Вы находитесь на странице: 1из 176

Date : 16-Jan-17

NO. URAIAN PEKERJAAN HARGA SATUAN

Tukang kayu 120,000.00 HO


Tukang batu 110,000.00 HO
Tukang Besi 120,000.00 HO
Tukang Las 150,000.00 HO
Tukang cat 110,000.00 HO
Tukang gali 120,000.00 HO
Pekerja 100,000.00 HO
Kepala Tukang 150,000.00 HO
Mandor 200,000.00 HO
Date : 16-Jan-17

NO. URAIAN PEKERJAAN HARGA SATUAN


I. PEKERJAAN PERSIAPAN
Direksi Kit 53,000.00 m2
Bouwplank 32,000.00 m1
Pekerjaan Pemagaran Sementara 33,000.00 m1
Pembongkaran Dinding 22,000.00 m2

II. PEKERJAAN TANAH


Galian 130,000.00 m3
Timbunan 70,000.00 m3
Leveling dan pemadatan 25,000.00 m3
Urugan 70,000.00 m2
Cor Lantai Kerja 30,000.00 m2
Pasangan Batu kali 93,000.00 m3
Cor Beton Manual 400,000.00 m3

III. PEKERJAAN STRUKTUR


Cor Beton Manual 400,000.00 m3
Cor Beton Ready Mix 100,000.00 m3
Bekisting 90,000.00 m2
Pembesian 3,000.00 kg
Tukang Besi Profil 35,000.00 kg

IV. PEKERJAAN ATAP


Upah Bongkar + Pasang 40,000.00 m2
Upah Pasang 0.00 m2
Upah Pasang Genteng 45,000.00 m2
Upah Pasang Nok Samping 45,000.00 m1
Upah Pasang Nok Atas 50,000.00 Buah
Upah Pasang Ban-banan 45,000.00 m1

V. PEKERJAAN PASANGAN DINDING


Dinding Bata 40,000.00 m2
Dinding Hebel 25,000.00 m2
Sopi - sopi 25,000.00 m2

VI. PEKERJAAN PLESTER ACI


Plesteran 27,500.00 m2
Acian 17,500.00 m2

VII. PEKERJAAN KERAMIK


Keramik 30 x 30 30,000.00 m2
Keramik 40 x 40 31,000.00 m2
Keramik 60 x 60 65,000.00 m2
Keramik 80 x 80 70,000.00 m2
Keramik 100 x 100 75,000.00 m2
Keramik Lantai KM 30,000.00 m2
Keramik Dinding 62,000.00 m2
Plint 25,000.00 m1

VIII. PEKERJAAN PLAFON


Plafond 35,000.00 m2
List Profil 7,500.00 m1
List Plank 40,000.00 m1
Coumpond Overstek 3,000.00 m1
Plafond Oversteck 36,000.00 m2

IX. PEKERJAAN CAT


Cat Dalam 10,000.00 m2
Cat Luar 12,000.00 m2
Cat Plafond 10,000.00 m2

X. PEKERJAAN KUSEN, PINTU & JENDELA


Upah Pasang Pintu 145,000.00 Unit
Upah Pasang Jendela 77,000.00 Unit

XI. PEKERJAAN SANITASI


Pipa Instalasi Air Bersih 20,500.00 Unit
Pipa Instalasi Air Kotor 22,000.00 Unit
Upah Pasang Torrent 500,000.00 Unit
Upah Pasang Pompa Air 500,000.00 Unit
Upah Pasang Pompa Dorong 500,000.00 Unit
Upah Pasang Septic Tank 500,000.00 Unit
Upah Pasang Closet Duduk 175,000.00 Unit
Upah Pasang Closet Jongkok 100,000.00 Unit
Upah Pasang Wastafel 160,000.00 Unit
Upah Pasang Kran 15,000.00 Unit
Upah Pasang Shower Dinding 55,000.00 Unit
Upah Pasang Floor Drain 25,000.00 Unit
Upah Bor 4,000,000.00 Unit

XII. PEKERJAAN LISTRIK


Pasang Listrik 75,000.00 Unit
Pasang Box Panel 75,000.00 Unit
Upah Instalasi Kabel Feader 10,000.00 m1
Upah Instalasi Penangkal Petir 1,000,000.00 Unit

XIII. PEKERJAAN LAIN - LAIN


Pekerjaan Pemasangan Facade Depan Batu 80,000.00 m2
Pekerjaan Taman 80,000.00 m2
Pekerjaan Carport 80,000.00 m2
Railing Tangga m1
Railing Balkon m1
Date : 16-Jan-17

NO. URAIAN PEKERJAAN HARGA SATUAN


I. PEKERJAAN TANAH
Pasir Urug 360,000.00 M3
Semen 75,000.00 Zak
Pasir 360,000.00 M3
Pasir Pasang 360,000.00 M3
Split 340,000.00 M3
Batu Kali Belah 1,650,000.00 Rit
275,000.00 M3
Air 0.00 Liter
Besi 8 4.74 33,500.00 Batang
Besi 10 7.40 51,500.00 Batang
Besi 12 10.70 74,000.00 Batang
Besi D13 12.50 86,500.00 Batang
Besi D16 19.00 131,000.00 Batang
Besi 8,000.00 Kg
Kawat 11,600.00 Kg
Triplex 9 mm Meranti 115,000.00 Lembar
Triplex 4 mm Meranti 63,000.00 Lembar
Bambu 20,000.00 Batang
Kaso 4/6 @104 batang 2,200,000.00 M3
Kaso 5/7 @72 batang 2,400,000.00 M3
Minyak Bekisting 25,000.00 Liter
Paku 5" - 12" 10,000.00 Kg
Seng Gelombang Seng Gelombang t=2mm uk.0,8x1,8 35,500.00 Lembar
Meni Besi Cat Besi Danalac 47,000.00 Kaleng
18,800.00 Liter
Kayu Papan 3/20 2,400,000.00 M3
Bata 730.00 Buah
Jendela Nako 31,000.00 Buah
Kaca polos 10 mm 295,000.00 M2
Kunci tanam Handel Tanam Ex. Solid 70,000.00 Buah

II. PEKERJAAN STRUKTUR


Besi 8 33,500.00 Batang
Besi 10 51,500.00 Batang
Besi 12 70,000.00 Batang
Besi D13 86,500.00 Batang
Besi Profil IWF 300 x 150 x 6,5@12 m 4,496,050.00 Batang WF 300 X 150 X 6,5 X 9
Besi Profil 13,000.00 Kg
Kawat 11,600.00 Kg
Triplex 9 mm Meranti 115,000.00 Lembar
Kaso 4/6 2,200,000.00 M3
Paku 5" - 12" 9,000.00 Kg
Semen Tiga Roda @50 kg 75,000.00 Zak
Pasir 360,000.00 M3
Split 340,000.00 M3
Ready Mix K 250 Holcim 860,000.00 M3

III. PEKERJAAN ATAP


Reng Baja Ringan t=0,45mm Ex. GMW (6mtr) 108,000.00 Batang
A. Foil Bubble 13,000.00 M2
Genteng Beton Cisangkan 8,800.00 Buah
Nok Beton Samping Cisangkan 18,000.00 Buah
Nok Beton Atas Cisangkan 35,000.00 Buah
Bata 730.00 Buah
Semen 75,000.00 Zak
Pasir 360,000.00 M3
Waterproofing (sub) 70,000.00 M2

IV. PEKERJAAN PASANGAN DINDING


Bata 730.00 Buah
Semen 75,000.00 Zak
Semen Acian 95,000.00 Zak
Pasir 360,000.00 M3
Hebel @ 10 cm | 83 buah 750,000.00 M3
10,000.00 Buah
Lem Hebel Perekat Power Bown 889 @50kg 75,000.00 Zak

V. PEKERJAAN PLESTER ACI


Semen 75,000.00 Zak
Pasir 360,000.00 M3

VI. PEKERJAAN KERAMIK


Ex. Homogeneus Tile uk. 60 x @1,44 m2 110,000.00 Dus
35,000.00 Buah 4.00
Ex. Asia Tile uk. 40 x 40 58,000.00 Dus
13,000.00 Buah 6.00
Ex. Asia Tile 30 x 30 52,000.00 Dus
6,000.00 Buah 11.00
Ex. Asia Tile 20 x 20 48,000.00 Dus
3,000.00 Buah 25.00
Ex. Asia Tile 20 x 25 52,000.00 Dus
4,000.00 Buah 20.00
Ex. Homogeneus Tile uk. 10 x 60 6,000.00 Buah
Ex. Asia Tile uk. 10 x 40 4,000.00 Buah
Ex. Asia Tile 10 x 30 2,000.00 Buah
Semen 75,000.00 Zak
Pasir 360,000.00 M3
Semen Warna 15,000.00 Kg

VII. PEKERJAAN PLAFON


Gypsum Jayaboard T=9mm 97,000.00 Lembar
Gypsum Wet Area 9mm 102,000.00 Lembar
Hollow 4/4 t = 0,3 22,000.00 Batang
Hollow 2/4 t = 0,3 18,000.00 Batang
Coumpond 56,500.00 Zak
Kain Kasa 5,000.00 Roll
Paku Beton 45,000.00 Dus
Paku Gypsum 45,000.00 Dus
Ramset 950.00 Buah
Angel Clip 500.00 Buah
Shadow Line 18,000.00 Batang
Kalsiplank L=30cm P=2.44m' @Jati 65,000.00 Lembar
GRC t = 4,5 mm 60,000.00 Lembar
GRC t = 3 mm 49,000.00 Lembar
VIII. PEKERJAAN CAT
Ex. Catylac Interior 650,000.00 Pail
26,000.00 Liter
Ex. Dulux / Mowilex Weathershield 1,700,000.00 Pail
68,000.00 Liter
Amplas 14,000.00 m
1,260.00 Lembar
Sealer ex. Catylac Int 500,000.00 Pail
20,000.00 Liter
Sealer ex. Catylac Ext 600,000.00 Pail
24,000.00 Liter
Roll Cat ACE 35,000.00 Buah

IX. PEKERJAAN KUSEN, PINTU & JENDELA


Aluminium 4" + Powder Coating Putih 105,000.00 M1
Double Teakwood 1,150,000.00 Unit
Panel Solid 3,550,000.00 Unit
Fin. Melamik 155,000.00 M2
Engsel 4" Soligen 25,000.00 Unit
Engsel 4" Solid 58,000.00 Unit
Handel Solid 275,000.00 Unit
Handel Soligen 70,000.00 Unit
Lock Case Biasa Solid 135,000.00 Unit
Camel 85,000.00 Unit
Lock Case Pelor Solid 140,000.00 Unit
Belmondo 65,000.00 Unit
Pintu PVC 400,000.00 Unit
Engsel 3" Solid 40,000.00 Unit
Hak Angin Hak Angin RMS 622 Ex. Solid 70,000.00 Unit
PD (3000 x 2200 ) 2,805,000.00 Unit
Frame Pintu Allumunium & Aksesoris 2,350,000.00 Unit
J1 ( 600 x 2000 ) 1,020,000.00 Unit
J1A ( 600 x 1400 ) 714,000.00 Unit 850,000.00
J2 ( 1200 x 2000 ) 2,040,000.00 Unit
J2A ( 1200 x 1400 ) 1,428,000.00 Unit
J3 ( 2000 x 2000 ) 3,600,000.00 Unit
BV1 ( 500 x 600 ) 255,000.00 Unit
BV2 ( 600 x 1500 ) 765,000.00 Unit

X. PEKERJAAN SANITASI
Pipa 1/2" Wavin D 20,000.00 Batang
Pipa 3/4" Wavin AW 30,000.00 Batang
Pipa 1" Wavin D 35,000.00 Batang
Pipa 1 1/4" 55,000.00 Batang
Pipa 3" Wavin AW 85,000.00 Batang
Pipa 4" Wavin AW 135,000.00 Batang
Torrent 1050 ltr Penguin 1,710,000.00 Unit
Ex. Sanyo / Groundfos + Bor 2,000,000.00 Unit
Ex Shimizu 650,000.00 Unit
Biofil BF-03 3,340,000.00 Unit
Closet Duduk + Jet Flush Ex. Toto CW 421 J / SW 420 JP 2,800,000.00 Unit
Closet Jongkok Closet Jongkok TOTO CE7 250,000.00 Unit
Washtafel Ex. Toto LW 246 J 1,100,000.00 Unit
Kran Dinding Toto 190,000.00 Unit
Floor Drain Floor Drain TX 1 BN 340,000.00 Unit
Shower dinding Ex. Toto TX 433 SD 769,500.00 Unit
Meja Dapur Beton Sitemix + Fin. Keramik 20 x 20 3,000,000.00 Unit
Shower Screen Tempered 10 mm 850,000.00 M2
XI. PEKERJAAN LISTRIK
Kabel NYM 2 x 1,5 @50 m 254,000.00 Roll
5,080.00 m
Kabel Eterna 3 x 2,5 50mtr 465,000.00 Roll
9,300.00 m
Kabel TV Bleden @300 m 925,000.00 Roll
Kabel TV Bleden 3,500.00 m
Tdus 1,500.00 Unit
Klem Kabel Klem 10 5,000.00 Pcs
Isolasi 6,000.00 Unit
Saklar Hotel Panasonic 14,500.00 Unit
Saklar Engkel ex. Panasonic 12,500.00 Unit
Stop Kontak Panasonic 15,000.00 Unit
Down Light 4" Panasonic 46,000 Unit
Bohlam Bohlam Philips 14 W (Kuning) (Putih) 29,000.00 Unit
Inbowdus 1,200.00 Unit
Pipa Clipsal 9,500.00 Batang
Outlet TV ex. Clipsal 48,000.00 Unit
Kabel Telfon Supreme 500mtr 1,050,000.00 Roll
2,500.00 m
Stop Kontak Telpon Panasonic 39,500.00 Unit
Stop Kontak AC Panasonic 50,500.00 Unit
Box Panel 40x50x20 cm 220,000.00 Unit
Kabel Feader Kabel NYY 4X16MM Supreme 80,000.00 m
Penangkal Petir Tombak Konvenaional Penangkal Petir 115,000.00 Unit

XII. PEKERJAAN LAIN - LAIN


Batu Andesit 150,000.00 m2
Rumput Gajah Mini 45,000.00 m2
Koral Sikat @13 kg 50,000.00 Karung
Pasir 360,000.00 m2
Semen 75,000.00 m2
Railing Tangga + Upah 500,000.00 m1
Impra propan wood stain @1,5 Liter 64,000.00 Galon
43,000.00 Liter
Propan Warna @1 Liter 93,000.00 Galon
Kayu Handrailing 85,000.00 m1
WF 300 X 150 X 6,5 X 9 Mutu BJ 34
Lembar

Lembar

Lembar

Lembar

Lembar
NO. URAIAN PEKERJAAN MATERIAL

I PEKERJAAN PERSIAPAN
1 m2 pagar sementara dari seng gelombang tinggi 2 m
Material
Bambu 8-10/ @4m
Semen
Seng Gelombang
Pasir
Split
Kayu 5/7
Paku biasa 5 - 12 cm
Meni Besi
Tenaga
Upah Pemasang Pagar Sementara

Pengukuran & pemasangan bouwplank 1m2


Material
Kayu 5/7
Paku biasa 5 - 12 cm
Kayu Papan 3/20
Tenaga
Upah Bouwplank

Kantor sementara 1m2


Material
Bambu kayu 8-10
Kayu
Kayu biasa
Besi strip
Semen
Pasir pasang
Pasir Beton
Split
Bata
Seng
Jendela Nako
Kaca Polos
Kunci tanam
Plywood 4 mm
Tenaga
Upah Direksi Kit
Gudang semen dan alat-alat
Material
Bambu kayu 8-10
Kayu
Paku biasa
Semen
Pasir
Split
Seng
Tenaga
Upah Pembuatan Gudang

Bedeng
Material
Bambu
Kayu
Kayu Biasa
Semen
Pasir
Split
Seng
Plywood 4 mm
Tenaga
Upah Pembuatan Bedeng

Bongkar Dinding
Tenaga
Upah Pembongkaran Dinding

II PEKERJAAN TANAH & PONDASI


Galian 1 m3 tanah biasa sedalam 1 m
Tenaga
Upah Galian tanah & Pondasi

Urugan tanah 1 m3 dihitung dari 1/3 dari pekerjaan galian


Tenaga
Upah Urugan

Memadatkan 1 m3 tanah (per 20 cm)


Tenaga
Upah memadatkan tanah

Pasir Urug 1 m3
Material
Pasir urug
Tenaga
Upah memasang pasir urug

Lantai Kerja 1 m2
tebal = 5 cm Material
Semen
Pasir
Split
Tenaga
Upah Lantai Kerja

Pondasi batu kali belah, 1 Semen : 5 Pasir


Material
Batu Belah 15 cm/20 cm
Semen
Pasir
Tenaga
Upah Pemasangan Batu Kali

BetonK 250 f'c = 21.7


Material
Semen
Pasir Cor
Split
Air
Tenaga
Upah Pengecoran Manual

BetonK 250 f'c = 21.7


Material
Ready Mix K 250
Tenaga
Upah Pengecoran Ready Mix

Pondasi beton bertulang ( 150 kg besi + bekisiting )


Material
2 x pakai Kayu kelas III
Paku 5 cm - 12 cm
Minyak Bekisitng
Besi Beton Polos
Kawat
Semen
Pasir
Split
Tenaga
Upah Cor Beton Bertulang
Upah Pembesian
Upah Bekisting

Sloof beton bertulang ( 200 kg besi + bekisiting )


Material
2 x pakai Kayu kelas III
Paku 5 cm - 12 cm
Minyak Bekisitng
Besi Beton Polos
Kawat
Semen
Pasir
Split
Tenaga
Upah Cor Beton Bertulang
Upah Pembesian
Upah Bekisting

III PEKERJAAN BETON


Beton K 250 f'c = 21.7 (Hanya Beton)
Material
Semen
Pasir Cor
Split
Air
Tenaga
Upah Cor Beton Manual

Kolom Beton Bertulang ( 300 kg besi + Bekisting )


Material
Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Besi Beton Polos
Kawat
Semen
Pasir
Split
Kayu Kelas II Balok
2 x pakai Plywood 9 mm
Bambu
Tenaga
Upah Cor Beton Manual
Upah Pembesian
Upah Bekisting

Kolom Praktis 1 m1 Beton Bertulang ( 11 x 11 ) cm


Material
2 x pakai Kayu Kelas III
Paku 5 cm - 12 cm
Besi Beton Polos
Kawat
Semen
Pasir
Split
Tenaga
Upah Cor Beton Manual
Upah Pembesian

Balok Beton Bertulang ( 200 kg besi + Bekisting )


Material
2 x pakai Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Besi Beton Polos
Kawat
Semen
Pasir
Split
Kayu Kelas II Balok
2 x pakai Plywood 9 mm
Bambu
Tenaga
Upah Cor Beton Manual
Upah Pembesian
Upah Bekisting

