RAB AUDITORIUM.xls

4LTREKAPITULASI ANGGARAN BIAYAPEKERJAAN PEMBANGUNAN GEDUNG KULIAH 4 LANTAI$5,323,300,000harga 2008IPB - BOGOR$1,457,606,230selisih$5,323,372,656$3,865,693,770anggaran$1000.0No.PEKERJAANJUMLAH HARGA (Rp)IPEKERJAAN PERSIAPANRp44,019,904.960.827$12,054,3450.83%$31,966,102IIPEKERJAAN STRUKTURRp1,999,203,139.43$547,458,799$1,270,582APEKERJAAN TANAHRp29,801,750.750.5600.56%$21,641,251BPEKERJAAN PONDASIRp416,544,582.897.8257.82%$302,483,764CPEKERJAAN KONSTRUKSI BETONRp1,552,856,805.7829.17129.17%$1,127,643,933DPEKERJAAN KONSTRUKSI ATAP0.00.0998.000.00%0.0IIIPEKERJAAN ARSITEKTURRp2,762,226,543.75$756,403,987APEKERJAAN DINDINGRp642,000,515.7012.060$175,804,46112.06%$466,203,956BPEKERJAAN LANTAIRp324,735,072.806.100$88,924,9676.10%$235,814,103CPEKERJAAN KUSEN LENGKAPRp789,502,822.4514.831$216,196,27214.83%$573,316,268DPEKERJAAN PENUTUP ATAPRp552,181,853.0210.373$151,208,65310.37%$400,979,997EPEKERJAAN PLAFONDRp262,227,791.294.926$71,808,0664.93%$190,422,953FPEKERJAAN SANITAIRRp56,119,377.401.054$15,367,6461.05%$40,752,422GPEKERJAAN PENGECATANRp135,459,111.092.5452.54%$98,366,858IVPEKERJAAN LUAR BANGUNANRp73,860,691.26ASALURAN AIR KOTORRp73,860,691.261.3871.39%$53,635,699BJALAN0.0VPEKERJAAN MEKANIKALRp118,541,412.51APEKERJAAN INSTALASI PLAMBINGRp91,074,795.051.7111.71%$66,136,130BPEKERJAAN GROUND WATERTANK0.00.00.00%0.0BPEKERJAAN VENTILASIRp27,466,617.460.5160.52%$19,945,538VIPEKERJAAN ELEKTRIKALRp325,520,964.10APEKERJAAN PANEL DAYA DAN PENERANGANRp86,096,826.141.6171.62%$62,521,260BPEKERJAAN KABEL FEEDERRp38,948,457.320.7320.73%$28,283,349CPEKERJAAN KABEL LADDER/TRAYRp68,875,863.471.2941.29%$50,015,848DPEKERJAAN ARMATUR, LAMPU, SAKLAR & STOPRp54,503,027.581.0241.02%$39,578,671EPEKERJAAN INSTALASIRp77,096,789.591.4481.45%$55,985,669FPEKERJAAN FIRE ALARM0.00.00%0.0GPEKERJAAN TATA SUARA0.00.00%0.0HPEKERJAAN TELEPON0.00.00%0.0JUMLAH:Rp5,323,372,656.00100.000$483,942,969100.00%$3,865,693,770DIBULATKAN:Rp5,323,300,000.00$4,839,429,6870.0TERBILANG: Lima milyar tiga ratus dua puluh tiga juta tiga ratus ribu rupiahCatatan :Biaya Fisik5,323,372,656Biaya Perencanaan182,059,345Bogor, Mei 2008Biaya Pengawasan122,437,571Biaya Pengelolaan21,293,491Jumlah5,649,163,063Dibulatkan5,640,000,000

&L &8f:\&F\&A

Rekap (2)REKAPITULASI ANGGARAN BIAYAPEKERJAAN PEMBANGUNAN GEDUNG AUDITORIUM TA. 2009IPB - BOGORNo.PEKERJAANJUMLAH HARGA (Rp)I.PEKERJAAN PERSIAPANRp54,309,400.00II.PEKERJAAN STRUKTURRp1,401,779,956.37APEK. TANAHRp33,190,197.66BPEK. PONDASIRp328,281,829.76CPEK. KONSTRUKSI BETONRp558,199,063.20DPEK. KONSTRUKSI BAJARp482,108,865.75III.PEKERJAAN ARSITEKTURRp1,183,631,137.51APEK. DINDINGRp592,902,516.53BPEK. LANTAIRp157,571,609.00CPEK. KUSEN LENGKAPRp124,810,960.00DPEK. PENUTUP ATAPRp98,724,331.56EPEK. PLAFONDRp129,343,712.80FPEK. SANITAIRRp17,745,740.00GPEK. PENGECATANRp62,532,267.63IV.PEKERJAAN MEKANIKALRp61,329,850.00$159,398,850APEK. INSTALASI PLAMBINGRp61,329,850.00BPEK. INSTALASI AC SPLIT0.0V.PEKERJAAN ELEKTRIKALRp98,069,000.00APEK. LISTRIKRp74,429,000.00BPEK. LAMPU JALAN0.0CPEK. PENYAMBUNGAN DAYA LISTRIK0.0BPEK. PENANGKAL PETIRRp23,640,000.00TOTALRp2,799,119,343.88DIBULATKANRp2,799,110,000.00$825m2(Dua milyar tujuh ratus sembilan puluh sembilan juta seratus sepuluh ribu rupiah)$3,392,872Keterangan :Luas lantai825.00m2Harga bangunan per m2 :3,392,872$1,664,600,000Kelas bangunan : AGedung bertingkat tinggi 7,7 m

&L &8 f:\&Z&F\&A&R&8&D

RekapREKAPITULASI ANGGARAN BIAYAPEKERJAAN PEMBANGUNAN GEDUNG AUDITORIUM TA. 2009IPB - BOGORNo.PEKERJAANJUMLAH HARGA (Rp)I.PEKERJAAN PERSIAPANRp54,309,400.00II.PEKERJAAN STRUKTURRp1,401,779,956.37APEK. TANAHRp33,190,197.66BPEK. PONDASIRp328,281,829.76CPEK. KONSTRUKSI BETONRp558,199,063.20DPEK. KONSTRUKSI BAJARp482,108,865.75III.PEKERJAAN ARSITEKTURRp1,183,631,137.51APEK. DINDINGRp592,902,516.53BPEK. LANTAIRp157,571,609.00CPEK. KUSEN LENGKAPRp124,810,960.00DPEK. PENUTUP ATAPRp98,724,331.56EPEK. PLAFONDRp129,343,712.80FPEK. SANITAIRRp17,745,740.00GPEK. PENGECATANRp62,532,267.63IV.PEKERJAAN MEKANIKALRp192,554,650.00$465,079,450APEK. INSTALASI PLAMBINGRp61,329,850.00BPEK. INSTALASI AC SPLITRp131,224,800.00V.PEKERJAAN ELEKTRIKALRp272,524,800.00APEK. LISTRIKRp74,429,000.00BPEK. LAMPU JALANRp64,310,000.00CPEK. PENYAMBUNGAN DAYA LISTRIKRp110,145,800.00DPEK. PENANGKAL PETIRRp23,640,000.00TOTALRp3,104,799,943.88DIBULATKANRp3,104,790,000.00$825m2(Tiga milyar seratus empat juta tujuh ratus sembilan puluh ribu rupiah)$3,763,394Keterangan :Luas lantai825.00m2Harga bangunan per m2 :3,763,394$1,664,600,000Kelas bangunan : AGedung bertingkat tinggi 7,7 mPek. Non standar : AC, penyambungan daya, lampu jalan & pondasi dalam

