HargaSatuanBahan

STRUKTUR DAN ARSITEKTUR
1 Portland cement (50 kg) zak 55,000.00

2 Semen warna kg 1,500.00
3 Pasir pasang m3 85,000.00
4 Pasir beton m3 90,000.00
5 Pasir Urug m3 60,000.00
6 Tanah timbun / Merah di datangkan m3 15,000.00
7 Kerikil m3 100,000.00
8 Batu belah m3 120,000.00
9 Split pecah mesin 2/3 m3 185,000.00
10 Air ltr 100.00
11 Readymix K-350 m3 590,000.00
12 Readymix K-250 m3 525,000.00
13 Ready Mix K-225 m3 490,000.00
14 Readymix K-175 m3 425,000.00
15 Readymix K-125 m3 300,000.00
16 Besi beton kg 9,800.00
17 Kawat beton kg 18,500.00
18 Besi siku kg 12,800.00
19 Besi WF kg 12,800.00
20 Besi UNP kg 12,800.00
21 Bata merah bh 500.00
22 Keramik 40x40 KW 1 m2 40,000.00
23 Keramik 30x30 KW 1 m2 43,000.00
24 Keramik 20x25 KW 1 m2 45,000.00
25 Keramik 20x20 KW 1 m2 45,000.00
26 Keramik 10x40 KW 1 m1 10,000.00
27 Keramik 10x30 KW 1 m1 12,000.00
28 Nosing keramik 10x30 bh 7,500.00
29 Marmer m2 120,000.00
30 Karpet m2 60,000.00
31 Waterproofing membran roll 550,000.00
32 Waterproofing Pail 350,000.00
33 Kayu Klas I m3 5,750,000.00
34 Broti ( kayu klas III) m3 3,250,000.00
35 Balok Kayu Sembarang m3 3,000,000.00
36 Kayu dolken/Laut 3"-4"/4 m btg 15,000.00
37 Papan m2 56,000.00
38 Kayu balok Kamper Medan m3 3,250,000.00
39 Multiplex/ Taekwood 9 mm lbr 105,000.00
40 Multiplex 12mm lbr 120,000.00
41 Paku kg 10,000.00
42 Minyak Bekisting ltr 5,000.00
43 Formtie/Penjaga jarak bekisting btg 5,000.00
44 Plamir tembok kg 12,000.00
45 Rol cat bh 8,000.00
46 Ampelas lbr 500.00
47 Meni kayu kg 12,000.00
48 Cat kayu kg 25,000.00
DAFTAR HARGA SATUAN BAHAN
NO U R A I A N SATUAN
HARGA SATUAN
( Rp )
KET
PAKET 6B - BANGUNAN PENUNJANG BANDARA MEDAN BARU
HARGA SATUAN
( Rp )
KET
49 Cat tembok Interior kg 22,000.00
50 Cat tembok Eksterior kg 24,000.00
51 Cat Minyak m2 25,000.00
52 Minyak cat ltr 15,000.00
53 Kuas bh 2,000.00
54 Dempul kasar kg 18,000.00
55 Wood filler kg 18,000.00
56 Oker putih kg 1,300.00
57 Oker warna kg 1,300.00
58 Batu apung kg 10,000.00
59 Sirlax kg 8,000.00
60 Kwas 3" bh 5,000.00
61 Spiritus ltr 15,000.00
62 Door Closer (DC) bh 250,000.00
63 Door Stop (DS) bh 35,000.00
64 Kunci bh 250,000.00
65 Cylinder Lock (CL) bh 125,000.00
66 Lockset bh 250,000.00
67 Engsel 4" bh 12,000.00
68 Engsel jendela bh 8,000.00
69 Engsel pintu ps 12,000.00
70 Handle (HD) bh 150,000.00
71 Pull Handle (PH) bh 190,000.00
72 Pull Handle (Handle Frameless) pair 220,000.00
73 Aluminium Frame Window (AW) m1 45,000.00
74 Spring knip bh 10,000.00
75 Kait angin bh 10,000.00
76 Kaca es tebal 5 mm m2 160,000.00
77 Kaca Tempered polos 8mm m2 410,000.00
78 Kaca clear 5 mm m2 110,000.00
79 Kaca Reflective polos 8mm m2 220,000.00
80 Kaca Tempered polos 12mm m2 492,000.00
81 Stainless steel (SST) m2 450,000.00
82 Floor hinges bh 450,000.00
83 Patch fiting bh 180,000.00
84 Pintu besi m2 1,300,000.00
85 Pintu panel kayu m2 410,000.00
86 Rolling door m2 435,000.00
87 Wire mesh M-4 m2 30,000.00
88 Wire mesh M-4 lbr 375,000.00
89 Profil alumunium m 8,000.00
90 Kawat 4 mm kg 13,000.00
91 Kawat ayam 3 mm m2 10,000.00
92 Ramset bh 700.00
93 Akustik board lbr 70,000.00
94 Gypsum board 12 mm lbr 85,000.00
95 Kalsium silikat board 6 mm m2 62,000.00
96 Kalsium silikat board 15 mm m2 125,000.00
97 Plafon alumunium m2 284,000.00
98 List plafon gypsum m1 12,500.00
HARGA SATUAN
( Rp )
KET
99 Paku sekrup kg 18,000.00
100 Roof drain cast iron dia. 4" unit 200,000.00
101 Hollow 40x40 btg 75,000.00
102 Alumunium composite panel tebal 4 mm m2 313,000.00
103 Sealent m1 5,000.00
104 Urinal type moslem set 3,700,000.00
105 Wastafel L 521 V1A ex. Toto set 1,261,000.00
106 Closet duduk CW 660 J / SW 660 J ex. Toto set 1,550,000.00
107 Shower Spray THX 20 NPIV, ex. Toto + Accessories Unit 159,000.00
108 Floor Drain TX 1 AV1, ex. Toto Unit 100,000.00
109 Paper Holder TX 703 AESV1, ex. Toto Unit 90,000.00
110 Tempat Sampah ( Waste Reeptacles ) Unit 300,000.00
111 Penggantung ( Hook ) TS 118 WS, ex. Toto Unit 75,000.00
112 Soap Holder S 6 N, ex. Toto Unit 65,000.00
113 Bak Cuci Piring 1 Lobang Stainless Steel Unit 500,000.00
114 Cermin + Rangka Stainless Steel, t=6mm, uk. 60x105 cm Unit 1,350,000.00
115 Kran Air T 23 B13 V7N ex. Toto Unit 150,000.00
116 Kran Air Leher Angsa Lokal Unit 205,000.00
117 Handrail pipa BSP 2" m1 118,000.00
118 Pantry Kabinet m2 350,000.00
119 Horizontal railling pipa BSP 1 1/2" m1 93,000.00
120 Vertikal railling pipa BSP 1 1/2" m1 93,000.00
121 Grouting ttk 60,000.00
122 Raised floor m2 1,044,000.00
123 Vinil tyle bh 10,000.00
124 Rubber m2 15,000.00
125 Pipa Besi dia. 60-80 mm m1 25,000.00
126 Spandex t : 0,4 mm zincalume m2 85,000.00
127 Kawat las kg 12,000.00
128 Glass wool t : 5 cm roll 398,000.00
129 Glass wool 64 kg/m3 roll 1,421,000.00
130 Alumunium foil single sided roll 369,000.00
131 Alumunium foil m2 6,000.00
132 Floor Hardener Type Metalik Kg 35,000.00
133 Insulasi steroform tebal 4 cm m2 7,500.00
134 Fitting PVC dia. 50 mm m1 12,000.00
135 Pipa PVC AW dia. 4" m1 65,000.00
136 Plat Besi Baja t= 5mm m1 267,000.00
137 Bensin Ltr 4,600.00
138 Solar Ltr 5,100.00
ELEKTRIKAL
1 TL 2 x 36 watt TKI inbow + Mirror Reflector standar unit 180,000.00
2 TL 1 x 36 watt Balk unit 285,000.00
3 Battery nicad unit 739,000.00
4 Down Light PLC 2 x 26 watt Unit 165,000.00
5 Sakelar tunggal Unit 10,500.00
6 Inbow doos Unit 750.00
7 Stop kontak Daya 300 watt Unit 18,500.00
8 Pipa konduit high impact dia. 20 mm m' 2,000.00
HARGA SATUAN
( Rp )
KET
9 Tee doos unit 1,000.00
10 Klem pipa unit 2,000.00
11 Klem Kabel bh 600.00
12 Kabel Ties lot 400.00
13 Kabel NYY , 4 x 6 mm2 m' 22,500.00
14 Kabel NYY , 4 x 10 mm2 m' 32,500.00
15 Kabel NYY , 4 x 16 mm2 m' 42,500.00
16 Kabel NYY , 4 x 25 mm2 m' 75,000.00
17 Kabel NYY , 4 x 35 mm2 m' 90,000.00
18 Kabel NYY, 4 x 50 mm2 m' 152,000.00
19 Kabel NYY, 4 x 70 mm2 m' 175,500.00
20 Kabel NYY, 4 x 95 mm2 m' 215,000.00
21 Kabel NYY , 4 x 120 mm2 m' 275,000.00
22 Kabel NYY , 4 x 300 mm2 m' 650,000.00
23 Kabel NYY, 3x1x(1x185 mm2) m' 330,000.00
24 Kabel NYY,1x(1x185 mm2) m' 110,000.00
25 Kabel NYY, 3x2x(1x185 mm2) m' 630,000.00
26 Kabel NYY,2x(1x185 mm2) m' 210,000.00
27 Kabel NYY, 3x1x(1x300 mm2) m' 435,000.00
28 Kabel NYY,1x(1x300 mm2) m' 145,000.00
29 Kabel NYFGBY, 3x1x(1x300 mm2) m' 700,000.00
30 Kabel NYFGBY, 3x2x(1x300 mm2) m' 1,171,000.00
31 Kabel NYFGBY, 2x(1x300 mm2) m' 390,000.00
36 Kabel NYFGBY, 4x25 mm2 m' 65,000.00
37 Tray 600 x 100 mm m' 332,000.00
38 Jointing ( elbow, tee dan socket ) Lot 49,000.00
39 Gantungan tray Lot 39,000.00
40 Tray 400 x 100 mm m' 253,000.00
41 Jointing ( elbow, tee dan socket ) Lot 38,000.00
42 Gantungan tray Lot 39,000.00
43 Pilot Lamp + Fuse set 60,000.00
44 VSS set 190,000.00
45 Box Panel + Cu.Bar + Wiring
- Bangunan Incenerator
Panel Peralatan Mekanikal Pompa Priority Incinerator lot 7,550,000.00
Panel Penerangan lot 7,550,000.00
- Bangunan STP
Panel 1 Peralatan Mekanikal Priority STP ( Booster ) lot 7,550,000.00
Panel PeralatanMekanikal Priority STP lot 6,040,000.00
Panel Peralatan Mekanikal Pompa Priority STP lot 3,355,560.00
Gearbox Panel Peralatan Mekanikal Pompa Priority lot 7,550,000.00
Panel Peralatan Mekanikal Pompa Priority lot 3,775,000.00
Panel Peralatan Makanikal Pompa Priority STP lot 3,775,000.00
HARGA SATUAN
( Rp )
KET
- Bangunan WTP
Panel Peralatan Mekanikal Priority Water Treatment Plan lot 6,040,000.00
Panel 1 Peralatan Mekanikal Pompa Priority lot 7,550,000.00
- Bangunan Pompa Banjir
Panel Peralatan Mekanikal Non Priority Rumah Pompa Banjir lot 11,325,000.00
Panel Peralatan Mekanikal Pompa Non Priority Rumah Pompa Pemadam Kebakaran lot 11,325,000.00
Panel 8 Penerangan lot 7,550,000.00
- Bangunan Pompa Air Bersih
Panel Peralatan Mekanikal Pompa Non Priority Rumah Pompa Air Bersih 1 lot 7,550,000.00
46 System Pentanahan
- Panel Peralatan Mekanikal lot 5,350,000.00
- Panel Penerangan lot 1,257,500.00
- Gearbox Panel Peralatan Mekanikal lot 5,350,000.00
47 Accessories ( Termination, Labeling, etc )
- Bangunan Incenerator
Panel Peralatan Mekanikal Pompa Priority Incinerator lot 1,450,000.00
Panel Penerangan lot 410,000.00
- Bangunan STP
Panel PeralatanMekanikal Priority STP lot 4,700,000.00
Panel Peralatan Mekanikal Pompa Priority STP lot 1,125,000.00
Panel Peralatan Makanikal Pompa Priority STP lot 1,500,000.00
- Bangunan WTP
Panel Peralatan Mekanikal Priority Water Treatment Plan lot 4,850,000.00
- Bangunan Pompa Banjir
HARGA SATUAN
( Rp )
KET
Panel Peralatan Mekanikal Non Priority Rumah Pompa Banjir lot 10,850,000.00
Panel 8 Penerangan lot 410,000.00
- Bangunan Pompa Air Bersih
48 Ampere Meter buah 235,000.00
49 Volt Meter set 275,000.00
50 MCCB 20A, 36kA, 4P + Switch Disc. 20 A set 2,241,000.00
51 MCCB 20A, 36kA, 4P + Switch Disc. 40A set 2,230,000.00
56 MCCB 125A,50kA, 4P + Switch Disc. 125 A set 4,800,000.00
59 MCCB 400 A,50kA, 4P + Switch Disc. 400 A set 12,000,000.00
72 MCB 20A, 6kA, 2P + Switch RCCB 300 mA set 825,000.00
73 MCB 10A, 6kA, 2P + Switch RCCB 300 mA set 1,100,000.00
76 MCB 6A, 6kA, 2P + RCCB 300 mA set 656,000.00
81 MCCB 100A,50kA, 4P + RCCB 300 A set 5,400,000.00
85 MCCB 80A,50kA, 4P + RCCB 300 mA set 5,150,000.00
86 MCCB 125A,50kA, 4P + RCCB 300 mA set 6,400,000.00
87 MCCB 63A 50 Ka, 4P set 5,500,000.00
88 MCCB 80A, 50kA, 4P set 5,650,000.00
89 MCCB 400A, 50kA, 4P + RCCB set 12,500,000.00
HARGA SATUAN
( Rp )
KET
94 MCB 40A 2P set 865,000.00
95 MCB 4A set 65,600.00
TELEPON
1 Juction box telephone Kap. 60 Pairs Unit 1,064,000.00
2 Path Panel Bh 1,500,000.00
3 Terminasi Lot 978,000.00
4 Juction box telephone Kap. 20 Pairs Unit 850,000.00
5 Path Panel Bh 550,000.00
6 Terminasi Lot 250,000.00
7 Kabel Fiber optic 24 core m' 75,000.00
8 Pipa sparring m' 7,500.00
9 Kabel Steel K-007, 20 x 2 x 0,8 mm m' 95,500.00
10 Kabel Steel K-002, 2 x 2 x 0,6 mm m' 80,000.00
11 Kabel m' 12,500.00
13 Assesoris lot 1,843,000.00
14 Klem pipa Bh 1,000.00
15 Outlet Telephone Bh 80,000.00
16 Inbow doos Bh 3,000.00
17 Handset Telephone Bh 350,000.00
19 Faceplate Outlet Kit, RJ 45 Outbow Bh 51,000.00
20 Inbow doos Bh 3,000.00
21 Modular Jack Cat 6 Bh 90,000.00
22 Patch Panel RJ45 Cat 6, 48 port Bh 1,850,000.00
23 Cat 6 Cable Assy, Patch Cord, 4 Feet, complete with boot Bh 225,000.00
24 Cat 6 Cable Assy, Patch Cord, 7 Feet, complete with boot Bh 295,000.00
25 Grounding Sistem maksimal 0,5 W Lot 1,050,000.00
26 Access Swich c/w Ethernet Switch 24 port 10/100 PoE port, 2 port FOLot 27,832,000.00
27 Memiliki kemampuan QoS Standart Diffserv
28 SFP GBIC 1000 Base-LX Lot 3,119,000.00
29 Wired Management unit 465,000.00
30 Supply & Install UTP Cat 6, 1 Node m' 9,000.00
MEKANIKAL
1 Gate Valve dia.20 mm bh 155,000.00
2 Gate Valve dia.32 mm bh 162,000.00
3 Pipa PVC Kelas 10 kg/cm2 dia.16 mm m 3,000.00
6 Pipa PVC Kelas 10 kg/cm2 dia. 32 mm m 5,000.00
10 Pipa Vent PVC Klas C dia. 25 mm m 3,400.00
11 Socket PVC drat luar dia. 32 mm bh 44,000.00
HARGA SATUAN
( Rp )
KET
12 Socket PVC drat luar dia. 20 mm bh 25,000.00
13 Fitting PVC dia. 100 mm Lot 12,000.00
20 Fan Kap.1140 m3/h ( Wall Fan ) Unit 1,980,000.00
21 Fan Kap.360 m3/h ( Wall Fan ) Unit 1,650,000.00
22 Pembuatan manhole Unit 28,000.00
23 Instalasi kabel NYM 3 x 2,5 mm2 m 13,000.00
24 Pipa konduit high impact dia. 20 mm m 3,000.00
25 Tee doos bh 3,000.00
26 Klem pipa bh 2,000.00
27 Seal tape lot 7,500.00
28 Lem Pipa PVC bh 1,500.00
JALAN DAN PAGAR
1 Pagar BRC T-240 (Galvanized) panel 450,000.00
2 Tiang Pagar BRC (Galvanized) bh 425,000.00
3 Pintu Pagar T 285 (Galvanized) unit 3,250,000.00
4 Kawat Duri m1 43,600.00
5 Huruf t = 15 cm bh 150,000.00
EAST GATE
1 Dadap Merah / Coral Tree batang 100,000.00
2 Kamboja Kuning batang 200,000.00
3 Kelapa Sawit batang 685,000.00
Perdu
1 Daun Philo polibag 32,000.00
2 Pangkas Kuning polibag 6,000.00
3 Penutup Tanah
4 Kembang Kancing polibag 2,000.00
5 Plumbago polibag 2,750.00
6 Drasena polibag 31,000.00
7 Lili Brazil polibag 3,500.00
8 Beringin Putih polibag 40,000.00
9 Rumput Gajah m2 10,000.00
10 Simbang Darah polibag 7,500.00
Jabatan
Dibuat oleh,
.
PT./ CV.
Medan,..
1 Pekerja Hari 47,000.00
2 Tukang Hari 57,000.00
3 Kepala Tukang Hari 67,000.00
4 Mandor Hari 62,000.00
5 Operator Hari 67,000.00
6 Pembantu Operator Hari 47,000.00
7 Sopir Hari 67,000.00
8 Pembantu Sopir Hari 47,000.00
9 Mekanik Hari 72,000.00
10 Pembantu Mekanik Hari 47,000.00
Dibuat oleh,
.
PT./ CV.
Jabatan
DAFTAR HARGA SATUAN UPAH
NO URAIAN SATUAN
Medan,..
HARGA SATUAN
(Rp.)
KET
HARGA SATUAN KET
(Rp)
1 Excavator Jam 341,750.00
2 Wheel Loader Jam 329,000.00
3 Dump Truck 20 Ton Jam 175,450.00
4 Motor Grader Jam 316,750.00
5 Vibrator Roller Jam 233,600.00
6 Water Tank Truck Jam 115,875.00
7 Concrete vibrator jam 43,875.00
.
Jabatan
DAFTAR HARGA SATUAN ALAT
NO URAIAN SATUAN
Medan,..
PT./ CV.
Dibuat oleh,
PER JAM PER HARI Ltr. / Jam
Vol. BBM
(liter)
Harga per liter
(Rp)
Biaya BBM per Hari
1 EXCAVATOR 200,000.00 Rp 1,600,000.00 Rp 25.00 200.00 5,100.00 Rp 1,020,000.00 Rp 114,000.00 Rp 2,734,000.00 Rp 341,750.00 Rp
2 BULLDOZER 210,000.00 Rp 1,680,000.00 Rp 30.00 240.00 5,100.00 Rp 1,224,000.00 Rp 114,000.00 Rp 3,018,000.00 Rp 377,250.00 Rp
3 WHEEL LOADER 200,000.00 Rp 1,600,000.00 Rp 22.50 180.00 5,100.00 Rp 918,000.00 Rp 114,000.00 Rp 2,632,000.00 Rp 329,000.00 Rp
4 MOTOR GRADER 175,000.00 Rp 1,400,000.00 Rp 25.00 200.00 5,100.00 Rp 1,020,000.00 Rp 114,000.00 Rp 2,534,000.00 Rp 316,750.00 Rp
5 VIBRATOR ROLLER 125,000.00 Rp 1,000,000.00 Rp 18.50 148.00 5,100.00 Rp 754,800.00 Rp 114,000.00 Rp 1,868,800.00 Rp 233,600.00 Rp
6 DUMP TRUCK 20 TON 100,000.00 Rp 800,000.00 Rp 12.00 96.00 5,100.00 Rp 489,600.00 Rp 114,000.00 Rp 1,403,600.00 Rp 175,450.00 Rp
7 PNEUMATIC TIRE ROLLER 140,000.00 Rp 1,120,000.00 Rp 16.00 128.00 5,100.00 Rp 652,800.00 Rp 67,000.00 Rp 1,839,800.00 Rp 229,975.00 Rp
8 TANDEM ROLLER 145,000.00 Rp 1,160,000.00 Rp 18.00 144.00 5,100.00 Rp 734,400.00 Rp 67,000.00 Rp 1,961,400.00 Rp 245,175.00 Rp
9 ASPHALT SPRAYER 125,000.00 Rp 1,000,000.00 Rp 3.50 28.00 5,100.00 Rp 142,800.00 Rp 114,000.00 Rp 1,256,800.00 Rp 157,100.00 Rp
10 COMPRESSOR 85,000.00 Rp 680,000.00 Rp 4.00 32.00 5,100.00 Rp 163,200.00 Rp 67,000.00 Rp 910,200.00 Rp 113,775.00 Rp
11 ASPHALT FINISHER 145,000.00 Rp 1,160,000.00 Rp 30.00 240.00 5,100.00 Rp 1,224,000.00 Rp 67,000.00 Rp 2,451,000.00 Rp 306,375.00 Rp
12 WATER TANK TRUCK 50,000.00 Rp 400,000.00 Rp 12.50 100.00 4,600.00 Rp 460,000.00 Rp 67,000.00 Rp 927,000.00 Rp 115,875.00 Rp
13 CONCRETE VIBRATOR 15,000.00 Rp 120,000.00 Rp 5.00 40.00 4,600.00 Rp 184,000.00 Rp 47,000.00 Rp 351,000.00 Rp 43,875.00 Rp
14 GENSET 55,000.00 Rp 440,000.00 Rp 8.00 64.00 4,600.00 Rp 294,400.00 Rp 67,000.00 Rp 801,400.00 Rp 100,175.00 Rp
15 AMP 1,590,000.00 Rp 12,720,000.00 Rp 55.00 440.00 5,100.00 Rp 2,244,000.00 Rp 210,000.00 Rp 15,174,000.00 Rp 1,896,750.00 Rp
TOTAL BIAYA
PER JAM
Medan,..
PT./ CV.
.
Jabatan
Dibuat oleh,
DASAR ANALISA HARGA SATUAN PERALATAN
NO JENIS ALAT
HARGA SEWA
BBM YANG BUTUH
PER HARI ( 8 JAM KERJA )
UPAH
OPERATOR
PER HARI
TOTAL BIAYA
PER HARI
( 8 JAM )
MG-1 MG-2 MG-3 MG-4 MG-5 MG-6 MG-7 MG-8 MG-9 MG-10 MG-11 MG-12 MG-13 MG-14 MG-15 MG-16 MG-17 MG-18 MG-19 MG-20 MG-21 MG-22 MG-23 MG-24 MG-25 MG-26 MG-27 MG-28 MG-29 MG-30 MG-31 MG-32 MG-33 MG-34
I. PERSIAPAN 1.274 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.191 0.191 0.191 0.191 0.191 0.191 100%
II. BANGUNAN INCINERATOR
II.1 STRUKTUR 1.085 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.254 0.254 0.254 0.254
II.2 FINISHING 0.427 0.010 0.010 0.010 0.010 0.010 0.010 0.092 0.092 0.092 0.092
II.3 ELEKTRIKAL 0.300 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025
II.4 MEKANIKAL 0.043 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
III. BANGUNAN STP
III.1 STRUKTUR 21.077 0.050 0.050 0.050 0.050 0.050 0.050 0.075 0.075 0.075 2.569 2.569 2.569 2.569 2.569 2.569 2.569 2.569
III.2 FINISHING 1.111 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069
III.3 ELEKTRIKAL 3.514 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.365 0.365 0.365 0.365 0.365 0.365 0.365 0.365 0.365
III.4 MEKANIKAL 0.038 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002
IV. BANGUNAN WTP
IV.1 STRUKTUR 4.481 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 1.444 1.444 1.444
IV.2 FINISHING 0.411 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032
IV.3 ELEKTRIKAL 2.052 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.390 0.390 0.390 0.390 0.390
IV.4 MEKANIKAL 0.037 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002
V. BANGUNAN SUMPIT
V.1 STRUKTUR 1.867 0.500 0.500 0.500 0.250 0.250 0.250 (0.096) (0.096) (0.096) (0.096)
VI. BANGUNAN POMPA BANJIR
VI.1 STRUKTUR 6.027 0.025 0.025 0.025 0.025 0.025 0.025 0.035 0.035 0.035 1.154 1.154 1.154 1.154 1.154
VI.2 FINISHING 0.762 0.050 0.050 0.050 0.050 0.050 0.050 0.050 0.050 0.050 0.078 0.078 0.078 0.078
VI.3 ELEKTRIKAL 4.236 0.250 0.250 0.250 0.250 0.250 0.250 0.250 0.250 0.250 0.250 0.347 0.347 0.347 0.347 0.347
VII. BANGUNAN POMPA AIR BERSIH
VII.1 STRUKTUR 6.921 0.050 0.050 0.050 0.050 0.050 0.050 0.075 0.075 0.075 0.075 1.264 1.264 1.264 1.264 1.264
VII.2 FINISHING 1.776 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118
VII.3 ELEKTRIKAL 2.517 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148
VII.4 MEKANIKAL 0.050 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
VIII. PAGAR AIR SIDE 39.536 1.150 1.150 1.150 1.150 1.350 1.350 1.350 1.350 1.350 1.500 1.500 1.500 1.650 1.650 1.650 1.850 1.850 2.000 2.000 2.000 1.500 1.500 1.500 1.500 0.607 0.607 0.607 0.607 0.607
IX. EAST GATE 0.459 0.051 0.051 0.051 0.051 0.051 0.051 0.051 0.051 0.051 0%
T O T A L B O B O T (%) 100.00
R E N C A N A P R O G R E S S (%) 0.020 0.048 0.098 0.123 0.148 1.380 1.414 1.658 1.683 2.014 2.014 4.403 4.549 6.382 6.588 7.043 5.600 5.750 5.760 4.349 4.158 5.206 4.990 4.988 4.349 3.900 2.746 2.377 2.151 1.099 0.753 0.753 0.753 0.753
R E N C A N A P R O G R E S S K U M U L A T I F (%) - 0.020 0.068 0.167 0.290 0.438 1.818 3.232 4.890 6.572 8.587 10.601 15.004 19.553 25.935 32.523 39.566 45.166 50.916 56.676 61.024 65.182 70.388 75.378 80.366 84.715 88.615 91.360 93.738 95.889 96.987 97.741 98.494 99.247 100.000
75%
50%
25%
BLN. 6 BLN. 7 BLN. 8
Jabatan
Medan,..
.