Pelat Beton Bertulang ( 200 kg besi + Bekisting )


Material
2 x pakai Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Besi Beton Polos
Kawat
Semen
Pasir
Split
Kayu Kelas II Balok
2 x pakai Plywood 9 mm
Bambu
Tenaga
Upah Cor Beton Manual
Upah Pembesian
Upah Bekisting

Bekisting Pondasi 1 m2
Material
Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Tenaga
Upah Bekisitng

Bekisting Sloof 1 m2
Material
Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Tenaga
Upah Bekisitng

Bekisting Kolom 1 m2
Material
Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Balok Kayu Kelas II
Plywood 9 mm
Bambu
Tenaga
Upah Bekisitng

Bekisting Balok 1 m2
Material
Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Balok Kayu Kelas II
Plywood 9 mm
Bambu
Tenaga
Upah Bekisitng
Bekisting Tangga 1 m2
Material
Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Balok Kayu Kelas II
Plywood 9 mm
Bambu
Tenaga
Upah Bekisitng

Bekisting Pelat Lantai 1 m2


Material
Kayu Kelas III
Paku 5 cm - 12 cm
Minyak Bekisting
Balok Kayu Kelas II
Plywood 9 mm
Bambu
Tenaga
Upah Bekisitng

Pembesian 1 kg
Material
Besi
Kawat
Tenaga
Upah Pembesian

Besi Profil Material


Besi Profil
Tenaga
Pekerja
Tukang las
Kepala Tukang
Mandor

IV PEKERJAAN ATAP
Rangka Baja Ringan 1 m2
Material
Reng
A. Foil
Tenaga
Upah Pasang Baja Ringan

Genteng Badan 1 m2
Material
Genteng
Tenaga
Upah Pasang Genteng

Nok 1 m'
Material
Nok
Tenaga
Upah Pasang Nok

Nok Atas
Material
Nok Atas
Tenaga
Upah Pasang Nok

Ban - banan 1m' Pasangan Bata + Adukan 1: 5


Material
Bata
Semen
Pasir
Tenaga
Upah Pasang Ban - banan

Water Proofing 1 m2
Material
Water Proofing + Upah

V PEKERJAAN PASANGAN DINDING


Pasangan Dinding + Adukan 1 : 5
Material
Bata
Semen
Pasir
Tenaga
Upah Pasang Bata
Pasangan Hebel
Material
Hebel
Lem Hebel
Pasir
Tenaga
Upah Pasang Hebel

VI PEKERJAAN PLESTER & ACIAN


Plesteran 1 m2 1 Semen : 5 Pasir, tebal 20 mm
Material
Semen
Pasir
Tenaga
Upah Plesteran

Plesteran 1 m2 1 Semen : 5 Pasir, tebal 20 mm


Acian 1 m2 Material
Semen
Tenaga
Upah Acian

VII PEKERJAAN KERAMIK


Keramik 60 x 60
Material
Ex. Homogeneus Tile uk. 60 x 60
Semen
Pasir
Semen Warna
Tenaga
Upah Pemasangan Keramik 60 x 60

Keramik 40 x 40
Material
Ex. Asia Tile uk. 40 x 40
Semen
Pasir
Semen Warna
Tenaga
Upah Pemasangan Keramik 40 x 40

Keramik 30 x 30
Material
Ex. Asia Tile uk. 30 x 30
Semen
Pasir
Semen Warna
Tenaga
Upah Pemasangan Keramik 30 x 30

Keramik 20 x 20
Material
Ex. Asia Tile uk. 20 x 20
Semen
Pasir
Semen Warna
Tenaga
Upah Pemasangan Keramik 20 x 20

Keramik 20 x 25
Material
Ex. Asia Tile uk. 20 x 25
Semen
Pasir
Semen Warna
Tenaga
Upah Pemasangan Keramik 20 x 25

Plint 1 m' ( 10 x 60 ) cm
Material
Plint 10 x 60
Semen
Pasir
Semen Warna
Tenaga
Upah Pemasangan Plint

Plint 1 m' ( 10 x 40 ) cm
Material
Plint 10 x 40
Semen
Pasir
Semen Warna
Tenaga
Upah Pemasangan Plint

VIII PEKERJAAN PLAFON


Plafon 1 m2
Material
Gypsum Board
Hollow 4/4 t = 0,3
Hollow 2/4 t = 0,3
Coumpond
Kain Kasa
Paku Beton
Paku Gypsum
Ramset
Angel Clip
Tenaga
Upah Pasang Plafon

List Profil Shadow Line 1 m'


Material
Shadow Line
Tenaga
Upah Pasang Shadow Line

Plafon overstek 1 m2
Material
Gypsum Wet Area 9mm
Hollow 4/4 t = 0,3
Hollow 2/4 t = 0,3
Coumpond
Kain Kasa
Paku Beton
Paku Gypsum
Ramset
Angel Clip
Tenaga
Upah Pasang Plafon
Upah Coumpond Overstek

Plafon GRC 1 m2
Material
GRC
Hollow 4/4 t = 0,3
Hollow 2/4 t = 0,3
Coumpond
Kain Kasa
Paku Beton
Paku Gypsum
Ramset
Angel Clip
Tenaga
Upah Pasang Plafon

Lisplank 1 m1
Material
Ex. Kalsi Plank 300x2400x9 mm
Hollow 4/4 t = 0,3
Hollow 2/4 t = 0,3
Coumpond
Kain Kasa
Paku Beton
Paku Gypsum
Ramset
Angel Clip
Tenaga
Upah Pasang Lisplank

IX PEKERJAAN CAT
Cat Interior 1 m2
Material
Ex. Catylac Interior
Amplas
Sealer Interior
Roll
Tenaga
Upah Cat Interior

Cat Exterior 1 m2
Material
Ex. Dulux / Mowilex Weathershield
Amplas
Sealer Exterior
Roll
Tenaga
Upah Cat Exterior

Cat Plafon Exterior 1 m2


Material
Ex. Dulux / Mowilex Weathershield
Amplas
Roll
Tenaga
Upah Cat Interior

Cat Plafon 1 m2
Material
Ex. Catylac Interior
Amplas
Roll
Tenaga
Upah Cat Interior

X PEKERJAAN KUSEN PINTU JENDELA


Kusen Alumunium 1 m'
Material
Aluminium 4" + Powder Coating Putih

P1 ( 900 x 2200 )
Material
Double Teakwood
Fin. Melamik
Acc. Ex. China
Engsel 4"
Handle
Lockcase
Tenaga
Upah Pasang Pintu

P2 ( 700 x 2200 )
Material
Double Teakwood
Fin. Melamik
Acc. Ex. China
Engsel 4"
Handle
Lockcase
Tenaga
Upah Pasang Pintu

Frame Pintu dan Aksesoris


Material
Frame Pintu Allumunium & Aksesoris
Tenaga
Upah Pasang Pintu

J1 ( 600 x 2000 )
Material
Aluminium + Kaca Polos
Acc. Ex. China
Engsel 3"
Hak Angin
Tenaga
Upah Pasang Jendela

XI PEKERJAAN PLUMBING & SANITASI


Pipa Air Bersih 1/2"
Material
Pipa 1/2"
Acc.
Tenaga
Upah Instalasi Air Bersih

Pipa Air Bersih 3/4"


Material
Pipa 3/4"
Acc.
Tenaga
Upah Instalasi Air Bersih

Pipa Air Bersih 1"


Material
Pipa 1"
Acc.
Tenaga
Upah Instalasi Air Bersih

Pipa Air Bersih 1 1/4"


Material
Pipa 1 1/4"
Acc.
Tenaga
Upah Instalasi Air Bersih

Pipa Air Kotor 3"


Material
Pipa 3"
Acc.
Tenaga
Upah Instalasi Air Kotor

Pipa Air Kotor 4"


Material
Pipa 4"
Acc.
Tenaga
Upah Instalasi Air Kotor

Torrent
Material
Torrent 1050 ltr
Tenaga
Upah Pasang Toren

Pompa Air
Material
Ex. Sanyo / Groundfos
Bor
Tenaga
Upah Pasang Pompa Air

Pompa Dorong
Material
Ex Shimizu
Tenaga
Upah Pasang Pompa Dorong

Septic Tank
Material
Biofil - 03
Tenaga
Upah Pasang Septic tank

Closet Duduk + Jet Flush Ex. Toto CW 421 J / SW 420 JP


Material
Closet Duduk + Jet Flush
Tenaga
Upah Pasang Closet Duduk

Closet Jongkok
Material
Closet Jongkok
Tenaga
Upah Pasang Closet Jongkok

Washtafel Ex. Toto LW 246 J


Material
Washtafel
Tenaga
Upah Pasang Washtafel
Kran Dinding
Material
Kran Dinding
Tenaga
Upah Pasang Kran

Floor Drain
Material
Floor Drain
Tenaga
Upah Pasang Floor Drain

Shower dinding Ex. Toto TX 433 SD


Material
Shower Dinding
Tenaga
Upah Pasang Shower Dinding

Meja Dapur
Material
Beton Sitemix + Fin. Keramik 20 x 20 + Upah

Shower Screen
Material
Shower Screen

XII PEKERJAAN INSTALASI LISTRIK


Pek. Instalasi Titik Lampu Downlight Dalam
Material
Kabel NYM 2 x 1,5 Eterna
Tdus
Klem Kabel
Isolasi
Saklar Engkel Panasonic
Down Light 4"
Bohlam
Pipa Clipsal
Tenaga
Upah Instalasi Listrik

Pek. Instalasi Titik Lampu Downlight Luar


Material
Kabel NYM 2 x 1,5 Eterna
Tdus
Klem Kabel
Isolasi
Saklar Engkel Panasonic
Down Light 4"
Bohlam
Pipa Clipsal
Tenaga
Upah Instalasi Listrik

Pek. Instalasi Titik Stop Kontak


Material
Kabel NYM 3 x 2,5 Eterna
Tdus
Klem Kabel
Isolasi
Stop Kontak
Pipa Clipsal
Inbowdus
Tenaga
Upah Instalasi Listrik

Pek. Instalasi Titik Outlet TV


Material
Kabel TV Belden
Klem Kabel
Isolasi
Outlet TV Panasonic
Pipa Clipsal
Inbowdus
Tenaga
Upah Instalasi Listrik

Pek. Instalasi Titik Outlet Telpon


Material
Kabel Telpon
Klem Kabel
Isolasi
Stop Kontak Telpon
Pipa Clipsal
Inbowdus
Tenaga
Upah Instalasi Listrik

Pek. Instalasi Titik Saklar Hotel


Material
Kabel NYM 2 x 1,5 Eterna
Tdus
Klem Kabel
Isolasi
Saklar Hotel Panasonic
Pipa Clipsal
Tenaga
Upah Instalasi Listrik

Pek. Instalasi Titik Stop Kontak AC


Material
Kabel NYM 3 x 2,5 Eterna
Tdus
Klem Kabel
Isolasi
Stop Kontak AC Panasonic
Pipa Clipsal
Inbowdus
Tenaga
Upah Instalasi Listrik

Box Panel
Material
Box Panel
Tenaga
Upah Instalasi Listrik

Pek. Instalasi Kabel Feader


Material
Kabel Feader
Tenaga
Upah Instalasi Kabel Feader

Penangkal Petir
Material
Penangkal Petir
Tenaga
Upah Instalasi Penangkal Petir

XIII PEKERJAAN LAIN-LAIN


Pekerjaan Pemasangan Facade Depan Batu Alam
Material
Batu Andesit
Tenaga
Upah Pasang Batu Alam
Pekerjaan Taman
Material
Rumput Gajah Mini
Tenaga
Upah Pasang Rumput Gajah Mini

Pekerjaan Carport
Material
Koral Sikat
Pasir
Semen
Tenaga
Upah Pasang Koral Sikat

Railing Tangga
Material
Railing Tangga + Upah
Kayu Handrailing
SATUAN KOEFISIEN HARGA SATUAN TOTAL HARGA

MATERIAL UPAH

Btg 1.250 20,000.00 25,000.00


Zak 0.050 75,000.00 3,750.00
Lbr 1.200 35,500.00 42,600.00
m3 0.005 360,000.00 1,800.00
m3 0.008 340,000.00 2,720.00
m3 0.072 2,400,000.00 172,800.00
Kg 0.060 10,000.00 600.00
Ltr 0.450 18,800.00 8,460.00

m1 1.000 33,000.00 33,000.00


257,730.00 33,000.00

m3 0.012 2,400,000.00 28,800.00


Kg 0.020 10,000.00 200.00
m3 0.007 2,400,000.00 16,800.00

m1 1.000 32,000.00 32,000.00


45,800.00 32,000.00

Btg 1.250 20,000.00 25,000.00


m3 0.180 2,200,000.00 396,000.00
Kg 0.850 14,000.00 11,900.00
Kg 1.100 8,000.00 8,800.00
Zak 0.700 75,000.00 52,500.00
m3 0.150 360,000.00 54,000.00
m3 0.100 360,000.00 36,000.00
m3 0.150 340,000.00 51,000.00
Buah 30.000 730.00 21,900.00
Lbr 0.250 35,500.00 8,875.00
Buah 0.200 31,000.00 6,200.00
m2 0.080 295,000.00 23,600.00
Buah 0.150 70,000.00 10,500.00
Lbr 0.060 63,000.00 3,780.00

m2 1.000 53,000.00 53,000.00


710,055.00 53,000.00

Batang 1.700 20,000.00 34,000.00


m3 0.210 2,200,000.00 462,000.00
Kg 0.300 10,000.00 3,000.00
Zak 1.050 75,000.00 78,750.00
m3 0.030 360,000.00 10,800.00
m3 0.050 340,000.00 17,000.00
Lembar 1.500 35,500.00 53,250.00

m2 1.000 53,000.00 53,000.00


658,800.00 53,000.00

Batang 1.250 20,000.00 25,000.00


m3 0.186 2,200,000.00 409,200.00
Kg 0.300 2,200,000.00 660,000.00
Zak 0.360 75,000.00 27,000.00
m3 0.030 360,000.00 10,800.00
m3 0.050 340,000.00 17,000.00
Lembar 1.500 35,500.00 53,250.00
Lembar 1.500 63,000.00 94,500.00

m2 1.000 53,000.00 53,000.00


1,296,750.00 53,000.00

m2 1.000 22,000.00 22,000.00


0.00 22,000.00

m3 1.000 130,000.00 130,000.00


0.00 130,000.00

m3 1.000 70,000.00 70,000.00


0.00 70,000.00

m3 1.000 25,000.00 25,000.00


0.00 25,000.00
m3 1.200 360,000.00 432,000.00

m3 1.000 70,000.00 70,000.00


432,000.00 70,000.00

Zak 0.230 75,000.00 17,250.00


m3 0.032 360,000.00 11,481.43
m3 0.038 340,000.00 12,932.59

m3 1.000 30,000.00 30,000.00


41,664.02 30,000.00

m3 1.200 275,000.00 330,000.00


Zak 2.720 75,000.00 204,000.00
m3 0.544 360,000.00 195,840.00

m3 1.000 93,000.00 93,000.00


729,840.00 93,000.00

Zak 7.680 75,000.00 576,000.00


m3 0.494 360,000.00 177,942.86
m3 0.577 340,000.00 196,255.56
Liter 215.000 0.00 0.00

m3 1.000 400,000.00 400,000.00


950,198.41 400,000.00

m3 1.000 860,000.00 860,000.00

m3 1.000 100,000.00 100,000.00


860,000.00 100,000.00

m3 0.100 2,200,000.00 220,000.00


Kg 1.500 10,000.00 15,000.00
Liter 0.400 25,000.00 10,000.00
Kg 157.500 8,000.00 1,260,000.00
Kg 2.250 11,600.00 26,100.00
Zak 6.720 75,000.00 504,000.00
m3 0.540 360,000.00 194,400.00
m3 0.810 340,000.00 275,400.00

m3 1.000 400,000.00 400,000.00


Kg 157.500 3,000.00 472,500.00
m2 12.000 90,000.00 1,080,000.00
2,504,900.00 400,000.00

m3 0.135 2,200,000.00 297,000.00


Kg 2.000 10,000.00 20,000.00
Liter 0.600 25,000.00 15,000.00
Kg 210.000 8,000.00 1,680,000.00
Kg 3.000 11,600.00 34,800.00
Zak 6.720 75,000.00 504,000.00
m3 0.540 360,000.00 194,400.00
m3 0.810 340,000.00 275,400.00

m3 1.000 400,000.00 400,000.00


Kg 210.000 3,000.00 630,000.00
m2 10.000 90,000.00 900,000.00
3,020,600.00 400,000.00

