Tugas Besar Estimasi 1 Ihsan Rohmatullah

GROSS FLOOR AREA
Project : PENYUSUNAN DED GEDUNG KANTOR BPMPTSP KOTA PADANG

Taker off : Ihsan Rohmatullah
Drawing Date :
Drawing No :
p l t
D1 D2 D3 SubTotal Conversion Tm1 Tm2
21.60 15.60 336.96 1 1

9.33 3.00 27.99 1 1
3.60 3.02 10.87 1 1
14.40 4.78 68.83 1 1
4.60 4.60 21.16 1 1
14.40 7.20 103.68 1 1
7.80 7.20 56.16 1 8
7.20 7.20 51.84 1 1
10.80 3.02 32.62 1 1
4.50 4.79 21.56 1 1
1.51 1.43 1.08 0.5 1
7.85 3.85 15.11 1 1
5.20 4.00 20.80 1 1

2.00 4.00 8.00 1 1
3.60 4.00 14.40 1 1
3.60 4.00 14.40 1 1
3.20 5.20 16.64 1 1
6.80 8.00 54.40 1 1
4.80 5.20 24.96 1 1
2.00 4.80 9.60 1 1
4.40 7.20 31.68 1 1
7.20 6.00 43.20 1 1
1.05 2.00 2.10 1 1
3.50 3.50 12.25 1 1
4.13 1.05 4.34 1 1
2.40 3.60 8.64 1 1
2.40 4.48 10.75 1 4
14.40 14.40 207.36 1 1
7.20 7.20 51.84 1 1
3.60 3.56 6.41 1 1
7.20 6.00 43.20 1 1
4.40 7.20 31.68 1 1
4.00 5.20 20.80 1 1
4.00 5.20 20.80 1 1
3.20 5.20 16.64 1 1
2.00 15.00 30.00 1 1
3.60 3.00 10.80 1 2
7.80 7.80 60.84 1 1
4.80 7.80 37.44 1 1
3.60 2.40 8.64 1 2
1.05 2.40 2.52 1 1
1.05 2.40 2.52 1 1
3.60 3.60 12.96 1 1
2.40 2.40 5.76 1 1
4.95 2.00 9.90 1 1
7.20 4.80 34.56 1 1
6.00 5.20 31.20 1 1
1.50 5.20 7.80 1 1
2.00 12.00 24.00 1 1
5.20 2.50 13.00 1 1
5.20 2.00 10.40 1 1
4.00 5.20 20.80 1 1
7.20 3.20 23.04 1 1

3.60 3.20 11.52 1 2
5.20 4.00 20.80 1 1
4.00 5.20 20.80 1 1
7.80 9.20 71.76 1 1
7.20 4.40 31.68 1 1
4.80 2.15 10.32 1 1
4.80 5.05 24.24 1 1
2.40 1.35 3.24 1 1
2.40 1.05 2.52 1 1
1.20 3.69 4.43 1 1
3.60 3.60 12.96 1 1
2.40 2.15 5.16 1 1
2.40 3.33 7.99 1 1
1.20 1.62 1.94 1 4
7.20 12.41 89.35 1 1
4.08 5.21 21.26 1 1
4.08 5.20 21.22 1 1
4.08 2.00 8.16 1 1
3.00 3.57 10.71 1 2
7.25 7.21 52.27 1 1
7.19 7.33 52.70 1 1
3.15 3.13 9.86 1 2
2.00 4.13 8.26 1 1
5.33 4.00 21.32 1 1
5.20 4.15 21.58 1 1
5.20 3.33 17.32 1 1
2.48 1.35 3.35 1 1
1.20 2.48 2.98 1 1
3.35 2.48 8.31 1 1
2.15 2.53 5.44 1 1
1.40 1.52 2.13 1 4
3.55 3.56 12.64 1 1
3.47 1.05 3.64 1 1
7.28 3.60 26.21 1 1
1.20 4.15 4.98 1 2
1.20 1.51 1.81 1 2
5.20 4.00 20.80 1 1
5.20 4.00 20.80 1 1
5.20 4.00 20.80 1 1
5.20 3.20 16.64 1 1
15.60 2.00 31.20 1 1
10.80 7.80 84.24 1 1
3.00 5.34 16.02 1 1
6.00 8.94 53.64 1 1
3.00 4.00 12.00 1 1
6.00 5.60 33.60 1 1
3.95 2.00 7.90 1 1
2.05 2.00 4.10 1 1
0.88 4.93 4.34 1 12
0.75 2.55 1.91 1 1
0.88 4.93 4.34 1 7
0.75 2.48 1.86 1 1
7.20 7.80 56.16 1 1
7.8 7.2 56.16 1 1
OOR AREA
P KOTA PADANG
m2
Annotation Total
Ground Floor Lantai Dasar

Lantai Dasar E-G, 4-7 336.96
Ruang Pompa 27.99
Ruang Genset 10.87
Lantai Dasar F'-f, 2-4 68.83
Ruang Securiry 21.16
Lantai Dasar D-F, 1-2 103.68
Lantai Dasar A-F, 1-3 449.28
Lantai Dasar E-F, 3-4 51.84
Lantai Dasar F'-G, 2-4 32.62
Lantai Dasar Sekitar Security 22.63
Lantai Dasar diSamping Ruang Pompa 15.11

Ground Floor Lantai 1
Ruang Rapat Kecil 20.80
Ruang Simpan 8.00
R. Keuangan 14.40
Kasubag Perencana dan TEK 14.40
kasubag umum 16.64
sekretariat 54.40
Ruang arsip 24.96
Ruang server 9.60
Ruang disamping server 31.68
Ruang tangga 43.20
Ruang panel PABX 2.10
Ruang diatas r. Panel PABX 12.25
Lorong wc1 4.34
wc 1 8.64
wc 2 43.01
Ruang pendidikan , dll 207.36
Ruang laktasi, dll 51.84
Loby 6.41
Ruang tangga 2 43.20
Ruang kosong 31.68
Ruang kabid 20.80
Ruang rapat kecil 2 20.80
Ruang simpan 37.44
Lorong 17.28
Ruang kasubid 2.52
Ruang bidang perijinan perekonomian 2.52
Cafetaria 12.96
Wc disamping cafetaria & bank 5.76
Pantry 9.90
Janitor 34.56
Ruang kosong samping pantry 31.20
Toilet difabel 7.80
wc dibawah janitor 24.00
bank/ruang pelayanan keuangan 13.00
tempat sholat 10.40
tempat berwudhu 7.80
teras gudang 24.00
ruang gudang 13.00
lorong gudang 10.40
sekretaris 20.80
2st floor
Ruang Simpan 23.04
Kasubbid 23.04
R. Rapat Kecil 20.80
Kabid 20.80
Bidang Perizinan Kesra & Lingkungan 71.76
Ruang Tunggu 31.68
Ruang Server 10.32
Ruang Arsip 24.24
Ruang Panel-PABX 3.24
Janitor 2.52
Ruang A 4.43
Ruang B 12.96
KM 1 5.16
KM 2 7.99
WC 7.78
Ruang Rapat 89.35
Ruang Rapat Kecil 21.26
Kabid 21.22
Ruang Simpan 8.16
Kasubbid Modal & Pengawasan 21.42
Kantor Modal & Pengawasan 52.27
Kantor Perencanaan Data & IT 52.70
Ruang Kasubbid IT 19.72
Ruang Simpan IT 8.26
Ruang Rapat Kecil IT 21.32
Kabid IT 21.58
R. Depan Kabid IT 17.32
Pantry 3.35
Janitor 2.98
KM 1 8.31
KM 2 5.44
WC 8.51
Ruang Samping Pantry 12.64
Ruang Samping KM 2 3.64
Tempat Shalat 26.21
Tempat Wudhu 9.96
Ruang Samping Tempat Wudhu 3.62
Ruang Tunggu Perizinan 20.80
Kabid Perizinan 20.80
R. Rapat Kecil Perizinan 20.80
Ruang Simpan 16.64
Lorong 31.20
Kantor Perizinan 84.24
Ruang Tunggu Kepala Badan 16.02
Ruang Kepala Badan 53.64
Ruang Arsip/Custom 12.00
R. Rapat Kecil 33.60
KM 7.90
Koridor 4.10
Dak AC 1 52.06
Dak AC 2 1.91
Dak 1 30.37
Dak 2 1.86
tangga 1 56.16
tangga 2 56.16
TOTAL 3346.07
ELEMENTAL COST ANALYSIS
Project: PENYUSUNAN DED GEDUNG KANTOR BPMPTSP KOTA PADANG
SUMMARY OF ELEMENT COST

GFA: 3346.07 m2
Cost per m2
Total Cost Of Element
GFA
Rp Rp
1 Substructure
1 Substructure 4,851,039,076.25 1449772.79
Group Element Total 4,851,039,076.25 1449772.79

2 Superstructure
2A Frame 4,178,631,610.33 1248818.31
2B Upper Floors 3,627,448,661.21 1084092.77
2C Roof 892,489,430.78 266727.78
2D Stairs 147,867,672.81 44191.47
2E External Walls 1,398,603,219.05 417984.04
2F External Windows and Doors 742,425,041.04 221879.81
2G Internal Walls and Partitions (included to external walls) 0.00 0.00
2H Internal Doors (included to external windows and door) 0.00 0.00

3 Finishes
3A Wall Finishes (include to external walls) 0.00 0.00
3B Floor Finishes 1,005,652,191.69 300547.40
3C Ceiling Finishes 840,301,327.76 251130.94
Group Element Total 1,845,953,519.45 551,678.34
4 Fitting and Furnishings 0.00 0.00

5 Services
5A Sanitary Appliances 56,841,987.35 16987.69
5B Services Equipment - -
5C Disposal Installations - -
5D Water Installations 78,127,000.00 23348.89
5E Heat Source 1,404,353,900.00 419702.67
5F Space Heating and Air Conditioning 1,139,064,400.00 340418.73
5G Ventilating System - -
5H Electrical Installations 4,141,664,464.50 1237770.38
5J Fuel Installation -
5K Fire and Lightning Protection 855,486,950.00 255669.29
5L Communications & Security Installations 475,282,700.00 142042.13
5M Special Installations
5N Builder's Work in Connection
5O Management of the Commissioning - -
of Services (included to each item)
Sub-total exc. External Works, 25,835,279,632.78 7721085.10

Preliminaries & Contigencies
6 External Works
6A Site Work 871,390,631.93 260422.23
6B Drainage 0.00 0.00
6C External Services - -
6D Minor BuildingWorks 0.00 0.00
6E Demolition and Work Outside the Site - -
Group Element Total 871,390,631.93 260,422.23

Preliminaries
1,398,953,860.51 418088.83
TOTAL (Less Contigencies) 28,105,624,125.23 8,399,596.16

Tidak sederhana
ST
TENDER DATE: 5-Apr-16
% Cost of Reinforced Reinforce-

Formwork
Element Concrete ment
m3 kg m2
17% 272.65 2,950.92 454.26
17%
15% 372.45 100,686.03 3,567.33

13% 360.20 72,378.82 2,793.23
3%
1% 17.79 3,074.85 177.36
5%
3%
0%
0%
39%
0%
4%
3%
7%
0%
0%
-
0%
5%
15%
20%
92%
3%
0%
0%
3%
5%
100%
Attributes
Location
Function
Gross external floor area

Gross internal floor area
Storeys above ground
Storey below ground
Grade
Hotel grade
Funding
Site topology
Site conditions
Currency
Cost Data
Aia Pacah,Padang
residential | office | commercial | shopping centre | industrial | hotel | car park | warehouse | educational | hospital | airport terminal |
railway station | ferry terminal | mix of the foregoing
3346.07
specific number | 0 - 3 | 4 - 7 | 8 - 20 | 20 - 30 | 30 - 50 | over 50 | house | low rise | medium rise | high rise
ordinary quality | medium quality | high quality

1 star | 2 star | 3 star | 4 star | international + the foregoing | local + the foregoing
private | government
levelled | sloping
soft | rocky | reclaimed (underground rock and cavity)
Rupiah
Dokumen Perencanaan 2016
© ICMS Coalition
Worked examples are reproduced with kind permission of the ICMS Coalition
Rp
Project Quantity
0 Total Capital Costs (1 + 2 + 3) 27,579,411,279

1 Capital Construction Costs 27,579,411,279
1.01 Demolition, site preparation and formation 262,054,805
1.02 Substructure 4,676,824,640
1.03 Structure 8,430,561,262
1.04 Architectural works | Non-structural works 7,061,418,779
1.05 Services and equipment 4,845,503,815
1.06 Surface and underground drainage Not included
1.07 External and ancillary works 872,553,304
1.08 Preliminaries | Contractor's site overheads | general requirements 1,430,494,676
1.09 Risk Allowances Not included
1.10 Taxes and Levies Not included
2 Associated Capital Costs 0
2.01 Work and utilities off-site Not included
2.02 Post-completion loose furniture, fittings and equipment 0
2.03 Construction-related consultancies and supervision Not included
2.04 Risk Allowances Not included
3 Site Acquisition and Client's Other Costs 0
3.01 Site acquisition Not included
3.02 Administrative, finance, legal and marketing expenses Not included
* $ is in Rupiah Indonesia
Worked examples are reproduced wi
Rp/m² % of '0'
3,346
IPMS Floor Area (m²)
8,242,333.1 100.0%
8,242,333.1 100.0%
78,317.2 1.0%
1,397,707.4 17.0%
2,519,542.3 30.6%
2,110,362.9 25.6%
1,448,118.5 17.6%
260,769.7 3.2%
427,515.1 5.2%
0.0 0.0%
0.0 0.0%
0.0 0.0%
© ICMS Coalition
Worked examples are reproduced with kind permission of the ICMS Coalition
ELEMENTAL COST ANALYSIS
Project: PENYUSUNAN DED GEDUNG KANTOR BPMPTSP KOTA PADANG
SUMMARY OF ELEMENT COST

GFA: 3346.07 m2
% Cost of
Total Cost Of Element Cost per m2 GFA
Element
Rp Rp
1 Pekerjaan Standar
1A Pondasi 4,456,510,379.13 1331864.66 #REF!
1B Struktur 8,348,476,641.46 2495010.68 #REF!
1C Lantai #REF! #REF! #REF!
1D Dinding #REF! #REF! #REF!
1E Plafond #REF! #REF! #REF!
1F Atap 892,489,430.78 266727.78 #REF!
1G Utilitas 697,386,400.00 208419.64 #REF!
1H Finishing 193,696,636.73 57887.83 #REF!
Group Element Total #REF! #REF! #REF!

