RAB Mekanikal Elektrik Plumbing

RENCANA ANGGARAN BIAYA
PEKERJAAN ELEKTRIKAL
PEMBANGUNAN GEDUNG PRIMA GROUP
CABANG CIKARANG
HARGA SATUAN JUMLAH HARGA

NO. URAIAN PEKERJAAN VOLUME SAT
(Rp) (Rp)
A PEKERJAAN ELEKTRIKAL
I PANEL DAYA TEGANGAN RENDAH

Pengadaan dan pemasangan panel termasuk
pentanahan panel sesuai dgn gambar rencana
dan spesifikasi teknis.
Komponen panel sesuai dgn. gambar rencana
dan spesifikasi teknis.
Floor standing, tebal pelat 2,0 mm, cat bakar
a LVMDP 1.00 unit

Floor standing, tebal pelat 2,0 mm, cat bakar
MCCB 200 A, 3 P, 50 kA (adjustable trip unit) 1.00 2,960,000.00 2,960,000.00

ex ASCO seri 7000
Contactor 200 A + electric - mech. Interlock 2.00 3,700,000.00 7,400,000.00
ex ASCO seri 7000
ATS digital controller ex ASCO seri 7000 2.00 1,540,000.00 3,080,000.00
MCCB 200 A, 3 P, 36 kA 1.00 2,550,000.00 2,550,000.00
MCCB 63 A, 3 P, 36 kA 1.00 1,330,000.00 1,330,000.00
MCCB 50 A, 3 P, 36 kA 5.00 1,250,000.00 6,250,000.00
MCCB 25 A, 3 P, 36 kA 7.00 1,050,000.00 7,350,000.00
CT 400/5A 6.00 120,000.00 720,000.00
A-meter 0 - 400 A 8.00 115,000.00 920,000.00
V-meter 0 - 500 V + VSS 7 posisi 8.00 120,000.00 960,000.00
kWH-meter 3 Phasa 1.00 1,230,000.00 1,230,000.00
F-meter 45 - 55 Hz 1.00 128,000.00 128,000.00
Cosphi-meter 1.00 113,000.00 113,000.00
Aux relay 220 VAC 8.00 530,000.00 4,240,000.00
fuse 2 A + fuse holder 8.00 5,300.00 42,400.00
pilot lamp 8.00 28,000.00 224,000.00
- 1 lot busbar 600 A full neutral, 5 bus 1.00 630,000.00 630,000.00
Plat Busbar kuningan 5mm x 60mm x 4m 2.00 1,700,000.00 3,400,000.00
- 1 lot panel 160 (L) x 60 (D) x 220 (T) cm 1.00 1,105,000.00 1,105,000.00
- 1 lot pentanahan 1.00 201,000.00 201,000.00
Jasa Perakitan Panel LVMDP 1.00 2,790,000.00 2,790,000.00
SUB TOTAL 47,623,400.00
b PP-PUMP (Pompa Air Bersih & Hydrant) 1.00 unit -

Wall mounted, tebal pelat 2 mm, cat bakar -
-
- 1 x MCCB 160 A, 3 P, 36 kA 1.00 -
- 1 x MCCB 125 A, 3 P, 36 kA 1.00 -
- 3 x MCCB 15 A, 3 P, 10 kA 3.00 -
- 1 x Y-D starter 5 kW 1.00 -
- 2 x Direct on Line Starter 1,5 kW 2.00 -
- 3 x CT 200/5A 3.00 -
- 3 x CT 20/5A 3.00 -
- 3 x CT 150/5A 3.00 -
- 3 x A-meter 0 - 200 A 3.00 -
- 3 x A-meter 0 - 150 A 3.00 -
- 3 x A-meter 0 - 20 A 3.00 -
- 1 x V-meter 0 - 500 V + VSS 7 posisi 1.00 -
- 9 x fuse 2 A + fuse holder 9.00 -
- 9 x pilot lamp 9.00 -
- 4 x A/O/M selector switch 4.00 -
- 4 x push button ON (metal) 4.00 -
- 4 x push button OFF (metal) 4.00 -
- 1 x Phase Failure Relay 1.00 -
- 1 lot busbar 250 A full neutral, 5 bus 1.00 -
- 1 lot control wiring + aksesori 1.00 -
- 1 lot panel 70 (L) x 30 (d) x 100 (T) cm 1.00 -
- 1 lot pentanahan 1.00 -
(Rp) (Rp)
Jasa Instalasi Panel 3 fhasa 1.00 Unit -
-
(Rp) (Rp)
c Panel Lift Pamp 1.00 unit -

-
MCCB 3 F 25 A 1.00 bh 1,050,000.00
MCB 10 A, 3 P, 10 kA 4.00 bh 138,000.00
CT 40/5A 3.00 bh 12,000.00
Direct on Line Starter 1,5 kW 2.00 bh 699,000.00
fuse 2 A + fuse holder 3.00 bh 5,300.00
pilot lamp 3.00 bh 28,000.00
A/O/M selector switch 2.00 bh 115,600.00
push button ON 4.00 bh 16,900.00
push button OFF 4.00 bh 16,900.00
indikator lamp 4.00 bh 28,000.00
Phase Failure Relay 1.00 bh 330,000.00
busbar 40 A full neutral, 5 bus 1.00 lot 113,000.00
panel 50 (L) x 25 (D) x 60 (T) cm 1.00 lot 670,000.00
pentanahan 1.00 lot 201,000.00
Jasa Instalasi Panel 3 fhasa 1.00 Unit
Sub Total
-
d LP-Lantai Dasar 1.00 unit -
Wall mounted, tebal pelat 1,8 mm, cat bakar -
-
MCCB 25 A, 3 P, 10 kA 1.00 1,050,000.00 1,050,000.00
MCB 6 A, 1 P, 6 kA 7.00 138,000.00 966,000.00
MCB 10 A, 1 P, 6 kA 10.00 156,000.00 1,560,000.00
MCP 16A, 1 P, 6 kA 0.00 138,000.00 -
Pilot lamp 3.00 28,000.00 84,000.00
- 1 lot panel 50 (L) x 25 (D) x 60 (T) cm 1.00 670,000.00 670,000.00
- 1 lot instalasi kabel grounding NYA 10mm2 10.00 201,000.00 2,010,000.00
Jasa Instalasi Panel 3 fhasa 1.00 Unit 1,450,000.00 1,450,000.00
e LP-Lantai Atas 1.00 unit -

-
MCCB 25 A, 3 P, 10 kA 1.00 1,050,000.00 1,050,000.00
MCB 6 A, 1 P, 6 kA 7.00 138,000.00 966,000.00
MCB 10 A, 1 P, 6 kA 6.00 156,000.00 936,000.00
MCP 16A, 3 P, 6 kA 1.00 138,000.00 138,000.00
Pilot lamp 3.00 28,000.00 84,000.00
- 1 lot internal wiring + aksesori 1.00 50,000.00 50,000.00
- 1 lot instalasi kabel grounding 1.00 201,000.00 201,000.00
-7 x MCB 6 A, 1 P, 6 kA 7.00 138,000.00 966,000.00
- 3 x fuse 2 A + fuse holder 3.00 5,300.00 15,900.00
- 3 x pilot lamp 3.00 28,000.00 84,000.00
- 1 lot internal wiring + aksesori 1.00 50,000.00 50,000.00
- 1 lot instalasi kabel grounding 10.00 201,000.00 2,010,000.00
Jasa Instalasi Panel 3 fhasa 1.00 Unit 1,450,000.00 1,450,000.00
f PP-KOMP-Lantai Dasar (Panel Stop Kontak UPS) 1.00 unit -

Wall mounted, tebal pelat 1,8 mm, cat bakar
UPS 5 kVA (di luar panel) 1.00 unit 12,000,000.00 12,000,000.00

MCCB 25 A, 3 P, 10 kA 1.00 unii 1,050,000.00 1,050,000.00
MCB 6 A, 1 P, 6 kA 7.00 unit 138,000.00 966,000.00
fuse 2 A + fuse holder 3.00 unit 5,300.00 15,900.00
pilot lamp 3.00 unit 28,000.00 84,000.00
busbar 40 A full neutral, 5 bus 1.00 lot 201,000.00 201,000.00
internal wiring + aksesori 1.00 lot 50,000.00 50,000.00
panel 50 (L) x 25 (D) x 60 (T) cm 1.00 lot 670,000.00 670,000.00
instalasi kabel grounding 1.00 lot 201,000.00 201,000.00
(Rp) (Rp)
-
Jasa Instalasi Panel 3 fhasa 1.00 Unit 750,000.00 750,000.00
SUB TOTAL 15,237,900.00

g PP-KOMP-Lantai Atas (Panel Stop Kontak UPS) 1.00 unit
(Rp) (Rp)
Wall mounted, tebal pelat 1,8 mm, cat bakar
UPS 5 kVA (di luar panel) 1.00 unit 12,000,000.00 12,000,000.00

MCCB 25 A, 3 P, 10 kA 1.00 unii 1,050,000.00 1,050,000.00
MCB 6 A, 1 P, 6 kA 7.00 unit 138,000.00 966,000.00
fuse 2 A + fuse holder 3.00 unit 5,300.00 15,900.00
pilot lamp 3.00 unit 28,000.00 84,000.00
busbar 40 A full neutral, 5 bus 1.00 lot 201,000.00 201,000.00
internal wiring + aksesori 1.00 lot 50,000.00 50,000.00
panel 50 (L) x 25 (D) x 60 (T) cm 1.00 lot 670,000.00 670,000.00
instalasi kabel grounding 1.00 lot 201,000.00 201,000.00
-
Jasa Instalasi Panel 3 fhasa 1.00 750,000.00 750,000.00
15,237,900.00
h LP-PJ (Panel Penerangan Pos Jaga & Luar) 1.00 unit -

water proof -
-
MCCB 16 A, 3 P, 10 kA 1.00 1,250,000.00 1,250,000.00
MCB 10 A, 1 P, 6 kA 2.00 156,000.00 312,000.00
MCB 6 A, 1 P, 6 kA 3.00 138,000.00 414,000.00
pilot lamp 3.00 28,000.00 84,000.00
busbar 40 A full neutral, 5 bus 1.00 201,000.00 201,000.00
control wiring + aksesori 1.00 50,000.00 50,000.00
panel 25 (L) x 20 (D) x 25 (T) cm 1.00 670,000.00 670,000.00
instalasi kabel grounding 1.00 201,000.00 201,000.00
Jasa Instalasi Perakitan 1.00 unit 500,000.00 500,000.00
SUB TOTAL 3,197,900.00

3,697,900.00
i PP-Biotech (Pompa Pengolahan limbah air kotor) 1.00 unit -
-
- 1 x MCCB 25 A, 3 P, 10 kA 1.00 -
- 5 x MCB 6 A, 3 P, 10 kA 5.00 -
- 2 x MCB 6 A, 1 P, 6 kA 2.00 -
- 9 x CT 40/5A 9.00 -
- 9 x A-meter 0 - 20 A 9.00 -
-
- 2 x push button ON 2.00 -
- 2 x push button OFF 2.00 -
- 4 x indikator lamp 4.00 -
- 1 lot panel 70 (L) x 30 (D) x 100 (T) cm 1.00 -
- 1 lot instalasi kabel grounding 1.00 -
-
j PP-SUMP PIT ( Panel Daya Pompa Sumpit) 1.00 unit -
-
- 1 x MCCB 25 A, 3 P, 10 kA 1.00 -
- 3 x MCB 6 A, 3 P, 10 kA 3.00 -
- 2 x push button ON 2.00 -
- 2 x push button OFF 2.00 -
- 2 x indikator lamp 2.00 -
(Rp) (Rp)
- 1 lot panel 50 (L) x 25 (D) x 60 (T) cm 1.00 -

- 1 lot instalasi kabel grounding 1.00 -
Total Panel 4,900,000.00
SUB TOTAL I
II KABEL DAYA
Pekerjaan kabel daya termasuk pengadaan dan

pemasangan sepatu kabel, cable conduit, cable
jointing, penggalian tanah serta penimbunan
kembali (perapihan).
Termasuk di dalam pekerjaan ini adalah peng-
ujian tahanan isolasi kabel (megger test).
a Dari kWh-meter PLN ke LVMDP 30.00 m 651,000.00 19,530,000.00

NYFGbY 4 x 95 sqmm
b Dari LVMDP ke Genset 30.00 m 444,000.00 13,320,000.00
NYFGbY 4 x 70 sqmm
c Dari LVMDP ke LP - Lantai Dasar 30.00 m 101,000.00 3,030,000.00
NYY 4 x 10 sqmm
d Dari LVMDP ke LP - Lantai Atas 38.00 m 101,000.00 3,838,000.00
NYY 4 x 10 sqmm
e Dari LVMDP ke DB Bengkel Lantai Dasar 50.00 m 101,000.00 5,050,000.00
NYFGbY 4 x 10 sqmm -
f Dari LVMDP ke MCC Bengkel 43.00 m 175,000.00 7,525,000.00
NYY 4 x 25 sqmm -
g Dari LVMDP ke MCC AC Lt. Dasar 50.00 m 101,000.00 5,050,000.00
NYY 4 x 10 sqmm -
h Dari LVMDP ke MCC AC Lt. Atas 55.00 m 122,000.00 6,710,000.00
NYY 4 x 16 sqmm -
i Dari LVMDP ke Transfer Pump 60.00 m 61,500.00 3,690,000.00
NYY 4 x 16 sqmm -
j Dari LVMDP ke POS Jaga 132.00 m 61,500.00 8,118,000.00
NYY 4 x 4 sqmm -
k Dari LVMDP Ke Fire Pump 18.00 m 215,000.00 3,870,000.00
FRC 4 X 10 mm2 sqmm -
Sub Tot Jasa 4,900,000.00

Sub Tot Material 128,270,400.00
SUB TOTAL 133,170,400.00
III INSTALASI PENERANGAN / DAYA

a Lantai Dasar
Lampu TL 2 x 36 W (V-SHAPE) 30.00 bh 285,000.00 8,550,000.00

setara Philips.
Lampu TL 2x36 W ex Fhilips TKO 24.00 bh 150,000.00 3,600,000.00
setara Philips.
Lampu TL 4 x 18 W (V-SHAPE) 6.00 bh 430,000.00 2,580,000.00
setara Philips.
Exit Lamp TL 2 x 10 W 2.00 bh 160,000.00 320,000.00
Downlight PLC 18 W 85.00 bh 60,000.00 5,100,000.00
Downlight PLC 13 W
Mercury 250 W 10.00 bh 115,500.00 1,155,000.00
TL 1x36 W, V-SHAPE 17.00 bh 163,500.00 2,779,500.00
Lampu Taman PLC 18 watt 6.00 bh 200,000.00 1,200,000.00
PJU Solar Cell HPI-T 150 W /12V (Include Tiang) 4.00 bh 9,500,000.00 38,000,000.00
Lampu TL 2 x 18 W (V-SHAPE) setara Philips. 0.00 bh 115,000.00 -
Pipa Konduit 2mm Clipshal 50.00 bh 11,000.00 550,000.00
(Rp) (Rp)
Kabel NYM 3x2,5 mm (Suprime) 29.00 rol 1,310,000.00 37,990,000.00

Kabel NYY 3x2,5mm (suprime) 5.00 rol 1,536,000.00 7,680,000.00
Isolasi 100.00 bh 7,500.00 750,000.00
Sok Pipa 50.00 bks 55,000.00 2,750,000.00
Spiral 500.00 m 5,200.00 2,600,000.00
T Dos 1000.00 bh 6,800.00 6,800,000.00
Croos Doos 1000.00 bh 6,800.00 6,800,000.00
Cleam pipa konduit` 1000.00 bh 800.00 800,000.00
Saklar tunggal 13.00 bh 18,880.00 245,440.00
Sakla ganda 15.00 bh 30,238.00 453,570.00
Saklar hotel tunggal 2.00 bh 28,500.00 57,000.00
Saklar Triped 1.00 bh 45,800.00 45,800.00
COM 31.00 4,300.00 133,300.00
Total Material 130,939,610.00
Instalasi titik cahaya dalam gedung 184.00 ttk 85,000.00 15,640,000.00

Instalasi stop kontak 1 fasa, 220 V 31.00 ttk 85,000.00 2,635,000.00
Instalasi stop kontak 1 fasa, 220 V (UPS) 12.00 ttk 87,000.00 1,044,000.00
Instalasi stop kontak 3 fasa, 380 V 5.00 ttk 90,000.00 450,000.00
Saklar tunggal 13.00 bh 20,000.00 260,000.00
Sakla ganda 15.00 bh 21,000.00 315,000.00
Saklar hotel tunggal 2.00 bh 55,000.00 110,000.00
Saklar Triped 1.00 bh 30,000.00 30,000.00
Total Jasa 20,484,000.00

(Rp) (Rp)
b Lantai Atas
Metal Halide 150 watt 9.00 bh 670,000.00 6,030,000.00
setara Philips. -
Recesed Mouted 4x18 LOVER 14.00 bh 430,000.00 6,020,000.00
setara Philips. -
Lampu TL 2 x 18 W (RMO) 17.00 bh 115,000.00 1,955,000.00
setara Philips. -
Downlight PLC Fhilips 13 W 40.00 bh 57,000.00 2,280,000.00
setara Philips. -
Downlight PLC Fhilips 18 W 28.00 bh 60,000.00 1,680,000.00
setara Philips. -
Baret 20 Watt 2.00 bh 630,000.00 1,260,000.00
Exit Lamp 2.00 bh 160,000.00 320,000.00
Pipa Konduit 2mm Clipshal 50.00 bh 11,000.00 550,000.00
Kabel NYM 3x2,5 mm (Suprime) 30.00 rol 1,310,000.00 39,300,000.00
Kabel NYY 3x2,5mm (suprime) 5.00 rol 1,536,000.00 7,680,000.00
Isolasi 100.00 bh 7,500.00 750,000.00
Sok Pipa 50.00 bks 55,000.00 2,750,000.00
Spiral 500.00 m 5,200.00 2,600,000.00
T Dos 1000.00 bh 6,800.00 6,800,000.00
Croos Doos 1000.00 bh 6,800.00 6,800,000.00
Cleam pipa konduit` 1000.00 bh 800.00 800,000.00
Saklar tunggal 11.00 ttk 18,880.00 207,680.00
Sakla ganda 14.00 ttk 30,238.00 423,332.00
Saklar hotel tunggal 2.00 ttk 28,500.00 57,000.00
Saklatr Triped 0.00 ttk 45,800.00 -
COM 27.00 bh 4,300.00 116,100.00
JASA
Instalasi titik cahaya dalam gedung lengkap 112.00 ttk 85,000.00 9,520,000.00
Instalasi stop kontak 1 fasa, 240 V 39.00 ttk 85,000.00 3,315,000.00
Instalasi stop kontak 1 fasa, 240 V (UPS) 21.00 ttk 87,000.00 1,827,000.00
Instalasi stop kontak 3 fasa 380 V 0.00 90,000.00 -
Saklar tunggal 11.00 ttk 20,000.00 220,000.00
Sakla ganda 14.00 ttk 21,000.00 294,000.00
Saklar hotel tunggal 2.00 ttk 55,000.00 110,000.00
Saklatr Triped 0.00 ttk 30,000.00 -
Total Jasa 15,286,000.00
SUB TOTAL
Material 219,318,722.00
Jasa 35,770,000.00
IV INSTALASI CABLE TRAY
Perforated type- hot rolled steel sheet, SPHC
2.0 mm thickness, 100 mm height, hot dipped
galvanized.
a Lantai Dasar
Straight tray 300 cm 62.30 m 279,000.00 17,381,700.00
Elbow 300 cm 3.00 bh 168,000.00 504,000.00
Elbow 200 cm 1.00 bh 119,000.00 119,000.00
Outside Riser 300 cm 1.00 bh 146,000.00 146,000.00
Cross Tee 300 cm 3.00 bh 127,000.00 381,000.00
Cross Tee 200 cm 1.00 bh 100,000.00 100,000.00
Alat bantu (mur-baut, hanger rod, hinge fish 120.00 ls 7,500.00 900,000.00
plate dll.)
Instalasi Duck Tray 300 cm 62.30 34000 2,118,200.00

instalasi Duck Tray 200 cm 44.00 38000 1,672,000.00
b Lantai Atas
Elbow 300 cm 1.00 bh 168,000.00 168,000.00
Elbow 200 cm 1.00 bh 119,000.00 119,000.00
(Rp) (Rp)

Alat bantu (mur-baut, hanger rod, hinge fish 1.00 bh 650,000.00 650,000.00
plate dll.)
Cross Tee 300 cm 1.00 127,000.00 127,000.00
Cross Tee 200 cm 1.00 100,000.00 100,000.00
Instalasi Duck Tray 300 cm 53.60 m 34000 1,822,400.00

instalasi Duck Tray 200 cm 43.60 m 38000 1,656,800.00
Sub Total Material 54,334,500.00

Sub Total Jasa 7,269,400.00
SUB TOTAL IV 61,603,900.00
V INSTALASI CCTV
a Lantai Dasar
Camera Indoor 6.00 bh 450,000.00 2,700,000.00
Camera Outdoor AHD 3Mp 4.00 bh 850,000.00 3,400,000.00
Kabel Coaksial 3.00 rol 350,000.00 1,050,000.00
Conector 20.00 bh 2,500.00 50,000.00
cctv power suply adaptor 12v 30A box / cctv 1.00 unit 289,000.00 289,000.00
TV Monitor Samsung 32 Inch UA32N4300 1.00 bh 2,575,000.00 2,575,000.00
DVR DVR CCTV HIKVISION 8 CHANEL
bh
HIKVISION DS-7208 HQHI-K1 1.00 1,299,000.00 1,299,000.00
Memori 1 Tera bite 1.00 bh -
Alat bantu (mur-baut, fisher, sekrup dll) 1.00 bh 100,000.00 100,000.00
Kabel VGA -
-
Jasa Instalasi 10.00 Titik 100,000.00 1,000,000.00
b Lantai Atas
Camera Indoor 5.00 bh 450,000.00 2,250,000.00
Camera Outdoor 0.00 850,000.00 -
Kabel Coaksial 2.00 rol 350,000.00 700,000.00
Conector 10.00 bh 2,500.00 25,000.00
Power Suply 1.00 bh 289,000.00 289,000.00
(Rp) (Rp)
DVR 1.00 bh 1,299,000.00 1,299,000.00

Memori 1 Tera bite 1.00 bh 878,000.00 878,000.00
Alat bantu (mur-baut, fisher, sekrup dll) 1.00 bh 100,000.00 100,000.00
Kabel VGA 1.00 bh 280,000.00 280,000.00
Jasa Instalasi 5.00 titik 100,000.00 500,000.00

Sub total Material 17,284,000.00
SUB TOTAL V 18,784,000.00
VI INSTALASI PENANGKAL PETIR