Zak 7.680 75,000.00 576,000.00


m3 0.494 360,000.00 177,942.86
m3 0.577 340,000.00 196,255.56
Liter 215.000 0.00 0.00

m3 1.000 400,000.00 400,000.00


950,198.41 400,000.00

m3 0.400 2,200,000.00 880,000.00


Kg 4.000 10,000.00 40,000.00
Liter 2.000 25,000.00 50,000.00
Kg 315.000 8,000.00 2,520,000.00
Kg 4.500 11,600.00 52,200.00
Zak 6.720 75,000.00 504,000.00
m3 0.540 360,000.00 194,400.00
m3 0.810 340,000.00 275,400.00
m3 0.075 2,200,000.00 165,000.00
Lembar 1.750 115,000.00 201,250.00
Batang 10.000 20,000.00 200,000.00
m3 1.000 400,000.00 400,000.00
Kg 315.000 3,000.00 945,000.00
m2 5.040 90,000.00 453,600.00
5,082,250.00 1,798,600.00

m3 0.001 2,200,000.00 2,200.00


Liter 0.010 10,000.00 100.00
Kg 3.000 8,000.00 24,000.00
Kg 0.045 11,600.00 522.00
Zak 0.080 75,000.00 6,000.00
m3 0.006 360,000.00 2,160.00
m3 0.009 340,000.00 3,060.00

m3 1.000 400,000.00 400,000.00


Kg 3.000 3,000.00 9,000.00
38,042.00 409,000.00

m3 0.160 2,200,000.00 352,000.00


Kg 3.200 10,000.00 32,000.00
Liter 1.600 25,000.00 40,000.00
Kg 210.000 8,000.00 1,680,000.00
Kg 3.000 11,600.00 34,800.00
Zak 6.720 75,000.00 504,000.00
m3 0.540 360,000.00 194,400.00
m3 0.810 340,000.00 275,400.00
m3 0.070 2,200,000.00 154,000.00
Lembar 1.400 115,000.00 161,000.00
Batang 8.000 20,000.00 160,000.00

m3 1.000 400,000.00 400,000.00


Kg 210.000 3,000.00 630,000.00
m2 4.032 90,000.00 362,880.00
3,587,600.00 1,392,880.00

m3 0.160 2,200,000.00 352,000.00


Kg 3.200 10,000.00 32,000.00
Liter 1.600 25,000.00 40,000.00
Kg 157.500 8,000.00 1,260,000.00
Kg 2.250 11,600.00 26,100.00
Zak 6.720 75,000.00 504,000.00
m3 0.540 360,000.00 194,400.00
m3 0.810 340,000.00 275,400.00
m3 0.060 2,200,000.00 132,000.00
Lembar 1.400 115,000.00 161,000.00
Batang 16.000 20,000.00 320,000.00

m3 1.000 400,000.00 400,000.00


Kg 157.500 3,000.00 472,500.00
m2 4.032 90,000.00 362,880.00
3,296,900.00 1,235,380.00

m3 0.040 2,200,000.00 88,000.00


Kg 0.300 10,000.00 3,000.00
Liter 0.100 25,000.00 2,500.00

m2 1.000 90,000.00 90,000.00


93,500.00 90,000.00

m3 0.045 2,200,000.00 99,000.00


Kg 0.300 10,000.00 3,000.00
Liter 0.100 25,000.00 2,500.00

m2 1.000 90,000.00 90,000.00


104,500.00 90,000.00

m3 0.040 2,200,000.00 88,000.00


Kg 0.400 10,000.00 4,000.00
Liter 0.200 25,000.00 5,000.00
m3 0.015 2,200,000.00 33,000.00
Lembar 0.350 115,000.00 40,250.00
Batang 2.000 20,000.00 40,000.00

m2 1.000 90,000.00 90,000.00


210,250.00 90,000.00

m3 0.040 2,200,000.00 88,000.00


Kg 0.400 10,000.00 4,000.00
Liter 0.200 25,000.00 5,000.00
m3 0.018 2,200,000.00 39,600.00
Lembar 0.350 115,000.00 40,250.00
Batang 2.000 20,000.00 40,000.00

m2 1.000 90,000.00 90,000.00


216,850.00 90,000.00

m3 0.030 2,200,000.00 66,000.00


Kg 0.400 10,000.00 4,000.00
Liter 0.150 25,000.00 3,750.00
m3 0.015 2,200,000.00 33,000.00
Lembar 0.350 115,000.00 40,250.00
Batang 2.000 20,000.00 40,000.00

m2 1.000 90,000.00 90,000.00


187,000.00 90,000.00

m3 0.040 2,200,000.00 88,000.00


Kg 0.400 10,000.00 4,000.00
Liter 0.200 25,000.00 5,000.00
m3 0.015 2,200,000.00 33,000.00
Lembar 0.350 115,000.00 40,250.00
Batang 6.000 20,000.00 120,000.00

m2 1.000 90,000.00 90,000.00


290,250.00 90,000.00

Kg 1.050 8,000.00 8,400.00


Kg 0.015 11,600.00 174.00

Kg 1.000 3,000.00 3,000.00


8,574.00 3,000.00

Kg 1.150 13,000.00 14,950.00

OH 0.060 100,000.00 6,000.00


OH 0.060 150,000.00 9,000.00
OH 0.006 150,000.00 900.00
OH 0.003 200,000.00 600.00
14,950.00 16,500.00
Batang 1.000 108,000.00 108,000.00
M2 1.000 13,000.00 13,000.00

M2 1.000 40,000.00 40,000.00


121,000.00 40,000.00

Buah 11.000 8,800.00 96,800.00

M2 1.000 45,000.00 45,000.00


96,800.00 45,000.00

Buah 4.000 18,000.00 72,000.00

M2 1.000 45,000.00 45,000.00


72,000.00 45,000.00

Buah 1.000 35,000.00 35,000.00

M2 1.000 50,000.00 50,000.00


35,000.00 50,000.00

Buah 70.000 730.00 51,100.00


Zak 0.194 75,000.00
M3 0.040 360,000.00

M2 1.000 45,000.00 45,000.00


51,100.00 45,000.00

M2 1.000 70,000.00 70,000.00


70,000.00 0.00

Buah 70.000 730.00 51,100.00


Zak 0.194 75,000.00 14,520.00
M3 0.045 360,000.00 16,200.00

m2 1.000 40,000.00 40,000.00


81,820.00 40,000.00

Buah 8.330 10,000.00 83,300.00


Zak 0.120 75,000.00 9,036.14
M3 0.045 360,000.00 16,200.00

m2 1.000 25,000.00 25,000.00


108,536.14 25,000.00

Zak 0.138 75,000.00 10,368.00


M3 0.035 360,000.00 12,600.00

M2 1.000 27,500.00 27,500.00


22,968.00 27,500.00

Zak 0.065 75,000.00 4,875.00

M2 1.000 17,500.00 17,500.00


4,875.00 17,500.00

Buah 3.100 35,000.00 108,500.00


Zak 0.192 75,000.00 14,400.00
M3 0.045 360,000.00 16,200.00
Kg 1.500 15,000.00 22,500.00

M2 1.000 65,000.00 65,000.00


161,600.00 65,000.00

Buah 6.630 13,000.00 86,190.00


Zak 0.196 75,000.00 14,700.00
M3 0.045 360,000.00 16,200.00
Kg 1.500 15,000.00 22,500.00

M2 1.000 31,000.00 31,000.00


139,590.00 31,000.00

Buah 11.870 6,000.00 71,220.00


Zak 0.196 75,000.00 14,700.00
M3 0.045 360,000.00 16,200.00
Kg 1.500 15,000.00 22,500.00

M2 1.000 30,000.00 30,000.00


124,620.00 30,000.00

Buah 26.500 3,000.00 79,500.00


Zak 0.196 75,000.00 14,700.00
M3 0.045 360,000.00 16,200.00
Kg 1.500 15,000.00 22,500.00

M2 1.000 30,000.00 30,000.00


132,900.00 30,000.00

Buah 21.000 4,000.00 84,000.00


Zak 0.196 75,000.00 14,700.00
M3 0.045 360,000.00 16,200.00
Kg 1.500 15,000.00 22,500.00

M2 1.000 62,000.00 62,000.00


137,400.00 62,000.00

Buah 1.700 6,000.00 10,200.00


Zak 0.023 75,000.00 1,710.00
M3 0.003 360,000.00 1,080.00
Kg 0.100 15,000.00 1,500.00

M1 1.000 25,000.00 25,000.00


14,490.00 25,000.00

Buah 2.650 4,000.00 10,600.00


Zak 0.023 75,000.00 1,710.00
M3 0.003 360,000.00 1,080.00
Kg 0.100 15,000.00 1,500.00

M1 1.000 25,000.00 25,000.00


14,890.00 25,000.00
Lembar/M2 0.364 97,000.00 35,308.00
Batang/M2 0.415 22,000.00 9,130.00
Batang/M2 0.150 18,000.00 2,700.00
Kg 0.023 56,500.00 1,271.25
Roll 0.050 5,000.00 250.00
Kg 0.010 45,000.00 450.00
Dus/M2 0.030 45,000.00 1,350.00
Buah/Lembar 6.000 950.00 5,700.00
Buah/Lembar 6.000 500.00 3,000.00

M2 1.000 35,000.00 35,000.00


59,159.25 35,000.00

Batang 0.350 18,000.00 6,300.00

M' 1.000 7,500.00 7,500.00


6,300.00 7,500.00

Lembar/M2 0.364 102,000.00 37,128.00


Batang/M2 0.415 22,000.00 9,130.00
Batang/M2 0.150 18,000.00 2,700.00
Kg 0.023 56,500.00 1,271.25
Roll 0.050 5,000.00 250.00
Kg 0.010 45,000.00 450.00
Dus/M2 0.030 45,000.00 1,350.00
Buah/Lembar 6.000 950.00 5,700.00
Buah/Lembar 6.000 500.00 3,000.00

M2 1.000 35,000.00 35,000.00


M1 2.000 3,000.00 6,000.00
60,979.25 41,000.00

Lembar/M2 0.364 60,000.00 21,840.00


Batang/M2 0.415 22,000.00 9,130.00
Batang/M2 0.150 18,000.00 2,700.00
Kg 0.023 56,500.00 1,271.25
Roll 0.050 5,000.00 250.00
Kg 0.010 45,000.00 450.00
Dus/M2 0.030 45,000.00 1,350.00
Buah/Lembar 6.000 950.00 5,700.00
Buah/Lembar 6.000 500.00 3,000.00
M2 1.000 35,000.00 35,000.00
45,691.25 35,000.00

Lembar/M2 0.458 65,000.00 29,791.67


Batang/M2 0.125 22,000.00 2,739.00
Batang/M2 0.045 18,000.00 810.00
Kg 0.007 56,500.00 381.38
Roll 0.015 5,000.00 75.00
Kg 0.003 45,000.00 135.00
Dus/M2 0.009 45,000.00 405.00
Buah/Lembar 6.000 950.00 5,700.00
Buah/Lembar 6.000 500.00 3,000.00

M1 1.000 40,000.00 40,000.00


43,037.04 40,000.00

Liter 0.286 26,000.00 7,428.57


Lembar 0.100 1,260.00 126.00
Liter 0.143 20,000.00 2,857.14
Buah 0.010 35,000.00 350.00

M2 1.000 10,000.00 10,000.00


10,761.71 10,000.00

Liter 0.286 68,000.00 19,428.57


Lembar 0.100 1,260.00 126.00
Liter 0.143 24,000.00 3,428.57
Buah 0.010 35,000.00 350.00

M2 1.000 12,000.00 12,000.00


23,333.14 12,000.00

Liter 0.286 68,000.00 19,428.57


Lembar 0.100 1,260.00 126.00
Buah 0.010 35,000.00 350.00

M2 1.000 12,000.00 12,000.00


19,904.57 12,000.00
Liter 0.286 26,000.00 7,428.57
Lembar 0.100 1,260.00 126.00
Buah 0.010 35,000.00 350.00

M2 1.000 10,000.00 10,000.00


7,904.57 10,000.00

M' 1.000 105,000.00 105,000.00


105,000.00 0.00

Unit 1.000 1,150,000.00 1,150,000.00


M2 1.980 155,000.00 306,900.00

Unit 1.500 58,000.00 87,000.00


Unit 1.000 275,000.00 275,000.00
Unit 1.000 135,000.00 135,000.00

Unit 1.000 145,000.00 145,000.00


1,953,900.00 145,000.00

Unit 1.000 1,150,000.00 1,150,000.00


M2 1.540 155,000.00 238,700.00

Unit 1.500 58,000.00 87,000.00


Unit 1.000 275,000.00 275,000.00
Unit 1.000 135,000.00 135,000.00

Unit 1.000 145,000.00 145,000.00


1,885,700.00 145,000.00

Unit 1.000 2,350,000.00 2,350,000.00

Unit 1.000 145,000.00 145,000.00


2,350,000.00 145,000.00

Unit 1.00 714,000.00 714,000.00

Unit 1.00 40,000.00


Unit 1.00 70,000.00 70,000.00

Unit 1.000 77,000.00 77,000.00


784,000.00 77,000.00

Batang 0.25 20,000.00 5,000.00


Ls 35.00% 7,000.00 2,450.00

M1 1.00 20,500.00 20,500.00


7,450.00 20,500.00

Batang 0.25 30,000.00 7,500.00


Ls 35.00% 10,500.00 3,675.00

M1 1.00 20,500.00 20,500.00


11,175.00 20,500.00

Batang 0.25 35,000.00 8,750.00


Ls 35.00% 12,250.00 4,287.50

M1 1.00 20,500.00 20,500.00


13,037.50 20,500.00

Batang 0.25 55,000.00 13,750.00


Ls 35.00% 19,250.00 6,737.50

M1 1.00 20,500.00 20,500.00


20,487.50 20,500.00

Batang 0.25 85,000.00 21,250.00


Ls 35.00% 29,750.00 10,412.50

M1 1.00 22,000.00 22,000.00


31,662.50 22,000.00

Batang 0.25 135,000.00 33,750.00


Ls 35.00% 47,250.00 16,537.50
M1 1.00 22,000.00 22,000.00
50,287.50 22,000.00

Unit 1.00 1,710,000.00 1,710,000.00

Unit 1.00 500,000.00 500,000.00


1,710,000.00 500,000.00

Unit 1.00 2,000,000.00 2,000,000.00


Unit 1.00 4,000,000.00 4,000,000.00

Unit 1.00 500,000.00 500,000.00


6,000,000.00 500,000.00

Unit 1.00 650,000.00 650,000.00

Unit 1.00 500,000.00 500,000.00


650,000.00 500,000.00

Unit 1.000 3,340,000.00 3,340,000.00

Unit 1.000 500,000.00 500,000.00


3,340,000.00 500,000.00

Unit 1.00 2,800,000.00 2,800,000.00

Unit 1.00 175,000.00 175,000.00


2,800,000.00 175,000.00

Unit 1.00 250,000.00 250,000.00

Unit 1.00 100,000.00 100,000.00


250,000.00 100,000.00

Unit 1.00 1,100,000.00 1,100,000.00

Unit 1.00 160,000.00 160,000.00


1,100,000.00 160,000.00
Unit 1.00 190,000.00 190,000.00

Unit 1.00 15,000.00 15,000.00


190,000.00 15,000.00

Unit 1.00 340,000.00 340,000.00

Unit 1.00 25,000.00 25,000.00


340,000.00 25,000.00

Unit 1.00 769,500.00 769,500.00

Unit 1.00 55,000.00 55,000.00


769,500.00 55,000.00

Unit 1.00 3,000,000.00 3,000,000.00


3,000,000.00 0.00

M2 1.00 850,000.00 850,000.00


850,000.00 0.00

M1 20.000 5,080.00 101,600.00


Unit 1.000 1,500.00 1,500.00
Pcs 1.000 5,000.00 5,000.00
Pcs 1.000 6,000.00 6,000.00
Unit 1.000 12,500.00 12,500.00
Unit 1.000 46,000.00 46,000.00
Unit 1.000 29,000.00 29,000.00
Unit 1.000 9,500.00 9,500.00

Unit 1.000 75,000.00 75,000.00


211,100.00 75,000.00

M1 20.000 5,080.00 101,600.00


Unit 1.000 1,500.00 1,500.00
Pcs 1.000 5,000.00 5,000.00
Pcs 1.000 6,000.00 6,000.00
Unit 1.000 12,500.00 12,500.00
Unit 1.000 46,000.00 46,000.00
Unit 1.000 29,000.00 29,000.00
Unit 1.000 9,500.00 9,500.00

Unit 1.000 75,000.00 75,000.00


211,100.00 75,000.00

M1 20.000 9,300.00 186,000.00


Unit 1.000 1,500.00 1,500.00
Pcs 1.000 5,000.00 5,000.00
Pcs 1.000 6,000.00 6,000.00
Unit 1.000 15,000.00 15,000.00
Unit 1.000 9,500.00 9,500.00
Unit 1.000 1,200.00 1,200.00

Unit 1.000 75,000.00 75,000.00


224,200.00 75,000.00

M 20.000 3,500.00 70,000.00


Pcs 1.000 5,000.00 5,000.00
Pcs 1.000 6,000.00 6,000.00
Unit 1.000 48,000.00 48,000.00
Batang 1.000 9,500.00 9,500.00
Unit 1.000 1,200.00 1,200.00

Unit 1.000 75,000.00 75,000.00


139,700.00 75,000.00

M 20.000 2,500.00 50,000.00


Pcs 1.000 5,000.00 5,000.00
Pcs 1.000 6,000.00 6,000.00
Unit 1.000 39,500.00 39,500.00
Batang 1.000 9,500.00 9,500.00
Unit 1.000 1,200.00 1,200.00

Unit 1.000 75,000.00 75,000.00


111,200.00 75,000.00

M1 20.000 5,080.00 101,600.00


Unit 1.000 1,500.00 1,500.00
Pcs 1.000 5,000.00 5,000.00
Pcs 1.000 6,000.00 6,000.00
Unit 1.000 14,500.00 14,500.00
Unit 1.000 9,500.00 9,500.00

Unit 1.000 75,000.00 75,000.00


138,100.00 75,000.00

M1 20.000 5,080.00 101,600.00


Unit 1.000 1,500.00 1,500.00
Pcs 1.000 5,000.00 5,000.00
Pcs 1.000 6,000.00 6,000.00
Unit 1.000 50,500.00 50,500.00
Unit 1.000 9,500.00 9,500.00
Unit 1.000 1,200.00

Unit 1.000 75,000.00 75,000.00


174,100.00 75,000.00

Unit 1.000 220,000.00 220,000.00

Unit 1.000 75,000.00 75,000.00


220,000.00 75,000.00

M1 1.000 80,000.00 80,000.00

Unit 1.000 10,000.00 10,000.00


80,000.00 10,000.00

M1 1.000 115,000.00 115,000.00

Unit 1.000 1,000,000.00 1,000,000.00


115,000.00 1,000,000.00

M2 1.000 150,000.00 150,000.00

M2 1.000 80,000.00 80,000.00


150,000.00 80,000.00
M2 1.000 45,000.00 45,000.00

M2 1.000 80,000.00 80,000.00


45,000.00 80,000.00

Karung 0.200 50,000.00 10,000.00


M3 0.300 360,000.00 108,000.00
Zak 1.000 75,000.00 75,000.00

M2 1.000 80,000.00 80,000.00


75,000.00 80,000.00

M1 1.000 500,000.00 500,000.00


M1 1.000 85,000.00 85,000.00
585,000.00 0.00
TOTAL HARGA

RAP 1.25 RAB

290,730.00 1.25 364,000.00

77,800.00 1.25 98,000.00


763,055.00 1.25 954,000.00

711,800.00 1.25 890,000.00

1,349,750.00 1.25 1,688,000.00

22,000.00 1.25 28,000.00

130,000.00 1.25 163,000.00

70,000.00 1.25 88,000.00

25,000.00 1.25 32,000.00


502,000.00 1.25 628,000.00

71,664.02 1.25 90,000.00

822,840.00 1.25 1,029,000.00

1,350,198.41 1.25 1,688,000.00

960,000.00 1.25 1,200,000.00


2,904,900.00 1.25 3,632,000.00

10
3,420,600.00 1.25 4,276,000.00

1,350,198.41 1.25 1,688,000.00


6,880,850.00 1.25 8,602,000.00

447,042.00 1.25 559,000.00

4,980,480.00 1.25 6,226,000.00


4,532,280.00 1.25 5,666,000.00

183,500.00 1.25 230,000.00

194,500.00 1.25 244,000.00

300,250.00 1.25 376,000.00


306,850.00 1.25 384,000.00

277,000.00 1.25 347,000.00

380,250.00 1.25 476,000.00

11,574.00 1.25 15,000.00

31,450.00 1.25 40,000.00


161,000.00 1.25 202,000.00

141,800.00 1.25 178,000.00

117,000.00 1.25 147,000.00

85,000.00 1.25 107,000.00

96,100.00 1.25 121,000.00

70,000.00 1.25 88,000.00


121,820.00 1.25 153,000.00

133,536.14 1.25 167,000.00

50,468.00 1.25 64,000.00

22,375.00 1.25 28,000.00

226,600.00 1.25 284,000.00

170,590.00 1.25 214,000.00


154,620.00 1.25 194,000.00

162,900.00 1.25 204,000.00

199,400.00 1.25 250,000.00

39,490.00 1.25 50,000.00

39,890.00 1.25 50,000.00


94,159.25 1.25 118,000.00

13,800.00 1.25 18,000.00

101,979.25 1.25 128,000.00


80,691.25 1.25 101,000.00

83,037.04 1.25 104,000.00

20,761.71 1.25 26,000.00

35,333.14 1.25 45,000.00

31,904.57 1.25 40,000.00


17,904.57 1.25 23,000.00

105,000.00 1.25 132,000.00

2,098,900.00 1.25 2,624,000.00

2,030,700.00 1.25 2,539,000.00

2,495,000.00 1.25 3,119,000.00


861,000.00 1.25 1,077,000.00

27,950.00 1.25 35,000.00

31,675.00 1.25 40,000.00

33,537.50 1.25 42,000.00

40,987.50 1.25 52,000.00

53,662.50 1.25 68,000.00


72,287.50 1.25 91,000.00

2,210,000.00 1.25 2,763,000.00

6,500,000.00 1.25 8,125,000.00

1,150,000.00 1.25 1,438,000.00

3,840,000.00 1.25 4,800,000.00

2,975,000.00 1.25 3,719,000.00

350,000.00 1.25 438,000.00

1,260,000.00 1.25 1,575,000.00


205,000.00 1.25 257,000.00

365,000.00 1.25 457,000.00

824,500.00 1.25 1,031,000.00

3,000,000.00 1.25 3,750,000.00

850,000.00 1.25 1,063,000.00

286,100.00 1.25 358,000.00


286,100.00 1.25 358,000.00

299,200.00 1.25 374,000.00

214,700.00 1.25 269,000.00

186,200.00 1.25 233,000.00


213,100.00 1.25 267,000.00

249,100.00 1.25 312,000.00

295,000.00 1.25 369,000.00

90,000.00 1.25 113,000.00

1,115,000.00 1.25 1,394,000.00

230,000.00 1.25 288,000.00


125,000.00 1.25 157,000.00

155,000.00 1.25 194,000.00

585,000.00 1.25 732,000.00


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

PEKERJAAN PERSIAPAN
1 Pembersihan + Pembongkaran Manual Ls 1.00
Pembersihan Ls 1.00 1.00 20,000,000.00 20,000,000.00