&L &8 f:\&F\&A

RABRENCANA ANGGARAN BIAYA$2,543,713,498pagu0.12tebal platPEKERJAAN PEMBANGUNAN GEDUNG AUDITORIUM TA. 2009$3,104,799,944rab3.14keliling kolom OIPB - BOGOR$(561,086,446)selisih0.785koef luasan kolom O$(39,272,750)pa (luas penam- pang)k1k2nvol0.2220.3950.6200.8881.0401.5802.2302.9803.850bksFINS.No.PEKERJAANSAT.VOLUMEHARGA SAT. (Rp)JUMLAH HARGA (Rp)0.10bkstnskngd.6d.8d.10d.12D.13D.16D.19D.22D.25I.PEKERJAAN PERSIAPAN1Pengukuran & bouwplankm'130.0042,460.005,519,800.002Direksikeet (3,6 x 3,6)unit1.00$11,249,90011,249,900.003Pagar seng gelombang t. 2m'130.00171,490.0022,293,700.004Pembongkaran akar pohon/tunggul :Besarphn11.00726,000.007,986,000.00Kecilphn20.00363,000.007,260,000.00SUB TOTAL I.54,309,400.00II.PEKERJAAN STRUKTURAPEK. TANAH1Galian tanah pile cap- Pile cap P1m30.6920,470.0014,042.42- Pile cap P1'm31.0120,470.0020,633.76- Pile cap P1''m34.8020,470.0098,256.00- Pile cap P2m36.3720,470.00130,393.902Galian tanah tie beam0.0- Tie biem S1m315.1220,470.00309,506.40- Tie biem S2m318.2020,470.00372,554.00- Tie biem S3m35.4420,470.00111,356.803Urugan tanah kembalim39.477,470.0070,755.844Urug & pemadatan tanah merahm3265.2086,200.0022,860,240.005Urug pasir bawah lantai t. 5 cmm341.48199,140.008,259,331.506Urug pasir bawah pile cap & sloof t. 5 cmm34.74199,140.00943,127.04Jumlah A33,190,197.66BPEK. PONDASI1Mini pile (segi empat 20)m'522.00157,900.0082,423,800.002Potong tiang pancangttk58.0092,500.005,365,000.003Mobilisasi & demob alat pancangunit1.007,500,000.007,500,000.004Pile cap- Pile cap P1 (70x70x60cm)m30.592,921,870.001,718,059.560.29111.785.71- Pile cap P1' (60x60x60cm)m30.863,067,350.002,650,190.400.22117.486.67- Pile cap P1'' (50x50x50cm)m34.003,629,770.0014,519,080.000.13149.768.00- Pile cap P2 (130x70x60cm)m35.463,015,410.0016,464,138.600.55103.624.405Tie biem S1 (30x50cm)m312.603,886,510.0048,970,026.000.151.001.6052.9111.8484.276.676Tie biem S2 (20x40cm)m314.564,652,430.0067,739,380.800.080.801.2047.40118.5010.007Tie biem S3 (20x30cm)m34.084,492,930.0018,331,154.400.060.601.0052.67104.0010.008Rabat beton t. 6 cmm2825.0075,880.0062,601,000.00Jumlah B328,281,829.76CPEK. KONSTRUKSI BETONC.1ELV.+3.50m$1Kolom K1-A (50x50cm)m33.804,306,690.0016,365,422.00107.403.500.252.002.004.0029.76143.048.00112.00$2Kolom K1-B (50x50cm)m35.703,589,330.0020,459,181.00107.403.500.252.002.006.0029.76107.048.00168.00$3Kolom K2-A (40x40cm)m31.224,698,570.005,713,461.12107.403.500.161.601.602.0037.20167.2510.0070.00$4Kolom K2-B (40x40cm)m32.434,112,970.0010,002,743.04107.403.500.161.601.604.0037.20111.5010.00140.00$5Kolom K3 (30x30cm)m312.314,189,660.0051,583,093.92107.403.500.091.201.2036.0031.60140.4413.331,680.00$6Balok B1- I (25x50cm)m32.404,074,690.009,779,256.000.106.000.131.251.504.0028.4414.2175.8410.00240.00$7Balok B2- I (20x40cm)m310.084,730,930.0047,687,774.404.000.081.001.2042.0035.5598.7512.502,100.00$8Balok B3- I (20x30cm)m31.565,392,160.008,411,769.603.000.060.801.0013.0039.50131.6713.33520.00$9Balok B4- I (20x30cm)m31.445,003,600.007,205,184.002.000.060.801.0018.0039.50105.3313.33480.00$10Plat lantai t. 10 cmm321.443,920,810.0084,062,166.400.1010.00$11Plat lantai t. 12 cmm33.823,419,740.0013,049,727.840.128.33274,319,779.32C.2ELV.+4.20m$1Kolom K1-A (50x50cm)m30.704,306,690.003,014,683.00107.400.700.252.002.004.0029.76143.048.0022.40$2Kolom K1-B (50x50cm)m31.053,589,330.003,768,796.50107.400.700.252.002.006.0029.76107.048.0033.60$3Kolom K2-A (40x40cm)m30.224,698,570.001,052,479.68107.400.700.161.601.602.0037.20167.2510.0014.00$4Kolom K2-B (40x40cm)m30.454,112,970.001,842,610.56107.400.700.161.601.604.0037.20111.5010.0028.00$5Kolom K3 (30x30cm)m30.764,189,660.003,167,382.96107.400.700.091.201.2012.0031.60140.4413.33112.00$6Balok B1- II (40x70cm)m31.923,207,930.006,159,225.600.108.000.281.802.201.0029.236.3456.436.4351.43$7Balok B2- II (35x65cm)m32.313,369,070.007,782,551.704.000.231.652.003.0032.707.8155.567.2587.03$8Balok B3- II (25x50cm)m33.004,112,850.0012,338,550.006.000.131.251.505.0028.4414.2175.8410.00300.00$9Plat lantai t. 10 cmm37.193,920,810.0028,171,019.850.1010.0067,297,299.85C.3ELV.+5.10m$1Kolom K1-A (50x50cm)m30.904,332,750.003,899,475.00107.400.900.252.002.004.0029.76143.048.0028.80$2Kolom K1-B (50x50cm)m31.353,612,450.004,876,807.50107.400.900.252.002.006.0029.76107.048.0043.20$3Kolom K2-A (40x40cm)m30.294,727,080.001,361,399.04107.400.900.161.601.602.0037.20167.2510.0018.00$4Kolom K2-B (40x40cm)m30.584,139,080.002,384,110.08107.400.900.161.601.604.0037.20111.5010.0036.00$5Kolom K3 (30x30cm)m30.974,217,480.004,099,390.56107.400.900.091.201.2012.0031.60140.4413.33144.00$6Balok B1- III (25x50cm)m33.604,878,790.0017,563,644.000.104.000.1310.251.509.0044.6414.21107.0482.002,952.00$7Balok B2- III (20x40cm)m35.394,757,510.0025,642,978.904.000.081.001.207.0035.5598.7512.50350.00$8Stek-1 (40x70cm)m31.764,707,130.008,303,377.321.050.281.802.206.0048.7119.03137.506.4340.50$9Stek-2 Elv.+3.35m (20x40cm)m30.104,763,530.00495,407.120.650.081.001.202.0041.4898.7512.5016.25$10Plat lantai t. 12 cmm36.153,440,600.0021,155,561.280.128.3389,782,150.80C.4ELV.+7.70m$1Kolom K1-A (50x50cm)m32.604,332,750.0011,265,150.00107.402.600.252.002.004.0029.76143.048.0083.20$2Kolom K1-B (50x50cm)m32.603,612,450.009,392,370.00107.402.600.252.002.006.0029.76107.048.00124.80$3Kolom K2-A (40x40cm)m30.834,727,080.003,932,930.56107.402.600.161.601.602.0037.20167.2510.0052.00$4Kolom K2-B (40x40cm)m31.664,139,080.006,887,429.12107.402.600.161.601.604.0037.20111.5010.00104.00$5Kolom K3 (30x30cm)m32.814,217,480.0011,842,683.84107.402.600.091.201.2012.0031.60140.4413.33416.00$6Kolom K4 (20x20cm)m32.814,625,770.0012,989,162.16107.402.600.040.800.804.0047.4088.80158.0020.00208.00$7Balok B1- IV (20x40cm)m31.204,757,510.005,709,012.000.104.000.081.001.205.0035.5598.7512.50250.00$8Ring Balok R1-IV (50x100cm)m36.003,729,250.0022,375,500.000.1012.000.502.505.001.0037.2010.6692.405.0060.00$9Ring Balok R2-IV (20x40cm)m37.365,035,510.0037,061,353.600.104.000.081.001.2023.0035.55118.5012.501,150.00$10Plat lantai t. 10 cmm31.363,944,090.005,344,241.950.1010.00126,799,833.23Jumlah C558,199,063.20DPEK. KONSTRUKSI BAJA$1Siku L-70x70x6,5kg274.5016,660.004,573,150.01$2Canal C 200.75.20.3,2kg5,189.8516,660.0086,462,947.65$3Baja profil WF-300x150x6,5x9kg4,345.2816,660.0072,392,364.80PxnxG$4Baja profil WF-250x125x6x9kg4,500.6816,660.0074,981,328.80PxnxG$5Baja profil WF-150x75x5x7kg2,035.6016,660.0033,913,096.00PxnxG$6Bonggol ( kolom ) t=12mmkg361.7316,660.006,026,388.48$7Bonggol ( Simpul ) t=12mmkg3,918.7216,660.0065,285,875.20$8Plat Stiffner ( Voute )kg1,652.4316,660.0027,529,400.50PxnxG$9Plat Stiffner ( KIP ) t=9mmkg616.6916,660.0010,273,991.88PxnxG$10Base plat 300.200.11kg113.9816,660.001,898,940.12$11Base plat t=12mmkg39.5616,660.00659,136.24$12Trekstang dia.10mmkg111.0016,660.001,849,260.00$13Ikatan Angin dia.10mmset21.00308,550.006,479,550.00$14Angkur baut HTB d. 22 mm L 60 cmbh148.00123,420.0018,266,160.00$15Mur baut hitam 2dia.10mmbh472.00300.00141,600.00$16Mur dia.10mmbh360.00180.0064,800.00$14Zinkcromatekg23,160.02980.0022,696,816.45$15Rangka kaso & reng baja ringanm2492.3998,730.0048,614,059.62Jumlah D482,108,865.75433,494,806.13SUB TOTAL II.1,401,779,956.37III.PEKERJAAN ARSITEKTURAPEK. DINDINGA.1ELV.+3.50m$1Dinding hebel t 10 cm + MU 380m2694.63112,800.0078,354,038.40t=3,8m$2Dinding hebel parapet tangga t=90cmm24.88112,800.00550,464.00t=0,9m$3Kolom Praktis 10x10m'91.6070,220.006,432,152.00t=3,8m ; jmlh=220.792.480.200.20$4Ring balok 10x15m'47.00102,680.004,825,960.000.992.480.300.30$5Balok lintel 10x15m'109.70102,680.0011,263,996.000.992.480.300.30$6Plesteran dinding MU 100 t. 10 mmm21,399.0245,540.0063,711,188.64$7Acian MU 200 t. 3 mmm21,399.0219,790.0027,686,526.64$8Keramik dinding 20/25m241.30110,390.004,559,107.00$9Finishing kolom (acian MU 200)m22,170.0019,790.0042,944,300.00$10Finishing Balok (acian MU 200)m23,340.0019,790.0066,098,600.00$11Canopy Polycarbonat + rangka hollowm228.32172,000.004,871,040.00$12Dinding hebel panggungm212.80112,800.001,443,840.00312,741,212.68A.2ELV.+5.10m$1Dinding hebel t 10 cm + MU 380m2191.55114,080.0021,852,024.00t=1,6m$2Dinding hebel parapet dak t=90cmm255.10114,080.006,285,808.00t=0,5m$3Kolom Praktis 10x10m'14.0070,630.00988,820.00t=0,5m ; jmlh=280.792.480.200.20$4Ring balok 10x15m'95.00103,350.009,818,250.000.992.480.300.30$5Balok lintel 10x15m'54.20103,350.005,601,570.000.992.480.300.30$6Plesteran dinding MU 100 t. 10 mmm2493.3046,910.0023,140,703.00$7Acian MU 200 t. 3 mmm2493.3020,700.0010,211,310.00$8Finishing kolom (acian MU 200)m2480.0020,700.009,936,000.00$9Finishing Balok (acian MU 200)m23,797.2120,700.0078,602,278.85$10Finishing canopy entrance (acian MU 200)m221.6020,700.00447,120.00166,883,883.85A.3ELV.+7.70m$1Dinding hebel t 10 cm + MU 380m2247.00114,080.0028,177,760.00t=2,6m$2Dinding hebel parapet dak t=90cmm29.00114,080.001,026,720.00t=0,8m$3Plesteran dinding MU 100 t. 10 mmm2494.0046,910.0023,173,540.00$4Acian MU 200 t. 3 mmm2494.0020,700.0010,225,800.00$5Finishing kolom (acian MU 200)m2988.0020,700.0020,451,600.00$6Finishing Balok (acian MU 200)m21,460.0020,700.0030,222,000.00113,277,420.00Jumlah A592,902,516.53BPEK. LANTAIB.1ELV.+0,00m$1Screeding t. 3 cmm2825.0017,490.0014,429,250.00$2Keramik 40/40m2803.00129,240.00103,779,720.00$3Keramik 20/20m222.0088,340.001,943,480.00$4Kramik Tanggam26.4092,340.00590,976.00120,743,426.00B.2ELV.+3,50m$1Screeding t. 3 cmm2226.1017,490.003,954,489.00$2Waterproofing MU 600m2226.10107,340.0024,269,574.0028,224,063.00B.3ELV.+5,10m$1Screeding t. 3 cmm254.0017,670.00954,180.00$2Waterproofing MU 600m242.00108,710.004,565,820.00$3Keramik 40/40m212.00130,630.001,567,560.007,087,560.00B.4ELV.+7,70m$1Screeding t. 3 cmm212.0017,670.00212,040.00$2Waterproofing MU 600m212.00108,710.001,304,520.001,516,560.00Jumlah B157,571,609.00CPEK. KUSEN LENGKAPm2m2m'm2m'm2bhbhbhsetbhbhm'plitur (m2)pengurangm'Jumlah m'C.1Kusen Lengkap ELV.+0,00mbukaanluasanpj ksnd-pkpj d-jdkacakuncieng pcasementgr prambuncish-angsealentper unittotalddngpartisiLintelLintel$1PL1 (PB)unit1.004,714,500.004,714,500.009.459.45$2PL2 (PB)unit2.004,714,500.009,429,000.009.8619.71$3PL3 (PB)unit2.004,714,500.009,429,000.009.9919.98$4PJ1 (PA)unit1.0010,354,300.0010,354,300.004.154.1523.6536.155.842.006.004.002.0090.4072.3072.304.153.603.60$5P1 (PA)unit4.003,713,760.0014,855,040.000.632.5210.206.551.221.003.0030.4813.1052.402.522.008.00$6P2 (PA)unit6.002,321,020.0013,926,120.000.633.783.901.580.121.003.0018.123.1618.943.783.6021.60$7P3 (PVC)unit4.00650,000.002,600,000.002.8011.202.200.00.011.202.9011.60$8J1 (JA)unit6.001,984,700.0011,908,200.001.448.645.904.530.862.001.0024.089.0654.368.646.0036.00$9J2 (JA)unit2.002,114,150.004,228,300.000.991.985.105.000.444.002.0016.7610.0020.001.982.855.70$10BV1 (JA)unit4.00387,420.001,549,680.000.361.442.400.266.840.00.01.441.807.20$11BV3 (JA)unit4.003,298,960.0013,195,840.001.626.487.808.100.786.003.0026.0416.2064.806.484.0016.0096,189,980.0089.33282.8021.650.026.75109.70C.2Kusen Lengkap ELV.+5,10m$1J3 (JA)unit8.001,993,310.0015,946,480.002.5920.7210.902.1340.880.00.020.723.7029.60$2J4 (JA)unit2.001,950,180.003,900,360.002.494.9710.602.1040.500.00.04.973.707.40$3J5 (JA)unit4.001,555,480.006,221,920.002.459.8010.502.0640.080.00.09.803.7014.80$4JS (JA)unit2.001,276,110.002,552,220.001.683.366.401.6828.400.00.03.361.202.4028,620,980.0038.8512.3054.20Jumlah C124,810,960.00DPEK. PENUTUP ATAP$1Genteng metalm2492.39125,540.0061,815,142.76$2Nok metal berpasirm'89.00111,170.009,894,130.00950000001,100,000,000.00250,000,000.001,445,000,000.00$3Listplank & Talang metal 30x30 colourm'97.32277,590.0027,015,058.801,600,000,000.00Jumlah D98,724,331.56EPEK. PLAFONDE.1ELV.+2,80m ~ 4,00m$1Plafond Gyptile ex lokal, rangka alumunium & list tepim2139.90128,300.0017,949,170.00$2Plafond kalsiboard , rangka hollow & list tepim2107.20111,700.0011,974,240.00$3Plafond panelluxm242.00496,430.0020,850,060.00$4List plafond gypsumm'171.6017,500.003,003,000.00$5List plafond kayum'138.7012,500.001,733,750.0055,510,220.00E.2ELV.+6,90m ~ 7,90m$1Plafond gypsum board t. 9 mm + rangka metal studm2370.0096,070.0035,545,900.00$2Plafond kalsiboard rangka + rangka metal studm2115.70113,720.0013,157,404.00$3Plafond acusticm268.40130,320.008,913,888.00$4List plafond gypsumm'93.6017,500.001,638,000.00$5List plafond kayum'180.0012,500.002,250,000.00$6Drop ceilling gypsumboard t. 9 mmm2107.02115,200.0012,328,300.8073,833,492.80Jumlah E129,343,712.80FPEK. SANITAIRF.1ELV.+0,00m$1Monoblok CW 660 J/SW 660 Jbh4.001,777,200.007,108,800.00$2Washtafel LW 230 Jbh6.001,086,340.006,518,040.00$3Urinoar U 57 Mbh2.001,690,800.003,381,600.00$4Sekat Urinoar A100bh1.00737,300.00737,300.00Jumlah F17,745,740.00GPEK. PENGECATANG.1ELV.+3.50m1Cat dinding vinilexm2694.6320,170.0014,010,646.762Cat dinding parapet tangga vinilexm24.8820,170.0098,429.603Plitur daun pintum2282.8044,080.0012,465,647.684Cat Plafond Gypsumm2139.9023,700.003,315,630.005Cat plafond kalsiboard Vinilexm2107.2023,700.002,540,640.006Cat plafond beton expose entrance Vinilexm221.6023,700.00511,920.007Cat list plafond gypsumm'171.607,110.001,220,076.008Cat list plafond kayum'138.702,370.00328,719.009Dinding hebel panggungm212.8020,170.00258,176.0034,749,885.04G.2ELV.+5.10m$1Cat dinding Vinilexm2191.5520,820.003,988,071.00$2Cat dinding vinilex (3x) Parapet dak beton t=90cmm255.1020,820.001,147,182.005,135,253.00G.3ELV.+7.70m1Cat dinding Vinilex (3x)m2247.0020,820.005,142,540.002Cat dinding vinilex (3x) Parapet dak beton t=90cmm2493.3020,820.0010,270,506.003Cat Plafond Gypsumm2139.9024,690.003,454,131.004Cat list plafond gypsumm'93.607,407.00693,295.205Cat list plafond kayum'180.002,469.00444,420.006Drop ceillingm2107.0224,690.002,642,237.3922,647,129.59Jumlah G62,532,267.63SUB TOTAL III.1,183,631,137.51TOTAL I S/D III.2,639,720,493.88

&L&8 f:\&F&R&8Hal. &PTebal platTebal platTebal platTebal platTebal platTebal platTebal platTebal platTebal platTebal platTebal platTebal platTebal platTebal plat

MekanikalNo.PEKERJAANSAT.VOLUMEHARGA SAT. (Rp)JML. HARGA (Rp)IV.PEKERJAAN MEKANIKALAPEK. INSTALASI PLAMBING$1Peralatan utamaa.Tanki Atas (Cylinder)unit2.003,105,000.006,210,000.00Kap. 2 m3b.Biofil BF08unit2.007,500,000.0015,000,000.00c.Resapanbh2.001,500,000.003,000,000.00Jumlah 124,210,000.00$2Instalasi2.1Lantai Dasara.Pemipaan Air Bersih- Pipa GIP Medium Classdia. 2"m65.00219,600.0014,274,000.00- Pipa PVC AWdia. 1"m24.009,500.00228,000.00dia. 3/4"m10.007,300.0073,000.00dia. 1/2"m64.005,000.00320,000.00- Fittinglot1.002,979,000.002,979,000.00- ValvesGate Valve dia. 2"bh1.00317,000.00317,000.00Gate Valve dia. 1"bh2.00112,800.00225,600.00Meteran Air dia. 2"bh1.00350,000.00350,000.00Kran Tembok dia.1/2"bh4.0075,000.00300,000.00Galian Betonm'52.0025,000.001,300,000.00Galian Aspalm'7.0025,000.00175,000.00b.Pemipaan Air Kotor, Bekas & Vent- Pipa PVC AWdia. 4"m24.0068,400.001,641,600.00dia. 2"m36.0020,900.00752,400.00dia. 1"m12.009,500.00114,000.00- Fittinglot1.00627,000.00627,000.00- Floor Drain (FD)dia. 2"bh4.0085,000.00340,000.00Jumlah 2.124,016,600.002.2Lantai Atasa.Pemipaan Air Bersih- Pipa PVC AWdia. 1 1/2"m6.0015,500.0093,000.00dia. 1"m36.009,500.00342,000.00- Fittinglot1.00152,250.00152,250.00- ValvesGate Valve dia. 1"bh2.00112,800.00225,600.00Floating Valve dia. 1"bh2.00250,000.00500,000.00b.Pemipaan Air Hujan- Pipa PVC AWdia. 4"m130.0068,400.008,892,000.00- Fittinglot1.001,778,400.001,778,400.00- Roof Drain (RD)dia. 4"bh16.0070,000.001,120,000.00Jumlah 2.213,103,250.00Jumlah 237,119,850.00JUMLAH A61,329,850.00BPEK. INSTALASI AC SPLIT1.00$1Peralatan utamaa.AC Split Wall Mounted (ACS-1 s/d 15/LT.D)unit15.007,812,000.00117,180,000.00Kap. : 2,5 PKLokasi : Area Duduk Auditoriumb.AC Split Wall Mounted (ACS-16 s/d 19/LT.D)unit4.003,511,200.0014,044,800.00Kap. : 1 PKLokasi : R.Ganti & R.TerimaJumlah 1131,224,800.00JUMLAH B131,224,800.00JUMLAH IV.192,554,650.00