Head Terminal Radius 85 Meter Include 1.00 bh 8,900,000.00 8,900,000.00
-Kabel BC50
-Tiang Penyangga Galvanis -
-AS Grounding 5/8 -
-Grounding (Pembumian) -
-Material bantu (klem, fisher, sekrup dll.) -
-Pentanahan + bak kontrol -
Jasa Instalasai Penagkal Petir 1.00 titik 500,000.00 500,000.00

SUB TOTAL VI 8,900,000.00
VII PENYAMBUNGAN DAYA PLN
Pekerjaan ini meliputi pembayaran BP, UJL, 0.00 ls

pengurusan administrasi, pengadaan dan pemasangan
kabel TR dan pengujian instalasi oleh pihak PLN
VIII TESTING & COMMISSIONING 1.00 ls
SUB TOTAL VIII -
Note :
1. belum termasuk Penyambungan Ke PLN
2. Belum Termasuk Testing Kelayakan
(Rp) (Rp)
CABANG CIKARANG
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN ( Rp) JUMLAH HARGA (Rp)
IV.IX PEKERJAAN TELEPON

a INSTALASI OUTLET TELEPON
Instalasi lengkap dgn. tidak pengkabelan dgn
. ITC 2 x 2 x 0,6 sqmm di dalam konduit PVC high-impact
heavy duty tel. receptacle outlet, Tidak Termasuk
outlet Telpon, dan Sambungn Telkom
a Lantai - Dasar
Unit Telephone wall type, Direct 1.00 ttk 59,700.00 59,700.00
Unit Telephone wall type, Extenstion 16.00 ttk 57,900.00 926,400.00
Outlet Data 16.00 unit 55,400.00 886,400.00
Kabel ITC Suprime 2x2x0,6 sqmm 600.00 m 4,200.00 2,520,000.00
Conduit PVC 150.00 bh 11,000.00 1,650,000.00
RJ45 70.00 bh 2,900.00 203,000.00
Perlengkapan skrup dan lain-lain 1.00 bh 500,000.00 500,000.00
Unit Telephone Panasonic TS-825 White 17.00 unit 250,000.00 4,250,000.00
Instalasi Telephone Wall Type Direct 1.00 ttk 75,000 75,000.00

Instalasi Telephone Wall Type Extention 16.00 ttk 85,000 1,360,000.00
Instalasi Outlet Data 16.00 ttk 85,000 1,360,000.00
b Lantai Atas
Unit Telephone wall type, Direct 1.00 ttk 735,000.00 735,000.00
Unit Telephone wall type, Extenstion 15.00 ttk 105,000.00 1,575,000.00
Outlet Data 16.00 unit 55,400.00 886,400.00
Kabel ITC Suprime 2x2x0,6 sqmm 600.00 m 4,200.00 2,520,000.00
Conduit PVC 150.00 bh 11,000.00 1,650,000.00
RJ45 70.00 bh 2,900.00 203,000.00
Perlengkapan skrup dan lain-lain 1.00 bh 500,000.00 500,000.00
Unit Telephone Panasonic TS-825 White 16.00 unit 250,000.00 4,000,000.00
Instalasi Telephone Wall Type Direct 2.00 ttk 75,000 150,000.00

Instalasi Telephone Wall Type Extention 31.00 ttk 85,000 2,635,000.00
Instalasi Outlet Data 32.00 ttk 85,000 2,720,000.00
SUB Total Jasa 8,300,000.00

SUB TOTAL 23,064,900.00
SAMBUNGAN PT. TELKOM 4.00 sst
Sub Total
Jumlah Total 31,364,900.00
Note :
1. BelumTermasuk Penyambungan dari Telkom
2. Server panel belum Masuk
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN ( Rp) JUMLAH HARGA (Rp)
CABANG CIKARANG
HARGA SATUAN
NO URAIAN PEKERJAAN VOLUME SAT JUMLAH HARGA (Rp)
(Rp)
IV.X PEKERJAAN FIRE ALARM

a INSTALASI
a.1 Peralatan Utama
1 Fire alarm control panel (FACP) kap.10 zone 1.00 unit

lengkap dengan battery charger dan battery
untuk 20 jam operasi.
2 Annouciator Panel 1.00 unit
3 MDF 1.00 unit
a.2 Instalasi Detektor, Horn dan Lamp
2 Lantai Dasar
End Line of Resistor
Smoke temperature detector 15.00 bh 660,000.00 9,900,000.00
ROR & fixed temperature detector 22.00 bh 163,000.00 3,586,000.00
Alarm lamp 2.00 bh 79,000.00 158,000.00
Alarm bell dia. 4" 2.00 bh 124,000.00 248,000.00
Manual call point / MCP 2.00 bh 315,000.00 630,000.00
Celling Speaker 3w TOA 22.00 bh 150,000.00 3,300,000.00
Terminal box 2.00 unit 942,000.00 1,884,000.00
Keperluan Lain, skrup, piser, dll. 1.00 bh 300,000.00 300,000.00
Kabel NYA 20.00 rol
Instalasi detektor dan MCP 26.00 ttk 85,000.00 2,210,000.00

Instalasi alarm dan bell 1.00 ttk 210,000.00 210,000.00
-
-
3 Lantai Atas -
End Line of Resistor -
Smoke temperature detector 15.00 bh 660,000.00 9,900,000.00
ROR & fixed temperature detector 14.00 bh 163,000.00 2,282,000.00
Alarm lamp 2.00 bh 79,000.00 158,000.00
Alarm bell dia. 4" 2.00 bh 124,000.00 248,000.00
Manual call point / MCP 2.00 bh 315,000.00 630,000.00
Celling Speaker 3w 17.00 ttk 150,000.00 2,550,000.00
Terminal box 2.00 bh 942,000.00 1,884,000.00
Keperluan Lain, skrup, piser, dll. 1.00 bh 300,000.00
-
Instalasi detektor dan MCP 31.00 ttk 85,000.00 2,635,000.00
Instalasi alarm dan bell 4.00 ttk 210,000.00 840,000.00
-
a.3 Instalasi Kabel Penghubung -
Lantai Dasar
NYM 3x2,5 mm 50.00 m 15,360.00 768,000.00
Dari MDF ke TB-FA-B NYY 2 x 2,5 sqmm 300.00 5,975.00 1,792,500.00
Dari MDF ke TB-FA-GF NYA 2 x 1,5 sqmm 500.00 m 10,480.00 5,240,000.00
-
Lantai Atas -
NYM 3x2,5 mm 50.00 m 15,360.00 768,000.00
Dari MDF ke TB-FA-B NYY 2 x 2,5 sqmm 300.00 m 5,975.00 1,792,500.00
Dari MDF ke TB-FA-GF NYA 2 x 1,5 sqmm 500.00 m 10,480.00 5,240,000.00
SUB Total Jasa 5,895,000

SUB Total Material 53,259,000.00
-
TESTING & COMMISSIONING 1.00 ls
HARGA SATUAN
(Rp)
-
-
-
-
-
-
b
PEKERJAAN INSTALASI AC
CABANG CIKARANG
HARGA SATUAN
(Rp)
V.III PEKERJAAN INSTALASI AIR CONDITIONER
a Lantai 1
AC 1/2 PK DAIKIN FTC 15 THAILAND 1.00 unit 3,850,000.00 3,850,000.00
AC 1 PK DAIKIN FTC 15 THAILAND 2.00 unit 4,150,000.00 8,300,000.00
AC 1 1/2 PK DAIKIN FTC 15 THAILAND 2.00 unit 4,739,000.00 9,478,000.00
Exhaust Air Louvre 300 x 200 mm 6.00 unit 165,000.00 990,000.00
Blower 5.00 unit 960,000.00 825,000.00
Pipa AC 1/2 - 1 pk 48.17 m 59,500.00 2,866,115.00
Pipa AC 1 1/2- 2 pk 51.00 m 132,000.00 6,732,000.00
Pipa AC 4 - 5 pk 52.06 m 116,000.00 6,038,960.00
Kabel NYM 3 x 2,5 mm2 480.00 m 13,100.00 6,288,000.00
Kabel NYM 4 x 4 mm2 200.00 m 32,000.00 6,400,000.00
Pipa Konduit 170.00 bh 11,000.00 1,870,000.00
Pipa Pembuangan 3/4 97.30 m 10,000.00 973,000.00
Armaflex Pembungkus 97.30 m 15,600.00 1,517,880.00
TOTAL 123,828,955.00
Instalasi AC 0,5 s/d 2 PK 7.00 unit 350,000.00 2,450,000.00

Instalasi AC 4 PK s/d 5 PK 3.00 unit 2,300,000.00 6,900,000.00
Instalasi Sumber Power AC 10.00 titik 85,000.00 850,000.00
TOTAL 10,200,000.00
Lantai 2
-
1 AC 1/2 PK DAIKIN FTC 15 THAILAND - unit 3,850,000.00 -
AC 1 1/2 PK DAIKIN FTC 15 THAILAND 2.00 unit 4,739,000.00 9,478,000.00
AC 5 PK DAIKIN FTC 15 THAILAND 0.00 set 2,900,000.00 -
Exhaust Air Louvre 300 x 200 mm 165,000.00 -
Blower 8.00 unit 960,000.00 7,680,000.00
Pipa AC 1/2 - 1 pk 90.09 m 59,500.00 5,360,355.00
Pipa AC 1 1/2- 2 pk 93.12 m 132,000.00 12,291,840.00
Pipa AC 4 - 5 pk 93.54 m 116,000.00 10,850,640.00
Kabel NYM 3 x 2,5 mm2 600.00 m 13,100.00 7,860,000.00
Kabel NYM 4 x 4 mm2 500.00 m 32,000.00 16,000,000.00
Pipa Konduit 275.00 11,000.00 3,025,000.00
Pipa Pembuangan 3/4 276.75 132,000.00 36,531,000.00
3 Armaflex Pembungkus 116,000.00 -
TOTAL` 273,276,835.00
-
Instalasi AC 0,5 s/d 2 PK 8.00 titik 350,000.00 2,800,000.00
Instalasi AC 4 PK s/d 5 PK 5.00 titik 2,300,000.00 11,500,000.00
Instalasi Sumber Power AC 13.00 titik 85,000.00 1,105,000.00
TOTAL` 15,405,000
Material 397,105,790.00
Jasa 25,605,000
SUB TOTAL 422,710,790
HARGA SATUAN
(Rp)
PEKERJAAN AIR BERSIH
CABANG CIKARANG

NO URAIAN PEKERJAAN VOLUME SAT
(Rp) (Rp)
V.I PEKERJAAN AIR BERSIH

a PERALATAN UTAMA PEMOMPAAN AIR
BERSIH DI RUANG POMPA LANTAI DASAR
c 1 Pelengkapan Pompa
LP Pump Head 50 mka, 380 V, 2,5 kw, 1500 rpm, Vortex pump 2.00 unit 13,837,000.00 27,674,000.00
parallel /alternate C/W Level Kontrol
2 Deep well pump (Head 150 mka, 380 V, 2,5 kw, 2900 rpm, 1.00 unit 4,500,000.00 4,500,000.00
C/W WLC DI GWT
3 Tranfer Pump (Head 20 mka, 380 V, 1,5 kw, 1500 rpm, 2.00 unit 3,200,000.00 6,400,000.00
d Peralatan Tangki
1 Tangki Air Atas (TAA) 2M3 C/W Manhole, Valve Design 2.00 Unit 3,700,000.00 7,400,000.00
Dan Level Switc Control.
2 Preasure Tank 200 L (C/W ACCESORRES) 1.00 Unit 15,000,000.00 15,000,000.00
3 Ground Water tank, Utama 30m3 1.00 Unit 4,300,000.00 4,300,000.00
4 Multi Media Filter (MMF) 3,5 m/h 1.00 Unit 1,200,000.00 1,200,000.00
5 Pipa Pendukung 2.00 set 130,000.00 260,000.00
6 Material Pendukung 1.00 set 750,000.00 750,000.00
Jasa Instalasi Panel Pompa Air Bersih 1.00 set 2,700,000.00 2,700,000.00

SUB TOTAL
INSTALASI PEMIPAAN
b Toilet Lantai dasar
b1 Material
Pipa 1/2" 5.00 bh 31,000.00 155,000.00
Pipa 1 1/2" 4.00 bh 69,000.00 276,000.00
Pipa 1" 6.00 bh 40,000.00 240,000.00
Pipa 3/4" 13.00 bh 30,000.00 390,000.00
b2 Elbow
Pipa 1/2" 10.00 bh 2,700.00 27,000.00
Pipa 1" 5.00 bh 5,400.00 27,000.00
Pipa 3/4" 13.00 bh 4,700.00 61,100.00
L Drat 1/2 (dalam) 15.00 bh 5,120.00 76,800.00
Seltip 10.00 bh 5,000.00 50,000.00
rajawali Kem 5.00 bh 24,000.00 120,000.00
b3 Tee -
Pipa 3/4" 3.00 bh 3,700.00 11,100.00
Pipa 1/2" 3.00 bh 3,200.00 9,600.00
Pipa 1" 5.00 bh 5,100.00 25,500.00
Pipa 1 1/2" 7.00 bh 5,900.00 41,300.00
-
-
Jasa -
Instalasi Pipa Air bersih 112.00 m 20,000.00 2,240,000.00
Bobokan dan Perapihan kembali 112.00 m 19,300.00 2,161,600.00
Finishing Pemasangan Kran 12.00 titi 12,000.00 144,000.00
-
-
Total Jasa 4,545,600.00

C LANTAI ATAS
Material
Toilet Lantai dasar
(Rp) (Rp)
Pipa 1/2" 3.00 bh 31,000.00 93,000.00

Pipa 1 1/2" 5.00 bh 69,000.00 345,000.00
Pipa 1" 3.00 bh 40,000.00 120,000.00
Pipa 3/4" 9.00 bh 30,000.00 270,000.00
Elbow -
Pipa 1/2" 17.00 bh 2,700.00 45,900.00
Pipa 1" 9.00 bh 5,400.00 48,600.00
Pipa 3/4" 13.00 bh 4,700.00 61,100.00
L Drat 1/2 (dalam) 29.00 bh 5,120.00 148,480.00
Seltip 10.00 bh 5,000.00 50,000.00
rajawali Kem 5.00 bh 24,000.00 120,000.00
(Rp) (Rp)
Tee
Pipa 3/4" 10.00 bh 3,700.00 37,000.00
Pipa 1/2" 7.00 bh 3,200.00 22,400.00
Pipa 1" 5.00 bh 5,100.00 25,500.00
Pipa 1 1/2" 4.00 bh 5,900.00 23,600.00
-
-
Jasa -
Instalasi Pipa Air bersih 80.00 m 20,000.00 1,600,000.00
Bobokan dan Perapihan kembali 80.00 m 19,300.00 1,544,000.00
Finishing Pemasangan Kran 12.00 titi 12,000.00 144,000.00
51,300.00
Total Jasa 3,288,000.00


Sub Total Material 70,404,980.00
dan kabel power

3 Pressure Tank kap. 200 liter, 10 kg/cm2 2.00 bh
(1 unit)
b.8.2 Instalasi Pemipaan

1 pipa 3/4 " 3.00 m
Pipa 1/2" 28.00 m
Pipa 1 16.00 m
2 Tee
pipa 3/4 " 1.00 bh
Pipa 1/2"
Pipa 1
3 Elbow dia.
pipa 3/4 "
Pipa 1/2" 1.00 bh
Pipa 1 4.00 bh
Elbow dia. 2" 20.00 bh
Elbow dia. 1 1/2" 9.00 bh
5 Gate Valve dia. 3" (125 psi-flenged) 3.00 bh
Gate Valve dia. 2 1/2" (125 psi-flenged) 2.00 bh
Gate Valve dia. 2" (125 psi-flenged) 10.00 bh
Gate Valve dia. 1 1/2" (125 psi-flenged) 4.00 bh
(Rp) (Rp)
6 Check Valve dia. 2" (125 psi-flenged) 2.00 bh

7 Strainer dia. 2 1/2" (flanged) 2.00 bh
8 Double sphere flexible joint dia. 2 1/2" (flanged) 2.00 bh
Double sphere flexible joint dia. 2" (flanged) 2.00 bh
9 Pressure gauge 1.00 bh
10 Pressure switch 2.00 bh
11 Material bantu (support,klem , socket dll) 1.00 ls 1,500,000.00
b.8.3 INSTALASI PENYAMBUNGAN METER AIR PDAM / PALIJA 3" 1.00 unit
Sub Total 70,404,980.00
d TESTING & COMMISSIONING 1.00 ls

PEKERJAAN AIR KOTOR
CABANG CIKARANG

(Rp) (Rp)
V.II PEKERJAAN PEMIPAAN AIR KOTOR / AIR BEKAS

Pemipaan dan fitting menggunakan pipa PVC
kelas AW dengan metode penyambungan
RRJ (rubber ring joint)
a Lantai Dasar
1 Pipa
- dia. 6" 36.00 m 110,166.00 3,965,976.00
- dia. 4" 40.00 m 48,833.00 1,953,320.00
- dia. 2" 10.00 m 14,500.00 145,000.00
2 Pipa Tegak -
- dia. 6" 5.00 m 110,166.00 550,830.00
- dia. 4" 5.00 m 48,833.00 244,165.00
3 Tee-Wye -
- dia. 6" x 6" x 6" 4.00 bh 204,000.00 816,000.00
- dia. 6" x 2" x 6" 6.00 bh 194,000.00 1,164,000.00
- dia. 4" x 4" x 4" 3.00 bh 105,000.00 315,000.00
- dia. 4" x 2" x 4" 4.00 bh 95,000.00 380,000.00
4 Elbow -
- dia. 6" 4.00 bh 55,000.00 220,000.00
- dia. 4" 4.00 bh 46,000.00 184,000.00
- dia. 2" 3.00 bh 20,000.00 60,000.00
5 Socket
- dia. 6" 6.00 bh 22,000.00 132,000.00
- dia. 4" 4.00 bh 19,000.00 76,000.00
- dia. 2" 3.00 bh 10,000.00 30,000.00
6 Septictank Biotech model RCX 10 (10m3) 1.00 unit - -

Pekerjaan sudah termasuk penggalian dan -
pengurugan, pondasi struktur. -
-
7 Material bantu (socker, klem, lem dll.) 1.00 ls 1,500,000.00 1,500,000.00
8 Jasa Instalasi 141.00 m 30,000.00 4,230,000.00
-
b Lantai Atas -
1 Pipa -
- dia. 6" 15.00 m 110,166.00 1,652,490.00
- dia. 4" 2.00 m 48,833.00 97,666.00
-
2 Pipa Tegak -
- dia. 6" 1.00 m 110,166.00 110,166.00
- dia. 4" 1.00 m 48,833.00 48,833.00
3 Tee-Wye -
- dia. 6" x 4" x 6" 2.00 bh 204,000.00 408,000.00
- dia. 4" x 4" x 4" 3.00 bh 194,000.00 582,000.00
- dia. 4" x 3" x 4" 1.00 bh 105,000.00 105,000.00
- dia. 4" x 2" x 4" 1.00 bh 95,000.00 95,000.00
Elbow -
- dia. 4" 6.00 bh 55,000.00 330,000.00
- dia. 2" 12.00 bh 46,000.00 552,000.00
4 Material bantu (socker, klem, lem dll.) 1.00 ls 1,500,000.00 1,500,000.00
Jasa Pemasangan 19.00 m 30,000.00 570,000.00

(Rp) (Rp)

total jasa 4,800,000.00
INSTALASI SALURAN AIR HUJAN

LANTAI ATAS
Pipa 4" Wavin AW 144.00 m 71,500.00 10,296,000.00
Elbow 4" Wavin AW 72.00 bh 19,700.00 1,418,400.00
Cleam Pipa 50.00 bh 23,150.00 1,157,500.00
Cat Pewarna 5.00 galon 2,500.00 12,500.00
Kuas 10.00 bh 430,000.00 4,300,000.00
Lem Pipa 20.00 bh 4,500.00 90,000.00
Perlengkapan Aksesories lainnya 1 bh 500,000.00 500,000
Jasa Instalasi Pemipaan 144.00 m 25,000 3,600,000.00

LANTAI ATAP
Talang " Wavin AW 80.00 m 71,500.00 5,720,000.00
Corong Tee 4" Wavin AW 18.00 bh 19,700.00 354,600.00
Pegangan Talang 35.00 bh 27,000.00 945,000.00
Cat Pewarna 5.00 galon 430,000.00 2,150,000.00
Kuas 10.00 bh 4,500.00 45,000.00
Lem Pipa 20.00 bh 54,000.00 1,080,000.00
Perlengkapan Aksesories lainnya 1 bh 500,000.00 500,000
Jasa Instalasi Pemipaan 80.00 m 28,000.00 2,240,000.00

Total Jasa 5,840,000.00

(Rp) (Rp)
Sub Total
5
6 TESTING & COMMISSIONING 1.00 ls
Sub Total
Jumlah Total
f
PEMBANGUNAN GEDUNG PUSBINDIKLATREN
KEMENTERIAN PERENCANAAN PEMBANGUNAN NASIONAL/BAPPENAS
Jl. Proklamasi No 70, Jakarta
HARGA JUMLAH
SATUAN (Rp) HARGA (Rp)
IV.XIV. PEKERJAAN COMPRESSOR BENGKEL
1 Press Tank 1000L 1 unit 13,800,000.00 13,800,000.00

Compressor bengkel 7,5 HP 1 unit 46,000,000.00 46,000,000.00
Filter angin 1 unit 500,000.00 500,000.00
Material pendukung 1 set 1,550,000.00 1,550,000.00
Jasa Instalasi Compressor Include dengan Panel 1 set 850,000.00 850,000.00
Pipa
pipa Gip Medium 2" 74.85 m 109,166.00 8,171,075.10
Pipa Gip Medium 3/4" 16 m 20,000.00 320,000.00
Elbow
GIP Medium 2" 7 bh 40,000.00 280,000.00
GIP Medium 3/4" 5 bh 31,000.00 155,000.00
Tee
GIP Medium 2" 4 bh 34,000.00 136,000.00
GIP Medium 3/4" 3 bh 25,000.00 75,000.00
Socket
GIP Medium 2" 15 bh 8,000.00 120,000.00
GIP Medium 3/4" 10 bh 7,500.00 75,000.00
BV
GIP Medium 2" 6 bh 215,000.00 1,290,000.00
GIP Medium 3/4" 7 bh 165,000.00 1,155,000.00
Jasa Instalasi Pemipaan Galvanis 90.85 m 45,000.00 4,088,250.00
Total material 11,777,075.10
Total
REKAPITULASI RENCANA ANGGARAN BIAYA
CABANG CIKARANG
NILAI TOTAL
NO. URAIAN PEKERJAAN SUBJUMLAH JUMLAH
(Rp) (Rp)
I. PEKERJAAN PERSIAPAN
II PEKERJAAN STRUKTUR
A PEKERJAAN PONDASI TIANG PANCANG