2 Pekerjaan Non Standar
2A Tata Udara (AC) 1,139,064,400.00 340418.73 #REF!
2B Elevator/Escalator 0.00 0.00 #REF!
2C Tata Suara 80,514,000.00 24062.27 #REF!
2D Telepon dari PABX 92,576,400.00 27667.22 #REF!
2E Elektrikal (termasuk genset) 5,492,239,314.50 1641400.74 #REF!
2F Instalasi Pencegahan Kebakaran 143,539,900.00 42898.08 #REF!
2G Pencegahan Bahaya Rayap 80,514,000.00 24062.27 #REF!
2H Sewage Treatment Plant (STP) 0.00 0.00 #REF!
2I Interior (termasuk furniture) 0.00 0.00 #REF!
2J Pondasi Dalam 0.00 0.00 #REF!
2K Fasilitas Penyandang Cacat 0.00 0.00 #REF!
2L Penangkal Petir Khusus 44,887,300.00 13414.94 #REF!
2M Sarana/Prasarana Lingkungan 0.00 0.00 #REF!
2N Basement 0.00 0.00 #REF!
2O Peningkatan Mutu 0.00 0.00 #REF!
Group Element Total 7,073,335,314.50 2113924.24 #REF!
Sub-total Konstruksi Fisik #REF! #REF! #REF!
Preliminaries
1,398,953,860.51 418088.83 #REF!
TOTAL (Less Contigencies) #REF! #REF! #REF!

Tidak Sederhana
TENDER DATE: 5-Apr-19
Reinforced Reinforce-
Formwork
Concrete ment
m3 kg m2
1,440.00 0.00
1,052.40 178,802.72 7,196.10
6.43
20.95
ESTIMASI BIAYA PEMBANGUNAN
PEMBANGUNAN GEDUNG KANTOR BPMPTSP
Kab. Agam
Proyek : PENYUSUNAN DED GEDUNG KANTOR BPMPTSP KOTA PADANG NAMA : IHSAN ROHMATULLAH
Lokasi : Kab. Agam NPM : 1710015410085
Peruntukkan : Kab. Agam
Jumlah Lantai : 3 Lt
Luas Lantai Bangunan : 3346.07 M2
BANGUNAN TIDAK SEDERHANA
HSBGN = Rp 5,840,000.00 /M2

Koefisien Jumlah Lantai = 1.120
I. BIAYA KONSTRUKSI BANGUNAN STANDARD
ü Biaya Standard = Luas bangunan X HSBGN X Koefisien jumlah lantai

3,346.07 x 5,840,000.00 X Rp 1.12 = Rp 21,885,964,844.80
I. Total Biaya Bangunan Standar = Rp 21,885,964,844.80
II. BIAYA NON STANDARD
l Generator Set = 300 kVA lengkap dengan alat bantu 7.00% Rp 1,532,017,539.14
l PABX 3.00% Rp 656,578,945.34
l Tata Udara atau AC 10.00% Rp 2,188,596,484.48
l Instalasi Pemadam Kebakaran 7.00% Rp 1,532,017,539.14
l Tata Suara atau soundsystem 3.00% Rp 656,578,945.34
l Instalasi IT atau Informasi dan Teknologi 6.00% Rp 1,313,157,890.69
l Sistem Penangkal Petir Khusus 2.00% Rp 437,719,296.90
Sub Total Non Standar = Rp 8,316,666,641.02
Jumlah Biaya Konstruksi Fisik Total (Standard Dan Non Standard) I + II = Rp 30,202,631,485.82
Biaya Perencanaan Konstruksi 3.34% X BIAYA KONSTRUKSI FISIK
C. Biaya Perencanaan
50,000,000,000 - 25,000,000,000.00 Rp 30,202,631,485.82 - 25,000,000,000.00

=
3.02 - 3.42 X - 3.42
25,000,000,000.00 5,202,631,485.82
=
-0.4 X - 3.42
25,000,000,000.00 X - 85,500,000,000.00 = - 2,081,052,594.33

III. BIAYA IZIN-IZIN & LAIN-LAIN X = 83,418,947,405.67
25,000,000,000.00
X = 3.34 %
Biaya Perencanaan = Persentase X Biaya Konstruksi Fisik

= 3.34% X Rp 30,202,631,485.82
Biaya Perencanaan = Rp. 1,008,767,891.63
C. Biaya Pengawasan
50,000,000,000 - 25,000,000,000.00 Rp 30,202,631,485.82 - 25,000,000,000.00

=
2 - 2.3 X - 2.3
25,000,000,000.00 5202631486
=
-0.3 X - 2.3
25,000,000,000.00 X - 57,500,000,000.00 = - 1,560,789,445.75

X = 55,939,210,554.25
25,000,000,000.00
X = 2.24 %

= 2.24% X Rp 30,202,631,485.82
Biaya Pengawasan = Rp. 676,538,945.28
C. Biaya Pengelolaan Proyek
50,000,000,000 - 25,000,000,000.00 Rp 30,202,631,485.82 - 25,000,000,000.00

=
0.93 - 1.42 X - 1.42
25,000,000,000.00 5202631485.82401
=
-0.49 X - 1.42
25,000,000,000.00 X - 35,500,000,000.00 = - 2,549,289,428.05

X = 32,950,710,571.95
25,000,000,000.00
X = 1.32 %

= 1.32% X Rp 30,202,631,485.82
BIAYA PENGOLAHAN PROYEK = Rp. 398,674,735.61
= Rp. 32,286,613,058.35
Total Biaya Proyek
NABILA RIZQA / 1610015410032

HARGA SATUAN BANGUNAN GEDUNG
Provinsi : Sumatra Barat
Kab/Kota : Kabupaten AGAM
Tahun : 2018
Gedung Negara
Tidak Sederhana
Rp 5,840,000 Rp
Rumah Negara
Tipe A Tipe B Tipe C,D,E
Rp 5,230,000 Rp 49,930,000 Rp
Pagar Gedung Negara

Depan Belakang Samping
BT; T. 1,50 M T. 3 M T. 2 M
Rp 2,210,000 Rp 1,900,000 Rp
Pagar Rumah Negara

Depan Belakang Samping
BH; T. 1,50 M T. 2,5 M T. 2 M
Rp 2,020,000 Rp 1,130,000 Rp
NGUNAN GEDUNG NEGARA
AM
edung Negara
Sederhana
Rp 4,210,000
umah Negara
Tipe C,D,E
Rp 3,550,000
r Gedung Negara
Samping
T. 2 M
Rp 1,800,000
ar Rumah Negara
Samping
T. 2 M
Rp 1,030,000
Muhammad Iqbal Darfi
1610015410003
DAFTAR HARGA UPAH
KABUPATEN AGAM
2018
NO JENIS UPAH
1 Pekerja Hari
2 Pekerja terlatih Hari
3 Mandor Hari
4 Tukang Kayu Kasar Hari
5 Tukang Kayu Halus Hari
6 Kepala Tukang Kayu Hari
7 Tukang Batu Kasar Hari
8 Tukang Batu Halus Hari
9 Kepala Tukang Batu Hari
10 Tukang Cat Biasa Hari
11 Kepala Tukang Cat Hari
12 Tukang Listrik Hari
13 Kepala Tukang Listrik Hari
14 Tukang Besi Konstruksi Hari
15 Tukang Besi Tulangan Hari
16 Kepala Tukang Besi Hari
17 Supervisor Hari
18 Operator Hari
19 Mandor II Hari
20 Mekanik Hari
21 Pekerja Terlatih Hari
20
1610015410003
22 Tukang Bronjong Hari
25 Tukang Waterproofing Hari
26 Tukang Las Hari
27 Kepala Tukang Hari