2 Pek. Pembuatan Pagar Proyek M' 112.00


Material
Bambu 8-10/ Btg 1.25 140.00 22,000.00 3,080,000.00
Semen Zak 0.05 5.60 75,000.00 420,000.00
Seng GelombLbr 1.20 134.40 35,500.00 4,771,200.00
Pasir m3 0.01 0.56 360,000.00 201,600.00
Split m3 0.01 0.90 340,000.00 304,640.00
Kayu 5/7 m3 0.07 8.06 2,200,000.00 17,740,800.00
Paku biasa 5 Kg 0.06 6.72 10,000.00 67,200.00
Meni Besi Ltr 0.45 50.40 18,800.00 947,520.00
Tenaga
Upah Pemasan m1 1.00 112.00 33,000.00 3,696,000.00

3 Pek. Pembuatan Direksi Keet + Barak Pekerja M2 50.00


Material
Bambu kayu 8Btg 1.25 62.50 22,000.00 1,375,000.00
Kayu m3 0.18 9.00 2,200,000.00 19,800,000.00
Kayu biasa Kg 0.85 42.50 13,750.00 584,375.00
Besi strip Kg 1.10 55.00 8,000.00 440,000.00
Semen Zak 0.70 35.00 75,000.00 2,625,000.00

Food Court Siaga Raya Hal 68 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Pasir pasang m3 0.15 7.50 360,000.00 2,700,000.00


Pasir Beton m3 0.10 5.00 360,000.00 1,800,000.00
Split m3 0.15 7.50 340,000.00 2,550,000.00
Bata Buah 30.00 1,500.00 500.00 750,000.00
Seng Lbr 0.25 12.50 35,500.00 443,750.00
Jendela NakoBuah 0.20 10.00 31,000.00 310,000.00
Kaca Polos m2 0.08 4.00 295,000.00 1,180,000.00
Kunci tanam Buah 0.15 7.50 70,000.00 525,000.00
Plywood 4 m Lbr 0.06 3.00 63,000.00 189,000.00
Tenaga
Upah Direksi Km2 1.00 50.00 53,000.00 2,650,000.00

4 Pengukuran + Pemasangan Bouwplank M' 112.00


Material
Kayu 5/7 m3 0.01 1.34 2,200,000.00 2,956,800.00
Paku biasa 5 Kg 0.02 2.24 10,000.00 22,400.00
Kayu Papan 3m3 0.01 0.78 2,200,000.00 1,724,800.00
Tenaga
Upah Bouwplam1 1.00 112.00 32,000.00 3,584,000.00

5 Mobilisasi + Demobilisasi Peralatan Ls 1.00


Mobilisasi + D Ls 1.00 1.00 8,000,000.00 8,000,000.00

6 Biaya Listrik + Air Kerja Bln 8.00


Biaya Listrik + Ls 1.00 8.00 800,000.00 6,400,000.00

Food Court Siaga Raya Hal 69 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

7 Biaya Pembuatan Dokumen Proyek Ls 1.00


Biaya PembuaLs 1.00 1.00 25,000,000.00 25,000,000.00

8 Biaya Mock Up Ls 1.00


Biaya Mock U Ls 1.00 1.00 4,000,000.00 4,000,000.00

9 Biaya Keamanan & Iuran-iuran Bln 8.00


Biaya KeamanaLs 1.00 8.00 800,000.00 6,400,000.00

67,509,085.00 79,730,000.00

PEKERJAAN TANAH + PONDASI


1 Pek. Galian Tanah
a. Galian Tanah Pondasi Manual
- Food Court M3 179.20
Tenaga
Upah Galian tm3 1.00 179.20 130,000.00 23,296,000.00

- Pagar M3 -
Tenaga
Upah Galian tm3 1.00 - 130,000.00 -

b. Galian Tanah Sloof Manual


- Food Court M3 1.82
Tenaga
Upah Galian tm3 1.00 1.82 130,000.00 236,600.00

Food Court Siaga Raya Hal 70 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

- Pagar M3 -
Tenaga
Upah Galian tm3 1.00 - 130,000.00 -

c. Galian Tanah Septic Tank Manual M3 5.63


Tenaga
Upah Galian tm3 1.00 5.63 130,000.00 731,250.00

2 Pek. Penimbunan
a. Penimbunan Kembali Manual
- Food Court M3 148.05
Tenaga
Upah Urugan m3 1.00 148.05 70,000.00 10,363,500.00

- Pagar M3 -
Tenaga
Upah Urugan m3 1.00 - 70,000.00 -

b. Leveling dan Pemadatan Manual + Pemadatan


- Food Court M3 559.00
Tenaga
Upah memadat
m3 1.00 559.00 25,000.00 13,975,000.00

c. Pengurugan Pasir Manual


- Food Court M3 9.94

Food Court Siaga Raya Hal 71 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Material
Pasir urug m3 1.20 11.93 360,000.00 4,294,080.00
Tenaga
Upah memasan
m3 1.00 9.94 70,000.00 695,800.00

- Pagar M3 -
Material
Pasir urug m3 1.20 - 295,000.00 -
Tenaga
Upah memasan
m3 1.00 - 70,000.00 -

3 Lantai Kerja Adukan Mortar 1 : 4


- Food Court M3 4.97
Material
Semen Zak 0.23 1.14 75,000.00 85,732.50
Pasir m3 0.03 0.16 360,000.00 57,062.70
Split m3 0.04 0.19 340,000.00 64,274.99
Tenaga
Upah Lantai Km3 1.00 4.97 30,000.00 149,100.00

- Pagar M3 -
Material
Semen Zak 0.23 - 75,000.00 -
Pasir m3 0.03 - 63,000.00 -
Split m3 0.04 - 53,000.00 -
Tenaga

Food Court Siaga Raya Hal 72 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Upah Lantai Km3 1.00 - - -

4 Pek. Pondasi Telapak / Pile Cap / Bor Pile


a. Pondasi P1 1500 x 1500 x 350
Beton Beton Site Mix K-250 M3 22.05
28 titik M2 58.80
Material
Semen Zak 7.68 169.34 75,000.00 12,700,800.00
Pasir Cor m3 0.49 10.90 360,000.00 3,923,640.00
Split m3 0.58 12.73 340,000.00 4,327,435.00
Air Liter 215.00 4,740.75 - -
Tenaga
Upah Pengecom3 1.00 22.05 400,000.00 8,820,000.00
Material
Kayu Kelas IIIm3 0.04 1.18 2,200,000.00 2,587,200.00
Paku 5 cm - 1Kg 0.30 8.82 10,000.00 88,200.00
Minyak BekistLiter 0.10 2.94 25,000.00 73,500.00
Tenaga
Upah Bekisitnm2 1.00 58.80 90,000.00 5,292,000.00
Material
Besi 12 mm Batang 18.58 74,000.00 1,375,166.67
Kawat Kg 2.98 11,600.00 34,598.45
Tenaga
Upah Besi Kg 198.84 3,000.00 596,525.00

Pagar

Food Court Siaga Raya Hal 73 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

a. Pondasi P2 600 x 600 x 350


Beton Beton Site Mix K-250 M3 -
5 Pek. Sloof
a. Sloof S1 Uk. 200 x 300
Beton Beton Site Mix K-250 M3 10.92
M2 91.00
M 182.00 Material
Semen Zak 7.68 83.87 75,000.00 6,289,920.00
Pasir Cor m3 0.49 5.40 360,000.00 1,943,136.00
Split m3 0.58 6.30 340,000.00 2,143,110.67
Air Liter 215.00 2,347.80 - -
Tenaga
Upah Pengecom3 1.00 10.92 400,000.00 4,368,000.00
Material
Kayu Kelas IIIm3 0.05 2.05 2,200,000.00 4,504,500.00
Paku 5 cm - 1Kg 0.30 13.65 10,000.00 136,500.00
Minyak BekistLiter 0.10 4.55 25,000.00 113,750.00
Tenaga
Upah Bekisitnm2 1.00 91.00 90,000.00 8,190,000.00
Material
Besi 13 mm u;Batang 83.42 86,500.00 7,215,541.67
Besi 10 mm pBatang 111.22 51,500.00 5,727,944.44
Kawat Kg 33.79 11,600.00 391,988.26
Tenaga
Besi Kg 1.00 1,778.55 3,000.00 5,335,639.48
Pagar

Food Court Siaga Raya Hal 74 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

a. Sloof S1 Uk. 150 x 250


Beton Beton Site Mix K-250 M3 -

58,078,081.34 82,049,414.48

PEKERJAAN STRUKTUR
Pekerjaan Kolom
Lantai 1 dan 2
a. Kolom WF
WF 250 x 250 x 9 x 14 Kg 14,770.00
Material
Besi Profil Kg 1.150 16,985.50 13,000.00 220,811,500.00
Tenaga
Pekerja OH 0.060 886.20 100,000.00 88,620,000.00
Tukang las OH 0.060 886.20 150,000.00 132,930,000.00
Kepala TukanOH 0.006 88.62 150,000.00 13,293,000.00
Mandor OH 0.003 44.31 200,000.00 8,862,000.00

220,811,500 243,705,000
2 Pekerjaan Balok
Lantai 2
a. Balok IWF
IWF 300 x 150 x 5,5 x Kg 4,448.00
Material
Besi Profil Kg 1.150 5,115.20 13,000.00 66,497,600.00
Tenaga

Food Court Siaga Raya Hal 75 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Pekerja OH 0.060 266.88 100,000.00 26,688,000.00


Tukang las OH 0.060 266.88 150,000.00 40,032,000.00
Kepala TukanOH 0.006 26.69 150,000.00 4,003,200.00
Mandor OH 0.003 13.34 200,000.00 2,668,800.00

66,497,600 73,392,000
3 Pekerjaan Pelat Lantai
Lantai 1
Beton Beton Site Mix K-175 M3 65.72
M2 547.70
M 23.40 Material
Semen Zak 7.68 504.76 75,000.00 37,857,024.00
Pasir Cor m3 0.49 32.49 360,000.00 11,695,116.34
Split m3 0.58 37.94 340,000.00 12,898,700.13
Air Liter 215.00 14,130.66 - -
Tenaga
Upah Pengecom3 1.00 65.72 400,000.00 26,289,600.00
Material
Kayu Kelas IIIm3 0.04 10.95 2,200,000.00 24,098,800.00
Paku 5 cm - 1Kg 0.40 109.54 10,000.00 1,095,400.00
Minyak BekistLiter 0.20 54.77 25,000.00 1,369,250.00
Tenaga
Upah Bekisitnm2 1.00 11.23 90,000.00 1,011,009.22
Material
Besi 10 mm pBatang 14.30 51,500.00 736,544.14
Kawat Kg 2.30 11,600.00 26,627.14

Food Court Siaga Raya Hal 76 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Tenaga
Besi Kg 1.00 153.03 3,000.00 459,088.68

Lantai 2
Beton Beton Ready Mix K-25 M3 29.16
M2 243.00
M 15.59 Material
Semen Zak 7.68 223.95 75,000.00 16,796,160.00
Pasir Cor m3 0.49 14.41 360,000.00 5,188,813.71
Split m3 0.58 16.83 340,000.00 5,722,812.00
Air Liter 215.00 6,269.40 - -
Tenaga
Upah Pengecom3 1.00 29.16 400,000.00 11,664,000.00
Material
Kayu Kelas IIIm3 0.04 4.86 2,200,000.00 10,692,000.00
Paku 5 cm - 1Kg 0.40 48.60 10,000.00 486,000.00
Minyak BekistLiter 0.20 24.30 25,000.00 607,500.00
Balok Kayu Kelm3 0.02 1.82 2,200,000.00 4,009,500.00
Plywood 9 m Lembar 0.35 42.53 115,000.00 4,890,375.00
Bambu Batang 6.00 729.00 20,000.00 14,580,000.00
Tenaga
Upah Bekisitnm2 1.00 243.00 90,000.00 21,870,000.00
Material
Besi 10 mm pBatang 9.53 51,500.00 490,603.39
Kawat Kg 1.53 11,600.00 17,736.03
Tenaga

Food Court Siaga Raya Hal 77 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Besi Kg 1.00 101.93 3,000.00 305,793.57

153,258,962 61,599,491
4 Pekerjaan Tangga Beton
Tangga Utama
Beton Beton Ready Mix K-25 M3 4.61
M2 38.42
M 6.20 Material
Semen Zak 7.68 35.40 75,000.00 2,655,360.00
Pasir Cor m3 0.49 2.28 360,000.00 820,316.57
Split m3 0.58 2.66 340,000.00 904,738.11
Air Liter 215.00 991.15 - -
Tenaga
Upah Pengecom3 1.00 4.61 400,000.00 1,844,000.00
Material
Kayu Kelas IIIm3 0.03 0.58 2,200,000.00 1,267,750.00
Paku 5 cm - 1Kg 0.40 7.68 10,000.00 76,833.33
Minyak BekistLiter 0.15 2.88 25,000.00 72,031.25
Balok Kayu Kelm3 0.02 0.29 2,200,000.00 633,875.00
Plywood 9 m Lembar 0.35 6.72 115,000.00 773,135.42
Bambu Batang 2.00 38.42 20,000.00 768,333.33
Tenaga
Upah Bekisitnm2 1.00 38.42 90,000.00 3,457,500.00
Material
Besi 10 mm pBatang 14.00 51,500.00 721,000.00
Kawat Kg 2.25 11,600.00 26,065.20

Food Court Siaga Raya Hal 78 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Tenaga
Besi Kg 1.00 149.80 3,000.00 449,400.00

Tangga Service
Beton Beton Ready Mix K-25 M3 4.64
M2 38.67
M 6.22 Material
Semen Zak 7.68 35.64 75,000.00 2,672,640.00
Pasir Cor m3 0.49 2.29 360,000.00 825,654.86
Split m3 0.58 2.68 340,000.00 910,625.78
Air Liter 215.00 997.60 - -
Tenaga
Upah Pengecom3 1.00 4.64 400,000.00 1,856,000.00
Material
Kayu Kelas IIIm3 0.03 0.58 2,200,000.00 1,276,000.00
Paku 5 cm - 1Kg 0.40 7.73 10,000.00 77,333.33
Minyak BekistLiter 0.15 2.90 25,000.00 72,500.00
Balok Kayu Kelm3 0.02 0.29 2,200,000.00 638,000.00
Plywood 9 m Lembar 0.35 6.77 115,000.00 778,166.67
Bambu Batang 2.00 38.67 20,000.00 773,333.33
Tenaga
Upah Bekisitnm2 1.00 38.67 90,000.00 3,480,000.00
Material
Besi 10 mm pBatang 14.00 51,500.00 721,000.00
Kawat Kg 2.25 11,600.00 26,065.20
Tenaga

Food Court Siaga Raya Hal 79 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Besi Kg 1.00 149.80 3,000.00 449,400.00

17,490,757 11,536,300
458,058,819 390,232,791

PEKERJAAN ATAP
1 Rangka Atap IWF 150 x 100 x 6 x 9 Kg 2,532.00
Material
Besi Profil Kg 1.150 2,911.80 13,000.00 37,853,400.00
Tenaga
Pekerja OH 0.060 151.92 100,000.00 15,192,000.00
Tukang las OH 0.060 151.92 150,000.00 22,788,000.00
Kepala TukanOH 0.006 15.19 150,000.00 2,278,800.00
Mandor OH 0.003 7.60 200,000.00 1,519,200.00

Kanal C 200 x 75 x 20 Kg 10,012.00


Material
Besi Profil Kg 1.150 11,513.80 13,000.00 149,679,400.00
Tenaga
Pekerja OH 0.060 600.72 100,000.00 60,072,000.00
Tukang las OH 0.060 600.72 150,000.00 90,108,000.00
Kepala TukanOH 0.006 60.07 150,000.00 9,010,800.00
Mandor OH 0.003 30.04 200,000.00 6,007,200.00

2 Rangka Baja Ringan Baja Ringan + A. Foil. M2 523.00


Material

Food Court Siaga Raya Hal 80 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Reng M2 1.000 523.00 108,000.00 56,484,000.00


A. Foil M2 1.000 523.00 13,000.00 6,799,000.00
Tenaga
Upah Pasang M2 1.000 523.00 - -

3 Genteng Badan Genteng Beton Ex. MonM2 523.00


Material
Genteng Buah 11.000 5,753.00 8,800.00 50,626,400.00
Tenaga
Upah Pasang M2 1.000 523.00 45,000.00 23,535,000.00

4 Nok Atas Genteng Beton Ex. Mon M' 43.00


Material
Nok Buah 4.000 172.00 18,000.00 3,096,000.00
Tenaga
Upah Pasang M2 1.000 43.00 45,000.00 1,935,000.00