M

A

S

A

P

E

M

E

L

I

H

A

R

A

A

N

3

6

5

H

A

R

I

K

A

L

E

N

D

E

R

BLN. 1 BLN. 2 BLN. 3 BLN. 4 BLN. 5
J A D W A L P E L A K S A N A A N ( 2 4 0 H A R I K A L E N D E R )
KETERANGAN
BOBOT
(%)
URAIAN PEKERJAAN
PT./ CV.
PT./ CV.
NO
Dibuat oleh,
MG-1 MG-2 MG-3 MG-4 MG-5 MG-6 MG-7 MG-8 MG-9 MG-10 MG-11 MG-12 MG-13 MG-14 MG-15 MG-16 MG-17 MG-18 MG-19 MG-20 MG-21 MG-22 MG-23 MG-24 MG-25 MG-26 MG-27 MG-28 MG-29 MG-30 MG-31 MG-32 MG-33 MG-34
I. PERSIAPAN 1.274 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 100%
II.1 STRUKTUR
1.085
0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099
II.2 FINISHING
0.427
0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043 0.043
II.3 ELEKTRIKAL
0.300
0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025
II.4 MEKANIKAL
0.043
0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
III. BANGUNAN STP
III.1 STRUKTUR
21.077
0.500 0.500 0.500 0.500 0.850 0.850 0.850 0.850 1.960 1.960 1.960 1.960 1.960 1.960 1.960 1.960
III.2 FINISHING
1.111
0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069
III.3 ELEKTRIKAL
3.514
0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195 0.195
III.4 MEKANIKAL
0.038
0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002
IV. BANGUNAN WTP
IV.1 STRUKTUR
4.481
0.345 0.345 0.345 0.345 0.345 0.345 0.345 0.345 0.345 0.345 0.345 0.345 0.345
IV.2 FINISHING
0.411
0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032
IV.3 ELEKTRIKAL
2.052
0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137
IV.4 MEKANIKAL
0.037
0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002
V. BANGUNAN SUMPIT
V.1 STRUKTUR
1.867
0.187 0.187 0.187 0.187 0.187 0.187 0.187 0.187 0.187 0.187
VI.1 STRUKTUR
6.027
0.430 0.430 0.430 0.430 0.430 0.430 0.430 0.430 0.430 0.430 0.430 0.430 0.430 0.430
VI.2 FINISHING
0.762
0.050 0.050 0.050 0.050 0.050 0.050 0.050 0.050 0.050 0.078 0.078 0.078 0.078
VI.3 ELEKTRIKAL
4.236
0.250 0.250 0.250 0.250 0.250 0.250 0.250 0.250 0.250 0.250 0.347 0.347 0.347 0.347 0.347
VII.1 STRUKTUR
6.921
0.050 0.050 0.050 0.050 0.050 0.050 0.075 0.075 0.075 0.075 1.264 1.264 1.264 1.264 1.264
VII.2 FINISHING
1.776
0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118
VII.3 ELEKTRIKAL
2.517
0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148
VII.4 MEKANIKAL
0.050
0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
VIII. PAGAR AIR SIDE
39.536
1.363 1.363 1.363 1.363 1.363 1.363 1.363 1.500 1.500 1.500 1.500 1.500 1.750 1.750 1.750 1.750 1.750 1.750 2.100 2.100 2.100 2.100 0.513 0.513 0.513 0.513 0.513 0.513 0.513
IX. EAST GATE
0.459
0.035 0.035 0.035 0.035 0.035 0.035 0.035 0.035 0.035 0.035 0.035 0.035 0.035 0%
T O T A L B O B O T (%) 100.00
R E N C A N A P R O G R E S S (%) 0.166 0.194 0.694 1.081 1.277 2.848 3.232 3.232 3.232 3.282 4.392 4.441 5.130 5.062 5.242 5.317 4.972 5.222 3.263 4.420 4.283 4.247 4.052 4.399 3.447 3.447 3.017 1.311 1.085 0.802 0.802 0.802 0.802 0.802
R E N C A N A P R O G R E S S K U M U L A T I F (%) - 0.166 0.360 1.054 2.135 3.411 6.260 9.492 12.724 15.957 19.239 23.631 28.072 33.202 38.264 43.506 48.823 53.795 59.017 62.279 66.700 70.983 75.230 79.281 83.681 87.128 90.575 93.591 94.903 95.988 96.791 97.593 98.395 99.198 100.000
SERAH TERIMA
PEKERJAAN
Medan,..
PT./ CV.
.
Jabatan
Dibuat oleh,
50%
25%
BLN. 7 BLN. 8