DAFTAR HARGA BAHAN MATERIAL
KABUPATEN AGAM
2018
NO JENIS BAHAN BANGUNAN SAT
I BATU-BATUAN
Batu kali
- Batu Kali M3
- Batu Pecah 15/20 CM (M3) M3
- Batu Pecah 5/7 M3
Batu Pecah mesin/Split
- Batu Pecah 3/4 M3
- Batu Pecah 2/3 M3
- Batu Pecah 1/2 M3
- Abu Batu M3
Kerikil
- Kerekel Beton kg
- Kerekel Timbun M3
- Kerekel Saring M3
- Koral Sikat Kg
Pasir
- Pasir Pasang M3
- Pasir Beton M3
- Pasir Urug M3
- Tanah Taman M3
- Tanah Urug M3
- Tanah cadas (timbun pilihan) M3
Batu Bata
- Batu bata (5 x 11 x 23) Bh
Bata beton ringan ex Celcon Bh
- Hollow Brick Bh
- Bata Merah Bh
- Paving Block Bh
- Krep Ukuran 40 x 60 Cm Bh
- Batu Pualam / Batu Palimanan M2
- Batako Buah
21
1610015410003
- Cincin Beton (bertulang) dia 80 cm Buah
Semen :
- Semen Type I (50 kg) Zak
- Semen Type PCC Zak
- Semen Putih (40 kg) Zak
- Kapur Sirih Kg
- Semen Warna Kg
- Semen Grout Kg
- Screning Kg
- Semen Merah Kg
II BAHAN KAYU
- Kayu Banio (kelas I)
- Papan M2
- Balok M3
- Kayu Marsawa (kelas II)
- Kayu Marsawa (kelas II) Papan M3
- Kayu Marsawa (kelas II) Balok M3
- Kayu Merantih (kelas III)
- Kayu Merantih (kelas III) Papan (M3) M3
- Kayu Merantih (kelas III) Balok (M3) M3
- Kayu Bekisting (kelas IV)
- (kelas IV) Papan (M3) M3
- (kelas IV) Balok (M3) M3
Dolken dia 8 s/d 10 Cm btg
Triplek
- Tebal 3 mm (Kw 1) Lbr
- Triplek Tebal 9 mm (Kw 1) Lbr
- Kenari Putih Lbr
- Triplek Jati (teak wood) Lbr
- Triplek Sungkai Lbr
Formika Lbr
Bahan loteng
- Eternit asbes ( 1m x 1m) Lbr
- Gipsun Panel 6 mm (1,2m x 2,4 m) Lbr
- Gipsun Panel 9 mm (1,2m x 2,4 m) Lbr
- Hollow 40.20 (Alumunium) m1
- Rangka plafond Metal furing m2
- Les 1 x 3 x 400 cm Btg
- Les 1 x 5 x 400 cm Btg
22
1610015410003
- Les Profil Gypsum 5cm Btg
- Les Profil 4 x 4,5 x 400 cm Btg
- Lamber Siring Btg
- Kayu lapis 4 mm ukuran 8" x 4" Lbr
- Kayu lapis 12 mm ukuran 8" x 4" Lbr
- Papan GRC tebal 4 mm (Lbr) Lbr
- Papan GRC tebal 6 mm (Lbr) Lbr
- List Profil m1
- Plafond PVC m1
III BAHAN BESI & KAWAT
- Kawat berduri Rol
- Kawat beton Kg
- Kawat nyamuk M2
- Kawat ayak M2
- Kawat ayam M2
- Kawat Beronjong (galvani) 4 mm Rol
- Beronjong Pabrikasi M3
- Geo Textil M2
Kawat las Kg
BAHAN BESI
- Besi Beton U-24 Kg
- Besi Beton U-39 Kg
- Besi Beton Ø 4 mm panjang 12 Btg
- Besi U 32 (ulir) Kg
- Rangka Atap Baja Ringan M2
- Besi Siku Kg
- Besi Plat Rata Kg
- Besi Tempa M2
BAHAN PAKU
- Besi Paku 1 s/d 3 cm (KG) Kg
- Paku seng (1/2 - 1)" RRC (KG) kg
- Paku Halus Kg
- Paku Sekrup bh
23
1610015410003
Dinabolt dia 12 cm (10 s.d 15) cm bh
Paku Pancing 6x23 kg
( 2 - 5 )" kg
IV BAHAN PIPA
Pipa Besi Standart
Medim/SNI panjang 6 m
- Merk Spindo Galvanis Ø 1/2 " Btg
- Merk Spindo Galvanis Ø 3/4 " Btg
- Merk Spindo Galvanis Ø 1" Btg
- Merk Spindo Galvanis Ø 1 3/4 " Btg
- Merk Spindo Galvanis Ø 2" Btg
- Merk Spindo Galvanis Ø 3 " /63 mm Btg
- Merk Spindo Galvanis Ø 4" / 100 mm Btg
Merk Spindo Galvanis Ø 125 mm m
Pipa Besi GI - 6 m
- Merk BSA SPINDO Galvanis Ø 1/2'' Btg
- Merk BSA SPINDO Galvanis Ø 3/4'' Btg
- Merk BSA SPINDO Galvanis Ø 1'' Btg
- Merk BSA SPINDO Galvanis Ø 1 3/4'' Btg
Pipa PVC - 6 m
- PVC Ø 1/2" m'
- PVC Ø 3/4" m'
- PVC Ø 1" m'
- PVC Ø 1 3/4" m'
- PVC Ø 1 1/2" m'
- PVC Ø 2" m'
- PVC Ø 2 1/2" m'
- PVC Ø 3" m'
- PVC Ø 50 mm m'
PVC Ø 100mm m'
PVC Ø 150 mm m'
PVC Ø 200 mm m'
PVC Ø 250 mm m'
PVC Ø 300 mm m'
PVC Ø 400 mm m'
Pipa PE/HDPE
- PE Ø 1/2" m'
24
1610015410003
- PE Ø 3/4" m'
- PE Ø 1" m'
- PE Ø 1 3/4" m'
- PE Ø 1 1/2" m'
- PE Ø 2" m'
- PE Ø 2 1/2" m'
- PE Ø 3"/ 63 mm m'
- PE Ø 4"/100 mm m'
TS TEE/PE pralon SNI
- Rendncer Soched PVC Ø 2 1/2" Bh
- Water Moor GI Ø 3" Bh
- Water Moor GI Ø 4" Bh
Valve
- Valve Ø 150 mm buah
Tee
- TEE 2" buah
- Tee Ø 150 mm buah
Knee
- KNEE 2" buah
V BAHAN ATAP
- Seng BJLS 0,2 x 3' x 6' bd 11 (Lbr) Lbr
- Seng BJLS 0,3 x 3' x 6' bd 11 Lbr
- Seng Datar BJLS 0,2 x 3' x 6' Lbr
- Seng Datar BJLS 0,3 x 3' x 6' Lbr
- Genteng Metal Lbr
- Genteng Keramik bh
- Genteng Keramik Glazur bh
- Nok Genteng Keramik bh
- Nok Genteng Keramik Glazur bh
- Nok Genteng Metal bh
- Sisik Ikan Almunium M1
- Mahkota Gonjong bh
- Sealant Tb
Atap plastik
- Warna Putih Arclic Lbr
- Fibre Glass Lbr
25
1610015410003
Atap Seng Warna
- Tebal 0,2 bd 11 merk Swan Brand Lbr
- Tebal 0,2 bd 11 merk Gold Fish Lbr
- Genteng Metal (Polycolor) Lbr
- Atap Asbes Gelombang Lbr
- Atap Zinkcalum M2
- Perabung Zinkcalum M1
- Bola-bola atap Zinkcalum M1
- Alumunium Composite Panel PVDV Hl
- Kligot Zinkcalum M1
- Listplak Zinkcalum M1
- Genteng Sirap Lbr
- Listplak GRC t=12mm M1
VI BAHAN LANTAI/DINDING
Keramik Lantai
- Uk. (20 x 20) cm doos
- Uk. (30 x 30) cm doss
- Plint Keramik 10/30 cm Bh
Granit
- Granit surface matt laterite Uk. (40 x 40) cmM2
- Granite uk 60x60 Glossy Bh
- Granite uk 60x60 Antislip Bh
- Granite uk 30x60 Matt Bh
- Alat Bantu Ls
- Keramik centro uk 20x40/m2 M2
Untuk dinding
- Uk. (10 x 20) cm M2
Uk (10x30) cm
- Uk. (20 x 20) cm M2
- Uk. (20 x 25) cm M2
Bahan Tarasso
- Karawang Super Bh
- Karawang Beton Bh
- Karawang Kaca Bh
Bulnos M1
VII BAHAN KACA
Kaca Polos :
- Tebal 3 mm M2
- Tebal 5 mm M2
- Kaca Polos Tebal 10 mm M2
Kaca Buram tebal 12 mm M2
- Glass Block Bh
26
1610015410003
Raiben :
- Raiben Tebal 3 mm M2
- Raiben Tebal 5 mm M2
Raso :
- Tebal 3 mm M2
- Tebal 5 mm M2
Tebal 8 mm M2
Kaca nako polos
- (14 x 90) cm + rangka M2
Profil Kaca m
Wireglassed
Tebal 5 mm m2
Kaca Patri
Tebal 5 mm m2
VIII BAHAN ALMUNIUM
- Kusen Almunium 4 " m'
- Rangka Jendela Almunium m'
- Rangka Pintu Almunium m'
- Kusen & Pintu PVC toilet Unit
- Sunscreen alumunium m2
- Rolling door alumunium m2
- Profil Jendela Alumunium Btg
- Profil Pintu Alumunium Btg
- Profil Alumunium Kaca Btg
- Pintu Lipat ?Folding door dari PVC m2
- Baja Ringan C75.75 M1
- Reng/Top Span M1
- Baut Secrew Bh
- Holow 40x40 (alumunium) M1
- Skrup fixer bh
Hollow 40x60 1,7 btg
Reling Tangga Besi Holoow 4 x 1.5 x 4 M1
Akustik (30 x 60) cm lbr
Akustik (60 x 120) cm lbr
IX PENGGANTUNG/PENGUNCI
Kunci Pintu/Tanam
- Merk Jangkar 9702 RRC/692 LD Set
- Jangkar 746 Set
- Merk Ciga Brown 5404 Set
- Merk Ciga Brown 5009 Set
- Kunci Mandili 450 Italy Set
- Kunci Antik A/C Italy Set
Kunci Pintu alumunium Set
- Kunci Shanghai 9702 LD Set
27
1610015410003
- Selinder bh
- Door Stoper bh
- Slot Tanam bh
- Door closer bh
- Grendel Antik 2 Set
- Grendel Antik 10 Set
- Tarikan Antik Jendela Set
- Engsel Nylon Set
- Engsel Lokal Set
- Kait Angin Set
- Floorhinge dekson Set
- Handle pintu bh
- Rel Pintu Dorong Set
- Pullhandle dekkson PH D1868 40X25X600 PSS+SS Psg
- Patcfitting Set
- Kunci pintu Frameless Set
- Engsel 4" Buah
- Engsel 3" BUah
- Handvatten Buah
- Springknip Buah
- Dor Closer Buah
- Friction Stay 14" Psg
- Friction Stay 8" Psg
- Rambucis Buah
X CAT & BAHAN CAT
- Cat Minyak setara Platone Kg
- Negaltex Cat Tembok Kg
- Aqua Proof / Water proofing Kg
- Dempul Tembok Kg
- Supervinex Cat Tembok Kg
- Multi Seal Cat Seng Kg
- Cat Tembok Kwalitas 1 Kg
- Cat Tembok Venilex Kg
- Cat tembok Caltilac Kg
- Plamir Tembok Kg
- Clear dof btl
- Zamitex Kg
- cat dasar Kg
- Cat Dasar Alkali Kg
- Dempul Kg
- Cat Penutup Kg
- Coating Batu alam Kg
- Colour impra Kg
- Sanding Sealer Kg
Pendukung
- Plemer Kayu - wa Kg
- Meni kayu - wa Kg
28
1610015410003
- Meni besi - wa Kg
- Wood Filler Kg
- Thinner Ltr
- Residu Ltr
- Minyak Cat Ltr
- Kuas uk 4" Bh
- Kuas uk 3" Bh
- Kuas uk 2,5 " Bh
- Amplas Bh
- Lem Kayu Kg
- Seal tape bh
- Minyak bekisting Ltr
- Plamuur Kg
- Seal tape Bh
XI BAHAN SANITAIR
Closet Jongkok
- Closet Jongkok Merk KIA type EX RAPI (12 Bh
- Merk KIA type DX RAPI (1273 AO) Bh
- Merk TOTO Bh
- Merk Campion Bh
Closet duduk
- Closet Duduk 900t putih set Bh
- Merk TOTO type C Warna Tua Bh
Wastafel komplek
- Wastafel Toto Komplit & acc Bh
- Merk KIA Type Susan (1263.F220) Bh
- Bak Viber Kapasitas 1 M3 Bh
- Bak air Fibreglass 0,5 M3 Bh
- Water Toren 1000L tr Bh
- Urine Noer Bh
- Tangki air 1000 liter Bh
- Tangki air 500 liter Bh
- Kran otomatis ex omron ALS-04 Bh
- Stop Kran dia 1" bh
- Stop Kran dia 3/4" bh
- Klep dia 3/4 Bh
- Pelampung otomatis Bh
- Roof Drain Metal Bh
- Mesin Jet Pump kap. 250 watt Unit
- Mesin Pompa tekan kap. 150 watt Unit
- Floor drain Bh
- Shower Spray Unit
- Shower Set Unit
- Tempat Sabun bh
- Kran zink bh
- Kitchenzink bh
- Kran dinding bh
29
1610015410003
- Wastafel Bh
- Bak Cuci piring teraso Bh
Kran Air
Kran 1/2 - 3/4 Bh
XII BUIS BETON
- Ø 100 cm Bh
- Ø 80 cm Bh
- Ø 60 cm Bh
- Ø 40 cm Bh
- Ø 30 cm Bh
- Ø 20 cm Bh
- 1/2 Ø 20 cm Bh
Trali Beton / Bowling
- Terali Besi M2
Bahan Bambu
- Besar Btg
- Sedang Btg
- Kecil Btg
Bilik Bambu m2
Bahan elextrical
- Biaya Pasang Baru Listrik Prabayar 2200 Ls
- Box panel uk 40x60 (Kosong) Buah
- MCB Induk 3 pas merk scheneigdher Unit
- MCB 16 A Siknaider (10 Group) Buah
- Sisir Penghubung (tembaga) Buah
- Pemasangan Instalasi Stop Kontak Titik
- Pemasangan Instalasi Penerangan Titik
- Box panel PVC isi 4 MCB bh
- MCB 6 A bh
- MCB 4 A bh
- MCB 1 Pase ( Merlin Gerin ) Bh
- BCB 3 Pase ( Merlin Gerin ) Bh
- Elbom Saklar 100 A Bh
- Stop kontak Bh
- Stop Kontak 1 Pase Bh
- Stop Kontak 3 Pase Bh
- Stop Kontak AC Bh
- Cap Daun Ligting Bh
- Down light / PLC 13 W bh
- Lampu TL 40 Wat Bh
- Lampu TL 2 x 18 Watt grille Bh
- Lampu TL 2 x 36 Watt grille Bh
- Lampu SL 18 Wat Bh
- Trafo TL 40 Wat Bh
30
1610015410003
- Tekong - Tekong Saklar Bh
- Tedos 5/8 Bh
- Tedos 3/4 Bh
- Pipa united ( Pipa Listrik ) Bh
- Pipa Biasa 5/8 ( Pipa Listrik ) Bh
- Pipa 3/4 ( Pipa Listrik ) Clipsal Bh
- Fiting Plafond + lampu SL Bh
- Saklar Tunggal Bh
- Saklar ganda Bh
- Saklar Tripel Bh
- Saklar Gretswit Bh
- Saklar One Gang ex Clipsal Unit
- Saklar Two Gang Ex Clipsal Unit
- Saklar Three Gang Ex Clipsal Unit
- Lovre 20x60 cm Unit
- Lampu TL LED 22 watt Bh
- Bohlam SL LED 10 watt ex Phillip E27 Unit
- Bohlam SL LED 5 watt ex Phillip E27 Unit
- Fitting Drat Unit
- Downlight 4" Unit
- Outlet TV bh
- Outlet Telephone bh
- Kabel NYA 2.5 mm m'
- Kabel NYA 1.5 mm m'
- Kabel NYM 2 X 2.5 mm m'
- Kabel NYY 2 X 2.5 mm m'
- Kabel telephone 4 x 0,5 mm m'
- Kabel NYY 4X10mm m'
- Kabel NYM 3x2,50 mm Rol
- Kabel NYM 2X1,50 mm' Rol
- Kabel NYA 2,50 mm (three Coluor) Rol
- Kabel NYA 1,50mm Rol
- Tuistid Cabel 2 X 10 mm m'
- Rolen Bh
- Benang Ramin Ikat
- Solasi Ban Bh
31
1610015410003
- Pus Box Bh
- Tiang Dan 9 Btg
- Tiang Dan 10 Btg
Klem Buah
XIII BAHAN WATERPROOFING
Waterstop lebar 270 mm m1
Aditive Waterproofing ltr
XIV BAHAN LAIN