B PEKERJAAN PILE CAP PONDASI DAN DINDING PIT LIFT
C PEKERJAAN STRUKTUR LANTAI GROUND
D PEKERJAAN STRUKTUR LANTAI SATU
E PEKERJAAN STRUKTUR LANTAI DUA
F PEKERJAAN STRUKTUR LANTAI TIGA
G PEKERJAAN STRUKTUR LANTAI EMPAT
H PEKERJAAN STRUKTUR RING BALOK
I PEKERJAAN STRUKTUR RANGKA ATAP
J. PEKERJAAN OVERSTEK GRC
III. PEKERJAAN ARSITEKTUR
I LANTAI GROUND
II LANTAI 1
III LANTAI 2
IV LANTAI 3
V LANTAI 4
VI LANTAI ATAP
VII PEKERJAAN LANSEKAP
IV. PEKERJAAN ELEKTRIKAL TOTAL JASA TOTAL MATERIAL
I PEKERJAAN PANEL DAYA 4,900,000.00 128,270,400.00

II PANEL LPMDV 2,790,000.00 47,623,400.00
III INSTALASI PENERANGAN DAYA 35,770,000.00 219,318,722.00
IV INSTALASI CABLE TRAY 7,269,400.00 54,334,500.00
V INSTALASI PENANGKAL PETIR 500,000.00 8,900,000.00
VIII CCTV 1,500,000.00
VIII TESTING & COMMISSIONING
VIII PEKERJAAN INSTALASI DATA & TELEPON 8,300,000.00 23,064,900.00
IX PEKERJAAN FIRE ALARM 5,895,000.00 53,259,000.00
X PEKERJAAN INSTALASI AC 25,605,000.00 397,105,790.00
X1 PEKERJAAN INSTALASI SOUND SYSTEM
XII PEKERJAAN INSTALASI GENSET
TOTAL 92,529,400.00 931,876,712.00

Grand Total Pengerjaan Electrical Jasa+Material 1,024,406,112.00
V. PEKERJAAN MEKANIKAL DAN PLUMBING
I INSTALASI PLUMBING LANTAI DASAR

II INSTALASI PLUMBING LANTAI ATAS
III INSTALASI LANTAI ATAP
IV INSTALASI COMPRESSOR BENGKEL LANTAI DASAR 4,938,250.00 11,777,075.10
V INSTALASI AIR BERSIH PADA TOILET 10,533,600.00 70,404,980.00
INSTALASI AIR KOTOR, BEKAS & VENT TOILET 4,800,000.00 17,217,446.00
INSTALASI HIDRAN LANTAI DASAR
INSTALASI HIDRAN LANTAI ATAS
INSTALASI AIR HUJANLANTAI ATAS 3,600,000.00 17,774,400.00
INSTALASI AIR HUJAN LANTAI ATAP 2,240,000.00 10,794,600.00
CABANG CIKARANG
NILAI TOTAL
NO. URAIAN PEKERJAAN SUBJUMLAH JUMLAH
(Rp) (Rp)
TOTAL 26,111,850.00 127,968,501.10

Total Jasa dan Material 154,080,351.10
GRAND TOTAL 1,178,486,463.10

PEKERJAAN FRE HYDRANT

(Rp) (Rp)
V.IV. PEKERJAAN FIRE HYDRANT
PERALATAN UTAMA DI RUANG POMPA

1.1 Electric Main Pump 1.00 unit
a Pompa
Jenis : horizontal single/multi stage
centrifugal pump, self priming.
Debit : 500 USGPM
Head : 60 m
Efisiensi : 70 % minimum
Kecepatan putar : 2900 rpm
b Motor Penggerak
Jenis : 3 phase TEFC induction
Tegangan : 380/660 V
Starter : wye-delta
Daya poros : 35.000 VA (min)
Kopling : direct, base skid mounted
1.2 Electric Jockey Pump 1.00 unit
a Pompa
Jenis : multi stage
centrifugal pump, self priming
Debit : 50 USGPM
Head : 60 m
Efisiensi : 70 % minimum
b Motor Penggerak
Jenis : 3 phase TEFC induction
Tegangan : 380/660 V
Starter : wye-delta
Daya poros : 3.500 (min)
Kopling direct, base skid mounted
1.3 Diesel Main Pump 1.00 unit
SUB TOTAL I -
(Rp) (Rp)
II INSTALASI PEMIPAAN
2.1 Pemipaan di Ruang Pompa
Pemipaan menggunakan BSP sch. 40,

di cat warna merah.
LANTAI DASAR
a Header dia. 8"
b Pipa
- dia. 6" 66.91 m 471,500.00 31,548,065.00
- dia. 4" 133.07 m 276,000.00 36,727,320.00
dia 2,5" 32.92 m 1,560,000.00 51,355,200.00
Pipa tegak 6'' 0.00 m -
Pipa tegak 4'' 2.00 m 1,300,900.00 2,601,800.00
Pipa Tegak 2,5" 0.00 m -
-
c Tee -
dia 6" x 4" x 6" 1.00 bh 2,534,900.00 2,534,900.00
dia 4" x 6" x 4" 1.00 bh 1,534,800.00 1,534,800.00
dia 4" x 2,5" x 4" 1.00 bh 1,380,000.00 1,380,000.00
dia 6" 1.00 bh 2,434,900.00 2,434,900.00
dia 4" 4.00 bh 1,434,800.00 5,739,200.00
d Elbow
- dia. 6" 2.00 bh 595,000.00 1,190,000.00
- dia. 4" 6.00 bh 494,000.00 2,964,000.00
dia 2,5" 2.00 bh 491,200.00 982,400.00
-
e Sambungan -
Dia 4"-2,5" 1.00 435,900.00 435,900.00
e Gate Valve -
dia. 6" (150 psi-flanged) 0.00 bh -
dia. 4" (150 psi-flanged) 3.00 bh 3,100,000.00 9,300,000.00
dia. 2,5" (150 psi-flanged) 0.00 bh -
f Check Valve
-
g Hp -
-
h OHB -
dia. 4" 3.00 bh 2,500,000.00 7,500,000.00
-
i GV -
-
j SMC -
-
k IHB -
dia. 2,5" (150 psi-flanged) 2.00 bh 2,950,000.00 5,900,000.00
-
Material bantu (mur-baut, flange, socket dll.) 1.00 2,500,000.00 2,500,000.00
l Cat Warna Merah 20.00 ltr 59,000.00 1,180,000.00
Ongkos 2.00 bh -
1.00 bh -
1.00 bh -
h Strainer
- dia. 5" (flanged) 2.00 bh -
(Rp) (Rp)
- dia. 2 1/2" (flanged) 1.00 bh -

i Foot valve dia. 6" (flanged) 2.00 bh -
j Pressure gauge 0 - 15 kg/cm2 4.00 bh -
k Pressure switch 3.00 bh -
l Savety valve 12 kg/cm2 dia. 2" (flanged) 1.00 bh -
m Pressure tank 1000 lt, 15 kg/cm2 lengkap dgn. 1.00 unit -
accessories -
n Air Relase Valve (ARV) dia. 2" 1.00 bh -
o Material bantu (mur-baut,flens,support,klem , 1.00 ls -
fitting dll) -
(Rp) (Rp)
PEKERJAAN PERSIAPAN
2.2 1. Survey dan Pengukuran 850,000.00 -
2. Mobilisasi dan Demobilisasi -
-
INSTALASI HYDRANT
a 1. Pekerjaan Galian Tanah -
- Galian Tanah 2.00 m3 99,000.00 198,000.00
- Lapisan Pasir t.10 cm m3 59,000.00 -
- Urugan Tanah Kembali dan Pemadatan m3 68,000.00 -
b -
2. Pekerjaan Pemipaan 3.00 bh -
c - Pipa d.4" SCH 40 (Welded Joint) m 150,000.00 -
- Long Elbow d.4" (welded) 1.00 bh 110,000.00 110,000.00
c - Short Elbow (Welded) 1.00 bh 65,000.00 65,000.00
f - Flange d.4" (Welded) 4.00 bh 85,000 340,000.00
- Stut Bolt 16x80mm 15,000 -
- Gasket 15,000 -
g - Pengecatan Pipa 1.00 ls 17,500 17,500.00
-
2.3 3. Instalasi Pompa hydrant -
- Jockey Pump Grundfos CR3-19 1,950,000 -
- Check Valve 1" Brass Material 17,000 -
- Double Niple 1" Brass Material 19,500
a - Pipa 1" Medium 46,000 -
- Gate Valve 1" 4.00 m 44,000 176,000.00
- Elbow 1" Medium 18.00 m 20,000 360,000.00
b - Reducer 4" - 1" NPT Thread 46,000 -
- Pressure Tank 300 ltr, 15 Bar 3.00 bh 832,000 2,496,000.00
-
c 5. Instalasi Outdoor Hydrant box -
- Beton Bertulang K225 450,000 -
- Outdoor Hydrant Box 925,000 -
Include: -
- Canvas Hose 65mm 4.00 m -
- Jet Nozzle 65mm 24.00 m -
- Hose Rack -
- Hydrant 100mm 3.00 bh 575,000 1,725,000.00
Include: -
- Hydrant Valve 65mm 1.00 bh -
- Hose Coupling 65mm 1.00 bh -
a PEKERJAAN LAIN - LAIN -
1. Pek. Bobokan dan Perbaikan Kembali 3.00 525,000 1,575,000.00
2. Site Clearing 3.00 250,000 750,000.00
b 3. Pembuatan As Built Drawing 3.00 500,000 1,500,000.00
224,913,985.00
(Rp) (Rp)
INSTALASI PEMIPAAN
LANTAI ATAS
Header dia. 8"
a Pipa 0.444
dia 2,5" 13.32 44.40 m 471,500.00 20,934,600.00
57.72
b Elbow
dia 2,5'' 1.00 m 471,500.00 471,500.00
-
c. IHB -
dia 2,5" 1.00 unit 2,950,000.00 2,950,000.00
- Beton Bertulang K225 450,000
- Outdoor Hydrant Box 925,000
Include:
- Canvas Hose 65mm
- Jet Nozzle 65mm
- Hose Rack -
SUB TOTAL 24,356,100.00
TOTAL
PEKERJAAN SPRINKLER
NO. URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
V.V. INSTALASI SPRINKLER

1 INSTALASI PEMIPAAN
1.1 Ground floor

Pemipaan dan fitting menggunakan BSP Sch. 40
ASTM A-120, dicat warna merah
a Pipa Distribusi
- dia. 2 1/2" 8.00 m
- dia. 2" 4.00 m
- dia. 1 1/2" 40.00 m
- dia. 1 1/4" 6.00 m
- dia. 1" 38.00 m
b Pipa Tegak
- dia. 6" (flanged setiap 3 batang) 4.00 m
c Tee
- dia. 6" x 2 1/2" x 6" (flanged) 1.00 bh
- dia. 2 1/2" x 2 1/2" x 2 1/2" 2.00 bh
- dia. 2 1/2" x 1 1/2" x 2 1/2" 1.00 bh
- dia. 2 1/2" x 1 1/4" x 2 1/2" 1.00 bh
- dia. 2" x 1 1/2" x 2" 1.00 bh
- dia. 1 1/2" x 1 1/2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1" x 1 1/2" 6.00 bh
- dia. 1 1/4" x 1" x 1 1/4" 1.00 bh
- dia. 1" x 1" x 1" 4.00 bh
d Elbow
- dia. 1 1/2" 2.00 bh
- dia. 1" 6.00 bh
e Reducer
- dia. 2 1/2" x 2" 1.00 bh
- dia. 2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1" 3.00 bh
- dia. 1 1/4" x 1" 1.00 bh
f Red bulb pendant sprinkler head dia. 1/2" 15.00 bh
Ex Viking atau setara
g Gate Valve
- dia. 2 1/2" (150 psi-screwed) 2.00 bh
h Flow switch dia. 2 1/2", termasuk penarikan 1.00 bh
kabel ke zona fire alarm terdekat
i Material bantu ( hanger, flens, mur-baut dll.) 1.00 ls
1.2 Lantai 1
a Pipa Distribusi
- dia. 1 1/2" 24.00 m
- dia. 1" 16.00 m
b Pipa Tegak
c Tee
- dia. 6" x 2 1/2" x 6" (flanged) 1.00 bh
- dia. 2 1/2" x 2 1/2" x 2 1/2" 2.00 bh
- dia. 2 1/2" x 1 1/2" x 2 1/2" 1.00 bh
- dia. 2 1/2" x 1 1/4" x 2 1/2" 1.00 bh
- dia. 2" x 1 1/2" x 2" 1.00 bh
- dia. 1 1/2" x 1 1/2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1" x 1 1/2" 6.00 bh
- dia. 1 1/4" x 1" x 1 1/4" 1.00 bh
- dia. 1" x 1" x 1" 4.00 bh
d Elbow
- dia. 1 1/2" 2.00 bh
- dia. 1" 3.00 bh
e Reducer
- dia. 1 1/2" x 1" 1.00 bh
g Gate Valve
1.3 Lantai 2
a Pipa Distribusi
- dia. 2 1/2" 14.00 m
- dia. 2" 4.00 m
- dia. 1 1/2" 44.00 m
- dia. 1 1/4" 6.00 m
- dia. 1" 42.00 m
b Pipa Tegak
c Tee
- dia. 6" x 2 1/2" x 6" (flanged) 1.00 bh
- dia. 2 1/2" x 2 1/2" x 2 1/2" 2.00 bh
- dia. 2 1/2" x 1 1/2" x 2 1/2" 3.00 bh
- dia. 2" x 1 1/2" x 2" 1.00 bh
- dia. 1 1/2" x 2 1/2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1 1/2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1" x 1 1/2" 8.00 bh
- dia. 1 1/4" x 1" x 1 1/4" 1.00 bh
- dia. 1" x 1" x 1" 4.00 bh
d Elbow
- dia. 2 1/2" 2.00 bh
- dia. 1 1/2" 4.00 bh
- dia. 1" 9.00 bh
e Reducer
- dia. 2 1/2" x 2" 1.00 bh
- dia. 2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1 1/4" 1.00 bh
- dia. 1 1/2" x 1" 3.00 bh
- dia. 1 1/4" x 1" 1.00 bh
g Gate Valve
1.4 Lantai 3
a Pipa Distribusi
- dia. 2 1/2" 14.00 m
- dia. 2" 4.00 m
- dia. 1 1/2" 46.00 m
- dia. 1 1/4" 18.00 m
- dia. 1" 32.00 m
b Pipa Tegak
c Tee
- dia. 4" x 2 1/2" x 4" (flanged) 1.00 bh
- dia. 4" x 1 1/2" x 4" (flanged) 1.00 bh
- dia. 2 1/2" x 2 1/2" x 2 1/2" 2.00 bh
- dia. 2 1/2" x 1 1/2" x 2 1/2" 2.00 bh
- dia. 2" x 1 1/2" x 2" 1.00 bh
- dia. 2 1/2" x 1 1/4" x 2 1/2" 1.00 bh
- dia. 1 1/2" x 2 1/2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1 1/2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1" x 1 1/2" 4.00 bh
- dia. 1 1/4" x 1" x 1 1/4" 5.00 bh
- dia. 1" x 1" x 1" 5.00 bh
d Elbow
- dia. 2 1/2" 2.00 bh
- dia. 1 1/2" 7.00 bh
- dia. 1" 6.00 bh
e Reducer
- dia. 2 1/2" x 2" 1.00 bh
- dia. 2" x 1 1/2" 1.00 bh
- dia. 1 1/2" x 1 1/4" 4.00 bh
- dia. 1 1/4" x 1" 5.00 bh
g Gate Valve
- dia. 2 1/2" (150 psi-flanged) 2.00 bh
- dia. 1 1/2" (150 psi-flanged) 1.00 bh
C. Pengadaan APAR
Apar 3,5 Kg 14.00 470,000.00 6,580,000.00
Apar 5 Kg 7.00 487,000.00 3,409,000.00
Perlengkapan Pendukung 1.00 500,000.00 500,000.00
Jumlah 10,489,000.00
Jasa Pemasangan 21.00 90,000.00 1,890,000.00
Sub Total APAR 12,379,000.00
SUB TOTAL I
II TESTING & COMMISSIONING 1.00 ls
SUB TOTAL II
TOTAL
CABANG CIKARANG
HARGA SATUAN JUMLAH

(Rp) HARGA (Rp)
IV.XIII PEKERJAAN INSTALASI GENSET

a PEKERJAAN UNIT KNALPOT GENSET
DAN DUCTING RADIATOR
1 Pengadaan Residential muffer dia. 1 x 12" + 1 bh
jacketing (ex. Lokal)
2 Pemipaan exhaust lengkap dengan jacketing 1 m
BSP 1 x 10" untuk Genset 200 KVA
3 Pengadaan dan pemasangan ducting radiator 1 ls
untuk Genset 200 KVA
4 Pengadaan dan pemasangan Flexible pipe dia. 10" 1 bh
Sub Total
b PEKERJAAN PEMIPAAN
1 Pemipaan Bahan Bakar 1 ls
Pemipaan bahan bakar antara fuel daily tank
dengan mesin dan antara weekly tank dgn
daily tank, pemipaan BSP sch. 30, penyam -
bungan dengan flange, termasuk klem pipa
dan pengecatan
2 Pemipaan Exhaust Gas
Pemipaan exhaust gas di dalam ruang DGS 1 ls
pemipaan dgn. BSP sch 30 dilapis tali asbes
dan alumunium jacketing.
Sub Total
Jumlah Total
CABANG CIKARANG
ELECTRIK
No Unit Pekerjaan Jasa Jumlah Hari Kerja banyak Upah Jumlah
Mandor 1 125000 2625000
Penerangan & Tukang 21 2 115000 4830000
1
Stop Kontak Laden 2 90000 3780000
Sub Total 11235000
Mandor 1 115000 1150000
Tukang 10 2 95000 1900000
2 Kabel Tray
Laden 2 85000 1700000
Sub Total 4750000
Mandor 1 120000 720000
Tukang 6 2 115000 1380000
3 CCTV
Laden 2 80000 960000
Sub Total 3060000
Tukang 1 130000 260000
2
4 Penagkal Petir Laden 1 100000 200000
Sub Total 460000
Mandor 1 125000 750000
Tukang 6 2 125000 1500000
5 Panel
Laden 2 100000 1200000
Sub Total 3450000
Grand Total 22955000
Mechanik
No Unit Pekerjaan Jasa Jumlah Hari Kerja banyak Upah Jumlah
Mandor 1 0
Tukang 21 2 0
1
Laden 2 0
Sub Total 0
Mandor 1 0
Tukang 10 2 0
2
Laden 2 0
Sub Total 0
Mandor 1 0
Tukang 6 2 0
3
Laden 2 0
Sub Total 0
Tukang 1 0
2
4 Laden 1 0
Sub Total 0
PEKERJAAN PERSIAPAN, STRUKTUR DAN ARSITEKTURAL
KANTOR KEMENTERIAN PPN/BAPPENAS JAKARTA
LOKASI : JL. PROKLAMASI NO.70 JAKARTA PUSAT

NO. URAIAN PEKERJAAN VOL. SAT.
Rp Rp
I. PEKERJAAN PERSIAPAN
1 Biaya Administrasi & Dokumentasi 1 ls
2 Pek. Mobilisasi dan Demobilisasi 1 ls
3 Pembuatan Gambar As-Built Drawing 1 ls
4 Pek. Kantor Direksi 2 Lantai 36 m2
5 Pek. Pagar Pengaman (seng gelombang tinggi 2 m) 20 m'
6 Pek. Papan Proyek 1 ls
7 Pek. Keamanan Proyek 4 bln
8 Pek. Pembersihan Site (buang puing, semak2 & Tebang Pohon) 745 m2
9 Pek. Penyediaan Lift barang 1 ls
10 Pekerjaan Pengukuran & Bouwplank 110 m'
11 Tower Crane (sewa) 4 bln
PEKERJAAN PERSIAPAN
II PEKERJAAN STRUKTUR
A PEKERJAAN PONDASI TIANG PANCANG
1 Mobilisasi de mobilisasi tiang pancang 1 ls
2 Pondasi Tiang Pancang Ø40 Type P-1 144 m1
6 Sambungan Tiang Pancang 53 ttk
7 Bobokan Tiang Pancang 53 ttk
8 Loading Test 2 ttk
PEKERJAAN PONDASI
B PEKERJAAN PILE CAP PONDASI DAN DINDING PIT LIFT

1 Poer Beton Type P-1
- Galian tanah 3 m3
- Pasir Urug dipadatkan t=10 cm 1 m3
- Lantai kerja 1:3:5 t=5 cm 0 m3
- Cor Beton Ready Mix K-300 2 m3
- Besi D-16 606 kg
- Bekisting Pasangan Bata 12 m2
- Galian tanah 28 m3
- Besi D-22 2989 kg
- Besi D-16 1580 kg
3 Poer Beton Type P-3A
- Water proofing interaged 8 m3
- Besi D-22 1281 kg
- Besi D-16 677 kg
- Galian tanah 6 m3
- Besi D-22 847 kg
5 Poer Beton Type P-4A
- Galian tanah 6 m3
- Besi D-22 847 kg
- Besi D-19 2474 kg
7 Dinding Pit Lift t=20 cm
- Besi D-13 229 kg
- Besi Ø10 ( Sengkang ) 136 kg
- Bekisting Multi t=9 mm 14 m2
- Stoot werk 14 m2
- Bongkar bekesting 14 m2
8 Pekerjaan Anti Rayap
- Anti rayap 909 m2
PEKERJAAN PILE
CAP PONDASI DAN
DINDING PIT LIFT
C PEKERJAAN STRUKTUR LANTAI GROUND