&L&8 f:\&F&R&8Hal. &P

Elektrikal0.00No.PEKERJAANSAT.VOLUMEHARGA SAT. (Rp)JML. HARGA (Rp)V.PEKERJAAN ELEKTRIKALAPEK. LISTRIKA.1PANEL PENERANGAN AUDITORIUMunit1.006,500,000.006,500,000.00$11 bh MCB 40 A, 3P, 25kA$211 bh MCB 16A, 1P, 6kAJumlah A.16,500,000.00$39 bh MCB 6A, 1P, 6kA$43 bh Lampu Indikator$51 bh Box Panel Plat$61 bh Pentanahan dan AccessoriesA.2PANEL AIR CONDITIONING (AC SPLIT)unit1.008,750,000.008,750,000.00$11 bh MCB 100 A, 3P, 50kA$222 bh MCB 16A, 1P, 6kAJumlah A.28,750,000.00$33 bh Lampu Indikator$41 bh Box Panel Plat$51 bh Pentanahan dan AccessoriesA.3KABEL FEEDER + KABEL BC$1Kabel dari Panel Penerangan Auditorium (PP-B.A) ke :Panel AC SPLIT (P-ACS)-NYY 4 x 25 mm2m10.00125,000.001,250,000.00-BC 25 mm2m10.0015,000.00150,000.00Jumlah 11,400,000.00$2Kabel dari Panel AC SPLIT (P-ACS) ke :Panel Penerangan Luar (PP-L)-NYY 4 x 4 mm2m10.0025,000.00250,000.00-BC 4 mm2m10.005,000.0050,000.00Jumlah 2300,000.00Jumlah A.31,700,000.00A.4INSTALASI DAN ARMATURE$1LANTAI DASARa.LP. TL 2x18 W, TKIbh19.00187,500.003,562,500.00b.LP. BARET 20 W, TL-Cbh8.00262,500.002,100,000.00c.LP. DOWNLIGHT 13 W, PLCbh24.00127,500.003,060,000.00d.LP. DOWNLIGHT 2x13 W, PLCbh4.00217,500.00870,000.00e.LP. DINDING 9 W, PLbh14.00105,000.001,470,000.00f.LP. SOROT 120 W, PAR 38bh4.0097,500.00390,000.00g.LP. EXIT 10 W, C/W BATTERYbh8.001,125,000.009,000,000.00h.STOP KONTAK 200 W, 1Pbh28.0018,000.00504,000.00i.STOP KONTAK 200 W, 1P (LANTAI)bh3.00375,000.001,125,000.00j.STOP KONTAK 1500 W, 3Pbh3.00345,000.001,035,000.00k.SAKLAR TUNGGALbh10.0015,000.00150,000.00l.SAKLAR DOUBLEbh7.0024,000.00168,000.00m.SAKLAR HOTELbh2.0045,000.0090,000.00n.GRID SWITCH 6 GANGbh1.00292,500.00292,500.00o.INSTALASI PENERANGANtitik81.00175,000.0014,175,000.00p.INSTALASI STOP KONTAK 1Ptitik31.00196,000.006,076,000.00q.INSTALASI STOP KONTAK 3Ptitik3.00225,000.00675,000.00Jumlah 144,743,000.00$2LANTAI ATASa.LP. SOROT 150 W, SON-Tbh10.00975,000.009,750,000.00b.STOP KONTAK 200 W, 1Pbh3.0018,000.0054,000.00c.STOP KONTAK 1500 W, 3Pbh1.00345,000.00345,000.00d.SAKLAR DOUBLEbh1.0024,000.0024,000.00e.INSTALASI PENERANGANbh10.00175,000.001,750,000.00f.INSTALASI STOP KONTAK 1Pbh3.00196,000.00588,000.00g.INSTALASI STOP KONTAK 3Ptitik1.00225,000.00225,000.00Jumlah 212,736,000.00Jumlah A.457,479,000.00JUMLAH A74,429,000.00BPEK. LAMPU JALANB.1PANEL PENERANGAN LUARunit1.004,500,000.004,500,000.00$11 bh MCB 10 A, 3P, 4,5kA$25 bh MCB 6A, 1P, 4,5kAJumlah B.14,500,000.00$37 bh MCB 4A, 1P, 4,5kA$41 bh Timer Switch$53 bh Lampu Indikator$61 bh Box Panel Plat$71 bh Pentanahan dan AccessoriesB.2KABEL FEEDER + KABEL BC$1Kabel dari Panel Penerangan Luar (PP-L) ke:MCB 4A, 1P (Setiap Box Tiang Lampu)- NYFGbY 4 x 4 mm2m220.0045,000.009,900,000.00- BC 4 mm2m220.006,500.001,430,000.00$2Kabel dari MCB 4A, 1P (Tiap Box Tiang Lampu) ke:MCB 4A, 1P (Tiap Box Tiang Lampu Jalan)- NYY (3 x 2,5 mm2)m40.0012,000.00480,000.00Jumlah B.211,810,000.00B.3INSTALASI DAN ARMATURE$1Lampu Jalan SON 2 x 125 W c/w Tiang 7 mbh4.004,800,000.0019,200,000.00Single ornament + pondasi$2Lampu Jalan SON 2 x 125 W c/w Tiang 7 mbh4.007,200,000.0028,800,000.00Double ornament + pondasiJumlah B.348,000,000.00JUMLAH B64,310,000.00CPEK. PENYAMBUNGAN DAYA LISTRIKC.1PANEL EXISTING (GARDU)unit1.003,500,000.003,500,000.00$11 bh MCCB 125 A, 3P, 25kA$23 bh Lampu IndikatorJumlah C.13,500,000.00$31 bh Box Panel Plat$41 bh Pentanahan dan AccessoriesC.2KABEL FEEDER + KABEL BC$1Kabel dari Panel MDP Existing ke :Panel Penerangan Auditorium (PP-B.A)-NYFGbY 4 x 70 mm2m300.00330,000.0099,000,000.00-Pipa GIP Medium Class dia. 4" (casing)btg1.002,305,800.002,305,800.00-Galian Paving Blockm'68.0017,500.001,190,000.00-Galian Tanahm'170.0015,000.002,550,000.00-Galian Betonm'48.0025,000.001,200,000.00-Galian Aspalm'16.0025,000.00400,000.00Jumlah C.2106,645,800.00JUMLAH C110,145,800.00DPEK. PENANGKAL PETIR(System Non Conventional)$1SYSTEM NON CONVENSIONALbh1.0015,000,000.0015,000,000.00Dengan Tiang 1 meter (Pipa Galvanis)Lengkap dengan Peralatan Bantu$2Kabel BC 50 mm2 dan Peralatan Bantum80.0045,500.003,640,000.00$3Pentanahan lengkap dengan :lot1.003,500,000.003,500,000.00a.Grounding System 1x Cooper Rod 5/8"b.dengan Panjang 6 meter Maks. 2 Ohmc.Bak Kontrol 40 x 40 x 40 cm$4Instalasi dan Material Bantulot1.001,500,000.001,500,000.00JUMLAH D23,640,000.00JUMLAH V.272,524,800.00

&L&8 f:\&F&R&8Hal. &PKafi & Daffa:Kafi & Daffa:

PekDAFTAR HARGA SATUAN PEKERJAAN$3,104,799,9440.50(2x pemakaian)balok & plat0.33(3x pemakaian)kolomNo.PEKERJAANHARGA (Rp)REFERENSICEKA.PEK. SIPIL & ARSITEK1M2Pembersihan lahan6,300.00A-066,300.000.02M3Galian tanah biasa max kedalaman 1 m'15,600.00B-010.015,600.000.03M3Galian tanah biasa max kedalaman 2 m'20,470.00B-020.020,470.000.04M3Urugan tanah kembali7,470.00B-07$(70)7,470.000.05M3Urugan pasir199,140.00B-09199,140.000.06M3Pasangan aanstamping batu belah309,600.00C-04309,600.000.07M3Lantai kerja 1pc : 3ps : 5kr586,050.00D-01586,050.000.08M2Screeding t. 3 cm17,490.00D-0117,490.000.0M2Screeding t. 3 cm (Lt. 2)17,670.0017,670.000.0M2Screeding t. 3 cm (Lt. 3)17,740.0017,740.000.0M2Screeding t. 3 cm (Lt. 4)17,770.0017,770.000.09M3Beton site mix K-175817,830.00KOTA C004817,830.000.0M3Beton site mix K-175 (Lt. 2)824,210.00824,210.000.0M3Beton site mix K-175 (Lt. 3)826,330.00826,330.000.0M3Beton site mix K-175 (Lt. 4)827,390.00827,390.000.010M3Readymix K-175 (Lt. 1)880,830.00KOTA C006M3Readymix K-175 (Lt. 2)889,550.00M3Readymix K-175 (Lt. 3)892,450.00M3Readymix K-175 (Lt. 4)893,910.0011M3Readymix K-250866,700.00866,700.000.0M3Readymix K-250 (Lt. 2)875,470.00875,470.000.012M3Readymix K-300914,410.00KOTA C008914,410.000.0M3Readymix K-300 (Lt. 2)923,190.00923,190.000.013KgBesi polos < 12 mm12,020.00Kota D00112,020.000.0KgBesi polos < 12 mm (Lt. 2)12,070.0012,070.000.0KgBesi polos < 12 mm (Lt. 3)12,090.0012,090.000.0KgBesi polos < 12 mm (Lt. 4)12,100.0012,100.000.014KgBesi ulir > 12 mm14,640.00Kota D00214,640.000.0KgBesi ulir > 12 mm (Lt. 2)14,700.0014,700.000.0KgBesi ulir > 12 mm (Lt. 3)14,720.0014,720.000.0KgBesi ulir > 12 mm (Lt. 4)14,720.0014,720.000.015M2Wire Mesh M-6 (2 lapis)96,160.00ANALISA DCS96,160.000.0M2Wire Mesh M-6 (2 lapis) (Lt. 2)96,330.0096,330.000.0M2Wire Mesh M-6 (2 lapis) (Lt. 3)96,380.0096,380.000.0M2Wire Mesh M-6 (2 lapis) (Lt. 4)96,410.0096,410.000.016M2Wire Mesh M-4 (1 lapis)21,880.00ANALISA DCS21,880.000.017M2Bekisting pondasi64,920.00D-0864,920.000.018M2Bekisting Sloof141,890.00D-09141,890.000.019M2Bekisting Kolom102,630.00D-10102,630.000.0M2Bekisting Kolom (Lt. 2)103,470.00103,470.000.0M2Bekisting Kolom (Lt. 3)103,750.00103,750.000.0M2Bekisting Kolom (Lt. 4)103,890.00103,890.000.020M2Bekisting Balok154,280.00D-11154,280.000.0M2Bekisting Balok (Lt. 2)155,560.00155,560.000.0M2Bekisting Balok (Lt. 3)155,990.00155,990.000.0M2Bekisting Balok (Lt. 4)156,210.00156,210.000.021M2Bekisting Lantai204,480.00D-12204,480.000.0M2Bekisting Lantai (Lt. 2)205,760.00205,760.000.022M2Bekisting Tangga282,670.00D-13282,670.000.023M3Pile cap P1 (70x70x60cm)2,921,870.0024M3Pile cap P1' (60x60x60cm)3,067,350.0025M3Pile cap P1'' (50x50x50cm)3,629,770.0026M3Pile cap P2 (130x70x60cm)3,015,410.0027M3Tie biem S1 (30x50cm)3,886,510.0028M3Tie biem S2 (20x40cm)4,652,430.0029M3Tie biem S3 (20x30cm)4,492,930.0030M'Sloof 12/15114,220.00ANALISA DCS114,220.000.031M2Rabat beton t. 6 cm75,880.0075,880.000.032M2Rabat beton tanpa tulangan 8 cm83,520.0083,520.000.033M'Kolom Praktis 11x1170,220.00ANALISA DCS70,220.000.0M'Kolom Praktis 11x11 (Lt. 2)70,630.0070,630.000.0M'Kolom Praktis 11x11 (Lt. 3)70,780.0070,780.000.0M'Kolom Praktis 11x11 (Lt. 4)70,850.0070,850.000.034M3Kolom K1-A (50x50cm) Elv +3,50 m & +4,2 m4,306,690.00M3Kolom K1-A (50x50cm) Elv +5,1 m4,332,750.0035M3Kolom K1-B (50x50cm) Elv +3,5 m & +4,2 m3,589,330.00M3Kolom K1-B (50x50cm) Elv +5,1 m3,612,450.0036M3Kolom K2-A (40x40cm) Elv +3,5 m & +4,2 m4,698,570.00M3Kolom K2-A (40x40cm) Elv +5,1 m4,727,080.0037M3Kolom K2-B (40x40cm) elv +3,5 m & +4,2 m4,112,970.00M3Kolom K2-B (40x40cm) elv +5,1 m4,139,080.0038M3Kolom K3 (30x30cm) elv 3,5 m & +4,2 m4,189,660.00M3Kolom K3 (30x30cm) elv 5,1 m4,217,480.0039M3Kolom K4 (20x20cm) elv +5,2 m & 7,7 m4,625,770.0040M'Balok lintel 12x15102,680.00ANALISA DCS102,680.000.0M'Balok lintel (Lt. 2)103,350.00103,350.000.0M'Balok lintel (Lt. 3)103,590.00103,590.000.0M'Balok lintel (Lt. 4)103,710.00103,710.000.041M3Balok B1- I (25x50cm) elv +3,5 m4,074,690.00M3Balok B1- II (40x70cm) elv +4,2 m3,207,930.00M3Balok B1- III (25x50cm) elv +5,1 m4,878,790.00M3Balok B1- IV (20x40cm) elv +7,7 m4,757,510.0042M3Balok B2- I (20x40cm) elv +3,5 m4,730,930.00M3Balok B2- II (35x65cm) elv +4,2 m3,369,070.00M3Balok B2- III (20x40cm) elv +5,2 m4,757,510.0043M3Balok B3- I (20x30cm) elv +3,5 m5,392,160.00M3Balok B3- II (25x50cm) elv +4,2 m4,112,850.0044M3Balok B4- I (20x30cm) elv +3,5 m5,003,600.0045M3Ring Balok R1-IV (50x100cm) elv +7,7 m3,729,250.0046M3Ring Balok R2-IV (20x40cm) elv +7,7 m5,035,510.0047M3Stek-1 (40x70cm) Elv + 5,2 m4,707,130.0048M3Stek-2 (20x40cm) Elv.+3.35m4,763,530.0049M3Plat lantai t. 10 cm elv + 3,5 m & +4,2 m3,920,810.00M3Plat lantai t. 10 cm elv + 7,7 m3,944,090.0050M3Plat lantai t. 12 cm elv + 3,5 m & 4,2 m3,419,740.00ANALISA DCS0.0M3Plat lantai t. 12 cm elv + 7,7 m3,440,600.003,493,830.0051M2Keramik 20/20 (KM/WC) texture88,340.00I-0688,340.000.0M2Keramik 20/20 (KM/WC) (Lt. 2)89,730.0089,730.000.0M2Keramik 20/20 (KM/WC) (Lt. 3)90,190.0090,190.000.0M2Keramik 20/20 (KM/WC) (Lt. 4)90,420.0090,420.000.052M2Keramik dinding 20/25 corak110,390.00I-16110,390.000.0M2Keramik dinding 20/25 corak (Lt. 2)112,890.00112,890.000.0M2Keramik dinding 20/25 corak (Lt. 3)113,720.00113,720.000.0M2Keramik dinding 20/25 corak (Lt. 4)114,130.00114,130.000.053M2Keramik 30/30 DN putih92,340.00I-0792,340.000.0M2Keramik 30/30 DN putih (Lt. 2)93,730.0093,730.000.0M2Keramik 30/30 DN putih (Lt. 3)94,190.0094,190.000.0M2Keramik 30/30 DN putih (Lt. 4)94,420.0094,420.000.054M2Keramik 40/40129,240.00M2Keramik 40/40 (Lt. 2)130,630.0055M2Pas. Bata merah 1pc:3ps t. 1 bata194,700.00E-01194,700.000.056M2Pas. Bata merah 1pc:5ps t. 1 bata183,020.00E-03183,020.000.057M2Dinding hebel t 10 cm & MU 380112,800.00ANALISA DCS112,800.000.0M2Dinding hebel t 10 cm & MU 380 (Lt. 2)114,080.00114,080.000.0M2Dinding hebel t 10 cm & MU 380 (Lt. 3)114,510.00114,510.000.0M2Dinding hebel t 10 cm & MU 380 (Lt. 4)114,730.00114,730.000.058M2Acian15,400.00F-1115,400.000.0M2Acian (Lt. 2)16,320.0016,320.000.0M2Acian (Lt. 3)16,620.0016,620.000.0M2Acian (Lt. 4)16,780.0016,780.000.059M2Acian MU 200 t. 3 mm19,790.00F-1119,790.000.0M2Acian MU 200 t. 3 mm (Lt. 2)20,700.0020,700.000.0M2Acian MU 200 t. 3 mm (Lt. 3)21,010.0021,010.000.0M2Acian MU 200 t. 3 mm (Lt. 4)21,160.0021,160.000.060M2Plesteran dinding 1pc:3ps t. 15 cm27,650.00F-0227,650.000.0M2Plesteran dinding 1pc:3ps t. 15 cm (Lt. 2)29,010.0029,010.000.0M2Plesteran dinding 1pc:3ps t. 15 cm (Lt. 3)29,470.0029,470.000.0M2Plesteran dinding 1pc:3ps t. 15 cm (Lt. 4)29,700.0029,700.000.061M2Plesteran dinding 1pc:5ps t. 15 cm25,470.00F-0425,470.000.0M2Plesteran dinding 1pc:5ps t. 15 cm (Lt. 2)26,830.0026,830.000.0M2Plesteran dinding 1pc:5ps t. 15 cm (Lt. 3)27,290.0027,290.000.0M2Plesteran dinding 1pc:5ps t. 15 cm (Lt. 4)27,520.0027,520.000.062M2Plesteran dinding MU 100 t. 10 mm45,540.000.045,540.000.0M2Plesteran dinding MU 100 t. 10 mm (Lt. 2)46,910.0046,910.000.0M2Plesteran dinding MU 100 t. 10 mm (Lt. 3)47,360.0047,360.000.0M2Plesteran dinding MU 100 t. 10 mm (Lt. 4)47,590.0047,590.000.063M2Waterproofing MU-600107,340.00107,340.000.0M2Waterproofing MU-600 (Lt. 2)108,710.00108,710.000.0M2Waterproofing MU-600 (Lt. 3)109,160.00109,160.000.0M2Waterproofing MU-600 (Lt. 4)109,390.00109,390.000.064M2Plafond Gyptile ex lokal, rangka alumunium & list tepi128,300.00H-05128,300.000.0M2Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 2)130,320.00130,320.000.0M2Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 3)130,990.00130,990.000.065M2Plafond kalsiboard , rangka hollow & list tepi111,700.00H-05111,700.000.0M2Plafond kalsiboard , rangka hollow & list tepi (Lt. 2)113,720.00113,720.000.0M2Plafond kalsiboard , rangka hollow & list tepi (Lt. 3)114,400.00114,400.000.0M2Plafond kalsiboard , rangka hollow & list tepi (Lt. 4)114,730.00114,730.000.066M2Plafond panellux496,430.00M2Plafond panellux498,450.0067M2Pengecatan dinding20,170.00M-0720,170.000.0M2Pengecatan dinding (Lt. 2)20,820.0020,820.000.0M2Pengecatan dinding (Lt. 3)21,040.0021,040.000.0M2Pengecatan dinding (Lt. 4)21,150.0021,150.000.068M2Pengecatan plafond (3x)23,700.00M-0923,700.000.0M2Pengecatan plafond (3x) (Lt. 2)24,690.0024,690.000.0M2Pengecatan plafond (3x) (Lt. 3)25,020.0025,020.000.0M2Pengecatan plafond (3x) (Lt. 4)25,180.0025,180.000.069M2Cat permukaan baja dengan meni besi14,810.00M-1114,810.000.0M2Cat permukaan baja dengan meni besi (Lt. 2)15,880.0015,880.000.0M2Cat permukaan baja dengan meni besi (Lt. 3)16,240.0016,240.000.0M2Cat permukaan baja dengan meni besi (Lt. 4)16,420.0016,420.000.070M2Cat permukaan baja finish 2x32,060.0032,060.000.0M2Cat permukaan baja finish 2x (Lt. 2)34,210.0034,210.000.071M2Rangka atap baja ringan & kuda-kuda & reng225,750.00K-08225,750.000.0M2Rangka atap (Lt. 2)228,450.00228,450.000.0M2Rangka atap (Lt. 3)229,350.00229,350.000.0M2Rangka atap (Lt. 4)229,800.00229,800.000.072M'Listplank & Talang metal 30x30 colour275,050.00275,050.000.0M'Listplank & Talang metal 30x30 colour (Lt. 2)277,590.00277,590.000.0M'Listplank & Talang metal 30x30 colour (Lt. 3)278,430.00278,430.000.0M'Listplank & Talang metal 30x30 colour (Lt. 4)278,860.00278,860.000.073UnitTalang tegak Type 1 (PVC 6" AW + cat)1,038,470.001,038,470.000.074UnitTalang tegak Type 2 & 3 (PVC 6" AW + cat)820,420.00820,420.000.075M2Genteng metal124,470.00124,470.000.0M2Genteng metal (Lt. 2)125,540.00125,540.000.0M2Genteng metal (Lt. 3)125,900.00125,900.000.0M2Genteng metal (Lt. 4)126,080.00126,080.000.076M'Nok metal109,640.00109,640.000.0M'Nok metal (Lt. 2)111,170.00111,170.000.0M'Nok metal (Lt. 3)111,680.00111,680.000.0M'Nok metal (Lt. 4)111,940.00111,940.000.077UnitSun screen1,624,370.001,624,370.000.078M'Dudukan sun screen 2 C 100x50x2,3 & cat besi234,320.000.0(234,320.00)79M2Partisi gypsumboard ex Jaya & Rangka BRS189,830.00189,830.000.080M'Meja beton lapis keramik354,850.00ANALISA DCS354,850.000.081M'Buis Beton 30218,460.00ANALISA DCS82UnitSeptictank kav. 2 m39,497,480.00ANALISA DCS83UnitRembesan2,693,620.00ANALISA DCS84M'Drainase beton bertulang 30x50326,430.00ANALISA DCS85M'Saluran Luar Bangunan128,970.00ANALISA DCS86M'Beton decker t. 6 cm (50x100)41,980.00ANALISA DCS87M'Drainase beton bertulang 30x50406,110.0088UnitJ1 (JA)1,984,700.00ANALISA DCS89UnitJ2 (JA)2,114,150.00ANALISA DCS90UnitJ3 (JA)1,993,310.00ANALISA DCS91UnitJ4 (JA)1,950,180.0092UnitJ5 (JA)1,555,480.0093UnitJS (JA)1,276,110.0094UnitBV1 (JA)387,420.0095UnitBV3 (JA)3,298,960.0096UnitPJ1 (PA)10,354,300.0097UnitP1 (PA)3,713,760.0098UnitP2 (PA)2,321,020.0099UnitPL1 (PB)4,714,500.00100UnitPL2 (PB)4,714,500.00101UnitPL3 (PB)4,714,500.00B.PEK. MEKANIKALC.PEK. ELEKTRIKALM'Deletasi308,550.00UnitP2 (PVC)650,000.00M'Flashing metal53,000.00M'Pengukuran & Pemasangan Bowplank42,460.00A-03M'Pagar seng gelombang t. 2171,490.00