5 Nok Samping Genteng Beton Ex. Mon M' 25.00


Material
Nok Buah 4.000 100.00 18,000.00 1,800,000.00
Tenaga
Upah Pasang M2 1.000 25.00 45,000.00 1,125,000.00

6 Nok Ujung Genteng Beton Ex. MonBh 4.00


Material
Nok Buah 1.000 4.00 35,000.00 140,000.00

Food Court Siaga Raya Hal 81 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Tenaga
Upah Pasang M2 1.000 4.00 50,000.00 200,000.00

306,478,200 233,771,000

PEKERJAAN PASANGAN DINDING


Food Court
Lantai 1 M2 369.96
Material
Hebel Buah 8.330 3,081.77 10,000.00 30,817,668.00
Lem Hebel Zak 0.120 44.57 75,000.00 3,343,012.05
Tenaga
Upah Pasang m2 1.000 369.96 25,000.00 9,249,000.00

Lantai 2 M2 309.24
Material
Hebel Buah 8.330 2,575.97 10,000.00 25,759,692.00
Lem Hebel Zak 0.120 37.26 75,000.00 2,794,337.35
Tenaga
Upah Pasang m2 1.000 309.24 25,000.00 7,731,000.00

Sopi-sopi
Lantai 2 M2 13.00
Material
Hebel Buah 8.330 108.29 10,000.00 1,082,900.00

Food Court Siaga Raya Hal 82 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Lem Hebel Zak 0.120 1.57 75,000.00 117,469.88


Tenaga
Upah Pasang m2 1.000 13.00 25,000.00 325,000.00

63,915,079 17,305,000

PEKERJAAN PLESTER + ACIAN


Food Court
Lantai 1 M2 739.92
Plester
Material
Semen Zak 0.138 102.29 75,000.00 7,671,490.56
Pasir M3 0.035 25.90 360,000.00 9,322,992.00
Tenaga
Upah PlesteraM2 1.000 739.92 27,500.00 20,347,800.00
Acian
Material
Semen Acian Zak 0.065 48.09 95,000.00 4,569,006.00
Tenaga
Upah Acian M2 1.000 739.92 17,500.00 12,948,600.00

Lantai 2 M2 618.48
Plester
Material
Semen Zak 0.138 85.50 75,000.00 6,412,400.64
Pasir M3 0.035 21.65 360,000.00 7,792,848.00

Food Court Siaga Raya Hal 83 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Tenaga
Upah PlesteraM2 1.000 618.48 27,500.00 17,008,200.00
Acian
Material
Semen Acian Zak 0.065 40.20 95,000.00 3,819,114.00
Tenaga
Upah Acian M2 1.000 618.48 17,500.00 10,823,400.00

Sopi-sopi
Lantai 2 M2 26.00
Plester
Material
Semen Zak 0.138 3.59 75,000.00 269,568.00
Pasir M3 0.035 0.91 360,000.00 327,600.00
Tenaga
Upah PlesteraM2 1.000 26.00 27,500.00 715,000.00
Acian
Material
Semen Acian Zak 0.065 1.69 95,000.00 160,550.00
Tenaga
Upah Acian M2 1.000 26.00 17,500.00 455,000.00

40,345,569 62,298,000

PEKERJAAN PENUTUP LANTAI + DINDING


Lantai 1

Food Court Siaga Raya Hal 84 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

a. Lantai Retail Space Homogeneous Tile 60 x M2 100.00


Material
Ex. HomogeneBuah 3.100 310.00 43,000.00 13,330,000.00
Semen Zak 0.192 19.20 75,000.00 1,440,000.00
Pasir M3 0.045 4.50 360,000.00 1,620,000.00
Semen WarnaKg 1.500 150.00 15,000.00 2,250,000.00
Tenaga
Upah PemasaM2 1.000 100.00 65,000.00 6,500,000.00

b. Lantai Kios Homogeneous Tile 60 x M2 201.00


Material
Ex. HomogeneBuah 3.100 623.10 43,000.00 26,793,300.00
Semen Zak 0.192 38.59 75,000.00 2,894,400.00
Pasir M3 0.045 9.05 360,000.00 3,256,200.00
Semen WarnaKg 1.500 301.50 15,000.00 4,522,500.00
Tenaga
Upah PemasaM2 1.000 201.00 65,000.00 13,065,000.00

c. Lantai Kamar Mandi Asia Tile 20 x 20 M2 30.00


Material
Ex. Asia Tile Buah 26.500 795.00 3,000.00 2,385,000.00
Semen Zak 0.196 5.88 75,000.00 441,000.00
Pasir M3 0.045 1.35 360,000.00 486,000.00
Semen WarnaKg 1.500 45.00 15,000.00 675,000.00
Tenaga
Upah Pemasan M2 1.000 30.00 30,000.00 900,000.00

Food Court Siaga Raya Hal 85 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

d. Dinding Kamar Mandi Asia Tile 20 x 25 M2 132.00


Material
Ex. Asia Tile Buah 21.000 2,772.00 4,000.00 11,088,000.00
Semen Zak 0.196 25.87 75,000.00 1,940,400.00
Pasir M3 0.045 5.94 360,000.00 2,138,400.00
Semen WarnaKg 1.500 198.00 15,000.00 2,970,000.00
Tenaga
Upah Pemasan M2 1.000 132.00 62,000.00 8,184,000.00

e. Lantai Selasar dan Teras Asia Tile 30 x 30 M2 198.24


Material
Ex. Asia Tile Buah 11.870 2,353.11 6,000.00 14,118,652.80
Semen Zak 0.196 38.86 75,000.00 2,914,128.00
Pasir M3 0.045 8.92 360,000.00 3,211,488.00
Semen WarnaKg 1.500 297.36 15,000.00 4,460,400.00
Tenaga
Upah Pemasan M2 1.000 198.24 30,000.00 5,947,200.00

f. Lantai Tangga Utama Homogeneous Tile 60 x M2 10.70


Material
Ex. HomogeneBuah 3.100 33.17 43,000.00 1,426,310.00
Semen Zak 0.192 2.05 75,000.00 154,080.00
Pasir M3 0.045 0.48 360,000.00 173,340.00
Semen WarnaKg 1.500 16.05 15,000.00 240,750.00
Tenaga

Food Court Siaga Raya Hal 86 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Upah PemasaM2 1.000 10.70 65,000.00 695,500.00

g. Lantai Tangga Service Homogeneous Tile 60 x M2 9.98


Material
Ex. HomogeneBuah 3.100 30.92 43,000.00 1,329,667.50
Semen Zak 0.192 1.92 75,000.00 143,640.00
Pasir M3 0.045 0.45 360,000.00 161,595.00
Semen WarnaKg 1.500 14.96 15,000.00 224,437.50
Tenaga
Upah PemasaM2 1.000 9.98 65,000.00 648,375.00

h. Plin Lantai Retail Space Homogeneous Tile 10 x M' 80.00


Material
Plint 10 x 60 Buah 1.700 136.00 12,000.00 1,632,000.00
Semen Zak 0.023 1.82 75,000.00 136,800.00
Pasir M3 0.003 0.24 360,000.00 86,400.00
Semen WarnaKg 0.100 8.00 15,000.00 120,000.00
Tenaga
Upah Pemasan M1 1.000 80.00 25,000.00 2,000,000.00

i. Plin Lantai Kios Homogeneous Tile 10 x M' 80.00


Material
Plint 10 x 60 Buah 1.700 136.00 12,000.00 1,632,000.00
Semen Zak 0.023 1.82 75,000.00 136,800.00
Pasir M3 0.003 0.24 360,000.00 86,400.00
Semen WarnaKg 0.100 8.00 15,000.00 120,000.00

Food Court Siaga Raya Hal 87 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Tenaga
Upah Pemasan
M1 1.000 80.00 25,000.00 2,000,000.00

j. Plin Tangga Utama Homogeneous Tile 10 x M' 17.90


Material
Plint 10 x 60 Buah 1.700 30.43 12,000.00 365,160.00
Semen Zak 0.023 0.41 75,000.00 30,609.00
Pasir M3 0.003 0.05 360,000.00 19,332.00
Semen WarnaKg 0.100 1.79 15,000.00 26,850.00
Tenaga
Upah Pemasan M1 1.000 17.90 25,000.00 447,500.00

k. Plin Tangga Service Homogeneous Tile 10 x M' 9.98


Material
Plint 10 x 60 Buah 1.700 16.96 12,000.00 203,490.00
Semen Zak 0.023 0.23 75,000.00 17,057.25
Pasir M3 0.003 0.03 360,000.00 10,773.00
Semen WarnaKg 0.100 1.00 15,000.00 14,962.50
Tenaga
Upah Pemasan M1 1.000 9.98 25,000.00 249,375.00

Lantai 2
a. Lantai Co-Working Space Homogeneous Tile 60 x M2 114.00
Material
Ex. HomogeneBuah 3.100 353.40 43,000.00 15,196,200.00
Semen Zak 0.192 21.89 75,000.00 1,641,600.00

Food Court Siaga Raya Hal 88 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Pasir M3 0.045 5.13 360,000.00 1,846,800.00


Semen WarnaKg 1.500 171.00 15,000.00 2,565,000.00
Tenaga
Upah PemasaM2 1.000 114.00 65,000.00 7,410,000.00

b. Lantai Eating Space Homogeneous Tile 60 x M2 123.00


Material
Ex. HomogeneBuah 3.100 381.30 43,000.00 16,395,900.00
Semen Zak 0.192 23.62 75,000.00 1,771,200.00
Pasir M3 0.045 5.54 360,000.00 1,992,600.00
Semen WarnaKg 1.500 184.50 15,000.00 2,767,500.00
Tenaga
Upah PemasaM2 1.000 123.00 65,000.00 7,995,000.00

c. Plin Lantai Co-Working Space Homogeneous Tile 10 x M' 87.00


Material
Plint 10 x 60 Buah 1.700 147.90 12,000.00 1,774,800.00
Semen Zak 0.023 1.98 75,000.00 148,770.00
Pasir M3 0.003 0.26 360,000.00 93,960.00
Semen WarnaKg 0.100 8.70 15,000.00 130,500.00
Tenaga
Upah Pemasan M1 1.000 87.00 25,000.00 2,175,000.00

d. Plin Lantai Eating Space Homogeneous Tile 10 x M' 56.00


Material
Plint 10 x 60 Buah 1.700 95.20 12,000.00 1,142,400.00

Food Court Siaga Raya Hal 89 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Semen Zak 0.023 1.28 75,000.00 95,760.00


Pasir M3 0.003 0.17 360,000.00 60,480.00
Semen WarnaKg 0.100 5.60 15,000.00 84,000.00
Tenaga
Upah Pemasan
M1 1.000 56.00 25,000.00 1,400,000.00

159,134,793 59,616,950

PEKERJAAN PLAFON
1 Pekerjaan Plafon
Lantai 1 Ex. Gypsum 9mm+CoumM2 130.00
Material
Gypsum Boar Lembar/M2 0.36 47.32 97,000.00 4,590,040.00
Hollow 4/4 t = Batang/M2 0.42 53.95 22,000.00 1,186,900.00
Hollow 2/4 t = Batang/M2 0.15 19.50 18,000.00 351,000.00
Coumpond Kg 0.02 2.93 56,500.00 165,262.50
Kain Kasa Roll 0.05 6.50 5,000.00 32,500.00
Paku Beton Kg 0.01 1.30 45,000.00 58,500.00
Paku GypsumDus/M2 0.03 3.90 45,000.00 175,500.00
Ramset Buah/Lembar 6.00 780.00 950.00 741,000.00
Angel Clip Buah/Lembar 6.00 780.00 500.00 390,000.00
Tenaga
Upah Pasang M2 1.00 130.00 35,000.00 4,550,000.00

Lantai 2 Ex. Gypsum 9mm+CoumM2 271.00


Material

Food Court Siaga Raya Hal 90 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Gypsum Boar Lembar/M2 0.36 98.64 97,000.00 9,568,468.00


Hollow 4/4 t = Batang/M2 0.42 112.47 22,000.00 2,474,230.00
Hollow 2/4 t = Batang/M2 0.15 40.65 18,000.00 731,700.00
Coumpond Kg 0.02 6.10 56,500.00 344,508.75
Kain Kasa Roll 0.05 13.55 5,000.00 67,750.00
Paku Beton Kg 0.01 2.71 45,000.00 121,950.00
Paku GypsumDus/M2 0.03 8.13 45,000.00 365,850.00
Ramset Buah/Lembar 6.00 1,626.00 950.00 1,544,700.00
Angel Clip Buah/Lembar 6.00 1,626.00 500.00 813,000.00
Tenaga
Upah Pasang M2 1.00 271.00 35,000.00 9,485,000.00

2 Pekerjaan Lis Profil


Lantai 1 List Shadowline M' 124.00
Material
Shadow Line Batang 0.350 43.40 18,000.00 781,200.00
Tenaga
Upah Pasang M' 1.000 124.00 7,500.00 930,000.00

Lantai 2 List Shadowline M' 152.00


Material
Shadow Line Batang 0.350 53.20 26,000.00 1,383,200.00
Tenaga
Upah Pasang M' 1.000 152.00 10,000.00 1,520,000.00

3 Pekerjaan Pemasangan Lisplank Ex. Kalsi Plank 300x2 M' 108.50

Food Court Siaga Raya Hal 91 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Material
Ex. Kalsi Pl Lembar/M2 0.46 49.73 65,000.00 3,232,395.83
Hollow 4/4 t = Batang/M2 0.12 13.51 22,000.00 297,181.50
Hollow 2/4 t = Batang/M2 0.05 4.88 18,000.00 87,885.00
Coumpond Kg 0.01 0.73 56,500.00 41,379.19
Kain Kasa Roll 0.02 1.63 5,000.00 8,137.50
Paku Beton Kg 0.00 0.33 45,000.00 14,647.50
Paku GypsumDus/M2 0.01 0.98 45,000.00 43,942.50
Ramset Buah/Lembar 6.00 651.00 950.00 618,450.00
Angel Clip Buah/Lembar 6.00 651.00 500.00 325,500.00
Tenaga
Upah Pasang M1 1.00 108.50 40,000.00 4,340,000.00

4 Pekerjaan Pemasangan Plafon Overstek Ex. Gypsum Wet Area M2 108.50


Material
Gypsum Wet Lembar/M2 0.46 49.73 102,000.00 5,072,375.00
Hollow 4/4 t = Batang/M2 0.12 13.51 22,000.00 297,181.50
Hollow 2/4 t = Batang/M2 0.05 4.88 18,000.00 87,885.00
Coumpond Kg 0.01 0.73 56,500.00 41,379.19
Kain Kasa Roll 0.02 1.63 5,000.00 8,137.50
Paku Beton Kg 0.00 0.33 45,000.00 14,647.50
Paku GypsumDus/M2 0.01 0.98 45,000.00 43,942.50
Ramset Buah/Lembar 6.00 651.00 950.00 618,450.00
Angel Clip Buah/Lembar 6.00 651.00 500.00 325,500.00
Tenaga
Upah Pasang M2 1.00 108.50 36,000.00 3,906,000.00

Food Court Siaga Raya Hal 92 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

37,066,276 24,731,000

PEKERJAAN PENGECATAN
Lantai 1
- Dinding Dalam Ex. Dulux Interior M2 126.36
Material
Ex. Dulux InteLiter 0.286 36.10 26,000.00 938,674.29
Amplas Lembar 0.100 12.64 1,260.00 15,921.36
Sealer Interio Liter 0.143 18.05 20,000.00 361,028.57
Roll Buah 0.010 1.26 35,000.00 44,226.00
Tenaga
Upah Cat InterM2 1.000 126.36 10,000.00 1,263,600.00

- Dinding Luar Ex. Dulux / Mowilex Ext M2 224.60


Material
Ex. Mowilex WLiter 0.286 64.17 68,000.00 4,363,657.14
Amplas Lembar 0.100 22.46 1,260.00 28,299.60
Sealer ExterioLiter 0.143 32.09 24,000.00 770,057.14
Roll Buah 0.010 2.25 35,000.00 78,610.00
Tenaga
Upah Cat ExteM2 1.000 224.60 12,000.00 2,695,200.00

- Plafon Ex. Dulux Catylac Inter M2 130.00


Material
Ex. Catylac IntLiter 0.286 37.14 26,000.00 965,714.29

Food Court Siaga Raya Hal 93 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Amplas Lembar 0.100 13.00 1,260.00 16,380.00


Roll Buah 0.010 1.30 35,000.00 45,500.00
Tenaga
Upah Cat InterM2 1.000 130.00 10,000.00 1,300,000.00

Lantai 2
- Dinding Dalam Ex. Dulux Interior M2 346.24
Material
Ex. Catylac IntLiter 0.286 98.93 26,000.00 2,572,068.57
Amplas Lembar 0.100 34.62 1,260.00 43,626.24
Sealer InteriorLiter 0.143 49.46 20,000.00 989,257.14
Roll Buah 0.010 3.46 35,000.00 121,184.00
Tenaga
Upah Cat InterM2 1.000 346.24 10,000.00 3,462,400.00

- Dinding Luar Ex. Dulux / Mowilex Ext M2 193.00


Material
Ex. Dulux / M Liter 0.286 55.14 68,000.00 3,749,714.29
Amplas Lembar 0.100 19.30 1,260.00 24,318.00
Sealer ExterioLiter 0.143 27.57 24,000.00 661,714.29
Roll Buah 0.010 1.93 35,000.00 67,550.00
Tenaga
Upah Cat ExteM2 1.000 193.00 12,000.00 2,316,000.00

- Plafon Ex. Dulux Catylac Inter M2 271.00


Material

Food Court Siaga Raya Hal 94 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Ex. Catylac IntLiter 0.286 77.43 26,000.00 2,013,142.86


Amplas Lembar 0.100 27.10 1,260.00 34,146.00
Roll Buah 0.010 2.71 35,000.00 94,850.00
Tenaga
Upah Cat InterM2 1.000 271.00 10,000.00 2,710,000.00

- Plafon Over Stek + Lisplank Ex. Dulux / Mowilex Ext M2 141.05


Material
Ex. Dulux / M Liter 0.286 40.30 68,000.00 2,740,400.00
Amplas Lembar 0.100 14.11 1,260.00 17,772.30
Roll Buah 0.010 1.41 35,000.00 49,367.50
Tenaga
Upah Cat ExteM2 1.000 141.05 12,000.00 1,692,600.00

20,807,180 15,439,800

PEKERJAAN KUSEN, PINTU & JENDELA

Lantai 1
P1 ( 900 x 2400 )
- Kusen Aluminium Powder Coat M' 22.80
Material
Aluminium 4" M' 1.000 22.80 105,000.00 2,394,000.00
- Pintu Frame Powder Coating Unit 4.00
Material

Food Court Siaga Raya Hal 95 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Frame Pintu AUnit 1.000 4.00 2,350,000.00 9,400,000.00