I. PEKERJAAN SLOOF, DINDING & LANTAI GROUND
1 Balok Beton Type SB-1 400/700
- Besi D-19 3179 kg
- Besi 4Ø12 281 kg
2 Balok Beton Type SB-1A 400/700
- Besi D-19 1060 kg
- Besi D-12 94 kg
- Besi D-19 2404 kg
- Besi D-12 137 kg
- Galian tanah 3 m3
- Besi D-19 258 kg
- Besi D-12 15 kg
5 Lantai Beton t=12 cm
- Besi Ø10-150 (dua lapis) 5008 kg
- Pasir urug t=10 cm 26 m3
- Pemeliharaan Plat lantai beton (rendam) 261 m2
Sub Jumlah
II. PEKERJAAN KOLOM
1 Kolom Beton Type K-1 Ø650
- Besi D22 468 kg
- Bekisting Multiplex 9 mm 4 m2
- Stoot werk 4 m2
- Besi D22 3277 kg
- Stoot werk 30 m2
3 Kolom Beton Type K-3 200/700/700
- Besi D-16 1099 kg
- Stoot werk 32 m2
4 Kolom Beton Type K-6 400/400
- Besi D-19 300 kg
- Stoot werk 7 m2
- Besi D22 2974 kg
- Stoot werk 45 m2
Sub Jumlah
III. PEKERJAAN TANGGA BETON
1 Pondasi Tangga
- Galian tanah 1 m3
- Buangan tanah 1 m3
- Besi Ø12-150 14 kg
- Besi Ø10-150 10 kg
- Bekisting pasangan bata 0 m2
2 Dinding Tangga
- Besi D13-150 19 kg
- Besi Ø10-150 11 kg
- Stoot samping 2 m2
3 Plat bordes dan Plat Tangga
- Besi D13-150 177 kg
- Besi Ø10-150 104 kg
- Stoot werk 11 m2
4 Anak Tangga
- Besi Ø8-200 34 kg
- Besi Ø8 10 kg
Sub Jumlah
IV. PEKERJAAN TANGGA BETON (ENTRANCE)
1 Pondasi Tangga
- Galian tanah 2 m3
- Besi Ø12-150 25 kg
- Besi Ø10-150 17 kg
- Bekisting pasangan bata 1 m2
2 Dinding Tangga
- Besi D13-150 34 kg
- Besi Ø10-150 20 kg
- Stoot samping 3 m2
- Besi D16-150 941 kg
- Besi D13-150 676 kg
- Besi Ø10-150 429 kg
- Stoot werk 45 m2
Sub Jumlah
V. PEKERJAAN GROUND RESERVOAR
1 Galian Tanah
- Galian 171 m3
2 Plat lantai
- Besi D16-150 2436 kg
- Pasir urug dipadatkan t=10 cm 5 m3
- Lantai Kerja t=5 cm (1:3:5) 2 m3
3 Dinding pinggir t=25 cm
- Besi D13-150 1127 kg
- Besi D10-150 669 kg
4 Dinding tengah t=20 cm
- Besi D13-150 203 kg
- Besi D10-150 121 kg
5 Penutup lantai t=15 cm
- Besi Ø10-150 869 kg
- Stoot werk 45 m2
- Penutup plat baja man hole 1 bh
Sub Jumlah
PEKERJAAN
STRUKTUR
LANTAI GROUND
D PEKERJAAN STRUKTUR LANTAI SATU

I PEKERJAAN BALOK DAN PLAT
1 Balok Beton Type B1-1 (400/650)
- Besi D22 1751 kg
- Besi 2Ø12 ( Pinggang ) 60 kg
- Bekisting Multi 9 mm 45 m2
- Stoot werk (scafolding) 25 m2
- Besi D-22 1062 kg
- Besi D-22 2297 kg
- Besi D-22 170 kg
- Besi D-16 1070 kg
- Besi D-16 731 kg
- Besi D-16 33 kg
8 Balok Beton Type B1-7A (200/650)
- Besi D-16 86 kg
- Besi D-16 138 kg
10 Balok Beton Type B1-9 200/400
- Besi D-16 495 kg
- Besi D-22 169 kg
- Besi D-16 112 kg
13 Balok Beton Type B1-12 200/400/10
- Besi D-16 144 kg
- Besi Ø12 ( Sengkang ) 60 m2
- Besi WM8-150 453 m2
Sub Jumlah
II. PEKERJAAN TANGGA BETON
- Besi D13-150 219 kg
- Besi Ø10-150 130 kg
2 Anak Tangga
- Besi Ø8-200 60 kg
- Besi Ø8 17 kg
Sub Jumlah
III. PEKERJAAN KOLOM
- Besi D22 468 kg
- Besi D-10 ( Sengkang ) 53 kg
- Stoot werk 9 m2
- Besi D22 2809 kg
- Stoot werk 61 m2
- Besi D-16 1056 kg
- Stoot werk 48 m2
- Besi D-19 300 kg
- Stoot werk 14 m2
- Besi D22 2300 kg
- Stoot werk 49 m2
Subjumlah
PEKERJAAN
STRUKTUR LANTAI
SATU
E PEKERJAAN STRUKTUR LANTAI DUA
- Besi D22 1728 kg
- Besi D-22 1062 kg
- Besi D-22 1661 kg
- Besi D-22 170 kg
- Besi D-16 1070 kg
- Besi D-16 731 kg
- Besi D-16 33 kg
- Besi D-16 86 kg
- Besi D-16 138 kg
- Besi D-16 483 kg
- Besi D22 939 kg
11 Balok Beton Type BK-1 (400/600)
- Besi D22 755 kg
12 Balok Beton Type BK-2 (250/400)
- Besi D16 250 kg
- Besi 4D16 ( Pinggang ) 125 kg
- Besi WM8-150 430 m2
- Stoot werk 226 m2
15 Plat Kanopi Beton t=12
- Besi D13-150 413 kg
- Besi Ø10-150 245 kg
- Pemeliharaan Plat beton (rendam) 16 m2
Sub Jumlah
- Besi D13-150 170 kg
- Besi Ø10-150 101 kg
2 Anak Tangga
- Besi Ø8-200 43 kg
- Besi Ø8 12 kg
Sub Jumlah
- Besi D19 216 kg
- Bekisting Plat baja 7 m2
- Stoot werk 7 m2
- Besi D19 1511 kg
- Stoot werk 51 m2
- Besi D-16 905 kg
- Stoot werk 40 m2
- Besi D19 863 kg
- Stoot werk 29 m2
Sub Jumlah
PEKERJAAN
STRUKTUR LANTAI
DUA
F PEKERJAAN STRUKTUR LANTAI TIGA

- Besi D22 1522 kg
- Besi D-22 940 kg
- Besi D-22 2175 kg
- Besi D-22 170 kg
- Besi D-16 1070 kg
- Besi D-16 731 kg
- Besi D-16 33 kg
- Besi D-16 86 kg
- Besi D-16 138 kg
- Besi D-16 483 kg
- Besi WM8-150 430 m2
- Besi D13-150 452 kg
- Besi Ø10-150 268 kg
Sub Jumlah
- Besi D13-150 170 kg
- Besi Ø10-150 101 kg
2 Anak Tangga
- Besi Ø8-200 43 kg
- Besi Ø8 12 kg
Sub Jumlah
- Besi D19 173 kg
- Bekisting Plat baja 7 m2
- Stoot werk 7 m2
- Besi D19 1209 kg
- Stoot werk 51 m2
- Besi D-16 905 kg
- Stoot werk 40 m2
- Besi D19 691 kg
- Stoot werk 29 m2
Sub Jumlah
PEKERJAAN
STRUKTUR
LANTAI TIGA
G PEKERJAAN STRUKTUR LANTAI EMPAT

- Besi D22 1522 kg
- Besi D-22 940 kg
- Besi D-22 2175 kg
- Besi D-22 170 kg
- Besi D-16 1070 kg
- Besi D-16 731 kg
- Besi D-16 33 kg
- Besi D-16 86 kg
- Besi D-16 138 kg
- Besi D-16 483 kg
- Besi WM8-150 430 m2
- Stoot werk 226 m2
- Besi D13-150 452 kg
- Besi Ø10-150 268 kg
Sub Jumlah
- Besi D13-150 170 kg
- Besi Ø10-150 101 kg
2 Anak Tangga
- Besi Ø8-200 43 kg
- Besi Ø8 12 kg
Sub Jumlah
- Besi D19 1209 kg
- Stoot werk 36 m2
- Besi D-16 905 kg
- Stoot werk 40 m2
- Besi D19 691 kg
- Stoot werk 29 m2
Sub Jumlah
PEKERJAAN
STRUKTUR
LANTAI EMPAT
H PEKERJAAN STRUKTUR RING BALOK

1 Balok Beton Type BA-1 (400/600)
- Besi D22 1093 kg
- Besi D19 455 kg
- Besi D19 2106 kg
- Besi D-22 97 kg
- Besi D16 251 kg
- Besi D-16 159 kg
- Besi D-16 33 kg
8 Balok Beton Type BA-7A (200/650)
- Besi D-16 86 kg
- Besi D-16 51 kg
- Stoot werk 2 m2
10 Balok Beton Type BA-9 200/400
- Besi D-16 52 kg
- Besi D19 530 kg
- Besi D16 287 kg
13 Balok Beton Type BA-12 200/400/10
- Besi D16 211 kg
- Besi D16 278 kg
- Besi WM10-150 246 m2
- Besi WM8-150 246 m2
- Stoot werk 29 m2
- Besi D13-150 257 kg
- Besi Ø10-150 152 kg
Sub Jumlah
II. PEKERJAAN KOLOM
- Besi D13 117 kg
- Stoot werk 11 m2
- Besi D13 44 kg
- Stoot werk 5 m2
Sub Jumlah
PEKERJAAN
STRUKTUR RING
BALOK
I PEKERJAAN STRUKTUR RANGKA ATAP

1 BAJA RINGAN
- Rangka atap dari baja ringan 281 m2
- Penutup atap dari zincalum 281 m2
PEKERJAAN
STRUKTUR
RANGKA ATAP
J. PEKERJAAN OVERSTEK GRC
- Kolom Grc 81 m2
- Knopi GRC 120 m2
- Rangka Pendukung 1 ls
PEKERJAAN
OVERSTEK GRC
III. PEKERJAAN ARSITEKTUR
I LANTAI GROUND
A Pekerjaan lantai
1 Floor hardener 326 m²
2 Pekerjaan granito tile 60 x 60 26 m²
3 Pekerjaan plin granito tile 10 x 60 17 m¹
4 Pekerjaan keramik tile 40 x 40 19 m²
5 Pekerjaan step nosing tangga keramik tile 10 x 40 19 m¹
6 Pekerjaan keramik tile anti slip 20 x 20 4 m²
7 Urugan pasir peninggian lantai bangunan 2 m³
8 Beton tumbuk 1 : 3 : 5 2 m³
9 Waterproofing bitutine sheet area taman 57 m²
10 Screeding 57 m²
Sub Total
B Pekerjaan dinding
1 Pekerjaan Pasangan bata 1:5, 1/2 batu 7 m²
2 Pekerjaan Pasangan bata Ringan/Hebel, T. 10 cm (Dinding Luar) 326 m²
3 Pekerjaan Pasangan bata Ringan/Hebel, T. 7,5 cm (Dinding Dalam) 79 m²
4 Pekerjaan Plesteran Prime Mortar & acian (dinding) 654 m²
5 Pekerjaan Plesteran Prime Mortar & acian (beton) 81 m²
6 Pekerjaan dinding keramik 20 x 25 Toilet 14 m2
7 Kolom praktis 111 m¹
8 Ring balok praktis 27 m¹
9 Pengecatan dinding interior 459 m²
10 Pengecatan dinding eksterior 305 m²
Sub Total
C Pekerjaan Kusen Pintu dan Jendela

1 Pekerjaan pintu Ps 1 2 Unit
2 Pekerjaan pintu P1 1 Unit
5 Pekerjaan BV 1 1 Unit
8 Pekerjaan pintu PB1 1 Unit
Sub Total
D Pekerjaan Plafond
1 Plafond ekspose beton 252 m²
2 Pengecatan plafond 377 m²
Sub Total
E Pekerjaan Sanitary
1 Kran air 2 Bh.
2 Floor drain 1 Bh.
3 Closed Jongkok 1 Bh.
Sub Total
F Pekerjaan Railing
1 Railling tangga hollow 2/2 & 5/5 finnish cat duco 14 m¹
2 Hand rail hollow 5/5 finnish cat duco 21 m¹
Sub Total
TOTAL LANTAI GROUND
II LANTAI 1
A Pekerjaan lantai
6 Waterproofing coating area toilet 35 m²
7 Waterproofing bitutine sheet dak beton 127 m²
8 Screeding dak beton 127 m²
9 Pekerjaan dinding keramik 20 x 25 Tilet & Janitor 60 m2
Sub Total
B Pekerjaan dinding
6 Pekerjaan dinding keramik 20 x 25 60 m²
10 Pengecatan dinding eksterior +Beton kolom 307 m²
11 Pekerjaan Glass block 28 m2
12 Pekerjaan batu andesit abu-abu 26 m2
Sub Total

7 Pekerjaan partisi PT1 3 Unit
10 Pekerjaan pintu PJ1 1 Unit
11 Pekerjaan jendela J3 1 Unit
14 Pekerjaan jendela BV4 2 Unit
Sub Total
D Pekerjaan Plafond
1 Plafond Gypsum t = 9 mm + rangka Metal Furing 279 m²
2 Plafond GRC t = 4 mm + rangka Metal Furing (Toilet) 23 m²
3 List Plafond 5 cm 142 m¹
5 Pengecatan Plafond 303 m²
Sub Total
1 Kloset duduk 5 Bh.
2 Jetwasher 5 Bh.
3 Wastafel 3 Bh.
4 Urinoir 3 Bh.
5 Sekat urinoir 2 Bh.
6 Kitchen zink 1 Bh.
7 Kran dinding 1 Bh.
8 Floor drain 4 Bh.
9 Meja beton + keramik 5 m²
10 Cermin 5 mm 4 m²
Sub Total
F Pekerjaan Railing
Sub Total
LANTAI 1
III LANTAI 2
A Pekerjaan lantai
4 Pekerjaan plin keramik tile 10 x 30 9 m¹
9 Screeding lantai 283 m²
10 Acian lantai 283 m²
11 Lantai vynil Tarket Sports T. 3.5 mm 233 m²
14 Keramik Dinding KM / WC 20/25 72 m2
Sub Total
B Pekerjaan dinding
10 Pengecatan dinding partisi 225 m²
Sub Total

8 Pekerjaan pintu Ps3 1 Unit
Sub Total
D Pekerjaan Plafond
6 Skylight kaca 6 + 6 mm 4 m²
Sub Total
2 Jetwasher 6 Bh.
3 Wastafel 4 Bh.
4 Urinoir 2 Bh.
8 Floor drain 4 Bh.
Sub Total
F Pekerjaan Railing
3 Rambatan bunga besi beton Ø10 mm, Ø19 mm & plat besi 12 mm 20 m¹
Sub Total
LANTAI 2
IV LANTAI 3
A Pekerjaan lantai
4 Pekerjaan plin keramik tile 10 x 30 9 m¹
Sub Total
B Pekerjaan dinding
Sub Total

Sub Total 0
D Pekerjaan Plafond
Sub Total
2 Jetwasher 6 Bh.
3 Wastafel 3 Bh.
4 Urinoir 2 Bh.
8 Floor drain 3 Bh.
Sub Total
F Pekerjaan Railing
Sub Total
LANTAI 3
V LANTAI 4
A Pekerjaan lantai
Sub Total
B Pekerjaan dinding
Sub Total

Sub Total
D Pekerjaan Plafond
Sub Total
2 Jetwasher 6 Bh.
3 Wastafel 3 Bh.
4 Urinoir 3 Bh.
8 Floor drain 4 Bh.
Sub Total
F Pekerjaan Railing
Sub Total
LANTAI 4
VII LANTAI ATAP

A Pekerjaan lantai
B Pekerjaan dinding
1 Pekerjaan Pasangan bata Ringan, T. 10 cm (Dinding Luar) 76 m²

F Pekerjaan Railing
LANTAI ATAP
VII PEKERJAAN LANSEKAP
VII.1 LANTAI LUAR BANGUNAN

1 Lapisan tanah subur + rumput gajah mini 99 m²
2 Taman (tanaman rendah, ground cover dan tanaman rambat) 53 m²
3 Saluran air hujan 30 x 30
a. Galian tanah 34 m³
b. Urugan pasir 27 m³
c. Pasangan batu kali 6 m³
d. Peluran + acian dasar saluran 8 m²
e. Plesteran + acian dinding daluran 16 m²
f. Grill penutup saluran 20 m¹
g. Buang tanah bekas galian 34 m³
4 Saluran air hujan 5 x 15 (diluar bangunan) 12 m¹
5 Kansteen pasangan bata tinggi 15 cm 47 m¹
6 Lapisan aspal hotmix
a. Galian Tanah 55 m³
b. Pemadatan/Persiapan Subgrade 73 m²
c. Subbase Klas C tebal 35 cm 26 m³
d. Base Coarse Klas A tebal 25 cm 18 m³
e. Prime Coat RC 60, 1kg/m2 73 m²
f. Aspal hotmix 5 cm 73 m²
g. Buangan tanah keluar site 55 m³
LANTAI LUAR
BANGUNAN
VII.2 POS JAGA
1 Galian tanah 15 m3
2 Urugan kembali 7 m3
3 Pasir urug 2 m3
4 Lantai kerja 0 m3
5 Pondasi batu kosong 2 m3
6 Pondasi batu belah 4 m3
7 Beton tumbuk 1 : 3 : 5 1 m3
8 Sloof beton 0 m3
9 Pasangan dinding 7 m2
10 Plesteran dan acian 18 m2
11 Kolom beton 15 x 30 0 m3
12 Balok beton 0 m3
13 Plat dak beton 1 m3
14 Lantai keramik 9 m2
15 Kusen kaca depan ( kaca tempered) 1 bh
16 Kusen pintu (kaca tempered) 1 bh
17 Kusen jendela samping ( kaca tempered) 1 bh
18 meja kayu 2 bh
19 Cat dinding interior 13 m2
20 Cat dinding exterior 6 m2
POS JAGA
VII.3 PAGAR BANGUNAN DAN KELENGKAPANNYA

1 Pagar besi dan dinding masive 15 m2
2 Pintu gerbang 1 1
3 Standing letter 1 1
4 Tiang bendera dan alasnya 1 1
5 Bak sampah 1 1
PAGAR BANGUNAN
VII.4 SUMUR RESAPAN

1 Sumur resapan 8 titik
PEKERJAAN LANSEKAP
ANALISA HARGA SATUAN PEKERJAAN
PEKERJAAN ARSITEKTUR
HARGA-SAT MATERIAL
JENIS PEKERJAAN VOLUME ( Rp ) ( Rp )
1 Pasangan Bata Ringan ½ batu dengan perekat MU ( Tebal.10 cm )

• Bata ringan T.10 cm 8.5 bh 7,900.00 67,150.00
• Bahan MU.380 Untuk pasangan 6 kg 3,600.00 21,600.00
• Pekerja 0.15 oh 85,000.00
• Tukang batu 0.12 oh 95,000.00
• Kepala tukang batu 0.015 oh 115,000.00
• Mandor 0.015 oh 130,000.00
2 Pasangan Bata Ringan ½ batu dengan perekat MU ( Tebal.7.5 cm )

• Bata ringan T.7.5 cm 8.5 bh 5,500.00 46,750.00
• Bahan MU.380 Untuk pasangan 6 kg 3,600.00 21,600.00
• Pekerja 0.15 oh 85,000.00
• Tukang batu 0.12 oh 95,000.00
• Mandor 0.015 oh 130,000.00
3 Plester Aci dinding bahan MU /m²

• Bahan MU.301 Untuk Plester 22 kg 1,090.00 23,980.00
• Bahan MU.250 Untuk Aci 3 kg 2,425.00 7,275.00
• Pekerja 0.15 oh 85,000.00
• Tukang batu 0.15 oh 95,000.00
• Mandor 0.023 oh 130,000.00
4 Pek. Acian bahan semen PC /m²

• Semen Pc 3.25 kg 1,160.00 3,770.00
• Pekerja 0.15 oh 85,000.00
• Tukang batu 0.1 oh 95,000.00
• Mandor 0.008 oh 130,000.00
5 Pekerjaan Sceed T.4 cm /m²

• Pasir beton 0.045 m3 210,453.00 9,470.39
• Semen Pc 15 kg 1,160.00 17,400.00
• Pekerja 0.21 oh 85,000.00
• Tukang batu 0.21 oh 95,000.00
• Mandor 0.022 oh 130,000.00
6 Pasangan Batu bata ½ batu ad. 1 : 5

• Bata merah 70 bh 563.00 39,410.00
• Pasir Pasang 0.04 m3 214,733.00 8,589.32
• Semen 11 kg 1,160.00 12,760.00
• Pekerja 0.3 oh 85,000.00
• Tukang batu 0.1 oh 95,000.00
• Mandor 0.015 oh 130,000.00
7 Lantai keramik roman. 30 x 30 cm /m²

• Keramik roman. 30 x 30 cm 1 m2 86,000.00 86,000.00
• Portland cement 13 kg 1,160.00 15,080.00
• Pasir Pasang 0.045 m³ 214,733.00 9,662.99
• Grouting naad MU.408 0.35 kg 11,500.00 4,025.00
• Pekerja 0.27 oh 85,000.00
• Tukang batu 0.17 oh 95,000.00
• Mandor 0.025 oh 130,000.00
8 Lantai keramik roman. 40 x 40 cm /m²

• Keramik roman. 40 x 40 cm 1 m2 96,000.00 96,000.00
• Pasir Pasang 0.045 m³ 214,733.00 9,662.99
• Pekerja 0.27 oh 85,000.00
• Tukang batu 0.17 oh 95,000.00
• Mandor 0.025 oh 130,000.00
9 Lantai Homogeunious Tile Polish Ex Granito. 60 x 60 cm /m² ( Salsa )

• Homogeunious Tile 60 x 60 cm 1 m2 221,100.00 221,100.00
• Pasir Pasang 0.045 m³ 214,733.00 9,662.99
• Pekerja 0.27 oh 85,000.00
• Tukang batu 0.17 oh 95,000.00
• Mandor 0.025 oh 130,000.00
10 Lantai keramik Anti Slip roman. 20 x 20 cm /m²
• Keramik Anti Slip roman. 20 x 20 c 1 m2 74,500.00 74,500.00
• Pasir Pasang 0.045 m³ 214,733.00 9,662.99
• Pekerja 0.27 oh 85,000.00
• Tukang batu 0.17 oh 95,000.00
• Mandor 0.025 oh 130,000.00
11 Dinding keramik roman. 20 x 25 cm /m²

• Keramik dinding roman. 20 x 25 cm 1 m2 80,000.00 80,000.00
• Pasir Pasang 0.045 m³ 214,733.00 9,662.99
• Pekerja 0.33 oh 85,000.00
• Tukang batu 0.27 oh 95,000.00
• Mandor 0.025 oh 130,000.00
12 Plint keramik 10x30 / m1

Plint Keramik 3.333333 lbr 6,500.00 21,666.67
Semen 0.147 Zak 58,000.00 8,526.00
Pasir Pasang 0.01 m3 214,733.00 2,147.33
AM Grout 0.02 kg 11,500.00 230.00
Upah Pas. Keramik 0.111111 m2 45,225.00
13 Plint Homogenus / granito tile 10x60 / m1

Plint homogenus tile 1.666667 lbr 17,000.00 28,333.33
Semen 0.024 Zak 58,000.00 1,392.00
Pasir Pasang 0.001 m3 214,733.00 214.73
AM Grout 0.2 kg 11,500.00 2,300.00
14 Step nozing tangga.10 x 40 / m1