- ijuk Kg
- Rajuk Gonjong Bh
- TBA Bh
- Aspal Kg
- Solar Ltr
- Premium Ltr
- Gembalan rumput M2
- Readymix K-250 m3
- Air Ltr
- Oli Ltr
XV LAIN-LAIN
- IMB m2
- Sewa Alat Pengelasan Unit hari
- Sewa Molen Unit hari
- Material Tambahan Ls
- Alat Bantu Tambahan Ls
- Sewa Pipe Support Buah Hari
- Sewa Scafolding Buah Hari
- Sewa Genset 1500 Watt Buah Hari
- Sewa Pompa Conposer dan Beton Buah Hari
- Penjaga Jarak/Spacer Buah Hari
- Storox Ltr
- Panel Kolom Pracetak Lbr
- Kolom Beton Pracetak Batang
- Lantai Kerja t=10 cm m3
- Phenol Film Lbr
- Pengelasan m
- Sealant Tube
- Venetions Blinds atau Vertical Blinds (tirai m2
- Rangka metal hollow 40.40.2 mm m2
- Baja Ringan canai Dingin C75 Kg
- Mortar Siap Pakai Kg
- Ramset bh
- Plastik Aerator bh
- Sisalation / Allumunium Foil m2
- Soda Api Kg
32
1610015410003
H
Rp ###
80,000.00
Rp ###
90,000.00
Rp ###
120,000.00
Rp ###
120,000.00
Rp ###
120,000.00
Rp ###
130,000.00
Rp ###
120,000.00
Rp ###
120,000.00
Rp ###
130,000.00
Rp ###
120,000.00
Rp ###
130,000.00
Rp ###
125,000.00
Rp ###
130,000.00
Rp ###
120,000.00
Rp ###
120,000.00
Rp ###
130,000.00
Rp ###
110,000.00
Rp ###
180,000.00
Rp ###
130,000.00
Rp ###
120,000.00
Rp ###
110,000.00
33
1610015410003
Rp ###
121,000.00
Rp ###
121,000.00
Rp ###
120,000.00
Rp ###
130,000.00
TERIAL
HARGA (Rp)
Rp ###
175,000.00
Rp ###
200,000.00
Rp ###
250,000.00
Rp ###
315,000.00
Rp ###
350,000.00
Rp ###
370,000.00
Rp ###
375,000.00
Rp ###
88.89
Rp ###
135,000.00
Rp ###
150,000.00
Rp ###
3,500.00
Rp ###
140,000.00
Rp ###
150,000.00
Rp ###
90,000.00
Rp ###
80,000.00
Rp ###
75,000.00
Rp ###
110,000.00
Rp ###
1,000.00
Rp ###
5,500.00
Rp ###
5,000.00
Rp ###
850.00
Rp ###
3,500.00
Rp ###
75,000.00
Rp ###
150,000.00
Rp ###
2,400.00
34
1610015410003
Rp ###
193,000.00
Rp ###
220,000.00
Rp ###
246,000.00
Rp ###
70,000.00
Rp ###
64,000.00
Rp ###
140,000.00
Rp ###
2,000.00
Rp ###
15,000.00
Rp ###
3,500,000.00
Rp ###
3,500,000.00
Rp ###
3,000,000.00
Rp ###
3,000,000.00
Rp ###
2,500,000.00
Rp ###
2,500,000.00
Rp ###
2,000,000.00
Rp ###
1,880,000.00
Rp ###
20,000.00
Rp ###
55,000.00
Rp ###
62,000.00
Rp ###
90,000.00
Rp ###
115,000.00
Rp ###
112,000.00
Rp ###
120,000.00
Rp ###
120,000.00
Rp ###
110,000.00
Rp ###
30,000.00
Rp ###
80,000.00
Rp ###
190,000.00
Rp ###
8,600.00
Rp ###
50,000.00
Rp ###
10,000.00
Rp ###
15,000.00
35
1610015410003
Rp ###
20,000.00
Rp ###
20,000.00
Rp ###
18,500.00
Rp ###
21,000.00
Rp ###
53,000.00
Rp ###
68,000.00
Rp ###
96,000.00
Rp ###
4,200.00
Rp ###
57,000.00
Rp ###
165,000.00
Rp ###
17,000.00
Rp ###
38,500.00
Rp ###
38,500.00
Rp ###
22,000.00
Rp ###
770,000.00
Rp ###
400,000.00
Rp ###
335,000.00
Rp ###
136,000.00
Rp ###
11,000.00
Rp ###
11,000.00
Rp ###
22,000.00
Rp ###
26,400.00
Rp ###
30,800.00
Rp ###
41,800.00
Rp ###
52,800.00
Rp ###
60,500.00
Rp ###
83,600.00
Rp ###
117,700.00
Rp ###
198,000.00
Rp ###
278,300.00
Rp ###
379,500.00
Rp ###
473,000.00
Rp ###
11,000.00
Rp ###
150,000.00
Rp ###
11,000.00
Rp ###
15,500.00
Rp ###
240,000.00
Rp ###
20,500.00
Rp ###
18,000.00
Rp ###
18,000.00
Rp ###
33,000.00
Rp ###
38,500.00
Rp ###
25,000.00
36
1610015410003
Rp ###
1,000.00
Rp ###
15,000.00
Rp ###
154,000.00
Rp ###
209,000.00
Rp ###
220,000.00
Rp ###
247,500.00
Rp ###
275,000.00
Rp ###
330,000.00
Rp ###
385,000.00
Rp ###
936,000.00
Rp ###
1,564,000.00
Rp ###
295,000.00
Rp ###
419,750.00
Rp ###
980,528.00
Rp ###
1,200,000.00
Rp ###
132,000.00
Rp ###
110,000.00
Rp ###
209,000.00
Rp ###
242,000.00
Rp ###
302,500.00
Rp ###
440,000.00
Rp ###
577,500.00
Rp ###
759,000.00
Rp ###
825,000.00
Rp ###
4,750.00
Rp ###
6,500.00
Rp ###
9,000.00
Rp ###
17,500.00
Rp ###
15,000.00
Rp ###
19,500.00
Rp ###
28,000.00
Rp ###
38,500.00
Rp ###
54,000.00
Rp ###
81,790.00
Rp ###
200,267.00
Rp ###
312,067.00
Rp ###
486,950.00
Rp ###
775,067.00
Rp ###
1,253,883.00
Rp ###
6,600.00
37
1610015410003
Rp ###
8,500.00
Rp ###
13,800.00
Rp -
Rp ###
33,300.00
Rp ###
52,600.00
Rp ###
73,400.00
Rp ###
106,400.00
Rp ###
158,250.00
Rp ###
8,800.00
Rp ###
7,300.00
Rp ###
8,500.00
Rp ###
850,000.00
Rp ###
1,250,000.00
Rp ###
2,315,000.00
Rp ###
6,581,000.00
Rp ###
8,000,000.00
Rp ###
9,750,000.00
Rp ###
36,800.00
Rp ###
158,000.00
Rp ###
180,000.00
Rp ###
476,500.00
Rp ###
884,500.00
Rp ###
28,200.00
Rp ###
44,000.00
Rp ###
64,900.00
Rp ###
71,500.00
Rp ###
71,000.00
Rp ###
49,500.00
Rp ###
1,500.00
Rp ###
5,000.00
Rp ###
2,500.00
Rp ###
12,000.00
Rp ###
27,500.00
Rp ###
158,000.00
Rp ###
364,500.00
Rp ###
15,600.00
Rp ###
99,000.00
Rp ###
88,000.00
38
1610015410003
Rp ###
110,000.00
Rp ###
88,000.00
Rp ###
88,000.00
Rp ###
38,500.00
Rp ###
90,200.00
Rp ###
24,200.00
Rp ###
24,200.00
Rp ###
1,250,000.00
Rp ###
24,200.00
Rp ###
29,700.00
Rp ###
8,300.00
Rp ###
13,500.00
Rp ###
45,000.00
Rp ###
47,500.00
Rp ###
1,600.00
Rp ###
178,000.00
Rp ###
205,000.00
Rp ###
234,000.00
Rp ###
37,500.00
Rp ###
200.00
Rp ###
154,000.00
Rp ###
66,000.00
Rp ###
66,000.00
Rp ###
71,500.00
Rp ###
66,000.00
Rp ###
55,000.00
Rp ###
49,500.00
Rp ###
32,000.00
Rp ###
80,000.00
Rp ###
90,000.00
Rp ###
250,000.00
Rp ###
2,045,000.00
Rp ###
24,200.00
39
1610015410003
Rp ###
120,000.00
Rp ###
150,000.00
Rp ###
132,000.00
Rp ###
275,000.00
Rp ###
82,500.00
Rp ###
95,000.00
Rp ###
75,000.00
Rp ###
75,000.00
Rp ###
500,000.00
Rp ###
225,000.00
Rp ###
465,000.00
Rp ###
75,000.00
Rp ###
20,000.00
Rp ###
12,000.00
Rp ###
550.00
Rp ###
16,500.00
Rp ###
400.00
Rp ###
177,000.00
Rp ###
138,000.00
Rp ###
130,000.00
Rp ###
762,000.00
Rp 27,500.00
Rp 36,000.00
Rp ###
80,000.00
Rp ###
60,500.00
Rp ###
220,000.00
Rp ###
138,600.00
Rp ###
220,000.00
Rp ###
275,000.00
Rp ###
164,000.00
Rp ###
93,500.00
40
1610015410003
Rp ###
242,000.00
Rp ###
63,000.00
Rp ###
215,000.00
Rp ###
250,000.00
Rp ###
12,000.00
Rp ###
35,000.00
Rp ###
19,800.00
Rp ###
20,000.00
Rp ###
15,400.00
Rp ###
10,000.00
Rp ###
830,000.00
Rp ###
140,000.00
Rp ###
239,000.00
Rp ###
875,000.00
Rp ###
466,000.00
Rp ###
374,000.00
Rp ###
34,500.00
Rp ###
26,700.00
Rp ###
21,000.00
Rp ###
31,000.00
Rp ###
150,000.00
Rp ###
64,000.00
Rp ###
43,000.00
Rp ###
41,000.00
Rp ###
60,000.00
Rp ###
44,000.00
Rp ###
82,500.00
Rp ###
22,000.00
Rp ###
22,000.00
Rp ###
66,000.00
Rp ###
55,000.00
Rp ###
20,000.00
Rp ###
27,500.00
Rp ###
17,500.00
Rp ###
27,500.00
Rp ###
55,000.00
Rp ###
30,000.00
Rp ###
72,000.00
Rp ###
34,000.00
Rp ###
70,000.00
Rp ###
55,000.00
Rp ###
94,000.00
Rp ###
67,000.00
Rp ###
30,000.00
Rp ###
30,000.00
41
1610015410003
Rp ###
38,500.00
Rp ###
27,500.00
Rp ###
18,000.00
Rp ###
49,500.00
Rp ###
22,000.00
Rp ###
25,300.00
Rp ###
13,000.00
Rp ###
11,000.00
Rp ###
8,000.00
Rp ###
15,000.00
Rp ###
15,000.00
Rp ###
5,000.00
Rp ###
20,000.00
Rp ###
10,000.00
Rp ###
412,500.00
Rp ###
412,500.00
Rp ###
420,000.00
Rp ###
265,000.00
Rp ###
710,000.00
Rp ###
1,650,000.00
Rp ###
750,000.00
Rp ###
1,650,000.00
Rp ###
440,000.00
Rp ###
325,000.00
Rp ###
1,650,000.00
Rp ###
1,700,000.00
Rp ###
1,500,000.00
Rp ###
1,100,000.00
Rp ###
150,000.00
Rp ###
25,000.00
Rp ###
20,000.00
Rp ###
30,000.00
Rp ###
25,000.00
Rp ###
35,000.00
Rp ###
950,000.00
Rp ###
550,000.00
Rp ###
100,000.00
Rp ###
325,000.00
Rp ###
885,000.00
Rp ###
175,000.00
Rp ###
326,000.00
Rp ###
250,000.00
Rp ###
263,000.00
42
1610015410003
Rp 970,000.00
Rp 280,000.00
Rp ###
25,000.00
Rp ###
385,000.00
Rp ###
275,000.00
Rp ###
220,000.00
Rp ###
203,500.00
Rp ###
165,000.00
Rp ###
137,500.00
Rp ###
71,500.00
Rp ###
12,100.00
Rp ###
77,000.00
Rp ###
39,600.00
Rp ###
24,200.00
Rp ###
3,850,000.00
Rp ###
725,000.00
Rp ###
585,000.00
Rp ###
68,000.00
Rp ###
145,000.00
Rp ###
275,000.00
Rp ###
242,000.00
Rp ###
150,000.00
Rp ###
50,000.00
Rp ###
50,000.00
Rp ###
137,500.00
Rp ###
60,500.00
Rp ###
1,200.00
Rp ###
17,000.00
Rp ###
16,500.00
Rp ###
165,000.00
Rp ###
14,500.00
Rp ###
30,300.00
Rp ###
170,000.00
Rp ###
82,500.00
Rp ###
250,000.00
Rp ###
300,000.00
Rp ###
44,000.00
Rp ###
48,400.00
Rp ###
99,000.00
Rp ###
36,300.00
Rp ###
33,000.00
43
1610015410003
Rp ###
27,500.00
Rp ###
5,500.00
Rp ###
6,600.00
Rp ###
3,300.00
Rp ###
13,200.00
Rp ###
13,200.00
Rp ###
18,200.00
Rp ###
50,000.00
Rp ###
15,000.00
Rp ###
17,000.00
Rp ###
30,800.00
Rp ###
3,600.00
Rp ###
53,000.00
Rp ###
94,000.00
Rp ###
128,000.00
Rp ###
345,000.00
Rp ###
163,000.00
Rp ###
138,000.00
Rp ###
88,000.00
Rp ###
7,000.00
Rp ###
34,000.00
Rp ###
43,500.00
Rp ###
43,500.00
Rp ###
8,800.00
Rp ###
8,300.00
Rp ###
10,500.00
Rp ###
16,000.00
Rp ###
24,200.00
Rp ###
82,500.00
Rp ###
36,300.00
Rp ###
42,400.00
Rp ###
6,100.00
Rp ###
12,100.00
Rp ###
18,200.00
Rp ###
24,200.00
Rp ###
30,300.00
Rp ###
36,300.00
Rp ###
15,000.00
Rp ###
58,000.00
Rp ###
470,000.00
Rp ###
335,000.00
Rp ###
275,000.00
Rp ###
165,000.00
Rp ###
12,100.00
Rp ###
1,700.00
Rp ###
5,500.00
Rp ###
3,000.00
44
1610015410003
Rp ###
33,000.00
Rp ###
1,980,000.00
Rp ###
2,365,000.00
Rp ###
132,000.00
Rp ###
5,000.00
###
###
###
###
Rp ###
15,100.00
Rp ###
2,200.00
Rp ###
5,500.00
Rp ###
12,000.00
Rp 12,600.00
Rp ###
11,900.00
Rp 36,300.00
Rp ###
1,200,000.00
Rp ###
3,000.00
Rp ###
30,000.00
Rp 500.00
Rp 113,100.00
Rp 2,000.00
Rp 2,000.00
Buah Hari
Buah Hari
Buah Hari
Rp 2,200,000.00
Rp 19,500.00
###
Rp 28,000.00
###
###
Rp 25,000.00
45
ANALISA HARGA SATUAN PEKERJAAN
KEGIATAN : PENINGKATAN SARANA DAN PRASARANA APARATUR

PEKERJAAN : PENYUSUNAN DED GEDUNG KANTOR BPMPTSP KOTA PADANG
LOKASI : AIE PACAH - PADANG
TAHUN ANGGARAN : 2018
HARGA SATUAN PEKERJAAN PERSIAPAN 15%
JENIS PEKERJAAN : Pengukuran dan pemasangan 1 M" Bouwplank

SATUAN : M'
HARGA SATUAN PEKERJAAN : Rp 384,744.00
NO URAIAN KODE SATUAN KOEFISIEN HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
A TENAGA
Pekerja L.01 OH 0.100 90,000.00 9,000.00
Tukang Kayu L.02 OH 0.100 120,000.00 12,000.00
Kepala tukang L.03 OH 0.010 130,000.00 1,300.00
Mandor L.04 OH 0.005 120,000.00 600.00
JUMLAH TENAGA KERJA 22,900.00
B BAHAN
Kayu balok 5/7 M3 0.120 2,390,000.00 286,800.00
Paku biasa 5" - 10" Kg 0.020 18,000.00 360.00
Kayu papan 3/20 M3 0.007 3,500,000.00 24,500.00
JUMLAH HARGA BAHAN 311,660.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 334,560.00
E Overhead & profit 15% x Jumlah 50,184.00
F Harga Satuan Pekerjaan (D+E) 384,744.00
JENIS PEKERJAAN : Pembersihan 1 m2 lapangan dan perataan

SATUAN : M2
A TENAGA
Pekerja L.01 OH 0.100 80,000.00 8,000.00
Mandor L.04 OH 0.050 120,000.00 6,000.00
B BAHAN
-
JUMLAH HARGA BAHAN -
C PERALATAN
-
JUMLAH HARGA ALAT -
D JUMLAH (A+B+C) 14,000.00
IHSAN ROHMATULLAH/1710015410085
HARGA SATUAN PEKERJAAN TANAH
JENIS PEKERJAAN : Penggalian 1 m3 tanah biasa sedalam 1 m

SATUAN : M3
A TENAGA
Pekerja L.01 OH 0.750 80,000.00 60,000.00
Mandor L.04 OH 0.025 120,000.00 3,000.00
B BAHAN
JUMLAH HARGA BAHAN -

C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 63,000.00
JENIS PEKERJAAN : Pengurugan 1 m3 dengan pasir urug

SATUAN : M3
A TENAGA
Pekerja L.01 OH 0.300 80,000.00 24,000.00
Mandor L.04 OH 0.010 120,000.00 1,200.00
B BAHAN
Pasir urug M3 1.200 90,000.00 108,000.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 133,200.00
JENIS PEKERJAAN : Pengurugan 1 m3 sirtu padat
SATUAN : M3
A TENAGA
Pekerja L.01 OH 0.250 80,000.00 20,000.00
Mandor L.04 OH 0.025 120,000.00 3,000.00
B BAHAN
Sirtu M3 1.200 110,000.00 132,000.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 155,000.00
HARGA SATUAN PEKERJAAN PONDASI
JENIS PEKERJAAN : Pemasangan 1 m3 pondasi batu Belah Camp, 1PC : 4 Pasir Pasang
SATUAN : M3
A TENAGA
Pekerja L.01 OH 1.500 90,000.00 135,000.00
Tukang L.02 OH 0.750 120,000.00 90,000.00
Mandor L.04 OH 0.075 120,000.00 9,000.00
B BAHAN
Batu Belah M3 1.200 250,000.00 300,000.00
Semen Portland Kg 163.000 1,408.00 229,504.00
Pasir Pasang M3 0.520 140,000.00 72,800.00
b 602,304.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 846,054.00
HARGA SATUAN PEKERJAAN BETON
JENIS PEKERJAAN : Membuat beton mutu f3c = 7,4 Mpa (K 100), slump (12 ± 2) Cm, w/c 0,87
SATUAN : M3
A TENAGA
Pekerja L.01 OH 1.650 90,000.00 148,500.00
Tukang Batu L.02 OH 0.275 120,000.00 33,000.00
Mandor L.04 OH 0.083 120,000.00 9,960.00
B BAHAN
Pasir beton Kg 869 107.14 93,107.14
Kerikil (Maks 30 mm) Kg 999 0.05 49.33
Air Liter 215 5.50 1,182.50
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 637,214.98
JENIS PEKERJAAN : Membuat Lantai kerja beton mutu f3c = 7,4 Mpa (K 100), slump (3 - 6) Cm, w/c 0,87
SATUAN : M3
A TENAGA
Pekerja L.01 OH 1.200 90,000.00 108,000.00
Tukang Batu L.02 OH 0.200 120,000.00 24,000.00
Mandor L.04 OH 0.060 120,000.00 7,200.00
B BAHAN
Pasir beton Kg 893 107.14 95,678.57
Air Liter 200 5.50 1,100.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 562,469.29
SATUAN : M3
A TENAGA
Pekerja L.01 OH 1.650 90,000.00 148,500.00
Tukang Batu L.02 OH 0.275 120,000.00 33,000.00
Mandor L.04 OH 0.083 120,000.00 9,960.00
B BAHAN
Pasir beton Kg 760 107.14 81,428.57
Air Liter 215 5.50 1,182.50
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 736,769.89
SATUAN : M3
A TENAGA
Pekerja L.01 OH 1.650 80,000.00 132,000.00
Tukang Batu L.02 OH 0.275 120,000.00 33,000.00
Mandor L.04 OH 0.083 120,000.00 9,960.00
B BAHAN
Pasir beton Kg 698 107.14 74,785.71
Air Liter 215 5.50 1,182.50
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 776,987.92
SATUAN : M3
HARGA SATUAN PEKERJAAN : Rp 1,634,189.11
A TENAGA
Pekerja L.01 OH 1.650 90,000.00 148,500.00
Tukang Batu L.02 OH 0.275 120,000.00 33,000.00
Mandor L.04 OH 0.083 120,000.00 9,960.00
B BAHAN
Ready Mixed K-250 M3 1.020 1,200,000.00 1,224,000.00
JUMLAH HARGA BAHAN 1,224,000.00
C PERALATAN
Pompa dan Conpesor Beton sewa/ hari 0.0171 113,100.00 1,934.01
JUMLAH HARGA ALAT 1,934.01
D JUMLAH (A+B+C) 1,421,034.01
F Harga Satuan Pekerjaan (D+E) 1,634,189.11
JENIS PEKERJAAN : A.4.1.1.9 Membuat Lantai kerja beton mutu f3c = 24,0 Mpa (K 275), slump (12 ± 2) Cm,
w/c 0,53
SATUAN : M3
A TENAGA
Pekerja L.01 OH 1.650 90,000.00 148,500.00
Tukang Batu L.02 OH 0.275 120,000.00 33,000.00
Mandor L.04 OH 0.083 120,000.00 9,960.00
B BAHAN
Pasir beton Kg 684 107.14 73,285.71
Air Liter 215 5.50 1,182.50
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 841,266.88
SATUAN : M3
A TENAGA
Pekerja L.01 OH 1.650 90,000.00 148,500.00
Tukang Batu L.02 OH 0.275 120,000.00 33,000.00
Mandor L.04 OH 0.083 120,000.00 9,960.00
B BAHAN
Ready Mixed K-300 Kg 1.020 837,500.00 854,250.00
C PERALATAN
Pompa dan Conpesor Beton sewa/ hari 0.0171 113,100.00 1,934.01
JUMLAH HARGA ALAT 1,934.01
D JUMLAH (A+B+C) 1,051,284.01
JENIS PEKERJAAN : Memasang 1M3 Waterprofing Integral