&L&"Arial,Regular"&7 f:\&F\&A&R&"Arial,Regular"&7Hal. &P

AnlANALISA HARGA SATUAN PEKERJAAN$3,104,799,9441.00readymixTAHUN ANGGARAN 20081besi0.00Jasa1.00pembulatanNo.URAIAN PEKERJAANVOLUMESAT.HARGA SAT. (Rp)JUMLAH (Rp)1.09Lt. 2 (Koef. U.k bangunan bertingkat)123456 = 3x61.12Lt. 31.14Lt. 411M2Pembersihan lahanA-06Pekerja0.100O/H33,000.003,300.00Mandor0.050O/H60,000.003,000.00Jumlah6,300.00Dibulatkan6,300.000.021M3Galian tanah biasa max kedalaman 1 m'B-01Pekerja0.400O/H33,000.0013,200.00Mandor0.040O/H60,000.002,400.00Jumlah15,600.00Dibulatkan15,600.000.031M3Galian tanah biasa max kedalaman 2 m'B-02Pekerja0.526O/H33,000.0017,358.00Mandor0.052O/H60,000.003,120.00Jumlah20,478.00Dibulatkan20,470.000.041M3Urugan tanah kembaliB-07Pekerja0.192O/H33,000.006,336.00Mandor0.019O/H60,000.001,140.00Jumlah7,476.00Dibulatkan7,470.00$7051M3Urugan pasirB-09Pasir urug1.200m3157,200.00188,640.00Pekerja0.300O/H33,000.009,900.00Mandor0.010O/H60,000.00600.00Jumlah199,140.00Dibulatkan199,140.00$(60)61M3Pasangan aanstamping batu belahC-04Batu belah1.200m3177,950.00213,540.00Pasir urug0.300m3157,200.0047,160.00Pekerja0.780O/H33,000.0025,740.00Tukang batu terampil0.390O/H48,000.0018,720.00Kepala tukang batu0.039O/H54,000.002,106.00Mandor0.039O/H60,000.002,340.00Jumlah309,606.00Dibulatkan309,600.000.0071M3Lantai kerja 1pc : 3ps : 5krD-01PC (50 kg)218.000kg1,302.00283,836.00Pasir batu0.520m3182,500.0094,900.00Koral beton0.870m3154,850.00134,719.50Pekerja1.650O/H33,000.0054,450.00Tukang batu terampil0.250O/H48,000.0012,000.00Kepala tukang batu0.025O/H54,000.001,350.00Mandor0.080O/H60,000.004,800.00Jumlah586,055.50Dibulatkan586,050.0081M2Screeding t. 3 cm0.03PC (50 kg)6.540kg1,302.008,515.08218.000Pasir batu0.016m3182,500.002,847.000.520Koral beton0.026m3154,850.004,041.590.870Pekerja0.050O/H33,000.001,633.501.650Tukang batu setengah terampil0.008O/H36,000.00270.000.250Kepala tukang batu0.001O/H54,000.0040.500.025Mandor0.002O/H60,000.00144.000.080Jumlah17,491.67Dibulatkan17,490.001M2Screeding t. 3 cm (Lt. 2)Material1.000m215,403.6715,403.67Upah kerja1.090m22,088.002,275.92Jumlah17,679.59Dibulatkan17,670.001M2Screeding t. 3 cm (Lt. 3)Material1.000m215,403.6715,403.67Upah kerja1.120m22,088.002,338.56Jumlah17,742.23Dibulatkan17,740.001M2Screeding t. 3 cm (Lt. 4)Material1.000m215,403.6715,403.67Upah kerja1.135m22,088.002,369.88Jumlah17,773.55Dibulatkan17,770.0091M3Beton site mix K-175PC (50 kg)6.800zak65,100.00442,680.00Batu pecah 2 - 3 cm0.830m3183,500.00152,305.00Pasir batu0.540m3182,500.0098,550.00Pekerja1.500O/H33,000.0049,500.00Tukang batu setengah terampil0.500O/H36,000.0018,000.00Kepala tukang batu0.050O/H54,000.002,700.00Mandor0.010O/H60,000.00600.00Peralatan0.070lot764,335.0053,503.45Jumlah817,838.45Dibulatkan817,830.001M3Beton site mix K-175 (Lt. 2)Material1.000m3693,535.00693,535.00Alat kerja1.000m353,503.4553,503.45Upah kerja1.090m370,800.0077,172.00Jumlah824,210.45Dibulatkan824,210.001M3Beton site mix K-175 (Lt. 3)Material1.000m3693,535.00693,535.00Alat kerja1.000m353,503.4553,503.45Upah kerja1.120m370,800.0079,296.00Jumlah826,334.45Dibulatkan826,330.001M3Beton site mix K-175 (Lt. 4)Material1.000m3693,535.00693,535.00Alat kerja1.000m353,503.4553,503.45Upah kerja1.135m370,800.0080,358.00Jumlah827,396.45Dibulatkan827,390.00101M3Readymix K-175 (Lt. 1)KOTA C006Readymix K-1751.000m3746,000.00746,000.00Pekerja2.500O/H33,000.0082,500.00Tukang batu setengah terampil0.250O/H36,000.009,000.00Tukang batu terampil0.100O/H48,000.004,800.00Mandor0.010O/H60,000.00600.00Alat bantu (Slang + Tes Lab)0.045lot842,900.0037,930.50Jumlah880,830.50Dibulatkan880,830.001M3Readymix K-175 (Lt. 2)Material1.000M3746,000.00746,000.00Alat Kerja1.000M337,930.5037,930.50Upah Kerja1.090M396,900.00105,621.00Jumlah889,551.50Dibulatkan889,550.001M3Readymix K-175 (Lt. 3)Material1.000M3746,000.00746,000.00Alat Kerja1.000M337,930.5037,930.50Upah Kerja1.120M396,900.00108,528.00Jumlah892,458.50Dibulatkan892,450.001M3Readymix K-175 (Lt. 4)Material1.000M3746,000.00746,000.00Alat Kerja1.000M337,930.5037,930.50Upah Kerja1.135M396,900.00109,981.50Jumlah893,912.00Dibulatkan893,910.00111M3Readymix K-250Readymix K-2501.000m3731,880.00731,880.00Pekerja2.500O/H33,000.0082,500.00Tukang batu setengah terampil0.250O/H36,000.009,000.00Kepala tukang batu0.100O/H54,000.005,400.00Mandor0.010O/H60,000.00600.00Alat bantu (Slang + Tes Lab)0.045lot829,380.0037,322.10Jumlah866,702.10Dibulatkan866,700.001M3Readymix K-250 (Lt. 2)Material1.000M3731,880.00731,880.00Alat Kerja1.000M337,322.1037,322.10Upah Kerja1.090M397,500.00106,275.00Jumlah875,477.10Dibulatkan875,470.00121M3Readymix K-300KOTA C008Readymix K-3001.000m3777,540.00777,540.00Pekerja2.500O/H33,000.0082,500.00Tukang batu setengah terampil0.250O/H36,000.009,000.00Kepala tukang batu0.100O/H54,000.005,400.00Mandor0.010O/H60,000.00600.00Alat bantu (Slang + Tes Lab)0.045lot875,040.0039,376.80Jumlah914,416.80Dibulatkan914,410.001M3Readymix K-300 (Lt. 2)Material1.000M3777,540.00777,540.00Upah kerja1.090M397,500.00106,275.00Alat kerja1.000M339,376.8039,376.80Jumlah923,191.80Dibulatkan923,190.00131KgBesi polos < 12 mmKota D001Besi beton U-24 rata-rata1.050kg10,500.0011,025.00Kawat beton0.015kg24,850.00372.75Pekerja0.007O/H33,000.00231.00Tukang besi beton terampil0.007O/H48,000.00336.00Kepala tukang besi beton0.001O/H54,000.0037.80Mandor0.000O/H60,000.0018.00Jumlah12,020.55Dibulatkan12,020.001KgBesi polos < 12 mm (Lt. 2)Material1.000kg11,397.7511,397.75Upah kerja1.090kg622.80678.85Jumlah12,076.60Dibulatkan12,070.001KgBesi polos < 12 mm (Lt. 3)Material1.000kg11,397.7511,397.75Upah kerja1.120kg622.80697.54Jumlah12,095.29Dibulatkan12,090.001KgBesi polos < 12 mm (Lt. 4)Material1.000kg11,397.7511,397.75Upah kerja1.135kg622.80706.88Jumlah12,104.63Dibulatkan12,100.00141KgBesi ulir > 12 mmKota D002Besi beton U-39/U-32 rata-rata1.050kg13,000.0013,650.00Kawat beton0.015kg24,850.00372.75Pekerja0.007O/H33,000.00231.00Tukang besi beton terampil0.007O/H48,000.00336.00Kepala tukang besi beton0.001O/H54,000.0037.80Mandor0.000O/H60,000.0018.00Jumlah14,645.55Dibulatkan14,640.001KgBesi ulir > 12 mm (Lt. 2)Material1.000kg14,022.7514,022.75Upah kerja1.090kg622.80678.85Jumlah14,701.60Dibulatkan14,700.001KgBesi ulir > 12 mm (Lt. 3)Material1.000kg14,022.7514,022.75Upah kerja1.120kg622.80697.54Jumlah14,720.29Dibulatkan14,720.001KgBesi ulir > 12 mm (Lt. 4)Material1.000kg14,022.7514,022.75Upah kerja1.135kg622.80706.88Jumlah14,729.63Dibulatkan14,720.00151M2Wire Mesh M-6 (2 lapis)MK 60.176lbr534,650.0094,294.533Pekerja0.021O/H33,000.00693.001,868.400.007Tukang besi beton terampil0.021O/H48,000.001,008.000.007Kepala tukang besi beton0.002O/H54,000.00113.400.001Mandor0.001O/H60,000.0054.000.000Jumlah96,162.93Dibulatkan96,160.001M2Wire Mesh M-6 (2 lapis) (Lt. 2)Material1.000M294,294.5394,294.53Upah kerja1.090M21,868.402,036.56Jumlah96,331.09Dibulatkan96,330.001M2Wire Mesh M-6 (2 lapis) (Lt. 3)Material1.000M294,294.5394,294.53Upah kerja1.120M21,868.402,092.61Jumlah96,387.14Dibulatkan96,380.001M2Wire Mesh M-6 (2 lapis) (Lt. 4)Material1.000M294,294.5394,294.53Upah kerja1.135M21,868.402,120.63Jumlah96,415.17Dibulatkan96,410.00161M2Wire Mesh M-4 (1 lapis)MK 40.088lbr237,580.0020,950.62Pekerja0.011O/H33,000.00346.502Tukang besi beton terampil0.011O/H48,000.00504.00934.20Kepala tukang besi beton0.001O/H54,000.0056.70Mandor0.000O/H60,000.0027.00Jumlah21,884.82Dibulatkan21,880.00171M2Bekisting pondasiD-08Kayu papan cor/papan terentang0.040m32,407,800.0048,156.00Paku 5 s/d 7 cm0.300kg19,400.002,910.00Minyak Bekisting0.100Ltr36,350.001,817.50Pekerja0.300O/H33,000.004,950.00Tukang kayu terampil0.260O/H48,000.006,240.00Kepala tukang kayu0.026O/H54,000.00702.00Mandor0.005O/H60,000.00150.00Jumlah64,925.50Dibulatkan64,920.00181M2Bekisting SloofD-09Kayu papan cor/papan terentang0.045m32,407,800.00108,351.00Paku 5 s/d 7 cm0.300kg19,400.005,820.00Minyak Bekisting0.100Ltr36,350.003,635.00Pekerja0.300O/H33,000.009,900.00Tukang kayu terampil0.260O/H48,000.0012,480.00Kepala tukang kayu0.026O/H54,000.001,404.00Mandor0.005O/H60,000.00300.00Jumlah141,890.00Dibulatkan141,890.00191M2Bekisting KolomD-10Kayu papan cor/papan terentang0.040m32,407,800.0096,312.00Paku 5 s/d 7 cm0.400kg19,400.007,760.00Minyak Bekisting0.200Ltr36,350.007,270.00Kayu balok borneo super0.015m34,735,000.0071,025.00Multiplek 9 mm 120x1200.350lbr135,600.0047,460.00Dolken Kayu Galam -8-10/4m2.000Btg25,100.0050,200.00Pekerja0.300O/H33,000.009,900.00Tukang kayu terampil0.330O/H48,000.0015,840.00Kepala tukang kayu0.033O/H54,000.001,782.00Mandor0.006O/H60,000.00360.001x pakaiJumlah307,909.003x pakaiJumlah102,636.33Dibulatkan102,630.001M2Bekisting Kolom (Lt. 2)Material1.000m2280,027.00280,027.00Upah kerja1.090m227,882.0030,391.381x pakaiJumlah310,418.383x pakaiJumlah103,472.79Dibulatkan103,470.001M2Bekisting Kolom (Lt. 3)Material1.000m2280,027.00280,027.00Upah kerja1.120m227,882.0031,227.841x pakaiJumlah311,254.843x pakaiJumlah103,751.61Dibulatkan103,750.001M2Bekisting Kolom (Lt. 4)Material1.000m2280,027.00280,027.00Upah kerja1.135m227,882.0031,646.071x pakaiJumlah311,673.073x pakaiJumlah103,891.02Dibulatkan103,890.00201M2Bekisting BalokD-11Kayu papan cor/papan terentang0.040m32,407,800.0096,312.00Paku 5 s/d 7 cm0.400kg19,400.007,760.00Minyak Bekisting0.200Ltr36,350.007,270.00Kayu balok borneo super0.015m34,735,000.0071,025.00Multiplek 9 mm 120x1200.350lbr135,600.0047,460.00Dolken Kayu Galam -8-10/4m2.000Btg25,100.0050,200.00Pekerja0.320O/H33,000.0010,560.00Tukang kayu terampil0.330O/H48,000.0015,840.00Kepala tukang kayu0.033O/H54,000.001,782.00Mandor0.006O/H60,000.00360.001x pakaiJumlah308,569.002x pakaiJumlah154,284.50Dibulatkan154,280.001M2Bekisting Balok (Lt. 2)Material1.000m2280,027.00280,027.00Upah kerja1.090m228,542.0031,110.781x pakaiJumlah311,137.782x pakaiJumlah155,568.89Dibulatkan155,560.001M2Bekisting Balok (Lt. 3)Material1.000m2280,027.00280,027.00Upah kerja1.120m228,542.0031,967.041x pakaiJumlah311,994.042x pakaiJumlah155,997.02Dibulatkan155,990.001M2Bekisting Balok (Lt. 4)Material1.000m2280,027.00280,027.00Upah kerja1.135m228,542.0032,395.171x pakaiJumlah312,422.172x pakaiJumlah156,211.09Dibulatkan156,210.00211M2Bekisting LantaiD-12Kayu papan cor/papan terentang0.040m32,407,800.0096,312.00Paku 5 s/d 7 cm0.400kg19,400.007,760.00Minyak Bekisting0.200Ltr36,350.007,270.00Kayu balok borneo super0.015m34,735,000.0071,025.00Multiplek 9 mm 120x1200.350lbr135,600.0047,460.00Dolken Kayu Galam -8-10/4m6.000Btg25,100.00150,600.00Pekerja0.320O/H33,000.0010,560.00Tukang kayu terampil0.330O/H48,000.0015,840.00Kepala tukang kayu0.033O/H54,000.001,782.00Mandor0.006O/H60,000.00360.001x pakaiJumlah408,969.002x pakaiJumlah204,484.50Dibulatkan204,480.001M2Bekisting Lantai (Lt. 2)Material1.000M2380,427.00380,427.00Upah kerja1.090M228,542.0031,110.781x pakaiJumlah411,537.782x pakaiJumlah205,768.89Dibulatkan205,760.00221M2Bekisting TanggaD-13Kayu papan cor/papan terentang0.030m32,407,800.0072,234.00Paku 5 s/d 7 cm0.400kg19,400.007,760.00Minyak Bekisting0.150Ltr36,350.005,452.50Kayu balok borneo super0.015m34,735,000.0071,025.00Multiplek 9 mm 120x1200.350lbr135,600.0047,460.00Dolken Kayu Galam -8-10/4m2.000Btg25,100.0050,200.00Pekerja0.320O/H33,000.0010,560.00Tukang kayu terampil0.330O/H48,000.0015,840.00Kepala tukang kayu0.033O/H54,000.001,782.00Mandor0.006O/H60,000.00360.00Jumlah282,673.50Dibulatkan282,670.00231M3Pile cap P1 (70x70x60cm)Readymix