Stair Nosing 10x40 cm 2.5 lbr 18,500.00 46,250.00
Semen 0.12 Zak 58,000.00 6,960.00
Pasir Pasang 0.0035 m3 214,733.00 751.57
AM Grout 0.02 kg 11,500.00 230.00
15 Plafond Gypsum t = 9 mm + rangka Metal Furing / M2
Rangka Plafond 1 m2 37,500.00 37,500.00
Gypsum 9 mm 0.399 lbr 64,000.00 25,536.00
Skrup Gpsum 5 cm 12 bh 100.00 1,200.00
Skrup Gpsum 3 cm 12 bh 75.00 900.00
Joint Tape 0.05 roll 32,500.00 1,625.00
Cornise Gypsum 0.01 zak 42,000.00 420.00
Alat Bantu 1 ls 1,500.00 1,500.00
Pekerja 0.15 oh 85,000.00
Tukang plafond 0.12 oh 95,000.00
Kep. Tukang Plafond 0.012 oh 115,000.00
Mandor 0.0075 oh 130,000.00
16 Plafond GRC t = 4 mm + rangka Metal Furing (Toilet) / M2

Rangka Plafond 1 m2 37,500.00 37,500.00
GRC.4 MM 0.399 lbr 82,000.00 32,718.00
Skrup Gpsum 5 cm 12 bh 100.00 1,200.00
Skrup Gpsum 3 cm 12 bh 75.00 900.00
Joint Tape 0.05 roll 32,500.00 1,625.00
Cornise Gypsum 0.01 zak 42,000.00 420.00
Alat Bantu 1 ls 1,500.00 1,500.00
Pekerja 0.15 oh 85,000.00
Tukang plafond 0.12 oh 95,000.00
Kep. Tukang Plafond 0.012 oh 115,000.00
Mandor 0.0075 oh 130,000.00
17 Cat dinding Luar Dulux Weathershiaed / m² ( Ex ICI )

• Cat Alkali 0.1 kg 34,000.00 3,400.00
Cat Dulux weathershield 0.24 kg 62,000.00 14,880.00
• Ampelas 0.35 lbr 4,000.00 1,400.00
• Rol cat 0.01 bh 30,000.00 300.00
• Steger werk 1 ls 1,350.00 1,350.00
• Pekerja 0.01 oh 85,000.00
• Tukang cat 0.04 oh 100,000.00
• Kepala tukang cat 0.003 oh 120,000.00
• Mandor 0.003 oh 130,000.00
18 Cat dinding dalam Dulux Pantalite / m2 ( Ex ICI )

• Plamir 0.1 kg 12,000.00 1,200.00
• Cat dasar Dulux pantalite 0.1 kg 28,500.00 2,850.00
• Cat penutup Dulux pantalite 0.24 kg 28,500.00 6,840.00
• Ampelas 0.35 lbr 4,000.00 1,400.00
• Rol cat 0.01 bh 30,000.00 300.00
• Steger werk 1 ls 1,350.00 1,350.00
• Pekerja 0.01 oh 85,000.00
• Tukang cat 0.04 oh 100,000.00
• Kepala tukang cat 0.003 oh 120,000.00
• Mandor 0.003 oh 130,000.00
19 Pek.Pancang 20x20 cm.L.9 m.190 ttk ( Pengaman Galian Basement )

• Mob demob Alat Pancang 1 Unit 14,400,000.00 14,400,000.00
• Pengadaan Beton Pancang 20x20 1710 m' 120,000.00 205,200,000.00
• Pemancangan 1710 m' 60,000.00
UPAH JUMLAH 1,637
( Rp ) ( Rp ) IMB 1,561
12,750.00
11,400.00
1,725.00
1,950.00 27,825.00
Jumlah 116,575.00
Jasa 10 % 11,657.50
Juml.Harga 128,232.50 156,425.50 1.22 %
12,750.00
11,400.00
1,725.00
1,950.00 27,825.00
Jumlah 96,175.00
Jasa 10 % 9,617.50
Juml.Harga 105,792.50 0.00 0.00 %
12,750.00
14,250.00
2,645.00
2,990.00 32,635.00
Jumlah 63,890.00
Jasa 10 % 6,389.00
Juml.Harga 70,279.00 0.00 0.00 %
12,750.00
9,500.00
1,150.00
1,040.00
Jumlah 28,210.00
Jasa 10 % 2,821.00
Juml.Harga 31,031.00
17,850.00
19,950.00
2,530.00
2,860.00
Jumlah 70,060.39
Jasa 10 % 7,006.04
25,500.00
9,500.00
1,150.00
1,950.00 38,100.00
Jumlah 98,859.32
Jasa 10 % 9,885.93
22,950.00
16,150.00
2,875.00
3,250.00 45,225.00
Jumlah 159,992.99
Jasa 10 % 15,999.30
Juml.Harga 175,992.28 #REF! #REF! %
22,950.00
16,150.00
2,875.00
3,250.00 45,225.00
Jumlah 169,992.99
Jasa 10 % 16,999.30
Juml.Harga 186,992.28 0.00 0.00 %
22,950.00
16,150.00
2,875.00
3,250.00 45,225.00
Jumlah 295,092.99
Jasa 10 % 29,509.30
Juml.Harga 324,602.28 0.00 0.00 %
22,950.00
16,150.00
2,875.00
3,250.00 45,225.00
Jumlah 148,492.99
Jasa 10 % 14,849.30
Juml.Harga 163,342.28 0.00 0.00 %
28,050.00
25,650.00
2,875.00
3,250.00 59,825.00
Jumlah 168,592.99
Jasa 10 % 16,859.30
Juml.Harga 185,452.28 157,058.13 0.85 %
5,025.00
Jumlah 37,595.00
Jasa 10 % 3,759.50
5,653.13
Jumlah 37,893.19
Jasa 10 % 3,789.32
5,653.13
Jumlah 59,844.69
Jasa 10 % 5,984.47
12,750.00
11,400.00
1,380.00
975.00
Jumlah 95,186.00
Jasa 10 % 9,518.60
12,750.00
11,400.00
1,380.00
975.00
Jumlah 102,368.00
Jasa 10 % 10,236.80
850.00
4,000.00
360.00
390.00 5,600.00
Jumlah 26,930.00 19,000.00
Jasa 10 % 2,693.00
850.00
4,000.00
360.00
390.00 5,600.00
Jumlah 19,540.00 14,000.00
Jasa 10 % 1,954.00
12,000,000.00
100,000.00
102,600,000.00 50,000.00
Jumlah 322,200,000.00
Jasa 10 % 32,220,000.00
Juml.Harga 354,420,000.00
11,500,000,000 7,025,046 1,835,000
0.01
5973.5952
2425
PEKERJAAN STRUKTUR
HARGA-SATMATERIAL UPAH
JENIS PEKERJAAN VOL. SAT ( Rp ) ( Rp ) ( Rp )
1 GaLian Tanah Dalam Mak.1 m / M3

• Tukang Gali 0.35 Oh 95,000 33,250
• Mandor 0.042 Oh 130,000 5,460
• Alat Bantu 1 Ls 13,750 13,750
Jumlah
Jasa 10 %
Juml.Harga/
2 GaLian Tanah Dalam .1 - 2 M / M3
• Tukang Gali 0.48 Oh 95,000 45,600
• Mandor 0.052 Oh 130,000 6,760
• Alat Bantu 1 Ls 14,500 14,500
Jumlah
Jasa 10 %
Juml.Harga/
3 GaLian Tanah Dalam .3 M / M3
• Tukang Gali 0.58 Oh 95,000 55,100
• Mandor 0.062 Oh 130,000 8,060
• Alat Bantu 1 Ls 16,500 16,500
Jumlah
Jasa 10 %
Juml.Harga/
4 Urugan Tanah kembali / M3
• Tukang Gali 0.192 Oh 95,000 18,240
• Mandor 0.0192 Oh 130,000 2,496
• Alat Bantu 1 Ls 750 750
Jumlah
Jasa 10 %
Juml.Harga/
5 Urugan Pasir dengan Pasir Urug/ M3
• Pasir Urug 1.2 m3 214,283 257,140
• Pekerja 0.15 Oh 85,000 12,750
• Mandor 0.12 Oh 130,000 15,600
• Alat Bantu 1 Ls 1,000 1,000
Jumlah
Jasa 10 %
Juml.Harga/
6 Beton lantai kerja ad.1 : 3 : 5 / M3
• Pasir beton 0.55 m3 222,733 122,503
• Batu Split 2/3 0.82 m3 212,333 174,113
• Semen Pc 3.96 Zak 58,000 229,680
• Pekerja 1.3 Oh 85,000 110,500
• Tukang Batu 0.25 Oh 95,000 23,750
• Kepala Tukang Batu 0.25 Oh 115,000 28,750
• Mandor 0.025 Oh 130,000 3,250
• Alat Bantu 1 Ls 17,500 17,500
Jumlah
Jasa 10 %
Juml.Harga/
7 Pengecoran Beton Readymix. K.300 / M3

• Beton Readymix. K300 1.05 m3 686,000 720,300
• Pekerja 1.35 Oh 85,000 114,750
• Tukang Batu 0.25 Oh 95,000 23,750
• Mandor 0.01 Oh 130,000 1,300
• Pompa beton 1 m3 25,000 25,000
• Alat Bantu 1 Ls 17,500 17,500
Jumlah
Jasa 10 %
Juml.Harga/
8 Pengecoran Beton Readymix. K.350 / M3
• Beton Readymix. K350 1.05 m3 710,000 745,500
• Pekerja 1.35 Oh 85,000 114,750
• Tukang Batu 0.25 Oh 95,000 23,750
• Mandor 0.01 Oh 130,000 1,300
• Pompa beton 1 m3 25,000 25,000
• Alat Bantu 1 Ls 17,500 17,500
Jumlah
Jasa 10 %
Juml.Harga/
9 Pek.Besi beton U.24 Terpasang./Kg
• Besi beton U. 24 1.05 Kg 11,776 12,365
• Kawat beton 0.015 Kg 19,694 295
• Pekerja 0.012 Oh 85,000 1,020
• Tukang besi 0.011 Oh 95,000 1,045
• Kepala tukang besi 0.0011 Oh 115,000 127
• Mandor 0.0035 Oh 130,000 455
Jumlah
Jasa 10 %
Juml.Harga/
10 Pek.Besi beton U.39 Terpasang./Kg
• Besi beton U. 39 1.05 Kg 11,776 12,365
• Kawat beton 0.015 Kg 19,694 295
• Pekerja 0.013 Oh 85,000 1,105
• Tukang besi 0.012 Oh 95,000 1,140
• Kepala tukang besi 0.0012 Oh 115,000 138
• Mandor 0.005 Oh 130,000 650
Jumlah
Jasa 10 %
Juml.Harga/
1 Pek Beton Pancang Dia.40 cm / M'
• Pengadaan Tiang Dia.40 c 1 m' 450000 450000
• Handeling Tiang 1 m' 12500 12500
• Pemancangan 1 m' 110000 110000
Jumlah
Jasa 10 %
Juml.Harga/M
2 Pek.Pancang 20x20 cm.L.9 m.190 ttk ( Pengaman Galian Basement )

• Mob demob Alat Pancang 1 Unit 15000000 15000000
• Pengadaan Beton Pancan 1710 m' 120000 2.05E+08
• Pemancangan 1710 m' 60000 102600000
Jumlah
Jasa 10 %
Juml.Harga
JUMLAH
( Rp )
52,460
5,246
57,706
66,860
6,686
73,546
79,660
7,966
87,626
21,486
2,149
23,635
286,490
28,649
315,139
710,046
71,005
781,051
151,300
914,100
91,410
1,005,510
151,300
939,300
93,930
1,033,230
2,647
15,742
1,574
17,316 #REF!
3,033
16,128
1,613
17,741 #REF!
355000
10000
90000
572500
57250
629750 #REF!
12000000
100000
50000
3.23E+08
32280000
3.55E+08 3.54E+08
ANALISA KUSEN
sat volume harga satuan jumlah
1 PJ1
Alumunium U m1 25.032 20,000 500,640
Kaca tempered 12 mm m2 21.756 600,000 13,053,600
Engsel atas PT 20 bh 2 150,000 300,000
Engsel bawah PT 10 bh 2 150,000 300,000
Kunci US 10 bh 1 850,000 850,000
Handle stainless 100 cm bh 2 1,000,000 2,000,000
Floor hinge ex. Dorma B bh 2 2,500,000 5,000,000
Upah kerja m2 21.756 50,000 1,087,800
Jumlah 1 23,092,040
Jasa 10% 2,309,204
Jumlah 2 25,401,244
Pembulatan 25,401,240
1 PJ5
Alumunium U m1 16.905 20,000 338,100
Engsel atas PT 20 bh 2 150,000 300,000
Kunci US 10 bh 1 850,000 850,000
Upah kerja m2 13.24008 50,000 662,004
Jumlah 1 17,394,152
Jasa 10% 1,739,415
Jumlah 2 19,133,567
1 PJ4
Alumunium U m1 16.905 20,000 338,100
Engsel atas PT 20 bh 1 150,000 150,000
Kunci US 10 bh 1 850,000 850,000
Upah kerja m2 13.24008 50,000 662,004
Jumlah 1 13,594,152
Jasa 10% 1,359,415
Jumlah 2 14,953,567
1 PJ3
Alumunium U m1 17.01 20,000 340,200
Engsel atas PT 20 bh 2 150,000 300,000
Kunci US 10 bh 2 850,000 1,700,000
Upah kerja m2 8.61 50,000 430,500
Jumlah 1 15,236,700
Jasa 10% 1,523,670
Jumlah 2 16,760,370
1 PJ2
Alumunium U m1 24.738 20,000 494,760
Engsel atas PT 20 bh 2 150,000 300,000
Kunci US 10 bh 2 850,000 1,700,000
Upah kerja m2 34.0326 50,000 1,701,630
Jumlah 1 31,915,950
Jasa 10% 3,191,595
Jumlah 2 35,107,545
1 P6
Alumunium U m1 10.92 20,000 218,400
Engsel atas PT 20 bh 2 150,000 300,000
Kunci US 10 bh 2 850,000 1,700,000
Upah kerja m2 6.780375 50,000 339,019
Jumlah 1 13,925,644
Jasa 10% 1,392,564
Jumlah 2 15,318,208
1 J2
Alumunium U m1 15.645 20,000 312,900
Upah kerja m2 11.6235 50,000 581,175
Jumlah 1 7,868,175
Jasa 10% 786,818
Jumlah 2 8,654,993
1 J1
Alumunium U m1 17.4825 20,000 349,650
Upah kerja m2 17.73188 50,000 886,594
Jumlah 1 11,875,369
Jasa 10% 1,187,537
Jumlah 2 13,062,906
1 PT7
Partisi PVC m2 1.4175 1,250,000 1,771,875
Engsel pintu bh 4 35,000 140,000
Upah kerja m2 1.4175 50,000 70,875
Jumlah 1 1,982,750
Jasa 10% 198,275
Jumlah 2 2,181,025
1 PT6
Partisi PVC m2 4.9665 1,250,000 6,208,125
Upah kerja m2 4.9665 50,000 248,325
Jumlah 1 6,596,450
Jasa 10% 659,645
Jumlah 2 7,256,095
1 J5
Alumunium U m1 96.306 20,000 1,926,120
Engsel jendela bh 12 20,000 240,000
Upah kerja m2 48.27113 50,000 2,413,556
Jumlah 1 33,542,351
Jasa 10% 3,354,235
Jumlah 2 36,896,586
1 J4
Alumunium U m1 6.678 20,000 133,560
Upah kerja m2 2.432325 50,000 121,616
Jumlah 1 1,714,571
Jasa 10% 171,457
Jumlah 2 1,886,028
1 J3
Alumunium U m1 10.605 20,000 212,100
Upah kerja m2 6.4575 50,000 322,875
Jumlah 1 4,409,475
Jasa 10% 440,948
Jumlah 2 4,850,423
1 PJP2
Alumunium 4" powder coam1 19.95 105,000 2,094,750
Sticker sandblast m2 8.526 150,000 1,278,900
Engsel atas PT 20 bh 1 150,000 150,000
Kunci US 10 bh 1 850,000 850,000
Upah kerja m2 8.526 50,000 426,300
Jumlah 1 13,565,550
Jasa 10% 1,356,555
Jumlah 2 14,922,105
1 PJP4
Engsel atas PT 20 bh 2 150,000 300,000
Kunci US 10 bh 2 850,000 1,700,000
Upah kerja m2 14.3325 50,000 716,625
Jumlah 1 23,825,438
Jasa 10% 2,382,544
Jumlah 2 26,207,981
1 PP1
Sticker sandblast m2 5.5272 150,000 829,080
Engsel atas PT 20 bh 2 150,000 300,000
Kunci US 10 bh 2 850,000 1,700,000
Upah kerja m2 5.5272 50,000 276,360
Jumlah 1 14,855,130
Jasa 10% 1,485,513
Jumlah 2 16,340,643
1 PJP3
Engsel atas PT 20 bh 2 150,000 300,000
Kunci US 10 bh 2 850,000 1,700,000
Upah kerja m2 9.9225 50,000 496,125
Jumlah 1 19,040,588
Jasa 10% 1,904,059
Jumlah 2 20,944,646
1 JP1
Upah kerja m2 11.3925 50,000 569,625
Jumlah 1 11,820,638
Jasa 10% 1,182,064
Jumlah 2 13,002,701
1 PT5
Partisi PVC m2 6.388725 1,250,000 7,985,906
Upah kerja m2 6.388725 50,000 319,436
Jumlah 1 8,515,343
Jasa 10% 851,534
Jumlah 2 9,366,877
1 J7
Alumunium U m1 96.306 20,000 1,926,120
Upah kerja m2 48.27113 50,000 2,413,556
Jumlah 1 33,542,351
Jasa 10% 3,354,235
Jumlah 2 36,896,586
1 PJP1
Engsel atas PT 20 bh 1 150,000 150,000
Kunci US 10 bh 1 850,000 850,000
Upah kerja m2 17.2725 50,000 863,625
Jumlah 1 22,453,538
Jasa 10% 2,245,354
Jumlah 2 24,698,891
1 J6
Alumunium U m1 87.5385 20,000 1,750,770
Upah kerja m2 48.27113 50,000 2,413,556
Jumlah 1 33,367,001
Jasa 10% 3,336,700
Jumlah 2 36,703,701
1 PB2
Pintu besi + accessories m2 3.273375 1,000,000 3,273,375
Jalusi plat besi m2 0.39375 500,000 196,875
Cat besi m2 3.667125 35,000 128,349
Upah kerja m2 3.667125 100,000 366,713
Jumlah 1 3,965,312
Jasa 10% 396,531
Jumlah 2 4,361,843
1 P6
Cat besi m2 3.83775 35,000 134,321
Upah kerja m2 3.83775 100,000 383,775
Jumlah 1 4,355,846
Jasa 10% 435,585
Jumlah 2 4,791,431
1 P1 & P1'
Cat besi m2 2.48325 35,000 86,914
Upah kerja m2 2.48325 100,000 248,325
Jumlah 1 4,680,926
Jasa 10% 468,093
Jumlah 2 5,149,019
1 P2
Alumunium 4" powder coam1 7.77 105,000 815,850
Daun pintu kayu m2 1.89 750,000 1,417,500
Kaca polos 5 mm m2 0.6615 100,000 66,150
Handle + kunci bh 1 150,000 150,000
Kunci tanam bh 1 50,000 50,000
Finnishing melamik daun m2 1.89 90,000 170,100
Upah kerja m2 2.646 50,000 132,300
Jumlah 1 2,906,900
Jasa 10% 290,690
Jumlah 2 3,197,590
1 PP2
Daun pintu kayu m2 1.9845 750,000 1,488,375
Kaca polos 5 mm m2 0.6615 100,000 66,150
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 2.646 50,000 132,300
Jumlah 1 2,986,280
Jasa 10% 298,628
Jumlah 2 3,284,908
1 PP3
Daun pintu kayu m2 2.03175 750,000 1,523,813
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 2.03175 50,000 101,588
Jumlah 1 2,686,558
Jasa 10% 268,656
Jumlah 2 2,955,213
1 PJ7
Daun pintu kayu m2 1.764 750,000 1,323,000
Daun jendela alumunium m1 6.93 120,000 831,600
Kaca polos 5 mm m2 3.1815 100,000 318,150
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 4.9455 50,000 247,275
Jumlah 1 4,983,685
Jasa 10% 498,369
Jumlah 2 5,482,054
1 PJ8
Daun pintu kayu m2 1.764 750,000 1,323,000
Daun jendela alumunium m1 3.465 120,000 415,800
Kaca polos 5 mm m2 2.0055 100,000 200,550
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 3.7695 50,000 188,475
Jumlah 1 3,904,973
Jasa 10% 390,497
Jumlah 2 4,295,470
1 P3
Daun pintu kayu m2 1.89 750,000 1,417,500
Kaca polos 5 mm m2 0.6615 100,000 66,150
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 2.5515 50,000 127,575
Jumlah 1 2,902,175
Jasa 10% 290,218
Jumlah 2 3,192,393
1 P4 & P4'
Daun pintu kayu m2 1.68 750,000 1,260,000
Kaca polos 5 mm m2 0.588 100,000 58,800
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 2.268 50,000 113,400
Jumlah 1 2,682,200
Jasa 10% 268,220
Jumlah 2 2,950,420
1 PB1
Daun pintu kayu m2 1.806 750,000 1,354,500
Kaca polos 5 mm m2 0.7875 100,000 78,750
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 2.5935 50,000 129,675
Jumlah 1 3,055,790
Jasa 10% 305,579
Jumlah 2 3,361,369
1 P5
Daun pintu kayu m2 1.806 750,000 1,354,500
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 1.806 50,000 90,300
Jumlah 1 2,474,615
Jasa 10% 247,462
Jumlah 2 2,722,077
1 Ps
Daun pintu kayu m2 1.93725 750,000 1,452,938
Handle + kunci bh 1 150,000 150,000
Upah kerja m2 1.93725 50,000 96,863
Jumlah 1 2,580,403
Jasa 10% 258,040
Jumlah 2 2,838,443
1 BV3
Kaca polos 5 mm m2 2.24175 100,000 224,175
Upah kerja m2 2.24175 50,000 112,088
Jumlah 1 1,394,663
Jasa 10% 139,466
Jumlah 2 1,534,129
1 BV4
Kaca polos 5 mm m2 1.6905 100,000 169,050
Upah kerja m2 1.6905 50,000 84,525
Jumlah 1 1,069,425
Jasa 10% 106,943
Jumlah 2 1,176,368
1 BV5
Kaca polos 5 mm m2 1.13925 100,000 113,925
Upah kerja m2 1.13925 50,000 56,963
Jumlah 1 744,188
Jasa 10% 74,419
Jumlah 2 818,606
Pembulatan 818,600
1 BV6
Kaca polos 5 mm m2 0.588 100,000 58,800
Upah kerja m2 0.588 50,000 29,400
Jumlah 1 418,950
Jasa 10% 41,895
Jumlah 2 460,845
Pembulatan 460,840
1 BV1'
Kaca polos 5 mm m2 1.2075 100,000 120,750
Upah kerja m2 1.2075 50,000 60,375
Jumlah 1 908,775
Jasa 10% 90,878
Jumlah 2 999,653
Pembulatan 999,650
1 BV1
Jalusi besi m2 1.2075 500,000 603,750
Cat besi m2 1.2075 35,000 42,263
Upah kerja m2 1.2075 100,000 120,750
Jumlah 1 766,763
Jasa 10% 76,676
Jumlah 2 843,439
Pembulatan 843,430
1 BV2'
Kaca polos 5 mm m2 0.81375 100,000 81,375
Upah kerja m2 0.81375 50,000 40,688
Jumlah 1 1,731,713
Jasa 10% 173,171
Jumlah 2 1,904,884
1 BV2
Jalusi besi m2 0.81375 500,000 406,875
Cat besi m2 0.81375 35,000 28,481
Upah kerja m2 0.81375 100,000 81,375
Jumlah 1 516,731
Jasa 10% 51,673
Jumlah 2 568,404
Pembulatan 568,400
1 P7
Daun pintu kayu m2 3.83775 750,000 2,878,313
Handle + kunci bh 2 150,000 300,000
Upah kerja m2 3.83775 50,000 191,888
Jumlah 1 4,637,098
Jasa 10% 463,710
Jumlah 2 5,100,807
1 PP4
Partisi gypsum m2 26.565 120,000 3,187,800
Rel gantung unit 1 350,000 350,000
Engsel pintu bh 27 35,000 945,000
Cat partisi m2 53.13 75,000 3,984,750
Upah kerja m2 26.565 25,000 664,125
Jumlah 1 9,181,675
Jasa 10% 918,168
Jumlah 2 10,099,843
1 PT2, PT3, PT4