SATUAN : M3
HARGA SATUAN : Rp 167,141.00
A TENAGA
Pekerja L.01 OH 0.130 90,000.00 11,700.00
Tukang Waterprofing L.02 OH 0.600 121,000.00 72,600.00
Mandor L.04 OH 0.010 120,000.00 1,200.00
B BAHAN
Waterstop lebar 270 mm M1 0.320 132,000.00 42,240.00
Aditive Waterprofing Ltr 3.00 5,000.00 15,000.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 145,340.00
JENIS PEKERJAAN : Pembesian 10 kg dengan besi polos atau besi ulir
SATUAN : Kg
A TENAGA
Pekerja L.01 OH 0.070 90,000.00 6,300.00
Tukang L.02 OH 0.070 121,000.00 8,470.00
Kepala tukang L.03 OH 0.007 130,000.00 910.00
Mandor L.04 OH 0.004 120,000.00 480.00
B BAHAN
Besi beton (polos/ulir) Kg 10.500 11,000.00 115,500.00
Kawat beton Kg 0.150 17,000.00 2,550.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 134,210.00
JENIS PEKERJAAN : Pemasangan 1 m2 bekisting untuk kolom

SATUAN : M2
A TENAGA
Pekerja L.01 OH 0.660 90,000.00 59,400.00
Tukang L.02 OH 0.330 120,000.00 39,600.00
Mandor L.04 OH 0.033 120,000.00 3,960.00
B BAHAN
Kayu kelas III M3 0.040 2,500,000.00 100,000.00
Paku 5 - 10 Cm Kg 0.400 18,000.00 7,200.00
Minyak bekisting Liter 0.200 12,000.00 2,400.00
Balok kayu kelas II M3 0.015 3,000,000.00 45,000.00
Plywod tebal 9 mm Lbr 0.350 115,000.00 40,250.00
Dolken kayu φ 8-10 Cm Batang 2.000 20,000.00 40,000.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 342,100.00
JENIS PEKERJAAN : Pemasangan 1 m2 bekisting untuk balok
SATUAN : M2
A TENAGA
Pekerja L.01 OH 0.660 90,000.00 59,400.00
Tukang L.02 OH 0.330 120,000.00 39,600.00
Mandor L.04 OH 0.033 120,000.00 3,960.00
B BAHAN
Kayu kelas III M3 0.040 2,500,000.00 100,000.00
Paku 5 - 10 Cm Kg 0.400 18,000.00 7,200.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 351,100.00
JENIS PEKERJAAN : Pemasangan 1 m2 bekisting untuk Lantai

SATUAN : M2
A TENAGA
Pekerja L.01 OH 0.660 90,000.00 59,400.00
Tukang L.02 OH 0.330 120,000.00 39,600.00
Mandor L.04 OH 0.033 120,000.00 3,960.00
B BAHAN
Kayu kelas III M3 0.040 2,500,000.00 100,000.00
Paku 5 - 10 Cm Kg 0.400 18,000.00 7,200.00
Dolken kayu φ 8-10 Batang 6.000 20,000.00 120,000.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 420,700.00
JENIS PEKERJAAN : Pemasangan 1 m2 bekisting untuk dinding
SATUAN : M2
A TENAGA
Pekerja L.01 OH 0.660 90,000.00 59,400.00
Tukang L.02 OH 0.330 120,000.00 39,600.00

Mandor L.04 OH 0.033 120,000.00 3,960.00
B BAHAN
Kayu kelas III M3 0.030 2,500,000.00 75,000.00
Paku 5 - 10 Cm Kg 0.400 18,000.00 7,200.00
Penjaga jarak bekising/PCacer Bh 4.000 19,500.00 78,000.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 428,700.00
JENIS PEKERJAAN : Pemasangan 1 m2 bekisting untuk tangga

SATUAN : M2
A TENAGA
Pekerja L.01 OH 0.660 90,000.00 59,400.00
Tukang L.02 OH 0.330 120,000.00 39,600.00
Mandor L.04 OH 0.033 120,000.00 3,960.00
B BAHAN
Kayu kelas III M3 0.030 2,500,000.00 75,000.00
Paku 5 - 10 Cm Kg 0.400 18,000.00 7,200.00
Minyak bekisting Liter 0.150 5,000.00 750.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 315,450.00
JENIS PEKERJAAN : Pembuatan 1 m2 pintu besi plat baja tebal 2 mm rangkap, rangka baja siku
SATUAN : M2
A TENAGA
Pekerja L.01 OH 1.050 90,000.00 94,500.00
Tukang Las L.02 OH 1.050 120,000.00 126,000.00
Mandor L.04 OH 0.052 120,000.00 6,240.00
B BAHAN
Besi siku L 30.30.3 Kg 15.000 11,000.00 165,000.00
Besi plat baja Kg 32.800 15,500.00 508,400.00
Kawat las Kg 0.050 136,000.00 6,800.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 920,065.00
JENIS PEKERJAAN : Pemasangan 1 m1 kusen pintu alluminium

SATUAN : M1
A TENAGA
Pekerja L.01 OH 0.043 90,000.00 3,870.00
Tukang L.02 OH 0.043 120,000.00 5,160.00
Kepala tukang L.03 OH 0.0043 125,000.00 537.50
Mandor L.04 OH 0.0021 120,000.00 252.00
B BAHAN
Profil alluminium M 1.100 110,000.00 121,000.00
Skrup fixer Bh 2.000 400.00 800.00
Sealant Tube 0.060 36,000.00 2,160.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 133,779.50
JENIS PEKERJAAN : Pemasangan 1 m2 pintu alluminium strip lebar 8 Cm
SATUAN : M2
HARGA SATUAN : Rp 1,166,578.98
A TENAGA
Pekerja L.01 OH 0.085 90,000.00 7,650.00
Tukang L.02 OH 0.085 120,000.00 10,200.00
Mandor L.04 OH 0.0042 120,000.00 504.00
B BAHAN
Profil alluminium M 4.400 110,000.00 484,000.00
Alluminium strip M 14.600 35,000.00 511,000.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 1,014,416.50
JENIS PEKERJAAN : Pemasangan 1 m2 pintu/ Jendela kaca rangka alluminium t. 5 mm

SATUAN : M2
A TENAGA
Pekerja L.01 OH 0.0850 90,000.00 7,650.00
Tukang L.02 OH 0.0850 120,000.00 10,200.00
Mandor L.04 OH 0.0050 120,000.00 600.00
B BAHAN
Profil Alluminium M1 4.400 110,000.00 484,000.00
Kaca t. 5 mm M2 1.000 90,000.00 90,000.00
Sealant Tube 0.270 28,000.00 7,560.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 601,135.00
JENIS PEKERJAAN : Pemasangan 1 m2 pintu/ Jendela kaca Tempered rangka alluminium t. 12 mm
SATUAN : M2
HARGA SATUAN : Rp 1,450,357.00
A TENAGA
Pekerja L.01 OH 0.0850 90,000.00 7,650.00
Tukang L.02 OH 0.0850 120,000.00 10,200.00
Mandor L.04 OH 0.0050 120,000.00 600.00
B BAHAN
Profil Alluminium M1 4.400 110,000.00 484,000.00
Kaca t. 12 mm M2 1.000 750,000.00 750,000.00
Sealant Tube 0.270 28,000.00 7,560.00
JUMLAH HARGA BAHAN 1,241,560.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 1,261,180.00
JENIS PEKERJAAN : Pemasangan 1 m2 rangka besi hollow 1x40.40.2 mm, modul 60 x 60 Cm, plafon
SATUAN : M2
A TENAGA
Pekerja L.01 OH 0.350 90,000.00 31,500.00
Tukang besi L.02 OH 0.350 120,000.00 42,000.00
Mandor L.04 OH 0.018 120,000.00 2,160.00
B BAHAN
Rangka metal hollow 40.40.2 mm M1 4.000 150.00 600.00
Assesoris (perkuatan, las dll) Ls 1.000 150.00 150.00
JUMLAH HARGA BAHAN 750.00
C PERALATAN
JUMLAH HARGA ALAT -

D JUMLAH (A+B+C) 80,785.00
HARGA SATUAN PEKERJAAN PASANGAN DINDING
JENIS PEKERJAAN : Pemasangan 1 m2 dinding Bata Merah (5x11x22) Cm tebal 1/2 batu Camp, 1PC : 2 Pasir Pasang
SATUAN : M2
HARGA SATUAN : Rp 149,267.70 IHSAN ROHMATULLAH/1710015410085
Page 61 of 690
RENCANA ANGGARAN BIAYA

PONDASI DAN STRUKTUR
HARGA JUMLAH TOTAL

NO URAIAN PEKERJAAN STN VOLUME SATUAN HARGA HARGA
(Rp.) (Rp.) (Rp.)
I PEKERJAAN PONDASI DAN STRUKTUR BERTULANG
A PEKERJAAN PENDAHULUAN
1 Mobilisasi dan Demobilisasi
a Material dan Sewa Alat Ls 1.00 1,000,000,000.00 1,000,000,000.00
- Scafolding
- Excavator
Penyedian
- Los Pekerjaan
Generator Set luas sesuai Kebutuhan,
b Kantor Sementara,
Gudang Kantor
danSementara,
OperasionalLos
Kantor
Kerja , Ls 1.00 152,000,000.00 152,000,000.00
- Gudang dan Operasional Kantor
- Sumber Air, Satuan Keamanan dan Listrik
2 Pembersihan Lapangan dan Perataan M2 4,592.17 16,100.00 73,933,872.60
3 Sewa Pagar Sementara dari seng bergelombang tinggi M1 289.15 60,000.00 17,348,760.00
4 2Pekerjaan
m Pengukuran dan Pemasangan Bouwplank M1 159.20 384,744.00 61,251,244.80
5 Biaya Penyelengaraan SMK.3 Konstruksi
a sosialisasi dan promosi K.3
1 Spanduk (banner) Ls 3.00 150,000.00 450,000.00
2 Poster Ls 35.00 50,000.00 1,750,000.00
3 Papan Informasi K.3 Bh 2.00 500,000.00 1,000,000.00
b Alat Pelindung Kerja
1 Jaring Pengaman (Safety Net) Ls 1.00 300,000.00 300,000.00
2 Tali Keselamatan (Life Line) Ls 1.00 300,000.00 300,000.00
3 Penahan Jatuh (Safety Deck) Ls 1.00 300,000.00 300,000.00
4 Pagar Pengaman (Guard Reilling) Ls 1.00 300,000.00 300,000.00
5 Pembatas Area (Restricted Area) Ls 1.00 300,000.00 300,000.00
c Alat Pelindung Diri
1 Topi Pelindung (Safety Helmed) Bh 100.00 75,000.00 7,500,000.00
2 Pelindung Mata (Goggles, Spectac Les) Psg 20.00 27,000.00 540,000.00
3 Tameng Muka (Face Shield) Bh 5.00 75,000.00 375,000.00
4 Pelindung Teliga (Ear Flug, Ear muft) Psg 20.00 50,000.00 1,000,000.00
5 Pelindung Pernapasan dan Mulut (Masker) Bh 100.00 5,000.00 500,000.00
6 Sarung Tangan (safety Gloves) Psg 100.00 5,000.00 500,000.00
7 Sepatu Keselamatan untuk Staff (Rubber Psg 20.00 270,000.00 5,400,000.00
8 safety
Sepatushoes)
Keselamatan Untuk Pekerja Psg 100.00 245,000.00 24,500,000.00
9 Penunjang
(Rubber Safety
seluruh Tubuh (Full Bady
Shoes) Bh 15.00 750,000.00 11,250,000.00
Rompi Keselamatan (Safety Vest)
10 Harness) Bh 100.00 25,000.00 2,500,000.00
11 Celemek (Apron, Coveralls) Bh 5.00 40,000.00 200,000.00
12 Pelindung Jatuh (Fall Arrester) Bh 10.00 300,000.00 3,000,000.00
d Asuransi dan Perijinan
1 BPJS Ketenagakerjaan dan Keselamatan Ls 1.00 13,943,000.00 13,943,000.00
2 Kerja
Surat Ijin Kabaikan Alat Alat/ Kend 1.00 8,500,000.00 8,500,000.00
3 Surat Ijin Operator Lb/ Alat 1.00 6,500,000.00 6,500,000.00
4 Surat ijin pengesahan Panitia pembina Ls 1.00 500,000.00 500,000.00
e FasilitasKeselamatan Kerja dan Kesehatan Kerja
Sarana Kesehatan
1 Peralatan P3K (Kotak P3K, Tandu, Tabung Ls 1.00 6,500,000.00 6,500,000.00
2 Oksigen, Obata
Ruang P3K Luka,Tidur
(Tempat Perban, dll)
Pasien, Ls 1.00 5,000,000.00 5,000,000.00
3 Peralatan Timbangan(Fogging)
Stetoscop,Pengasapan Berat Badan, Tenci Bh 1.00 1,500,000.00 1,500,000.00
4 Obat Pengasapan Kali 6.00 25,000.00 150,000.00
f Rambu-rambu
1 Rambu Petunjuk Bh 10.00 75,000.00 750,000.00
2 Rambu Larangan Bh 10.00 75,000.00 750,000.00
3 Rambu Peringantan Bh 10.00 75,000.00 750,000.00
4 Rambu Kewajiban Bh 10.00 75,000.00 750,000.00
5 Rambu Informasi Bh 5.00 75,000.00 375,000.00
6 Rambu Pekerjaan Sementara Bh 2.00 75,000.00 150,000.00
7 Tongkat Pengatur Lalu Lintas Bh 3.00 50,000.00 150,000.00
8 Kerucut Lalu Lintas Bh 5.00 100,000.00 500,000.00
9 Lampu Putar Bh 2.00 100,000.00 200,000.00
10 Lampu Selang Lalu Lintas (Warning Lights Ls 1.00 1,000,000.00 1,000,000.00
g Lain-lainStick)
Terkait Pengendalian Resiko K.3
1 Alat Pemadam Api Ringan (APAR 10 Kg) Bh 5.00 350,000.00 1,750,000.00
2 Sirine Bh 1.00 100,000.00 100,000.00
3 Bendera K.3 Bh 2.00 50,000.00 100,000.00
4 Jalur Evakuasi (Escape Route) Ls 1.00 500,000.00 500,000.00
5 Lampu Darurat (Emergency Lamp) Bh 3.00 70,000.00 210,000.00
1,417,126,877.40
B PEKERJAAN PONDASI
a PEKERJAAN TANAH
Page 62 of 690
1 Striping dan Grabing 60 cm (Elev. 4.00 s/d 4.60) M3 1,161.00 30,751.88 35,702,932.68
2 Urugan Tanah Baru area stripping dan grabbing/ M3 1,440.00 114,216.30 164,471,472.00
dibawah ribk
3 Pemadatan (Elev.
tanah 4.60
area s/d 4.00)
striping dan grabbing/ M3 1,440.00 42,972.50 61,880,400.00
dibawah ribk 262,054,804.68
b PEKERJAAN PONDASI KSLL