P2 ( 800 x 2400 )
- Kusen Aluminium Powder Coat M' 22.40
Material
Aluminium 4" M' 1.000 22.40 105,000.00 2,352,000.00
- Pintu Double Teakwood Fin. Unit 4.00
Material
Double Teak Unit 1.000 4.00 1,150,000.00 4,600,000.00
Fin. Melamik M2 4.000 16.00 155,000.00 2,480,000.00
Acc. Ex. China
Engsel 4" Unit 1.500 6.00 25,000.00 150,000.00
Handle Unit 1.000 4.00 70,000.00 280,000.00
Lockcase Unit 1.000 4.00 85,000.00 340,000.00
Material
Upah pasang Unit 1.000 4.00 145,000.00 580,000.00
Lantai 2
P1 ( 900 x 2400 )
- Kusen Aluminium Powder Coat M' 22.80
Material
Aluminium 4" M' 1.000 22.80 105,000.00 2,394,000.00
- Pintu Frame Powder Coating Unit 4.00
Material
Frame Pintu AUnit 1.000 4.00 2,350,000.00 9,400,000.00
J1 ( 2400 x 2000 )
- Kusen Aluminium Powder Coat M' 8.80

Food Court Siaga Raya Hal 96 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Material
Aluminium 4" M' 1.000 8.80 105,000.00 924,000.00
- Jendela Kaca Polos 5 mm Unit 1.00
Material
Aluminium + KUnit 1.000 1.00 3,600,000.00 3,600,000.00

38,314,000 580,000

PEKERJAAN SANITASI

Lantai 1
Pek. Instalasi Air Bersih
Pipa 1/2 " Ex. Wavin M' 32.00
Material
Pipa 1/2" Batang 0.25 8.00 20,000.00 160,000.00
Acc. Ls 35.00% 56,000.00
Tenaga
Upah InstalasiM1 1.00 32.00 20,500.00 656,000.00

Pipa 3/4 " Ex. Wavin M' 50.00


Material
Pipa 3/4" Batang 0.25 12.50 30,000.00 375,000.00
Acc. Ls 35.00% 131,250.00
Tenaga

Food Court Siaga Raya Hal 97 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Upah InstalasiM1 1.00 50.00 20,500.00 1,025,000.00

Pipa 1 " Ex. Wavin M' 50.00


Material
Pipa 1" Batang 0.25 12.50 35,000.00 437,500.00
Acc. Ls 35.00% 153,125.00
Tenaga
Upah InstalasiM1 1.00 50.00 20,500.00 1,025,000.00

Pipa 1 1/4 " Ex. Wavin M' 50.00


Material
Pipa 1 1/4" Batang 0.25 12.50 55,000.00 687,500.00
Acc. Ls 35.00% 240,625.00
Tenaga
Upah InstalasiM1 1.00 50.00 20,500.00 1,025,000.00

Pompa Air Ex. Sanyo + Bor Sumu Unit 1.00


Material
Ex. Sanyo / GUnit 1.00 1.00 2,000,000.00 2,000,000.00
Bor Unit 1.00 1.00 4,000,000.00 4,000,000.00
Tenaga
Upah Pasang Unit 1.00 1.00 500,000.00 500,000.00

Pek. Instalasi Air Kotor


Pipa 3" Ex. Wavin M' 60.00

Food Court Siaga Raya Hal 98 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Material
Pipa 3" Batang 0.25 15.00 85,000.00 1,275,000.00
Acc. Ls 35.00% 446,250.00
Tenaga
Upah InstalasiM1 1.00 60.00 22,000.00 1,320,000.00

Pipa 4" Ex. Wavin M' 150.00


Material
Pipa 4" Batang 0.25 37.50 135,000.00 5,062,500.00
Acc. Ls 35.00% 1,771,875.00
Tenaga
Upah InstalasiM1 1.00 150.00 22,000.00 3,300,000.00

Septic Tank Biofil BF-03 Unit 1.00


Material
Biofil - 03 Unit 1.00 1.00 3,340,000.00 3,340,000.00
Acc. 35.00% 1,169,000.00
Tenaga
Upah Pasang Unit
S 1.00 1.00 500,000.00 500,000.00

Pek. Accesoris Toilet


Closet Duduk + Eco Washer Ex. Toto CW 421 J/ SWUnit 4.00
Material
Closet Duduk Unit 1.00 4.00 2,800,000.00 11,200,000.00
Tenaga
Upah Pasang Unit 1.00 4.00 175,000.00 700,000.00

Food Court Siaga Raya Hal 99 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Wastafel Ex. Toto LW 246 J Unit 4.00


Material -
Washtafel Unit 1.00 4.00 1,100,000.00 4,400,000.00
Tenaga
Upah Pasang Unit 1.00 4.00 160,000.00 640,000.00

Floor Drain Ex. Toto TX1BN Unit 4.00


Material
Floor Drain Unit 1.00 4.00 340,000.00 1,360,000.00
Tenaga
Upah Pasang Unit
F 1.00 4.00 25,000.00 100,000.00
Lantai 2
Pek. Instalasi Air Bersih
Torrent 1100 ltr Ex. Profile Unit 2.00
Material
Torrent 1050 ltUnit 1.00 2.00 1,710,000.00 3,420,000.00
Acc. 35.00% 1,197,000.00
Tenaga
Upah Pasang Unit 1.00 2.00 500,000.00 1,000,000.00

Pompa Dorong Ex Shimizu Unit 2.00


Material
Ex Shimizu Unit 1.00 2.00 650,000.00 1,300,000.00
Acc. 35.00% 455,000.00
Tenaga

Food Court Siaga Raya Hal 100 dari 176


URAIAN
RENCANA
ANGGARAN Client :
BIAYA Description : Pembangunan Food Court
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268Date : 15-Jul-17
MATERIAL SAT KOEF JUMLAH HARGA SAT BIAYA MATERIAL BIAYA UPAH
NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Upah Pasang Unit 1.00 2.00 500,000.00 1,000,000.00

Pek. Instalasi Air Hujan


Pipa 3" Ex. Wavin M' 300.00
Material
Pipa 3" Batang 0.25 75.00 85,000.00 6,375,000.00
Acc. Ls 35.00% 2,231,250.00
Tenaga
Upah InstalasiM1 1.00 300.00 22,000.00 6,600,000.00

53,243,875 19,391,000

PEKERJAAN LAIN-LAIN
1 Railing Tangga Besi Hollow + Kayu Han M' 15.50
Material
Railing Tangg M1 1.000 15.50 500,000.00 7,750,000.00
Kayu HandrailM1 1.000 15.50 85,000.00 1,317,500.00
Impra propan Liter 0.014 0.21 43,000.00 9,193.10
Propan WarnaLiter 0.057 0.89 93,000.00 82,371.43

9,159,065 -
1,312,110,022 985,144,956

Food Court Siaga Raya Hal 101 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

ERJAAN PERSIAPAN
25,000,000 25,000,000 0.83%
20,000,000.00

349,000 39,088,000 1.30%

31,228,960.00

949,000 47,450,000 1.58%

Food Court Siaga Raya Hal 102 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

37,922,125.00

93,000 10,416,000 0.35%

8,288,000.00

10,000,000 10,000,000 0.33%


8,000,000.00

1,000,000 8,000,000 0.27%


6,400,000.00

Food Court Siaga Raya Hal 103 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
31,250,000 31,250,000 1.04%
25,000,000.00

5,000,000 5,000,000 0.17%


4,000,000.00

1,000,000 8,000,000 0.27%


6,400,000.00

147,239,085.00 Total Biaya Pek. Persiapan 184,204,000 6.15%

AAN TANAH + PONDASI

163,000 29,209,600 0.98%

23,296,000.00

163,000 - 0.00%

0.00

81,500 148,330 0.00%

236,600.00

Food Court Siaga Raya Hal 104 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

81,500 - 0.00%

0.00

163,000 916,875 0.03%

731,250.00

88,000 13,028,400 0.43%

10,363,500.00

88,000 - 0.00%

0.00

88,000 49,192,000 1.64%

13,975,000.00

628,000 6,242,320 0.21%

Food Court Siaga Raya Hal 105 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

4,989,880.00

628,000 - 0.00%

0.00

90,000 447,300 0.01%

356,170.19

90,000 - 0.00%

Food Court Siaga Raya Hal 106 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
0.00

3,500,000 77,175,000 2.58%

39,819,065.12

Food Court Siaga Raya Hal 107 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

3,500,000 - 0.00%

5,100,000 55,692,000 1.86%

46,360,030.52

Food Court Siaga Raya Hal 108 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

3,750,000 - 0.00%

140,127,495.82Total Biaya Pek. Tanah + Pondasi 232,051,825 7.75%

ERJAAN STRUKTUR

40,000 590,800,000 19.72%

243,705,000.00
16,500.00
464,516,500.00

464,516,500 Total Biaya Pekerjaan Kolom 590,800,000 19.72%

40,000 177,920,000 5.94%

Food Court Siaga Raya Hal 109 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

139,889,600.00

139,889,600 Total Biaya Pekerjaan Balok 177,920,000 5.94%

3,000,000 197,172,000 6.58%

Food Court Siaga Raya Hal 110 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

117,537,159.66

4,200,000 122,472,000 4.09%

Food Court Siaga Raya Hal 111 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
97,321,293.70

214,858,453 otal Biaya Pekerjaan Pelat Lantai 319,644,000 10.67%

4,000,000 18,440,000 0.62%

Food Court Siaga Raya Hal 112 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

14,470,338.22

4,000,000 18,560,000 0.62%

Food Court Siaga Raya Hal 113 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
14,556,719.17

29,027,057 Total Biaya Pekerjaan Tangga 37,000,000 1.24%


848,291,611 Total Biaya Pekerjaan Struktur 1,125,364,000 37.57%

EKERJAAN ATAP
40,000 101,280,000 3.38%

79,631,400.00

40,000 400,480,000 13.37%

314,877,400.00

152,000 79,496,000 2.65%

Food Court Siaga Raya Hal 114 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

63,283,000.00

178,000 93,094,000 3.11%

74,161,400.00

147,000 6,321,000 0.21%

5,031,000.00

147,000 3,675,000 0.12%

2,925,000.00

107,000 428,000 0.01%

Food Court Siaga Raya Hal 115 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

340,000.00

540,249,200 Total Biaya Pekerjaan Atap 684,774,000 22.86%

AN PASANGAN DINDING

147,000 54,384,120 1.82%

43,409,680.05

147,000 45,458,280 1.52%

36,285,029.35

147,000 1,911,000 0.06%

Food Court Siaga Raya Hal 116 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

1,525,369.88

81,220,079 iaya Pekerjaan Pasangan Dinding 101,753,400 3.40%

AAN PLESTER + ACIAN

93,000 68,812,560 2.30%

54,859,888.56

93,000 57,518,640 1.92%

Food Court Siaga Raya Hal 117 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

45,855,962.64

93,000 2,418,000 0.08%

1,927,718.00

102,643,569 iaya Pekerjaan Pasangan Dinding 128,749,200 4.30%

PENUTUP LANTAI + DINDING

Food Court Siaga Raya Hal 118 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
284,000 28,400,000 0.95%

25,140,000.00

284,000 57,084,000 1.91%

50,531,400.00

204,000 6,120,000 0.20%

4,887,000.00

Food Court Siaga Raya Hal 119 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

250,000 33,000,000 1.10%

26,320,800.00

194,000 38,458,560 1.28%

30,651,868.80

284,000 3,038,800 0.10%

Food Court Siaga Raya Hal 120 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
2,689,980.00

284,000 2,832,900 0.09%

2,507,715.00

62,500 5,000,000 0.17%

3,975,200.00

62,500 5,000,000 0.17%

Food Court Siaga Raya Hal 121 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

3,975,200.00

62,500 1,118,750 0.04%

889,451.00

62,500 623,438 0.02%

495,657.75

284,000 32,376,000 1.08%

Food Court Siaga Raya Hal 122 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

28,659,600.00

284,000 34,932,000 1.17%

30,922,200.00

62,500 5,437,500 0.18%

4,323,030.00

62,500 3,500,000 0.12%

Food Court Siaga Raya Hal 123 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

2,782,640.00

218,751,743 kerjaan Penutup Lantai + Dinding 256,921,948 8.58%

KERJAAN PLAFON

118,000 15,340,000 0.51%

12,240,702.50

118,000 31,978,000 1.07%

Food Court Siaga Raya Hal 124 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

25,517,156.75

18,000 2,232,000 0.07%

1,711,200.00

18,000 2,736,000 0.09%

2,903,200.00

104,000 11,284,000 0.38%

Food Court Siaga Raya Hal 125 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

9,009,519.02

128,000 13,888,000 0.46%

10,415,498.19

Food Court Siaga Raya Hal 126 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

61,797,276 Total Biaya Pekerjaan Plafon 77,458,000 2.59%

RJAAN PENGECATAN

27,500 3,474,900 0.12%

2,623,450.22

45,000 10,107,000 0.34%

7,935,823.89

25,000 3,250,000 0.11%

Food Court Siaga Raya Hal 127 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

2,327,594.29

27,500 9,521,600 0.32%

7,188,535.95

45,000 8,685,000 0.29%

6,819,296.57

25,000 6,775,000 0.23%

Food Court Siaga Raya Hal 128 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

4,852,138.86

40,000 5,642,000 0.19%

4,500,139.80

36,246,980 otal Biaya Pekerjaan Pengecatan 47,455,500 1.58%

KUSEN, PINTU & JENDELA

131,250 2,992,500 0.10%

2,394,000.00
2,950,000 11,800,000 0.39%

Food Court Siaga Raya Hal 129 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
9,400,000.00

131,250 2,940,000 0.10%

2,352,000.00
2,850,000 11,400,000 0.38%

8,430,000.00

131,250 2,992,500 0.10%

2,394,000.00
2,950,000 11,800,000 0.39%

9,400,000.00

131,250 1,155,000 0.04%

Food Court Siaga Raya Hal 130 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

924,000.00
4,500,000 4,500,000 0.15%

3,600,000.00

38,894,000Pekerjaan Kusen, Pintu & Jendela 49,580,000 1.66%

KERJAAN SANITASI

35,000 1,120,000 0.04%

872,000.00

40,000 2,000,000 0.07%

Food Court Siaga Raya Hal 131 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
1,531,250.00

42,000 2,100,000 0.07%

1,615,625.00

52,000 2,600,000 0.09%

1,953,125.00

8,125,000 8,125,000 0.27%

6,500,000.00

68,000 4,080,000 0.14%

Food Court Siaga Raya Hal 132 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

3,041,250.00

91,000 13,650,000 0.46%

10,134,375.00

6,000,000 6,000,000 0.20%

5,009,000.00

3,720,000 14,880,000 0.50%

11,900,000.00

Food Court Siaga Raya Hal 133 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)

1,575,000 6,300,000 0.21%

5,040,000.00

456,250 1,825,000 0.06%

1,460,000.00

3,200,000 6,400,000 0.21%

5,617,000.00

3,200,000 6,400,000 0.21%

Food Court Siaga Raya Hal 134 dari 176


HARGA SAT JUMLAH BIAYA
RAP (Rp.) BOBOT
(Rp.) RAB (Rp.)
2,755,000.00

68,000 20,400,000 0.68%

15,206,250.00

72,634,875 Total Biaya Pekerjaan Sanitasi 95,880,000 3.20%

ERJAAN LAIN-LAIN
740,000 11,470,000 0.38%

9,159,064.53

9,159,065 Total Biaya Pekerjaan Lain-Lain 11,470,000 0.38%


2,297,254,978 Total Biaya Pekerjaan 2,995,661,873 100.00%

Food Court Siaga Raya Hal 135 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

PEKERJAAN PERSIAPAN
1 Pembersihan + Pembongkaran Manual Ls 1.00
2 Pek. Pembuatan Pagar Proyek M' 112.00
3 Pek. Pembuatan Direksi Keet + Barak Pekerja M2 50.00
4 Pengukuran + Pemasangan Bouwplank M' 112.00
5 Mobilisasi + Demobilisasi Peralatan Ls 1.00
6 Biaya Listrik + Air Kerja Bln 8.00
7 Biaya Pembuatan Dokumen Proyek Ls 1.00
8 Biaya Mock Up Ls 1.00
9 Biaya Keamanan & Iuran-iuran Bln 8.00
Total Biaya Pek. P

PEKERJAAN TANAH + PONDASI


1 Pek. Galian Tanah
a. Galian Tanah Pondasi Manual
- Food Court M3 179.20
b. Galian Tanah Sloof Manual
- Food Court M3 1.82
c. Galian Tanah Septic Tank Manual M3 5.63
2 Pek. Penimbunan
a. Penimbunan Kembali Manual
- Food Court M3 148.05
b. Leveling dan Pemadatan Manual + Pemadatan
- Food Court M3 559.00
c. Pengurugan Pasir Manual
- Food Court M3 9.94
3 Lantai Kerja Adukan Mortar 1 : 4
- Food Court M3 4.97
4 Pek. Pondasi Telapak / Pile Cap / Bor Pile
a. Pondasi P1 1500 x 1500 x 350
Beton Beton Site Mix K-250 M3 22.05
5 Pek. Sloof
a. Sloof S1 Uk. 200 x 300
Beton Beton Site Mix K-250 M3 10.92

Total Biaya Pek. Tanah +

PEKERJAAN STRUKTUR
Pekerjaan Kolom
Lantai 1 dan 2
a. Kolom WF
WF 250 x 250 x 9 x 14 Kg 14,770.00

Food Court Siaga Raya Hal 136 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Total Biaya Pekerja


2 Pekerjaan Balok
Lantai 2
a. Balok IWF
IWF 300 x 150 x 5,5 x 8 Kg 4,448.00

Total Biaya Pekerja


3 Pekerjaan Pelat Lantai
Lantai 1
Beton Beton Site Mix K-175 M3 65.72
Lantai 2
Beton Beton Ready Mix K-250 M3 29.16

Total Biaya Pekerjaan Pel


4 Pekerjaan Tangga Beton
Tangga Utama
Beton Beton Ready Mix K-250 M3 4.61
Tangga Service
Beton Beton Ready Mix K-250 M3 4.64
Total Biaya Pekerjaa
Total Biaya Pekerjaa

PEKERJAAN ATAP
1 Rangka Atap IWF 150 x 100 x 6 x 9 x 11 Kg 2,532.00
Kanal C 200 x 75 x 20 x 3,2 Kg 10,012.00
2 Rangka Baja Ringan Baja Ringan + A. Foil. Single M2 523.00
3 Genteng Badan Genteng Beton Ex. Monier M2 523.00
4 Nok Atas Genteng Beton Ex. Monier M' 43.00
5 Nok Samping Genteng Beton Ex. Monier M' 25.00
6 Nok Ujung Genteng Beton Ex. Monier Bh 4.00

Total Biaya Pekerj

PEKERJAAN PASANGAN DINDING


Food Court
Lantai 1 M2 369.96
Lantai 2 M2 309.24
Sopi-sopi
Lantai 2 M2 13.00

Total Biaya Pekerjaan Pasangan

Food Court Siaga Raya Hal 137 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