K-3001.000M3914,410.00914,410.00Besi ulir > 12 mm111.782Kg14,640.001,636,493.06Bekisting pondasi5.714M264,920.00370,971.43Jumlah2,921,874.49Dibulatkan2,921,870.00241M3Pile cap P1' (60x60x60cm)Readymix K-3001.000M3914,410.00914,410.00Besi ulir > 12 mm117.481Kg14,640.001,719,928.89Bekisting pondasi6.670M264,920.00433,016.40Jumlah3,067,355.29Dibulatkan3,067,350.00251M3Pile cap P1'' (50x50x50cm)Readymix K-3001.000M3914,410.00914,410.00Besi ulir > 12 mm150.000Kg14,640.002,196,000.00Bekisting pondasi8.000M264,920.00519,360.00Jumlah3,629,770.00Dibulatkan3,629,770.00261M3Pile cap P2 (130x70x60cm)Readymix K-3001.000M3914,410.00914,410.00Besi ulir > 12 mm124.000Kg14,640.001,815,360.00Bekisting pondasi4.400M264,920.00285,648.00Jumlah3,015,418.00Dibulatkan3,015,410.00271M3Tie biem S1 (30x50cm)Readymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm65.000Kg12,020.00781,300.00Besi ulir > 12 mm85.000Kg14,640.001,244,400.00Bekisting Sloof6.670M2141,890.00946,406.30Jumlah3,886,516.30Dibulatkan3,886,510.00281M3Tie biem S2 (20x40cm)Readymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm48.000Kg12,020.00576,960.00Besi ulir > 12 mm119.000Kg14,640.001,742,160.00Bekisting Sloof10.000M2141,890.001,418,900.00Jumlah4,652,430.00Dibulatkan4,652,430.00291M3Tie biem S3 (20x30cm)Readymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm53.000Kg12,020.00637,060.00Besi ulir > 12 mm104.000Kg14,640.001,522,560.00Bekisting Sloof10.000M2141,890.001,418,900.00Jumlah4,492,930.00Dibulatkan4,492,930.00301M'Sloof 12/15Beton site mix K-1750.018m3817,830.0014,720.94Besi polos < 12 mm4.737kg12,020.0056,938.74Bekisting Sloof0.300m2141,890.0042,567.00Jumlah114,226.68Dibulatkan114,220.00311M2Rabat beton t. 6 cmReadymix K-2500.060M3866,700.0052,002.00Wire Mesh M-4 (1 lapis)1.000M221,880.0021,880.00Plastic sheet1.000M22,000.002,000.00Jumlah75,882.00Dibulatkan75,880.00321M2Rabat beton tanpa tulangan 8 cmReadymix K-2500.080M3866,700.0069,336.00Bekisting Sloof0.100M2141,890.0014,189.00Jumlah83,525.00Dibulatkan83,520.00331M'Kolom Praktis 11x111Beton site mix K-1750.013M3817,830.0010,390.53Besi polos < 12 mm3.270Kg12,020.0039,305.40Bekisting Kolom (3x pemakaian)0.200M2102,630.0020,526.00Jumlah70,221.93Dibulatkan70,220.001M'Kolom Praktis 11x11 (Lt. 2)Beton site mix K-175 (Lt. 2)0.013M3824,210.0010,471.59Besi polos < 12 mm (Lt. 2)3.270Kg12,070.0039,468.90Bekisting Kolom (Lt. 2) (3x pemakaian)0.200M2103,470.0020,694.00Jumlah70,634.49Dibulatkan70,630.001M'Kolom Praktis 11x11 (Lt. 3)Beton site mix K-175 (Lt. 3)0.013M3826,330.0010,498.52Besi polos < 12 mm (Lt. 3)3.270Kg12,090.0039,534.30Bekisting Kolom (Lt. 3) (3x pemakaian)0.200M2103,750.0020,750.00Jumlah70,782.82Dibulatkan70,780.001M'Kolom Praktis 11x11 (Lt. 4)Beton site mix K-175 (Lt. 4)0.013M3827,390.0010,511.99Besi polos < 12 mm (Lt. 4)3.270Kg12,100.0039,567.00Bekisting Kolom (Lt. 4) (3x pemakaian)0.200M2103,890.0020,778.00Jumlah70,856.99Dibulatkan70,850.00341M3Kolom K1-A (50x50cm) Elv +3,50 m & +4,2 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm30.000Kg12,020.00360,600.00Besi ulir > 12 mm151.000Kg14,640.002,210,640.00Bekisting Kolom (3x pemakaian)8.000M2102,630.00821,040.00Jumlah4,306,690.00Dibulatkan4,306,690.001M3Kolom K1-A (50x50cm) Elv +5,1 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)30.000Kg12,070.00362,100.00Besi ulir > 12 mm (Lt. 2)151.000Kg14,700.002,219,700.00Bekisting Kolom (Lt. 2) (3x pemakaian)8.000M2103,470.00827,760.00Jumlah4,332,750.00Dibulatkan4,332,750.00351M3Kolom K1-B (50x50cm) Elv +3,5 m & +4,2 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm30.000Kg12,020.00360,600.00Besi ulir > 12 mm102.000Kg14,640.001,493,280.00Bekisting Kolom (3x pemakaian)8.000M2102,630.00821,040.00Jumlah3,589,330.00Dibulatkan3,589,330.001M3Kolom K1-B (50x50cm) Elv +5,1 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)30.000Kg12,070.00362,100.00Besi ulir > 12 mm (Lt. 2)102.000Kg14,700.001,499,400.00Bekisting Kolom (Lt. 2) (3x pemakaian)8.000M2103,470.00827,760.00Jumlah3,612,450.00Dibulatkan3,612,450.00361M3Kolom K2-A (40x40cm) Elv +3,5 m & +4,2 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm37.000Kg12,020.00444,740.00Besi ulir > 12 mm158.000Kg14,640.002,313,120.00Bekisting Kolom (3x pemakaian)10.000M2102,630.001,026,300.00Jumlah4,698,570.00Dibulatkan4,698,570.001M3Kolom K2-A (40x40cm) Elv +5,1 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)37.000Kg12,070.00446,590.00Besi ulir > 12 mm (Lt. 2)158.000Kg14,700.002,322,600.00Bekisting Kolom (Lt. 2) (3x pemakaian)10.000M2103,470.001,034,700.00Jumlah4,727,080.00Dibulatkan4,727,080.00371M3Kolom K2-B (40x40cm) elv +3,5 m & +4,2 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm37.000Kg12,020.00444,740.00Besi ulir > 12 mm118.000Kg14,640.001,727,520.00Bekisting Kolom (3x pemakaian)10.000M2102,630.001,026,300.00Jumlah4,112,970.00Dibulatkan4,112,970.001M3Kolom K2-B (40x40cm) elv +5,1 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)37.000Kg12,070.00446,590.00Besi ulir > 12 mm (Lt. 2)118.000Kg14,700.001,734,600.00Bekisting Kolom (Lt. 2) (3x pemakaian)10.000M2103,470.001,034,700.00Jumlah4,139,080.00Dibulatkan4,139,080.00381M3Kolom K3 (30x30cm) elv 3,5 m & +4,2 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm32.000Kg12,020.00384,640.00Besi ulir > 12 mm104.000Kg14,640.001,522,560.00Bekisting Kolom (3x pemakaian)13.330M2102,630.001,368,057.90Jumlah4,189,667.90Dibulatkan4,189,660.001M3Kolom K3 (30x30cm) elv 5,1 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)32.000Kg12,070.00386,240.00Besi ulir > 12 mm (Lt. 2)104.000Kg14,700.001,528,800.00Bekisting Kolom (Lt. 2) (3x pemakaian)13.330M2103,470.001,379,255.10Jumlah4,217,485.10Dibulatkan4,217,480.00391M3Kolom K4 (20x20cm) elv +5,2 m & 7,7 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm138.000Kg12,020.001,658,760.00Bekisting Kolom (3x pemakaian)20.000M2102,630.002,052,600.00Jumlah4,625,770.00Dibulatkan4,625,770.00401M'Balok lintel 12x15Beton site mix K-1750.018M3817,830.0014,720.94Besi polos < 12 mm3.468Kg12,020.0041,679.35Bekisting Balok (2x pemakaian)0.300m2154,280.0046,284.00Jumlah102,684.29Dibulatkan102,680.001M'Balok lintel (Lt. 2)Beton site mix K-175 (Lt. 2)0.018M3824,210.0014,835.78Besi polos < 12 mm (Lt. 2)3.468Kg12,070.0041,852.730.464Bekisting Balok (Lt. 2) (2x pemakaian)0.300m2155,560.0046,668.00Jumlah103,356.51Dibulatkan103,350.001M'Balok lintel (Lt. 3)Beton site mix K-175 (Lt. 3)0.018M3826,330.0014,873.94Besi polos < 12 mm (Lt. 3)3.468Kg12,090.0041,922.08Bekisting Balok (Lt. 3) (2x pemakaian)0.300m2155,990.0046,797.00Jumlah103,593.02Dibulatkan103,590.001M'Balok lintel (Lt. 4)Beton site mix K-175 (Lt. 4)0.018M3827,390.0014,893.02Besi polos < 12 mm (Lt. 4)3.468Kg12,100.0041,956.75Bekisting Balok (Lt. 4) (2x pemakaian)0.300m2156,210.0046,863.00Jumlah103,712.77Dibulatkan103,710.00411M3Balok B1- I (25x50cm) elv +3,5 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm42.000Kg12,020.00504,840.00Besi ulir > 12 mm76.000Kg14,640.001,112,640.00Bekisting Balok (2x pemakaian)10.000M2154,280.001,542,800.00Jumlah4,074,690.00Dibulatkan4,074,690.001M3Balok B1- II (40x70cm) elv +4,2 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)37.000Kg12,070.00446,590.00Besi ulir > 12 mm (Lt. 2)57.000Kg14,700.00837,900.00Bekisting Balok (Lt. 2) (2x pemakaian)6.430M2155,560.001,000,250.80Jumlah3,207,930.80Dibulatkan3,207,930.001M3Balok B1- III (25x50cm) elv +5,1 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)60.000Kg12,070.00724,200.00Besi ulir > 12 mm (Lt. 2)114.000Kg14,700.001,675,800.00Bekisting Balok (Lt. 2) (2x pemakaian)10.000M2155,560.001,555,600.00Jumlah4,878,790.00Dibulatkan4,878,790.001M3Balok B1- IV (20x40cm) elv +7,7 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)36.000Kg12,070.00434,520.00Besi ulir > 12 mm (Lt. 2)99.000Kg14,700.001,455,300.00Bekisting Balok (Lt. 2) (2x pemakaian)12.500M2155,560.001,944,500.00Jumlah4,757,510.00Dibulatkan4,757,510.00421M3Balok B2- I (20x40cm) elv +3,5 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm36.000Kg12,020.00432,720.00Besi ulir > 12 mm (Lt. 2)99.000Kg14,700.001,455,300.00Bekisting Balok (2x pemakaian)12.500M2154,280.001,928,500.00Jumlah4,730,930.00Dibulatkan4,730,930.001M3Balok B2- II (35x65cm) elv +4,2 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)41.000Kg12,070.00494,870.00Besi ulir > 12 mm (Lt. 2)56.000Kg14,700.00823,200.00Bekisting Balok (Lt. 2) (2x pemakaian)7.250M2155,560.001,127,810.00Jumlah3,369,070.00Dibulatkan3,369,070.001M3Balok B2- III (20x40cm) elv +5,2 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)36.000Kg12,070.00434,520.00Besi ulir > 12 mm (Lt. 2)99.000Kg14,700.001,455,300.00Bekisting Balok (Lt. 2) (2x pemakaian)12.500M2155,560.001,944,500.00Jumlah4,757,510.00Dibulatkan4,757,510.00431M3Balok B3- I (20x30cm) elv +3,5 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm40.000Kg12,020.00480,800.00Besi ulir > 12 mm (Lt. 2)132.000Kg14,700.001,940,400.00Bekisting Balok (2x pemakaian)13.330M2154,280.002,056,552.40Jumlah5,392,162.40Dibulatkan5,392,160.001M3Balok B3- II (25x50cm) elv +4,2 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm43.000Kg12,020.00516,860.00Besi ulir > 12 mm (Lt. 2)76.000Kg14,700.001,117,200.00Bekisting Balok (Lt. 2) (2x pemakaian)10.000M2155,560.001,555,600.00Jumlah4,112,850.00Dibulatkan4,112,850.00441M3Balok B4- I (20x30cm) elv +3,5 mReadymix K-3001.000M3914,410.00914,410.00Besi polos < 12 mm40.000Kg12,020.00480,800.00Besi ulir > 12 mm106.000Kg14,640.001,551,840.00Bekisting Balok (2x pemakaian)13.330M2154,280.002,056,552.40Jumlah5,003,602.40Dibulatkan5,003,600.00451M3Ring Balok R1-IV (50x100cm) elv +7,7 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)48.000Kg12,070.00579,360.00Besi ulir > 12 mm (Lt. 2)99.000Kg14,700.001,455,300.00Bekisting Balok (2x pemakaian)5.000M2154,280.00771,400.00Jumlah3,729,250.00Dibulatkan3,729,250.00461M3Ring Balok R2-IV (20x40cm) elv +7,7 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Besi polos < 12 mm (Lt. 2)36.000Kg12,070.00434,520.00Besi ulir > 12 mm (Lt. 2)119.000Kg14,700.001,749,300.00Bekisting Balok (2x pemakaian)12.500M2154,280.001,928,500.00Jumlah5,035,510.00Dibulatkan5,035,510.00471M3Stek-1 (40x70cm) Elv + 5,2 mReadymix K-175 (Lt. 2)1.000M3889,550.00889,550.00Besi polos < 12 mm (Lt. 2)69.000Kg12,070.00832,830.00Besi ulir > 12 mm (Lt. 2)135.000Kg14,700.001,984,500.00Bekisting Balok (Lt. 2) (2x pemakaian)6.430M2155,560.001,000,250.80Jumlah4,707,130.80Dibulatkan4,707,130.00481M3Stek-2 (20x40cm) Elv.