M

A

S

A

P

E

M

E

L

I

H

A

R

A

A

N

3

6

5

H

A

R

I

K

A

L

E

N

D

E

R

75%
BLN. 1 BLN. 2 BLN. 3 BLN. 4 BLN. 5 BLN. 6
PT./ CV.
NO URAIAN PEKERJAAN
BOBOT
(%)
KETERANGAN
SUB TOTAL ESTIMASI BIAYA
( Rp ) ( Rp )
I. PERSIAPAN 385,250,000.00 385,250,000.00
II.1 STRUKTUR 328,119,921.54
II.2 FINISHING 129,225,354.80
II.3 ELEKTRIKAL 90,877,179.99
II.4 MEKANIKAL 12,928,923.00
SUB TOTAL - II 561,151,379.33
III. BANGUNAN STP
III.1 STRUKTUR 6,375,519,521.27
III.2 FINISHING 336,090,844.60
III.3 ELEKTRIKAL 1,062,937,943.00
III.4 MEKANIKAL 11,407,298.73
SUB TOTAL III 7,785,955,607.60
IV. BANGUNAN WTP
IV.1 STRUKTUR 1,355,308,056.15
IV.2 FINISHING 124,258,852.60
IV.3 ELEKTRIKAL 620,639,268.00
IV.4 MEKANIKAL 11,234,322.00
SUB TOTAL IV 2,111,440,498.75
V. BANGUNAN SUMPIT
V.1 STRUKTUR 564,858,804.75
SUB TOTAL V 564,858,804.75
VI.1 STRUKTUR 1,823,039,856.32
VI.2 FINISHING 230,445,934.96
VI.3 ELEKTRIKAL 1,281,307,210.00
SUB TOTAL VI 3,334,793,001.28
VII.1 STRUKTUR 2,093,644,621.49
VII.2 FINISHING 537,232,857.58
VII.3 ELEKTRIKAL 761,401,287.00
VII.4 MEKANIKAL 15,118,205.00
SUB TOTAL VII 3,407,396,971.07
VIII. PAGAR AIR SIDE 11,959,190,395.13 11,959,190,395.13
IX. EAST GATE 138,790,340.68 138,790,340.68
TOTAL I S/D IX 30,248,826,998.59
PPN - 10 % 3,024,882,699.86
TOTAL 33,273,709,698.44
DIBULATKAN 33,273,709,000.00
Terbilang : # Tiga puluh tiga milyar dua ratus tujuh puluh tiga juta tujuh ratus sembilan ribu rupiah #
Dibuat oleh,
.
Jabatan
GRAND REKAPITULASI - PAKET 6B
BILL OF QUANTITY (BoQ)
NO URAIAN PEKERJAAN
Medan,..
PT./ CV.
I. PEKERJAAN PERSIAPAN
Harga Satuan Jumlah Harga
(Rp) (Rp)
1 Mobilisasi & Demobilisasi alat berat ls 1.00 108,000,000.00 108,000,000.00
2 Sewa Kantor Kontraktor , 100 M2 m2 100.00 1,200,000.00 120,000,000.00
3 Pengukuran Lapangan Sebelum , Selama dan ls 1.00 6,000,000.00 6,000,000.00
Sesudah Pelaksanaan
4 Sewa Barak kerja, 75 M2 m2 75.00 850,000.00 63,750,000.00
5 Utilitas ( Listrik / Telp & air kerja ) Bln 8.00 4,500,000.00 36,000,000.00
6 Jalan Kerja m' 500.00 30,000.00 15,000,000.00
7 Gambar Shop Drawing & Asbuilt Drawing ls 1.00 5,500,000.00 5,500,000.00
8 Asuransi ls 1.00 31,000,000.00 31,000,000.00
TOTAL 385,250,000.00
No. Uraian Pekerjaan Satuan Volume
118,895,000.00 90.84% OK!
1,257,000.00 95.47% OK!
6,914,000.00 86.78% OK!
942,000.00 90.23% OK!
4,964,050.00 90.65% OK!
33,000.00 90.91% OK!
5,000,000.00 110.00% OK!
31,437,000.00 98.61% OK!
II.1 STRUKTUR BANGUNAN INCINERATOR
(Rp) (Rp)
A PEKERJAAN TANAH
1 Galian Tanah Pondasi m3 57.80 31,881.00 1,842,721.80
2 Timbunan Galian Pondasi m3 18.50 8,122.00 150,257.00
3 Timbunan peninggian tanah (70 cm) m3 177.60 48,005.00 8,525,688.00
4 Urugan Pasir bawah lantai (10 cm ) m3 12.60 102,256.00 1,288,425.60
5 Urugan pasir pondasi ( t = 10 cm ) m3 2.89 102,256.00 295,519.84
6 Urugan pasir rabat / selasar ( t = 10 cm ) m3 9.67 102,256.00 988,815.52
Harga Total 13,091,427.76
B PEKERJAAN BETON
Pondasi / Slope
1 Pondasi Telapak 1.6 x 1.6 ( K-350 ) m3 7.85 924,281.00 7,255,605.85
2 Besi Beton D13 ( K-350 ) kg 1,084.72 16,483.00 17,879,439.76
3 Slope 15 x 20 cm ( K-350 ) m3 3.39 924,281.00 3,133,312.59
4 Besi Beton D8 kg 374.33 16,483.00 6,170,081.39
5 Tie Beam 20 x 35 cm - TB1 ( K-350 ) m3 4.20 924,281.00 3,881,980.20
6 Besi Beton D8 ; D16 kg 717.81 16,483.00 11,831,662.23
7 Pondasi Batu Kali m3 30.51 285,534.00 8,711,642.34
Kolom
1 Kolom Struktur 30 x 30 cm ( K-350 ) m3 4.95 924,281.00 4,575,190.95
2 Besi Beton D8 ; D16 kg 1,223.33 16,483.00 20,164,148.39
Balok
1 Balok B1 25 x 40 cm ( K-350 ) m3 8.04 924,281.00 7,431,219.24
2 Besi Beton D8 ; D16 kg 1,052.68 16,483.00 17,351,324.44
Pelat
1 Lantai Dasar ( t = 12 cm ) ( K-350 ) m3 21.31 924,281.00 19,696,428.11
2 Besi Beton D8 kg 2,241.27 16,483.00 36,942,853.41
3 Pelat Atap ( t = 12 cm ) ( K-350 ) m3 24.71 924,281.00 22,838,983.51
4 Besi Beton D10 kg 3,045.31 16,483.00 50,195,844.73
5 Listplank Beton ( K-350 ) m3 7.19 924,281.00 6,645,580.39
6 Besi Beton D10 kg 902.75 16,483.00 14,880,028.25
7 Lantai Kerja ( K-125 ) m3 88.80 624,360.00 55,443,168.00
Harga Total 315,028,493.78
TOTAL HARGA II.1 328,119,921.54
Satuan Volume
No. Uraian Pekerjaan
II.2. FINISHING BANGUNAN INCINERATOR
(Rp) (Rp)
A. PEKERJAAN LANTAI DASAR
A.1 PEKERJAAN LANTAI
1 Pekerjaan Lantai Keramik heavy duty uk. 30 x 30 m
2
19.60 100,845.00 1,976,562.00
2
5.40 103,067.00 556,561.80
3 Pekerjaan Waterproofing termasuk Screed Pelindung (1:3) tebal 3 cm m
2
25.00 74,973.00 1,874,325.00
4 Pekerjaan Floor Hardener Color m
2
154.00 110,921.00 17,081,834.00
5 Plint Keramik 10 x 40 cm m' 30.00 16,912.00 507,360.00
21,996,642.80
A.2 PEKERJAAN DINDING
1 Pasangan Dinding Bata 1 : 4 m
2
105.00 80,525.00 8,455,125.00
2 Pasangan Dinding Bata 1 : 2 ( Transraam ) m
2
52.50 89,072.00 4,676,280.00
3 Pasangan dinding keramik 20 x 20 cm heavy duty m
2
30.00 103,067.00 3,092,010.00
4 Pekerjaan Plesteran + Aci 1 : 2 m
2
210.00 36,318.00 7,626,780.00
2
315.00 31,876.00 10,040,940.00
6 Pekerjaan Kolom Praktis ( Beton K-225 ) m' 35.00 80,069.00 2,802,415.00
7 Pekerjaan Balok Lintoll dan Sill ( Beton K-225 ) m' 34.00 80,069.00 2,722,346.00
8 Finishing Cat Interior ( 2 lapis ) m
2
150.00 25,765.00 3,864,750.00
9 Finishing Cat Eksterior ( 2 lapis ) m
2
60.00 24,335.00 1,460,100.00
44,740,746.00
A.3 PEKERJAAN KUSEN ALUMUNIUM , PINTU DAN JENDELA
1 Kusen, Daun Pintu Jendela type AD 5 Unit 1.00 5,973,916.00 5,973,916.00
3 Kusen, Daun Jendela type AW 3 Unit 1.00 3,138,316.00 3,138,316.00
4 Kusen, Daun Jendela type AW 5 Unit 1.00 930,671.00 930,671.00
5 Kusen, Daun Jendela type AW 6 Unit 4.00 349,922.00 1,399,688.00
13,382,674.00
A.4 PEKERJAAN PLAFOND
1 Pekerjaan Dak Beton dicat m
2
192.00 46,283.00 8,886,336.00
8,886,336.00
A.5 PEKERJAAN TOILET DAN PANTRY
1 Kran Air T 23 B 13 V7N ex Toto Unit 1.00 150,000.00 150,000.00
2 Kran Air Leher Angsa Lokal Unit 1.00 205,000.00 205,000.00
3 Bak Cuci Piring 1 lobang stainles steel komplit Unit 1.00 500,000.00 500,000.00
4 Kloset duduk CW 660 J / SW 660 J ex.Toto + Accessories Unit 1.00 1,745,125.00 1,745,125.00
5 Shower Spray THX 20 NPIV, ex. Toto + Accessories Unit 1.00 159,000.00 159,000.00
6 Floor Drain TX1 AV1 ex. Toto Unit 1.00 100,000.00 100,000.00
7 Paper holder TX 703 AESV1 ex. Toto Unit 1.00 90,000.00 90,000.00
8 Tempat sampah ( waste receptacles ) Unit 2.00 300,000.00 600,000.00
9 Penggantung ( Hook ) TS 118 WS ex. Toto Unit 1.00 75,000.00 75,000.00
10 Soap Holder s6nex. Toto Unit 1.00 65,000.00 65,000.00
11 Unit cermin Berangka Stainless Steel, t = 6mm, uk. 60 x 105 cm Unit 1.00 1,350,000.00 1,350,000.00
12 Meja Beton + Finishing (westafel & pantry) m
2
1.00 824,834.00 824,834.00
5,863,959.00
B PEKERJAAN ATAP / DAK BETON
1 Pekerjaan lapisan waterproofing m
2
192.00 16,883.00 3,241,536.00
2 Pekerjaan Screed Lantai ( 1 : 3 ) + wiremesh + insulasi total tebal 100mm m
2
192.00 90,735.00 17,421,120.00
3 Pekerjaan Listplank beton m' 80.00 34,915.00 2,793,200.00
4 Roof drain cast iron dia. 4" Unit 10.00 200,000.00 2,000,000.00
5 Pekerjaan Talang air pipa PVC AW dia. 4" m' 67.00 132,823.00 8,899,141.00
Volume
Total Harga
Total Harga
Total Harga
Total Harga
Total Harga
No. Uraian Pekerjaan Satuan
II.2. FINISHING BANGUNAN INCINERATOR
(Rp) (Rp)
Volume
34,354,997.00
129,225,354.80 TOTAL HARGA II.2.
Total Harga
II.3. ELEKTRIKAL BANGUNAN INCINERATOR
(Rp) (Rp)
I P A N E L
1 Panel Peralatan Mekanikal Pompa Priority Incinerator
Komplite Busbar, Grounding, A, V, Freq, Pilot Lamp.
1).Incoming
a. Kabel NYY, 4 x 50 mm2 meter 40.00 174,536.00 6,981,440.00
b. MCCB 80A, 50kA, 4P + Switch Disc. 80 A set 1.00 3,146,000.00 3,146,000.00
2).Outgoing
a. MCCB 25A, 36kA, 4P + Switch Disc. 40 A set 3.00 2,223,000.00 6,669,000.00
3).Pilot Lamp + Fuse set 3.00 60,000.00 180,000.00
4).VSS set 1.00 190,000.00 190,000.00
5).Box Panel + Cu.Bar + Wiring lot 1.00 7,550,000.00 7,550,000.00
6).System Pentanahan lot 1.00 5,350,000.00 5,350,000.00
7).Accessories ( Termination, Labeling, Etc ) lot 1.00 1,450,000.00 1,450,000.00
31,516,440.00
2 Panel Penerangan
1).Incoming
a. MCB 40A 2P bh 1.00 865,000.00 865,000.00
b. NYY 4x10 mm2 m 20.00 47,652.00 953,040.00
2).Outgoing
a. MCB 4A bh 5.00 65,600.00 328,000.00
4).VSS set 1.00 190,000.00 190,000.00
5).Box Panel + Cu.Bar + Wiring lot 1.00 7,550,000.00 7,550,000.00
6).System Pentanahan lot 1.00 1,257,500.00 1,257,500.00
7).Accessories ( Termination, Labeling, Etc ) lot 1.00 410,000.00 410,000.00
11,733,540.00
Amature Lampu
TL 2 x 36 watt TKI inbow + Mirror reflector standar bh 6.00 219,291.00 1,315,746.00
Down Light PLC 2x26 watt bh 8.00 202,791.00 1,622,328.00
Stop Kontak Daya 300 watt bh 2.00 31,730.00 63,460.00
Sakelar Tunggal bh 4.00 22,930.00 91,720.00
Titik Instalasi Cahaya + Upah ttk 14.00 313,903.00 4,394,642.00
Titik Instalasi Stop Kontak + Upah ttk 2.00 479,139.00 958,278.00
8,446,174.00
II TELEPON
Telepon Lantai Dasar
- Instalasi Telephone
- Wiring dari JB.TL -TX ke JB.TL-IC dengan Jelly Filled
- Armoured Cable ( STEL K-007 ) 10X2X0.8 mm.sq dalam pipa HDPE m 232.80 140,167.00 32,630,877.60
- Accessories lot 1.00 163,154.39 163,154.39
- Grounding Sistem maksimal 0.5 W lot 1.00 1,050,000.00 1,050,000.00
- Armature Telephone
- Outlet Telephone bh 1.00 101,855.00 101,855.00
- Handset Telephone bh 1.00 390,479.00 390,479.00
- Supply & Install UTP Cat 6, 1 Node
- UTP Cat 6 - 4 pairs m 30.00 18,198.00 545,940.00
- Faceplate Outlet Kit, RJ 45 Outbow, 1 Port complete European White unit 1.00 69,955.00 69,955.00
- Modular Jack Cat 6 unit 1.00 102,507.00 102,507.00
- Patch Panel RJ45 Cat 6, 48 port unit 1.00 2,180,044.00 2,180,044.00
- Cat 6 Cable Assy, Patch Cord, 4 Feet, complete with boot unit 1.00 252,107.00 252,107.00
- Wired Management unit 1.00 465,000.00 465,000.00
38,281,025.99
II TESTING COMMISSIONING
- ELEKTRIKAL lot 1.00 750,000.00 750,000.00
- TELEPON lot 1.00 150,000.00 150,000.00
900,000.00
90,877,179.99
Volume No. Uraian Pekerjaan
II.3.
Sub Total
Sub Total
TOTAL HARGA
Sub Total
Sub Total
Sub Total
Satuan
II.4. MEKANIKAL BANGUNAN INCINERATOR
(Rp) (Rp)
I SISTEM PLAMBING
1 Air bersih Toilet
- Gate Valve dia.20 mm bh 1.00 271,739.00 271,739.00
- Pipa PVC kelas 10 kg/cm2 dia.50 mm m 75.00 23,396.00 1,754,700.00
- Pipa PVC kelas 10 kg/cm2 dia.20 mm m 22.00 8,922.00 196,284.00
- Testing & Commissioning ls 1.00 51,000.00 51,000.00
2 Air bekas Toilet
- Pipa PVC kelas 10 kg/cm2 dia.100 mm m 81.00 94,346.00 7,642,026.00
- Pipa Vent PVC Kelas C dia. 25 mm m 9.00 9,775.00 87,975.00
- Testing & Commissioning ls 1.00 200,000.00 200,000.00
II SISTEM VENTILASI
Wall Fan Kap. 360 m3/h (ruang toilet) bh 1.00 1,922,867.00 1,922,867.00
Testing Comisioning ls 1.00 100,000.00 100,000.00
12,928,923.00 TOTAL HARGA II.4.
Volume Uraian Pekerjaan
No. Satuan
III.1. STRUKTUR BANGUNAN STP ( Extended Aeration )
(Rp) (Rp)
A PEKERJAAN TANAH
1 Galian Tanah m
3
10,353.22 43,008.00 445,271,285.76 32,160.00 133.73% Ga Masuk Harganya Coy?#
2 Timbunan galian kembali m
3
734.25 8,122.00 5,963,578.50 8,630.00 94.11% OK!
3 Urugan pasir bawah lantai ( 10 cm ) m
3
178.50 102,256.00 18,252,696.00 94,160.00 108.60% OK!
469,487,560.26
B PEKERJAAN BETON
1 Dinding 1, t = 35 cm ( K-350 ) m
3
426.88 924,281.00 394,557,073.28 843,440.00 109.58% OK!
2 Besi Beton D12 kg 15,030.60 16,483.00 247,749,379.80 19,160.00 86.03% OK!
3 Dinding 1, t = 25 cm ( K-350 ) m3 1,214.02 924,281.00 1,122,095,619.62 843,440.00 109.58% OK!
4 Besi Beton D12 kg 59,846.80 16,483.00 986,454,804.40 19,160.00 86.03% OK!
1 Kolom Praktis 15 x 15 cm ( Blower Room ) ( K-350 ) m
3
1.28 924,281.00 1,183,079.68 843,440.00 109.58% OK!
2 Besi Beton D10 kg 201.19 16,483.00 3,316,214.77 19,160.00 86.03% OK!
3 Kolom Praktis 15 x 15 cm ( Dewatering Room ) ( K-350 ) m
3
0.68 924,281.00 628,511.08 843,440.00 109.58% OK!
4 Besi Beton D10 kg 105.89 16,483.00 1,745,384.87 19,160.00 86.03% OK!
1 Balok BA = BC, 35 x 20 cm ( K-350 ) m
3
16.99 924,281.00 15,703,534.19 843,440.00 109.58% OK!
2 Besi Beton D13 kg 2,841.10 16,483.00 46,829,851.30 19,160.00 86.03% OK!
3 Balok BB 35 x 25 ( K-350 ) m
3
34.80 924,281.00 32,164,978.80 843,440.00 109.58% OK!
4 Besi Beton D13 kg 4,795.30 16,483.00 79,040,929.90 19,160.00 86.03% OK!
5 Balok BD 90 x 40 cm ( K-350 ) m
3
20.56 924,281.00 19,003,217.36 843,440.00 109.58% OK!
6 Besi Beton D16 kg 4,390.00 16,483.00 72,360,370.00 19,160.00 86.03% OK!
1 Lantai dasar ( t = 50 cm ) ( K-350 ) m
3
1,160.27 924,281.00 1,072,415,515.87 843,440.00 109.58% OK!
2 Besi Beton D12 kg 49,418.20 16,483.00 814,560,190.60 19,160.00 86.03% OK!
3 Pelat Ground Tank ( t = 15 cm ) ( K-350 ) m
3
214.26 924,281.00 198,036,447.06 843,440.00 109.58% OK!
4 Besi Beton D12 kg 30,420.00 16,483.00 501,412,860.00 19,160.00 86.03% OK!
5 Lantai Kerja K-125 m
3
90.88 624,360.00 56,741,836.80 670,477.00 93.12% OK!
6 Pelat Atap Blower Room ( t = 15 cm ) ( K-350) m
3
25.33 924,281.00 23,412,037.73 843,440.00 109.58% OK!
7 Besi Beton D12 kg 2,497.38 16,483.00 41,164,314.54 19,160.00 86.03% OK!
8 Pelat Atap Dewatering Room ( t = 15 cm ) ( K-350 ) m
3
7.92 924,281.00 7,320,305.52 843,440.00 109.58% OK!
9 Besi Beton D12 kg 780.85 16,483.00 12,870,750.55 19,160.00 86.03% OK!
10 Pelat Pondasi Blower ( t = 15 cm ) ( K-350 ) m
3
4.65 924,281.00 4,297,906.65 843,440.00 109.58% OK!
11 Besi Beton D12 kg 458.45 16,483.00 7,556,631.35 19,160.00 86.03% OK!
5,762,621,745.72
RUMAH JAGA
A PEKERJAAN TANAH
1 Galian Tanah Pondasi m
3
26.68 31,881.00 850,585.08 32,160.00 99.13% OK!
2 Timbunan Galian Kembali m
3
8.54 8,122.00 69,361.88 8,630.00 94.11% OK!
3 Timbunan Peninggian Tanah (70 cm) m
3
81.97 48,005.00 3,934,969.85 48,005.00 100.00% OK!
4 Urugan Pasir Bawah Lantai ( 10 cm) m
3
5.81 102,256.00 594,107.36 94,160.00 108.60% OK!
5 Urugan Pasir Pondasi ( t = 10 cm) m
3
1.33 102,256.00 136,000.48 94,160.00 108.60% OK!
6 Urgan Pasir Rabat / Selasar (10Cm) m
3
4.46 102,256.00 456,061.76 94,160.00 108.60% OK!
6,041,086.41
B. PEKERJAAN BETON
Pondasi / Slope
1 Pondasi Telapak 1.6 x 1.6 ( K-350 ) m
3
3.14 924,281.00 2,902,242.34 843,440.00 109.58% OK!
2 Besi Beton D 13 kg 433.89 16,483.00 7,151,808.87 19,160.00 86.03% OK!
3 Slope 15 x 20 ( K-350) m
3
1.56 924,281.00 1,441,878.36 843,440.00 109.58% OK!
4 Besi Beton D 8 kg 172.77 16,483.00 2,847,767.91 19,160.00 86.03% OK!
5 Tie Beam 20 x 35 cm TB 1 ( K-350) m
3
1.94 924,281.00 1,793,105.14 843,440.00 109.58% OK!
6 Besi Beton D 8 : D 16 kg 31.30 16,483.00 515,917.90 19,160.00 86.03% OK!
7 Pondasi Batu Kali m
3
14.08 285,534.00 4,020,318.72 291,240.00 98.04% OK!
Kolom
1 Kolom Struktur 30 x 30 ( K-350) m
3
1.98 924,281.00 1,830,076.38 843,440.00 109.58% OK!
2 Besi Beton D8 : D16 kg 489.33 16,483.00 8,065,626.39 19,160.00 86.03% OK!
Balok
1 Balok B1 25 x 40 ( K-350 ) m
3
3.71 924,281.00 3,429,082.51 843,440.00 109.58% OK!
2 Besi Beton D8 : D16 kg 485.85 16,483.00 8,008,265.55 19,160.00 86.03% OK!
Pelat
1 Lantai Dasar t =12 cm ( K-350 ) m
3
9.83 924,281.00 9,085,682.23 843,440.00 109.58% OK!
2 Besi Beton D 8 kg 1,034.43 16,483.00 17,050,509.69 19,160.00 86.03% OK!
3 Pelat Atap ( t = 12 cm ) ( K- 350 ) m
3
11.40 924,281.00 10,536,803.40 843,440.00 109.58% OK!
4 Besi Beton D 10 kg 1,405.53 16,483.00 23,167,350.99 19,160.00 86.03% OK!
5 Listplank Beton ( K-350 ) m
3
3.32 924,281.00 3,068,612.92 843,440.00 109.58% OK!
6 Besi Beton D 10 kg 416.66 16,483.00 6,867,806.78 19,160.00 86.03% OK!
7 Lantai Kerja ( K-125 ) m
3
40.98 624,360.00 25,586,272.80 670,477.00 93.12% OK!
137,369,128.88
III.1. 6,375,519,521.27
HARGA TOTAL
HARGA TOTAL
HARGA TOTAL
HARGA TOTAL
TOTAL HARGA
Dinding Beton
Kolom
Balok
Pelat
III.2. FINISHING BANGUNAN STP ( Extended Aeration )
(Rp) (Rp)
A. RUMAH JAGA
2
93.00 100,845.00 9,378,585.00
2
9.80 103,067.00 1,010,056.60
3 Pekerjaan Waterproofing termasuk screed pelindung (1:3) tebal 3 cm m
2
103.00 74,973.00 7,722,219.00
4 Plint Keramik 10 x 40 cm m' 62.00 16,912.00 1,048,544.00
19,159,404.60
2
156.00 80,525.00 12,561,900.00
2
8.00 89,072.00 712,576.00
2
312.00 36,318.00 11,331,216.00
4 Pekerjaan Kolom Praktis (K-225) m' 24.00 80,069.00 1,921,656.00
5 Pekerjaan Balok Lintoll dan Sill (K-225) m' 36.00 80,069.00 2,882,484.00
6 Finishing Cat Interior (2 lapis) m
2
156.00 25,765.00 4,019,340.00
7 Finishing Cat Eksterior (2 lapis) m
2
156.00 24,335.00 3,796,260.00
8 Pekerjaan Kanopy Beton m
2
40.00 19,790.00 791,600.00
2
468.00 31,876.00 14,917,968.00
10 Pekerjaan Finishing Cat Plafon m
2
214.00 24,335.00 5,207,690.00
58,142,690.00
1 Kusen, Daun Pintu & Jendela type AD 1 Unit 1.00 7,589,362.00 7,589,362.00
4 Kusen, Daun Pintu type AD 4 Unit 2.00 2,156,762.00 4,313,524.00
10 Kusen, Daun Jendela type AW 4 Unit 1.00 589,121.00 589,121.00
43,756,758.00
1 Pekerjaan Rangka Plafond Kalsium Silikat Board 600 x 600 x 6 m
2
60.00 55,108.00 3,306,480.00
2 Pekerjaan Plafond Kalsium Silikat Board 600 x 600 x 6 m
2
60.00 62,221.00 3,733,260.00
7,039,740.00
2 Kran Air Leher Angsa lokal Unit 2.00 205,000.00 410,000.00
3 Bak Cuci Lab. 1 lobang Stainless Steel Komplit Unit 1.00 500,000.00 500,000.00
4 Pekerjaan Wastafel L 521 V1A ex. Toto + Accessories Unit 2.00 1,487,601.00 2,975,202.00
13 Meja Beton + Finishing ( wastafel & pantry ) m
2
2.00 824,834.00 1,649,668.00
13,603,120.00
Total Harga
Total Harga
Total Harga
Total Harga
Total Harga
Satuan Volume
III.2. FINISHING BANGUNAN STP ( Extended Aeration )
(Rp) (Rp)
A.6 PEKERJAAN ATAP/ DAK BETON
PEKERJAAN ATAP
2
103.00 17,269.00 1,778,707.00
2 Pekerjaan Screed Lantai ( 1 : 3 ) + wiremesh + insulasi tebal 100 mm m
2
103.00 90,735.00 9,345,705.00
4 Roof drain cast iron dia 4" Unit 8.00 200,000.00 1,600,000.00
5 Pekerjaan Talang air pipa PVC AW dia 4" m' 32.00 132,823.00 4,250,336.00
18,371,348.00
B. STP ( EXTENDED AERATION )
B.1 PEKERJAAN DINDING
1 Pasangan Dinding Bata 1 : 4 M2 308.00 80,525.00 24,801,700.00
2 Pasangan Dinding Bata 1 : 2 ( Trasraam ) M2 8.00 89,072.00 712,576.00
3 Pekerjaan Plesteran + Aci M2 616.00 33,641.00 20,722,856.00
4 Pekerjaan Kolom Praktis M' 24.00 80,069.00 1,921,656.00
5 Pekerjaan Balok Lintoll dan still M' 36.00 80,069.00 2,882,484.00
6 Finishing cat intrerior ( 2 lapis ) M2 308.00 25,765.00 7,935,620.00
7 Finishing cat Exterior ( 2 lapis ) M2 308.00 24,335.00 7,495,180.00
8 Pekerjaan Kanopy Beton M2 94.00 19,790.00 1,860,260.00
9 Pekerjaan Screed Lantai (1 : 3)+wiremesh+waterproofing M2 229.40 91,070.00 20,891,458.00
10 Pekerjaan lapisan waterproofing M2 5,026.00 17,269.00 86,793,994.00
176,017,784.00
336,090,844.60 TOTAL HARGA III.2.
Total Harga
Total Harga
III.3. ELEKTRIKAL BANGUNAN STP
(Rp) (Rp)
I PANEL
PANEL PERALATAN MEKANIKAL ( BOOSTER )
1 Panel 1 Peralatan Mekanikal Priority STP ( Booster )
Komplite Busbar, Grounding , A,V,Freq, Pilot Lamp
1). Incoming
a. Kabel NYFGbY, 3x2x(1x240 mm2) + 2x(1x240 mm2) meter 420.00 694,447.00 291,667,740.00
2). Outgoing
4). VSS set 1.00 190,000.00 190,000.00
5). Box Panel + Cu.Bar + Wiring lot 1.00 7,550,000.00 7,550,000.00
6). System Pentanahan lot 1.00 5,350,000.00 5,350,000.00
7). Accessories ( Termination, Labeling, etc ) lot 1.00 9,795,000.00 9,795,000.00
403,982,740.00
2 Panel 2 Peralatan Mekanikal Priority STP ( Booster )
1). Incoming
a. Kabel NYY, 3x2x(1x185mm2) + 2x( 1x185 mm2) meter 40.00 999,658.00 39,986,320.00
b. MCCB 630A,50kA, 4P + Switch Disc. 630 A set 1.00 21,000,000.00 21,000,000.00
2). Outgoing
a. MCCB 80A,50kA, 4P + RCCB 300 mA set 3.00 5,150,000.00 15,450,000.00
b. MCCB 125A,50kA, 4P + RCCB 300 mA set 3.00 6,400,000.00 19,200,000.00
3). Ampere Meter buah 3.00 235,000.00 705,000.00
4). Volt Meter set 1.00 275,000.00 275,000.00
5). Pilot Lamp + Fuse set 3.00 60,000.00 180,000.00
6). VSS set 1.00 190,000.00 190,000.00
116,681,320.00
PANEL PERALATAN MEKANIKAL PRIORITY STP
1 Panel PeralatanMekanikal Priority STP
1). Incoming
a. Kabel NYFGbY , 3x2x(1x240mm2) + 2x(1x240 mm2) meter 420.00 694,447.00 291,667,740.00
2). Outgoing
a. MCCB 100A,50kA, 4P + RCCB 300 A set 1.00 5,400,000.00 5,400,000.00
b. MCCB 160A,50kA, 4P + RCCB 300 A set 1.00 6,950,000.00 6,950,000.00
C. MCCB 80A,50kA, 4P + RCCB 300 A set 1.00 5,150,000.00 5,150,000.00
d. MCCB 40A,50kA, 4P + RCCB 300 A set 1.00 3,600,000.00 3,600,000.00
e. MCCB 32A,50kA, 4P + RCCB 300 A set 2.00 3,450,000.00 6,900,000.00
4). VSS set 1.00 190,000.00 190,000.00
348,127,740.00
2 Panel Peralatan Mekanikal Pompa Priority STP
1). Incoming
a. Kabel NYY , 4 x 16 mm2 meter 40.00 60,105.00 2,404,200.00
2). Outgoing
a. MCB 20A, 6kA, 2P + Switch RCCB 300 Ma set 2.00 825,000.00 1,650,000.00
b. MCB 10A, 6kA, 2P + Switch RCCB 300 mA set 2.00 1,100,000.00 2,200,000.00
4). VSS set 1.00 190,000.00 190,000.00
19,804,760.00
3 Gearbox Panel Peralatan Mekanikal Pompa Priority
STP (Wall Fan) (PHB Akhir)
1). Incoming
2). Outgoing
a. MCB 20A, 6kA, 2P + RCCB 300 mA set 6.00 825,000.00 4,950,000.00
4). VSS set 1.00 190,000.00 190,000.00
23,517,080.00
Satuan Volume
Sub Total
No.
Sub Total
Sub Total
Uraian Pekerjaan
Sub Total
Sub Total
(Rp) (Rp)
Satuan Volume No. Uraian Pekerjaan
4 Gearbox Panel Peralatan Mekanikal Pompa Priority
Dossing Pump ( PHB Akhir )
1). Incoming
a. Kabel NYY, 4 x 10 mm2 meter 40.00 47,652.00 1,906,080.00
2). Outgoing
4). VSS set 1.00 190,000.00 190,000.00
23,517,080.00
5 Panel Peralatan Mekanikal Pompa Priority
Sawage Treatment Plan (Flow Control)
1). Incoming
2). Outgoing
4). VSS set 1.00 190,000.00 190,000.00
28,814,280.00
Sewage Treatment Plant (Effluent Plant)
1). Incoming
a. Kabel NYY, 4x120 mm2 meter 40.00 341,047.00 13,641,880.00
b. MCCB 160A, 36kA, 4P + Switch Disc. 40A set 1.00 4,950,000.00 4,950,000.00
2). Outgoing
4). VSS set 1.00 190,000.00 190,000.00
34,656,880.00
7 Panel Peralatan Makanikal Pompa Priority STP
( Dewatering, Solid & Scrapper )
1). Incoming
a. Kabel NYY , 4x35 mm2 meter 40.00 117,074.00 4,682,960.00
2). Outgoing
a. MCB 25A,6kA, 2P + RCCB 300 mA set 1.00 950,000.00 950,000.00
b. MCB 10A,6kA, 2P + RCCB 300 mA set 5.00 975,000.00 4,875,000.00
4). VSS set 1.00 190,000.00 190,000.00
24,552,960.00
8 Panel Penerangan
1). Incoming
a. MCB 40A 2P set 1.00 865,000.00 865,000.00
b. Kabel NYY, 4x10mm2 meter 25.00 47,652.00 1,191,300.00
2). Outgoing
a. MCB 4A set 5.00 65,600.00 328,000.00
4). VSS set 1.00 190,000.00 190,000.00
7). Accessories ( Termination, Labeling, etc ) lot 1.00 410,000.00 410,000.00
11,971,800.00
Armature Lampu
TL 2x36 watt TKI inbow + Mirror reflector standar bh 12.00 219,291.00 2,631,492.00
Titik Instalasi Stop Kontak + Upah ttk 5.00 479,139.00 2,395,695.00
11,811,303.00
Sub Total
Sub Total
Sub Total
Sub Total
Sub Total
Sub Total
(Rp) (Rp)
Satuan Volume No. Uraian Pekerjaan
ELEKTRIKAL lot 1.00 15,500,000.00 15,500,000.00
15,500,000.00
1,062,937,943.00 TOTAL HARGA III.3.
Sub Total
III.4. MEKANIKAL BANGUNAN STP
(Rp) (Rp)
I SISTEM PLAMBING
1 Air Bersih Toilet
bh 1.00 271,739.00 271,739.00 314,179.06 86.49% OK!
- Pipa PVC Kelas 10 Kg/cm2 dia. 50 mm m 22.00 23,396.00 514,712.00 23,060.58 101.45% OK!
lot 1.00 44,000.00 44,000.00 49,880.29 88.21% OK!
2 Air Bekas Toilet
- Pipa PVC Kelas 10 Kg/cm2 dia. 100 mm m 64.00 94,346.00 6,038,144.00 93,048.54 101.39% OK!
- Pipa Vent PVC Kelas C dia. 25 mm m 15.00 9,775.00 146,625.00 8,929.81 109.46% OK!
- Testing & Commissioning lot 1.00 153,000.00 153,000.00 153,940.89 99.39% OK!
II SISTEM VENTILASI
- Wall Fan Kap. 360 m3/h (ruang toilet) bh 2.00 1,922,867.00 3,845,734.00 2,049,724.60 93.81% OK!
ls 1.00 365,344.73 365,344.73 205,002.05 178.22% Ga Masuk Harganya Coy?#
III.4. 11,407,298.73
TOTAL HARGA
- Testing Comissioning
- Gate Valve dia.20 mm
Volume Satuan
- Testing & Commissioning
IV.1. STRUKTUR BANGUNAN WTP
(Rp) (Rp)
A PEKERJAAN TANAH
1 Galian Tanah m3 3,638.34 43,008.00 156,477,726.72
2 Timbunan galian kembali m3 229.09 8,122.00 1,860,668.98
3 Urugan Pasir bawah lantai ( 10 cm ) m3 42.24 102,256.00 4,319,293.44
162,657,689.14
B PEKERJAAN BETON
1 Kolom K1 30 x 30 cm ( K-350 ) m3 4.93 924,281.00 4,556,705.33
2 Besi Beton D10 ; D19 kg 1,674.00 16,483.00 27,592,542.00