1 Pondasi konstruksi Sarang Laba-Laba (KSLL) M2 1,623.00 2,565,000.00 4,162,995,000.00
2 Pas. Waterprofing Intergral beton lantai Basement M3 227.22 167,141.00 37,977,778.02
4,200,972,778.02
C PEKERJAAN BETON BERTULANG

2 PEKERJAAN PLAT PENAHAN TANAH
a Dinding Plat D1
1 Pekerjaan Beton K 250 M3 17.42 1,634,189.11 28,472,476.89
2 Pembesian Kg 1,131.52 15,434.15 17,464,111.14
3 Pekerjaan Bekisting M2 174.23 483,805.00 84,293,345.15
4 Pekerjaan Afwerking M2 174.23 64,997.58 11,324,527.81
5 Pekerjaan Cat Afwerking M2 174.23 33,090.20 5,765,305.55
b Dinding Plat D1'
2 Pembesian Kg 1,049.48 15,434.15 16,197,831.74
c Dinding Plat D2
1 Pekerjaan Beton K 250 M3 0.51 1,634,189.11 825,265.50
2 Pembesian Kg 37.01 15,434.15 571,279.63
4 Pekerjaan Afwerking M2 5.05 64,997.58 328,497.75
5 Pekerjaan Cat Afwerking M2 5.05 33,090.20 167,237.87
d Dinding Plat D3
2 Pembesian Kg 51.07 15,434.15 788,222.04
e Dinding Plat D4
2 Pembesian Kg 128.91 15,434.15 1,989,616.28
f Dinding Plat D5
2 Pembesian Kg 552.93 15,434.15 8,533,942.82
5 Pekerjaan Cat Afwerking M2 87.16 33,090.20 2,884,241.10 384,110,402.51
3 KOLOM P + -2,90 - 0,00

a KOLOM K1A
2 Pekerjaan Pembesian Kg 864.35 15,434.15 13,340,461.25
3 Bekisting M2 32.42 393,415.00 12,754,514.30
b KOLOM K1B
2 Pekerjaan Pembesian Kg 2,406.49 15,434.15 37,142,096.77
3 Bekisting M2 85.68 393,415.00 33,707,797.20
c KOLOM K1C
3 Bekisting M2 102.67 393,415.00 40,389,950.98
d KOLOM K1D
3 Bekisting M2 14.42 393,415.00 5,673,044.30
5 Pekerjaan Cat Afwerking M2 14.42 33,090.20 477,160.68 270,833,522.98
4 PEKERJAAN BALOK P - 036

a Balok B5-1 (30 X 70)
1 Beton K -250 M3 1.83 1,634,189.11 2,995,468.64
2 Pembesian Kg 436.57 15,434.15 6,738,148.60
3 Bekisting M2 14.84 403,765.00 5,992,276.37
4 Pekerjaan Afweerking M2 12.05 64,997.58 783,025.81
Page 63 of 690
5 Pekerjaan Cat Afweerking M2 12.05 33,090.20 398,637.64

b Balok B8-1 (25 X 45)
1 Beton K -250 M3 1.07 1,634,189.11 1,742,045.59
2 Pembesian Kg 257.88 15,434.15 3,980,174.04
3 Bekisting M2 10.90 403,765.00 4,401,846.03
5 Pekerjaan Cat Afweerking M2 7.87 33,090.20 260,353.69 27,803,377.34
5 PEKERJAAN BALOK P + 0,00

a Balok B1-1 (30 X 70)
1 Beton K -250 M3 13.65 1,634,189.11 22,306,681.37
2 Pembesian Kg 3,405.32 15,434.15 52,558,281.41
3 Bekisting M2 89.70 403,765.00 36,217,720.50
4 Pekerjaan Afweerking M2 89.70 64,997.58 5,830,282.64
5 Pekerjaan Cat Afweerking M2 89.70 33,090.20 2,968,190.94
b Balok B2-1 (30 X 60)
1 Beton K -250 M3 22.36 1,634,189.11 36,533,931.78
2 Pembesian Kg 5,082.19 15,434.15 78,439,298.22
3 Bekisting M2 146.56 403,765.00 59,174,183.34
c Balok B2'-1 (30 X 60)
1 Beton K -250 M3 0.48 1,634,189.11 787,679.15
2 Pembesian Kg 246.87 15,434.15 3,810,182.31
3 Bekisting M2 4.02 403,765.00 1,623,135.30
d Balok B3-1 (30 X 60)
1 Beton K -250 M3 4.75 1,634,189.11 7,765,666.66
2 Pembesian Kg 1,182.01 15,434.15 18,243,381.38
3 Bekisting M2 31.15 403,765.00 12,578,087.28
e Balok B4-1 (35 X 70)
1 Beton K -250 M3 34.94 1,634,189.11 57,093,664.99
2 Pembesian Kg 9,636.16 15,434.15 148,725,923.43
3 Bekisting M2 203.92 403,765.00 82,334,951.27
f Balok B5-1 (30 X 70)
1 Beton K -250 M3 3.67 1,634,189.11 5,990,937.28
2 Pembesian Kg 873.15 15,434.15 13,476,312.64
3 Bekisting M2 24.09 403,765.00 9,728,313.91
g Balok B6-1 (30 X 70)
1 Beton K -250 M3 1.39 1,634,189.11 2,264,986.11
2 Pembesian Kg 298.37 15,434.15 4,605,056.47
3 Bekisting M2 9.11 403,765.00 3,677,491.62
h Balok B7-1 (25 X 45)
1 Beton K -250 M3 0.53 1,634,189.11 871,022.80
2 Pembesian Kg 115.28 15,434.15 1,779,171.64
3 Bekisting M2 3.93 403,765.00 1,588,411.51
i Balok BA2 (25 X 50)
1 Beton K -250 M3 0.33 1,634,189.11 540,916.60
2 Pembesian Kg 46.09 15,434.15 711,344.54
3 Bekisting M2 2.46 403,765.00 994,876.96
j Balok BA3 (25 X 50)
1 Beton K -250 M3 1.69 1,634,189.11 2,756,877.03
2 Pembesian Kg 365.71 15,434.15 5,644,453.86
3 Bekisting M2 12.56 403,765.00 5,069,269.58
k Balok BA3' (25 X 50)
1 Beton K -250 M3 5.41 1,634,189.11 8,842,597.28
2 Pembesian Kg 1,192.84 15,434.15 18,410,533.22
3 Bekisting M2 40.26 403,765.00 16,255,175.14
l Balok BA4 (25 X 50)
1 Beton K -250 M3 18.11 1,634,189.11 29,598,433.19
2 Pembesian Kg 4,363.38 15,434.15 67,345,123.16
3 Bekisting M2 134.76 403,765.00 54,410,160.11
m Balok BT (25 X 45)
1 Beton K -250 M3 0.75 1,634,189.11 1,224,007.64
Page 64 of 690
2 Pembesian Kg 145.31 15,434.15 2,242,782.64

3 Bekisting M2 5.53 403,765.00 2,231,609.16
6 PEKERJAAN PLAT P + 0,00

a Plat PL1
1 Pekerjaan Beton K-250 + Waterprofing Inte M3 69.75 1,634,189.11 113,976,519.58
2 Pembesian Kg 12,144.56 15,434.15 187,440,898.99
b Plat PL2
2 Pembesian Kg 568.17 15,434.15 8,769,159.27
c Plat PL3
2 Pembesian Kg 447.55 15,434.15 6,907,538.40
d Plat PL6
2 Pembesian Kg 688.01 15,434.15 10,618,911.28
e Plat PL7
2 Pembesian Kg 745.96 15,434.15 11,513,181.36
f Plat PL8
2 Pembesian Kg 143.97 15,434.15 2,221,977.40
g Plat PL9
2 Pembesian Kg 257.45 15,434.15 3,973,521.92
h Plat PL10
2 Pembesian Kg 576.48 15,434.15 8,897,417.06
i Plat PL11
2 Pembesian Kg 1,278.37 15,434.15 19,730,616.07
j Plat PL12
2 Pembesian Kg 1,740.19 15,434.15 26,858,415.23
k Plat PL13
2 Pembesian Kg 145.00 15,434.15 2,237,951.75
l Plat PL14
2 Pembesian Kg 295.92 15,434.15 4,567,273.67
m Plat PL15
2 Pembesian Kg 7,670.25 15,434.15 118,383,727.30
n Plat PL15'
2 Pembesian Kg 2,160.45 15,434.15 33,344,740.24
o Plat PL16
2 Pembesian Kg 163.83 15,434.15 2,528,545.93
p Plat PL17
1 Pekerjaan Beton K-250 + Waterprofing Inte M3 0.30 1,634,189.11 488,622.54
2 Pembesian Kg 54.25 15,434.15 837,333.51
q Plat PL18
2 Pembesian Kg 2,903.96 15,434.15 44,820,169.67
5 Pekerjaan Cat Afweerking M2 215.38 33,090.20 7,126,934.19 1,337,736,636.97
7 KOLOM P + 0,00 - 3,60

a KOLOM K2A
3 Bekisting M2 41.32 464,271.50 19,183,698.38
Page 65 of 690

b KOLOM K2B
3 Bekisting M2 109.20 464,271.50 50,698,447.80
c KOLOM K2C
3 Bekisting M2 130.85 464,271.50 60,748,997.23
d KOLOM K2D
3 Bekisting M2 18.38 464,271.50 8,532,381.63

a Balok B1-1 (30 X 70)
1 Beton K -250 M3 13.65 1,634,189.11 22,306,681.37
2 Pembesian Kg 3,405.32 15,434.15 52,558,281.41
3 Bekisting M2 89.70 473,676.50 42,488,782.05
b Balok B2-1 (30 X 60)
1 Beton K -250 M3 22.36 1,634,189.11 36,533,931.78
2 Pembesian Kg 5,082.19 15,434.15 78,439,298.22
3 Bekisting M2 146.56 473,676.50 69,420,133.13
c Balok B3-1 (30 X 60)
1 Beton K -250 M3 4.75 1,634,189.11 7,765,666.66
2 Pembesian Kg 1,182.01 15,434.15 18,243,381.38
3 Bekisting M2 31.15 473,676.50 14,755,970.33
d Balok B4-1 (35 X 70)
1 Beton K -250 M3 34.94 1,634,189.11 57,093,664.99
2 Pembesian Kg 9,636.16 15,434.15 148,725,923.43
3 Bekisting M2 203.92 473,676.50 96,591,164.53
e Balok B5-1 (30 X 70)
1 Beton K -250 M3 5.50 1,634,189.11 8,986,405.92
2 Pembesian Kg 1,309.72 15,434.15 20,214,476.67
3 Bekisting M2 36.14 473,676.50 17,119,616.06
f Balok B6-1 (30 X 70)
1 Beton K -250 M3 2.77 1,634,189.11 4,529,972.22
2 Pembesian Kg 596.74 15,434.15 9,210,128.37
3 Bekisting M2 18.22 473,676.50 8,628,491.12
g Balok B7-1 (25 X 45)
1 Beton K -250 M3 0.53 1,634,189.11 871,022.80
2 Pembesian Kg 115.28 15,434.15 1,779,171.64
3 Bekisting M2 3.93 473,676.50 1,863,443.35
h Balok B8-1 (25 X 45)
1 Beton K -250 M3 0.98 1,634,189.11 1,606,407.90
2 Pembesian Kg 217.89 15,434.15 3,362,931.51
3 Bekisting M2 7.25 473,676.50 3,436,049.33
i Balok BA1 (25 X 60)
1 Beton K -250 M3 1.40 1,634,189.11 2,279,693.81
2 Pembesian Kg 304.89 15,434.15 4,705,733.43
3 Bekisting M2 10.51 473,676.50 4,977,866.34
j Balok BA2 (25 X 50)
1 Beton K -250 M3 0.33 1,634,189.11 540,916.60
2 Pembesian Kg 46.09 15,434.15 711,344.54
3 Bekisting M2 2.46 473,676.50 1,167,138.90
k Balok BA3 (25 X 50)
1 Beton K -250 M3 2.25 1,634,189.11 3,676,925.50
2 Pembesian Kg 487.62 15,434.15 7,525,938.49
3 Bekisting M2 16.74 473,676.50 7,929,344.61
l Balok BA3' (25 X 50)
1 Beton K -250 M3 3.33 1,634,189.11 5,441,849.74
2 Pembesian Kg 734.06 15,434.15 11,329,561.28
3 Bekisting M2 24.78 473,676.50 11,735,335.29
m Balok BA4 (25 X 50)
1 Beton K -250 M3 18.11 1,634,189.11 29,598,433.19
2 Pembesian Kg 4,363.38 15,434.15 67,345,123.16
3 Bekisting M2 134.76 473,676.50 63,831,224.11
n Balok BT (25 X 45)
1 Beton K -250 M3 0.95 1,634,189.11 1,549,211.28
2 Pembesian Kg 177.23 15,434.15 2,735,409.84
3 Bekisting M2 7.00 473,676.50 3,313,840.79 956,925,887.06
a Plat PL1
2 Pembesian Kg 14,701.31 15,434.15 226,902,146.57
b Plat PL2
Page 66 of 690