Partisi gypsum m2 1.05 120,000 126,000
Upah kerja m2 1.05 25,000 26,250
Jumlah 1 152,250
Jasa 10% 15,225
Jumlah 2 167,475
Pembulatan 167,470
1 PT1
Partisi gypsum m2 3.15 120,000 378,000
Kusen alumunium 4" powd
m1 5.1 120,000 612,000
Kaca polos 5 mm m2 1.05 350,000 367,500
Upah kerja m2 3.15 25,000 78,750
Jumlah 1 1,436,250
Jumlah 2 (per m2) 341,964
Jasa 10% 34,196
Jumlah 2 376,161
Pembulatan 376,160
1 Grill penutup saluran

Siku 5 x 5 kg 8.316 15,000 124,740
Plat strip 3 cm kg 7.7 15,000 115,500
Besi 10 mm kg 1.356454 10,233 13,881
Upah kerja m1 1 30,000 30,000
Jumlah 1 284,121
Jasa 10% 28,412
Jumlah 2 312,533
Pembulatan 312,530
1 Railing tangga
Hollow 5/5 kg 16.9708 15,000 254,562
Hollow 2/2 kg 3.696 15,000 55,440
Plat strip 5/5 kg 1.2936 15,000 19,404
Base plat 6 mm kg 1.069444 15,000 16,042
Angkur bh 4 5,000 20,000
Catbesi kg 23.02984 2,500 57,575
Upah kerja m1 1 50,000 50,000
Jumlah 1 473,022
Jasa 10% 47,302
Jumlah 2 520,325
Pembulatan 520,320
1 Hand rail
Hollow 5/5 kg 6.061 15,000 90,915
Hollow 2/2 kg 0.4928 15,000 7,392
Base plat 6 mm kg 1.069444 15,000 16,042
Angkur bh 4 5,000 20,000
Catbesi kg 7.623244 2,500 19,058
Upah kerja m1 1 25,000 25,000
Jumlah 1 178,407
Jasa 10% 17,841
Jumlah 2 196,247
Pembulatan 196,240
1 Grill penutup saluran

Plat 12 mm kg 16.3625 15,000 245,438
Besi 10 mm kg 3.391135 10,233 34,701
Besi 19 mm kg 12.242 10,233 125,272
Angkur bh 8 5,000 40,000
Catbesi kg 31.99563 2,500 79,989
Upah kerja m1 1 50,000 50,000
Jumlah 1 575,400
Jasa 10% 57,540
Jumlah 2 632,940
Pembulatan 632,940
23.84 11.84 7 5
20.72 20.72
20.72
16.1 11.84 4.26

12.6096 12.6096
0
0
0
0
0
0
16.1 11.84 4.26

12.6096 12.6096
0
0
0
0
0
0
16.2 8 8.2
8.2 8.2
0
0
0
0
0
8.2
23.56 14.8 8.76

32.412 32.412
0
0
0
0
0
32.412
10.4 6.3 4.1

6.4575 6.4575
0
0
0
0
0
6.4575
14.9 10.8 4.1

11.07 11.07
11.07
16.65 9.25 7 0.4

16.8875 16.8875
16.8875
1.35 1.35
1.35
4.73 4.73
4.73
91.72 51.8 26.88 13.04

45.9725
45.9725
6.36 2.26 4.1

2.3165
2.3165
10.1 6 4.1
6.15
6.15
19 5.8 -0.8 14
8.12 8.12
0
0
0
0
0
8.12
27.75 8.15 19.6

13.65 13.65
0
0
0
0
0
13.65
10.28 1.88 8.4

5.264 5.264
0
0
0
0
0
5.264
16.35 5.15 11.2

9.45 9.45
0
0
0
0
0
9.45
24.55 7.75 16.8
10.85 10.85
10.85
6.0845 6.0845
6.0845
91.72 51.8 26.88 13.04

45.9725
45.9725
36.15 11.75 -0.8 25.2

16.45 16.45
0
0
0
0
0
16.45
83.37 51.8 20.16 11.41

45.9725
45.9725
3.1175 3.1175
0.375 0.375
3.4925
3.655 3.655
2.365 2.365
7.4 1.8 5.6

1.8 1.8
0.63
2.52
7.4 1.8 5.6

1.89 1.89
0.63
2.52
5.2 0.9 4.3

1.935 1.935
2.52
15.6 4.8 1.6 5.6 3.6

1.68 1.68
6.6 3 3.6
3.03 1.68 1.35
11.55 3.3 0.85 5.6 1.8

1.68 1.68
3.3 1.5 1.8
1.91 1.35 0.56
7.4 1.8 5.6
1.8 1.8
0.63
7.2 1.6 5.6

1.6 1.6
0.56
9.3 4 4.3 1
1.72 1.72
0.75 0.75
5.1 0.8 4.3

1.72 1.72
2.52
5 0.9 4.1
1.845 1.72
2.52
9.6 6.1 3.5

2.135
2.135
7.4 4.6 2.8

1.61
1.61
5.2 3.1 2.1

1.085
1.085
3 1.6 1.4
0.56
0.56
6.6 4.6 2
1.15
1.15
1.15 1.15
0
1.15
14.6 3.1 11.5

0.775
0.775
0.775 0.775
0
0.775
6 1.7 4.3
3.655 3.655
3.655
25.3 21 4.3
3.655 3.655
3.655
1
#REF!
3.15 3.15
5.1 3 2.1
1.05 1.05
0
8.316 8.316
7.7 7.7
1.356454 1.356454
1
16.9708 10.9098 6.061

3.696 3.696
1.2936 1.2936
1.0694444444 1.069444
0
1
6.061 6.061
0.4928 0.4928
1.0694444444 1.069444
0
16.3625 12.83333 3.529167

3.391135 3.391135
12.24199735 12.242
0
1
1.Unit Pasang Pintu Type.PJ.1
18.84 m' Aluminium U @ Rp.
14.7 m2 Kaca Tempered 12mm @ Rp.
2 bh Daun Pintu Kaca Tempered 12mm @ Rp.
5.85 m' Gawangan Pintu @ Rp.
2 set Konci Pintu dan Phat piting @ Rp.
2 bh Floor Hing Dorma BTS 84 @ Rp.
2 set Handel Pintu @ Rp.
70 m' Sealant kaca Tempered @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.PJ.7 ( Aluminium )
15.5 m' Kusen Aluminium 4" @ Rp.
7.4 m' Frame jendela @ Rp.
1.68 m2 Daun Pintu Triplek @ Rp.
3.36 m2 Cat Daun Pintu DUCO @ Rp.
1 bh Konci Pintu ( Setara Dekson ) @ Rp.
3 bh Engsel Pintu @ Rp.
4 bh Engsel Jendela @ Rp.
2 bh Grendel Jendela @ Rp.
3.35 m2 Kaca 5 mm @ Rp.
19 m' Sealant kusen @ Rp.
32.8 m' Sealant kaca @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.PJ.8 ( Aluminium )

3.7 m' Frame jendela @ Rp.
2 bh Engsel Jendela @ Rp.
1 bh Grendel Jendela @ Rp.
1.97 m2 Kaca 5 mm @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.PB.1 ( Aluminium )

0.75 m2 Kaca 5 mm @ Rp.
16.4 m' Sealant kusen @ Rp.
9 m' Sealant kaca @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.PB.2 ( Besi )
3.1175 m2 Kusen Pintu Type PB2 @ Rp.
0.375 m2 Jalusi Plat Besi @ Rp.
6.61 m2 Cat Besi @ Rp.
1 bh Upah Pasang @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.P.1 & P1' ( Besi ) 2.15 x 1.10 m

2.365 m2 Kusen Pintu Type P1' @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.P.2 ( Aluminium )
0.63 m2 Kaca 5 mm @ Rp.
Sub total :
Jasa.
Total Harga
0.63 m2 Kaca 5 mm @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.P.4 & P4' ( Aluminium )
0.56 m2 Kaca 5 mm @ Rp.
Sub total :
Jasa.
Total Harga
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.PS ( Pintu Shaft)
5 m' Kusen Aluminium 4" @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Pintu Type.P.6 ( Besi ) 2.15 x 1.70 m
3.655 m2 Kusen Pintu Type P6 @ Rp.
7.31 m2 Cat Besi @ Rp.
Sub total :
Jasa.
Total Harga
Sub total :
Jasa.
Total Harga
1.Unit Pasang Kusen BV.2 & BV.2'
0.77 m2 Kaca 5 mm @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Kusen BV.3

2.13 m2 Kaca 5 mm @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Kusen BV5

1.08 m2 Kaca 5 mm @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Kusen BV6

0.56 m2 Kaca 5 mm @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Kusen Jendela Type.J.1 ( Uk.4.625 x 3.5 m)
16.25 m' Canal U @ Rp.
60.5 m' Sealant kaca Tempered @ Rp.
Sub total :
Jasa.
Total Harga
1.Unit Pasang Kusen Jendela Type.J.5 (Uk.13.3 x 3.55 m)
m' Aluminium U @ Rp.
6 ps Engsel jendela @ Rp.
6 bh Grendel jendel @ Rp.
m' Sealant kaca Tempered @ Rp.
Sub total :
Jasa.
Total Harga
Sub total :
Jasa.
Total Harga
Sub total :
Jasa.
Total Harga
45,000 = Rp 847,800
850,000 = Rp 12,495,000
2,500,000 = Rp 5,000,000
685,000 = Rp 4,007,250
2,150,000 = Rp 4,300,000
1,350,000 = Rp 2,700,000
650,000 = Rp 1,300,000
16,500 = Rp 1,155,000
Sub total : = Rp 31,805,050
= Rp 3,180,505
Total Harga = Rp 34,985,555 34985555 1
132,500 = Rp 2,053,750
105,000 = Rp 777,000
750,000 = Rp 1,260,000
160,000 = Rp 537,600
475,000 = Rp 475,000
48,750 = Rp 146,250
48,500 = Rp 194,000
33,500 = Rp 67,000
125,000 = Rp 418,750
7,500 = Rp 142,500
6,500 = Rp 213,200
Sub total : = Rp 6,285,050
= Rp 628,505
Total Harga = Rp 6,913,555 6913555 1
132,500 = Rp 1,517,125
105,000 = Rp 388,500
750,000 = Rp 1,260,000
160,000 = Rp 537,600
475,000 = Rp 475,000
48,750 = Rp 146,250
48,500 = Rp 97,000
33,500 = Rp 33,500
125,000 = Rp 246,250
7,500 = Rp 120,000
6,500 = Rp 127,400
Sub total : = Rp 4,948,625
= Rp 494,863
Total Harga = Rp 5,443,488 5443488 1
132,500 = Rp 1,219,000
750,000 = Rp 1,290,000
160,000 = Rp 550,400
475,000 = Rp 475,000
48,750 = Rp 146,250
125,000 = Rp 93,750
7,500 = Rp 123,000
6,500 = Rp 58,500
Sub total : = Rp 3,955,900
= Rp 395,590
Total Harga = Rp 4,351,490 4351490 1
1,650,000 = Rp 5,143,875
1,600,000 = Rp 600,000
39,500 = Rp 261,095
250,000 = Rp 250,000
Sub total : = Rp 6,254,970
= Rp 625,497
Total Harga = Rp 6,880,467 6880467 1
1,650,000 = Rp 3,902,250
160,000 = Rp 756,800
225,000 = Rp 225,000
Sub total : = Rp 4,884,050
= Rp 488,405
Total Harga = Rp 5,372,455 5372455 1
132,500 = Rp 980,500
750,000 = Rp 1,417,500
160,000 = Rp 604,800
475,000 = Rp 475,000
48,750 = Rp 146,250
125,000 = Rp 78,750
7,500 = Rp 97,500
6,500 = Rp 41,600
Sub total : = Rp 3,841,900
= Rp 384,190
Total Harga = Rp 4,226,090 4226090 1
132,500 = Rp 980,500
750,000 = Rp 1,417,500
160,000 = Rp 604,800
475,000 = Rp 475,000
48,750 = Rp 146,250
125,000 = Rp 78,750
7,500 = Rp 97,500
6,500 = Rp 41,600
Sub total : = Rp 3,841,900
= Rp 384,190
Total Harga = Rp 4,226,090 4226090 1
132,500 = Rp 954,000
750,000 = Rp 1,260,000
160,000 = Rp 537,600
475,000 = Rp 475,000
48,750 = Rp 146,250
125,000 = Rp 70,000
7,500 = Rp 96,000
6,500 = Rp 39,000
Sub total : = Rp 3,577,850
= Rp 357,785
Total Harga = Rp 3,935,635 3935635 1
132,500 = Rp 675,750
750,000 = Rp 1,290,000
160,000 = Rp 550,400
475,000 = Rp 475,000
48,750 = Rp 146,250
7,500 = Rp 76,500
Sub total : = Rp 3,213,900
= Rp 321,390
Total Harga = Rp 3,535,290 3535290 1
132,500 = Rp 662,500
750,000 = Rp 1,380,000
160,000 = Rp 588,800
475,000 = Rp 475,000
48,750 = Rp 146,250
7,500 = Rp 78,000
Sub total : = Rp 3,330,550
= Rp 333,055
Total Harga = Rp 3,663,605 3663605 1
1,650,000 = Rp 6,030,750
39,500 = Rp 288,745
325,000 = Rp 325,000
Sub total : = Rp 6,644,495
= Rp 664,450
Total Harga = Rp 7,308,945 7308945 1
132,500 = Rp 795,000
750,000 = Rp 2,737,500
160,000 = Rp 1,168,000
475,000 = Rp 475,000
48,750 = Rp 292,500
7,500 = Rp 90,000
Sub total : = Rp 5,558,000
= Rp 555,800
Total Harga = Rp 6,113,800 6113800 1
132,500 = Rp 609,500
125,000 = Rp 96,250
7,500 = Rp 61,500
6,500 = Rp 66,300
Sub total : = Rp 833,550
= Rp 83,355
Total Harga = Rp 916,905 568400 0.619912
132,500 = Rp 1,272,000
125,000 = Rp 266,250
7,500 = Rp 112,500
6,500 = Rp 152,100
Sub total : = Rp 1,802,850
= Rp 180,285
Total Harga = Rp 1,983,135 1983135 1
132,500 = Rp 689,000
125,000 = Rp 135,000
7,500 = Rp 67,500
6,500 = Rp 76,700
= Rp 96,820
Total Harga = Rp 1,065,020 1065020 1
132,500 = Rp 397,500
125,000 = Rp 70,000
7,500 = Rp 45,000
6,500 = Rp 39,000
= Rp 55,150
Total Harga = Rp 606,650 606650 1
45,000 = Rp 731,250
850,000 = Rp 13,753,000
16,500 = Rp 998,250
Sub total : = Rp 15,482,500
= Rp 1,548,250
Total Harga = Rp 17,030,750 17030750 1
45,000 = Rp 0
850,000 = Rp 40,132,750
110,000 = Rp 660,000
33,500 = Rp 201,000
16,500 = Rp 0
Sub total : = Rp 40,993,750
= Rp 4,099,375
Total Harga = Rp 45,093,125 40878950
45,000 = Rp 0
850,000 = Rp 40,132,750
110,000 = Rp 660,000
33,500 = Rp 201,000
16,500 = Rp 0
Sub total : = Rp 40,993,750
= Rp 4,099,375
Total Harga = Rp 45,093,125
45,000 = Rp 0
850,000 = Rp 40,132,750
110,000 = Rp 660,000
33,500 = Rp 201,000
16,500 = Rp 0
Sub total : = Rp 40,993,750
= Rp 4,099,375
Total Harga = Rp 45,093,125
Harga Harga Harga Jumlah

Kode Item Satua Sat Koef Satuan Bahan Upah Harga
Rp. Rp. Rp. Rp.
1 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 2 M'

Tukang Galorg 0.526 60000 0 31560 31560
Mandor org 0.052 75000 3900 3900
Alat Bantu ls 1 25000 25000 25000
Total… ……… Rp. 60460 60460
Keuntun ……… Rp. 0 0 6046 6046
Total H ……… Rp. 66506 66506
Dibulatkan 66506
2 1 M3 PEK. BUANGAN TANAH KELUAR LOKASI

Sewa BekuJam 0.025 312500 7812.5 7812.5
Sewa DumpJam 0.025 62500 1562.5 1562.5
Alat Bantu ls 1 45000 45000 45000
Total… ……… Rp. 54375 54375
Keuntun ……… Rp. 0 0 5437.5 5437.5
Total H ……… Rp. 59812.5 59812.5
Dibulatkan 59812
3 1 M3 URUGAN TANAH KEMBALI

Tukang Galorg 0.192 40000 7680 7680
Mandor org 0.019 75000 1425 1425
Alat Bantu ls 1 1000 1000 1000
Total… ………….. Rp. 7680 2425 10105
Keuntu ………….. Rp. 0 768 242.5 1010.5
Total H ………….. Rp. 8448 2667.5 11115.5
Dibulatkan 11115
4 1 M3 PEMADATAN TANAH SETIAP 20 CM

Tanah Urug m3 1.3 15000 19500 19500
Tukang Galorg 0.5 40000 20000 20000
Mandor org 0.05 75000 3750 3750
Alat Bantu lot 0.125 1000 125 125
Total… ………….. Rp. 19500 23875 43375
Keuntu ………….. Rp. 0 0 2387.5 4337.5
Total H ………….. Rp. 19500 26262.5 47712.5
Dibulatkan 47712
5 1 M3 URUGAN PASIR URUG

Pasir Urug m3 1.2 135000 162000 162000
Pekerja org 0.15 312500 46875 46875
Mandor org 0.01 75000 750 750
Total… ………….. Rp. 162000 47625 209625
Keuntu ………….. Rp. 0 16200 4762.5 20962.5
Total H ………….. Rp. 178200 52387.5 230587.5
Dibulatkan 230587
6 1 M2 PAGAR PENGAMAN PROYEK

Seng gelomlbr 1.43 22500 32175 32175
Kayu Born m3 0.036 2500000 90000 90000
Paku 5-7 kg 0.2 12500 2500 2500
Ongkos pa ls 1 17500 17500 17500
Total… ………….. Rp. 92500 17500 142175
Keuntu ………….. Rp. 0 9250 1750 14217.5
Total H ………….. Rp. 101750 19250 156392.5
Dibulatkan 156392
1 M2 PAGAR PENGAM 2 X 156392 312784
7 1 M2 DIREKSI KEET
Seng gelomlbr 1.1 22500 24750 24750
Kayu Born m3 0.1 2500000 250000 250000
Paku 5-7 kg 0.25 12500 3125 3125
Tripleks 3 lbr 0.5 60000 30000 30000
PC zak 0.1 56500 5650 5650
Pasir pasa m3 0.25 160000 40000 40000
Bata mera bh 70 600 42000 42000
Peralatan ls 1 5000 5000 5000
Ongkos pa ls 1 25000 25000 25000
Total… ………….. Rp. 375775 25000 425525
Keuntu ………….. Rp. 0 4700 2500 42552.5
Total H ………….. Rp. 380475 27500 468077.5
Dibulatkan 468077
8 1 M3 PEK. GALIAN TANAH BIASA PAKAI ALAT BERAT

Sewa BekuJam 0.025 312500 7812.5 7812.5
Operator Jam 0.025 18750 468.75 468.75
Alat Bantu ls 1 22500 22500 22500
Total… ……… Rp. 30781.25 30781.25
Keuntun ……… Rp. 0 0 3078.125 3078.125
Total H ……… Rp. 33859.38 33859.38
Dibulatkan 33859
9 1 M3 LANTAI KERJA 1 PC : 3 PS : 5 KRL

PC zak 3.956 56500 223514 223514
Pasir Beto m3 0.55 220000 121000 121000
Split Pecahm3 0.93 220000 204600 204600
Peralatan ls 0.075 15000 1125 1125
Pekerja org 1.3 35000 45500 45500
Tk. Batu S org 0.2 50000 10000 10000
Kepala Tukorg 0.05 65000 3250 3250
Mandor org 0.01 75000 750 750
Total… ………….. Rp. 550239 59500 609739
Keuntu ………….. Rp. 0 0 5950 60973.9
Total H ………….. Rp. 550239 65450 670712.9
Dibulatkan 670712
10 1 M3 COR BETON SITE MIX K-225

PC zak 7.896 56500 446124 446124
Split Pecahm3 0.81 200000 162000 162000
Pasir Beto m3 0.49 200000 98000 98000
Peralatan ls 0.07 15000 1050 1050
Pekerja org 1.5 35000 52500 52500
Tk. Batu S org 0.5 50000 25000 25000
Kp. Tukangorg 0.05 65000 3250 3250
Mandor org 0.01 75000 750 750
Total… ……………Rp. 707174 81500 788674
Keuntun ……………Rp. 0 0 8150 78867.4
Total H ………….. Rp. 707174 89650 867541.4
Dibulatkan 867541
11 1 M3 COR BETON SITE MIX K-300