3 Kolom K2 20 x 20 cm ( K-350 ) m3 0.78 924,281.00 720,939.18
4 Besi Beton D8 ; D13 kg 121.22 16,483.00 1,998,069.26
1 Balok B1 35 x 20 cm ( K-350 ) m3 16.96 924,281.00 15,675,805.76
2 Besi Beton D13 kg 2,744.80 16,483.00 45,242,538.40
3 Balok B2 35 x 20 cm ( K-350 ) m3 10.30 924,281.00 9,520,094.30
4 Besi Beton D13 kg 1,667.50 16,483.00 27,485,402.50
1 Lantai Dasar ( t = 50 cm ) ( K-350 ) m3 272.96 924,281.00 252,291,741.76
2 Besi Beton D12 kg 7,400.90 16,483.00 121,989,034.70
3 Pelat Atap ( t = 25 cm ) ( K-350 ) m3 133.99 924,281.00 123,844,411.19
4 Besi Beton D10 kg 6,605.17 16,483.00 108,873,017.11
1 Dinding Beton ( K-350 ) m3 231.49 924,281.00 213,961,808.69
2 Besi Beton D12 kg 13,693.61 16,483.00 225,711,773.63
3 Lantai Kerja ( K-125 ) m3 21.12 624,360.00 13,186,483.20
1,192,650,367.01
IV.1. 1,355,308,056.15 TOTAL HARGA
Sub Total
Kolom
Balok
Plat
Bak Air
No. Satuan Volume
Sub Total
Uraian Pekerjaan
IV.2 . FINISHING BANGUNAN WTP
(Rp) (Rp)
A PEKERJAAN LANTAI DASAR
1 Pekerjaan Lantai Keramik heavy duty uk.30x30 M2 93.00 100,845.00 9,378,585.00
2 Pekerjaan Lantai Keramik heavy duty uk.20x20 M2 9.80 103,067.00 1,010,056.60
3 Pekerjaan waterproofing termasuk screed pelindung (1 : 3) tebal 3 cm M2 103.00 74,973.00 7,722,219.00
4 Plint keramik 10 x 40 cm M' 62.00 16,912.00 1,048,544.00
19,159,404.60
1 Pasangan dinding Bata 1 : 4 M2 156.00 80,525.00 12,561,900.00
2 Pasangan dinding Bata 1 : 2 ( transraam ) M2 8.00 89,072.00 712,576.00
3 Pekerjaan Plesteran + Aci 1 : 2 M2 312.00 33,641.00 10,495,992.00
4 Pekerjaan Plesteran + Aci 1 : 4 M2 220.00 31,876.00 7,012,720.00
5 Pekerjaan kolom Praktis ( Beton K 225 ) M' 24.00 80,069.00 1,921,656.00
7 Finishing Cat interior ( 2 lapis ) M2 156.00 25,765.00 4,019,340.00
8 Finishing Cat Eksterior ( 2 lapis ) M2 156.00 24,335.00 3,796,260.00
10 Pekerjaan Finishing Cat Plafond M2 110.00 25,765.00 2,834,150.00
43,354,594.00
A.3 PEKERJAAN KUSEN ALUMUNIUM, PINTU DAN JENDELA
24,479,881.00
1 Pekerjaan Rangka Plafond Kalsium Silikat board 600x600x6 M2 110.00 55,108.00 6,061,880.00
2 Pekerjaan Plafond Kalsium Silikat board 600x600x6 M2 110.00 62,221.00 6,844,310.00
12,906,190.00
1 Kran air Leher angsa lokal Unit 2.00 205,000.00 410,000.00
2 Bak Cuci Lab. 1 lobang stainless steel komplit Unit 1.00 500,000.00 500,000.00
3 Pekerjaan Wastafel L 521 V1A ex. Toto + Accessories Unit 1.00 1,487,601.00 1,487,601.00
4 soap holder S 6 N ex. Toto Unit 1.00 65,000.00 65,000.00
5 Unit cermin Berangka Stainless Steel t=6mm uk. 60 x 105 cm Unit 2.00 1,350,000.00 2,700,000.00
6 Meja Beton + Finishing ( Westafel & pantry ) M2 1.00 824,834.00 824,834.00
5,987,435.00
B PEKERJAAN ATAP / DAK BETON
B.1 PEKERJAAN DAK BETON
1 Pekerjaan lapisan waterproofing M2 103.00 17,269.00 1,778,707.00
2 Pekerjaan Screed Lantai ( 1 : 3 ) + wiremesh + insulasi total tebal 100mm M2 103.00 90,735.00 9,345,705.00
3 Pekerjaan Listplank beton M' 40.00 34,915.00 1,396,600.00
4 Roof drain cast iron dia. 4" unit 8.00 200,000.00 1,600,000.00
5 Pekerjaan Talang air pipa PVC AW dia. 4" M' 32.00 132,823.00 4,250,336.00
18,371,348.00
IV.2 . 124,258,852.60
Sub Total
Sub Total
Sub Total
TOTAL HARGA
Sub Total
Sub Total
Sub Total
IV.3. ELEKTRIKAL BANGUNAN WTP
(Rp) (Rp)
I PANEL
1 Panel Peralatan Mekanikal Priority Water Treatment Plan
1). Incoming
a. Kabel NYFGbY, 3x1x(1x240 mm2) + 1x(1x240 mm2) meter 420.00 694,447.00 291,667,740.00
b. MCCB 400 A, 50kA, 4P + Switch Disc. 400 A set 1.00 12,000,000.00 12,000,000.00
2). Outgoing
b. MCCB 80 A, 50kA, 4P + Switch Disc. 80 A set 3.00 2,919,000.00 8,757,000.00
c. MCCB 63A, 50kA, 4P + Switch Disc. 63 A set 1.00 3,500,000.00 3,500,000.00
d. MCCB 40 A, 50kA, 4P + Switch Disc. 40 A set 1.00 3,400,000.00 3,400,000.00
4). VSS set 1.00 190,000.00 190,000.00
339,584,740.00
Water Treatment Plan ( Filter Pump )
1). Incoming
a. Kabel NYY 4 x 70 mm2 meter 40.00 209,336.00 8,373,440.00
2). Outgoing
b. MCB 16A, 6kA, 2P + RCCB 300 mA set 2.00 795,000.00 1,590,000.00
4). VSS set 1.00 190,000.00 190,000.00
30,613,440.00
Water Treatment Plan (Water Intake Pump)
1). Incoming
2). Outgoing
b. MCB 16A, 6kA, 2P + RCCB 300 mA set 2.00 795,000.00 1,590,000.00
4). VSS set 1.00 190,000.00 190,000.00
29,265,440.00
4 Panel 1 Peralatan Mekanikal Pompa Priority
Water Treatment Plant ( Agitator & Mixer )
1). Incoming
2). Outgoing
a. MCB 10A, 6kA, 2P + Switch RCCB 300 mA set 2.00 1,100,000.00 2,200,000.00
b. MCB 16A, 6kA, 2P + Switch RCCB 300 mA set 3.00 795,000.00 2,385,000.00
c. MCB 40A, 6kA, 2P + Switch RCCB 300 mA set 1.00 850,000.00 850,000.00
4). VSS set 1.00 190,000.00 190,000.00
Sub Total
Sub Total
Sub Total
No. Satuan Volume
Uraian Pekerjaan
(Rp) (Rp)
No. Satuan Volume
Uraian Pekerjaan
29,210,440.00
Water Treatment Plant ( Agitator & Mixer ) ( PHB Akhir )
1). Incoming
2). Outgoing
a. MCB 10A, 6kA, 2P + Switch RCCB 300 mA set 6.00 1,100,000.00 6,600,000.00
4). VSS set 1.00 190,000.00 190,000.00
27,074,200.00
Water Treatment Plant ( Dossing Pump )
1). Incoming
2). Outgoing
a. MCB 16A,6kA, 2P + RCCB 300 mA set 6.00 795,000.00 4,770,000.00
4). VSS set 1.00 190,000.00 190,000.00
26,032,440.00
Water Treatment Plant ( Dossing Pump )
1). Incoming
2). Outgoing
a. MCB 6A, 6kA, 2P + Switch RCCB 300 mA set 5.00 656,000.00 3,280,000.00
b. MCB 20A, 6kA, 2P + Switch RCCB 300 mA set 1.00 825,000.00 825,000.00
3). Pilot Lamp + Fuse lot 3.00 60,000.00 180,000.00
4). VSS lot 1.00 190,000.00 190,000.00
25,199,000.00
Water Treatment Plant ( Dossing Pump ) (PHB Akhir)
1). Incoming
a. Kabel NYY, 4 x 10mm2 meter 40.00 47,652.00 1,906,080.00
2). Outgoing
a. MCB 6A,6kA, 2P + Switch RCCB 300 mA set 6.00 800,000.00 4,800,000.00
3). Pilot Lamp + Fuse lot 3.00 60,000.00 180,000.00
4). VSS lot 1.00 190,000.00 190,000.00
Sub Total
Sub Total
Sub Total
Sub Total
(Rp) (Rp)
No. Satuan Volume
Uraian Pekerjaan
19,356,080.00
9 Panel Penerangan
1). Incoming
a. MCB 40A 2P meter 1.00 865,000.00 865,000.00
b. Kabel NYY, 4x10mm2 set 30.00 47,652.00 1,429,560.00
2). Outgoing
a. MCB 4A set 5.00 65,600.00 328,000.00
4). VSS set 1.00 190,000.00 190,000.00
12,210,060.00
10 Amature Lampu
11,811,303.00
II TELEPON
- Equipment Telephone/ Data
- Junction Box Telephone Kap 60 Pairs, lengkap komponen path panel,
Terminal & Accessories lot 1.00 8,995,094.00 8,995,094.00
- Grounding Sistem maksimal 0,5 W lot 1.00 1,050,000.00 1,050,000.00
- Access Switch c/w Ethernet Switch 24 port 10/100 PoE port, 2 port FO
Memiliki kemampuan QoS Standart Diffserv lot 1.00 27,832,000.00 27,832,000.00
- SFP GBIC 1000 Base-LX lot 1.00 3,119,000.00 3,119,000.00
- Wiring dari Box Kontrol Telkom ke JB.TL dengan Fiber Optic Cables
50/125 m, SMF, 24 Cores Outdoor Armoured m 55.00 125,544.00 6,904,920.00
- Wiring dari Box Kontrol Telkom ke JB.TL dengan Jelly Filled
Armoured Cable (STEL K-007) 20X2X0.8 mm.sq dalam pipa HDPE m 55.00 140,167.00 7,709,185.00
- Wiring dari Junction Box Telephone ke Outlet Telephone dengan Indoor
Telephone Cable (STEL K-002) 2X2X0.6 mm.sq dalam HIP 20 mm ttk 3.00 945,088.00 2,835,264.00
- Accessories lot 1.00 215,000.00 215,000.00
- Handset Telephone bh 3.00 390,479.00 1,171,437.00
- Supply & Install UTP Cat 6,1 Node
- UTP Cat 6 - 4 pairs m 30.00 18,198.00 545,940.00
64,082,125.00
II.2 TESTING COMMISSIONING
ELEKTRIKAL lot 1.00 5,500,000.00 5,500,000.00
TELEPHONE lot 1.00 700,000.00 700,000.00
6,200,000.00
IV.3. 620,639,268.00 TOTAL HARGA
Sub Total
Sub Total
Sub Total
Sub Total
Sub Total
IV.4. MEKANIKAL BANGUNAN WTP
(Rp) (Rp)
I SISTEM PLAMBING
1 Air bersih Toilet
- Gate Valve dia. 20 mm bh 1.00 271,739.00 271,739.00
- Pipa PVC Kelas 10 kg/cm2 dia.50 mm m 48.00 23,396.00 1,123,008.00
- Pipa PVC Kelas 10 kg/cm2 dia.20 mm m 22.00 8,922.00 196,284.00
- Testing & Commissioning lot 1.00 39,000.00 39,000.00
2 Air bekas Toilet
- Pipa PVC AW dia.100 mm m 54.00 94,346.00 5,094,684.00
- Pipa PVC AW dia.50 mm m 10.00 23,396.00 233,960.00
- Pipa Vent PVC Klas C dia. 25 mm m 15.00 9,775.00 146,625.00
II SISTEM VENTILASI
- Wall Fan Kap. 360 m3/h (ruang toilet) bh 2.00 1,922,867.00 3,845,734.00
- Testing Comisioning ls 1.00 50,000.00 50,000.00
11,234,322.00
TOTAL HARGA IV.4.
No. Satuan Volume Uraian Pekerjaan
V.1. STRUKTUR BANGUNAN SUMPIT
(Rp) (Rp)
Pekerjaan Pembuatan Struktur Sump Pit,
tebal beton 25 cm, termasuk galian tanah
dan urugan kembali
A SP1
1 Beton Ready Mix K-250 m
3
13.90 845,631.00 11,754,270.90
2 Besi Beton D10 kg 1,578.70 16,483.00 26,021,712.10
37,775,983.00
B SP2, 3, 5
3
16.00 845,631.00 13,530,096.00
2 Besi Beton D10 kg 1,817.20 16,483.00 29,952,907.60
43,483,003.60
130,449,010.80
C SP4
3
26.90 845,631.00 22,747,473.90
2 Besi Beton D10 kg 3,055.20 16,483.00 50,358,861.60
73,106,335.50
D SP6
3
30.75 845,631.00 26,003,153.25
2 Besi Beton D10 kg 3,492.50 16,483.00 57,566,877.50
83,570,030.75
E SP7, 8
3
32.75 845,631.00 27,694,415.25
2 Besi Beton D10 kg 3,719.10 16,483.00 61,301,925.30
88,996,340.55
177,992,681.10
F SP9, 10
3
11.40 845,631.00 9,640,193.40
2 Besi Beton D10 kg 1,294.80 16,483.00 21,342,188.40
30,982,381.80
61,964,763.60
V.1. 564,858,804.75
BILL OF QUANTITY ( BOQ )
Satuan
JUMLAH 3 BUAH
Sub Total
Sub Total
Volume
PEKERJAAN BETON
Uraian Pekerjaan
Sub Total
Sub Total
TOTAL HARGA
JUMLAH 2 BUAH
Sub Total
JUMLAH 2 BUAH
No.
Sub Total
VI.1. STRUKTUR STASIUN & RUMAH POMPA BANJIR
(Rp) (Rp)
A PEKERJAAN TANAH
1 Galian Tanah m
3
117.04 31,881.00 3,731,352.24
2 m
3
138.17 8,122.00 1,122,216.74
3
6.75 102,256.00 690,228.00
5,543,796.98
B PEKERJAAN BETON
1 Pondasi Beton ( K-350 ) m
3
34.81 924,281.00 32,174,221.61
2 Besi Beton D10 ( K-350 ) kg 2,415.85 16,483.00 39,820,455.55
1 Kolom 30 x 30 cm ( K-350 ) m
3
20.63 924,281.00 19,067,917.03
2 Besi Beton D10, D13 kg 4,231.39 16,483.00 69,746,001.37
1 Balok B1 40 x 20 cm ( K-350 ) m
3
18.58 924,281.00 17,173,140.98
2 Besi Beton D13 kg 2,835.86 16,483.00 46,743,480.38
3 Balok B2 50 x 25 ( K-350 ) m
3
35.38 924,281.00 32,701,061.78
4 Besi Beton D13 kg 7,732.98 16,483.00 127,462,709.34
5 Balok B3 30 x 20 cm ( K-350 ) m
3
3.49 924,281.00 3,225,740.69
6 Besi Beton D13 kg 500.84 16,483.00 8,255,345.72
3
118.39 924,281.00 109,425,627.59
2 Besi Beton D10 kg 3,501.60 16,483.00 57,716,872.80
3 Pelat Lantai 1 ( t = 25 cm ) ( K-350 ) m
3
56.56 924,281.00 52,277,333.36
4 Besi Beton D10 kg 3,345.70 16,483.00 55,147,173.10
5 Pelat Atap ( t = 25 cm ) ( K-350 ) m
3
71.30 924,281.00 65,901,235.30
6 Besi Beton D10 kg 4,217.50 16,483.00 69,517,052.50
1 Dinding Beton ( K-350 ) m
3
550.82 924,281.00 509,112,460.42
2 Besi Beton D12 kg 28,789.40 16,483.00 474,535,680.20
3 Lantai kerja ( K-125 ) m3 12.00 624,360.00 7,492,320.00
4 Lisplang ( K-350 ) m3 6.22 924,281.00 5,749,027.82
5 Besi Beton D10 kg 864.60 16,483.00 14,251,201.80
1,817,496,059.34
VI.1. 1,823,039,856.32
Pondasi
Kolom
Satuan Volume
Timbunan galian kembali
Balok
Plat
Dinding
TOTAL HARGA
Sub Total
Sub Total
VI.2. FINISHING STASIUN & RUMAH POMPA BANJIR
(Rp) (Rp)
A. PEKERJAAN STASIUN POMPA
2
346.50 46,283.00 16,037,059.50
16,037,059.50
A.2 PEKERJAAN TANGGA
1 Entrance Stairs m
2
1.00 337,289.00 337,289.00
337,289.00
PEKERJAAN LANTAI 1 STASIUN POMPA
1 Pekerjaan Floor Hardener color m
2
252.00 110,921.00 27,952,092.00
27,952,092.00
B PEKERJAAN RUMAH POMPA
B.1 PEKERJAAN DINDING
2
236.64 80,525.00 19,055,436.00
2
27.20 89,072.00 2,422,758.40
2
527.68 36,318.00 19,164,282.24
2
791.52 31,876.00 25,230,491.52
6 Pekerjaan Balok Lintoll dan Sill ( K-225 ) m' 40.70 80,069.00 3,258,808.30
2
263.84 25,765.00 6,797,837.60
2
263.84 24,335.00 6,420,546.40
83,951,540.46
B.2 PEKERJAAN KUSEN ALUMUNIUM , PINTU DAN JENDELA
1 Kusen, Daun Jendela kisi kisi alumunium ( 3m x 2m ) Unit 14.00 2,480,629.00 34,728,806.00
2 Kusen, Daun Pintu Rolling Door RD Unit 2.00 7,465,074.00 14,930,148.00
3 Kusen, Daun Pintu steel P6 Unit 1.00 4,328,108.00 4,328,108.00
53,987,062.00
B.3 PEKERJAAN PLAFOND
2
210.00 46,283.00 9,719,430.00
9,719,430.00
C PEKERJAAN ATAP / DAK BETON
C.1 PEKERJAAN DAK BETON
2
225.50 16,883.00 3,807,116.50
2
m
2
225.50 90,735.00 20,460,742.50
38,461,462.00
VI.2. 230,445,934.96
Sub Total
Sub Total
Sub Total
Sub Total
Sub Total
TOTAL HARGA
Pekerjaan Screed Lantai (1 : 3) + wiremesh + insulasi total tebal
100mm
Sub Total
Uraian Pekerjaan Satuan Volume
Sub Total
No.
VI.3. ELEKTRIKAL BANGUNAN POMPA BANJIR
(Rp) (Rp)
I P A N E L
1 Panel Peralatan Mekanikal Non Priority Rumah Pompa Banjir
1). Incoming
a. Kabel NYFGbY, 3x1x(1x300 mm2 ) + 1x(1x300 mm2) meter 420.00 723,366.00 303,813,720.00
2). Outgoing
a. MCCB 400A, 50kA, 4P + RCCB set 3.00 12,500,000.00 37,500,000.00
b. MCCB 63A, 36kA, 4P + RCCB set 3.00 4,750,000.00 14,250,000.00
4). VSS set 1.00 190,000.00 190,000.00
7). Accessories (Termination, Labeling, Etc) lot 1.00 10,850,000.00 10,850,000.00
424,946,220.00
2 Panel Peralatan Mekanikal Pompa Non Priority Rumah Pompa Pemadam Kebakaran
1). Incoming
a. Kabel NYFGbY, 3x1x(1x300 mm2) + (1x300 mm2) meter 420.00 723,366.00 303,813,720.00
2). Outgoing
a. MCCB 63A 50 Ka, 4P set 1.00 5,500,000.00 5,500,000.00
b. MCCB 80A, 50kA, 4P set 2.00 5,650,000.00 11,300,000.00
c. MCCB 100A, 50kA, 4P + RCCB set 2.00 5,389,000.00 10,778,000.00
4). VSS set 1.00 190,000.00 190,000.00
398,536,220.00
3 Panel Peralatan Mekanikal Pompa Non Priority Rumah Pompa Pemadam Kebakaran
1). Incoming
a. Kabel NYFGbY, 3x1x(1x300 mm2) + (1x300 mm2) meter 420.00 723,366.00 303,813,720.00
2). Outgoing
a. MCCB 400A, 50 Ka, 4P + RCCB set 2.00 12,500,000.00 25,000,000.00
c. MCCB 100A, 50kA, 4P + RCCB set - -
4). VSS set 1.00 190,000.00 190,000.00
418,096,220.00
4 Panel 8 Penerangan
1). Incoming
a. MCB 40A 2P meter 1.00 865,000.00 865,000.00
b. Kabel NYY, 4x10mm2 set 15.00 47,652.00 714,780.00
2). Outgoing
a. MCB 4A set 5.00 65,600.00 328,000.00
Sub Total
Sub Total
Uraian Pekerjaan
No. Satuan Volume
Sub Total
VI.3. ELEKTRIKAL BANGUNAN POMPA BANJIR
(Rp) (Rp)
Uraian Pekerjaan
No. Satuan Volume
4). VSS set 1.00 190,000.00 190,000.00
7). Accessories (Termination, Labeling, Etc) lot 1.00 410,000.00 410,000.00
11,495,280.00
5 Amature Lampu
TL 2x36 watt TKI inbow + Mirror reflector standar bh 15.00 219,291.00 3,289,365.00
13,233,270.00
ELEKTRIKAL lot 1.00 15,000,000.00 15,000,000.00
15,000,000.00
VI.3. 1,281,307,210.00 TOTAL HARGA
Sub Total
Sub Total
Sub Total
VII.1. STRUKTUR STASIUN POMPA AIR BERSIH
(Rp) (Rp)
A PEKERJAAN TANAH
1 Galian Tanah m
3
4,325.92 43,008.00 186,049,167.36
2 Timbunan galian kembali m
3
241.60 8,122.00 1,962,275.20
3
135.41 102,256.00 13,846,484.96
4 Urugan pasir bawah pas. Batu kali ( 10 cm ) m
3
20.23 102,256.00 2,068,638.88
5 Urugan pasir pondasi Plat P1/K1 ( t = 10 cm ) m
3
2.64 102,256.00 269,955.84
204,196,522.24
B PEKERJAAN BETON
5 Slope/ Tie Beam 25 x 20 cm ( K-350 ) m
3
3.58 924,281.00 3,308,925.98
6 Besi Beton D13 kg 425.02 16,483.00 7,005,604.66
9 Pondasi Batu Kali m
3
85.36 285,534.00 24,373,182.24
1 Kolom K1 30 x 30 cm ( K-350 ) m
3
8.73 924,281.00 8,068,973.13
2 Besi Beton D10, D16 kg 1,600.64 16,483.00 26,383,349.12
3 Kolom K2 35 x 35 cm ( K-350 ) m
3
4.92 924,281.00 4,547,462.52
4 Besi Beton D10, D16 kg 884.62 16,483.00 14,581,191.46
5 Kolom K3 35 x 35 cm ( K-350 ) m
3
16.17 924,281.00 14,945,623.77
6 Besi Beton D10, D19 kg 4,642.00 16,483.00 76,514,086.00
1 Balok B1 35 x 20 cm ( K-350 ) m
3
11.34 924,281.00 10,481,346.54
2 Besi Beton D13 kg 1,895.90 16,483.00 31,250,119.70
3 Balok B2 35 x 20 cm ( K-350 ) m
3
15.40 924,281.00 14,233,927.40
4 Besi Beton D13 kg 2,574.60 16,483.00 42,437,131.80
5 Balok B3 45 x 30 cm ( K-350 ) m
3
7.36 924,281.00 6,802,708.16
6 Besi Beton D22 kg 1,456.50 16,483.00 24,007,489.50
7 Balok B4 40 x 30 cm ( K-350 ) m
3
4.15 924,281.00 3,835,766.15
8 Besi Beton D22 kg 907.58 16,483.00 14,959,641.14
9 Balok B5 45 x 30 cm ( K-350 ) m
3
6.48 924,281.00 5,989,340.88
10 Besi Beton D19 kg 1,213.60 16,483.00 20,003,768.80
3
318.20 688,759.00 219,163,113.80
2 Besi Beton D12 kg 27,105.50 16,483.00 446,779,956.50
3 Pelat Atap ( t = 12 cm ) ( K-350 ) m
3
154.48 924,281.00 142,782,928.88
4 Besi Beton D10 kg 15,864.80 16,483.00 261,499,498.40
5 Listplank Beton ( K-350 ) m
3
10.18 924,281.00 9,409,180.58
6 Besi Beton D10 kg 842.96 16,483.00 13,894,509.68
1 Dinding Beton ( K-350 ) m
3
190.86 924,281.00 176,408,271.66
2 Besi Beton D12 kg 13,548.40 16,483.00 223,318,277.20
3 Lantai kerja ( K-125 ) m3 68.01 624,360.00 42,462,723.60
1,889,448,099.25
VII.1. 2,093,644,621.49 TOTAL HARGA
Sub Total
Sub Total
Bak Air
Plat
Balok
Kolom
Pondasi/ Slope
Volume
VII.2. FINISHING STASIUN POMPA AIR BERSIH
(Rp) (Rp)
A. PEKERJAAN LANTAI DASAR
2
116.00 100,845.00 11,698,020.00
2
7.00 103,067.00 721,469.00
3 Pekerjaan Waterproofing termasuk screed pelindung (1:3) tebal 3cm m
2
123.00 74,973.00 9,221,679.00
4 Plint Keramik 10 x 40 cm m' 75.00 16,912.00 1,268,400.00
22,909,568.00
2
319.00 80,525.00 25,687,475.00
2
159.00 89,072.00 14,162,448.00
3 Pasangan dinding keramik 20 x 20 cm heavy duty m
2
25.00 103,067.00 2,576,675.00
4 Pekerjaan Plesteran + Aci ( 1 : 2 ) m
2
638.55 36,318.00 23,190,858.90
6 Pekerjaan Balok Lintoll dan Sill ( Beton K-225 ) m' 82.75 80,069.00 6,625,709.75
2
456.11 25,765.00 11,751,674.15
2
182.44 24,335.00 4,439,677.40
9 Pekerjaan Kanopi Beton m
2
56.00 19,790.00 1,108,240.00
10 Pekerjaan Plesteran + Aci ( 1 : 4 ) m
2
957.83 31,876.00 30,531,789.08
11 Pekerjaan Finishing Cat Plafond m
2
478.91 25,765.00 12,339,116.15
138,138,596.93
1 Kusen Daun Pintu P1 (Double) Unit 1.00 5,296,717.00 5,296,717.00
4 Kusen, Daun Pintu Jendela type AD5 Unit 1.00 5,973,916.00 5,973,916.00
6 Kusen Daun Jendela type AW 1 Unit 4.00 6,191,196.00 24,764,784.00
7 Kusen Daun Jendela type AW 4 Unit 1.00 589,121.00 589,121.00
8 Kusen Daun Jendela type AW 5 Unit 3.00 930,671.00 2,792,013.00
9 Kusen Daun Jendela type AW 6 Unit 1.00 349,922.00 349,922.00
10 Kusen Daun Jendela type AW 7 Unit 3.00 3,138,316.00 9,414,948.00
70,613,752.00
1 Pekerjaan Rangka Plafon Kalsium Silikat Board 600x600x60 m
2
7.00 55,108.00 385,756.00
2 Pekerjaan Plafon Kalsium Silikat Board 600x600x60 m
2
7.00 62,221.00 435,547.00
3 Pekerjaan Plafon Gypsum Board 12 mm m
2
118.00 45,480.00 5,366,640.00
4 Pekerjaan Rangka Plafon Gypsum Board 12 mm m
2
118.00 55,108.00 6,502,744.00
5 List Plafon Gypsum uk. 5 cm m' 75.00 21,803.00 1,635,225.00
14,325,912.00
Uraian Pekerjaan
Volume No. Satuan
Sub Total
Sub Total
Sub Total
Sub Total
VII.2. FINISHING STASIUN POMPA AIR BERSIH
(Rp) (Rp)
Uraian Pekerjaan
Volume No. Satuan
4,034,125.00
A.6 PEKERJAAN TANGGA
2
8.45 100,845.00 852,140.25
2 Pekerjaan Railing m' 20.00 865,822.00 17,316,440.00
3 Nosing Keramik 10 x 30 cm m' 16.90 42,406.00 716,661.40
18,885,241.65
B.1 PEKERJAAN ATAP / DAK BETON
B.1 PEKERJAAN DAK BETON
2
160.00 17,269.00 2,763,040.00
2
m
2
160.00 90,735.00 14,517,600.00
25,581,062.00
C PEKERJAAN GROUND TANK
Pekerjaan Screed Lantai ( 1 : 3 ) + waterproofing + kawat ayam m
2
1,200.00 91,070.00 109,284,000.00
Waterproofing Dinding m
2
1,400.00 17,269.00 24,176,600.00
Pekerjaan Screed Dak Atap ( 1 : 3 ) + waterproofing + kawat ayam m
2
1,200.00 91,070.00 109,284,000.00
242,744,600.00
VII.2. 537,232,857.58
Pekerjaan Screed Lantai ( 1 : 3 ) + wiremesh + insulasi total tebal
100mm
TOTAL HARGA
Sub Total
Sub Total
Sub Total
Sub Total
VII.3. ELEKTRIKAL BANGUNAN POMPA AIR BERSIH
(Rp) (Rp)
I P A N E L
1 Panel Peralatan Mekanikal Pompa Non Priority Rumah Pompa Air Bersih 1
1). Incoming
a. Kabel NYFGbY, 3x1x(1x185 mm2) + 1x(1 x 185 mm2) meter 420.00 532,021.00 223,448,820.00
2). Outgoing
4). VSS set 1.00 190,000.00 190,000.00
6). System Pertanahan lot 1.00 1,337,500.00 1,337,500.00
7). Accessories ( Termination, Labeling, Etc ) lot 1.00 6,850,000.00 6,850,000.00
296,056,320.00
2 Panel Peralatan Mekanikal Pompa Non Priority Rumah Pompa Air Bersih 2
1). Incoming
a. Kabel NYFGbY, 3 x 1 x ( 1 x 300 mm2 ) meter 420.00 700,000.00 294,000,000.00
2). Outgoing
4). VSS set 1.00 190,000.00 190,000.00
6). System Pertanahan lot 1.00 1,337,500.00 1,337,500.00
7). Accessories ( Termination, Labeling, Etc ) lot 1.00 4,750,000.00 4,750,000.00
346,157,500.00
3 Panel Penerangan
1). Incoming
a. MCB 40A 2P meter 1.00 865,000.00 865,000.00
b. Kabel NYY, 4x10mm2 set 30.00 47,652.00 1,429,560.00
2). Outgoing
a. MCB 4A set 6.00 65,600.00 393,600.00
4). VSS set 1.00 190,000.00 190,000.00
12,275,660.00
4 Amature Lampu
21,019,580.00
II TELEPON
- Equipment Telephone/ Data
- Junction Box Telephone Kap 20 Pairs, lengkap komponen path panel,
Terminal & Accessories lot 1.00 3,778,894.00 3,778,894.00
- Grounding Sistem maksimal 0,5 W lot 1.00 1,050,000.00 1,050,000.00
Sub Total
Sub Total
Volume
Sub Total
Sub Total
Uraian Pekerjaan No. Satuan
VII.3. ELEKTRIKAL BANGUNAN POMPA AIR BERSIH
(Rp) (Rp)
Volume
Uraian Pekerjaan No. Satuan
- Access Swich c/w Ethernet Switch 24 port 10/100 PoE port, 2 port FO
Memiliki kemampuan QoS Standart Diffserv lot 1.00 27,832,000.00 27,832,000.00
- SFP GBIC 1000 Base-LX lot 1.00 3,119,000.00 3,119,000.00
- Wiring dari Box Kontrol Telkom ke JB.TL dengan Fiber Optic Cables
50/125 m, SMF, 24 Cores Outdoor Armoured m 141.00 125,544.00 17,701,704.00
- Wiring dari Box Kontrol Telkom ke JB.TL dengan Jelly Filled
Armoured Cable ( STEL K-007 ) 20X2X0.8 mm.sq dalam pipa HDPE m 141.00 140,167.00 19,763,547.00
- Wiring dari Junction Box Telephone ke Outlet Telephone dengan Indoor
Telephone Cable ( STEL K-002 ) 2X2X0.6 mm.sq dalam HIP 20 mm ttk 1.00 945,088.00 945,088.00
- Accessories lot 1.00 215,000.00 215,000.00
- Handset Telephone bh 1.00 390,479.00 390,479.00
- Supply & Install UTP Cat 6, 1 Node
- UTP Cat 6 - 4 pairs m 30.00 18,198.00 545,940.00
78,842,227.00
III TESTING COMMISSIONING
ELEKTRIKAL lot 1.00 6,100,000.00 6,100,000.00
TELEPON lot 1.00 950,000.00 950,000.00
7,050,000.00
761,401,287.00
Sub Total
TOTAL ELEKTRIKAL BANGUNAN POMPA AIR BERSIH
Sub Total
VII.4. MEKANIKAL BANGUNAN POMPA AIR BERSIH
(Rp) (Rp)
SISTEM PLUMBING
1 Air bersih Toilet
- Gate Valve dia.20 mm bh 1.00 271,739.00 271,739.00
2 Air bekas Toilet
- Pipa PVC AW dia.100 mm m 80.00 94,346.00 7,547,680.00
- Pipa PVC AW dia.50 mm m 4.00 23,396.00 93,584.00
- Pipa Vent PVC Klas C dia. 25 mm m 15.00 9,775.00 146,625.00
I SISTEM VENTILASI
1 Ruang Pompa Air Bersih & Hidran Kap. 1440 M
3
/h ( Wall Fan ) bh 2.00 2,294,667.00 4,589,334.00
2 Pengadaan Pemasangan Power Kabel ke Panel Ventilasi titik 2.00 662,782.00 1,325,564.00
3 Testing & Commissioning ls 1.00 148,000.00 148,000.00
VII.4. 15,118,205.00 TOTAL HARGA
No. Satuan Volume Uraian Pekerjaan
VIII.1 .PAGAR AIRSIDE
(Rp) (Rp)
1 Pagar Airside / 13.185 M' 5,494.00
a Galian Tanah m
3
1,098.80 33,806.00 37,146,032.80
b Beton K-250 m
3
961.45 845,631.00 813,031,924.95
c Pagar T-240 panel 5,494.00 524,907.00 2,883,839,058.00
d Tiang T-240 bh 5,494.00 425,000.00 2,334,950,000.00
e Kawat duri m' 65,925.00 43,600.00 2,874,330,000.00
8,943,297,015.75
2 Pagar Airside / 6.380 M' (Pagar Keliling Bangunan) 2,658.00
a Galian Tanah m
3
531.60 33,806.00 17,971,269.60
b Beton K-250 m
3
465.15 845,631.00 393,345,259.65
c Pagar T-240 panel 2,658.00 524,907.00 1,395,202,806.00
d Tiang T-240 bh 2,658.00 425,000.00 1,129,650,000.00
2,936,169,335.25
3 Pintu Gerbang / 8 bh
a Galian Tanah m
3
56.27 33,806.00 1,902,263.62
b Urugan Tanah Kembali m
3
11.82 8,122.00 96,002.04
c Beton K-250 panel 1.37 845,631.00 1,158,514.47
d Pintu Pagar T-285 bh 16.00 4,131,454.00 66,103,264.00
e Kawat duri m' 240.00 43,600.00 10,464,000.00
79,724,044.13
VIII.1 . 11,959,190,395.13 TOTAL HARGA
Sub Total
Sub Total
Sub Total
No.
Volume Uraian Pekerjaan Satuan
IX. EAST GATE
Nama Latin (Rp) (Rp)
A. Pohon
1 Dadap Merah / Coral Tree Erythrina Christagali batang 32.00 100,000.00 3,200,000.00
2 Kamboja Kuning Plumeria Rubra batang 6.00 200,000.00 1,200,000.00
3 Kelapa Sawit Elias Geunesis batang 7.00 685,000.00 4,795,000.00
9,195,000.00
B. Perdu
1 Daun Philo Philodendron Xanadu polibag 26.00 32,000.00 832,000.00
2 Pangkas Kuning Duranta Repens polibag 290.00 6,000.00 1,740,000.00
2,572,000.00