PEKERJAAN PLESTER + ACIAN


Food Court
Lantai 1 M2 739.92
Lantai 2 M2 618.48
Sopi-sopi
Lantai 2 M2 26.00

Total Biaya Pekerjaan Pasangan

PEKERJAAN PENUTUP LANTAI + DINDING


Lantai 1
a. Lantai Retail Space Homogeneous Tile 60 x 60 Ex. China M2 100.00
b. Lantai Kios Homogeneous Tile 60 x 60 Ex. China M2 201.00
c. Lantai Kamar Mandi Asia Tile 20 x 20 M2 30.00
d. Dinding Kamar Mandi Asia Tile 20 x 25 M2 132.00
e. Lantai Selasar dan Teras Asia Tile 30 x 30 M2 198.24
f. Lantai Tangga Utama Homogeneous Tile 60 x 60 Ex. China M2 10.70
g. Lantai Tangga Service Homogeneous Tile 60 x 60 Ex. China M2 9.98
h. Plin Lantai Retail Space Homogeneous Tile 10 x 60 Ex. China M' 80.00
i. Plin Lantai Kios Homogeneous Tile 10 x 60 Ex. China M' 80.00
j. Plin Tangga Utama Homogeneous Tile 10 x 60 Ex. China M' 17.90
k. Plin Tangga Service Homogeneous Tile 10 x 60 Ex. China M' 9.98

Lantai 2
a. Lantai Co-Working Space Homogeneous Tile 60 x 60 Ex. China M2 114.00
b. Lantai Eating Space Homogeneous Tile 60 x 60 Ex. China M2 123.00
c. Plin Lantai Co-Working Space Homogeneous Tile 10 x 60 Ex. China M' 87.00
d. Plin Lantai Eating Space Homogeneous Tile 10 x 60 Ex. China M' 56.00

Total Biaya Pekerjaan Penutup Lantai +

PEKERJAAN PLAFON
1 Pekerjaan Plafon
Lantai 1 Ex. Gypsum 9mm+Coumpond, Hollow Galvanis M2 130.00
Lantai 2 Ex. Gypsum 9mm+Coumpond, Hollow Galvanis M2 271.00
2 Pekerjaan Lis Profil
Lantai 1 List Shadowline M' 124.00
Lantai 2 List Shadowline M' 152.00
3 Pekerjaan Pemasangan Lisplank Ex. Kalsi Plank 300x2400x9 mm M' 108.50
4 Pekerjaan Pemasangan Plafon Overstek Ex. Gypsum Wet Area 9mm+Coumpond, Hollow Galvanis M2 108.50

Total Biaya Pekerjaa

Food Court Siaga Raya Hal 138 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

PEKERJAAN PENGECATAN
Lantai 1
- Dinding Dalam Ex. Dulux Interior M2 126.36
- Dinding Luar Ex. Dulux / Mowilex Exterior M2 224.60
- Plafon Ex. Dulux Catylac Interior M2 130.00
Lantai 2
- Dinding Dalam Ex. Dulux Interior M2 346.24
- Dinding Luar Ex. Dulux / Mowilex Exterior M2 193.00
- Plafon Ex. Dulux Catylac Interior M2 271.00
- Plafon Over Stek + Lisplank Ex. Dulux / Mowilex Exterior M2 141.05

Total Biaya Pekerjaan Pe

PEKERJAAN KUSEN, PINTU & JENDELA

Lantai 1
P1 ( 900 x 2400 )
- Kusen Aluminium Powder Coating Putih M' 22.80
- Pintu Frame Powder Coating Putih + Kaca Polos 5 mm + Acc. Unit 4.00
P2 ( 800 x 2400 )
- Kusen Aluminium Powder Coating Putih M' 22.40
- Pintu Double Teakwood Fin. Melamik + Acc. Ex. China Unit 4.00

Lantai 2
P1 ( 900 x 2400 )
- Kusen Aluminium Powder Coating Putih M' 22.80
- Pintu Frame Powder Coating Putih + Kaca Polos 5 mm + Acc. Unit 4.00
J1 ( 2400 x 2000 )
- Kusen Aluminium Powder Coating Putih M' 8.80
- Jendela Kaca Polos 5 mm Unit 1.00

Total Biaya Pekerjaan Kusen, Pintu &

PEKERJAAN SANITASI

Lantai 1
Pek. Instalasi Air Bersih
Pipa 1/2 " Ex. Wavin M' 32.00
Pipa 3/4 " Ex. Wavin M' 50.00
Pipa 1 " Ex. Wavin M' 50.00
Pipa 1 1/4 " Ex. Wavin M' 50.00
Pompa Air Ex. Sanyo + Bor Sumur Unit 1.00
Pek. Instalasi Air Kotor

Food Court Siaga Raya Hal 139 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Pipa 3" Ex. Wavin M' 60.00


Pipa 4" Ex. Wavin M' 150.00
Septic Tank Biofil BF-03 Unit 1.00
Pek. Accesoris Toilet
Closet Duduk + Eco Washer Ex. Toto CW 421 J/ SW 420 JP Unit 4.00
Wastafel Ex. Toto LW 246 J Unit 4.00
Floor Drain Ex. Toto TX1BN Unit 4.00

Lantai 2
Pek. Instalasi Air Bersih
Torrent 1100 ltr Ex. Profile Unit 2.00
Pompa Dorong Ex Shimizu Unit 2.00
Pek. Instalasi Air Hujan
Pipa 3" Ex. Wavin M' 300.00

Total Biaya Pekerjaan

PEKERJAAN LAIN-LAIN
1 Railing Tangga Besi Hollow + Kayu Handrailing M' 15.50

Total Biaya Pekerjaan L


Total Biaya P

Food Court Siaga Raya Hal 140 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)

ERJAAN PERSIAPAN
25,000,000 25,000,000 0.83%
349,000 39,088,000 1.30%
949,000 47,450,000 1.58%
93,000 10,416,000 0.35%
10,000,000 10,000,000 0.33%
1,000,000 8,000,000 0.27%
31,250,000 31,250,000 1.04%
5,000,000 5,000,000 0.17%
1,000,000 8,000,000 0.27%
Total Biaya Pek. Persiapan 184,204,000 6.15%

JAAN TANAH + PONDASI

163,000 29,209,600 0.98%

81,500 148,330 0.00%


163,000 916,875 0.03%

88,000 13,028,400 0.43%

88,000 49,192,000 1.64%

628,000 6,242,320 0.21%

90,000 447,300 0.01%

3,500,000 77,175,000 2.58%

5,100,000 55,692,000 1.86%

Total Biaya Pek. Tanah + Pondasi 232,051,825 7.75%

ERJAAN STRUKTUR

40,000 590,800,000 19.72%

Food Court Siaga Raya Hal 141 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)

Total Biaya Pekerjaan Kolom 590,800,000 19.72%

40,000 177,920,000 5.94%

Total Biaya Pekerjaan Balok 177,920,000 5.94%

3,000,000 197,172,000 6.58%

4,200,000 122,472,000 4.09%

Total Biaya Pekerjaan Pelat Lantai 319,644,000 10.67%

4,000,000 18,440,000 0.62%

4,000,000 18,560,000 0.62%


Total Biaya Pekerjaan Tangga 37,000,000 1.24%
Total Biaya Pekerjaan Struktur 1,125,364,000 37.57%

PEKERJAAN ATAP
40,000 101,280,000 3.38%
40,000 400,480,000 13.37%
152,000 79,496,000 2.65%
178,000 93,094,000 3.11%
147,000 6,321,000 0.21%
147,000 3,675,000 0.12%
107,000 428,000 0.01%

Total Biaya Pekerjaan Atap 684,774,000 22.86%

AAN PASANGAN DINDING

147,000 54,384,120 1.82%


147,000 45,458,280 1.52%

147,000 1,911,000 0.06%

Total Biaya Pekerjaan Pasangan Dinding 101,753,400 3.40%

Food Court Siaga Raya Hal 142 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)
JAAN PLESTER + ACIAN

93,000 68,812,560 2.30%


93,000 57,518,640 1.92%

93,000 2,418,000 0.08%

Total Biaya Pekerjaan Pasangan Dinding 128,749,200 4.30%

PENUTUP LANTAI + DINDING

284,000 28,400,000 0.95%


284,000 57,084,000 1.91%
204,000 6,120,000 0.20%
250,000 33,000,000 1.10%
194,000 38,458,560 1.28%
284,000 3,038,800 0.10%
284,000 2,832,900 0.09%
62,500 5,000,000 0.17%
62,500 5,000,000 0.17%
62,500 1,118,750 0.04%
62,500 623,438 0.02%

284,000 32,376,000 1.08%


284,000 34,932,000 1.17%
62,500 5,437,500 0.18%
62,500 3,500,000 0.12%

Total Biaya Pekerjaan Penutup Lantai + Dinding 256,921,948 8.58%

KERJAAN PLAFON

118,000 15,340,000 0.51%


118,000 31,978,000 1.07%

18,000 2,232,000 0.07%


18,000 2,736,000 0.09%
104,000 11,284,000 0.38%
128,000 13,888,000 0.46%

Total Biaya Pekerjaan Plafon 77,458,000 2.59%

Food Court Siaga Raya Hal 143 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)
RJAAN PENGECATAN

27,500 3,474,900 0.12%


45,000 10,107,000 0.34%
25,000 3,250,000 0.11%

27,500 9,521,600 0.32%


45,000 8,685,000 0.29%
25,000 6,775,000 0.23%
40,000 5,642,000 0.19%

Total Biaya Pekerjaan Pengecatan 47,455,500 1.58%

N KUSEN, PINTU & JENDELA

131,250 2,992,500 0.10%


2,950,000 11,800,000 0.39%

131,250 2,940,000 0.10%


2,850,000 11,400,000 0.38%

131,250 2,992,500 0.10%


2,950,000 11,800,000 0.39%

131,250 1,155,000 0.04%


4,500,000 4,500,000 0.15%

Total Biaya Pekerjaan Kusen, Pintu & Jendela 49,580,000 1.66%

KERJAAN SANITASI

35,000 1,120,000 0.04%


40,000 2,000,000 0.07%
42,000 2,100,000 0.07%
52,000 2,600,000 0.09%
8,125,000 8,125,000 0.27%

Food Court Siaga Raya Hal 144 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)
68,000 4,080,000 0.14%
91,000 13,650,000 0.46%
6,000,000 6,000,000 0.20%

3,720,000 14,880,000 0.50%


1,575,000 6,300,000 0.21%
456,250 1,825,000 0.06%

3,200,000 6,400,000 0.21%


3,200,000 6,400,000 0.21%

68,000 20,400,000 0.68%

Total Biaya Pekerjaan Sanitasi 95,880,000 3.20%

KERJAAN LAIN-LAIN
740,000 11,470,000 0.38%

Total Biaya Pekerjaan Lain-Lain 11,470,000 0.38%


Total Biaya Pekerjaan 2,995,661,873 100.00%

Food Court Siaga Raya Hal 145 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

PEKERJAAN PERSIAPAN
1 Pembersihan + Pembongkaran Manual Ls 1.00
2 Pek. Pembuatan Pagar Proyek M' 112.00
3 Pek. Pembuatan Direksi Keet + Barak Pekerja M2 50.00
4 Pengukuran + Pemasangan Bouwplank M' 112.00
5 Mobilisasi + Demobilisasi Peralatan Ls 1.00
6 Biaya Listrik + Air Kerja Bln 8.00
7 Biaya Pembuatan Dokumen Proyek Ls 1.00
8 Biaya Mock Up Ls 1.00
9 Biaya Keamanan & Iuran-iuran Bln 8.00
Total Biaya Pek. P

PEKERJAAN TANAH + PONDASI


1 Pek. Galian Tanah
a. Galian Tanah Pondasi Manual
- Food Court M3 179.20
b. Galian Tanah Sloof Manual
- Food Court M3 1.82
c. Galian Tanah Septic Tank Manual M3 5.63
2 Pek. Penimbunan
a. Penimbunan Kembali Manual
- Food Court M3 148.05
b. Leveling dan Pemadatan Manual + Pemadatan
- Food Court M3 559.00
c. Pengurugan Pasir Manual
- Food Court M3 9.94
3 Lantai Kerja Adukan Mortar 1 : 4
- Food Court M3 4.97
4 Pek. Pondasi Telapak / Pile Cap / Bor Pile
a. Pondasi P1 1500 x 1500 x 350
Beton Beton Site Mix K-250 M3 22.05
5 Pek. Sloof
a. Sloof S1 Uk. 200 x 300
Beton Beton Site Mix K-250 M3 10.92

Total Biaya Pek. Tanah +

PEKERJAAN STRUKTUR
Pekerjaan Kolom
Lantai 1 dan 2
a. Kolom WF

Food Court Siaga Raya Hal 146 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

WF 250 x 250 x 9 x 14 Kg 14,770.00

Total Biaya Pekerja


2 Pekerjaan Balok
Lantai 2
a. Balok IWF
IWF 400 x 200 x 8 x 13 Kg 9,504.00

Total Biaya Pekerja


3 Pekerjaan Pelat Lantai
Lantai 1
Beton Beton Site Mix K-175 M3 65.72
Lantai 2
Beton Beton Ready Mix K-250 M3 29.16

Total Biaya Pekerjaan Pel


4 Pekerjaan Tangga Beton
Tangga Utama
Beton Beton Ready Mix K-250 M3 4.61
Tangga Service
Beton Beton Ready Mix K-250 M3 4.64
Total Biaya Pekerjaa
Total Biaya Pekerjaa

PEKERJAAN ATAP
1 Rangka Atap IWF 150 x 100 x 6 x 9 x 11 Kg 2,532.00
Kanal C 200 x 75 x 20 x 3,2 Kg 10,012.00
2 Rangka Baja Ringan Baja Ringan + A. Foil. Single M2 523.00
3 Genteng Badan Genteng Beton Ex. Monier M2 523.00
4 Nok Atas Genteng Beton Ex. Monier M' 43.00
5 Nok Samping Genteng Beton Ex. Monier M' 25.00
6 Nok Ujung Genteng Beton Ex. Monier Bh 4.00

Total Biaya Pekerj

PEKERJAAN PASANGAN DINDING


Food Court
Lantai 1 M2 369.96
Lantai 2 M2 309.24
Sopi-sopi
Lantai 2 M2 13.00

Food Court Siaga Raya Hal 147 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Total Biaya Pekerjaan Pasangan

PEKERJAAN PLESTER + ACIAN


Food Court
Lantai 1 M2 739.92
Lantai 2 M2 618.48
Sopi-sopi
Lantai 2 M2 26.00

Total Biaya Pekerjaan Pasangan

PEKERJAAN PENUTUP LANTAI + DINDING


Lantai 1
a. Lantai Retail Space Homogeneous Tile 60 x 60 Ex. China M2 100.00
b. Lantai Kios Homogeneous Tile 60 x 60 Ex. China M2 201.00
c. Lantai Kamar Mandi Asia Tile 20 x 20 M2 30.00
d. Dinding Kamar Mandi Asia Tile 20 x 25 M2 132.00
e. Lantai Selasar dan Teras Asia Tile 30 x 30 M2 198.24
f. Lantai Tangga Utama Homogeneous Tile 60 x 60 Ex. China M2 10.70
g. Lantai Tangga Service Homogeneous Tile 60 x 60 Ex. China M2 9.98
h. Plin Lantai Retail Space Homogeneous Tile 10 x 60 Ex. China M' 80.00
i. Plin Lantai Kios Homogeneous Tile 10 x 60 Ex. China M' 80.00
j. Plin Tangga Utama Homogeneous Tile 10 x 60 Ex. China M' 17.90
k. Plin Tangga Service Homogeneous Tile 10 x 60 Ex. China M' 9.98

Lantai 2
a. Lantai Co-Working Space Homogeneous Tile 60 x 60 Ex. China M2 114.00
b. Lantai Eating Space Homogeneous Tile 60 x 60 Ex. China M2 123.00
c. Plin Lantai Co-Working Space Homogeneous Tile 10 x 60 Ex. China M' 87.00
d. Plin Lantai Eating Space Homogeneous Tile 10 x 60 Ex. China M' 56.00

Total Biaya Pekerjaan Penutup Lantai +

PEKERJAAN PLAFON
1 Pekerjaan Plafon
Lantai 1 Ex. Gypsum 9mm+Coumpond, Hollow Galvanis M2 130.00
Lantai 2 Ex. Gypsum 9mm+Coumpond, Hollow Galvanis M2 271.00
2 Pekerjaan Lis Profil
Lantai 1 List Shadowline M' 124.00
Lantai 2 List Shadowline M' 152.00
3 Pekerjaan Pemasangan Lisplank Ex. Kalsi Plank 300x2400x9 mm M' 108.50
4 Pekerjaan Pemasangan Plafon Overstek Ex. Gypsum Wet Area 9mm+Coumpond, Hollow Galvanis M2 108.50

Food Court Siaga Raya Hal 148 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Total Biaya Pekerjaa

PEKERJAAN PENGECATAN
Lantai 1
- Dinding Dalam Ex. Dulux Interior M2 126.36
- Dinding Luar Ex. Dulux / Mowilex Exterior M2 224.60
- Plafon Ex. Dulux Catylac Interior M2 130.00
Lantai 2
- Dinding Dalam Ex. Dulux Interior M2 346.24
- Dinding Luar Ex. Dulux / Mowilex Exterior M2 193.00
- Plafon Ex. Dulux Catylac Interior M2 271.00
- Plafon Over Stek + Lisplank Ex. Dulux / Mowilex Exterior M2 141.05

Total Biaya Pekerjaan Pe

PEKERJAAN KUSEN, PINTU & JENDELA

Lantai 1
P1 ( 900 x 2400 )
- Kusen Aluminium Powder Coating Putih M' 22.80
- Pintu Frame Powder Coating Putih + Kaca Polos 5 mm + Acc. Unit 4.00
P2 ( 800 x 2400 )
- Kusen Aluminium Powder Coating Putih M' 22.40
- Pintu Double Teakwood Fin. Melamik + Acc. Ex. China Unit 4.00

Lantai 2
P1 ( 900 x 2400 )
- Kusen Aluminium Powder Coating Putih M' 22.80
- Pintu Frame Powder Coating Putih + Kaca Polos 5 mm + Acc. Unit 4.00
J1 ( 2400 x 2000 )
- Kusen Aluminium Powder Coating Putih M' 8.80
- Jendela Kaca Polos 5 mm Unit 1.00

Total Biaya Pekerjaan Kusen, Pintu &

PEKERJAAN SANITASI

Lantai 1
Pek. Instalasi Air Bersih
Pipa 1/2 " Ex. Wavin M' 32.00
Pipa 3/4 " Ex. Wavin M' 50.00

Food Court Siaga Raya Hal 149 dari 176


URAIAN RENCANA ANGGARAN Client :
BIAYA Job Description : Pembangunan Food
Jl. Panglima Polim II No. 2 Location : Pasar Minggu
Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