2 Pembesian Kg 568.17 15,434.15 8,769,159.27
c Plat PL3
2 Pembesian Kg 447.55 15,434.15 6,907,538.40
d Plat PL4
2 Pembesian Kg 833.75 15,434.15 12,868,284.30
e Plat PL5
2 Pembesian Kg 246.60 15,434.15 3,806,061.39
f Plat PL6
2 Pembesian Kg 688.01 15,434.15 10,618,911.28
g Plat PL8
2 Pembesian Kg 143.97 15,434.15 2,221,977.40
h Plat PL9
2 Pembesian Kg 257.45 15,434.15 3,973,521.92
i Plat PL10
2 Pembesian Kg 863.52 15,434.15 13,327,681.77
j Plat PL11
2 Pembesian Kg 852.25 15,434.15 13,153,738.90
k Plat PL12
2 Pembesian Kg 861.13 15,434.15 13,290,763.29
l Plat PL15
2 Pembesian Kg 5,113.50 15,434.15 78,922,479.72
m Plat PL18
2 Pembesian Kg 2,278.58 15,434.15 35,168,007.24
n Plat PL19
2 Pembesian Kg 659.66 15,434.15 10,181,214.22
o Plat PL20
2 Pembesian Kg 151.47 15,434.15 2,337,872.44
p Plat PL21
1 Pekerjaan Beton K-250 + Waterprofing Inte M3 0.43 1,634,189.11 709,238.07
2 Pembesian Kg 81.75 15,434.15 1,261,695.46
q Plat PL21'
2 Pembesian Kg 232.54 15,434.15 3,589,103.54
3 Pekerjaan Bekisting M2 8.00 483,805.00 3,870,440.00 1,226,712,638.04
10 KOLOM P + 3,60 - 7,20

a KOLOM K3A
3 Bekisting M2 38.45 464,271.50 17,853,096.26
b KOLOM K3B
3 Bekisting M2 97.92 464,271.50 45,461,465.28
c KOLOM K3C
3 Bekisting M2 121.77 464,271.50 56,534,804.83
Page 67 of 690

d KOLOM K3D
3 Bekisting M2 19.23 464,271.50 8,926,548.13

a Balok B1-2 (25 X 60)
1 Beton K -250 M3 9.90 1,634,189.11 16,178,472.20
2 Pembesian Kg 2,205.27 15,434.15 34,036,452.54
3 Bekisting M2 87.25 473,676.50 41,329,221.98
b Balok B2-2 (25 X 60)
1 Beton K -250 M3 16.68 1,634,189.11 27,258,274.38
2 Pembesian Kg 2,926.14 15,434.15 45,162,406.51
3 Bekisting M2 130.10 473,676.50 61,627,207.36
c Balok B3-2 (25 X 60)
1 Beton K -250 M3 3.05 1,634,189.11 4,985,910.98
2 Pembesian Kg 424.95 15,434.15 6,558,711.17
3 Bekisting M2 22.98 473,676.50 10,886,980.68
d Balok B4-2 (25 X 70)
1 Beton K -250 M3 26.57 1,634,189.11 43,420,404.69
2 Pembesian Kg 4,809.17 15,434.15 74,225,451.16
3 Bekisting M2 241.27 473,676.50 114,281,560.77
e Balok BA-5 (20 X 45)
1 Beton K -250 M3 3.75 1,634,189.11 6,133,111.74
2 Pembesian Kg 547.53 15,434.15 8,450,660.15
3 Bekisting M2 32.53 473,676.50 15,406,801.84 509,941,628.14

a Plat PL22
2 Pembesian Kg 5,113.50 15,434.15 78,922,479.72
b Plat PL23
2 Pembesian Kg 1,234.18 15,434.15 19,048,565.55
c Plat PL24
2 Pembesian Kg 444.32 15,434.15 6,857,747.83
d Plat PL25
2 Pembesian Kg 457.69 15,434.15 7,064,040.68
e Plat PL26
2 Pembesian Kg 1,467.76 15,434.15 22,653,674.31
5 Pekerjaan Cat Afweerking M2 176.26 33,090.20 5,832,346.29 533,426,690.20
13 KOLOM P +( 7,20 - 9,50) & (7,20 - 8,30)
a KOLOM K4A
3 Bekisting M2 15.83 464,271.50 7,351,274.93
b KOLOM K4B
3 Bekisting M2 25.45 464,271.50 11,814,316.86
c KOLOM K4C
3 Bekisting M2 13.57 464,271.50 6,301,092.80
Page 68 of 690
d KOLOM K4D
1 Pekerjaan Beton K 300 m3 1.30 1,208,976.61 1,572,878.57
3 Bekisting M2 7.92 464,271.50 3,675,637.47
a Balok B1-3 (25 X 50)
1 Beton K -250 M3 14.12 1,634,189.11 23,068,213.50
2 Pembesian Kg 3,401.02 15,434.15 52,491,852.83
3 Bekisting M2 154.45 473,676.50 73,161,230.13
b Balok B2-3 (25 X 50)
1 Beton K -250 M3 1.66 1,634,189.11 2,706,217.17
2 Pembesian Kg 260.99 15,434.15 4,028,189.68
3 Bekisting M2 16.57 473,676.50 7,846,451.22
c Balok BA6 (20 X 45)
1 Beton K -250 M3 1.30 1,634,189.11 2,117,909.09
2 Pembesian Kg 287.90 15,434.15 4,443,491.79
3 Bekisting M2 16.85 473,676.50 7,980,501.67
d Balok BA7 (20 X 30)
1 Beton K -250 M3 0.36 1,634,189.11 594,844.84
2 Pembesian Kg 73.18 15,434.15 1,129,424.79
3 Bekisting M2 6.07 473,676.50 2,875,216.36 182,443,543.06
15 PEKERJAAN PLAT TALANG AIR BETON + 8,30

a Plat PL27
2 Pembesian Kg 742.32 15,434.15 11,457,001.06
b Plat PL28
2 Pembesian Kg 534.14 15,434.15 8,243,919.71
c Plat PL29
2 Pembesian Kg 674.46 15,434.15 10,409,716.81
d Plat PL30
2 Pembesian Kg 1,557.72 15,434.15 24,042,115.01
e Plat PL31
2 Pembesian Kg 381.86 15,434.15 5,893,653.65
f Plat PL32
2 Pembesian Kg 1,728.64 15,434.15 26,680,073.62
g Plat PL33
2 Pembesian Kg 1,826.00 15,434.15 28,182,711.60
h Plat PL34
2 Pembesian Kg 835.11 15,434.15 12,889,243.87

a Balok B1-4 (25 X 60)
1 Beton K -250 M3 0.99 1,634,189.11 1,611,310.46
2 Pembesian Kg 178.59 15,434.15 2,756,446.59
3 Bekisting M2 10.09 473,676.50 4,777,027.50
b Balok B2-4 (25 X 60)
1 Beton K -250 M3 0.95 1,634,189.11 1,550,845.47
2 Pembesian Kg 164.35 15,434.15 2,536,602.55
3 Bekisting M2 9.71 473,676.50 4,597,504.11
c Balok B3-4 (25 X 40)
1 Beton K -250 M3 0.30 1,634,189.11 495,159.30
2 Pembesian Kg 99.57 15,434.15 1,536,793.75
3 Bekisting M2 3.65 473,676.50 1,726,550.84
Page 69 of 690
d Balok B4-4 (25 X 40)

1 Beton K -250 M3 0.68 1,634,189.11 1,107,980.22
2 Pembesian Kg 169.16 15,434.15 2,610,856.25
3 Bekisting M2 8.15 473,676.50 3,858,095.09 29,165,172.13

a Plat Pet
2 Pembesian Kg 727.58 15,434.15 11,229,547.99

a Balok B1-4 (25 X 60)
1 Beton K -250 M3 0.99 1,634,189.11 1,611,310.46
2 Pembesian Kg 181.05 15,434.15 2,794,352.86
3 Bekisting M2 10.09 473,676.50 4,777,027.50
b Balok B3-4 (25 X 40)
1 Beton K -250 M3 0.68 1,634,189.11 1,107,980.22
2 Pembesian Kg 207.67 15,434.15 3,205,209.93
3 Bekisting M2 8.15 473,676.50 3,858,095.09
c Balok B2-4 (25 X 40)
1 Beton K -250 M3 0.30 1,634,189.11 495,159.30
2 Pembesian Kg 80.63 15,434.15 1,244,486.38
3 Bekisting M2 3.65 473,676.50 1,726,550.84 20,820,172.59
a Plat Talang air Beton
2 Pembesian Kg 1,968.23 15,434.15 30,377,957.05
20 PEKERJAAN TANGGA
PEKERJAAN TANGGA 1 LANTAI DASAR ( 2 Unit)
a Pekerjaan Beton tangga
1 Beton K 250 M3 2.03 1,634,189.11 3,323,940.65
2 Pembesian Kg 424.15 15,434.15 6,546,332.99
3 Bekisting M2 18.20 436,991.50 7,953,245.30
b Pekerjaan Balok Tangga BT (20 x 45)
1 Beton K -250 M3 0.67 1,634,189.11 1,101,443.46
2 Pembesian Kg 101.80 15,434.15 1,571,134.73
3 Bekisting M2 8.25 436,991.50 3,605,179.88
c Pekerjaan Beton Bordes
1 Beton K 250 M3 1.47 1,634,189.11 2,398,989.62
2 Pembesian Kg 350.04 15,434.15 5,402,631.60
3 Bekisting M2 11.18 436,991.50 4,884,690.99
d Pekerjaan Beton Tanjakan Tangga
1 Beton K 250 M3 1.32 1,634,189.11 2,157,129.63
2 Pembesian Kg 115.04 15,434.15 1,775,544.62
3 Bekisting M2 16.29 436,991.50 7,118,591.54
PEKERJAAN TANGGA 1 LANTAI 1 ( 2 Unit)

1 Beton K 250 M3 2.68 1,634,189.11 4,382,895.20
2 Pembesian Kg 546.53 15,434.15 8,435,287.74
3 Bekisting M2 24.01 436,991.50 10,492,165.92
b Pekerjaan Balok Tangga BT (20 x 45)
1 Beton K -250 M3 0.67 1,634,189.11 1,101,443.46
2 Pembesian Kg 101.80 15,434.15 1,571,134.73
3 Bekisting M2 8.25 436,991.50 3,605,179.88
c Pekerjaan Beton Bordes
1 Beton K 250 M3 1.53 1,634,189.11 2,503,577.72
2 Pembesian Kg 365.11 15,434.15 5,635,193.37
3 Bekisting M2 11.30 436,991.50 4,939,751.92
d Pekerjaan Beton Tanjakan Tangga
1 Beton K 250 M3 1.67 1,634,189.11 2,732,364.19
2 Pembesian Kg 145.72 15,434.15 2,249,002.60
3 Bekisting M2 20.63 436,991.50 9,016,882.61
Page 70 of 690
PEKERJAAN TANGGA 2 ( 1 Unit)

a Pekerjan Plat Pendestal Tangga
3 Bekisting M2 4.19 436,991.50 1,828,809.43
b Pekerjaan Beton tangga
1 Beton K 250 M3 0.54 1,634,189.11 877,559.55
2 Pembesian Kg 101.83 15,434.15 1,571,721.23
3 Bekisting M2 5.28 436,991.50 2,306,441.14
c Pekerjaan Beton Tanjakan Tangga
1 Beton K 250 M3 0.36 1,634,189.11 594,844.84
2 Pembesian Kg 31.76 15,434.15 490,173.17
3 Bekisting M2 4.59 436,991.50 2,005,790.99

a Pekerjan Plat Pendestal Tangga
3 Bekisting M2 2.64 436,991.50 1,153,657.56
b Pekerjaan Beton tangga
1 Beton K 250 M3 1.19 1,634,189.11 1,944,685.04
2 Pembesian Kg 219.35 15,434.15 3,385,465.37
3 Bekisting M2 11.11 436,991.50 4,854,975.57
1 Beton K 250 M3 0.81 1,634,189.11 1,323,693.18
2 Pembesian Kg 70.58 15,434.15 1,089,280.57
3 Bekisting M2 9.81 436,991.50 4,286,886.62 20,709,311.85

1 Beton K 250 M3 1.07 1,634,189.11 1,743,679.78
2 Pembesian Kg 196.62 15,434.15 3,034,631.70
3 Bekisting M2 10.08 436,991.50 4,403,563.35
b Pekerjaan Beton Bordes
1 Beton K 250 M3 0.49 1,634,189.11 794,215.91
2 Pembesian Kg 71.64 15,434.15 1,105,733.37
3 Bekisting M2 3.24 436,991.50 1,415,852.46
1 Beton K 250 M3 0.68 1,634,189.11 1,111,248.60
2 Pembesian Kg 59.28 15,434.15 914,998.15
3 Bekisting M2 8.32 436,991.50 3,634,021.31 19,464,179.56
`
13,916,635,551.62
14,030,555,240.32
ARSITEKTUR LANTAI DASAR

HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
II PEKERJAAN AKSITEKTUR LANTAI DASAR
A PEKERJAAN DINDING BATA
a DINDING BIDANG LUAR
1 Pas. Batu Bata 1 : 2 ( 1/2 Bata) M2 154.08 149,267.70 22,999,764.29
2 Pas. Plasteran 1 : 2 M2 308.17 83,656.33 25,780,202.92
3 Pas. Acian 1 : 2 M2 308.17 75,750.95 23,344,019.01
4 Pas. Cat Dinding Batu Bata M2 308.17 33,090.20 10,197,340.75
5 Pekerjaan Kolom Praktis 13 x 13 cm
a Beton K 175 M3 1.24 847,285.37 1,050,633.86
b Pembesian Kg 162.98 15,434.15 2,515,457.77
c Bekisting M2 19.21 393,415.00 7,557,502.15
d Afweerking M2 14.18 64,997.58 921,665.64
b DINDING BIDANG DALAM