C. Penutup Tanah
1 Kembang Kancing Gomphrena Globasa polibag 612.00 2,000.00 1,224,000.00
2 Plumbago Plumbago Capensis polibag 816.00 2,750.00 2,244,000.00
3 Drasena Dracaena polibag 1,608.00 31,000.00 49,848,000.00
4 Lili Brazil Chlorophytum Comosum sp polibag 264.00 3,500.00 924,000.00
5 Beringin Putih Ficus Hybrida ex polibag 1,008.00 40,000.00 40,320,000.00
6 Rumput Gajah Axonopus Compresus m
2
848.00 10,000.00 8,480,000.00
7 Simbang Darah Iresine polibag 260.00 7,500.00 1,950,000.00
104,990,000.00
D Gerbang
1 Pekerjaan Pasangan Batu Kali 1 : 4 m
2
7.56 285,534.00 2,158,637.04
2 Pekerjaan Tulangan kg 16.80 16,483.00 276,914.40
3 Pekerjaan Bekisting m
3
2.57 123,997.00 318,672.29
4 Pekerjaan Beton K-250 m
3
2.57 845,631.00 2,173,271.67
5 Pasangan Bata m
2
60.48 80,432.00 4,864,527.36
6 Pekerjaan Plesteran & Aci m
2
66.02 31,876.90 2,104,512.94
7 Pekerjaan Profil m
2
66.02 104,214.00 6,880,208.28
8 Pekerjaan Cat m
2
66.02 24,335.00 1,606,596.70
9 Huruf t = 15 cm buah 11.00 150,000.00 1,650,000.00
22,033,340.68
IX. 138,790,340.68
Sub Total A
Sub Total B
Sub Total C
No. Satuan
TOTAL HARGA
Uraian Pekerjaan
Nama Lokal
Sub Total D
Volume
I. PEKERJAAN MOBILISASI
HARGA
NO URAIAN PEKERJAAN SAT. VOLUME SATUAN
( Rp )
1 Truck Mixer 5 m3 unit 1.00 350,000.00
2 Bacthing Plant 30 m3/jam ls 1.00 3,500,000.00
3 Dump Truck 8-12 ton unit 3.00 350,000.00
4 Excavator 8-140Hp unit 1.00 2,500,000.00
5 Wheel Loader 1-1.6m3 unit 1.00 1,500,000.00
6 Plat Bed Truck 3-4m3 unit 1.00 350,000.00
7 Water Tanker 2500 ltr unit 1.00 150,000.00
8 Generator Set 150 kpa unit 2.00 500,000.00
9 Water Pump 70-100 mm unit 1.00 150,000.00
10 Concrete Vibrator 2.00 50,000.00
11 Stamper 1.00 50,000.00
II PERALATAN LABORATORIUM
1 Pengujian Besi 1.00 1,500,000.00
2 Pengujian Beton 1.00 2,500,000.00
III PERALATAN SURVEY DLL
1 Theodolite ( T. Station ) unit 1.00 50,000.00
2 Waterpass unit 1.00 25,000.00
3 GPS unit 1.00 25,000.00
4 Kendaraan Operasional Pick Up unit 1.00 200,000.00
IV PERLENGKAPAN DIREKSI
1 Komputer PC unit 2.00 8,800,000.00
2 Printer A3 unit 2.00 3,500,000.00
3 Printer A4 unit 2.00 1,200,000.00
4 AC unit 4.00 3,000,000.00
TOTAL
BILL OF QUANTITY (BQ)
KAPASITAS
JUMLAH
HARGA
( Rp )
350,000.00
3,500,000.00
1,050,000.00
2,500,000.00
1,500,000.00
350,000.00
150,000.00
1,000,000.00
150,000.00
100,000.00
50,000.00
1,500,000.00
2,500,000.00
50,000.00
25,000.00
25,000.00
200,000.00
17,600,000.00
7,000,000.00
2,400,000.00
12,000,000.00
54,000,000.00
BILL OF QUANTITY (BQ)
HARGA
SATUAN
( Rp )
1 m3 1.00 31,881.00
2 m3 1.00 43,008.00
3 m3 1.00 8,122.00
4 m3 1.00 48,005.00
5 m3 1.00 102,256.00
6 m3 1.00 688,759.00
7 m3 1.00 617,259.00
8 m3 1.00 578,759.00
9 m3 1.00 507,259.00
10 m3 1.00 369,759.00
11 kg 1.00 16,483.00
12 m3 1.00 285,534.00
13 m3 1.00 624,360.00
14 m2 1.00 123,997.00
15 m3 1.00 924,281.00
16 m3 1.00 845,631.00
17 m3 1.00 724,631.00
1 m2 1.00 97,512.00
2 m2 1.00 100,845.00
3 m2 1.00 103,067.00
4 m1 1.00 19,134.00
5 m2 1.00 17,269.00
6 m2 1.00 74,973.00
7 m1 1.00 80,525.00
8 m1 1.00 89,072.00
9 m2 1.00 103,067.00
10 m2 1.00 103,067.00
11 m2 1.00 36,318.00
12 m2 1.00 33,641.00
13 m2 1.00 31,876.00
14 m2 1.00 80,069.00
15 unit 1.00 824,834.00
16 m2 1.00 25,765.00
17 m2 1.00 24,335.00
18 m2 1.00 22,342.00
19 m2 1.00 19,790.00
20 unit 1.00 5,296,717.00
21 unit 1.00 1,982,398.00
22 unit 1.00 1,896,437.00
23 unit 1.00 1,891,817.00
24 unit 1.00 1,778,356.00
25 unit 1.00 2,702,028.00
26 unit 1.00 342,726.00
27 unit 1.00 460,150.00
28 unit 1.00 7,127,378.00
29 unit 1.00 8,196,028.00
30 unit 1.00 6,982,768.00
31 unit 1.00 5,981,728.00
32 unit 1.00 19,114,485.00
Lantai kerja K-125
Bekisting multiplex 12 mm (2x pakai)
Finishing Beton / Acian
Kusen, Daun Pintu type P1 (170X215) mm (Double)
Beton K-350 + Bekisting
FINISHING
Pasangan Lantai Keramik Heavy duty uk.40x40
Beton K-350
Beton K-250
Pekerjaan Waterproofing termasuk screed pelindung (1:3) tebal 3 cm
Pasangan plint keramik 10x30
NO
Plester + Aci 1 : 3
Besi beton
Pasangan batu kali
Plester + Aci 1 : 4
Galian tanah dengan alat berat
URAIAN PEKERJAAN SAT.
Beton K-175
Beton K-125
Pasangan dinding keramik heavy duty uk. 20x25
DAFTAR HARGA SATUAN PEKERJAAN
Galian tanah biasa max kedalaman 2m'
Urugan tanah kembali
Timbunan tanah dari luar lokasi
Urugan pasir
VOLUME
STRUKTUR
Kusen, Daun Pintu type P2 (100X215)
Kusen, Daun Jendela type J4 (80X40)
Pasangan dinding bata 1 : 4
Pasangan Dinding Bata 1 : 2 ( Trasraam )
Plester + Aci 1 : 2
Kolom & balok praktis
Cat dinding interior 2-3 lapis
Cat dinding exterior 2-3 lapis
Cat kayu
Meja Beton Finishing marmer
Pekerjaan PR 1 (5500x3000)
Beton K-225
Pekerjaan Waterproofing
HARGA
SATUAN
( Rp )
NO
VOLUME
33 unit 1.00 11,103,147.00
34 unit 1.00 4,162,406.00
35 unit 1.00 4,328,108.00
36 unit 1.00 538,103.00
37 unit 1.00 989,032.00
38 unit 1.00 4,632,930.00
39 unit 1.00 1,984,503.00
40 unit 1.00 2,480,629.00
41 unit 1.00 619,649.00
42 unit 1.00 7,589,362.00
43 unit 1.00 3,811,126.00
44 unit 1.00 4,632,493.00
45 unit 1.00 2,156,762.00
46 unit 1.00 5,973,916.00
47 unit 1.00 3,463,896.00
48 unit 1.00 1,940,083.00
49 unit 1.00 6,191,196.00
50 unit 1.00 1,168,216.00
51 unit 1.00 3,138,316.00
52 unit 1.00 589,121.00
53 unit 1.00 930,671.00
54 unit 1.00 349,922.00
55 unit 1.00 3,138,316.00
56 unit 1.00 1,708,591.00
57 unit 1.00 643,960.00
58 unit 1.00 2,452,759.00
59 unit 1.00 1,984,528.00
60 unit 1.00 5,623,791.00
61 unit 1.00 7,465,074.00
62 m2 1.00 55,108.00
63 m2 1.00 148,093.00
64 unit 1.00 4,210,085.00
65 unit 1.00 1,487,601.00
66 unit 1.00 1,745,125.00
67 m1 1.00 865,822.00
68 m2 1.00 583,772.00
69 m2 1.00 56,967.00
70 m2 1.00 16,883.00
71 m2 1.00 19,790.00
72 m2 1.00 45,480.00
73 m2 1.00 62,221.00
74 m2 1.00 88,507.00
75 m2 1.00 46,283.00
76 m1 1.00 34,915.00
77 m2 1.00 253,092.00
78 m1 1.00 21,803.00
79 m1 1.00 337,289.00
80 m1 1.00 42,406.00
81 m1 1.00 106,843.00
82 m2 1.00 32,607.00
83 m2 1.00 19,834.00
84 m2 1.00 110,921.00
85 m2 1.00 90,735.00
86 m2 1.00 162,758.00
Kusen, Pintu Jendela type PJ1 (430X300)
Kusen, Pintu type PD1 (170X215)
Pintu Besi PB1 (90X215)
Kusen, Daun Jendela type JA1 (700X550)
Kusen, Daun Pintu type AW6
Kusen, Daun Jendela Kisi kisi Aluminium (3000X2000)
Kusen, Daun Pintu type AD1
Kusen, Daun Pintu type J2
Rolling Door (4200 x 3000)
Rangka plafon
Plafond Akustik Board 60x60x15
Urinoir type muslim + Accessories
Wastafel L 521 V1A ex. Toto + Assesories
Closet duduk CW 660 J / SW 660 J ex. Toto + Assesoris
Railling tangga
Dinding alumunium composit panel
Rabat beton t : 10 cm
Pekerjaan waterproofing 3mm
Finishing Kanopy beton
Plafond gypsum board 12 mm
Plafond kalsium silicat board t : 6 mm
Finishing dak beton expose + cat
Pekerjaan Listplank beton
List plafon gypsum
Tangga besi
Nosing keramik 10x30 cm
Atap Spandek t=0,4mm +Accessories
Glaswool
Alumunium foil
Floor Hardener
Pekerjaan Screed Lantai (1:3)+Wiremesh+Insulasi total
Isolasi panas Glasswoll tebal 2" Density 64 kg/m3
Plafond alumunium linear ceilling
HARGA
SATUAN
( Rp )
NO
VOLUME
87 m2 1.00 91,070.00
88 m1 1.00 132,823.00
1 Unit 1.00 219,291.00
2 Unit 1.00 1,032,191.00
3 Unit 1.00 202,791.00
4 Unit 1.00 324,055.00
5 Unit 1.00 31,730.00
6 Unit 1.00 22,930.00
7 Unit 1.00 49,605.00
8 Unit 1.00 313,903.00
9 Unit 1.00 479,139.00
10 m1 1.00 257,482.00
11 m1 1.00 115,286.00
12 m1 1.00 257,482.00
13 m1 1.00 209,336.00
14 m1 1.00 117,074.00
15 m1 1.00 174,536.00
16 m1 1.00 89,407.00
17 m1 1.00 60,105.00
18 m1 1.00 47,652.00
19 m1 1.00 34,349.00
20 m1 1.00 532,021.00
21 m1 1.00 999,658.00
22 m1 1.00 763,241.00
23 m1 1.00 341,047.00
24 Unit 1.00 8,995,094.00
25
26 Unit 1.00 3,778,894.00
27
28 m1 1.00 125,544.00
29
30 m1 1.00 140,167.00
31
32 m1 1.00 945,088.00
33
34 unit 1.00 101,855.00
35 unit 1.00 390,479.00
36 unit 1.00 18,198.00
37 unit 1.00 69,955.00
38 unit 1.00 102,507.00
39 unit 1.00 2,180,044.00
40 m1 1.00 252,107.00
41 m1 1.00 329,107.00
42 m1 1.00 723,366.00
43 m1 1.00 821,321.00
44 m1 1.00 1,842,409.00
45 m1 1.00 1,383,759.00
46 m1 1.00 694,447.00
47 m1 1.00 83,100.00
48 m1 1.00 472,587.00
49 m1 1.00 380,991.00
TL 2 x 36 watt TKI inbow + Mirror Reflector standar
Kabel NYY, 4x35 mm2
Pekejaan Screed Dak Atap (1:3)+wiremesh+waterproofing
Pekerjaan Pemasangan Talang Air + Pipa PVC AW dia. 4"
ELEKTRIKAL
Wiring dari Box Kontrol Telkom ke JB.TL dengan Jelly Filled
Armoured Cable ( STEL K-007) 20x2x0.8 mm.sq dalam pipa HDPE
Sakelar tunggal
Sakelar Seri / Double
Titik Instalasi cahaya + Upah
Titik Instalasi stop kontak + Upah
TL 2 x 36 watt TKI inbow + Mirror Reflector standar + Battery Nicad.
Down Light PLC 2 x 26 watt
TL 1 x 36 watt Balk
Stop kontak Daya 300 watt
Kabel NYFGbY 4 x 35 mm
Kabel NYY, 4x70 mm2
Kabel NYY, 4x95 mm2
Kabel NYY, 4x95 mm2
Kabel NYY, 4x25 mm2
Patch Panel RJ45 Cat 6, 48 port
Cat 6 Cable Assy, Patch Cord, 4 Feet, complete with boot
Kabel NYY, 4x16 mm2
Kabel NYY, 4x10 mm2
Kabel NYY 4x6 mm2
Kabel NYFGbY, 3x1x(1x185 mm2)+1x(1x185 mm2)
Kabel NYY, 3x2x(1x185 mm2)+2x(1x185 mm2)
Kabel NYY, 4x300 mm2
UTP Cat 6 - 4 pairs
Outlet Telephone
Modular Jack Cat 6
Kabel NYY, 4x120 mm2
Junction Box Telephone Kap.60 Pairs, lengkap komponen
Junction Box Telephone Kap.20 Pairs, lengkap komponen
path panel Terminasi & Accessories
Wiring dari Box Kontrol Telkom ke JB.TL dengan Fiber Optic Cables
50/125 m, SMF, 24 Cores Outdoor Armoured
Cabel Tray 600 x 100 mm + Jointing
Kabel NYFGBY, 3x1x(1x300 mm2)
Handset Telephone
Wiring dari Junction Box Telephone ke Outlet Telephone dengan Indoor
Telephone Cable (STEL K-002) 2x2x0.6 mm.sq dalam HIP 20 mm
Cat 6 Cable Assy, Patch Cord, 7 Feet, complete with boot
Faceplate Outlet Kit, RJ 45 Outbow, 1 Port complete European White
Cabel Tray 400 x 100 mm + Jointing
Kabel NYY, 4x50 mm2
Kabel NYFGbY, 3x1x(1x240 mm2)+1x(1x240 mm2)
Kabel NYFGBY, 4x25 mm2
HARGA
SATUAN
( Rp )
NO
VOLUME
1 unit 1.00 321,239.00
2 unit 1.00 271,739.00
3 m1 1.00 23,396.00
4 m1 1.00 16,130.00
5 m1 1.00 16,796.00
6 m1 1.00 8,922.00
7 m1 1.00 5,893.00
8 m1 1.00 94,346.00
9 m1 1.00 70,146.00
10 m1 1.00 9,775.00
11 unit 1.00 1,997,253.00
12 unit 1.00 1,922,867.00
13 unit 1.00 2,294,667.00
14 unit 1.00 662,782.00
1 m1 1.00 524,907.00
2 m3 1.00 4,131,454.00
3 m3 1.00 33,806.00
4 m3 1.00 8,122.00
5 m3 1.00 102,256.00
6 m3 1.00 650,003.00
7 kg 1.00 16,483.00
8 m2 1.00 123,997.00
9 m3 1.00 617,259.00
10 m3 1.00 803,324.00
11 m2 1.00 31,876.00
12 m2 1.00 80,432.00
13 m2 1.00 104,214.00
Jabatan
.
ANALISA MEKANIKAL
Gate Valve dia.32 mm
Pipa PVC Kelas 10 kg/cm2 dia.25 mm
Gate Valve dia.20 mm
Fan Kap.1140 m3/h ( Wall Fan )
Pipa Vent PVC Klas C dia.25 mm
Fan Kap.135 m3/h ( Ceilling Fan )
Pintu Pagar BRC T-285 (Galvanized)
Urugan pasir
Beton K-250
Besi beton
Bekisting multiplex 12 mm (2x pakai)
Galian Tanah Biasa maks kedalaman 2 m'
Urugan tanah kembali
Beton K-250
Pasangan dinding bata 1 : 4
Pekerjaan Profil
PT./ CV.
Beton K-100
Plester + Aci 1 : 4
Medan,..
ANALISA JALAN DAN PAGAR
Pagar BRC T-240 (Galvanized)
Pengadaan dan pemasangan power kabel fan
Fan Kap.360 m3/h ( Wall Fan )
HARGA SATUAN JLH. HARGA
(Rp) (Rp)
1 Galian tanah biasa max kedalaman 2m' 1.00000 m3
A. Bahan
B. Upah
1 Tukang gali 0.52600 org/hari 47,000.00 24,722.00
2 Mandor 0.05260 org/hari 62,000.00 3,261.20
C. Alat
1 Alat bantu 1.00000 ls 1,000.00 1,000.00
JUMLAH 28,983.20
PROFIT + OH 10 % 2,898.32
TOTAL 31,881.52
DIBULATKAN 31,881.00
2 Galian tanah dengan alat berat 1.00000 m3
A. Bahan
B. Upah
1 Pekerja 0.29076 jam 5,875.00 1,708.19
2 Mandor 0.09692 jam 7,750.00 751.12
C. Alat
1 Excavator 0.09692 jam 341,750.00 33,121.93
2 Dump Truck 0.01720 jam 175,450.00 3,017.46
3 Alat Bantu 1.00000 ls 500.00 500.00
JUMLAH 39,098.70
PROFIT + OH 10 % 3,909.87
TOTAL 43,008.57
3 Urugan tanah kembali 1.00000 m3
A. Bahan
B. Upah
2 Mandor 0.01200 org/hari 62,000.00 744.00
C. Alat
1 Alat bantu 1.00000 ls 1,000.00 1,000.00
JUMLAH 7,384.00
PROFIT + OH 10 % 738.40
TOTAL 8,122.40
ANALISA HARGA SATUAN PEKERJAAN
ANALISA PEKERJAAN STRUKTUR
NO. URAIAN PEKERJAAN KOEF SAT.
Page 54 of 6
(Rp) (Rp)
DIBULATKAN 8,122.00
4 Timbunan tanah dari luar lokasi 1.00000 m3
A. Bahan
1 Tanah timbun / merah 1.20000 m3 15,000.00 18,000.00
B. Upah
1 Pekerja 0.30000 org/jam 5,875.00 1,762.50
2 Mandor 0.01000 org/jam 7,750.00 77.50
C. Alat
1 Excavator 0.02500 jam 341,750.00 8,543.75
2 Wheel Loader 0.01500 jam 329,000.00 4,935.00
3 Dump Truck 20 ton 0.02500 jam 175,450.00 4,386.25
4 Motor Grader 0.01100 jam 316,750.00 3,484.25
5 Vibrator Roller 0.01000 jam 233,600.00 2,336.00
6 Water Tank truck 0.00100 jam 115,875.00 115.88
JUMLAH 43,641.13
PROFIT + OH 10 % 4,364.11
TOTAL 48,005.24
5 Urugan pasir 1.00000 m3
A. Bahan
1 Pasir urug 1.20000 m3 60,000.00 72,000.00
B. Upah
1 Pekerja 0.30000 org/hari 47,000.00 14,100.00
2 Mandor 0.03000 org/hari 62,000.00 1,860.00
C. Alat
1 Alat bantu 1.00000 ls 5,000.00 5,000.00
JUMLAH 92,960.00
PROFIT + OH 10 % 9,296.00
TOTAL 102,256.00
6 Beton K-350 1.00000 m3
A. Bahan
1 Readymix K-350 1.00000 m3 590,000.00 590,000.00
B. Upah
1 Pekerja 0.55000 org/hari 47,000.00 25,850.00
2 Tukang batu 0.12500 org/hari 57,000.00 7,125.00
3 Kepala tukang batu 0.01250 org/hari 67,000.00 837.50
4 Mandor 0.00125 org/hari 62,000.00 77.50
C. Alat
1 Concrete vibrator 0.04000 jam 43,875.00 1,755.00
2 Alat Bantu 1.00000 500.00 500.00
JUMLAH 626,145.00
Page 55 of 6
(Rp) (Rp)
PROFIT + OH 10 % 62,614.50
TOTAL 688,759.50
7 Beton K-250 1.00000 m3
A. Bahan
1 Readymix K-250 1.00000 m3 525,000.00 525,000.00
B. Upah
1 Pekerja 0.55000 org/hari 47,000.00 25,850.00
4 Mandor 0.00125 org/hari 62,000.00 77.50
C. Alat
2 Alat Bantu 1.00000 500.00 500.00
JUMLAH 561,145.00
PROFIT + OH 10 % 56,114.50
TOTAL 617,259.50
8 Beton K-225 1.00000 m3
A. Bahan
1 Readymix K-225 1.00000 m3 490,000.00 490,000.00
B. Upah
1 Pekerja 0.55000 org/hari 47,000.00 25,850.00
4 Mandor 0.00125 org/hari 62,000.00 77.50
C. Alat
2 Alat Bantu 1.00000 500.00 500.00
JUMLAH 526,145.00
PROFIT + OH 10 % 52,614.50
TOTAL 578,759.50
9 Beton K-175 1.00000 m3
A. Bahan
1 Readymix K-175 1.00000 m3 425,000.00 425,000.00
B. Upah
1 Pekerja 0.55000 org/hari 47,000.00 25,850.00
4 Mandor 0.00125 org/hari 62,000.00 77.50
C. Alat
Page 56 of 6
(Rp) (Rp)
2 Alat Bantu 1.00000 500.00 500.00
JUMLAH 461,145.00
PROFIT + OH 10 % 46,114.50
TOTAL 507,259.50
9 Beton K-125 1.00000 m3
A. Bahan
1 Readymix K-125 1.00000 m3 300,000.00 300,000.00
B. Upah
1 Pekerja 0.55000 org/hari 47,000.00 25,850.00
4 Mandor 0.00125 org/hari 62,000.00 77.50
C. Alat
2 Alat Bantu 1.00000 500.00 500.00
JUMLAH 336,145.00
PROFIT + OH 10 % 33,614.50
TOTAL 369,759.50
10 Besi beton 1.00000 kg
A. Bahan
1 Besi beton 1.05000 kg 9,800.00 10,290.00
2 Kawat beton 0.01000 kg 18,500.00 185.00
B. Upah
1 Pekerja 0.02500 org/hari 47,000.00 1,175.00
2 Tukang besi 0.01500 org/hari 57,000.00 855.00
3 Kepala tukang besi 0.01000 org/hari 67,000.00 670.00
4 Mandor 0.00500 org/hari 62,000.00 310.00
C. Alat
1 Alat Bantu 1.00000 ls 1,500.00 1,500.00
JUMLAH 14,985.00
PROFIT + OH 10 % 1,498.50
TOTAL 16,483.50
11 Pasangan batu kali 1.00000 m3
A. Bahan
1 Batu belah 1.20000 m3 120,000.00 144,000.00
2 Portland cement 0.95000 zak 55,000.00 52,250.00
3 Pasir pasang 0.04500 m3 85,000.00 3,825.00
B. Upah
1 Pekerja 0.75000 org/hari 47,000.00 35,250.00
Page 57 of 6
(Rp) (Rp)
4 Mandor 0.01690 org/hari 62,000.00 1,047.80
C. Alat
1 Alat 1.00000 ls 2,500.00 2,500.00
JUMLAH 259,576.55
PROFIT + OH 10 % 25,957.66
TOTAL 285,534.21
12 Lantai kerja K-125 1.00000 m3
(Pengecoran Manual)
A. Bahan
1 Portland cement 3.95600 zak 55,000.00 217,580.00
2 Pasir beton 0.55000 m3 90,000.00 49,500.00
3 Split pecah mesin 2/3 0.93000 m3 185,000.00 172,050.00
B. Upah
1 Pekerja 2.00000 org/hari 47,000.00 94,000.00
3 Kepala tukang batu 0.05000 org/hari 67,000.00 3,350.00
4 Mandor 0.01000 org/hari 62,000.00 620.00
C. Alat
1 Alat 1.00000 ls 2,000.00 2,000.00
JUMLAH 567,600.00
PROFIT + OH 10 % 56,760.00
TOTAL 624,360.00
13 Bekisting multiplex 12 mm (2x pakai) 1.00000 m2
A. Bahan
1 Broti ( Kayu klas III ) 0.02500 m3 3,250,000.00 81,250.00
2 Multiplex 12 mm (2 x pakai) 0.02500 lbr 120,000.00 3,000.00
3 Paku 0.25000 kg 10,000.00 2,500.00
B. Upah
1 Pekerja 0.25000 org/hari 47,000.00 11,750.00
2 Tukang kayu 0.15000 org/hari 57,000.00 8,550.00
3 Kepala tukang kayu 0.01500 org/hari 67,000.00 1,005.00
4 Mandor 0.01000 org/hari 62,000.00 620.00
5 Tukang Kayu 1/2 Terampil (Bongkar Cetakan) 0.02500 org/hari 62,000.00 1,550.00
C. Alat
1 Alat bantu 1.00000 ls 2,500.00 2,500.00
JUMLAH 112,725.00
PROFIT + OH 10 % 11,272.50
TOTAL 123,997.50
14 Beton K-350 + Bekisting
Page 58 of 6
(Rp) (Rp)
Beton K-350 1.00000 m3
A. Bahan
1 Readymix K-350 1.00000 m3 688,759.00 688,759.00
2 Bekisting/ Cetakan 1.00000 m2 123,997.00 123,997.00
B. Upah
C. Alat
1 Scafolding/ Perancah 1.00000 Ls 25,000.00 25,000.00
2 Alat Bantu 1.00000 2,500.00 2,500.00
TOTAL 840,256.00
PROFIT + OH 10 % 84,025.60
TOTAL 924,281.60
15 Beton K-250 + Bekisting 1.00000 m3
Beton K-250
A. Bahan
1 Readymix K-250 1.00000 m3 617,259.00 617,259.00
B. Upah
C. Alat
2 Alat Bantu 1.00000 2,500.00 2,500.00
TOTAL 768,756.00
PROFIT + OH 10 % 76,875.60
TOTAL 845,631.60
Beton K-175
A. Bahan
1 Readymix K-175 1.00000 m3 507,259.00 507,259.00
B. Upah
C. Alat
2 Alat Bantu 1.00000 2,500.00 2,500.00
TOTAL 658,756.00
PROFIT + OH 10 % 65,875.60
TOTAL 724,631.60
Page 59 of 6
(Rp) (Rp)
1 1.00000 m2
A. Bahan
1 Keramik 40x40 KW 1 1.01000 m2 40,000.00 40,400.00
2 Portland cement (50 kg) 0.16000 zak 55,000.00 8,800.00
3 Pasir pasang 0.03000 m3 85,000.00 2,550.00
4 Semen warna 0.01300 kg 1,500.00 19.50
B. Upah
1 Pekerja 0.18750 org/hari 47,000.00 8,812.50
2 Tukang 0.37500 org/hari 57,000.00 21,375.00
3 Kepala tukang 0.07500 org/hari 67,000.00 5,025.00
4 Mandor 0.01880 org/hari 62,000.00 1,165.60
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 88,647.60
PROFIT + OH 10 % 8,864.76
TOTAL 97,512.36
2 1.00000 m2
A. Bahan
1 Keramik 30x30 KW 1 1.01000 m2 43,000.00 43,430.00
3 Pasir pasang 0.03000 m3 85,000.00 2,550.00
4 Semen warna 0.01300 kg 1,500.00 19.50
B. Upah
1 Pekerja 0.18750 org/hari 47,000.00 8,812.50
2 Tukang 0.37500 org/hari 57,000.00 21,375.00
4 Mandor 0.01880 org/hari 62,000.00 1,165.60
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 91,677.60
PROFIT + OH 10 % 9,167.76
TOTAL 100,845.36
3 1.00000 m2
A. Bahan
1 Keramik 20x20 KW 1 1.01000 m2 45,000.00 45,450.00
3 Pasir pasang 0.03000 m3 85,000.00 2,550.00
4 Semen warna 0.01300 kg 1,500.00 19.50
B. Upah
ANALISA PEKERJAAN FINISHING
Page 60 of 34
(Rp) (Rp)
1 Pekerja 0.18750 org/hari 47,000.00 8,812.50
2 Tukang 0.37500 org/hari 57,000.00 21,375.00
4 Mandor 0.01880 org/hari 62,000.00 1,165.60
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 93,697.60
PROFIT + OH 10 % 9,369.76
TOTAL 103,067.36
4 1.00000 m2
A. Bahan
1 Waterproofing membran 0.02500 roll 550,000.00 13,750.00
B. Upah
1 Pekerja 0.00150 org/hari 47,000.00 70.50
2 Tukang 0.02150 org/hari 57,000.00 1,225.50
3 Kepala tukang 0.00215 org/hari 67,000.00 144.05
4 Mandor 0.00015 org/hari 62,000.00 9.30
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 15,699.35
PROFIT + OH 10 % 1,569.94
TOTAL 17,269.29
5 1.00000 m2
A. Bahan
3 Pasir pasang 0.02850 m3 85,000.00 2,422.50
B. Upah
1 Pekerja 0.28600 org/hari 47,000.00 13,442.00
2 Tukang 0.21400 org/hari 57,000.00 12,198.00
4 Mandor 0.02000 org/hari 62,000.00 1,240.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 68,157.89
PROFIT + OH 10 % 6,815.79
TOTAL 74,973.68
6 1.00000 m1
A. Bahan
Pekerjaan Waterproofing termasuk screed pelindung (1:3) tebal
Pasangan plint keramik 10x40
Pekerjaan Waterproofing
Page 61 of 34
(Rp) (Rp)
1 Keramik 10x40 KW 1 1.01000 m1 10,000.00 10,100.00
2 Portland cement (50 kg) 0.01600 zak 55,000.00 880.00
3 Pasir pasang 0.00300 m3 85,000.00 255.00
4 Semen warna 0.00130 kg 1,500.00 1.95
B. Upah
1 Pekerja 0.01875 org/hari 47,000.00 881.25
2 Tukang 0.03750 org/hari 57,000.00 2,137.50
4 Mandor 0.00188 org/hari 62,000.00 116.56
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 15,374.76
PROFIT + OH 10 % 1,537.48
TOTAL 16,912.24
7 Pasangan plint keramik 10x30 1.00000 m1
A. Bahan
1 Keramik 10x30 KW 1 1.01000 m1 12,000.00 12,120.00
2 Portland cement (50 kg) 0.01600 zak 55,000.00 880.00
3 Pasir pasang 0.00300 m3 85,000.00 255.00
4 Semen warna 0.00130 kg 1,500.00 1.95
B. Upah
1 Pekerja 0.01875 org/hari 47,000.00 881.25
2 Tukang 0.03750 org/hari 57,000.00 2,137.50
4 Mandor 0.00188 org/hari 62,000.00 116.56
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 17,394.76
PROFIT + OH 10 % 1,739.48
TOTAL 19,134.24
8 Pasangan dinding bata 1 : 4 1.00000 m2
A. Bahan
1 Bata merah 70.00000 bh 500.00 35,000.00
3 Pasir pasang 0.04300 m3 85,000.00 3,655.00
B. Upah
1 Pekerja 0.30000 org/hari 47,000.00 14,100.00
2 Tukang 0.10000 org/hari 57,000.00 5,700.00
4 Mandor 0.01500 org/hari 62,000.00 930.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 73,205.00
PROFIT + OH 10 % 7,320.50
TOTAL 80,525.50
Page 62 of 34
(Rp) (Rp)
9 Pasangan Dinding Bata 1 : 2 ( Trasraam ) 1.00000 m2
A. Bahan
1 Bata merah 70.00000 bh 500.00 35,000.00
3 Pasir pasang 0.03800 m3 85,000.00 3,230.00
B. Upah
1 Pekerja 0.30000 org/hari 47,000.00 14,100.00
2 Tukang 0.10000 org/hari 57,000.00 5,700.00
4 Mandor 0.01500 org/hari 62,000.00 930.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 80,975.00
PROFIT + OH 10 % 8,097.50
TOTAL 89,072.50
10 1.00000 m2
A. Bahan
1 Keramik 20x20 KW 1 1.01000 m2 45,000.00 45,450.00
3 Pasir pasang 0.03000 m3 85,000.00 2,550.00
4 Semen warna 0.01300 kg 1,500.00 19.50
B. Upah
1 Pekerja 0.18750 org/hari 47,000.00 8,812.50
2 Tukang 0.37500 org/hari 57,000.00 21,375.00
4 Mandor 0.01880 org/hari 62,000.00 1,165.60
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 93,697.60
PROFIT + OH 10 % 9,369.76
TOTAL 103,067.36
11 1.00000 m2
A. Bahan
1 Keramik 20x25 KW 1 1.01000 m2 45,000.00 45,450.00
3 Pasir pasang 0.03000 m3 85,000.00 2,550.00
4 Semen warna 0.01300 kg 1,500.00 19.50
B. Upah
1 Pekerja 0.18750 org/hari 47,000.00 8,812.50
2 Tukang 0.37500 org/hari 57,000.00 21,375.00
4 Mandor 0.01880 org/hari 62,000.00 1,165.60
C. Alat
Page 63 of 34
(Rp) (Rp)
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 93,697.60
PROFIT + OH 10 % 9,369.76
TOTAL 103,067.36
12 1.00000 m2
A. Bahan
2 Pasir pasang 0.02000 m3 85,000.00 1,700.00
B. Upah
1 Pekerja 0.20000 org/hari 47,000.00 9,400.00
2 Tukang 0.15000 org/hari 57,000.00 8,550.00
4 Mandor 0.01000 org/hari 62,000.00 620.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 33,017.00
PROFIT + OH 10 % 3,301.70
TOTAL 36,318.70
13 1.00000 m2
A. Bahan
2 Pasir pasang 0.02300 m3 85,000.00 1,955.00
B. Upah
1 Pekerja 0.20000 org/hari 47,000.00 9,400.00
2 Tukang 0.15000 org/hari 57,000.00 8,550.00
4 Mandor 0.01000 org/hari 62,000.00 620.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 30,583.60
PROFIT + OH 10 % 3,058.36
TOTAL 33,641.96
14 1.00000 m2
A. Bahan
2 Pasir pasang 0.02400 m3 85,000.00 2,040.00
B. Upah
1 Pekerja 0.20000 org/hari 47,000.00 9,400.00
2 Tukang 0.15000 org/hari 57,000.00 8,550.00
4 Mandor 0.01000 org/hari 62,000.00 620.00
C. Alat
Plester + Aci 1 : 2
Plester + Aci 1 : 3
Plester + Aci 1 : 4
Page 64 of 34
(Rp) (Rp)
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 28,979.00
PROFIT + OH 10 % 2,897.90
TOTAL 31,876.90
15 1.00000 m1
A. Bahan
1 Beton K-225 0.01440 m3 578,759.00 8,334.13
2 Besi beton 2.49600 kg 16,483.00 41,141.57
3 Kaso kayu borneo 0.00255 m3 3,250,000.00 8,287.50
4 Papan 0.15000 m2 56,000.00 8,400.00
5 Paku 0.10000 Kg 10,000.00 1,000.00
B. Upah
1 Pekerja 0.01800 org/hari 47,000.00 846.00
2 Tukang 0.04050 org/hari 57,000.00 2,308.50
4 Mandor 0.00750 org/hari 62,000.00 465.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 72,790.20
PROFIT + OH 10 % 7,279.02
TOTAL 80,069.22
16 1.00000 unit
A. Bahan
1 Beton K-225 0.50000 m3 578,759.00 289,379.50
2 Besi beton 20.00000 kg 16,483.00 329,660.00
3 Papan 0.15000 m2 56,000.00 8,400.00
4 Paku 0.01000 Kg 10,000.00 100.00
5 Marmer 0.50000 m2 120,000.00 60,000.00
B. Upah