NO URAIAN PEKERJAAN SPESIFIKASI SAT JUML SAT

Pipa 1 " Ex. Wavin M' 50.00


Pipa 1 1/4 " Ex. Wavin M' 50.00
Pompa Air Ex. Sanyo + Bor Sumur Unit 1.00
Pek. Instalasi Air Kotor
Pipa 3" Ex. Wavin M' 60.00
Pipa 4" Ex. Wavin M' 150.00
Septic Tank Biofil BF-03 Unit 1.00
Pek. Accesoris Toilet
Closet Duduk + Eco Washer Ex. Toto CW 421 J/ SW 420 JP Unit 4.00
Wastafel Ex. Toto LW 246 J Unit 4.00
Floor Drain Ex. Toto TX1BN Unit 4.00

Lantai 2
Pek. Instalasi Air Bersih
Torrent 1100 ltr Ex. Profile Unit 2.00
Pompa Dorong Ex Shimizu Unit 2.00
Pek. Instalasi Air Hujan
Pipa 3" Ex. Wavin M' 300.00

Total Biaya Pekerjaan

PEKERJAAN LAIN-LAIN
1 Railing Tangga Besi Hollow + Kayu Handrailing M' 15.50

Total Biaya Pekerjaan L


Total Biaya P

Food Court Siaga Raya Hal 150 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)

ERJAAN PERSIAPAN
25,000,000 25,000,000 0.93%
150,000 16,800,000 0.63%
350,000 17,500,000 0.65%
81,000 9,072,000 0.34%
10,000,000 10,000,000 0.37%
1,000,000 8,000,000 0.30%
1,500,000 1,500,000 0.06%
5,000,000 5,000,000 0.19%
1,000,000 8,000,000 0.30%
Total Biaya Pek. Persiapan 100,872,000 3.77%

JAAN TANAH + PONDASI

137,500 24,640,000 0.92%

68,750 125,125 0.00%


137,500 773,438 0.03%

100,000 14,805,000 0.55%

100,000 55,900,000 2.09%

500,000 4,970,000 0.19%

110,000 546,700 0.02%

4,000,000 88,200,000 3.29%

4,000,000 43,680,000 1.63%

Total Biaya Pek. Tanah + Pondasi 233,640,263 8.73%

ERJAAN STRUKTUR

Food Court Siaga Raya Hal 151 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)
29,500 435,715,000 16.27%

Total Biaya Pekerjaan Kolom 435,715,000 16.27%

29,500 280,368,000 10.47%

Total Biaya Pekerjaan Balok 280,368,000 10.47%

3,000,000 197,172,000 7.36%

4,000,000 116,640,000 4.36%

Total Biaya Pekerjaan Pelat Lantai 313,812,000 11.72%

4,000,000 18,440,000 0.69%

4,000,000 18,560,000 0.69%


Total Biaya Pekerjaan Tangga 37,000,000 1.38%
Total Biaya Pekerjaan Struktur 1,066,895,000 39.84%

PEKERJAAN ATAP
29,500 74,694,000 2.79%
22,000 220,264,000 8.23%
152,000 79,496,000 2.97%
178,750 93,486,250 3.49%
175,000 7,525,000 0.28%
175,000 4,375,000 0.16%
125,000 500,000 0.02%

Total Biaya Pekerjaan Atap 480,340,250 17.94%

AAN PASANGAN DINDING

130,000 48,094,800 1.80%


130,000 40,201,200 1.50%

130,000 1,690,000 0.06%

Food Court Siaga Raya Hal 152 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)
Total Biaya Pekerjaan Pasangan Dinding 89,986,000 3.36%

JAAN PLESTER + ACIAN

100,000 73,992,000 2.76%


100,000 61,848,000 2.31%

100,000 2,600,000 0.10%

Total Biaya Pekerjaan Pasangan Dinding 138,440,000 5.17%

PENUTUP LANTAI + DINDING

300,000 30,000,000 1.12%


300,000 60,300,000 2.25%
228,000 6,840,000 0.26%
240,000 31,680,000 1.18%
235,000 46,586,400 1.74%
300,000 3,210,000 0.12%
300,000 2,992,500 0.11%
77,000 6,160,000 0.23%
77,000 6,160,000 0.23%
77,000 1,378,300 0.05%
77,000 768,075 0.03%

300,000 34,200,000 1.28%


300,000 36,900,000 1.38%
77,000 6,699,000 0.25%
77,000 4,312,000 0.16%

Total Biaya Pekerjaan Penutup Lantai + Dinding 278,186,275 10.39%

KERJAAN PLAFON

115,000 14,950,000 0.56%


115,000 31,165,000 1.16%

20,000 2,480,000 0.09%


20,000 3,040,000 0.11%
102,000 11,067,000 0.41%
125,000 13,562,500 0.51%

Food Court Siaga Raya Hal 153 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)

Total Biaya Pekerjaan Plafon 76,264,500 2.85%

RJAAN PENGECATAN

37,500 4,738,500 0.18%


52,500 11,791,500 0.44%
32,500 4,225,000 0.16%

37,500 12,984,000 0.48%


52,500 10,132,500 0.38%
32,500 8,807,500 0.33%
52,500 7,405,125 0.28%

Total Biaya Pekerjaan Pengecatan 60,084,125 2.24%

N KUSEN, PINTU & JENDELA

132,000 3,009,600 0.11%


2,700,000 10,800,000 0.40%

132,000 2,956,800 0.11%


2,700,000 10,800,000 0.40%

132,000 3,009,600 0.11%


2,700,000 10,800,000 0.40%

132,000 1,161,600 0.04%


2,750,000 2,750,000 0.10%

Total Biaya Pekerjaan Kusen, Pintu & Jendela 45,287,600 1.69%

KERJAAN SANITASI

35,000 1,120,000 0.04%


40,000 2,000,000 0.07%

Food Court Siaga Raya Hal 154 dari 176


Pembangunan Food Court
Pasar Minggu
01/ABP/PSMG/II/17

HARGA SAT JUMLAH BIAYA


BOBOT
(Rp.) (Rp.)
42,000 2,100,000 0.08%
52,000 2,600,000 0.10%
9,700,000 9,700,000 0.36%

68,000 4,080,000 0.15%


91,000 13,650,000 0.51%
6,000,000 6,000,000 0.22%

3,675,000 14,700,000 0.55%


1,520,000 6,080,000 0.23%
405,000 1,620,000 0.06%

3,200,000 6,400,000 0.24%


3,200,000 6,400,000 0.24%

68,000 20,400,000 0.76%

Total Biaya Pekerjaan Sanitasi 96,850,000 3.62%

KERJAAN LAIN-LAIN
700,000 10,850,000 0.41%

Total Biaya Pekerjaan Lain-Lain 10,850,000 0.41%


Total Biaya Pekerjaan 2,677,696,013 100.00%

Food Court Siaga Raya Hal 155 dari 176


PJG
URAIAN TIPE
(m)
1 BALOK IWF 400X200X8X13 139.00
Baja 9,504.0
Upah
Acc.

2 KOLOM H-BEAM 250X250X9X14 201.50


Baja 14,769.6
Upah
Acc.

3 RANGKA KUDA-KUDA IWF 150X100X6X9X11 112.50


Baja 2,532.0
Upah
Acc.

4 GORDING KANAL C 200X75X20X3,2 1,075.00


Baja 10,011.6
Upah
Acc.
9,504 9,100 86,486,400
9,504 9,000 85,536,000
9,504 5,430 51,606,720
223,629,120 9,504 23,530 1.25 29,413

14,770 9,100 134,407,000


14,770 9,000 132,930,000
14,770 5,430 80,201,100
347,538,100 14,770 23,530 1.25 29,413

2,532 9,100 23,041,200


2,532 9,000 22,788,000
2,532 5,430 13,748,760
59,577,960 2,532 23,530 1.25 29,413

10,012 4,500 45,054,000


10,012 9,000 90,108,000
10,012 4,050 40,548,600
175,710,600 10,012 17,550 1.25 21,938
29,500

29,500

29,500

22,000
REKAPITULASI BIAYA PEMBANGUNAN
Client :
Job Description : Pembangunan Food Court

Location : Pasar Minggu


Jl. Panglima Polim II No. 2 Keb. Baru - Jakarta 12160 Project Ref. : 01/ABP/PSMG/II/17
T. 021 - 7279 7759 F. 021 - 726 7268 Date : 15-Jul-17

JUML HARGA BOBOT


NO URAIAN PEKERJAAN
(Rp.) (%)
I PEKERJAAN PERSIAPAN Rp 184,204,000 6.15
II PEKERJAAN TANAH DAN PONDASI Rp 232,051,825 7.75
III PEKERJAAN STRUKTUR & BETON
A. KOLOM Rp 590,800,000 19.72
B. BALOK Rp 177,920,000 5.94
C. PLAT BETON Rp 319,644,000 10.67
D. RINGBALOK Rp - -
E. PEKERJAAN TANGGA Rp 37,000,000 1.24
F. PEKERJAAN ATAP Rp 684,774,000 22.86
II PEKERJAAN ARSITEKTUR
A. PEKERJAAN PASANGAN DINDING Rp 101,753,400 3.40
B. PEKERJAAN PLESTER + ACI Rp 128,749,200 4.30
C. PASANGAN KERAMIK LANTAI + DINDING Rp 256,921,948 8.58
D. PEKERJAAN PLAFON Rp 77,458,000 2.59
E. PEKERJAAN PENGECATAN Rp 47,455,500 1.58
F. PEKERJAAN KUSEN, PINTU & JENDELA Rp 49,580,000 1.66
G. AIR BERSIH, AIR KOTOR + SANITAIR Rp 95,880,000 3.20
H. PEKERJAAN LISTRIK Rp - -
I. PEKERJAAN LAIN-LAIN Rp 11,470,000 0.38

Total Biaya Konstruksi Rp 2,995,661,873 100.00


Pembulatan Rp 2,995,662,000

Diajukan oleh : Disetujui oleh :

Singal Roni P Napitupulu


Direktur Pemilik
waterproofing

KM 2 1.75 2.45 4.29


KM 3 2.35 2.00 4.70
KM 4 2.00 2.00 4.00
Area Cuci 1.50 1.50 2.25
Area Jemur+ Teras Belakang 2.50 1.50 3.75
2.50 2.00 5.00
1.50 1.00 1.50
Balkon Depan 1.00 2.10 2.10
Dak Talang 39.50 1.00 39.50
Dak Atap 3.00 3.50 10.50
Topian 9.00 0.80 7.20
84.79 85.000
Dinding

Alt. 1
Lt. 1
H 60.00 3.500 210.00
V 50.00 3.500 175.00
385.00

Openingan
P1 4 0.90 2.400 8.64
P2 4 0.80 2.000 6.40
15.04

Lt. 2
H 36.00 4.500 162.00
V 34.00 4.500 153.00
315.00

Openingan
J1 1 2.40 2.400 5.76
5.76

Sopi-sopi
2 13.00 1.000 13.00
Struktur Panjang Lebar Tinggi Tebal Jumlah Luas

(m) (m) (m) (m) (unit) (m2)

- Pondasi
Pile Cap 1.50 1.50 0.35 28.00 2.10
KP1 0.30 0.13 2.50 8.00 2.15
KP2 0.25 0.13 2.50 6.00 1.90

- Sloof 0.20 0.30 182.00 127.40

- Kolom
Lantai 1
K1 0.30 0.13 4.00 9.00 3.44
K2 0.25 0.13 4.00 10.00 3.04
Lantai 2
K1 0.25 0.13 4.00 6.00 3.04
K2 0.25 0.13 4.00 15.00 3.04

- Balok
Lantai 1
B1 0.45 0.25 53.65 61.70
B2 0.30 0.20 38.95 31.16
B3 0.30 0.20 9.00 7.20
B3 Kantilever 0.40 0.25 8.00 8.40

- Balok Pagar
B4 0.20 0.15 40.60 22.33

- Ring Balok 0.25 0.15 106.45 69.19


Ring Balok Dak Talang 0.25 0.15 39.50 25.68

- Pelat
Lantai 1 43.00 13.00 0.12 547.70
Lantai 2 20.00 10.00 0.12 200.00
10.00 3.60 0.12 36.00
10.00 1.40 0.12 7.00

Tangga
Trap Tangga 1.20 0.30 12.00
1.20 4.20 0.20
Bordes 1.20 2.40 0.20

Galian
- Pondasi
Pile Cap 1.60 1.60 2.50 28.00 16.00

- Sloof 0.40 0.40 182.00 218.40

Lantai Kerja
Pondasi 1.50 1.50 0.05 28.00
Sloof 182.00 0.20 0.05

Urugan Pasir
Pondasi 1.50 1.50 0.10 28.00
Sloof 182.00 0.20 0.10
Volume Volume Tul. Longitudinal Sengkang Bekisting PONDASI, KOLOM PER TITIK
per titik Total 10 12 D 13 8 2 x pakai BALOK, SLOOF PER M'
(m3) (m3) (btg) (btg) (btg) (btg) (lbr)

0.79 22.05 - - 227.92 - 11.23


0.10 0.78 - - 17.72 12.61 3.28
0.08 0.49 - 9.83 - 8.36 2.18

10.92 - 100.10 - 111.28 24.33

0.16 1.40 - - 29.83 21.99 5.91


0.13 1.30 - 24.64 - 21.60 5.81

0.13 0.78 - 19.89 - 12.96 3.48


0.13 1.95 - 36.96 - 32.40 8.71

6.04 - - 39.34 55.18 11.78


2.34 - - 21.42 28.60 5.95
0.54 - 4.95 - 6.60 1.38
0.80 - - 5.87 9.53 1.60

1.22 - 22.33 - 20.85 4.26

3.99 58.55 - - 52.07 13.21


1.48 21.73 - - 19.36 4.90

65.72 - - 1,405.76 Taman


24.00 - - 513.33 38.19
4.32 - - 92.40 6.88
0.84 - - 17.97 1.34
2.16
0.50
0.29

6.40 179.20

29.12

3.15
1.82

6.30
3.64
PONDASI, KOLOM PER TITIK
BALOK, SLOOF PER M'

besi 13

2.83 4.00
-
19,920,000.00
252,000.00
2,400,000.00
4,764,000.00
5,290,000.00 37,978,000.00
12,100,000.00 2.00
4,400,000.00 18,989,000.00
15,720,000.00
468,000.00
46,325,000.00
24.00
1,930,208.33
Plafon

Lantai 1 P L Luas
Retail Space 4 5.00 5.00 100.00
Toilet 4 3.00 2.50 30.00
130.00

Lantai 2
Co-Working Space 5.00 5.00 25.00
5.00 5.00 25.00
7.00 7.00 49.00
7.00 7.00 49.00
Eating Space 8.00 10.00 80.00
10.00 3.60 36.00
10.00 1.40 7.00
271.00
Keliling
80.00
44.00
124.00

20.00
20.00
28.00
28.00
56.00

152.00
Keramik

Lantai 1 P L Luas
Retail Space 4 5.00 5.00 100.00
Selasar 2.00 10.00 20.00
2 1.60 43.20 138.24
2 1.60 10.00 32.00
8.00 2.00 8.00
Kamar Mandi 4 3.00 2.50 30.00
Kios 10.00 25.00 250.00
10.00 4.00 (40.00)
9.00 1.00 (9.00)
Tangga Utama 20 1.00 0.30 6.00
1 1.00 1.20 1.20
20 1.00 0.18 3.50
Tangga Service 21 1.00 0.30 6.30
21 1.00 0.18 3.68
546.24

Lantai 2
Co-working space 10.00 12.00 120.00
6.00 1.00 (6.00)
Eating Space 10.00 8.00 80.00
10.00 3.60 36.00
10.00 1.40 7.00
230.00
x1,1 Keliling x1,1
110.00 110.00 80.00 88.00 88.00
22.00 22.00 - - -
152.06 152.00
35.20 36.00
8.80 9.00
33.00 33.00 132.00 145.20 146.00
275.00 275.00 80.00 88.00 88.00
(44.00) (44.00)
(9.90) (10.00)
6.60 7.00 12.00 13.20 14.00
1.32 1.50 2.40 2.64 3.00
3.85 4.00 3.50 3.85 4.00
6.93 7.00 6.30 6.93 7.00
4.04 4.00 3.68 4.04 4.00

132.00 132.00 87.00 95.70 96.00


(6.60) (7.00)
88.00 88.00 56.00 61.60 62.00
39.60 15.00
7.70 8.00
Pintu Kamar

Daun Pintu Teakwood 1 1,150,000 1,150,000


Finishing Pintu 1 650,000 650,000
Upah Pasang 1 145,000 145,000
Engsel 4" 1.5 25,000 37,500
Handle Pintu 1 70,000 70,000
Lockcase Biasa 1 85,000 85,000
2,137,500 1.25 2,671,875

Pintu Utama

Daun Pintu Solid 1 3,550,000 3,550,000


Finishing Pintu 1 650,000 650,000
Upah Pasang 1 145,000 145,000
Engsel 4" 1.5 25,000 37,500
Handle Pintu 2 300,000 600,000
Lockcase Pelor 1 90,000 90,000
5,072,500 1.25 6,340,625

Pintu Kaca

pintu lipat kaca 3 3,000,000 9,000,000 1.25 11,250,000

pintu lipat kaca 2 4,000,000 8,000,000 1.25 10,000,000

Daun Jendela

J1 ( 60 x 140 )
Daun jendela 1 700,000 700,000 1.25 875,000

J2 ( 135 x 200 )
Daun jendela 2 900,000 1,800,000 1.25 2,250,000

J3 ( 200 x 200 )
Daun jendela 3 1,250,000 3,750,000 1.25 4,687,500

Architrave
Lt. 1 2 5.70 11.40
2 5.60 11.20
1 7.05 7.05
29.65

Lt. 2 3 5.70 17.10


3 5.60 16.80
1 7.05 7.05
1 7.60 7.60
48.55
2,700,000

6,400,000

11,300,000

10,000,000

900,000

2,300,000

4,700,000
Cat

Lt. 1

Dinding Dalam
Retail Space 4 20.00 3.000 60.00
Kios 25.00 3.000 75.00
135.00

Openingan
P1 4 0.90 2.400 8.64
8.64

Dinding Luar
Retail Space 40.00 3.500 140.00
Toilet 16.00 3.500 56.00
Kios 10.00 3.500 35.00
231.00

Openingan
P2 4 0.80 2.000 6.40
6.40

Lt. 2

Dinding Dalam
Co-Working Space 20.00 4.000 80.00
20.00 4.000 80.00
24.00 4.000 96.00
24.00 4.000 96.00
352.00

Openingan
J1 1 2.40 2.400 5.76
5.76

Dinding Luar
Co-Working Space 34.00 4.500 153.00
Eating Space 10.00 4.000 40.00
193.00
Ban-banan
railing 2.10 0.100 0.21
7.50 0.100 0.75
0.96

Sopi-sopi

Оценить