+3.35mReadymix K-175 (Lt. 1)1.000M3880,830.00880,830.00Besi polos < 12 mm42.000Kg12,020.00504,840.00Besi ulir > 12 mm99.000Kg14,640.001,449,360.00Bekisting Balok (2x pemakaian)12.500M2154,280.001,928,500.00Jumlah4,763,530.00Dibulatkan4,763,530.00491M3Plat lantai t. 10 cm elv + 3,5 m & +4,2 mReadymix K-3001.000M3914,410.00914,410.00Wire Mesh M-6 (2 lapis)10.000M296,160.00961,600.00Bekisting Lantai10.000M2204,480.002,044,800.00Jumlah3,920,810.00Dibulatkan3,920,810.001M3Plat lantai t. 10 cm elv + 7,7 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00Wire Mesh M-6 (2 lapis) (Lt. 2)10.000M296,330.00963,300.00Bekisting Lantai (Lt. 2)10.000M2205,760.002,057,600.00Jumlah3,944,090.00Dibulatkan3,944,090.00501M3Plat lantai t. 12 cm elv + 3,5 m & 4,2 mReadymix K-3001.000M3914,410.00914,410.00Wire Mesh M-6 (2 lapis)8.333M296,160.00801,333.33Bekisting Lantai (2x pemakaian)8.333M2204,480.001,704,000.00Jumlah3,419,743.33Dibulatkan3,419,740.001M3Plat lantai t. 12 cm elv + 7,7 mReadymix K-300 (Lt. 2)1.000M3923,190.00923,190.00$46,160Wire Mesh M-6 (2 lapis) (Lt. 2)8.333M296,330.00802,750.000.0Bekisting Lantai (Lt. 2)8.333M2205,760.001,714,666.670.0Jumlah3,440,606.67Dibulatkan3,440,600.00511M2Keramik 20/20 (KM/WC) textureI-06Keramik 20x20 (KM) KW1 DN corak/warna/anti slip setara Roman25.000bh2,312.0057,800.00PC (50 kg)8.000kg1,302.0010,416.00Pasir pasang0.022m3210,700.004,530.05Semen warma0.013kg14,600.00189.80Pekerja0.250O/H33,000.008,250.00Tukang batu terampil0.120O/H48,000.005,760.00Kepala tukang batu0.012O/H54,000.00648.00Mandor0.013O/H60,000.00750.00Jumlah88,343.85Dibulatkan88,340.000.01M2Keramik 20/20 (KM/WC) (Lt. 2)Material1.000m272,935.8572,935.85Upah kerja1.090m215,408.0016,794.72Jumlah89,730.57Dibulatkan89,730.001M2Keramik 20/20 (KM/WC) (Lt. 3)Material1.000m272,935.8572,935.85Upah kerja1.120m215,408.0017,256.96Jumlah90,192.81Dibulatkan90,190.001M2Keramik 20/20 (KM/WC) (Lt. 4)Material1.000m272,935.8572,935.85Upah kerja1.135m215,408.0017,488.08Jumlah90,423.93Dibulatkan90,420.00521M2Keramik dinding 20/25 corakI-16Keramik 20x25 dinding KM KW1 DN corak setara Roman20.000bh3,412.5068,250.0010.00PC (50 kg)8.000kg1,302.0010,416.000.0Pasir pasang0.018m3210,700.003,792.600.0Semen warma0.013kg14,600.00189.800.0Pekerja0.188O/H33,000.006,187.500.0Tukang batu terampil0.375O/H48,000.0018,000.000.0Kepala tukang batu0.045O/H54,000.002,430.000.0Mandor0.019O/H60,000.001,128.000.0Jumlah110,393.90Dibulatkan110,390.0010.001M2Keramik dinding 20/25 corak (Lt. 2)Material1.000m282,648.4082,648.40Upah kerja1.090m227,745.5030,242.60Jumlah112,891.00Dibulatkan112,890.001M2Keramik dinding 20/25 corak (Lt. 3)Material1.000m282,648.4082,648.40Upah kerja1.120m227,745.5031,074.96Jumlah113,723.36Dibulatkan113,720.001M2Keramik dinding 20/25 corak (Lt. 4)Material1.000m282,648.4082,648.40Upah kerja1.135m227,745.5031,491.14Jumlah114,139.54Dibulatkan114,130.00531M2Keramik 30/30 DN putihI-07Keramik 30x30 KW1 DN putih setara Roman12.000bh5,150.0061,800.0017,700.003,675.0044,100.00keramik muliaPC (50 kg)8.000kg1,302.0010,416.000.010,416.00Pasir pasang0.022m3210,700.004,530.050.04,530.05Semen warma0.013kg14,600.00189.800.0189.80Pekerja0.250O/H33,000.008,250.000.08,250.00Tukang batu terampil0.120O/H48,000.005,760.000.05,760.00Kepala tukang batu0.012O/H54,000.00648.000.0648.00Mandor0.013O/H60,000.00750.000.0750.00Jumlah92,343.8574,643.85Dibulatkan92,340.00(17,700.00)0.074,640.001M2Keramik 30/30 DN putih (Lt. 2)Material1.000m276,935.8576,935.85Upah kerja1.090m215,408.0016,794.72Jumlah93,730.57Dibulatkan93,730.001M2Keramik 30/30 DN putih (Lt. 3)Material1.000m276,935.8576,935.85Upah kerja1.120m215,408.0017,256.96Jumlah94,192.81Dibulatkan94,190.001M2Keramik 30/30 DN putih (Lt. 4)Material1.000m276,935.8576,935.85Upah kerja1.135m215,408.0017,488.08Jumlah94,423.93Dibulatkan94,420.00541M2Keramik 40/40Granit tile 40x401.000m298,700.0098,700.006.25PC (50 kg)8.000kg1,302.0010,416.00Pasir pasang0.022m3210,700.004,530.05Semen warma0.013kg14,600.00189.80Pekerja0.250O/H33,000.008,250.00Tukang batu terampil0.120O/H48,000.005,760.00Kepala tukang batu0.012O/H54,000.00648.00Mandor0.013O/H60,000.00750.00Jumlah129,243.85Dibulatkan129,240.001M2Keramik 40/40 (Lt. 2)Material1.000M2113,835.85113,835.85Upah kerja1.090M215,408.0016,794.72Jumlah130,630.57Dibulatkan130,630.00551M2Pas. Bata merah 1pc:3ps t. 1 bataE-01Bata merah bakar kelas I140.000bh705.0098,700.00PC (50 kg)32.950kg1,302.0042,900.90Pasir pasang0.091m3210,700.0019,173.70Pekerja0.650O/H33,000.0021,450.00Tukang batu terampil0.200O/H48,000.009,600.00Kepala tukang batu0.020O/H54,000.001,080.00Mandor0.030O/H60,000.001,800.00Jumlah194,704.60Dibulatkan194,700.000.01M2Pas. Bata merah 1pc:3ps t. 1 bata (Lt. 2)Material1.000M2160,774.60160,774.60Upah kerja1.090M233,930.0036,983.70Jumlah197,758.30Dibulatkan197,750.001M2Pas. Bata merah 1pc:3ps t. 1 bata (Lt. 3)Material1.000M2160,774.60160,774.60Upah kerja1.120M233,930.0038,001.60Jumlah198,776.20Dibulatkan198,770.001M2Pas. Bata merah 1pc:3ps t. 1 bata (Lt. 4)Material1.000M2160,774.60160,774.60Upah kerja1.135M233,930.0038,510.55Jumlah199,285.15Dibulatkan199,280.00561M2Pas. Bata merah 1pc:5ps t. 1 bataE-03Bata merah bakar kelas I140.000bh705.0098,700.00PC (50 kg)22.200zak1,302.0028,904.40Pasir pasang0.102m3210,700.0021,491.40Pekerja0.650O/H33,000.0021,450.00Tukang batu terampil0.200O/H48,000.009,600.00Kepala tukang batu0.020O/H54,000.001,080.00Mandor0.030O/H60,000.001,800.00Jumlah183,025.80Dibulatkan183,020.000.0571M2Dinding hebel t 10 cm & MU 380Hebel t. 10x20x608.500bh9,500.0080,750.008.333MU 380 - pas bata ringan/10 m2 (40 kg)0.100zak177,700.0017,770.000.600Pekerja0.272O/H33,000.008,976.000.160Tukang batu terampil0.085O/H48,000.004,080.000.016Kepala tukang batu0.009O/H54,000.00459.000.480Mandor0.013O/H60,000.00768.000.048Jumlah112,803.00Dibulatkan112,800.001M2Dinding hebel t 10 cm & MU 380 (Lt. 2)Material1.000m298,520.0098,520.00Upah kerja1.090m214,283.0015,568.47Jumlah114,088.47Dibulatkan114,080.001M2Dinding hebel t 10 cm & MU 380 (Lt. 3)Material1.000m298,520.0098,520.00Upah kerja1.120m214,283.0015,996.96Jumlah114,516.96Dibulatkan114,510.001M2Dinding hebel t 10 cm & MU 380 (Lt. 4)Material1.000m298,520.0098,520.00Upah kerja1.135m214,283.0016,211.21Jumlah114,731.21Dibulatkan114,730.00581M2AcianF-11PC (50 kg)4.000zak1,302.005,208.00Pekerja setengah terampil0.143O/H36,000.005,148.00Tukang batu setengah terampil0.107O/H36,000.003,852.00Kepala tukang batu0.011O/H54,000.00567.00Mandor0.011O/H60,000.00630.00Jumlah15,405.00Dibulatkan15,400.001M2Acian (Lt. 2)Material1.000M25,208.005,208.00Upah kerja1.090M210,197.0011,114.73Jumlah16,322.73Dibulatkan16,320.001M2Acian (Lt. 3)Material1.000M25,208.005,208.00Upah kerja1.120M210,197.0011,420.64Jumlah16,628.64Dibulatkan16,620.001M2Acian (Lt. 4)Material1.000M25,208.005,208.00Upah kerja1.135M210,197.0011,573.60Jumlah16,781.60Dibulatkan16,780.00591M2Acian MU 200 t. 3 mmF-11MU 200 - acian/20 m2 (40 kg)0.050zak191,900.009,595.00Pekerja setengah terampil0.143O/H36,000.005,148.00Tukang batu setengah terampil0.107O/H36,000.003,852.00Kepala tukang batu0.011O/H54,000.00567.00Mandor0.011O/H60,000.00630.00Jumlah19,792.00Dibulatkan19,790.001M2Acian MU 200 t. 3 mm (Lt. 2)Material1.000M29,595.009,595.00Upah kerja1.090M210,197.0011,114.73Jumlah20,709.73Dibulatkan20,700.001M2Acian MU 200 t. 3 mm (Lt. 3)Material1.000M29,595.009,595.00Upah kerja1.120M210,197.0011,420.64Jumlah21,015.64Dibulatkan21,010.001M2Acian MU 200 t. 3 mm (Lt. 4)Material1.000M29,595.009,595.00Upah kerja1.135M210,197.0011,573.60Jumlah21,168.60Dibulatkan21,160.00601M2Plesteran dinding 1pc:3ps t. 15 cmF-02PC (50 kg)6.480zak1,302.008,436.96Pasir pasang0.019m3210,700.004,003.30Pekerja0.200O/H33,000.006,600.00Tukang batu terampil0.150O/H48,000.007,200.00Kepala tukang batu0.015O/H54,000.00810.00Mandor0.010O/H60,000.00600.00Jumlah27,650.26Dibulatkan27,650.000.01M2Plesteran dinding 1pc:3ps t. 15 cm (Lt. 2)Material1.000m212,440.2612,440.26Upah Kerja1.090m215,210.0016,578.90Jumlah29,019.16Dibulatkan29,010.001M2Plesteran dinding 1pc:3ps t. 15 cm (Lt. 3)Material1.000m212,440.2612,440.26Upah Kerja1.120m215,210.0017,035.20Jumlah29,475.46Dibulatkan29,470.001M2Plesteran dinding 1pc:3ps t. 15 cm (Lt. 4)Material1.000m212,440.2612,440.26Upah Kerja1.135m215,210.0017,263.35Jumlah29,703.61Dibulatkan29,700.00611M2Plesteran dinding 1pc:5ps t. 15 cmF-04PC (50 kg)4.320zak1,302.005,624.64Pasir pasang0.022m3210,700.004,635.40Pekerja0.200O/H33,000.006,600.00Tukang batu terampil0.150O/H48,000.007,200.00Kepala tukang batu0.015O/H54,000.00810.00Mandor0.010O/H60,000.00600.00Jumlah25,470.04Dibulatkan25,470.000.01M2Plesteran dinding 1pc:5ps t. 15 cm (Lt. 2)Material1.000m210,260.0410,260.04Upah kerja1.090m215,210.0016,578.90Jumlah26,838.94Dibulatkan26,830.001M2Plesteran dinding 1pc:5ps t. 15 cm (Lt. 3)Material1.000m210,260.0410,260.04Upah kerja1.120m215,210.0017,035.20Jumlah27,295.24Dibulatkan27,290.001M2Plesteran dinding 1pc:5ps t. 15 cm (Lt. 4)Material1.000m210,260.0410,260.04Upah kerja1.135m215,210.0017,263.35Jumlah27,523.39Dibulatkan27,520.00621M2Plesteran dinding MU 100 t. 10 mmMU 100 - plesteran/2.4 m2 (40 kg)0.417zak72,800.0030,333.33Pekerja0.200O/H33,000.006,600.00Tukang batu terampil0.150O/H48,000.007,200.00Kepala tukang batu0.015O/H54,000.00810.00Mandor0.010O/H60,000.00600.00Jumlah45,543.33Dibulatkan45,540.001M2Plesteran dinding MU 100 t. 10 mm (Lt. 2)Material1.000M230,333.3330,333.33Upah kerja1.090M215,210.0016,578.90Jumlah46,912.23Dibulatkan46,910.001M2Plesteran dinding MU 100 t. 10 mm (Lt. 3)Material1.000M230,333.3330,333.33Upah kerja1.120M215,210.0017,035.20Jumlah47,368.53Dibulatkan47,360.001M2Plesteran dinding MU 100 t. 10 mm (Lt. 4)Material1.000M230,333.3330,333.33Upah kerja1.135M215,210.0017,263.35Jumlah47,596.68Dibulatkan47,590.00631M2Waterproofing MU-600MU 600 - kedap air/1,5 m2 (3 kg)0.667zak138,200.0092,133.33Pekerja0.200O/H33,000.006,600.00Tukang batu terampil0.150O/H48,000.007,200.00Kepala tukang batu0.015O/H54,000.00810.00Mandor0.010O/H60,000.00600.00Jumlah107,343.33Dibulatkan107,340.001M2Waterproofing MU-600 (Lt. 2)Material1.000M292,133.3392,133.33Upah kerja1.090M215,210.0016,578.90Jumlah108,712.23Dibulatkan108,710.001M2Waterproofing MU-600 (Lt. 3)Material1.000M292,133.3392,133.33Upah kerja1.120M215,210.0017,035.20Jumlah109,168.53Dibulatkan109,160.001M2Waterproofing MU-600 (Lt. 4)Material1.000M292,133.3392,133.33Upah kerja1.135M215,210.0017,263.35Jumlah109,396.68Dibulatkan109,390.00641M2Plafond Gyptile ex lokal, rangka alumunium & list tepiH-05Profil Alluminium "T"3.600M11,000.0039,600.00Kawat seng polos0.150Kg188,400.0028,260.00Ramset / dina bolt1.000Bh6,500.006,500.00Gyptile 600 x 1200 x 9 mm1.500m220,980.0031,470.000.7Pekerja0.105O/H33,000.003,465.000.150Tukang kayu terampil0.350O/H48,000.0016,800.000.500Kepala tukang kayu0.035O/H54,000.001,890.000.050Mandor0.005O/H60,000.00315.000.008Jumlah128,300.00Dibulatkan128,300.001M2Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 2)Material1.000M2105,830.00105,830.00Upah kerja1.090M222,470.0024,492.30Jumlah130,322.30Dibulatkan130,320.001M2Plafond Gyptile ex lokal, rangka alumunium & list tepi (Lt. 3)Material1.000M2105,830.00105,830.00Upah kerja1.120M222,470.0025,166.40Jumlah130,996.40Dibulatkan130,990.00651M2Plafond kalsiboard , rangka hollow & list tepiH-05Besi hollow (4 x 4 cm)1.000btg26,200.0026,200.00(13,400.00)Kawat seng polos0.150Kg188,400.0028,260.000.0Ramset / dina bolt1.000Bh6,500.006,500.000.0Asbes plat 1m x 1m t. 4 mm1.500m218,850.0028,275.00(3,195.00)Pekerja0.105O/H33,000.003,465.000.0Tukang kayu terampil0.350O/H48,000.0016,800.000.0Kepala tukang kayu0.035O/H54,000.001,890.000.0Mandor0.005O/H60,000.00315.000.0Jumlah111,705.00Dibulatkan111,700.001M2Plafond kalsiboard , rangka hollow & list tepi (Lt. 2)Material1.000M289,235.0089,235.00Upah kerja1.090M222,470.0024,492.30Jumlah113,727.30Dibulatkan113,720.001M2Plafond kalsiboard , rangka hollow & list tepi (Lt. 3)Material1.000M289,235.0089,235.00Upah kerja1.120M222,470.0025,166.40Jumlah114,401.40Dibulatkan114,400.001M2Plafond kalsiboard , rangka hollow & list tepi (Lt. 4)Material1.000M289,235.0089,235.00Upah kerja1.135M222,470.0025,503.45Jumlah114,738.45Dibulatkan114,730.00661M2Plafond panelluxPanellux sun screen11.000m'30,800.00338,800.00Stringer [email protected]'150,200.00125,166.67Penggantung & accessories2.000m'5,000.0010,000.00Pekerja0.105O/H33,000.003,465.00Tukang kayu terampil0.350O/H48,000.0016,800.00Kepala tukang kayu0.035O/H54,000.001,890.00Mandor0.005O/H60,000.00315.00Jumlah496,436.67Dibulatkan496,430.001M2Plafond panelluxMaterial1.000M2473,966.67473,966.67Upah kerja1.090M222,470.0024,492.30Jumlah498,458.97Dibulatkan498,450.00671M2Pengecatan dindingM-07Plamir tembok Matex0.100kg19,500.001,950.000.0$1,950Cat dasar0.100ltr19,900.001,990.00Cat tembok Vinilex0.260kg19,900.005,174.00$42,900Amplas0.100lbr4,600.00460.00Rol cat tembok0.010bh29,200.00292.00Steger werk1.000ls3,000.003,000.001.75Pekerja0.035O/H33,000.001,155.000.020Tukang cat terampil0.110O/H48,000.005,292.000.063Kepala tukang cat0.011O/H54,000.00595.350.006Mandor0.004O/H60,000.00262.500.003Jumlah20,170.85Dibulatkan20,170.00$701M2Pengecatan dinding (Lt. 2)Material + alat bantu1.000m212,866.0012,866.00Upah kerja1.090m27,304.857,962.29Jumlah20,828.29Dibulatkan20,820.001M2Pengecatan dinding (Lt. 3)Material + alat bantu1.000m212,866.0012,866.00Upah kerja1.120m27,304.858,181.43Jumlah21,047.43Dibulatkan21,040.001M2Pengecatan dinding (Lt. 4)Material + alat bantu1.000m212,866.0012,866.00Upah kerja1.135m27,304.858,291.00Jumlah21,157.00Dibulatkan21,150.00681M2Pengecatan plafond (3x)M-09Cat tembok Vinilex0.200kg19,900.003,980.000.0Plamir tembok Matex0.160kg19,500.003,120.000.0Rol cat tembok0.010bh29,200.00292.000.0Steger werk1.000ls3,000.003,000.000.00.5Amplas0.500lbr4,600.002,300.00$500.500Pekerja setengah terampil0.100O/H36,000.003,600.00$(3,600)0.200Tukang cat setengah terampil0.150O/H42,000.006,300.00$(6,300)0.300Kepala tukang cat0.015O/H54,000.00810.00$(810)0.030Mandor0.005O/H60,000.00300.00$(300)0.010Jumlah23,702.00Dibulatkan23,700.00(10,960.00)1M2Pengecatan plafond (3x) (Lt. 2)Material + alat bantu1.000m212,692.0012,692.00Upah kerja1.090m211,010.0012,000.90Jumlah24,692.90Dibulatkan24,690.001M2Pengecatan plafond (3x) (Lt. 3)Material1.000m212,692.0012,692.00Upah kerja1.120m211,010.0012,331.20Jumlah25,023.20Dibulatkan25,020.001M2Pengecatan plafond (3x) (Lt. 4)Material1.000m212,692.0012,692.00Upah kerja1.135m211,010.0012,496.35Jumlah25,188.35Dibulatkan25,180.00691M2Cat permukaan baja dengan meni besiM-11Meni kayu/besi Patra/Nippon (5kg)0.100gln27,300.002,730.00Kuas 3"0.010bh14,200.00142.00Pekerja0.020O/H33,000.00660.00Tukang cat terampil0.200O/H48,000.009,600.00Kepala tukang cat0.020O/H54,000.001,080.00Mandor0.010O/H60,000.00600.00Jumlah14,812.00Dibulatkan14,810.000.001M2Cat permukaan baja dengan meni besi (Lt. 2)Material1.000m22,872.002,872.00Upah kerja1.090m211,940.0013,014.60Jumlah15,886.60Dibulatkan15,880.001M2Cat permukaan baja dengan meni besi (Lt. 3)Material1.000m22,872.002,872.00Upah kerja1.120m211,940.0013,372.80Jumlah16,244.80Dibulatkan16,240.001M2Cat permukaan baja dengan meni besi (Lt. 4)Material1.000m22,872.002,872.00Upah kerja1.135m211,940.0013,551.90Jumlah16,423.90Dibulatkan16,420.00701M2Cat permukaan baja finish 2x2Cat besi glotex0.200kg39,500.007,900.000.100Kuas 3"0.020bh14,200.00284.000.010Pekerja0.040O/H33,000.001,320.000.020Tukang cat terampil0.400O/H48,000.0019,200.000.200Kepala tukang cat0.040O/H54,000.002,160.000.020Mandor0.020O/H60,000.001,200.000.010Jumlah32,064.00Dibulatkan32,060.001M2Cat permukaan baja finish 2x (Lt. 2)Material1.000M28,184.008,184.00Upah kerja1.090M223,880.0026,029.20Jumlah34,213.20Dibulatkan34,210.00711M2Rangka atap baja ringan & kuda-kuda & rengK-08Trusses ZAM-75 t=0.8 Rangka Utama1.985m132,500.0064,512.50Trusses ZAM-75 t=0.5 Rangka Utama2.850m120,800.0059,280.00Reng 16 - DB Roof Battens t=0.48 mm5.175m110,400.0053,820.00Foot Plate t=1.22 mm0.325m16,500.002,112.50PLD - Diafragma Plate1.400bh1,950.002,730.00WIND Bracing0.715m11,500.001,072.50Tensioner (Pengaku Tali Angin)0.250bh6,500.001,625.00Baut Besar5.400Pcs550.002,970.00Baut Kecil8.000Pcs250.002,000.00Dynabolt0.875Pcs6,500.005,687.50Tukang besi beton terampil0.025O/H48,000.001,200.00Kepala tukang besi beton0.307O/H54,000.0016,599.60Pekerja0.350O/H33,000.0011,550.00Mandor0.010O/H60,000.00600.00Jumlah225,759.60Dibulatkan225,750.001M2Rangka atap (Lt. 2)Material1.000M2195,810.00195,810.00Upah kerja1.090M229,949.6032,645.06Jumlah228,455.06Dibulatkan228,450.001M2Rangka atap (Lt. 3)Material1.000M2195,810.00195,810.00Upah kerja1.120M229,949.6033,543.55Jumlah229,353.55Dibulatkan229,350.001M2Rangka atap (Lt. 4)Material1.000M2195,810.00195,810.00Upah kerja1.135M229,949.6033,992.80Jumlah229,802.80Dibulatkan229,800.00721M'Listplank & Talang metal 30x30 colourPekerja terampil0.175O/H39,500.006,912.50Tukang kayu setengah terampil0.500O/H36,000.0018,000.00Kepala tukang kayu0.050O/H54,000.002,700.00Mandor0.010O/H60,000.00600.00Listplank dan talang Zam t=0,8mm powdercoating1.000m'246,840.00246,840.00Jumlah275,052.50Dibulatkan275,050.001M'Listplank & Talang metal 30x30 colour (Lt. 2)Material1.000m'246,840.00246,840.00Upah kerja1.090m'28,212.5030,751.63Jumlah277,591.63Dibulatkan277,590.001M'Listplank & Talang metal 30x30 colour (Lt. 3)Material1.000m'246,840.00246,840.00Upah kerja1.120m'28,212.5031,598.00Jumlah278,438.00Dibulatkan278,430.001M'Listplank & Talang metal 30x30 colour (Lt. 4)Material1.000m'246,840.00246,840.00Upah kerja1.135m'28,212.5032,021.19Jumlah278,861.19Dibulatkan278,860.00731UnitTalang tegak Type 1 (PVC 6" AW + cat)PVC Wavin AW 6 "2.000bt418,600.00837,200.00PVC Wavin AW 2 "0.250bt52,000.0013,000.00Dop 6"1.000bh10,000.0010,000.00Klem 6"3.000bh500.001,500.00Upah kerja0.100Unit861,700.0086,170.00Cat permukaan baja finish 2x2.826M232,060.0090,601.56Jumlah1,038,471.56Dibulatkan1,038,470.00741UnitTalang tegak Type 2 & 3 (PVC 6" AW + cat)PVC Wavin AW 6 "1.250bt418,600.00523,250.00PVC Wavin AW 2 "0.250bt52,000.0013,000.00Klem 6"2.000bh500.001,000.00Roof drain 6"1.000bh150,000.00150,000.00Upah kerja0.100Unit687,250.0068,725.00Cat permukaan baja finish 2x (Lt. 2)1.884M234,210.0064,451.64Jumlah820,426.64Dibulatkan820,420.00751M2Genteng metalG-11Genteng metal berpasir gerard1.000m2107,990.00107,990.00Paku 1 s/d 3 cm0.200kg22,700.004,540.00Pekerja0.200O/H33,000.006,600.00Tukang kayu terampil0.100O/H48,000.004,800.00Tukang kayu terampil0.010O/H48,000.00480.00Mandor0.001O/H60,000.0060.00Jumlah124,470.00Dibulatkan124,470.001M2Genteng metal (Lt. 2)Material1.000M2112,530.00112,530.00Upah kerja1.090M211,940.0013,014.60Jumlah125,544.60Dibulatkan125,540.001M2Genteng metal (Lt. 3)Material1.000M2112,530.00112,530.00Upah kerja1.120M211,940.0013,372.80Jumlah125,902.80Dibulatkan125,900.001M2Genteng metal (Lt. 4)Material1.000M2112,530.00112,530.00Upah kerja1.135M211,940.0013,551.90Jumlah126,081.90Dibulatkan126,080.00761M'Nok metalG-13Nok metal berpasir gerard1.000m'91,470.0091,470.00Paku 1 s/d 3 cm0.050kg22,700.001,135.00Pekerja0.250O/H33,000.008,250.00Tukang kayu terampil0.150O/H48,000.007,200.00Kepala tukang kayu0.015O/H54,000.00810.00Mandor0.013O/H60,000.00780.00Jumlah109,645.00Dibulatkan109,640.001M'Nok metal (Lt. 2)Material1.000M'92,605.0092,605.00Upah kerja1.090M'17,040.0018,573.60Jumlah111,178.60Dibulatkan111,170.001M'Nok metal (Lt. 3)Material1.000M'92,605.0092,605.00Upah kerja1.120M'17,040.0019,084.80Jumlah111,689.80Dibulatkan111,680.001M'Nok metal (Lt. 4)Material1.000M'92,605.0092,605.00Upah kerja1.135M'17,040.0019,340.40Jumlah111,945.40Dibulatkan111,940.00771UnitSun screenPanellux sun screen26.000m'30,800.00800,800.00Stringer [email protected]'150,200.00675,900.00Upah pasang0.100Unit1,476,700.00147,670.00Jumlah1,624,370.00Dibulatkan1,624,370.00781M'Dudukan sun screen 2 C 100x50x2,3 & cat besi8.133Besi profil canal C8.947Kg20,400.00182,512.00Kab bgr 15.31.100Meni kayu/besi Patra/Nippon (5kg)0.651gln27,300.0017,763.200.080Tukang besi profil terampil0.049O/H48,000.002,342.400.006Pekerja0.488O/H33,000.0016,104.000.060Kepala tukang besi profil0.049O/H54,000.002,635.200.006Mandor0.002O/H60,000.00146.400.000Cat permukaan baja finish 2x0.400M232,060.0012,824.00Jumlah234,327.20Dibulatkan234,320.00249,130.00791M2Partisi gypsumboard ex Jaya & Rangka BRSMetal stud C - 64 Galvalume 0,48 mm2.000m'17,800.0035,600.00U runer U - 65 Galvalume 0,48 mm1.000m'15,450.0015,450.00Corner bead1.000m'12,340.0012,340.00Cornice adhesive0.400zak96,260.0038,504.00Textile tape1.500m'3,880.005,820.00Paku Gypsum setara jayaboard15.000bh80.001,200.00Paku rivet steel3.000bh50.00150.00Paku beton 1-3 cm4.000bh740.002,960.002.88$28,125Panel gypsum Setara JayaBoard 1200 x 2400 x 9 mm0.694lbr71,550.0049,687.50Pekerja setengah terampil0.104Oh36,000.003,750.000.300Tukang Kayu terampil0.451Oh48,000.0021,666.671.300Kepala Tukang kayu0.045Oh54,000.002,437.500.130Mandor0.005Oh60,000.00270.830.013Jumlah189,836.50Dibulatkan189,830.00801M'Meja beton lapis keramikBeton site mix K-1750.010M3817,830.008,178.30Wire Mesh M-4 (1 lapis)0.800M221,880.0017,504.00Bekisting Lantai0.800M2204,480.00163,584.00Keramik dinding 20/25 corak1.500M2110,390.00165,585.00Jumlah354,851.30Dibulatkan354,850.00811M'Buis Beton 30Galian Tanah Pondasi0.250m315,600.003,900.00Urug Pasir Bawah Pondasi0.025m3199,140.004,978.50Pas. Bata merah 1pc:3ps0.700m2194,700.00136,290.00Plester + Aci 1 : 50.900m225,470.0022,923.00Buis beton d. 30 cm (1 m') 1/21.000stk50,000.0050,000.00Urug Tanah Kembali0.050m37,470.00373.50Jumlah218,465.00Dibulatkan218,460.00821UnitSeptictank kav. 2 m3Galian tanah biasa max kedalaman 2 m'8.613M320,470.00176,297.88Urugan pasir0.245M3199,140.0048,789.30Lantai kerja 1pc : 3ps : 5kr0.245M3586,050.00143,582.25Pas. Bata merah 1pc:5ps t. 1 bata16.425M2183,020.003,006,103.50Bekisting pondasi16.000M264,920.001,038,720.00Beton site mix K-1753.556M3817,830.002,907,999.02Wire Mesh M-6 (2 lapis)21.845M296,160.002,100,615.20Wire Mesh M-4 (1 lapis)3.445M221,880.0075,376.60Jumlah9,497,483.75Dibulatkan9,497,480.00831UnitRembesanGalian tanah biasa max kedalaman 2 m'8.613M320,470.00176,297.88Pasangan aanstamping batu belah4.306M3309,600.001,333,215.00Urugan tanah kembali1.723M37,470.0012,867.08Injuk49.275m215,650.00771,153.75Batu koral beton kali (sirtu)2.584m3154,850.00400,093.69Jumlah2,693,627.39Dibulatkan2,693,620.00841M'Drainase beton bertulang 30x50Galian tanah biasa max kedalaman 1 m'0.300M315,600.004,680.00Urugan pasir0.030M3199,140.005,974.20Lantai kerja 1pc : 3ps : 5kr0.002M3586,050.00879.08Beton site mix K-1750.078M3817,830.0063,790.74Pas. Bata merah 1pc:3ps t. 1 bata0.900M2194,700.00175,230.00Besi Siku 40 x 40 mm / 3 cm0.333btg17,900.005,966.67Kab Bgr 15.18Wire Mesh M-4 (1 lapis)1.300M221,880.0028,444.00Plesteran dinding 1pc:3ps t. 15 cm1.500M227,650.0041,475.00Jumlah326,439.68Dibulatkan326,430.00851M'Saluran Luar BangunanPas. Bata merah 1pc:3ps t. 1 bata0.500M2194,700.0097,350.00Plesteran dinding 1pc:3ps t. 15 cm0.700M227,650.0019,355.00Beton site mix K-1750.015M3817,830.0012,267.45Jumlah128,972.45Dibulatkan128,970.00861M'Beton decker t. 6 cm (50x100)Beton site mix K-1750.030M3817,830.0024,534.90Wire Mesh M-4 (1 lapis)0.500M221,880.0010,940.00PC (50 kg)0.100zak65,100.006,510.00Jumlah41,984.90Dibulatkan41,980.00871M'Drainase beton bertulang 30x50Galian tanah biasa max kedalaman 1 m'0.300M315,600.004,680.00Urugan pasir0.030M3199,140.005,974.20Beton site mix K-1750.078M3817,830.0063,790.74Pas. Bata merah 1pc:3ps t. 1 bata0.900M2194,700.00175,230.00Besi siku 40.40.44.833btg17,900.0086,516.67Wire Mesh M-4 (1 lapis)1.300M221,880.0028,444.00Plesteran dinding 1pc:3ps t. 15 cm1.500M227,650.0041,475.00Jumlah406,110.61Dibulatkan406,110.00