1 Pekerja 0.40000 org/hari 47,000.00 18,800.00
2 Tukang 0.55000 org/hari 57,000.00 31,350.00
4 Mandor 0.08000 org/hari 62,000.00 4,960.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 749,849.50
PROFIT + OH 10 % 74,984.95
TOTAL 824,834.45
17 1.00000 m2
A. Bahan
1 Cat tembok 0.25000 kg 22,000.00 5,500.00
2 Plamir tembok 0.16000 kg 12,000.00 1,920.00
3 Rol cat 0.01000 bh 8,000.00 80.00
4 Ampelas 0.50000 lbr 500.00 250.00
Cat dinding interior 2-3 lapis
Kolom & balok praktis
Meja Beton Finishing marmer
Page 65 of 34
(Rp) (Rp)
B. Upah
1 Pekerja 0.09000 org/hari 47,000.00 4,230.00
2 Tukang 0.17150 org/hari 57,000.00 9,775.50
4 Mandor 0.00625 org/hari 62,000.00 387.50
C. Alat
1 Steger 0.04250 ls 1,500.00 63.75
JUMLAH 23,422.80
PROFIT + OH 10 % 2,342.28
TOTAL 25,765.08
18 1.00000 m2
A. Bahan
1 Cat tembok 0.17500 kg 24,000.00 4,200.00
2 Plamir tembok 0.16000 kg 12,000.00 1,920.00
3 Rol cat 0.01000 bh 8,000.00 80.00
4 Ampelas 0.50000 lbr 500.00 250.00
B. Upah
1 Pekerja 0.09000 org/hari 47,000.00 4,230.00
2 Tukang 0.17150 org/hari 57,000.00 9,775.50
4 Mandor 0.00625 org/hari 62,000.00 387.50
C. Alat
1 Steger 0.04250 ls 1,500.00 63.75
JUMLAH 22,122.80
PROFIT + OH 10 % 2,212.28
TOTAL 24,335.08
19 1.00000 m2
A. Bahan
1 Meni kayu 0.16700 kg 12,000.00 2,004.00
2 Plamir 0.08300 kg 12,000.00 996.00
3 Cat kayu 0.20000 kg 25,000.00 5,000.00
4 Ampelas 0.40000 lbr 500.00 200.00
5 Minyak cat 0.15000 ltr 15,000.00 2,250.00
6 Kuas 0.05000 bh 2,000.00 100.00
B. Upah
1 Pekerja 0.07000 org/hari 47,000.00 3,290.00
2 Tukang 0.10500 org/hari 57,000.00 5,985.00
4 Mandor 0.00250 org/hari 62,000.00 155.00
C. Alat
1 Steger 0.04250 ls 1,500.00 63.75
JUMLAH 20,311.75
PROFIT + OH 10 % 2,031.18
TOTAL 22,342.93
Cat dinding exterior 2-3 lapis
Cat kayu
Page 66 of 34
(Rp) (Rp)
20 1.00000 m2
A. Bahan
B. Upah
1 Pekerja 0.15000 org/hari 47,000.00 7,050.00
2 Tukang 0.10000 org/hari 57,000.00 5,700.00
4 Mandor 0.00800 org/hari 62,000.00 496.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 17,991.00
PROFIT + OH 10 % 1,799.10
TOTAL 19,790.10
21
21.1 1.00000 unit
A. Bahan
1 Kayu balok Kamper Medan 0.22515 m3 3,250,000.00 731,737.50
2 Cat kayu 8.81000 m2 22,342.00 196,833.02
3 Door Closer (DC) 2.00000 bh 250,000.00 500,000.00
4 Door Stop (DS) 2.00000 bh 35,000.00 70,000.00
5 Handle (HD) 1.00000 bh 150,000.00 150,000.00
6 Kunci 1.00000 bh 250,000.00 250,000.00
7 Engsel 4" 4.00000 bh 12,000.00 48,000.00
Daun Pintu dibuat 2 Buah 2.00000 bh 1,946,570.52 3,893,141.04
B. Upah
1 Pekerja 2.37300 org/hari 47,000.00 111,531.00
2 Tukang 10.20050 org/hari 57,000.00 581,428.50
4 Mandor 0.11753 org/hari 62,000.00 7,286.86
C. Alat
1 Alat bantu 1.00000 ls 150,000.00 150,000.00
JUMLAH 4,815,198.00
PROFIT + OH 10 % 481,519.80
TOTAL 5,296,717.80
DIBULATKAN 5,296,717.00
21.2 1.00000 unit
A. Bahan
2 Cat kayu 5.62500 m2 22,342.00 125,673.75
3 Door Closer (DC) 1.00000 bh 250,000.00 250,000.00
4 Door Stop (DS) 1.00000 bh 35,000.00 35,000.00
5 Handle (HD) 1.00000 bh 150,000.00 150,000.00
6 Lockset 1.00000 bh 250,000.00 250,000.00
Finishing Beton / Acian
PINTU & JENDELA
Kusen, Daun Pintu type P1 (170X215) mm (Double)
Page 67 of 34
(Rp) (Rp)
7 Engsel 4" 1.00000 bh 12,000.00 12,000.00
8 Kaca es tebal 5 mm 0.14000 m2 160,000.00 22,400.00
B. Upah
1 Pekerja 1.44900 org/hari 47,000.00 68,103.00
2 Tukang 6.20613 org/hari 57,000.00 353,749.13
4 Mandor 0.07578 org/hari 62,000.00 4,698.05
C. Alat
1 Alat bantu 1.00000 ls 125,000.00 125,000.00
JUMLAH 1,802,180.20
PROFIT + OH 10 % 180,218.02
TOTAL 1,982,398.22
21.3 1.00000 unit
A. Bahan
2 Cat kayu 5.17000 m2 22,342.00 115,508.14
3 Door Closer (DC) 1.00000 bh 250,000.00 250,000.00
4 Door Stop (DS) 1.00000 bh 35,000.00 35,000.00
5 Handle (HD) 1.00000 bh 150,000.00 150,000.00
6 Lockset 1.00000 bh 250,000.00 250,000.00
7 Engsel 4" 1.00000 bh 12,000.00 12,000.00
8 Kaca es tebal 5 mm 0.14000 m2 160,000.00 22,400.00
B. Upah
1 Pekerja 1.31700 org/hari 47,000.00 61,899.00
2 Tukang 5.63550 org/hari 57,000.00 321,223.50
4 Mandor 0.06981 org/hari 62,000.00 4,328.22
C. Alat
1 Alat bantu 1.00000 ls 100,000.00 100,000.00
JUMLAH 1,724,034.16
PROFIT + OH 10 % 172,403.42
TOTAL 1,896,437.58
21.4 1.00000 unit
A. Bahan
2 Cat kayu 5.17000 m2 22,342.00 115,508.14
3 Door Closer (DC) 1.00000 bh 250,000.00 250,000.00
4 Door Stop (DS) 1.00000 bh 35,000.00 35,000.00
5 Handle (HD) 1.00000 bh 150,000.00 150,000.00
6 Lockset 1.00000 bh 250,000.00 250,000.00
7 Engsel 4" 1.00000 bh 12,000.00 12,000.00
B. Upah
1 Pekerja 1.31700 org/hari 47,000.00 61,899.00
2 Tukang 5.63550 org/hari 57,000.00 321,223.50
4 Mandor 0.06981 org/hari 62,000.00 4,328.22
C. Alat
1 Alat bantu 1.00000 ls 100,000.00 100,000.00
Page 68 of 34
(Rp) (Rp)
JUMLAH 1,719,834.16
PROFIT + OH 10 % 171,983.42
TOTAL 1,891,817.58
21.5 1.00000 unit
A. Bahan
2 Cat kayu 4.71500 m2 22,342.00 105,342.53
3 Door Closer (DC) 1.00000 bh 250,000.00 250,000.00
4 Door Stop (DS) 1.00000 bh 35,000.00 35,000.00
5 Handle (HD) 1.00000 bh 150,000.00 150,000.00
6 Lockset 1.00000 bh 250,000.00 250,000.00
7 Engsel 4" 1.00000 bh 12,000.00 12,000.00
B. Upah
1 Pekerja 1.18500 org/hari 47,000.00 55,695.00
2 Tukang 5.06488 org/hari 57,000.00 288,697.88
4 Mandor 0.06385 org/hari 62,000.00 3,958.39
C. Alat
1 Alat bantu 1.00000 ls 50,000.00 50,000.00
JUMLAH 1,616,688.12
PROFIT + OH 10 % 161,668.81
TOTAL 1,778,356.93
21.6 1.00000 unit
A. Bahan
1 Kaca Tempered polos 8mm 2.88750 m2 410,000.00 1,183,875.00
2 Aluminium Frame Window (AW) 18.70000 m1 45,000.00 841,500.00
3 Spring knip 2.00000 bh 10,000.00 20,000.00
4 Kait angin 2.00000 bh 10,000.00 20,000.00
5 Engsel jendela 2.00000 bh 8,000.00 16,000.00
B. Upah
1 Pekerja 0.86625 org/hari 47,000.00 40,713.75
2 Tukang 3.46500 org/hari 57,000.00 197,505.00
4 Mandor 0.05775 org/hari 62,000.00 3,580.50
C. Alat
1 Alat bantu 1.00000 ls 110,000.00 110,000.00
JUMLAH 2,456,389.75
PROFIT + OH 10 % 245,638.98
TOTAL 2,702,028.73
21.7 1.00000 unit
A. Bahan
1 Kaca Tempered polos 8mm 0.32000 m2 410,000.00 131,200.00
3 Spring knip 1.00000 bh 10,000.00 10,000.00
4 Kait angin 1.00000 bh 10,000.00 10,000.00
Page 69 of 34
(Rp) (Rp)
B. Upah
1 Pekerja 0.09600 org/hari 47,000.00 4,512.00
2 Tukang 0.38400 org/hari 57,000.00 21,888.00
4 Mandor 0.00640 org/hari 62,000.00 396.80
C. Alat
1 Alat bantu 1.00000 ls 15,000.00 15,000.00
JUMLAH 311,569.60
PROFIT + OH 10 % 31,156.96
TOTAL 342,726.56
21.8 1.00000 unit
A. Bahan
3 Spring knip 1.00000 bh 10,000.00 10,000.00
4 Kait angin 1.00000 bh 10,000.00 10,000.00
B. Upah
1 Pekerja 0.13800 org/hari 47,000.00 6,486.00
2 Tukang 0.55200 org/hari 57,000.00 31,464.00
4 Mandor 0.00920 org/hari 62,000.00 570.40
C. Alat
1 Alat bantu 1.00000 ls 20,000.00 20,000.00
JUMLAH 418,318.80
PROFIT + OH 10 % 41,831.88
TOTAL 460,150.68
21.9 1.00000 unit
A. Bahan
2 Aluminium Frame Window (AW) 43.00000 m1 45,000.00 1,935,000.00
3 Taekwood 9 mm 1.15538 lbr 105,000.00 121,315.10
4 Kaca clear 5 mm 11.54000 m2 110,000.00 1,269,400.00
5 Door Closer (DC) 1.00000 bh 250,000.00 250,000.00
6 Door Stop (DS) 1.00000 bh 35,000.00 35,000.00
7 Handle (HD) 1.00000 bh 150,000.00 150,000.00
8 Cylinder Lock (CL) 1.00000 bh 125,000.00 125,000.00
9 Engsel 4" 3.00000 bh 12,000.00 36,000.00
B. Upah
1 Pekerja 4.95000 org/hari 47,000.00 232,650.00
2 Tukang 19.80000 org/hari 57,000.00 1,128,600.00
4 Mandor 0.33000 org/hari 62,000.00 20,460.00
C. Alat
1 Alat bantu 1.00000 ls 250,000.00 250,000.00
JUMLAH 6,479,435.10
PROFIT + OH 10 % 647,943.51
TOTAL 7,127,378.61
Page 70 of 34
(Rp) (Rp)
20.10 1.00000 unit
A. Bahan
3 Taekwood 9 mm 1.15538 lbr 105,000.00 121,315.10
4 Kaca clear 5 mm 9.60500 m2 110,000.00 1,056,550.00
5 Door Closer (DC) 2.00000 bh 250,000.00 500,000.00
6 Door Stop (DS) - bh 35,000.00 -
7 Handle (HD) 2.00000 bh 150,000.00 300,000.00
9 Engsel 4" 6.00000 bh 12,000.00 72,000.00
B. Upah
1 Pekerja 4.95000 org/hari 47,000.00 232,650.00
2 Tukang 19.80000 org/hari 57,000.00 1,128,600.00
4 Mandor 0.33000 org/hari 62,000.00 20,460.00
C. Alat
1 Alat bantu 1.00000 ls 250,000.00 250,000.00
JUMLAH 7,450,935.10
PROFIT + OH 10 % 745,093.51
TOTAL 8,196,028.61
20.11 1.00000 unit
A. Bahan
1 Kaca Tempered polos 8mm m2 410,000.00 -
3 Taekwood 9 mm 1.15538 lbr 105,000.00 121,315.10
4 Kaca clear 5 mm 14.90000 m2 110,000.00 1,639,000.00
5 Door Closer (DC) 1.00000 bh 250,000.00 250,000.00
6 Door Stop (DS) - bh 35,000.00 -
7 Handle (HD) 1.00000 bh 150,000.00 150,000.00
9 Engsel 4" 1.00000 bh 12,000.00 12,000.00
B. Upah
1 Pekerja 5.37750 org/hari 47,000.00 252,742.50
2 Tukang 21.51000 org/hari 57,000.00 1,226,070.00
4 Mandor 0.35850 org/hari 62,000.00 22,227.00
C. Alat
1 Alat bantu 1.00000 ls 250,000.00 250,000.00
JUMLAH 6,347,971.60
PROFIT + OH 10 % 634,797.16
TOTAL 6,982,768.76
20.12 1.00000 unit
A. Bahan
2 Taekwood 9 mm 1.15538 lbr 105,000.00 121,315.10
Page 71 of 34
(Rp) (Rp)
3 Kaca clear 5 mm 13.47500 m2 110,000.00 1,482,250.00
B. Upah
1 Pekerja 4.95000 org/hari 47,000.00 232,650.00
2 Tukang 19.80000 org/hari 57,000.00 1,128,600.00
4 Mandor 0.33000 org/hari 62,000.00 20,460.00
C. Alat
1 Alat bantu 1.00000 ls 250,000.00 250,000.00
JUMLAH 5,437,935.10
PROFIT + OH 10 % 543,793.51
TOTAL 5,981,728.61
20.13 1.00000 unit
A. Bahan
3 Taekwood 9 mm 3.46615 lbr 105,000.00 363,945.31
4 Kaca clear 5 mm 34.75500 m2 110,000.00 3,823,050.00
5 Door Closer (DC) 1.00000 bh 250,000.00 250,000.00
6 Door Stop (DS) - bh 35,000.00 -
7 Handle (HD) 1.00000 bh 150,000.00 150,000.00
9 Engsel 4" 1.00000 bh 12,000.00 12,000.00
B. Upah
1 Pekerja 14.85000 org/hari 47,000.00 697,950.00
2 Tukang 59.40000 org/hari 57,000.00 3,385,800.00
4 Mandor 0.99000 org/hari 62,000.00 61,380.00
C. Alat
1 Alat bantu 1.00000 ls 250,000.00 250,000.00
JUMLAH 17,376,805.31
PROFIT + OH 10 % 1,737,680.53
TOTAL 19,114,485.84
20.14 1.00000 unit
A. Bahan
1 Kaca Reflective polos 8mm 6.42000 m2 220,000.00 1,412,400.00
3 Stainless steel (SST) 6.42000 m2 450,000.00 2,889,000.00
4 Floor hinges 2.00000 bh 450,000.00 900,000.00
5 Pull handle Handle (frameless) 2.00000 pair 220,000.00 440,000.00
6 Patch fiting 4.00000 bh 180,000.00 720,000.00
B. Upah
1 Pekerja 4.95000 org/hari 47,000.00 232,650.00
2 Tukang 19.80000 org/hari 57,000.00 1,128,600.00
4 Mandor 0.33000 org/hari 62,000.00 20,460.00
Kusen, Pintu Jendela type PJ1 (430X300)
Page 72 of 34
(Rp) (Rp)
C. Alat
1 Alat bantu 1.00000 ls 250,000.00 250,000.00
JUMLAH 10,093,770.00
PROFIT + OH 10 % 1,009,377.00
TOTAL 11,103,147.00
20.15 1.00000 unit
A. Bahan
3 Engsel pintu 3.00000 ps 150,000.00 450,000.00
4 Lockset 1.00000 bh 250,000.00 250,000.00
5 Pull Handle (PH) 1.00000 bh 190,000.00 190,000.00
B. Upah
1 Pekerja 1.09650 org/hari 47,000.00 51,535.50
2 Tukang 4.38600 org/hari 57,000.00 250,002.00
4 Mandor 0.07310 org/hari 62,000.00 4,532.20
C. Alat
1 Alat bantu 1.00000 ls 250,000.00 250,000.00
JUMLAH 3,784,005.90
PROFIT + OH 10 % 378,400.59
TOTAL 4,162,406.49
20.16 1.00000 unit
A. Bahan
1 Pintu besi 1.93500 m2 1,300,000.00 2,515,500.00
2 Engsel pintu 3.00000 ps 150,000.00 450,000.00
3 Lockset 1.00000 bh 250,000.00 250,000.00
4 Pull Handle (PH) 1.00000 bh 190,000.00 190,000.00
5 Aksesories (10% x Harga Pintu) 0.10000 Ls 2,515,500.00 251,550.00
B. Upah
1 Pekerja 0.58050 org/hari 47,000.00 27,283.50
2 Tukang 2.32200 org/hari 57,000.00 132,354.00
4 Mandor 0.03870 org/hari 62,000.00 2,399.40
C. Alat
1 Alat bantu 1.00000 ls 100,000.00 100,000.00
JUMLAH 3,934,644.30
PROFIT + OH 10 % 393,464.43
TOTAL 4,328,108.73
20.17 1.00000 unit
A. Bahan
3 Spring knip 1.00000 bh 10,000.00 10,000.00
4 Kait angin 2.00000 bh 10,000.00 20,000.00
Kusen, Pintu type PD1 (170X215)
Pintu Besi PB1 (90X215)
Page 73 of 34
(Rp) (Rp)
B. Upah
1 Pekerja 0.11550 org/hari 47,000.00 5,428.50
2 Tukang 0.46200 org/hari 57,000.00 26,334.00
4 Mandor 0.00770 org/hari 62,000.00 477.40
C. Alat
1 Alat bantu 1.00000 ls 25,000.00 25,000.00
JUMLAH 489,185.30
PROFIT + OH 10 % 48,918.53
TOTAL 538,103.83
20.18 1.00000 unit
A. Bahan
3 Spring knip 2.00000 bh 10,000.00 20,000.00
4 Kait angin 4.00000 bh 10,000.00 40,000.00
B. Upah
1 Pekerja 0.23100 org/hari 47,000.00 10,857.00
2 Tukang 0.92400 org/hari 57,000.00 52,668.00
4 Mandor 0.01540 org/hari 62,000.00 954.80
C. Alat
1 Alat bantu 1.00000 ls 45,000.00 45,000.00
JUMLAH 899,120.60
PROFIT + OH 10 % 89,912.06
TOTAL 989,032.66
20.19 1.00000 unit
A. Bahan
3 Spring knip 4.00000 bh 10,000.00 40,000.00
3 Kait angin 8.00000 bh 10,000.00 80,000.00
B. Upah
1 Pekerja 1.39125 org/hari 47,000.00 65,388.75
2 Tukang 5.56500 org/hari 57,000.00 317,205.00
4 Mandor 0.09275 org/hari 62,000.00 5,750.50
C. Alat
1 Alat bantu 1.00000 ls 200,000.00 200,000.00
JUMLAH 4,211,754.75
PROFIT + OH 10 % 421,175.48
TOTAL 4,632,930.23
Page 74 of 34
(Rp) (Rp)
20.20 1.00000 unit
A. Bahan
3 Spring knip 4.00000 bh 10,000.00 40,000.00
3 Kait angin 8.00000 bh 10,000.00 80,000.00
B. Upah
1 Pekerja 0.43725 org/hari 47,000.00 20,550.75
2 Tukang 1.74900 org/hari 57,000.00 99,693.00
4 Mandor 0.02915 org/hari 62,000.00 1,807.30
C. Alat
1 Alat bantu 1.00000 ls 90,000.00 90,000.00
JUMLAH 1,804,094.35
PROFIT + OH 10 % 180,409.44
TOTAL 1,984,503.79
20.21 1.00000 unit
A. Bahan
3 Spring knip 5.00000 bh 10,000.00 50,000.00
3 Kait angin 10.00000 bh 10,000.00 100,000.00
B. Upah
1 Pekerja 0.54656 org/hari 47,000.00 25,688.44
2 Tukang 2.18625 org/hari 57,000.00 124,616.25
4 Mandor 0.03644 org/hari 62,000.00 2,259.13
C. Alat
1 Alat bantu 1.25000 ls 90,000.00 112,500.00
JUMLAH 2,255,117.94
PROFIT + OH 10 % 225,511.79
TOTAL 2,480,629.73
20.22 1.00000 unit
A. Bahan
3 Spring knip 5.00000 bh 10,000.00 50,000.00
4 Kait angin 10.00000 bh 10,000.00 100,000.00
B. Upah
1 Pekerja 0.12074 org/hari 47,000.00 5,674.71
2 Tukang 0.48295 org/hari 57,000.00 27,528.40
Kusen, Daun Jendela Kisi kisi Aluminium (3000X2000)
Page 75 of 34
(Rp) (Rp)
4 Mandor 0.00805 org/hari 62,000.00 499.05
C. Alat
1 Alat bantu 1.00000 ls 15,000.00 15,000.00
JUMLAH 563,317.38
PROFIT + OH 10 % 56,331.74
TOTAL 619,649.12
20.23 1.00000 unit
A. Bahan
2 Pintu panel kayu 2.34000 m2 410,000.00 959,400.00
3 Pengecatan pintu 4.68000 m2 25,765.00 120,580.20
5 Spring knip 4.00000 bh 10,000.00 40,000.00
6 Kait angin 4.00000 bh 10,000.00 40,000.00
8 Lockset 1.00000 set 250,000.00 250,000.00
9 Handle 1.00000 bh 150,000.00 150,000.00
10 Engsel pintu 3.00000 bh 12,000.00 36,000.00
11 Door closer 1.00000 bh 250,000.00 250,000.00
12 Door stop 1.00000 bh 35,000.00 35,000.00
B. Upah
1 Pekerja 3.72300 org/hari 47,000.00 174,981.00
2 Tukang 14.89200 org/hari 57,000.00 848,844.00
4 Mandor 0.24820 org/hari 62,000.00 15,388.40
C. Alat
1 Alat bantu 1.00000 ls 400,000.00 400,000.00
JUMLAH 6,899,420.00
PROFIT + OH 10 % 689,942.00
TOTAL 7,589,362.00
20.24 1.00000 unit
A. Bahan
5 Spring knip 1.00000 bh 10,000.00 10,000.00
6 Kait angin 2.00000 bh 10,000.00 20,000.00
8 Lockset 1.00000 set 250,000.00 250,000.00
9 Handle 1.00000 bh 150,000.00 150,000.00
10 Engsel pintu 3.00000 bh 12,000.00 36,000.00
11 Door closer 1.00000 bh 250,000.00 250,000.00
12 Door stop 1.00000 bh 35,000.00 35,000.00
B. Upah
1 Pekerja 1.55220 org/hari 47,000.00 72,953.40
2 Tukang 6.20880 org/hari 57,000.00 353,901.60
4 Mandor 0.10348 org/hari 62,000.00 6,415.76
Page 76 of 34
(Rp) (Rp)
C. Alat
1 Alat bantu 1.00000 ls 170,000.00 170,000.00
JUMLAH 3,464,660.28
PROFIT + OH 10 % 346,466.03
TOTAL 3,811,126.31
20.25 1.00000 unit
A. Bahan
5 Spring knip 2.00000 bh 10,000.00 20,000.00
6 Kait angin 2.00000 bh 10,000.00 20,000.00
8 Lockset 1.00000 set 250,000.00 250,000.00
9 Handle 1.00000 bh 150,000.00 150,000.00
10 Engsel pintu 3.00000 bh 12,000.00 36,000.00
11 Door closer 1.00000 bh 250,000.00 250,000.00
12 Door stop 1.00000 bh 35,000.00 35,000.00
B. Upah
1 Pekerja 2.02200 org/hari 47,000.00 95,034.00
2 Tukang 8.08800 org/hari 57,000.00 461,016.00
4 Mandor 0.13480 org/hari 62,000.00 8,357.60
C. Alat
1 Alat bantu 1.00000 ls 220,000.00 220,000.00
JUMLAH 4,211,357.76
PROFIT + OH 10 % 421,135.78
TOTAL 4,632,493.54
20.26 1.00000 unit
A. Bahan
3 Lockset 1.00000 set 250,000.00 250,000.00
4 Handle 1.00000 bh 150,000.00 150,000.00
5 Engsel pintu 3.00000 bh 12,000.00 36,000.00
6 Door closer 1.00000 bh 250,000.00 250,000.00
7 Door stop 1.00000 bh 35,000.00 35,000.00
B. Upah
1 Pekerja 0.90000 org/hari 47,000.00 42,300.00
2 Tukang 3.60000 org/hari 57,000.00 205,200.00
4 Mandor 0.06000 org/hari 62,000.00 3,720.00
C. Alat
1 Alat bantu 1.00000 ls 105,000.00 105,000.00
JUMLAH 1,960,692.76
PROFIT + OH 10 % 196,069.28
Page 77 of 34
(Rp) (Rp)
TOTAL 2,156,762.04
20.27 1.00000 unit
A. Bahan
2 Pintu panel kayu 3.00000 m2 410,000.00 1,230,000.00
5 Spring knip 1.00000 bh 10,000.00 10,000.00
6 Kait angin 2.00000 bh 10,000.00 20,000.00
8 Lockset 1.00000 set 250,000.00 250,000.00
9 Handle 1.00000 bh 150,000.00 150,000.00
10 Engsel pintu 3.00000 bh 12,000.00 36,000.00
11 Door closer 1.00000 bh 250,000.00 250,000.00
12 Door stop 1.00000 bh 35,000.00 35,000.00
B. Upah
1 Pekerja 2.57286 org/hari 47,000.00 120,924.42
2 Tukang 10.29144 org/hari 57,000.00 586,612.08
4 Mandor 0.17152 org/hari 62,000.00 10,634.49
C. Alat
1 Alat bantu 1.00000 ls 270,000.00 270,000.00
JUMLAH 5,430,833.64
PROFIT + OH 10 % 543,083.36
TOTAL 5,973,917.00
20.28 1.00000 unit
A. Bahan
5 Lockset 1.00000 set 250,000.00 250,000.00
6 Handle 1.00000 bh 150,000.00 150,000.00
7 Engsel pintu 3.00000 bh 12,000.00 36,000.00
8 Door closer 1.00000 bh 250,000.00 250,000.00
9 Door stop 1.00000 bh 35,000.00 35,000.00
B. Upah
1 Pekerja 1.30590 org/hari 47,000.00 61,377.30
2 Tukang 5.22360 org/hari 57,000.00 297,745.20
4 Mandor 0.08706 org/hari 62,000.00 5,397.72
C. Alat
1 Alat bantu 1.00000 ls 150,000.00 150,000.00
JUMLAH 3,148,996.41
PROFIT + OH 10 % 314,899.64
TOTAL 3,463,896.05
20.29 1.00000 unit
Page 78 of 34
(Rp) (Rp)
A. Bahan
3 Lockset 1.00000 set 250,000.00 250,000.00
4 Handle 1.00000 bh 150,000.00 150,000.00
5 Engsel pintu 3.00000 bh 12,000.00 36,000.00
6 Door closer 1.00000 bh 250,000.00 250,000.00
7 Door stop 1.00000 bh 35,000.00 35,000.00
8 Alumunium Louver 1.00000 set 55,000.00 55,000.00
B. Upah
1 Pekerja 0.86400 org/hari 47,000.00 40,608.00
2 Tukang 3.45600 org/hari 57,000.00 196,992.00
4 Mandor 0.05760 org/hari 62,000.00 3,571.20
C. Alat
1 Alat bantu 1.00000 ls 55,000.00 55,000.00
JUMLAH 1,763,711.88
PROFIT + OH 10 % 176,371.19
TOTAL 1,940,083.07
20.30 1.00000 unit
A. Bahan
3 Spring knip 2.00000 bh 10,000.00 18,160.00
4 Kait angin 4.00000 bh 10,000.00 69,636.36
B. Upah
1 Pekerja 2.56230 org/hari 47,000.00 121,709.25
2 Tukang 10.24920 org/hari 57,000.00 666,198.00
4 Mandor 0.17082 org/hari 62,000.00 9,395.10
C. Alat
1 Alat bantu 1.00000 ls 260,000.00 268,017.15
JUMLAH 5,628,360.14
PROFIT + OH 10 % 562,836.01
TOTAL 6,191,196.16
20.31 1.00000 unit
A. Bahan
B. Upah
1 Pekerja 0.85000 org/hari 47,000.00 39,950.00
2 Tukang 1.85000 org/hari 57,000.00 105,450.00
4 Mandor 0.08500 org/hari 62,000.00 5,270.00
Page 79 of 34
(Rp) (Rp)
C. Alat
1 Alat bantu 1.00000 ls 60,000.00 60,000.00
JUMLAH 1,062,015.00
PROFIT + OH 10 % 106,201.50
TOTAL 1,168,216.50
20.32 1.00000 unit
A. Bahan
3 Spring knip 2.00000 bh 10,000.00 18,160.00
4 Kait angin 4.00000 bh 10,000.00 69,636.36
B. Upah
1 Pekerja 2.75000 org/hari 47,000.00 129,250.00
2 Tukang 10.24920 org/hari 57,000.00 584,204.40
4 Mandor 0.17082 org/hari 62,000.00 10,590.84
C. Alat
1 Alat bantu 1.00000 ls 150,000.00 150,000.00
JUMLAH 2,853,015.33
PROFIT + OH 10 % 285,301.53
TOTAL 3,138,316.87
20.34 1.00000 unit
A. Bahan
B. Upah
1 Pekerja 0.85000 org/hari 47,000.00 39,950.00
2 Tukang 1.85000 org/hari 57,000.00 105,450.00
4 Mandor 0.08500 org/hari 62,000.00 5,270.00
C. Alat
1 Alat bantu 1.00000 ls 25,000.00 25,000.00
JUMLAH 535,565.00
PROFIT + OH 10 % 53,556.50
TOTAL 589,121.50
20.35 1.00000 unit
A. Bahan
B. Upah
Page 80 of 34
(Rp) (Rp)
1 Pekerja 0.85000 org/hari 47,000.00 39,950.00
2 Tukang 1.85000 org/hari 57,000.00 105,450.00
4 Mandor 0.08500 org/hari 62,000.00 5,270.00
C. Alat
1 Alat bantu 1.00000 ls 65,000.00 65,000.00
JUMLAH 846,065.00
PROFIT + OH 10 % 84,606.50
TOTAL 930,671.50
20.36 1.00000 unit
A. Bahan
B. Upah
1 Pekerja 0.75000 org/hari 47,000.00 35,250.00
2 Tukang 0.65000 org/hari 57,000.00 37,050.00
4 Mandor 0.08800 org/hari 62,000.00 5,456.00
C. Alat
1 Alat bantu 1.00000 ls 15,000.00 15,000.00
JUMLAH 318,111.00
PROFIT + OH 10 % 31,811.10
TOTAL 349,922.10
20.37 1.00000 unit
A. Bahan
3 Spring knip 2.00000 bh 10,000.00 18,160.00
4 Kait angin 4.00000 bh 10,000.00 69,636.36
B. Upah
1 Pekerja 2.75000 org/hari 47,000.00 129,250.00
2 Tukang 10.24920 org/hari 57,000.00 584,204.40
4 Mandor 0.17082 org/hari 62,000.00 10,590.84
C. Alat
1 Alat bantu 1.00000 ls 150,000.00 150,000.00
JUMLAH 2,853,015.33
PROFIT + OH 10 % 285,301.53
TOTAL 3,138,316.87
20.38 1.00000 unit
Page 81 of 34
(Rp) (Rp)
A. Bahan
3 Spring knip 2.00000 bh 10,000.00 20,000.00
4 Kait angin 4.00000 bh 10,000.00 40,000.00
B. Upah
1 Pekerja 0.86625 org/hari 47,000.00 40,713.75
2 Tukang 3.46500 org/hari 57,000.00 197,505.00
4 Mandor 0.05775 org/hari 62,000.00 3,580.50
C. Alat
1 Alat bantu 1.00000 ls 120,000.00 120,000.00
JUMLAH 1,553,264.75
PROFIT + OH 10 % 155,326.48
TOTAL 1,708,591.23
20.39 1.00000 unit
A. Bahan
3 Spring knip 2.00000 bh 10,000.00 20,000.00
4 Kait angin 4.00000 bh 10,000.00 40,000.00
B. Upah
1 Pekerja 0.13800 org/hari 47,000.00 6,486.00
2 Tukang 0.55200 org/hari 57,000.00 31,464.00
4 Mandor 0.00920 org/hari 62,000.00 570.40
C. Alat
1 Alat bantu 1.00000 ls 35,000.00 35,000.00
JUMLAH 585,418.80
PROFIT + OH 10 % 58,541.88
TOTAL 643,960.68
20.40 1.00000 unit
A. Bahan
1 Wiremesh 9.54000 m2 30,000.00 286,200.00
B. Upah
1 Pekerja 2.86200 org/hari 47,000.00 134,514.00
2 Tukang 11.44800 org/hari 57,000.00 652,536.00
4 Mandor 0.19080 org/hari 62,000.00 11,829.60
C. Alat
1 Alat bantu 1.00000 ls 105,000.00 105,000.00
JUMLAH 2,229,781.20
Page 82 of 34
(Rp) (Rp)
PROFIT + OH 10 % 222,978.12
TOTAL 2,452,759.32
20.41 1.00000 unit
A. Bahan
1 Wiremesh 7.65000 m2 30,000.00 229,500.00
B. Upah
1 Pekerja 2.29500 org/hari 47,000.00 107,865.00
2 Tukang 9.18000 org/hari 57,000.00 523,260.00
4 Mandor 0.15300 org/hari 62,000.00 9,486.00
C. Alat
1 Alat bantu 1.00000 ls 85,000.00 85,000.00
JUMLAH 1,804,117.00
PROFIT + OH 10 % 180,411.70
TOTAL 1,984,528.70
20.42 1.00000 unit
A. Bahan
B. Upah
1 Pekerja 3.63000 org/hari 47,000.00 170,610.00
2 Tukang 14.52000 org/hari 57,000.00 827,640.00
4 Mandor 0.24200 org/hari 62,000.00 15,004.00
C. Alat
1 Alat bantu 1.00000 ls 350,000.00 350,000.00
JUMLAH 5,112,538.00
PROFIT + OH 10 % 511,253.80
TOTAL 5,623,791.80
20.43 1.00000 unit
A. Bahan
1 Rollind door 12.60000 m2 435,000.00 5,481,000.00
B. Upah
1 Pekerja 3.31913 org/hari 47,000.00 155,998.88
2 Tukang 13.27650 org/hari 57,000.00 756,760.50
4 Mandor 0.22128 org/hari 62,000.00 13,719.05
C. Alat
1 Alat bantu 1.00000 ls 290,000.00 290,000.00
JUMLAH 6,786,430.98
Rolling Door (4200 x 3000)
Page 83 of 34
(Rp) (Rp)
PROFIT + OH 10 % 678,643.10
TOTAL 7,465,074.07
22 1.00000 m2
1 Profil alumunium 4.00000 m 8,000.00 32,000.00
2 Kawat 4 mm 0.15000 kg 13,000.00 1,950.00
3 Ramset 3.00000 bh 700.00 2,100.00
4 Perlengkapan/ Aksessories (10% x Harga Rangka) 0.10000 ls 32,000.00 3,200.00
B. Upah
1 Pekerja 0.03750 org/hari 47,000.00 1,762.50
2 Tukang 0.12500 org/hari 57,000.00 7,125.00
4 Mandor 0.00200 org/hari 62,000.00 124.00
C. Alat
1 Alat bantu 1.00000 ls 1,000.00 1,000.00
JUMLAH 50,099.00
PROFIT + OH 10 % 5,009.90
TOTAL 55,108.90
23 1.00000 m2
A. Bahan
1 Akustik board 1.45833 lbr 70,000.00 102,083.33
B. Upah
1 Pekerja 0.11250 org/hari 47,000.00 5,287.50
2 Tukang 0.37500 org/hari 57,000.00 21,375.00
4 Mandor 0.00600 org/hari 62,000.00 372.00
C. Alat
1 Alat bantu 1.00000 ls 3,000.00 3,000.00
JUMLAH 134,630.33
PROFIT + OH 10 % 13,463.03
TOTAL 148,093.37
24
24.1 1.00000 unit
A. Bahan
1 Urinal type moslem 1.00000 set 3,700,000.00 3,700,000.00
3 Pasir pasang 0.01000 m3 85,000.00 850.00
B. Upah
1 Pekerja 1.00000 org/hari 47,000.00 47,000.00
2 Tukang 1.00000 org/hari 57,000.00 57,000.00
4 Mandor 0.10000 org/hari 62,000.00 6,200.00
Rangka plafon
