUB TOTAL V -A1

h Pas. Instalasi Titik Lampu 167 159.00 Ttk Rp 216,700.00

r Pas. Emergency Lamp c/w Battery + Charger Ls 4.00 Titik Rp 1,100,000.00

SUB TOTAL V -A2

3 PEK. FIRE FIGHTING ( HYDRANT + SPRINKLER )

a Outdoor Hydrant System Ls 2.00 Unit Rp 30,000,000.00

i Pek. Instalasi Fire Alarm 177 80.00 M' Rp 190,300.00

SUB TOTAL V -A3

4 SANITAIR & INSTALASI AIR BERSIH / AIR KOTOR

PEK. INSTALASI dan ASSC