PC zak 8.696 56500 491324 491324
Split Peca m3 0.81 200000 162000 162000
Pasir Beto m3 0.49 200000 98000 98000
Peralatan ls 0.07 15000 1050 1050
Pekerja org 1.5 35000 52500 52500
Tk. Batu org 0.5 50000 25000 25000
Kep. Tuka org 0.05 65000 3250 3250
Mandor org 0.01 75000 750 750
Total… ……………Rp. 752374 81500 833874
Keuntun ……………Rp. 0 0 8150 83387.4
Total H ………….. Rp. 752374 89650 917261.4
Dibulatkan 917261
12 1 M3 COR BETON READY MIX K

Beton Ream3 1 625000 625000 625000
Alat Bant ls 1 15000 15000 15000
Pekerja org 2.5 35000 87500 87500
Tk. Batu org 0.25 50000 12500 12500
Kep. Tuka org 0.1 65000 6500 6500
Mandor org 0.01 75000 750 750
Total… ……………Rp. 640000 107250 747250
Keuntun ……………Rp. 0 0 10725 74725
Total H ………….. Rp. 640000 117975 821975
Dibulatkan 821975
13 1 M3 COR BETON READY MIX K

Beton Ream3 1 690000 690000 690000
Alat Bant ls 1 30000 30000 30000
Pekerja org 2.5 35000 87500 87500
Tk. Batu org 0.25 50000 12500 12500
Kep. Tuka org 0.1 65000 6500 6500
Mandor org 0.01 75000 750 750
Total… ……………Rp. 720000 107250 827250
Keuntun ……………Rp. 0 0 10725 82725
Total H ………….. Rp. 720000 117975 909975
Dibulatkan 909975
14 1 KG BESI BETON TERPASANG U. 24

Besi Beton kg 1.05 8000 8400 8400
Kawat Bet kg 0.01 14500 145 145
Peralatan, ls 0.02 1000 20 20
Tk. Besi B org 0.025 50000 1250 1250
Tk. Besi B org 0.015 60000 900 900
Kep. Tukanorg 0.01 65000 650 650
Mandor org 0.005 75000 375 375
Total… ………….. Rp. 8565 3175 11740
Keuntun ……………Rp. 0 0 317.5 1174
Total H ………….. Rp. 8565 3492.5 12914
Dibulatkan 12914
15 1 KG BESI BETON TERPASANG U. 39

Besi Beton kg 1.05 8000 8400 8400
Kawat Bet kg 0.01 14500 145 145
Peralatan, ls 0.02 1000 20 20
Tk. Besi B org 0.036 50000 1800 1800
Tk. Besi B org 0.016 60000 960 960
Kep. Besi org 0.011 65000 715 715
Mandor org 0.005 75000 375 375
Total… ………….. Rp. 8565 3850 12415
Keuntun ……………Rp. 0 0 385 1241.5
Total H ………….. Rp. 8565 4235 13656.5
Dibulatkan 13656
16 1 M2 WIREMESH U. 50
Wiremesh m2 1.01 32500 32825 32825
Kawat Bet kg 0.1 14500 1450 1450
Pekerja org 0.1 35000 3500 3500
Tk. Besi B org 0.075 50000 3750 3750
Mandor org 0.01 75000 750 750
Total… ………….. Rp. 34275 8000 42275
Keuntun ……………Rp. 0 0 800 4227.5
Total H ………….. Rp. 34275 8800 46502.5
Dibulatkan 46502
17 1 M2 BEKISTING DENGAN PAPAN

Papan Terem3 0.024 1650000 39600 39600
Kaso 5/7 Bom3 0.017 2500000 42500 42500
Paku kg 0.4 12500 5000 5000
Pekerja org 0.12 35000 4200 4200
Tk. Kayu S org 0.15 50000 7500 7500
Kp. Tukan org 0.15 65000 9750 9750
Mandor org 0.05 75000 3750 3750
Tk. Kayu 1 org 0.12 50000 6000 6000
Total… ………….. Rp. 87100 31200 118300
Keuntun ………….. Rp. 0 0 3120 11830
Total H ………….. Rp. 87100 34320 130130
Dibulatkan 130130
18 1 M2 BEKISTING MULTIPLEK 9 MM
Multiplek 9 m2 0.347 120000 41640 41640
Kaso 5/7 Bom3 0.017 2500000 42500 42500
Paku kg 0.4 12500 5000 5000
Pekerja org 0.12 35000 4200 4200
Kp. Tukan org 0.15 65000 9750 9750
Mandor org 0.05 75000 3750 3750
Tk. Kayu 1 org 0.12 50000 6000 6000
Total… ………….. Rp. 89140 23700 112840
Keuntun ………….. Rp. 0 0 2370 11284
Total H ………….. Rp. 89140 26070 124124
Dibulatkan 124124
19 1 M2 PAS. STOOT WERK

Kayu Stoot bt 9 34722.22 156250 78125
Papan Terem3 0.016 1650000 13200 6600
Paku kg 0.5 12500 6250 6250
Pekerja org 0.15 35000 5250 5250
Tk. Kayu S org 0.2 60000 12000 12000
Kp. Tukan org 0.2 65000 13000 13000
Mandor org 0.017 75000 1275 1275
Total… ………….. Rp. 175700 31525 122500
Keuntun ………….. Rp. 0 0 3152.5 12250
Total H ………….. Rp. 175700 34677.5 134750
Dibulatkan 0
20 1 M2 BEKISTING BONDEKS
Bondek m2 1.01 85000 85850 85850
Kawat las kg 0.1 15000 1500 1500
Pekerja org 0.05 35000 1750 1750
Tk. Besi B org 0.09 60000 5400 5400
Mandor org 0.01 75000 750 750
Total… ………….. Rp. 87350 7900 95250
Keuntun ………….. Rp. 0 0 790 9525
Total H ………….. Rp. 87350 8690 104775
Dibulatkan 104775
21 1 M2 BEKISTING BATA
Bata mera bh 70 600 42000 42000
PC kg 0.2074 56500 11718.1 11718.1
Pasir pasa org 0.058 160000 9280 9280
Pekerja org 0.3218 35000 11263 11263
Tk. Batu org 0.1805 50000 9025 9025
Kep. Tuka org 0.0158 65000 1027 1027
Mandor org 0.0083 75000 622.5 622.5
Total… ………….. Rp. 62998.1 21937.5 84935.6
Keuntun ………….. Rp. 0 0 2193.75 8493.56
Total H ………….. Rp. 62998.1 24131.25 93429.16
Dibulatkan 93429
0.1
0.1
0.1
0.1
0.1
0.1
0.1
4000
0.1
2916.667
0.1
0.1
726624
0.1
0.1
0.1
0.1
0.1
9300
0.1
0.1
0.1
0.1
0.1
7857.143
0.1
DAFTAR HARGA SATUAN UPAH DAN BAHAN
Hal. 1
No. JENIS HARGA SATUAN KETERANGAN
1 2 3 4 5
I. UPAH
1 PEKERJA Rp. 40000 1 orang/hari
2 TUKANG BATU Rp. 55000 1 orang/hari
3 KEPALA TUKANG BATU Rp. 60000 1 orang/hari
4 TUKANG KAYU Rp. 55000 1 orang/hari
5 KEPALA TUKANG KAYU Rp. 60000 1 orang/hari
6 TUKANG CAT/PLITUR Rp. 55000 1 orang/hari
7 KEPALA TUKANG CAT/PLITUR Rp. 60000 1 orang/hari
8 TUKANG BESI BETON Rp. 55000 1 orang/hari
9 KEPALA TUKANG BESI BETON Rp. 60000 1 orang/hari
10 TUKANG BESI PROFIL Rp. 55000 1 orang/hari
11 KEPALA TUKANG BESI PROFIL Rp. 60000 1 orang/hari
12 PEMBANTU OPERATOR Rp. 45000 1 orang/hari
13 OPERATOR TERLATIH Rp. 70000 1 orang/hari
14 SUPIR TERAMPIL Rp. 70000 1 orang/hari
15 PEMBANTU SUPIR Rp. 45000 1 orang/hari
16 MANDOR Rp. 70000 1 orang/hari
II. BAHAN
A. BAHAN AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADINYA
1 PASIR URUG Rp. 80000 m3
2 PASIR PASANG Rp. 140000 m3
3 PASIR BETON Rp. 160000 m3
4 BATU PECAH 1-2 CM Rp. 170000 m3
5 BATU PECAH MESIN 2/3 Rp. 160000 m3
6 BATU PECAH MESIN 3/5 Rp. 150000 m3
9 BATU BELAH UNTUK PONDASI Rp. 125000 m3
10 BATU KALI Rp. 105000 m3
11 BATU ANDESIT Rp. 140000 m2
12 BATU TEMPEL HITAM Rp. 130000 m2
13 BATA MERAH BAKAR KEAS I Rp. 500 bh
14 BATA MERAH BAKAR KELAS II Rp. 425 bh
15 BATA CONBLOCK 40x20x10 CMRp. 3000 bh
16 BATA RINGAN HEBEL T. 10 CM Rp. 1000000 m3
17 PM 100-THIN BED MORTAR (U Rp. 2250 kg
18 PM 200-RENDER MORTAR (BAHRp. 1175 kg
19 PM 310-ACIAN PRIME MORTAR Rp. 1750 kg
20 SEMEN PC (TIGA RODA - 50 KGRp. 55000 zak
21 SEMEN WARNA (DUA GUNUNGRp. 4000 kg
22 SEMEN WARNA (MITZUBISHI) Rp. 5000 kg
23 BETON READY MIX K-175 Rp. 675000 m3
B. BAHAN FINISHING : LABURAN, PENGISI DAN ALATNYA
26 ALKALI (CAT DASAR ICI) Rp. 47500 ltr
27 PLAMIR TEMBOK (SANLEX) Rp. 11700 kg
28 CAT TEMBOK (VINILEX) Rp. 14000 kg
29 CAT TEMBOK (ICI) Rp. 30000 kg
30 ROL CAT TEMBOK Rp. 32000 bh
31 KAPE TEMBOK Rp. 9600 bh
32 KAPE KAYU Rp. 8500 bh
33 ML 131 CLEAR DANAGLOS Rp. 40000 kg
34 KWAS 3" Rp. 12500 bh
35 KWAS 4" Rp. 15000 bh
36 OKER (MATAHARI) Rp. 17100 kg
37 OYAN Rp. 4000 bks
38 OTEM (PEWARNA PLITUR) Rp. 6000 bks
39 SPIRTUS Rp. 6900 ltr
Hal. 2
1 2 3 4 5
40 SODA API Rp. 2500 bks

41 BAHAN PLITUR KRIPIK (SIRLAK Rp. 75000 kg
42 DEMPUL LILIN Rp. 17500 kg
43 DEMPUL PLITUR Rp. 17500 kg
44 DEMPUL HALUS.IMPRA (WOODRp. 35000 kg
45 TERPENTIN Rp. 4500 ltr
46 TINNER B Rp. 24000 ltr
47 KUMPON Rp. 42700 kg
48 MELAMIN SENDING SILLER MSS Rp. 45000 kg
49 AMPELAS DUCO Rp. 400 lbr
50 VERNIS (COPAL) Rp. 15000 ltr
51 PLITUR JADI (KEMUDI) Rp. 17500 ltr
52 DEMPUL KAYU Rp. 47000 kg
53 MENI KAYU/BESI (GENTONG) Rp. 19200 kg
54 CAT KAYU (AVIAN) Rp. 50000 kg
55 CAT KAYU (DECOLUX) Rp. 58000 kg
56 CAT BESI (AVIAN) Rp. 41000 kg
57 CAT BESI (DECOLUX) Rp. 44700 kg
58 FLINGCOAT (GENTONG) Rp. 10000 ltr
59 MINYAK BAKAR SOLAR Rp. 4500 ltr
60 MINYAK BAKAR PREMIUM Rp. 4500 ltr
61 MINYAK TANAH Rp. 3000 ltr
62 MINYAK PELUMAS Rp. 28000 ltr
63 INJUK Rp. 10000 kg
64 WATER PROOFING (NO DROP) Rp. 40000 kg
65 WATER PROOFING (AQUA PRORp. 44000 kg
C. BAHAN KAYU BERIKUT BAHAN JADINYA
66 KAYU LOKAL/RAWA (ALBASIAHRp. 1200000 m3
67 KAYU BALOK MARANTI Rp. 2750000 m3
68 KAYU PAPAN MARANTI Rp. 2900000 m3
69 KAYU BALOK MAHONI Rp. 2750000 m3
70 KAYU PAPAN MAHONI Rp. 2900000 m3
71 KAYU TERENTANG Rp. 1550000 m3
72 KAYU BALOK BORNEO SUPER Rp. 3500000 m3
73 KAYU PAPAN BORNEO SUPER Rp. 3800000 m3
74 KAYU BALOK KAMPER BANJARRp. 5200000 m3
75 KAYU PAPAN KAMPER BANJARRp. 5600000 m3
76 KAYU BALOK KAMPER OVEN Rp. 7200000 m3
77 KAYU PAPAN KAMPER OVEN Rp. 7600000 m3
78 KAYU DOLKEN 5 - 7 CM Rp. 17500 btg
79 KAYU DOLKEN 8 - 10 CM Rp. 30000 btg
80 KUSEN KAYU KAMPER FINISH Rp. 95000 m'
81 PLINT MULTIPLEKS LAPIS MEGA Rp. 22500 m'
82 LIST MULTIPLEKS LAPIS MEGAT Rp. 15000 m'
83 LIST MULTIPLEKS LAPIS MEGAT Rp. 30000 m'
84 LIST KAYU KAMPER DIPROFIL FRp. 10000 m'
85 WALLPAPER TERPASANG Rp. 45000 m2
D. BAHAN KAYU LAPIS
86 TRIPLEK 3 MM (120 x 240 CM) Rp. 62100 lbr
88 TRIPLEK 4 MM (UKURAN PINTURp. 64000 lbr
91 MULTIPLEK 9 MM (120 x 240 CMRp. 146000 lbr
92 MEGATEAK 4 MM (120 x 240 CMRp. 121000 lbr
93 MEGATEAK 4 MM (UKURAN PINRp. 98000 lbr
94 MELAMIN 4 MM (120 x 240 CM) Rp. 110000 lbr
95 FORMICA (UKURAN PINTU) Rp. 90000 lbr
Hal. 3
1 2 3 4 5
E. BAHAN PENUTUP RANGKA PLAFOND

96 BAHAN PLAFON GRC PLAT 4 MRp. 60000 lbr
97 GYFSUM 120x240 CM, EX DN Rp. 70000 lbr
98 GYPTILE JAYABOARD 120x60 CM Rp. 30000 lbr
99 LIST GIFSUM MOTIF LURUS/MINRp. 12000 m' 2m'/btg
100 DROP CEILING MOTIF SINGLE Rp. 35000 m' 2m'/btg
F. BAHAN LANTAI DAN PELAPIS DINDING
101 KERAMIK 20/20 KW 1 ANTI SLIPRp. 55000 m2
102 KERAMIK 25/25 KW 1 ANTI SLIPRp. 60000 m2
103 KERAMIK 33/25 KW 1 WARNA ( Rp. 70000 m2
104 KERAMIK 40/40 KW 1 WARNA ( Rp. 65000 m2
105 GRANITE TILE 60/60 (D-EUROG Rp. 110000 m2
106 LIST / BORDER KERAMIK 8/25 Rp. 7500 bh
G. BAHAN SALURAN AIR KOTOR/BERSIH
107 GRAVEL U 20 CM Rp. 45000 bh
108 GRAVEL U 30 CM Rp. 60000 bh
109 U-DITCH STANDAR TYPE U-404Rp. 230000 m'
110 COVER UDITCH TYPE Uditch W Rp. 85000 bh
111 PIPA PVC Ø 1/2" AW (Wavin) Rp. 8500 m'
112 PIPA PVC Ø 3/4" AW (Wavin) Rp. 10000 m'
113 PIPA PVC Ø 1" AW (Wavin) Rp. 12000 m'
114 PIPA PVC Ø 1 1/4" AW (Wavin) Rp. 14000 m'
121 LEM PARALON Rp. 6000 tube
122 LEM PUTIH (FOX) Rp. 20000 kg
123 LEM KUNING (AICA/AIBON) Rp. 25000 kg
G. BAHAN LOGAM DAN BAHAN JADINYA
124 BESI BETON U 24 (RATA-RATA)Rp. 8750 kg
125 BESI BETON U 39/U 32 (RATA- Rp. 8800 kg
126 BESI STRIP Rp. 9200 kg
127 BESI SIKU EX DN Rp. 9200 kg
128 BESI PROFIL DN SII Rp. 9750 kg
129 TREKSTANG BESI DIA. 12 MM Rp. 20000 bh
130 BESI BATANG TARIK DIA. 16 M Rp. 90000 set
131 BESI IKATAN ANGIN BESI DIA. Rp. 75000 set
132 WIREMESH M6 Rp. 33600 m2
135 FLOOR DECK Rp. 115000 m2
136 RANGKA PIPA HOLLOW 20x40 Rp. 6000 m'
137 RANGKA PIPA HOLLOW 40x40 Rp. 8000 m'
138 RANGKA METAL PURING UTAMRp. 7000 m'
139 RANGKA METAL PURING PEMBRp. 5000 m'
140 KAWAT LAS LISTRIK Rp. 15000 kg
141 KAWAT LAS KARBIT Rp. 17800 kg
Hal. 4
1 2 3 4 5
142 KAWAT BETON Rp. 17700 kg

143 KUSEN ALUMINIUM 1 1/2 X 3" Rp. 95000 m'
146 KARET KACA + GASKET Rp. 3000 m'
147 SILIKON Rp. 8000 m'
148 PRIME PINTU ALUMINIUM Rp. 85000 m'
149 PRIME JENDELA ALUMINIUM Rp. 75000 m'
150 PRIME JENDELA ALUMINIUM Rp. 85000 m'
H. BAHAN KACA
151 KACA POLOS 5 MM Rp. 75000 m2
153 KACA RAYBAND 5 MM Rp. 85000 m2
154 KACA RAYBAND 8 MM Rp. 240000 m2
156 KACA TEMPERED 12 MM Rp. 525000 m2
I. BAHAN PAKU DAN MUR BOUT
155 PAKU 1 - 3 Cm Rp. 18000 kg
156 PAKU 5 - 7 Cm Rp. 15000 kg
157 SKRUP GYPSUM Rp. 300 bh
158 BAUD DAN MUR Ø 12 MM Rp. 5000 bh
159 BAUD DAN MUR Ø 19 MM Rp. 7500 bh
160 BAUD ANGKUR Ø 22 MM Rp. 10000 bh
161 BAUD ANGKUR Ø 25 MM Rp. 12500 bh
J. BAHAN PERPIPAAN
162 CLOSET DUDUK LENGKAP ASSRp. 1600000 set
163 CLOSET JONGKOK TOTO Rp. 350000 bh
164 WASTAFEL LENGKAP ASSESORRp. 1200000 bh
165 URINOIR MUSLIM LENGKAP ASRp. 1450000 bh
166 SEKAT URINOIR LENGKAP ASSRp. 725000 bh
167 KITCHEN ZINK Rp. 900000 bh
168 TEMPAT SABUN STAINLESS Rp. 150000 bh
169 BAK FIBREGLASS STANDAR Rp. 250000 bh
170 JET WASHER SEK. TOTO Rp. 110000 set
171 HAND SHOWER SEK. TOTO Rp. 250000 set
172 KRAN TEMBOK SEK. TOTO Rp. 170000 set
173 KRAN GANDA SEK. TOTO Rp. 175000 set
174 KRAN BEBEK SEK. TOTO Rp. 275000 set
175 FLOOR DRAIN SEK. TOTO Rp. 150000 bh
176 CLEAN OUT 4" Rp. 160000 bh
177 ROOF DRAIN STAINLESS Rp. 150000 bh
178 KACA CERMIN (DIBOVLE) DI ATRp. 275000 set
K. BAHAN ALAT PENGGANTUNG
179 KUNCI TANAM 2 PUTARAN Rp. 200000 bh
180 KUNCI KM BULAT (ALFA) Rp. 40000 bh
181 ENGSEL PINTU (UNILON) Rp. 15000 bh
182 ENGSEL JENDELA (UNILON) Rp. 12000 bh
183 ENGSEL ANGIN Rp. 30000 bh
184 GRENDEL PINTU KAYU Rp. 30000 bh
185 RAMBUNCIS Rp. 15000 set 1 set 2 bh
186 ENGSEL CASEMENT 16" Rp. 45000 set 1 set 2 bh
187 HANDLE/PEGANGAN PINTU ST Rp. 350000 set
188 KUNCI PINTU ALUMINIUM Rp. 180000 set
189 FLOORHING Rp. 600000 set
190 GRENDEL PINTU ALUMINIUM Rp. 125000 set
Hal. 5
1 2 3 4 5
124 PIPA GSP MEDIUM Ø 1/2 " Rp. 24000 m'