Plafond Akustik Board 60x60x15
SANITARY FIXTURES
Urinoir type muslim + Accessories
Page 84 of 34
(Rp) (Rp)
C. Alat
1 Alat bantu 1.00000 ls 3,000.00 3,000.00
JUMLAH 3,827,350.00
PROFIT + OH 10 % 382,735.00
TOTAL 4,210,085.00
24.2 1.00000 unit
A. Bahan
1 Wastafel L 521 V1A ex. Toto 1.00000 set 1,261,000.00 1,261,000.00
3 Pasir pasang 0.01000 m3 85,000.00 850.00
B. Upah
1 Pekerja 1.20000 org/hari 47,000.00 56,400.00
2 Tukang 0.14500 org/hari 57,000.00 8,265.00
4 Mandor 0.10000 org/hari 62,000.00 6,200.00
C. Alat
1 Alat bantu 1.00000 ls 3,000.00 3,000.00
JUMLAH 1,352,365.00
PROFIT + OH 10 % 135,236.50
TOTAL 1,487,601.50
24.3 1.00000 unit
A. Bahan
1 Closet duduk CW 660 J / SW 660 J ex. Toto 1.00000 set 1,550,000.00 1,550,000.00
3 Pasir pasang 0.01050 m3 85,000.00 892.50
B. Upah
1 Pekerja 0.05000 org/hari 47,000.00 2,350.00
2 Tukang 0.35000 org/hari 57,000.00 19,950.00
4 Mandor 0.00500 org/hari 62,000.00 310.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 1,586,477.50
PROFIT + OH 10 % 158,647.75
TOTAL 1,745,125.25
25 1.00000 m
A. Bahan
1 Handrail pipa BSP 2" 1.05000 m1 118,000.00 123,900.00
2 Horizontal railling pipa BSP 1 1/2" 2.10000 m1 93,000.00 195,300.00
3 Vertikal railling pipa BSP 1 1/2" 1.26000 m1 93,000.00 117,180.00
4 Cat 0.58687 m2 22,342.00 13,111.76
5 Grouting 1.00000 ttk 60,000.00 60,000.00
B. Upah
Wastafel L 521 V1A ex. Toto + Assesories
Closet duduk CW 660 J / SW 660 J ex. Toto + Assesoris
Railling tangga
Page 85 of 34
(Rp) (Rp)
1 Pekerja 1.10000 org/hari 47,000.00 51,700.00
2 Tukang 1.50000 org/hari 57,000.00 85,500.00
4 Mandor 0.16000 org/hari 62,000.00 9,920.00
C. Alat
1 Alat bantu 1.00000 ls 30,000.00 30,000.00
JUMLAH 787,111.76
PROFIT + OH 10 % 78,711.18
TOTAL 865,822.94
26 1.00000 m2
A. Bahan
1 Rangka besi siku 1.46989 kg 12,800.00 18,814.61
2 Hollow 40x40 0.40250 btg 75,000.00 30,187.50
3 Alumunium composite panel tebal 4 mm 1.10000 m2 313,000.00 344,300.00
4 Sealent 1.61000 m1 5,000.00 8,050.00
5 Assesories 1.00000 ls 29,000.00 29,000.00
B. Upah
1 Pekerja 0.35000 org/hari 47,000.00 16,450.00
2 Tukang 0.45000 org/hari 57,000.00 25,650.00
4 Mandor 0.05000 org/hari 62,000.00 3,100.00
C. Alat
1 Alat bantu 1.00000 ls 25,000.00 25,000.00
JUMLAH 530,702.11
PROFIT + OH 10 % 53,070.21
TOTAL 583,772.32
27 1.00000 m2
A. Bahan
2 Pasir beton 0.05431 m3 90,000.00 4,888.13
3 Kerikil 0.06056 m3 100,000.00 6,056.25
4 Air 21.50000 ltr 100.00 2,150.00
B. Upah
1 Pekerja 0.16500 org/hari 47,000.00 7,755.00
2 Tukang 0.02750 org/hari 57,000.00 1,567.50
4 Mandor 0.00830 org/hari 62,000.00 514.60
C. Alat
1 Alat bantu 1.00000 ls 1,500.00 1,500.00
JUMLAH 51,789.08
PROFIT + OH 10 % 5,178.91
TOTAL 56,967.98
28 1.00000 m2
A. Bahan
Dinding alumunium composit panel
Rabat beton t : 10 cm
Pekerjaan waterproofing 3mm
Page 86 of 34
(Rp) (Rp)
B. Upah
1 Pekerja 0.01000 org/hari 47,000.00 470.00
2 Tukang 0.01500 org/hari 57,000.00 855.00
4 Mandor 0.00100 org/hari 62,000.00 62.00
C. Alat
1 Alat bantu 1.00000 ls 250.00 250.00
JUMLAH 15,348.61
PROFIT + OH 10 % 1,534.86
TOTAL 16,883.47
29 1.00000 m2
A. Bahan
B. Upah
1 Pekerja 0.15000 org/hari 47,000.00 7,050.00
2 Tukang 0.10000 org/hari 57,000.00 5,700.00
4 Mandor 0.00800 org/hari 62,000.00 496.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 17,991.00
PROFIT + OH 10 % 1,799.10
TOTAL 19,790.10
30 1.00000 m2
A. Bahan
1 Gypsum board 12 mm 0.36000 lbr 85,000.00 30,600.00
2 Paku sekrup 0.11000 kg 18,000.00 1,980.00
3 Perlengkapan/ Aksessoris (10% x Harga Plafon) 0.10000 ls 30,600.00 3,060.00
B. Upah
1 Pekerja 0.05500 org/hari 47,000.00 2,585.00
2 Tukang 0.03750 org/hari 57,000.00 2,137.50
4 Mandor 0.00375 org/hari 62,000.00 232.50
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 41,346.25
PROFIT + OH 10 % 4,134.63
TOTAL 45,480.88
31 1.00000 m2
A. Bahan
Finishing Kanopy beton
Plafond gypsum board 12 mm
Page 87 of 34
(Rp) (Rp)
1 Kalsium silikat board 6 mm 0.36458 m2 62,000.00 22,604.17
2 Paku sekrup 0.11000 kg 18,000.00 1,980.00
3 Pengecatan 1.00000 m2 24,335.00 24,335.00
B. Upah
1 Pekerja 0.07500 org/hari 47,000.00 3,525.00
2 Tukang 0.03750 org/hari 57,000.00 2,137.50
4 Mandor 0.00375 org/hari 62,000.00 232.50
C. Alat
1 Alat bantu 1.00000 ls 1,500.00 1,500.00
JUMLAH 56,565.42
PROFIT + OH 10 % 5,656.54
TOTAL 62,221.96
32 0.36458 m2
A. Bahan
1 Kalsium silikat board 15 mm 0.36400 m2 125,000.00 45,500.00
2 Paku sekrup 0.11000 kg 18,000.00 1,980.00
3 Pengecatan 1.00000 m2 24,335.00 24,335.00
B. Upah
1 Pekerja 0.07500 org/hari 47,000.00 3,525.00
2 Tukang 0.03750 org/hari 57,000.00 2,137.50
4 Mandor 0.00375 org/hari 62,000.00 232.50
C. Alat
1 Alat bantu 1.00000 ls 2,500.00 2,500.00
JUMLAH 80,461.25
PROFIT + OH 10 % 8,046.13
TOTAL 88,507.38
33 1.00000 m2
A. Bahan
2 Pengecatan 1.00000 m2 24,335.00 24,335.00
B. Upah
1 Pekerja 0.15000 org/hari 47,000.00 7,050.00
2 Tukang 0.10000 org/hari 57,000.00 5,700.00
4 Mandor 0.00800 org/hari 62,000.00 496.00
C. Alat
1 Alat bantu 1.00000 ls 250.00 250.00
JUMLAH 42,076.00
PROFIT + OH 10 % 4,207.60
TOTAL 46,283.60
34 1.00000 m' Pekerjaan Listplank beton
Finishing dak beton expose + cat
Page 88 of 34
(Rp) (Rp)
A. Bahan
2 Pasir Pasang 0.04500 m2 85,000.00 3,825.00
B. Upah
1 Pekerja 0.15000 org/hari 47,000.00 7,050.00
2 Tukang 0.10000 org/hari 57,000.00 5,700.00
4 Mandor 0.00800 org/hari 62,000.00 496.00
C. Alat
1 Alat bantu 1.00000 ls 250.00 250.00
JUMLAH 31,741.00
PROFIT + OH 10 % 3,174.10
TOTAL 34,915.10
35 1.00000 m2
A. Bahan
1 Plafon alumunium 1.05000 m2 205,000.00 215,250.00
B. Upah
1 Pekerja 0.12000 org/hari 47,000.00 5,640.00
2 Tukang 0.06000 org/hari 57,000.00 3,420.00
4 Mandor 0.00600 org/hari 62,000.00 372.00
C. Alat
1 Alat bantu 1.00000 ls 5,000.00 5,000.00
JUMLAH 230,084.00
PROFIT + OH 10 % 23,008.40
TOTAL 253,092.40
36 1.00000 m
A. Bahan
1 List plafon gypsum 1.10000 m1 12,500.00 13,750.00
2 Paku 0.01000 kg 10,000.00 100.00
B. Upah
1 Pekerja 0.05000 org/hari 47,000.00 2,350.00
2 Tukang 0.05000 org/hari 57,000.00 2,850.00
4 Mandor 0.00300 org/hari 62,000.00 186.00
C. Alat
1 Alat bantu 1.00000 ls 250.00 250.00
JUMLAH 19,821.00
PROFIT + OH 10 % 1,982.10
TOTAL 21,803.10
37 1.00000 m
A. Bahan
List plafon gypsum
Tangga besi
Plafond alumunium linear ceilling
Page 89 of 34
(Rp) (Rp)
1 Pipa Besi dia. 60-80 mm 10.50000 m1 25,000.00 262,500.00
2 Perlengkapan/ Aksessories (10% x Harga Pipa) 0.10000 lot 262,500.00 26,250.00
B. Upah
1 Pekerja 0.10800 org/hari 47,000.00 5,076.00
2 Tukang 0.18000 org/hari 57,000.00 10,260.00
4 Mandor 0.00540 org/hari 62,000.00 334.80
C. Alat
1 Alat bantu 1.00000 ls 1,000.00 1,000.00
JUMLAH 306,626.80
PROFIT + OH 10 % 30,662.68
TOTAL 337,289.48
38 1.00000 m
A. Bahan
1 Nosing keramik 10x30 3.50000 bh 7,500.00 26,250.00
3 Pasir pasang 0.00300 m3 85,000.00 255.00
4 Semen Warna 0.01300 kg 1,500.00 19.50
B. Upah
1 Pekerja 0.09000 org/hari 47,000.00 4,230.00
2 Tukang 0.09000 org/hari 57,000.00 5,130.00
4 Mandor 0.00500 org/hari 62,000.00 310.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 38,551.50
PROFIT + OH 10 % 3,855.15
TOTAL 42,406.65
39 1.00000 m
A. Bahan
1 Spandex t : 0,4 mm zincalume 1.05000 m2 85,000.00 89,250.00
2 Kawat las 0.10000 kg 12,000.00 1,200.00
B. Upah
1 Pekerja 0.05000 org/hari 47,000.00 2,350.00
2 Tukang 0.03000 org/hari 57,000.00 1,710.00
3 Kepala tukang - org/hari 67,000.00 -
4 Mandor 0.01000 org/hari 62,000.00 620.00
C. Alat
1 Alat bantu 1.00000 ls 2,000.00 2,000.00
JUMLAH 97,130.00
PROFIT + OH 10 % 9,713.00
TOTAL 106,843.00
Nosing keramik 10x30 cm
Atap Spandek t=0,4mm +Accessories
Page 90 of 34
(Rp) (Rp)
40 1.00000 m2
A. Bahan
1 Glass wool t : 5 cm 0.044 roll 398,000.00 17,412.50
B. Upah
1 Pekerja 0.15000 org/hari 47,000.00 7,050.00
2 Tukang 0.05000 org/hari 57,000.00 2,850.00
3 Mandor 0.00800 org/hari 62,000.00 496.00
C. Alat
1 Alat bantu 1.00000 ls 1,500.00 1,500.00
JUMLAH 29,643.50
PROFIT + OH 10 % 2,964.35
TOTAL 32,607.85
41 1.00000 m2
A. Bahan
1 Alumunium foil 1.050 m2 6,000.00 6,300.00
B. Upah
1 Pekerja 0.15000 org/hari 47,000.00 7,050.00
2 Tukang 0.05000 org/hari 57,000.00 2,850.00
3 Mandor 0.00800 org/hari 62,000.00 496.00
C. Alat
1 Alat bantu 1.00000 ls 1,000.00 1,000.00
JUMLAH 18,031.00
PROFIT + OH 10 % 1,803.10
TOTAL 19,834.10
42 1.0000 m2
A. Bahan
1 Floor Hardener Type Metalik 2.5500 Kg 35,000.00 89,250.00
B. Upah
1 Pekerja 0.0200 org/hari 47,000.00 940.00
2 Tukang 0.1500 org/hari 57,000.00 8,550.00
4 Mandor 0.0015 org/hari 62,000.00 93.00
C. Alat
1 Alat bantu 1.00000 ls 1,000.00 1,000.00
JUMLAH 100,838.00
PROFIT + OH 10 % 10,083.80
TOTAL 110,921.80
43 1.00000 m2
tebal 100 mm
Floor Hardener
Pekerjaan Screed Lantai (1:3)+Wiremesh+Insulasi total
Glaswool
Alumunium foil
Page 91 of 34
(Rp) (Rp)
A. Bahan
2 Pasir pasang 0.05000 m3 85,000.00 4,250.00
4 Insulasi steroform tebal 4 cm 1.00000 m2 7,500.00 7,500.00
5 Wire mesh M-4 1.00000 m2 30,000.00 30,000.00
B. Upah
1 Pekerja 0.01500 org/hari 47,000.00 705.00
2 Tukang 0.15000 org/hari 57,000.00 8,550.00
4 Mandor 0.00100 org/hari 62,000.00 62.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 82,487.00
PROFIT + OH 10 % 8,248.70
TOTAL 90,735.70
44 1.00000 m2
A. Bahan
1 Glass wool 64 kg/m3 0.083 roll 1,421,000.00 118,416.67
2 Alumunium foil single sided 0.027 roll 369,000.00 9,840.00
3 Wire mesh M-4 0.088 lbr 30,000.00 2,645.50
B. Upah
1 Pekerja 0.0250 org/hari 47,000.00 1,175.00
2 Tukang 0.1500 org/hari 57,000.00 8,550.00
3 Mandor 0.0050 org/hari 67,000.00 335.00
C. Alat
1 Alat bantu 1.00000 ls 7,000.00 7,000.00
JUMLAH 147,962.17
PROFIT + OH 10 % 14,796.22
TOTAL 162,758.39
45 1.00000 m2
A. Bahan
3 Pasir pasang 0.04750 m3 85,000.00 4,037.50
5 Wire mesh 0.08818 lbr 30,000.00 2,645.50
B. Upah
1 Pekerja 0.28600 org/hari 47,000.00 13,442.00
2 Tukang 0.21400 org/hari 57,000.00 12,198.00
4 Mandor 0.02000 org/hari 62,000.00 1,240.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 82,791.39
PROFIT + OH 10 % 8,279.14
Pekejaan Screed Dak Atap (1:3)+wiremesh+waterproofing
+ Alumunium foil single sided 2 sisi
Isolasi panas Glasswoll tebal 2" Density 64 kg/m3
Page 92 of 34
(Rp) (Rp)
TOTAL 91,070.53
46 1.00000 m1
A. Bahan
1 Pipa PVC AW dia. 4" 1.20000 m1 65,000.00 78,000.00
2 Perlengkapan (Aksesoris) (35% x Harga Pipa) 0.35000 lot 78,000.00 27,300.00
B. Upah
1 Pekerja 0.0810 org/hari 47,000.00 3,807.00
2 Tukang 0.1350 org/hari 57,000.00 7,695.00
4 Mandor 0.0410 org/hari 62,000.00 2,542.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 120,748.50
PROFIT + OH 10 % 12,074.85
TOTAL 132,823.35
Pekerjaan Pemasangan Talang Air + Pipa PVC AW dia. 4"
Page 93 of 34
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)
1 TL 2 x 36 watt TKI inbow + Mirror Reflector standar 1.00 Unit
a Material
- TL 2 x 36 watt TKI inbow + Mirror Reflector standar 1.00 Unit 180,000.00 180,000.00
180,000.00
b Alat bantu
- Gantungan kawat, piser, tang dan obeng 1.00 set 6,000.00 6,000.00
6,000.00
c Upah
- Mandor 0.0239 hari 62,000.00 1,483.90
- Kepala tukang 0.0350 hari 67,000.00 2,345.00
- Tukang 0.0550 hari 57,000.00 3,135.00
- Pekerja 0.1360 hari 47,000.00 6,392.00
13,355.90
199,355.90
19,935.59
219,291.49
219,291.00
2 Down Light PLC 2 x 26 watt 1.00 Unit
a Material
- Down Light PLC 2 x 26 watt 1.00 Unit 165,000.00 165,000.00
165,000.00
b Alat bantu
- Pelubangan plafond 1.00 unit 6,000.00 6,000.00
6,000.00
c Upah
- Mandor 0.0239 hari 62,000.00 1,483.90
- Tukang 0.0550 hari 57,000.00 3,135.00
- Pekerja 0.1360 hari 47,000.00 6,392.00
13,355.90
184,355.90
18,435.59
202,791.49
202,791.00
3 Stop kontak Daya 300 watt 1.00 Unit
a Material
- Stop kontak Daya 300 watt 1.00 Bh 18,500.00 18,500.00
- Inbow doos 1.00 Bh 750.00 750.00
19,250.00
b Alat bantu
- piser & obeng 1.00 Lot 500.00 500.00
500.00
c Upah
- Mandor 0.0220 hari 62,000.00 1,364.00
- Tukang 0.0250 hari 57,000.00 1,425.00
- Pekerja 0.1057 hari 47,000.00 4,967.28
9,096.28
28,846.28
ANALISA PEKERJAAN ELEKTRIKAL
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
NO URAIAN PEKERJAAN VOLUME SATUAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
Page 94 of 18
(Rp.) (Rp.)
2,884.63
31,730.91
31,730.00
4 Sakelar tunggal 1.00 Unit
a Material
- Sakelar tunggal 1.00 Bh 10,500.00 10,500.00
- Inbow doos 1.00 Bh 750.00 750.00
11,250.00
b Alat bantu
- piser & obeng 1.00 Lot 500.00 500.00
500.00
c Upah
- Mandor 0.0220 hari 62,000.00 1,364.00
- kepala tukang 0.0200 hari 67,000.00 1,340.00
- tukang 0.0250 hari 57,000.00 1,425.00
- Pekerja 0.1057 hari 47,000.00 4,967.28
9,096.28
20,846.28
2,084.63
22,930.91
22,930.00
5 Kabel NYY, 4x95 mm2
a Material
- Kabel NYY, 4x95 mm2 1.00 m' 215,000.00 215,000.00
- Klem kabel 0.50 Bh 600.00 300.00
- Kabel ties 1.00 Lot 400.00 400.00
215,700.00
b Alat bantu
- Bor listrik, piser, & obeng 1.00 Lot 750.00 750.00
750.00
c Upah
- Mandor 0.0240 hari 62,000.00 1,488.00
- Tukang 0.0992 hari 57,000.00 5,654.40
- Pekerja 0.1734 hari 47,000.00 8,150.66
17,624.66
234,074.66
23,407.47
257,482.12
257,482.00
6 Kabel NYY, 4x70 mm2 1.00 m1
a Material
- Kabel NYY, 4x70 mm2 1.00 m' 175,500.00 175,500.00
- Klem kabel 0.50 Bh 600.00 300.00
- Kabel ties 1.00 Lot 400.00 400.00
176,200.00
b Alat bantu
750.00
c Upah
- Mandor 0.0239 hari 62,000.00 1,483.90
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
Page 95 of 18
(Rp.) (Rp.)
- Tukang 0.0550 hari 57,000.00 3,135.00
- Pekerja 0.1360 hari 47,000.00 6,392.00
13,355.90
190,305.90
19,030.59
209,336.49
209,336.00
a Material
- Kabel NYY, 4x50 mm2 1.00 m' 152,000.00 152,000.00
- Klem kabel 0.50 Bh 600.00 300.00
- Kabel ties 1.00 Lot 400.00 400.00
152,700.00
b Alat bantu
750.00
c Upah
- Mandor 0.0015 hari 62,000.00 93.00
- Tukang 0.0520 hari 57,000.00 2,964.00
- Pekerja 0.0150 hari 47,000.00 705.00
5,219.25
158,669.25
15,866.93
174,536.18
174,536.00
8 Kabel NYY, 4x35 mm2
a Material
- Kabel NYY, 4x35 mm2 1.00 m' 90,000.00 90,000.00
- Klem kabel 0.50 Bh 600.00 300.00
- Kabel ties 1.00 Lot 400.00 400.00
90,700.00
b Alat bantu
750.00
c Upah
- Mandor 0.0204 hari 62,000.00 1,264.80
- Tukang 0.0843 hari 57,000.00 4,806.24
- Pekerja 0.1474 hari 47,000.00 6,928.05
14,980.95
106,430.95
10,643.10
117,074.05
117,074.00
a Material
- Kabel NYY, 4x10 mm2 1.00 m' 32,500.00 32,500.00
- Klem kabel 0.50 Bh 600.00 300.00
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - c
JUMLAH
PROFIT + OH 10 %
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Page 96 of 18
(Rp.) (Rp.)
- Kabel ties 1.00 Lot 400.00 400.00
33,200.00
b Alat bantu
750.00
c Upah
- Mandor 0.0220 hari 62,000.00 1,210.00
- Tukang 0.0250 hari 57,000.00 1,625.00
- Pekerja 0.1057 hari 47,000.00 5,020.13
9,370.13
43,320.13
4,332.01
47,652.14
47,652.00
10 Kabel NYFGbY, 3x1x(1x185 mm2)+1x(1x185 mm2) 1.00 m1
a Material
- Kabel NYFGbY, 3x1x(1x185 mm2) 1.00 m' 330,000.00 330,000.00
- Kabel NYFGbY,1x(1x185 mm2) 1.00 m' 110,000.00 110,000.00
- Klem kabel 4.00 Bh 600.00 2,400.00
- Kabel ties 1.00 Lot 400.00 400.00
442,800.00
b Alat bantu
- Bor listrik, piser, & obeng 1.00 Lot 1,200.00 1,200.00
1,200.00
c Upah
- Mandor 0.0540 hari 62,000.00 3,348.00
- Tukang 0.2232 hari 57,000.00 12,722.40
- Pekerja 0.3902 hari 47,000.00 18,338.97
39,655.47
483,655.47
48,365.55
532,021.02
532,021.00
11 Kabel NYY, 3x2x(1x185 mm2)+2x(1x185 mm2) 1 m1
a Material
- Kabel NYY, 3x2x(1x185 mm2) 1.00 m' 630,000.00 630,000.00
- Kabel NYY,2x(1x185 mm2) 1.00 m' 210,000.00 210,000.00
- Klem kabel 6.00 Bh 600.00 3,600.00
- Kabel ties 1.00 Lot 400.00 400.00
844,000.00
b Alat bantu
3,000.00
c Upah
- Mandor 0.0900 hari 62,000.00 5,580.00
- Tukang 0.3315 hari 57,000.00 18,894.50
- Pekerja 0.6070 hari 47,000.00 28,529.00
61,780.50
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
Page 97 of 18
(Rp.) (Rp.)
908,780.50
90,878.05
999,658.55
999,658.00
12 Kabel NYY, 4x120 mm2 1.00 m1
a Material
- Kabel NYY, 4x120 mm2 1.00 m' 275,000.00 275,000.00
- Klem kabel 3.00 Bh 600.00 1,800.00
- Kabel ties 1.00 Lot 400.00 400.00
277,200.00
b Alat bantu
2,000.00
c Upah
- Mandor 0.0420 hari 62,000.00 2,604.00
- Tukang 0.1736 hari 57,000.00 9,895.20
- Pekerja 0.3035 hari 47,000.00 14,263.65
30,843.15
310,043.15
31,004.31
341,047.46
341,047.00
13 Junction Box Telephone Kap.60 Pairs, lengkap komponen 1.00 m1
a Material
- Juction box telephone Kap. 60 Pairs 1.00 Unit 1,064,000.00 1,064,000.00
- Path Panel 4.00 Bh 1,500,000.00 6,000,000.00
- Terminasi 1.00 Lot 978,000.00 978,000.00
8,042,000.00
b Alat bantu
- Bor listrik, ramset, & obeng 1.00 Lot 5,000.00 5,000.00
5,000.00
c Upah
- Mandor 0.2000 hari 62,000.00 12,400.00
- Tukang 0.7806 hari 57,000.00 44,493.88
- Pekerja 1.0000 hari 47,000.00 47,000.00
130,358.88
8,177,358.88
817,735.89
8,995,094.77
8,995,094.00
14 Junction Box Telephone Kap.20 Pairs, lengkap komponen 1.00 m1
a Material
- Juction box telephone Kap. 20 Pairs 1.00 Unit 850,000.00 850,000.00
- Path Panel 4.00 Bh 550,000.00 2,200,000.00
- Terminasi 1.00 Lot 250,000.00 250,000.00
3,300,000.00
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Page 98 of 18
(Rp.) (Rp.)
b Alat bantu
- Bor listrik, ramset, & obeng 1.00 Lot 5,000.00 5,000.00
5,000.00
c Upah
- Mandor 0.2000 hari 62,000.00 12,400.00
- Tukang 0.7806 hari 57,000.00 44,493.88
- Pekerja 1.0000 hari 47,000.00 47,000.00
130,358.88
3,435,358.88
343,535.89
3,778,894.77
3,778,894.00
15 Wiring dari Box Kontrol Telkom ke JB.TL dengan Fiber Optic Cables 1.00 m1
50/125 m, SMF, 24 Cores Outdoor Armoured
a Material
- Kabel Fiber optic 24 core 1.10 m' 75,000.00 82,500.00
- Pipa sparring 1.00 m' 7,500.00 7,500.00
- Galian & urugan tanah 0.12 m' 40,003.00 4,800.36
94,800.36
b Alat bantu
- Batu pelindung, Cangkul, skop 1.00 Lot 2,000.00 2,000.00
2,000.00
c Upah
- Mandor 0.0300 hari 62,000.00 1,860.00
- Tukang 0.1240 hari 57,000.00 7,068.00
- Pekerja 0.1168 hari 47,000.00 5,488.32
17,330.82
114,131.18
11,413.12
125,544.30
125,544.00
16 Wiring dari Box Kontrol Telkom ke JB.TL dengan Jelly Filled 1.00 m1
Armoured Cable ( STEL K-007) 20x2x0.8 mm.sq dalam pipa HDPE
a Material
- Kabel Steel K-007, 20 x 2 x 0,8 mm 1.00 m' 95,500.00 95,500.00
- Pipa sparring 1.00 m' 7,500.00 7,500.00
- Galian & urugan tanah 0.12 m3 40,003.00 4,800.36
107,800.36
b Alat bantu
- Cangkul, skop 1.00 Lot 2,000.00 2,000.00
2,000.00
c Upah
- Mandor 0.0240 hari 62,000.00 1,488.00
- Tukang 0.0992 hari 57,000.00 5,654.40
- Pekerja 0.1734 hari 47,000.00 8,150.66
17,624.66
127,425.02
12,742.50
140,167.52
Sub Total - a
TOTAL
DIBULATKAN
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
Page 99 of 18
(Rp.) (Rp.)
140,167.00
17 Wiring dari Junction Box Telephone ke Outlet Telephone dengan Indoor 1.00 ttk
Telephone Cable (STEL K-002) 2x2x0.6 mm.sq dalam HIP 20 mm
a Material
- Kabel Steel K-002, 2 x 2 x 0,6 mm 10.00 m' 80,000.00 800,000.00
- Pipa konduit high impact dia. 20 mm 5.00 m' 2,000.00 10,000.00
- Klem pipa 5.00 Bh 1,000.00 5,000.00
815,000.00
b Alat bantu
- isolasi, piser & obeng 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
- Mandor 0.0850 hari 62,000.00 5,270.00
- Tukang 0.1720 hari 57,000.00 9,804.00
- Pekerja 0.4147 hari 47,000.00 19,490.28
42,671.28
859,171.28
85,917.13
945,088.41
945,088.00
18 Outlet Telephone
a Material
- Outlet Telephone 1.00 Bh 80,000.00 80,000.00
- Inbow doos 1.00 Bh 3,000.00 3,000.00
83,000.00
b Alat bantu
- isolasi, piser & obeng 1.00 Lot 500.00 500.00
500.00
c Upah
- Mandor 0.0220 hari 62,000.00 1,364.00
- Tukang 0.0250 hari 57,000.00 1,425.00
- Pekerja 0.1057 hari 47,000.00 4,967.28
9,096.28
92,596.28
9,259.63
101,855.91
101,855.00
19 Handset Telephone
a Material
- Handset Telephone 1.00 Bh 350,000.00 350,000.00
350,000.00
b Alat bantu
- 1.00 Lot 500.00 500.00
500.00
c Upah
- Mandor 0.0072 hari 62,000.00 445.17
- Kepala tukang 0.0105 hari 67,000.00 703.50
- Tukang 0.0165 hari 57,000.00 940.50
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Page 100 of 18
(Rp.) (Rp.)
- Pekerja 0.0509 hari 47,000.00 2,392.35
4,481.52
354,981.52
35,498.15
390,479.67
390,479.00
20 UTP Cat 6 - 4 pairs
a Material
- Kabel 1.00 m' 12,500.00 12,500.00
- Klem pipa 0.50 Bh 1,000.00 500.00
15,000.00
b Alat bantu
200.00
c Upah
- Mandor 0.0022 hari 62,000.00 133.55
- Tukang 0.0050 hari 57,000.00 282.15
- Pekerja 0.0153 hari 47,000.00 717.70
1,344.46
16,544.46
1,654.45
18,198.90
18,198.00
21 Faceplate Outlet Kit, RJ 45 Outbow, 1 Port complete European White
a Material
- Faceplate Outlet Kit, RJ 45 Outbow 1.00 Bh 51,000.00 51,000.00
- Inbow doos 1.00 Bh 3,000.00 3,000.00
54,000.00
b Alat bantu
500.00
c Upah
- Mandor 0.0220 hari 62,000.00 1,364.00
- Tukang 0.0250 hari 57,000.00 1,425.00
- Pekerja 0.1057 hari 47,000.00 4,967.28
9,096.28
63,596.28
6,359.63
69,955.91
69,955.00
22 Modular Jack Cat 6
a Material
- Modular Jack Cat 6 1.00 Bh 90,000.00 90,000.00
90,000.00
b Alat bantu
- 1.00 Lot 500.00 500.00
500.00
c Upah
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Page 101 of 18
(Rp.) (Rp.)
- Mandor 0.0043 hari 62,000.00 267.10
- Tukang 0.0099 hari 57,000.00 564.30
- Pekerja 0.0305 hari 47,000.00 1,435.41
2,688.91
93,188.91
9,318.89
102,507.80
102,507.00
23 Patch Panel RJ45 Cat 6, 48 port
a Material
- Patch Panel RJ45 Cat 6, 48 port 1.00 Bh 1,850,000.00 1,850,000.00
1,850,000.00
b Alat bantu
- Baut , obeng 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
- Mandor 0.2000 hari 62,000.00 12,400.00
- Tukang 0.7806 hari 57,000.00 44,493.88
- Pekerja 1.0000 hari 47,000.00 47,000.00
130,358.88
1,981,858.88
198,185.89
2,180,044.77
2,180,044.00
24 Cat 6 Cable Assy, Patch Cord, 4 Feet, complete with boot
a Material
- Cat 6 Cable Assy, Patch Cord, 4 Feet, complete with boot1.00 Bh 225,000.00 225,000.00
225,000.00
b Alat bantu
- 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
- Mandor 0.0043 hari 62,000.00 267.10
- Tukang 0.0099 hari 57,000.00 564.30
- Pekerja 0.0305 hari 47,000.00 1,435.41
2,688.91
229,188.91
22,918.89
252,107.80
252,107.00
25 Cat 6 Cable Assy, Patch Cord, 7 Feet, complete with boot
a Material
- Cat 6 Cable Assy, Patch Cord, 7 Feet, complete with boot1.00 Bh 295,000.00 295,000.00
295,000.00
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Page 102 of 18
(Rp.) (Rp.)
b Alat bantu
- 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
- Mandor 0.0043 hari 62,000.00 267.10
- Tukang 0.0099 hari 57,000.00 564.30
- Pekerja 0.0305 hari 47,000.00 1,435.41
2,688.91
299,188.91
29,918.89
329,107.80
329,107.00
26 Kabel NYY, 3x1x(1x300 mm2)+1x(1x300 mm2)
a Material
- Kabel NYY, 3x1x(1x300 mm2) 1.00 m' 435,000.00 435,000.00
- Kabel NYY,1x(1x300 mm2) 1.00 m' 145,000.00 145,000.00
- Klem kabel 6.00 Bh 600.00 3,600.00
- Kabel ties 1.00 Lot 400.00 400.00
584,000.00
b Alat bantu
3,000.00
c Upah
- Mandor 0.1029 hari 62,000.00 6,377.14
- Tukang 0.3788 hari 57,000.00 21,593.72
- Pekerja 0.6937 hari 47,000.00 32,604.57
70,606.29
657,606.29
65,760.63
723,366.91
723,366.00
27 Kabel NYY, 3x2x(1x240 mm2)+2x(1x240 mm2)
a Material
- Kabel NYFGBY, 3x2x(1x240 mm2) 1.00 m' 870,000.00 870,000.00
Kabel NYFGBY, 2x(1x240 mm2) 1.00 m' 290,000.00 290,000.00
- Klem kabel 6.00 Bh 600.00 3,600.00
- Kabel ties 1.00 Lot 400.00 400.00
1,164,000.00
b Alat bantu
3,000.00
c Upah
- Mandor 0.2200 hari 62,000.00 13,640.00
- Tukang 0.2500 hari 57,000.00 14,250.00
- Pekerja 1.0569 hari 47,000.00 49,672.83
90,962.83
1,257,962.83
125,796.28
1,383,759.11
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
Page 103 of 18
(Rp.) (Rp.)
1,383,759.00
28 Kabel NYFGbY, 3x1x(1x240 mm2)+1x(1x240 mm2)
a Material
- Kabel NYFGBY, 3x1x(1x240 mm2) 1.00 m' 420,000.00 420,000.00
Kabel NYFGBY, 1x(1x240 mm2) 1.00 m' 140,000.00 140,000.00
- Klem kabel 6.00 Bh 600.00 3,600.00
- Kabel ties 1.00 Lot 2,500.00 2,500.00
566,100.00
b Alat bantu
3,000.00
c Upah
- Mandor 0.0910 hari 62,000.00 5,642.00
- Tukang 0.2930 hari 57,000.00 16,699.30
- Pekerja 0.6631 hari 47,000.00 31,164.45
62,215.75
631,315.75
63,131.58
694,447.33
694,447.00
29 Kabel NYFGBY, 4x25 mm2
a Material
- Kabel NYFGBY, 4x25 mm2 1.00 m' 65,000.00 65,000.00
- Klem kabel 0.50 Bh 600.00 300.00
- Kabel ties 1.00 Lot 400.00 400.00
65,700.00
b Alat bantu
750.00
c Upah