&L &8f:\&F\&A&R&8Hal. &P

Anl ksnANALISA HARGA SATUAN PEKERJAANKUSEN, PINTU & JENDELA ALUMUNIUMIPB - TA 20090.05PRESENTASI UPAH KUSEN1.00pembulatanNo.URAIAN PEKERJAANVOLUMESAT.HARGA SAT. (Rp)JUMLAH (Rp)1.09Lt. 2 (Koef. U.k bangunan bertingkat)123456 = 3x61.12Lt. 3881UnitJ1 (JA)Kusen alumunium hitam/warna 4" EX Alexindo5.900m'111,070.00655,313.00Jendela Alumunium & penggantung4.530m'133,500.00604,755.00Kaca rayband 5 mm0.860m2133,450.00114,767.00Casement ex Solid2.000set129,590.00259,180.00Rambuncis1.000bh18,510.0018,510.00Silent24.080m'9,870.00237,669.60Upah pasang0.050Unit1,890,194.6094,509.73Jumlah1,984,704.33Dibulatkan1,984,700.00891UnitJ2 (JA)Kusen alumunium hitam/warna 4" EX Alexindo5.100m'111,070.00566,457.00Jendela Alumunium & penggantung5.000m'133,500.00667,500.00Kaca rayband 5 mm0.440m2133,450.0058,718.00Casement ex Solid4.000set129,590.00518,360.00Rambuncis2.000bh18,510.0037,020.00Silent16.760m'9,870.00165,421.20Upah pasang0.050Unit2,013,476.20100,673.81Jumlah2,114,150.01Dibulatkan2,114,150.00901UnitJ3 (JA)Kusen alumunium hitam/warna 4" EX Alexindo10.900m'111,070.001,210,663.00Kaca rayband 5 mm2.130m2133,450.00284,248.50Silent40.880m'9,870.00403,485.60Upah pasang0.050Unit1,898,397.1094,919.86Jumlah1,993,316.96Dibulatkan1,993,310.00911UnitJ4 (JA)Kusen alumunium hitam/warna 4" EX Alexindo10.600m'111,070.001,177,342.00Kaca rayband 5 mm2.100m2133,450.00280,245.00Silent40.500m'9,870.00399,735.00Upah pasang0.050Unit1,857,322.0092,866.10Jumlah1,950,188.10Dibulatkan1,950,180.00921UnitJ5 (JA)Kusen alumunium hitam/warna 4" EX Alexindo10.500m'111,070.001,166,235.00Kaca rayband 5 mm2.060m2133,450.00274,907.00Silent4.080m'9,870.0040,269.60Upah pasang0.050Unit1,481,411.6074,070.58Jumlah1,555,482.18Dibulatkan1,555,480.00931UnitJS (JA)Kusen alumunium hitam/warna 4" EX Alexindo6.400m'111,070.00710,848.00Kaca rayband 5 mm1.680m2133,450.00224,196.00Silent28.400m'9,870.00280,308.00Upah pasang0.050Unit1,215,352.0060,767.60Jumlah1,276,119.60Dibulatkan1,276,110.00941UnitBV1 (JA)Kusen alumunium hitam/warna 4" EX Alexindo2.400m'111,070.00266,568.00Kaca rayband 5 mm0.260m2133,450.0034,697.00Silent6.860m'9,870.0067,708.20Upah pasang0.050Unit368,973.2018,448.66Jumlah387,421.86Dibulatkan387,420.00951UnitBV3 (JA)Kusen alumunium hitam/warna 4" EX Alexindo7.800m'111,070.00866,346.00Jendela Alumunium & penggantung8.100m'133,500.001,081,350.00Kaca rayband 5 mm0.780m2133,450.00104,091.00Casement ex Solid6.000set129,590.00777,540.00Rambuncis3.000bh18,510.0055,530.00Silent26.040m'9,870.00257,014.80Upah pasang0.050Unit3,141,871.80157,093.59Jumlah3,298,965.39Dibulatkan3,298,960.00961UnitPJ1 (PA)Kusen alumunium hitam/warna 4" EX Alexindo23.550m'111,070.002,615,698.50Pintu rangka alumunium (tanpa kaca)3.440m2259,200.00891,648.00Jendela Alumunium & penggantung24.000m'133,500.003,204,000.00Kaca rayband 5 mm9.120m2133,450.001,217,064.00Kunci 2 Slaag Lengkap EX Mayer2.000bh185,900.00371,800.00Engsel Pintu Unilon Standar Cavell (4")6.000bh18,900.00113,400.00Casement ex Solid4.000set129,590.00518,360.00Rambuncis2.000bh18,510.0037,020.00Silent90.400m'9,870.00892,248.00Upah pasang0.050Unit9,861,238.50493,061.93Jumlah10,354,300.43Dibulatkan10,354,300.00971UnitP1 (PA)Kusen alumunium hitam/warna 4" EX Alexindo10.200m'111,070.001,132,914.00Pintu rangka alumunium (tanpa kaca)6.550m2259,200.001,697,760.00Kaca rayband 5 mm1.220m2133,450.00162,809.00Kunci 2 Slaag Lengkap EX Mayer1.000bh185,900.00185,900.00Engsel Pintu Unilon Standar Cavell (4")3.000bh18,900.0056,700.00Silent30.480m'9,870.00300,837.60Upah pasang0.050Unit3,536,920.60176,846.03Jumlah3,713,766.63Dibulatkan3,713,760.00981UnitP2 (PA)Kusen alumunium hitam/warna 4" EX Alexindo3.900m'111,070.00433,173.00Pintu kayu finishing melamik1.580m2855,120.001,351,089.60Kaca rayband 5 mm0.120m2133,450.0016,014.00Kunci 2 Slaag Lengkap EX Mayer1.000bh185,900.00185,900.00Engsel Pintu Unilon Standar Cavell (4")3.000bh18,900.0056,700.00Silent18.120m'9,870.00178,844.40Upah pasang0.050Unit1,986,176.6099,308.83Jumlah2,321,029.83Dibulatkan2,321,020.00991UnitPL1 (PB)Kusen pintu besi8.900m'0.00.0Pintu besi plat type A9.396m20.00.0Engsel pintu besi18.000bh0.00.0Grendel pintu besi6.000bh0.00.0Rel pintu Wina L 3,5 m1.000set3,940,000.003,940,000.00Dudukan rel pintu besi1.000set550,000.00550,000.00Kunci pintu besi1.000set0.00.0Upah pasang0.050Unit4,490,000.00224,500.00Jumlah4,714,500.00Dibulatkan4,714,500.001001UnitPL2 (PB)Kusen pintu besi8.900m'0.00.0Pintu besi plat type B9.720m20.00.0Engsel pintu besi18.000bh0.00.0Grendel pintu besi6.000bh0.00.0Rel pintu Wina L 3,5 m1.000set3,940,000.003,940,000.00Dudukan rel pintu besi1.000set550,000.00550,000.00Kunci pintu besi1.000set0.00.0Upah pasang0.050Unit4,490,000.00224,500.00Jumlah4,714,500.00Dibulatkan4,714,500.001011UnitPL3 (PB)Kusen pintu besi8.900m'0.00.0Pintu besi plat type B9.882m20.00.0Engsel pintu besi18.000bh0.00.0Grendel pintu besi6.000bh0.00.0Rel pintu Wina L 3,5 m1.000set3,940,000.003,940,000.00Dudukan rel pintu besi1.000set550,000.00550,000.00Kunci pintu besi1.000set0.00.0Upah pasang0.050Unit4,490,000.00224,500.00Jumlah4,714,500.00Dibulatkan4,714,500.00

&L &8f:\&F\&A&R&8Hal. &P

H_bahanDAFTAR HARGA MATERIAL1.23pengali1.1pajakTAHUN ANGGARAN 20091.00pembulatan$11.10keuntunganNo.BAHAN BANGUNANHARGA SATUAN (Rp)SATUAN1.23ppn + keuntungan1Bahan plafondAsbes plat 1m x 1m t. 4 mm18,850.00m20.0Gyptile 600 x 1200 x 9 mm20,980.00m20.02Bata :Bata merah bakar kelas I705.00bh0.0Bata merah bakar kelas II605.00bh0.03Batu :Batu belah177,950.00m30.0Batu koral beton kali (sirtu tersaring)200,000.00m30.04BesiBesi beton U-24 rata-rata10,500.00kg0.0Besi beton U-39/U-32 rata-rata13,000.00kg0.0Besi siku 40.40.417,900.00btg0.05CatCat dasar28,250.00ltr0.0Cat penutup42,900.00kg0.0Cat besi glotex39,500.00kg0.0Cat kayu glotex37,150.00kg0.0Cat tembok ICI exterior72,000.00kg0.0Cat tembok ICI interrior67,000.00kg0.0Cat tembok ICI weathershield72,000.00kg0.0Cat tembok Vinilex19,900.00kg0.0Dempul kayu cap kucing22,000.00kg0.0Politur42,470.00ltr0.0Kuas 3"14,200.00bh0.0Plamir tembok Matex19,500.00kg0.0Rol cat tembok29,200.00bh0.0Meni kayu/besi Patra/Nippon (5kg)27,300.00gln0.0Terpentin16,400.00lt0.0Tiner A21,500.00lt0.0Amplas4,600.00lbr0.06Genteng & atap :Genteng metal berpasir gerard107,990.00m20.0Nok metal berpasir gerard91,470.00m'0.0Listplank dan talang Zam t=0,8mm powdercoating246,840.00m'0.07Hebel t. 10x20x609,500.00bh0.08Injuk15,650.00m20.09Kawat :Kawat beton24,850.00kg0.0Kawat las21,200.00kg0.010Kayu :Kayu balok borneo super4,735,000.00m30.0Kayu balok kamper medan (kruing)5,427,450.00m30.0Kayu balok kamper samarinda7,742,500.00m30.0Kayu balok kamper singkil6,499,500.00m30.0Kayu papan cor/papan terentang2,407,800.00m30.0Kayu papan borneo super5,018,200.00m30.0Kayu papan kamper medan (kruing)5,719,350.00m30.011Kayu lapis :Multiplek 12 mm 120x120175,000.00lbr0.0Multiplek 9 mm 120x120135,600.00lbr0.0Triplex 3 mm 120x24052,200.00lbr0.0Triplex 6 mm 120x24090,900.00lbr0.0Teakwood 4 m

RAB AUDITORIUM.xls

Documents

Transcript of RAB AUDITORIUM.xls