125 PIPA GSP MEDIUM Ø 3/4 " Rp. 32000 m'
126 PIPA GSP MEDIUM Ø 1 " Rp. 40000 m'
127 PIPA GSP MEDIUM Ø 1 1/4 " Rp. 52000 m'
128 PIPA GSP MEDIUM Ø 1 1/2" Rp. 65000 m'
129 PIPA GSP MEDIUM Ø 2" Rp. 80000 m'
130 GATE VALVE Ø 2" Rp. 950000 bh
131 GATE VALVE Ø 1 1/2" Rp. 800000 bh
132 GATE VALVE Ø 1 1/4" Rp. 420000 bh
133 GATE VALVE Ø 1" Rp. 280000 bh
134 CHECK VALVE Ø 2" Rp. 1100000 bh
135 FLEXIBLE JOINT Ø 2" Rp. 320000 bh
136 Y STAINER Ø 2" Rp. 780000 bh
137 Y STAINER Ø 1 1/4" Rp. 290000 bh
138 FLOAT VALVE Ø 1" Rp. 250000 bh
139 FLOAT VALVE Ø 2" Rp. 420000 bh
140 WLC, TERMASUK KABEL KONT Rp. 760000 bh
141 PRESSURE GAUGE Rp. 95000 bh
142 HEADER 3" Rp. 1200000 bh
L. BAHAN ELEKTRIKAL
191 Lampu Baret Persegi TL Bulat 2 Rp. 190000 bh
192 Downlight PLE 14 w (E27) Rp. 115000 bh
193 Lampu Roset PLE 11 W (E27) Rp. 54000 bh
194 Armature 2 x 18 W (RM) Rp. 320000 bh
195 Armature 2 x 36 W (RM 300) AL Rp. 520000 bh
196 Saklar Tunggal 10 A, 1 Phasa Rp. 20000 bh
197 Saklar Ganda 10 A, 1 Phasa Rp. 30000 bh
198 Saklar Hotel Tunggal 10 A, 1 Pha Rp. 22000 bh
199 Saklar Hotel Ganda 10 A, 1 Phas Rp. 40000 bh
200 Saklar Grid 4 Gang 10 A, 1 Phas Rp. 220000 bh
201 Saklar Grid 6 Gang 10 A, 1 Phas Rp. 320000 bh
202 Stop Kontak 16 A, 1 Phasa Rp. 23000 bh
203 Kabel NYY 4Cx10 Sqmm Rp. 67000 m'
205 Kabel NYM 3Cx2,5 Sqmm Rp. 11000 m'
206 Kabel NYA 1 x 4 mm Rp. 4000 m'
207 Kabel NYA 1Cx6 Sqmm Rp. 7200 m'
208 Conduit dia 20 mm (3/4") Rp. 2200 m'
209 Pipa Konduit dia 20 mm2 (3/4") Rp. 2200 m'
210 Kabel Tray 200 x 100 Sqmm Rp. 140000 m'
211 Kabel Tray 300 x 100 Sqmm Rp. 210000 m'
212 Kabel Ladder 300 x 100 Sqmm Rp. 160000 m'
213 Kabel Ladder 200 x 100 Sqmm Rp. 130000 m'
214 Tee 300 x 100 Sqmm Rp. 280000 bh
215 Elbow 300 x 100 Sqmm Rp. 240000 bh
216 Cross 300 x 100 Sqmm Rp. 340000 bh
217 Tee 200 x 100 Sqmm Rp. 240000 bh
218 Elbow 200 x 100 Sqmm Rp. 190000 bh
219 Cross 200 x 100 Sqmm Rp. 280000 bh
220 MCCB 100 A, 3 phasa Rp. 680000 bh
221 MCCB 50 A, 3 phasa Rp. 660000 bh
222 MCB 40 A, 3 phasa Rp. 440000 bh
223 MCB 32 A, 3 phasa Rp. 420000 bh
224 MCB 16 A, 1 phasa Rp. 56000 bh
225 MCB 10 A, 1 phasa Rp. 56000 bh
226 MCB 6 A, 1 phasa Rp. 56000 bh
227 Indicator Lamp Rp. 65000 bh
228 Fuse 4 A Rp. 22000 bh
229 Amper meter Rp. 200000 bh
230 Volt meter Rp. 220000 bh
231 Selector switch Rp. 85000 bh
232 Cosphi meter Rp. 1400000 bh
233 CT 63 / 5A Rp. 80000 bh
234 Box Panel 600 x 500 x 250 Rp. 900000 unit
235 Box Panel 1200 x800 x 400 Rp. 3200000 unit
236 Outlet Telephone Rp. 30000 bh
237 Kabel Stel K - 011 2 x 2 x 0,6 mm Rp. 2700 m'
238 Kabel Stel K - 011 10 x 2 x 0,6 m Rp. 5200 m'
239 TB - T 10 pairs Rp. 620000 unit
240 Photo Electric Smoke Detector Rp. 580000 bh
241 Rate of Rise Heat Detector Rp. 310000 bh
242 Fixed Temperatur Heat Detector Rp. 270000 bh
243 Alarm Bell Rp. 240000 bh
244 Manual Push Button Rp. 340000 bh
245 MCFA 4 Zone Rp. 26800000 unit
246 Anunciator Rp. 8500000 unit
248 Kabel NYA 1Cx16 Sqmm Rp. 16000 m'
249 Kabel NYFGBY 4Cx50 Sqmm Rp. 210000 m'
250 TB - TP 20 pairs Rp. 780000 bh
251 MDF - TP 80 pairs Rp. 1100000 bh
252 PABX 6 / 36 Rp. 45500000 bh
253 Kabel Stel - K 20 x 2 x 0,6 mm2 Rp. 8400 bh
254 Lampu Indicator Rp. 680000 bh
255 Kabel NYM 3 x 2,5 mm Rp. 11000 m'
Hal. 6
1 2 3 4 5
256 Kabel NYA 2 x 1,5 mm Rp. 4000 m'

257 MDF - Fa 40 pairs Rp. 880000 bh
258 Outlet Data Rp. 85000 bh
259 HUB / Switch 24 ports Rp. 640000 bh
260 Pantch Panel HUB / Switch 8 portRp. 490000 bh
261 Rack 8U Rp. 1800000 bh
262 Kabel UTP Cat 6 Rp. 5000 m'
263 Ceiling Speaker 3 w Rp. 65000 bh
264 Volume Kontrol Rp. 125000 bh
265 TB - TS. 10 pairs Rp. 700000 unit
266 Pre Recorder Evaluation Rp. 4050000 unit
267 Compact Dist / MP3 Player Rp. 2948000 unit
268 SM / FM Tuner Rp. 3344000 unit
269 Emergency Microphone Rp. 685520 unit
270 Mixer Pre - Amplifier Rp. 10383648 unit
271 Equalizer Rp. 1679392 unit
272 Power Amplifier 1 x 240 w Rp. 5060000 unit
273 Rack Rp. 8402240 unit
274 MDF - SS 20 Pairs Rp. 950000 unit
275 Kabel NYMHY 3 x 2,5 mm2 Rp. 13900 m'
KETERANGAN
25308.64
? 34479.72
44973.54
95000
3000
8000
85000
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
ANALISA HARGA SATUAN
#REF!
#REF!
KODE ANALISA HARGA JUMLAH

No. URAIAN KOEFISIE SATUAN SATUAN [4 x 6]
(Rp.) (Rp.)
1 2 3 4 5 6 7
A. PEKERJAAN KUSEN ALUMINIUM
106 KC-1 1 M2 PAS. KACA RAYBAND 5 MM
a. Kaca Rayband 5 mm 1.05 M2 85000 89250
b. Pekerja 0.015 Org 40000 600
c. Tukang Kayu 0.15 Org 55000 8250
Jumlah 98100
Dibulatkan 98100
107 KC-2 1 M2 PAS. KACA RAYBAND 8 MM
a. Kaca Rayband 5 mm 1.05 M2 240000 252000
b. Pekerja 0.015 Org 40000 600
Jumlah 260850
Dibulatkan 260850
108 KC-3 1 M2 PAS. KACA POLOS 5 MM
a. Kaca Polos 5 mm 1.05 M2 75000 78750
b. Pekerja 0.015 Org 40000 600
Jumlah 87600
Dibulatkan 87600
a. Kaca Polos 8 mm 1.05 M2 130000 136500
b. Pekerja 0.015 Org 40000 600
Jumlah 145350
Dibulatkan 145350
a. Kaca Polos 10 mm 1.05 M2 145000 152250
b. Pekerja 0.015 Org 40000 600
Jumlah 161100
Dibulatkan 161100
111 KC-5 1 M2 PAS. KACA TEMPERED 12 MM
a. Kaca Tempered 12 mm 1.05 M2 525000 551250
b. Pekerja 0.015 Org 40000 600
Jumlah 560100
Dibulatkan 560100
112 KS-1 1 BH KUSEN PINTU & JENDELA PJ1
a. Kusen Aluminium Atas & Antara 45.7 M' 150000 6855000
b. Kusen Aluminium Bawah 4" 18.05 M' 110000 1985500
c. Kaca Tempered t. 12 mm 71.9775 M2 560100 40314598
d. Over Panel Pivot Patch, Top Pat 6 Set 1500000 9000000
Patch, Bottom Lock, Floor Hing & Hendle Stainless
e. Upah Pasang 0.02 Lot 49155098 983102
Jumlah 59138200
Keuntungan Max. = 10 % x 59138200 5913820
Jumlah 65052020
Dibulatkan 65052019
113 KS-2 1 BH KUSEN PINTU & JENDELA PJ2
b. Kusen Aluminium Bawah 4" 2 M' 110000 220000
d. Over Panel Pivot Patch, Top Pat 2 Set 1500000 3000000
e. Upah Pasang 0.02 Lot 7651534 153030.7
Jumlah 10804565
Keuntungan Max. = 10 % x 10804565 1080456
Jumlah 11885021
Dibulatkan 11885021
114 KS-3 1 BH KUSEN PINTU PD1A
b. Kaca Tempered t. 12 mm 15.12 M2 560100 8468712
c. Over Panel Pivot Patch, Top Pat 6 Set 1500000 9000000
d. Upah Pasang 0.02 Lot 9908712 198174.2
Jumlah 19106886
Keuntungan Max. = 10 % x 19106886 1910689
Jumlah 21017575
Dibulatkan 21017574
115 KS-4 1 BH KUSEN TYPE PD1 (ALUMINIUM)
a. Kusen Aluminium 1 1/2 x 3" War 21.09 M' 95000 2003550
b. Kaca Rayban 5 mm 2.53 M2 98100 248193
c. Karet 10.6 M' 3000 31800
d. Sealant 12 M' 8000 96000
e. Daun Pintu Aluminium 11.6 M' 85000 986000
f. Engsel Pintu 6 Ps 7500 45000
g. Kunci Pintu (Patch lock + cylinder 1 Unit 180000 180000
h. Grendel Pintu Alumunium 2 Ps 125000 250000
I. Tarikan (Handle) Alumunium 2 Ps 350000 700000
j. Upah Pasang 0.1 Lot 4540543 454054.3
Jumlah 4994597
Keuntungan Max. = 10 % x 4994597 499459.7
Jumlah 5494057
Dibulatkan 5494057
116 KS-5 1 BH KUSEN TYPE PD2
b. Sealant 11.2 M' 8000 89600
c. Daun Double Megateak 2.52 M2 506440 1276229
Kayu Kuat Kelas II (Kamper)
d. Engsel Pintu 6 Ps 15000 90000
e. Kunci Pintu 2 Putaran 1 Unit 200000 200000
f. Grendel Pintu kayu 2 Ps 30000 60000
g. Melamic Daun Pintu 5.04 M2 84282 424781.3
h. Upah Pasang 0.1 Lot 2247829 224782.9
Jumlah 2897393
Keuntungan Max. = 10 % x 2897393 289739.3
Jumlah 3187132
Dibulatkan 3187132
117 KS-6 1 BH KUSEN TYPE P1
b. Sealant 10.4 M' 8000 83200
c. Daun Double Megateak 1.68 M2 506440 850819.2
e. Kunci Pintu 2 Putaran 1 Unit 200000 200000
f. Melamic Daun Pintu 3.36 M2 84282 283187.5
g. Upah Pasang 0.1 Lot 1956207 195620.7
Jumlah 2151827
Keuntungan Max. = 10 % x 2151827 215182.7
Jumlah 2367010
Dibulatkan 2367010
b. Sealant 10.2 M' 8000 81600
c. Daun Megateak + Formica 1.47 M2 573034 842360
e. Kunci Pintu KM Bulat 1 Unit 40000 40000
g. Upah Pasang 0.05 Lot 1617355 80867.73
Jumlah 1698222
Keuntungan Max. = 10 % x 1698222 169822.2
Jumlah 1868044
Dibulatkan 1868044
b. Sealant 10.2 M' 8000 81600
g. Upah Pasang 0.05 Lot 1442339 72116.93
Jumlah 1514456
Keuntungan Max. = 10 % x 1514456 151445.6
Jumlah 1665901
Dibulatkan 1665901
120 KS-9 1 BH KUSEN TYPE PB1
a. Kusen Plat Besi Tekuk t. 2mm 1 Unit 750000 750000
c. Daun Pintu Plat Besi Tekuk t. 2 1 Unit 1500000 1500000
d. Engsel Pintu Besi 3 Ps 25000 75000
e. Kunci Tanam 1 Unit 200000 200000
f. Pengecatan dengan Cat Besi 4.4 M2 60000 264000
g. Upah Pasang 0.05 Lot 2789000 139450
Jumlah 2928450
Keuntungan Max. = 10 % x 2928450 292845
Jumlah 3221295
Dibulatkan 3221295
121 KS-10 1 BH KUSEN TYPE PS1
b. Sealant 9.4 M' 8000 75200
g. Upah Pasang 0.05 Lot 1236938 61846.89
Jumlah 1298785
Keuntungan Max. = 10 % x 1298785 129878.5
Jumlah 1428663
Dibulatkan 1428663
122 KS-11 1 BH KUSEN TYPE PS2
b. Sealant 7.8 M' 8000 62400
c. Daun Double Megateak 0.62 M2 260850 161727
g. Upah Pasang 0.05 Lot 929136.7 46456.83
Jumlah 975593.5
Keuntungan Max. = 10 % x 975593.5 97559.35
Jumlah 1073153
Dibulatkan 1073152
123 KS-12 1 BH KUSEN JENDELA J1
d. Upah Pasang 0.02 Lot 21983754 439675.1
Jumlah 22423429
Keuntungan Max. = 10 % x 22423429 2242343
Jumlah 24665772
Dibulatkan 24665771
124 KS-13 1 BH KUSEN JENDELA J1A
d. Upah Pasang 0.02 Lot 20574539 411490.8
Jumlah 20986030
Keuntungan Max. = 10 % x 20986030 2098603
Jumlah 23084633
Dibulatkan 23084632
b. Kaca Polos 5 mm 5.3 M2 87600 464280
c. Karet 23.9 M' 3000 71700
d. Sealant 19.8 M' 8000 158400
e. Daun Jendela Aluminium 16.2 M' 75000 1215000
f. Engsel Casemet 16" 4 Ps 45000 180000
g. Rambuncis 4 Bh 15000 60000
h. Upah Pasang 0.05 Lot 4819380 240969
Jumlah 5060349
Keuntungan Max. = 10 % x 5060349 506034.9
Jumlah 5566384
Dibulatkan 5566383
b. Kaca Polos 5 mm 2.4 M2 87600 210240
c. Karet 10.9 M' 3000 32700
d. Sealant 13.6 M' 8000 108800
h. Upah Pasang 0.05 Lot 2391740 119587
Jumlah 2511327
Keuntungan Max. = 10 % x 2511327 251132.7
Jumlah 2762460
Dibulatkan 2762459
b. Kaca Polos 5 mm 7.6 M2 87600 665760
c. Karet 33 M' 3000 99000
d. Sealant 23.6 M' 8000 188800
h. Upah Pasang 0.05 Lot 5198560 259928
Jumlah 5458488
Keuntungan Max. = 10 % x 5458488 545848.8
Jumlah 6004337
Dibulatkan 6004336
128 KS-17 1 BH KUSEN J5
a. Kusen Aluminium Atas & Bawah 24.2 M' 95000 2299000
c. Kusen Aluminium Tengah/Tegak 24.2 M' 150000 3630000
d. Upah Pasang 0.02 Lot 26696956 533939.1
Jumlah 30860895
Keuntungan Max. = 10 % x 30860895 3086090
Jumlah 33946985
Dibulatkan 33946984
129 KS-18 1 BH KUSEN J6
a. Kusen Aluminium Atas & Bawah 22 M' 95000 2090000
c. Kusen Aluminium Tengah/Tegak 22 M' 150000 3300000
d. Upah Pasang 0.02 Lot 24269960 485399.2
Jumlah 28055359
Keuntungan Max. = 10 % x 28055359 2805536
Jumlah 30860895
Dibulatkan 30860895
b. Kaca Polos 5 mm 13.25 M2 87600 1160700
c. Karet 50.2 M' 3000 150600
d. Sealant 32.4 M' 8000 259200
h. Upah Pasang 0.05 Lot 7570500 378525
Jumlah 7949025
Keuntungan Max. = 10 % x 7949025 794902.5
Jumlah 8743928
Dibulatkan 8743927
b. Kaca Polos 5 mm 0.72 M2 87600 63072
c. Karet 3.4 M' 3000 10200
d. Sealant 7.2 M' 8000 57600
e. Upah Pasang 0.05 Lot 4819380 240969
Jumlah 911841
Keuntungan Max. = 10 % x 911841 91184.1
Jumlah 1003025
Dibulatkan 1003025
b. Kaca Polos 8 mm 12.24 M2 145350 1779084
c. Karet 17.2 M' 3000 51600
d. Sealant 34.4 M' 8000 275200
e. Upah Pasang 0.05 Lot 4685884 234294.2
Jumlah 4920178
Keuntungan Max. = 10 % x 4920178 492017.8
Jumlah 5412196
Dibulatkan 5412196
133 KS-22 1 BH KUSEN JENDELA B1
b. Kaca Polos 5 mm 0.66 M2 87600 57816
c. Karet 2.1 M' 3000 6300
d. Sealant 3.8 M' 8000 30400
e. Upah Pasang 0.05 Lot 664516 33225.8
Jumlah 697741.8
Keuntungan Max. = 10 % x 697741.8 69774.18
Jumlah 767516
Dibulatkan 767515
134 KS-23 1 BH KUSEN JENDELA B2
b. Kaca Polos 5 mm 1.62 M2 87600 141912
c. Karet 4.7 M' 3000 14100
d. Sealant 14 M' 8000 112000
e. Upah Pasang 0.05 Lot 1423012 71150.6
Jumlah 1494163
Keuntungan Max. = 10 % x 1494163 149416.3
Jumlah 1643579
Dibulatkan 1643578
135 PTS 1 M2 DINDING PARTISI 1 M2
a. Panel Double Gypsum t. 9 mm 2 M2 24500 49000
b. Rangka Pipa Hollow 40X40 1 M' 8000 8000
c. Rangka Pipa Hollow 40X20 1.5 M' 6000 9000
d. Upah Pasang dan Alat Bantu 1 M2 5000 5000
e. Pengecatan dengan cat tembok 2 M2 24468 48936
Jumlah 119936
Keuntungan Max. = 10 % x 119936 11993.6
Jumlah 131929.6
Dibulatkan 131929
136 RAILL-1 1 M' RAILLING TANGGA PIPA STAINLESS
a. Pipa Stainless diameter 2" 2 M' 120000 240000
b. Pipa Stainless diameter 1" 4 M' 80000 320000
d. Pabrikasi & Pengelasan 1 Lot 75000 75000
e. Alat Bantu 1 M' 20000 20000
f. Ongkos pasang & penghalusan 0.1 Lot 635000 63500
Jumlah 718500
Keuntungan Max. = 10 % x 718500 71850
Jumlah 790350
Dibulatkan 790350
137 RAILL-2 1 M' HAND RAILLING PADA DINDING PIPA STAINLESS
a. Pipa Stainless diameter 2" 1 M' 120000 120000
b. Pipa Stainless diameter 1" 0.2 M' 80000 16000
c. Peralatan dudukan tiang 2 Bh 20000 40000
d. Alat Bantu 0.15 M2 10000 1500
e. Ongkos pasang & penghalusan 0.05 Lot 176000 8800
Jumlah 186300
Keuntungan Max. = 10 % x 186300 18630
Jumlah 204930
Dibulatkan 204930
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK

RAB Mekanikal Elektrik Plumbing

Uploaded by

Document Information

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

RAB Mekanikal Elektrik Plumbing

Uploaded by

Copyright:

Available Formats

RENCANA ANGGARAN BIAYA

HARGA SATUAN JUMLAH HARGA

I PANEL DAYA TEGANGAN RENDAH

a LVMDP 1.00 unit

MCCB 200 A, 3 P, 50 kA (adjustable trip unit) 1.00 2,960,000.00 2,960,000.00

Jasa Perakitan Panel LVMDP 1.00 2,790,000.00 2,790,000.00

SUB TOTAL 47,623,400.00

b PP-PUMP (Pompa Air Bersih & Hydrant) 1.00 unit -

Jasa Instalasi Panel 3 fhasa 1.00 Unit -

c Panel Lift Pamp 1.00 unit -

Jasa Instalasi Panel 3 fhasa 1.00 Unit

Jasa Instalasi Panel 3 fhasa 1.00 Unit 1,450,000.00 1,450,000.00

e LP-Lantai Atas 1.00 unit -

Jasa Instalasi Panel 3 fhasa 1.00 Unit 1,450,000.00 1,450,000.00

f PP-KOMP-Lantai Dasar (Panel Stop Kontak UPS) 1.00 unit -

UPS 5 kVA (di luar panel) 1.00 unit 12,000,000.00 12,000,000.00

SUB TOTAL 15,237,900.00

Wall mounted, tebal pelat 1,8 mm, cat bakar

UPS 5 kVA (di luar panel) 1.00 unit 12,000,000.00 12,000,000.00

h LP-PJ (Panel Penerangan Pos Jaga & Luar) 1.00 unit -

Jasa Instalasi Perakitan 1.00 unit 500,000.00 500,000.00

SUB TOTAL 3,197,900.00

- 1 lot panel 50 (L) x 25 (D) x 60 (T) cm 1.00 -

Pekerjaan kabel daya termasuk pengadaan dan

a Dari kWh-meter PLN ke LVMDP 30.00 m 651,000.00 19,530,000.00

Sub Tot Jasa 4,900,000.00

III INSTALASI PENERANGAN / DAYA

Lampu TL 2 x 36 W (V-SHAPE) 30.00 bh 285,000.00 8,550,000.00

Kabel NYM 3x2,5 mm (Suprime) 29.00 rol 1,310,000.00 37,990,000.00

Instalasi titik cahaya dalam gedung 184.00 ttk 85,000.00 15,640,000.00

Total Jasa 20,484,000.00

Total Jasa 15,286,000.00

Instalasi Duck Tray 300 cm 62.30 34000 2,118,200.00

Outside Riser 300 cm 1.00 bh 146,000.00 146,000.00

Instalasi Duck Tray 300 cm 53.60 m 34000 1,822,400.00

Sub Total Material 54,334,500.00

DVR 1.00 bh 1,299,000.00 1,299,000.00

Jasa Instalasi 5.00 titik 100,000.00 500,000.00

Sub Total Jasa 1,500,000.00

VI INSTALASI PENANGKAL PETIR

Jasa Instalasai Penagkal Petir 1.00 titik 500,000.00 500,000.00

VII PENYAMBUNGAN DAYA PLN

Pekerjaan ini meliputi pembayaran BP, UJL, 0.00 ls

SUB TOTAL VIII -

IV.IX PEKERJAAN TELEPON

Instalasi Telephone Wall Type Direct 1.00 ttk 75,000 75,000.00

Instalasi Telephone Wall Type Direct 2.00 ttk 75,000 150,000.00

SUB Total Jasa 8,300,000.00

SAMBUNGAN PT. TELKOM 4.00 sst

IV.X PEKERJAAN FIRE ALARM

1 Fire alarm control panel (FACP) kap.10 zone 1.00 unit

a.2 Instalasi Detektor, Horn dan Lamp

Instalasi detektor dan MCP 26.00 ttk 85,000.00 2,210,000.00

SUB Total Jasa 5,895,000

Jumlah Total 59,154,000.00

V.III PEKERJAAN INSTALASI AIR CONDITIONER

Instalasi AC 0,5 s/d 2 PK 7.00 unit 350,000.00 2,450,000.00

HARGA SATUAN JUMLAH HARGA

V.I PEKERJAAN AIR BERSIH

Total Material 67,484,000.00

Total Jasa 4,545,600.00

Pipa 1/2" 3.00 bh 31,000.00 93,000.00

Total Jasa 3,288,000.00

Sub Total Jasa 10,533,600.00