- Mandor 0.0220 hari 62,000.00 1,364.00
- Tukang 0.0250 hari 57,000.00 1,425.00
- Pekerja 0.1057 hari 47,000.00 4,967.28
9,096.28
75,546.28
7,554.63
83,100.91
83,100.00
DIBULATKAN
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
Page 104 of 18
(Rp.) (Rp.)
I PEKERJAAN PLUMBING
1 Gate Valve dia.32 mm
a Material
- Gate valve dia. 32 mm 1.00 Bh 162,000.00 162,000.00
- Socket PVC drat luar dia. 32 mm 2.00 Bh 44,000.00 88,000.00
250,000.00
b Alat bantu
- Seal tape 1.00 Lot 7,500.00 7,500.00
- Lem PVC 1.00 Lot 1,500.00 1,500.00
9,000.00
c Upah
- Mandor 0.0539 orang/hari 62,000.00 3,343.90
- kepala tukang 0.0650 orang/hari 67,000.00 4,355.00
- tukang 0.0850 orang/hari 57,000.00 4,845.00
- Pekerja 0.4360 orang/hari 47,000.00 20,492.00
33,035.90
292,035.90
29,203.59
321,239.49
321,239.00
2 Gate Valve dia.20 mm
a Material
- Gate valve dia. 20 mm 1.00 Bh 155,000.00 155,000.00
- Socket PVC drat luar dia. 20 mm 2.00 Bh 25,000.00 50,000.00
205,000.00
b Alat bantu
- Seal tape 1.00 Lot 7,500.00 7,500.00
- Lem PVC 1.00 Lot 1,500.00 1,500.00
9,000.00
c Upah
33,035.90
247,035.90
24,703.59
271,739.49
271,739.00
2 Pipa PVC Kelas 10 kg/cm2 dia.50 mm
a Material
- Pipa PVC AW dia. 50 mm 1.00 m' 8,500.00 8,500.00
- Fitting PVC dia. 50 mm 1.00 Lot 4,000.00 4,000.00
12,500.00
ANALISA PEKERJAAN MEKANIKAL
NO.
Sub Total - a
Sub Total - b
URAIAN PEKERJAAN VOLUME SATUAN
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Page 105 of 7
(Rp.) (Rp.)
NO. URAIAN PEKERJAAN VOLUME SATUAN
b Alat bantu
- Lem PVC 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
- Mandor 0.0017 orang/hari 62,000.00 105.40
- kepala tukang 0.0080 orang/hari 67,000.00 536.00
7,269.40
21,269.40
2,126.94
23,396.34
23,396.00
a Material
7,500.00
b Alat bantu
- Lem PVC 0.50 Lot 1,500.00 750.00
750.00
c Upah
6,414.40
14,664.40
1,466.44
16,130.84
16,130.00
a Material
6,500.00
b Alat bantu
- Lem PVC 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
7,269.40
15,269.40
1,526.94
16,796.34
16,796.00
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Page 106 of 7
(Rp.) (Rp.)
a Material
5,500.00
b Alat bantu
- Lem PVC 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
- tukang 0.0150 orang/hari 57,000.00 855.00
- Pekerja 0.0024 orang/hari 47,000.00 112.80
1,111.70
8,111.70
811.17
8,922.87
8,922.00
a Material
4,000.00
b Alat bantu
- Lem PVC 1.00 Lot 1,500.00 1,500.00
500.00
c Upah
- tukang 0.0115 orang/hari 57,000.00 655.50
857.68
5,357.68
535.77
5,893.45
5,893.00
a Material
77,000.00
b Alat bantu
- Lem PVC 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Page 107 of 7
(Rp.) (Rp.)
7,269.40
85,769.40
8,576.94
94,346.34
94,346.00
a Material
55,000.00
b Alat bantu
- Lem PVC 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
7,269.40
63,769.40
6,376.94
70,146.34
70,146.00
9 Pipa Vent PVC Klas C dia.25 mm
a Material
- Pipa PVC Klas C dia. 25 mm 1.00 m' 3,400.00 3,400.00
5,400.00
b Alat bantu
- Lem PVC 0.25 Lot 1,500.00 375.00
375.00
c Upah
3,112.20
8,887.20
888.72
9,775.92
9,775.00
II PEKERJAAN VENTILASI
1 Fan Kap.135 m3/h ( Ceilling Fan )
a Material
- Fan Kap.135 m3/h ( Ceilling Fan ) 1.00 Unit 1,685,000.00 1,685,000.00
1,685,000.00
b Alat bantu
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Page 108 of 7
(Rp.) (Rp.)
- Pembuatan manhole 1.00 unit 15,000.00 15,000.00
15,000.00
c Upah
115,685.00
1,815,685.00
181,568.50
1,997,253.50
1,997,253.00
2 Fan Kap.360 m3/h ( Wall Fan )
a Material
- Fan Kap.360 m3/h ( Wall Fan ) 1.00 Unit 1,650,000.00 1,650,000.00
1,650,000.00
b Alat bantu
20,000.00
c Upah
78,061.60
1,748,061.60
174,806.16
1,922,867.76
1,922,867.00
3 Fan Kap.1140 m3/h ( Wall Fan )
a Material
- Fan Kap.1140 m3/h ( Wall Fan ) 1.00 Unit 1,980,000.00 1,980,000.00
1,980,000.00
b Alat bantu
28,000.00
c Upah
78,061.60
2,086,061.60
208,606.16
2,294,667.76
2,294,667.00
8 Pengadaan dan pemasangan power kabel fan
Sub Total - b
Sub Total - c
JUMLAH
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
Sub Total - b
Sub Total - a
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
DIBULATKAN
Page 109 of 7
(Rp.) (Rp.)
a Material
- Instalasi kabel NYM 3 x 2,5 mm2 30.00 m' 13,000.00 390,000.00
- Tee doos 1.00 Bh 3,000.00 3,000.00
- Klem pipa 31.00 Bh 2,000.00 62,000.00
545,000.00
b Alat bantu
- isolasi, piser & obeng 1.00 Lot 1,500.00 1,500.00
1,500.00
c Upah
56,029.40
602,529.40
60,252.94
662,782.34
662,782.00 DIBULATKAN
Sub Total - a
Sub Total - b
Sub Total - c
JUMLAH
PROFIT + OH 10 %
TOTAL
Page 110 of 7
HARGA SAT JLH. HARGA
(Rp) (Rp)
1 Pagar BRC T-240 (Galvanized) 1.0000 Panel
A. Bahan
1 Pagar BRC T-240 (Galvanized) 1.0000 Panel 450,000.00 450,000.00
2 Kawat Las 0.0100 Kg 12,000.00 120.00
B. Upah
1 Pekerja 0.2300 org/hari 47,000.00 10,810.00
2 Tukang 0.1725 org/hari 57,000.00 9,832.50
3 Mandor 0.0230 org/hari 62,000.00 1,426.00
C. Alat
1 Alat bantu 1.0000 ls 5,000.00 5,000.00
JUMLAH - D 477,188.50
PROFIT + OH 10 % 47,718.85
TOTAL 524,907.35
2 Pintu Pagar BRC T-285 (Galvanized) 1.0000 Unit
A. Bahan
1 Pintu Pagar BRC T-285 (Galvanized) 1.0000 Panel 3,250,000.00 3,250,000.00
2 Acessories 1.0000 Ls 325,000.00 325,000.00
3 Kawat Las 0.1000 Kg 12,000.00 1,200.00
B. Upah
1 Pekerja 1.8000 org/hari 47,000.00 84,600.00
2 Tukang 1.3800 org/hari 57,000.00 78,660.00
3 Mandor 0.1840 org/hari 62,000.00 11,408.00
C. Alat
1 Alat bantu 1.0000 ls 5,000.00 5,000.00
JUMLAH - D 3,755,868.00
PROFIT + OH 10 % 375,586.80
TOTAL 4,131,454.80
3 Galian Tanah Biasa maks kedalaman 2 m'
A. Bahan
B. Upah
ANALISA PEKERJAAN PAGAR
Page 111 of 6
(Rp) (Rp)
2 Mandor 0.05260 org/hari 62,000.00 3,261.20
C. Alat
1 Alat bantu 1.00000 ls 2,750.00 2,750.00
JUMLAH 30,733.20
PROFIT + OH 10 % 3,073.32
TOTAL 33,806.52
4 Urugan tanah kembali 1.00000 m3
A. Bahan
B. Upah
2 Mandor 0.01200 org/hari 62,000.00 744.00
C. Alat
1 Alat bantu 1.00000 ls 1,000.00 1,000.00
JUMLAH 7,384.00
PROFIT + OH 10 % 738.40
TOTAL 8,122.40
DIBULATKAN 8,122.00
5 Urugan pasir 1.00000 m3
A. Bahan
1 Pasir urug 1.20000 m3 60,000.00 72,000.00
B. Upah
1 Pekerja 0.30000 org/hari 47,000.00 14,100.00
2 Mandor 0.03000 org/hari 62,000.00 1,860.00
C. Alat
1 Alat bantu 1.00000 ls 5,000.00 5,000.00
JUMLAH 92,960.00
PROFIT + OH 10 % 9,296.00
TOTAL 102,256.00
6 Beton K-250 1.00000 m3
A. Bahan
1 Readymix K-250 1.00000 m3 525,000.00 525,000.00
Page 112 of 6
(Rp) (Rp)
B. Upah
1 Pekerja 1.00000 org/hari 47,000.00 47,000.00
4 Mandor 0.00100 org/hari 62,000.00 62.00
C. Alat
2 Alat Bantu 1.00000 500.00 500.00
JUMLAH 590,912.00
PROFIT + OH 10 % 59,091.20
TOTAL 650,003.20
7 Besi beton 1.00000 kg
A. Bahan
1 Besi beton 1.05000 kg 9,800.00 10,290.00
2 Kawat beton 0.01000 kg 18,500.00 185.00
B. Upah
1 Pekerja 0.02500 org/hari 47,000.00 1,175.00
2 Tukang besi 0.01500 org/hari 57,000.00 855.00
3 Kepala tukang besi 0.01000 org/hari 67,000.00 670.00
4 Mandor 0.00500 org/hari 62,000.00 310.00
C. Alat
1 Alat 1.00000 ls 1,500.00 1,500.00
JUMLAH 14,985.00
PROFIT + OH 10 % 1,498.50
TOTAL 16,483.50
8 Bekisting multiplex 12 mm (2x pakai) 1.00000 m2
A. Bahan
1 Broti ( Kayu klas III ) 0.02500 m3 3,250,000.00 81,250.00
2 Multiplex 12 mm (2 x pakai) 0.02500 lbr 120,000.00 3,000.00
3 Paku 0.25000 kg 10,000.00 2,500.00
B. Upah
1 Pekerja 0.25000 org/hari 47,000.00 11,750.00
2 Tukang kayu 0.15000 org/hari 57,000.00 8,550.00
3 Kepala tukang kayu 0.01500 org/hari 67,000.00 1,005.00
4 Mandor 0.01000 org/hari 62,000.00 620.00
5 Tukang Kayu 1/2 Terampil (Bongkar Cetakan) 0.02500 org/hari 62,000.00 1,550.00
Page 113 of 6
(Rp) (Rp)
C. Alat
1 Alat bantu 1.00000 ls 2,500.00 2,500.00
JUMLAH 112,725.00
PROFIT + OH 10 % 11,272.50
TOTAL 123,997.50
9 Beton K-250 1.00000 m3
A. Bahan
1 Readymix K-250 1.00000 m3 525,000.00 525,000.00
B. Upah
1 Pekerja 0.55000 org/hari 47,000.00 25,850.00
4 Mandor 0.00125 org/hari 62,000.00 77.50
C. Alat
2 Alat Bantu 1.00000 500.00 500.00
JUMLAH 561,145.00
PROFIT + OH 10 % 56,114.50
TOTAL 617,259.50
10 Beton K-100
A. Bahan
1 Semen portland 5.820 zak 55,000.00 320,100.00
2 Pasir beton 0.470 M 90,000.00 42,300.00
3 Koral beton/batu pecah 2/3 0.930 M 185,000.00 172,050.00
B. Upah
1 Pekerja 2.000 Oh 47,000.00 94,000.00
2 Tukang batu 0.350 Oh 57,000.00 19,950.00
3 Kepala tukang 0.035 Oh 67,000.00 2,345.00
4 Mandor 1.000 Oh 62,000.00 62,000.00
C. ALAT
JUMLAH 730,295.00
PROFIT + OH 10 % 73,029.50
TOTAL 803,324.50
Page 114 of 6
(Rp) (Rp)
Beton K-250
A. Bahan
1 Readymix K-250 1.00000 m3 617,259.00 617,259.00
B. Upah
C. Alat
2 Alat Bantu 1.00000 2,500.00 2,500.00
TOTAL 768,756.00
PROFIT + OH 10 % 76,875.60
TOTAL 845,631.60
11 Plester + Aci 1 : 4 1.00000 m2
A. Bahan
2 Pasir pasang 0.02400 m3 85,000.00 2,040.00
B. Upah
1 Pekerja 0.20000 org/hari 47,000.00 9,400.00
4 Mandor 0.01000 org/hari 62,000.00 620.00
C. Alat
1 Alat bantu 1.00000 ls 500.00 500.00
JUMLAH 28,979.00
PROFIT + OH 10 % 2,897.90
TOTAL 31,876.90
12 Pasangan dinding bata 1 : 4 1.00000 m2
A. Bahan
1 Bata merah 70.00000 bh 500.00 35,000.00
3 Pasir pasang 0.04300 m3 85,000.00 3,655.00
Page 115 of 6
(Rp) (Rp)
B. Upah
1 Pekerja 0.30000 org/hari 47,000.00 14,100.00
4 Mandor 0.01500 org/hari 62,000.00 930.00
C. Alat
1 Alat bantu 1.00000 ls 415.00 415.00
JUMLAH 73,120.00
PROFIT + OH 10 % 7,312.00
TOTAL 80,432.00
13 Pekerjaan Profil 1.00000 m2
Bahan
2 Pengecatan 1.00000 m2 27,310.00 27,310.00
Upah
1 Pekerja 0.50000 org/hari 47,000.00 23,500.00
4 Mandor 0.00375 org/hari 62,000.00 232.50
Alat
1 Alat bantu 1.00000 ls 272.50 272.50
JUMLAH 94,740.00
PROFIT + OH 10 % 9,474.00
TOTAL 104,214.00
Page 116 of 6
M-1 M-2 M-3 M-4 M-5 M-6 M-7 M-8 M-9 M-10 M-11 M-12 M-13 M-14 M-15 M-16 M-17 M-18 M-19 M-20 M-21 M-22 M-23 M-24 M-25 M-26 M-27 M-28 M-29 M-30 M-31 M-32 M-33 M-34 M-35 M-36 M-37 M-38 M-39 M-40
I. DAFTAR PERSONIL INTI/AHLI
1 MANAGER PROYEK 57.00
2 WAKIL MANAGER PROYEK 57.00
3 AHLI ARSITEK 57.00
4 AHLI SIPIL 57.00
5 AHLI MEKANIKAL / ELEKTRIKAL 57.00
6 AHLI QUANTITY ENGINEER 57.00
7 AHLI GEODESI 57.00
II. DAFTAR TENAGA PENDUKUNG
1 ASISTEN ARSITEK 1 50.00
2 ASISTEN SIPIL 57.00
3 ASISTEN MESIN / ELEKTRIKAL 33.00
4 CAD OPERATOR 55.00
5 ADMINISTRASI KEUANGAN 57.00
6 SEKRETARIS 57.00
III. PEKERJA
1 TUKANG BATU DAN PEKERJA 56.00
2 TUKANG BESI / PEKERJA 54.00
3 TUKANG ELEKTRIKAL / MEKANIKAL 27.00
4 PEKERJA TAMAN 17.00
J A D W A L P E N U G A S A N P E R S O N I L
JASA PEMBORONGAN PEKERJAAN BANGUNAN PENUNJANG
PEMBANGUNAN BANDARA MEDAN BARU (PAKET 6B)
NO URAIAN PEKERJAAN
DURASI
(MINGGU)
T I M E S C H E D U L E = 4 0 0 H A R I
M-41 M-42 M-43 M-44 M-45 M-46 M-47 M-48 M-49 M-50 M-51 M-52 M-53 M-54 M-55 M-56 M-57
PT./ CV.
.
Jabatan
KET
Dibuat oleh,
Medan,..
J A D W A L P E N U G A S A N P E R S O N I L
M-1 M-2 M-3 M-4 M-5 M-6 M-7 M-8 M-9 M-10 M-11 M-12 M-13 M-14 M-15 M-16 M-17 M-18 M-19 M-20 M-21 M-22 M-23 M-24 M-25 M-26 M-27 M-28 M-29 M-30 M-31 M-32 M-33 M-34 M-35 M-36 M-37 M-38 M-39 M-40 M-41 M-42 M-43 M-44 M-45 M-46 M-47 M-48 M-49 M-50 M-51 M-52 M-53 M-54 M-55 M-56 M-57
I. ALAT BERAT
1 TRUCK MIXER 49.00
2 BATCHING PLANT 49.00
3 DUMP TRUCK 8 - 12 TON 49.00
4 EXCAVATOR 49.00
5 WHEEL LOADER 49.00
6 57.00
7 GENERATOR SET 57.00
8 CONCRETE VIBRATOR 53.00
9 53.00
PERALATAN LABORATORIUM
1 PENGUJIAN BESI 55.00
2 PENGUJIAN BETON 55.00
PERALATAN SURVEY
1 57.00
2 57.00
3 57.00
4 57.00
J A D W A L PERALATAN
#REF!
NO URAIAN PEKERJAAN
Medan,..
KET
FLAT BED TRUCK
WATERPASS
GPS
THEODOLITE TOTAL STATION
PT./ CV.
DURASI
(MINGGU)
STAMPER
.
Jabatan
KENDARAAN OPERASIONAL PICK UP
Dibuat oleh,
PAKET : JASA PEMBORONGAN PAKET : JASA PEMBORONGAN
PEKERJAAN BANGUNAN PENUNJANG PEKERJAAN BANGUNAN PENUNJANG
PEMBANGUNAN BANDAR UDARA MEDAN BARU ( PAKET 6 B ) PEMBANGUNAN BANDAR UDARA MEDAN BARU ( PAKET 6 B )
NAMA PERUSAHAAN : PT. LEOTUNGGAL MANDIRI
NO.
1
PEKERJAAN PERSIAPAN
1 Mobilisasi & Demobilisasi alat berat Semua peralatan berada di Medan, mobilisasi alat berat
menggunakan/ menyewa Trailer.
NO. NAMA ALAT J. HARGA
1.00 Truck Mixer 250,000
2.00 Bacthing Plant 3,000,000
3.00 Dump Truck 600,000
4.00 Excavator 2,500,000
5.00 Wheel Loader 1,000,000
6.00 Plat Bed Truck 200,000
7.00 Water Tanker 200,000
8.00 Generator Set 1,000,000
9.00 Water Pump 100,000
10.00 Concrete Vibrator 100,000
11.00 Stamper 50,000
II PERALATAN LABORATORIUM
1.00 Pengujian Besi 500,000
2.00 Pengujian Beton 500,000
III PERALATAN SURVEY DLL
1.00 Theodolite ( T. Station ) 50,000
2.00 Waterpass 25,000
3.00 GPS 25,000
4.00 Kendaraan Operasional Pick Up 200,000
Harga Mobilisasi 10,300,000
Truck Mixer, Water Tanker, Water Pump, Concrete Vibrator,
Stamper dan Peralatan Ukur di mobilisasi sekaligus. Jadi
biaya mobilisasinya hanya berupa biaya bahan bakar perala-
tan tersebut termasuk upah supirnya selama perjalanan.
walaupun dengan harga satuan pekerjaan dibawah HPS kami yakin
dapat melaksanakannya.
2 Sewa Kantor Kontraktor , 100 M2 Pembuatan Kantor Kontraktor dibuat secara Semi -
Permanen menggunakan dinding setengah bata dan kayu.
Ukuran kantor kontraktor adalah 100 m2 termasuk fasilitas
perkantoran dan MCK.
3 Pengukuran Lapangan Sebelum , Selama dan Pengukuran dilakukan dengan bantuan alat ukur berupa
Sesudah Pelaksanaan Total station/ Theodolit dan Waterpass. Pengukuran dilak-
sanakan melalui titik bantu BM yang telah ditentukan
direksi sebelum penyerahan lahan kepada kontraktor untuk
menentukan titik batas area pekerjaan yang akan dilakukan
4 Sewa Barak kerja, 75 M2 Pembuatan barak pekerja dibuat secara Semi -
Permanen menggunakan dinding setengah bata dan kayu.
Ukuran barak pekerja adalah 75 m2 termasuk fasilitas MCK.
5 Utilitas ( Listrik / Telp & air kerja ) Harga termasuk pemasukan listrik, telepon, air kerja
dan biaya pemakaian selama proyek berjalan.
6 Jalan Kerja Harga pembuatan jalan kerja termasuk material penimbunan
jika diperlukan untuk jalan-jalan yang akan dilalui, dan pema-
kaian alat berat pada daerah-daerah tertentu yang daerahnya
memiliki tingkat kestabilan tanahnya rendah.
7 Gambar Shop Drawing & Asbuilt Drawing Harga termasuk pembuatan Shop Drawing selama proyek
berjalan dan Asbuilt Drawing setelah selesai.
8 Asuransi Harga Ansuransi All Risk ditambah Ansuransi tenaga kerja
sebesar 0.15 %
DEPARTEMEN PERHUBUNGAN
DIREKTORAT JENDERAL PERHUBUNGAN UDARA
SATUAN KERJA BANDAR UDARA MEDAN BARU
KLARIFIKASI
DOKUMEN PENAWARAN HARGA
BANDAR UDARA MEDAN BARU (PAKET 6B)
ITEM KLARIFIKASI
2 3
HASIL KLARIFIKASI
KLARIFIKASI HARGA PENAWARAN
PT. LEOTUNGGAL MANDIRI
NO.
1
ITEM KLARIFIKASI
2 3
HASIL KLARIFIKASI
PEKERJAAN STRUKTUR
1 Galian Tanah Pondasi dengan Alat Berat Jika volume galian > 100 m3 maka digunakan alat berat
berupa excavator dan dumptruck untuk memindahkan dan
membuang galian.
dimana direncanakan dalam 1 jam akan menghasilkan galian
sebanyak 50 m3 dengan menggunakan 3 unit dumptruck.
2 Urugan Pasir Pengurukan/ penimbunan pasir dilakukan dengan cara
manual. Setelah penggalian dilakukan sesuai dengan elevasi
yang telah disetujui oleh direksi maka pengurukan pasir
dapat dilakukan.
3 Urugan Pasir Rabat/ Selasar Pada Pekerjaan Struktur Bangunan STP Harga item pekerjaan ini sudah termasuk didalam item pekerjaan yang lain.
Kami sanggup mengerjakan item pekerjaan ini tanpa penambahan biaya
sesuai dengan volume dan spesifikasi yang diisyaratkan dalam kontrak.
4 Beton K-350 (Kolom, Balok dan Plat) Pengecoran beton dengan mutu K-350 menggunakan mobil
Ready Mix Concrete yang betonnya telah mengikuti Job Mix
Design sesuai spesifikasi material dan disetujui oleh direksi.
Pengecoran Kolom dilakukan setelah pemasangan pembesian
pada tiang kolom, pengecoran dilakukan secara bersamaan
pada kolom yang telah terpasangi bekisting. Pemakaian bekis-
ting direncanakan dipakai sebanyak 4 kali secara berulang.
Pada kolom digunakan stud pengunci yang terbuat dari kayu
Pada balok menggunakan scaffolding sebagai dudukan
bekisting dan juga pada pekerjaan lantai dan pelat.
Sebelum pengecoran dilakukan untuk menjaga ketebalan seli-
mut beton yang merata perlu dibuat beton tahu.
5 Beton Lantai Kerja (K-125) Pengecoran lantai kerja dengan K-125 tetap menggunakan
Ready Mix Concrete yang betonnya telah mengikuti Job Mix
Design sesuai spesifikasi material dan disetujui oleh direksi.
Penghamparan beton dilakukan diikuti pemakaian concrete
vibrator untuk pemerataan beton.
6 Besi Beton Pekerjaan bar bending besi dilakukan menggunakan mesin bar
bender dan bar cutter. Material besi yang digunakan sesuai spe-
sifikasi material yang ditentukan dan persetujuan direksi.
Pemotongan dan pembengkokan dilakukan
sesuai dengan gambar kerja yang telah disetujui oleh direksi.
Harga satuan bahan didapat dari distributor, dan pengangkutan
material dilakukan menggunakan trailer dan crane untuk mem-
permudah pemindahan material. Walaupun dengan harga satuan
pekerjaan dibawah HPS kami yakin bisa melaksanakannya.
7 Pondasi Batu Kali Pekerjaan pondasi batu kali menggunakan beton yang dibuat
menggunakan mesin Molen. Pemasangan batu kali dilakukan
oleh tukang dan pekerja yang telah memiliki pengalaman yang
banyak sehingga diharapkan pemasangan pondasi batu kali
dalam 1 jam akan lebih dari 5 m3.
PEKERJAAN FINISHING/ ARSITEKTUR
1 Pekerjaan Waterproofing termasuk Screed Pelindung (1:3) tebal 3 cm Pekerjaan waterproofing dilakukan dengan pecampuran cairan water
proof dan air. Setelah pengadukan dilakukan, permukaan yang akan di
lapisi waterproofing haruslah bersih dan dibuat screed pelindung sete-
bal 3 cm.
2 Pekerjaan Floor Hardener Color Pekerjaan floor hardener dilakukan oleh tukang yang telah berpengalaman.
Harga material floor hardener diperoleh dari pihak distributor, sesuai
dengan spesifikasi material dan disetujui oleh pihak direksi. Pekerjaan
floor hardener dilakasanakan sesuai dengan gambar kerja yang disetujui
oleh pihak direksi. Walaupun harga satuan penawaran kami dibawah HPS,
kami yakin mampu melaksanakannya sesuai dengan spesifikasi.
3 Kusen dan daun Pintu dan Jendela Pekerjaan kusen dan daun pintu terbuat dari kayu dilaksanakan dan
ditempahkan kepembuat kusen. Kusen dan rangka daun jendela
terbuat dari alumunium. Pemasangan kusen dilakukan oleh pekerja
yang telah memiliki pengalaman dan dipasang bersamaan dengan
pekerjaan pasangan bata. Material dari kusen pintu dan jendela
harus sesuai spesifikasi dan disetujui oleh direksi.
NO.
1
ITEM KLARIFIKASI
2 3
HASIL KLARIFIKASI
4 Kran Air T 23 B 13 V7N ex Toto Pemasangan instalasi kran air dilaksanakan oleh tukang yang telah
biasa melaksanakan pekerjaan pemipaan. Harga satuan bahan didapat
dari penawaran distributor yang mana spesifikasi materialnya mengikuti
petunjuk direksi. Pemasangan kran air dilakukan setelah pekerjaan
dinding selesai.
5 Bak Cuci Piring 1 lobang stainles steel komplit Pemasangan instalasi Bak Cuci Piring dilaksanakan oleh tukang yang telah
biasa melaksanakan pekerjaan pemipaan. Harga satuan bahan didapat
dari penawaran distributor yang mana spesifikasi materialnya mengikuti
petunjuk direksi dan kontrak.
6 Kloset duduk CW 660 J / SW 660 J ex.Toto + Accessories Pemasangan kloset dilakukan setelah pekerjaan sparing pipa disediakan.
Pemasangan dilakukan oleh tukang yang memiiki pengalaman yang cukup,
harga satuan bahan didapat dari penawaran distributor yang mana
spesifikasi materialnya mengikuti petunjuk direksi dan kontrak.
7 Tempat sampah ( waste receptacles ) Pembuat tempat sampah dibagi 3 jenis terdiri dari sampah organik,
sampah padat dan sampah non organik.
Yang termasuk sampah organik : potongan kayu, kertasm, daun dan
sisa-sisa makanan,dll.
Yang termasuk sampah non-organik : plastik, bungkus nasi, karet, kaca
Yang termasuk sampah padat : kaleng tinner, kaleng cat, kaleng oli.
8 Soap Holder s6nex. Toto Pemasangan tempat sabun dilaksanakan setelah pemasangan dinding
kamar mandi. Harga satuan material didapat dari distributor yang mana
Walaupun harga satuan pekerjaan tempat sabun/ soap holder lebih
rendah dari HPS, kami yakin dapat mengerjakannya.
9 Unit cermin Berangka Stainless Steel, t = 6mm, uk. 60 x 105 cm Pemasangan cermin berangka dilaksanakan setelah pemasangan dinding
kamar mandi. Harga satuan material didapat dari distributor yang mana
Walaupun harga satuan pekerjaan tempat sabun/ soap holder lebih
rendah dari HPS, kami yakin dapat mengerjakannya.
10 Meja Beton + Finishing (westafel & pantry) Pekerjaan meja tempat washtafel dan bak cuci piring dibuat dari beton
dan dilaksanakan oleh tukang yang telah berpengalaman. Pekerjaan
dilaksanakan sesuai gambar kerja dan persetujuan dari pihak direksi.
11 Pekerjaan Screed Lantai ( 1 : 3 ) + wiremesh + insulasi total tebal 100mm Pekerjaan finishing atap dak beton ini dilakukan oleh tukang yang telah
memiliki pengalaman yang cukup. Atap dak beton dibuat menggunakan
beton yang berisi besi wiremesh/ kawat ayam yang pada lapisan atasnya
discreed dan insulasi berupa steroform.
12 Pekerjaan Listplank beton Pekerjaan listplan beton dibuat sesuai spesifikasi dan gambar kerja
yang telah disetujui oleh pihak direksi. Material beton menggunakan
mesin molen dan dikerjakan oleh tukang yang telah berpengalaman.
Pekerjaan bekisting untuk listplank dipakai secara berulang sebanyak
4 kali.
13 Roof drain cast iron dia. 4" Pekerjaan roof drain dikerjakan oleh tukang yang telah berpengalaman.
Sebelum pengecoran dak beton terlebih dahulu sediakan pipa sparing
untuk tempat roof drain, harga satuan material diperoleh dari pihak
distributor yang sesuai spesifikasi material yang disetujui pihak direksi.
14 Pekerjaan Talang air pipa PVC AW dia. 4" Pekerjaan talang air dikerjakan oleh tukan yang telah berpengalaman.
Pemasangan talang air dilakukan setelah pekerjaan atap selesai dilaksanakan,
Pemasangan talang air dibuat berdasarkan gambar kerja yang telah disetujui
oleh pihak direksi. Walaupun dengan harga penawaran dibawah harga HPS,
kami yakin mampu mengerjakannya.
PEKERJAAN PAGAR AIRSIDE
1 Beton K-250 Material beton dibuat berdasarkan spesifikasi material dan hasil dari
Hasil Job Mix Design. Pengecoran dilakukan menggunakan Molen, peker-
jaan dikerjakan oleh tukang yang telah berpengalaman. Pekerjaan dilak-
sanakan sesuai gambar kerja dan spesifikasi teknis yang telah disetujui
Direksi.
2 Pagar T-240 Pekerjaan pemasangan pagar BRC dilaksanakan sesuai gambar kerja dan
spesifikasi teknis yang telah disetujui Direksi. Pelaksanaan dikerjakan
oleh tukang yang telah berpengalaman. Harga satuan material berdasarkan
distributor pagar BRC yang mengikuti spesifikasi yang ditentukan.
NO.
1
ITEM KLARIFIKASI
2 3
HASIL KLARIFIKASI
3 Kawat duri Pekerjaan kawat duri dibuat setelah pemagaran selesai dilaksanakan.
Walaupun harga satuan pekerjaan penawaran kami lebih rendah dari
HPS, kami yakin sanggup melaksanakannya.
PEKERJAAN EAST GATE
1 Dadap Merah / Coral Tree Harga analisa sesuai harga satuan material yang diberikan
distributor.
2 Kamboja Kuning Harga analisa sesuai harga satuan material yang diberikan
distributor.
3 Kelapa Sawit Harga analisa sesuai harga satuan material yang diberikan
distributor.
4 Daun Philo Harga analisa sesuai harga satuan material yang diberikan
distributor.
5 Pangkas Kuning Harga analisa sesuai harga satuan material yang diberikan
distributor.
6 Kembang Kancing Harga analisa sesuai harga satuan material yang diberikan
distributor.
7 Plumbago Harga analisa sesuai harga satuan material yang diberikan
distributor.
8 Drasena Harga analisa sesuai harga satuan material yang diberikan
distributor.
9 Lili Brazil Harga analisa sesuai harga satuan material yang diberikan
distributor.
10 Beringin Putih Harga analisa sesuai harga satuan material yang diberikan
distributor.
11 Rumput Gajah Harga analisa sesuai harga satuan material yang diberikan
distributor.
12 Simbang Darah Harga analisa sesuai harga satuan material yang diberikan
distributor.
13 Huruf t = 15 cm Harga analisa sesuai harga satuan material yang diberikan
distributor.

HargaSatuanBahan

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

HargaSatuanBahan

Загружено:

Авторское право:

Доступные форматы

STRUKTUR DAN ARSITEKTUR

1 Portland cement (50 kg) zak 55,000.00

Вам также может понравиться