3 Pas. Plasteran 1 : 2 M2 51.56 83,656.33 4,313,654.84
4 Pas. Plasteran 1 : 4 M2 169.40 69,944.06 11,848,453.48
5 Pas. Acian 1 : 2 M2 51.56 75,750.95 3,906,022.03
6 Pas. Acian 1 : 4 M2 169.40 75,750.95 12,832,135.31
a Beton K 175 M3 0.75 847,285.37 635,464.03
b Pembesian Kg 94.37 15,434.15 1,456,520.74
c Bekisting M2 11.62 393,415.00 4,571,482.30
d Afweerking M2 11.62 64,997.58 755,271.84
157,905,557.31
Jumlah
B PEKERJAAN PINTU DAN JENDELA

a Type P12 ( 1 Unit )
1 Kuzen alumanium M1 10.30 153,846.43 1,584,618.18
2 Pas. Pintu Kaca tebal 5 mm + Rangka Alumunium M2 1.89 691,305.25 1,306,566.92
3 Engsel Pintu Bh 3.00 47,519.15 142,557.45
4 Kunci Pintu Bh 1.00 328,049.00 328,049.00
5 Handel Pintu Stainlless Bh 2.00 149,811.75 299,623.50
6 Pas. Jendela Kaca tebal 5 mm + Rangka Alumunium M2 1.50 139,979.15 209,968.73
7 Engsel Jendela Bh 4.00 30,946.50 123,786.00
8 Grendel Jendela Bh 4.00 24,472.58 97,890.30
9 Hak Angin Jendela Bh 4.00 37,012.75 148,051.00
10 Hendel Jendela Bh 2.00 38,307.50 76,615.00
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
b Type P13 ( 4 Unit )
3 Engsel Pintu Bh 12.00 47,519.15 570,229.80
4 Kunci Pintu Bh 4.00 328,049.00 1,312,196.00
5 Handel Pintu Stainlless Bh 8.00 149,811.75 1,198,494.00
6 Pas. Jendela Kaca tebal 5 mm + Rangka Alumunium M2 12.00 139,979.15 1,679,749.80
9 Hak Angin Jendela Bh 32.00 37,012.75 1,184,408.00
10 Hendel Jendela Bh 32.00 38,307.50 1,225,840.00
c Type P14 ( 1 Unit )

3 Engsel Pintu Bh 3.00 47,519.15 142,557.45
4 Kunci Pintu Bh 1.00 328,049.00 328,049.00
5 Handel Pintu Stainlless Bh 2.00 149,811.75 299,623.50
d Type P17
Pas. ( 3Pintu
Daun Unit Lapis
) Plat besi t. 4 mm + Rangka
1 Besi Hollow + Accesoriess M2 12.75 938,536.50 11,966,340.38
e Type J6 ( 25 Unit )
2 Pas. Jalusi Alumunium Ventilasi M2 15.75 550,000.00 8,662,500.00
f Type J10 ( 2 Unit )

g Type J11 ( 1 Unit )

80,579,748.38
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
C PEKERJAAN PLAFOND
a Plafond GRC Plafond Primer Hollow 40.20.2 jarak
Pas. Rangka
1 60 cm dan Skunder Hollow 40.40.2 jarak 80 cm M2 87.39 92,902.75 8,118,771.32
2 Plafond GRC t= 9 m M2 87.39 54,518.63 4,764,382.64
3 Pas List Plafond GRC T 10 cm M1 69.80 43,682.75 3,049,055.95
4 Cat Plafond GRC dan List Plafond M2 94.37 37,688.38 3,556,651.95
b Plafond Gypsum
Pas. Rangka Plafond Primer Hollow 40.20.2 jarak
1 60 cm dan Skunder Hollow 40.40.2 jarak 80 cm M2 35.77 92,902.75 3,323,131.37
2 Plafond Gypsum t= 9 mm M2 35.77 54,518.63 1,950,131.22
3 Pas List Plafond Gypsum T 10 cm M1 35.77 43,682.75 1,562,531.97
4 Cat Plafond Gypsum dan List Plafond M2 39.84 37,688.38 1,501,504.86
c Plafond Expose Afwerking

1 Pas. Afweerking Plafond Expose M2 990.01 64,997.58 64,348,251.01
2 Cat Plafond Expose M2 990.01 37,688.38 37,311,868.13
129,486,280.41
D PEKERJAAN LANTAI
a Lantai Granite & Keramik
1 Urugan Tanah tebal 10 cm M3 12.85 99,412.50 1,277,460.57
2 Lantai kerja K-100 tebal 5 cm M3 6.43 924,266.42 5,938,457.99
3 Pas. Granite 60 x 60 cm M2 49.21 475,040.91 23,377,713.14
4 Pas Keramik Unpolished 30 x 30 cm M2 79.29 328,281.59 26,029,118.79
56,622,750.49
E PEKERJAAN FINISING TANGGA DAN RAM

a Tangga Detail A
1 Granite 60 x 60 cm (Anak Tangga Step 1 dan 2) M2 7.74 475,040.91 3,676,816.62
2 Nosing 10 x 60 cm (anak tangga step 1 dan 2) M1 23.80 75,000.00 1,785,000.00
3 Granite 60 x 60 cm (Bordes) M2 4.49 475,040.91 2,132,933.67
4 Plint Granitesiap
Accesories+ 15 xpasang
60 cm (anak
(anak Tangga
tangga Step 1 dan 2) M2 1.87 475,040.91 887,851.46
5 2) M1 18.10 850,000.00 15,385,000.00
6 Pengecatan Tangga M2 12.69 37,688.38 478,265.48
b Tangga Detail B
3 Granite 60 x 60 cm (Bordes) M2 4.49 475,040.91 2,132,933.67
4 Plint Granite 15 x 60 cm (anak tangga Step 1 dan 2) M2 1.87 475,040.91 887,851.46
5 2) M1 18.10 850,000.00 15,385,000.00
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
c Tangga Detail C
3 Granite 60 x 60 cm (Tapak Tangga) M2 5.46 475,040.91 2,593,723.35
4 Plint Granite 15 x 60 cm (anak tangga Step 1 dan 2) M2 2.30 475,040.91 1,090,931.44
5 2) M1 9.80 850,000.00 8,330,000.00
d Tangga Detail D
1 Keramik Unpolished 30 x 30 cm M2 5.00 328,281.59 1,641,407.94
2 Pas. Tangga Batu Kali 1 : 4 M3 1.14 309,077.12 352,347.92
3 Keramik Unpolished 30 x 30 cm (anak tangga) M2 2.41 328,281.59 791,158.63
4 Nosing 10 x 30 cm (anak tangga) M1 7.20 50,000.00 360,000.00
e Tangga Detail E (2 Unit)
1 Keramik Unpolished 30 x 30 cm M2 2.80 328,281.59 919,188.45
2 Keramik Unpolished 30 x 30 cm (anak tangga) M2 8.35 328,281.59 2,741,151.26
3 Nosing 10 x 30 cm (anak tangga) M1 23.10 50,000.00 1,155,000.00
f Ram Detail F
1 Timbunan Tanah M3 12.40 99,412.50 1,232,715.00
2 Coran K 225 M3 2.52 893,536.11 2,251,710.99
3 Tulangan Coran K 225 dengan Wiremash M6 2 lapis M2 18.09 50,000.00 904,500.00
4 Pas. Batu Bata 1 : 2 Pembatas Ram M2 11.38 149,267.70 1,698,666.43
5 Plesteran 1 : 2 Dinding Ram M2 19.26 75,750.95 1,458,963.31
6 Acian M2 19.26 42,579.90 820,088.87
7 Pengecatan M2 19.26 33,090.20 637,317.25
g Ram Detail G
1 Timbunan Tanah M3 295.76 99,412.50 29,402,241.00
2 Coran K 225 M3 23.90 893,536.11 21,355,512.93
3 Tulangan Coran K 225 dengan Wiremash M6 2 lapis M2 199.31 50,000.00 9,965,500.00
4 Pas. Keramik 30 x 30 cm Motif Batu Alam M2 97.23 262,293.38 25,502,785.39
5 Pas. Batu Kali 1 : 4 Pedestrian M2 31.17 309,077.12 9,633,933.83
6 Tangga Batu Kali Kecil (2 Unit)
a Pas. Batu Kali 1: 4 M3 2.07 309,077.12 638,862.41
b Pas. Lantai Kerja Beton K-100 t. 5 cm M3 0.40 924,266.42 372,941.50
c Pas. Keramik 30 x30 cm Unpolished M2 8.07 262,293.38 2,116,707.58
d Pas. Nosing Keramik 30 x30 cm Unpolished M1 12.00 50,000.00 600,000.00
7 Tangga Batu Kali Besar
a Pas. Batu Kali 1: 4 M3 19.87 309,077.12 6,141,606.55
b Pas. Lantai Kerja Beton K-100 t. 5 cm M3 1.42 924,266.42 1,309,694.77
c Pas. Keramik 30 x30 cm Unpolished M2 28.34 262,293.38 7,433,446.86
d Pas. Nosing Keramik 30 x30 cm Unpolished M1 58.77 50,000.00 2,938,500.00
8 Pot Bunga Panjang
a Pas. Batu Bata 1 : 2 (1/2 Bata) M2 241.44 149,267.70 36,039,193.49
b Plesteran 1 : 2 M2 109.03 75,750.95 8,259,126.17
c Pas. Keramik Motif Batu Alam 30 x 30 cm M2 109.03 262,293.38 28,597,847.28
d Pas. List Profil Beton M1 119.76 75,000.00 8,982,000.00
e Urugan Tanah Timbunan + Tanah Humus M3 23.02 99,412.50 2,288,475.75
f Pas. Bunga Teh - Tehan M1 57.88 15,000.00 868,200.00
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
9 Pot Bunga Kotak
a Pas. Batu Bata 1 : 2 (1/2 Bata) M2 50.56 149,267.70 7,546,974.91
b Plesteran 1 : 2 M2 46.08 75,750.95 3,490,603.81
c Pas. Keramik Motif Batu Alam 30 x 30 cm M2 27.52 262,293.38 7,218,313.83
d Pas. List Profil Beton M1 34.40 75,000.00 2,580,000.00
e Urugan Tanah Timbunan + Tanah Humus M3 28.56 99,412.50 2,839,221.00
f Pas. Bunga Teh - Tehan M1 6.00 15,000.00 90,000.00
h Tangga Detail H (2 Unit)

1 pasang M1 8.00 450,000.00 3,600,000.00
i Pagar Reilling Detail I Lantai 2

1 Accesories+ siap pasang M1 11.49 450,000.00 5,170,500.00
319,789,162.73
F PEKERJAAN DRAINASE
a Drainase Luar A
1 Pas. Batu Kali 1 : 4 M3 104.57 309,077.12 32,321,319.48
2 Pas. Plasteran 1 : 2 M2 348.58 75,750.95 26,405,175.53
3 Pas. Acian 1 : 2 M2 348.58 42,579.90 14,842,450.45
4 Pas. Besi Siku 50 x 50 x 9 Kg 2,042.97 15,434.15 31,531,580.74
5 Pembesian Kg 2,287.27 15,434.15 35,302,068.27
b Drainase Luar B
1 Pas. Batu Kali 1 : 4 M3 32.11 309,077.12 9,923,350.55
2 Pas. Plasteran 1 : 2 M2 107.02 75,750.95 8,106,965.23
3 Pas. Acian 1 : 2 M2 107.02 42,579.90 4,556,956.25
4 Pekerjaan Plat Drainase
a Beton K 225 M3 11.16 893,536.11 9,971,862.94
b Pembesian Kg 1,214.15 15,434.15 18,739,373.22
c Bekisting M2 74.44 667,664.80 49,700,967.71
c Drainase Dalam C
1 Galian Saluran M3 13.80 72,450.00 999,708.06
2 Pas. Lantai Kerja Beton K-225 M3 5.11 893,536.11 4,566,496.69
3 Pas.Batu Bata 1 : 2 (1/2 Bata) M2 170.35 149,267.70 25,428,200.50
4 Pas. Plasteran 1 : 2 M2 228.27 75,750.95 17,291,898.31
5 Pas. Acian 1 : 2 M2 228.27 42,579.90 9,719,842.36
6 Pas. Besi Siku 50 x 50 x 9 Kg 2,296.36 15,434.15 35,442,340.62
7 Pembesian kg 1,209.86 15,434.15 18,673,160.72
353,523,717.63
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
G PEKERJAAN POT BUNGA KELILING DINDING BANGUNAN
a Lantai 1
1 Pas. Batu Bata 1 : 2 (1/2 Bata) M2 50.58 149,267.70 7,549,960.27
2 Plesteran 1 : 2 M2 67.44 75,750.95 5,108,644.12
3 Acian M2 67.44 42,579.90 2,871,588.46
4 Cat dinding Batu Bata M2 67.44 33,090.20 2,231,603.09
5 Urugan Tanah Timbunan + Tanah Humus M3 13.91 99,412.50 1,382,778.17
6 Pas. Tumbuahan rambat M1 84.30 15,000.00 1,264,500.00
b Lantai 2
2 Plesteran 1 : 2 M2 74.40 75,750.95 5,635,870.74
3 Acian M2 74.40 42,579.90 3,167,944.56
c Lantai Dag Atap

2 Plesteran 1 : 2 M2 190.99 75,750.95 14,467,734.69
3 Acian M2 190.99 42,579.90 8,132,369.16
99,099,795.68
1,197,007,012.64
RENCANA ANGGARAN
ARSITEKTUR LANT
KEGIATAN : PENINGKATAN SARANA DAN PRASARANA APARAT

PEKERJAAN : PENYUSUNAN DED GEDUNG KANTOR BPMPTSP KOT
NO URAIAN PEKERJAAN STN
III PEKERJAAN AKSITEKTUR LANTAI I

1 Pas. Batu Bata 1 : 2 ( 1/2 Bata) M2
3 Pas. Plasteran 1 : 2 M2
5 Pas. Acian 1 : 2 M2
7 Pas. Cat Dinding Batu Bata M2
a Beton K 175 M3
b Pembesian Kg
c Bekisting M2
d Afweerking M2

7 Pas. Cat Dinding Batu Bata M2
a Beton K 175 M3
b Pembesian Kg
c Bekisting M2
d Afweerking M2

1 Kuzen alumanium M1
Pas. Pintu Kaca Tempered tebal 12 mm + Rangka
2 M2
Alumunium
3 Engsel Pintu Tanam Bh
4 Kunci Pintu Tanam Bh
5 Handel Stenlis Bh
6 Door Holder Bh
7 Pas. Jendela Kaca Mati tebal 5 mm M2
8 Pekerjaan Kolom 30 x 25 cm
a Beton K 175 M3
b Pembesian Kg
c Bekisting M2
d Afweerking M2
e Granite 30 x30 cm M2
9 Pekerjaan Kolom 60 x 25 cm
a Beton K 175 M3
b Pembesian Kg
c Bekisting M2
d Afweerking M2
10 Pekerjaan Balok 25 x 25 cm
a Beton K 175 M3
b Pembesian Kg
c Bekisting M2
d Afweerking M2
1 Pas.
Kuzen alumanium
Pintu Kaca Tempered tebal 12 mm + Rangka M1
2 Alumunium M2
5 Handel Stenlis Bh
6 Door Holder Bh
8 Pas. Ventilasi Kaca Mati tebal 5 mm M2
1 Pas.
Kuzen alumanium
2 Alumunium M2
5 Handel Stenlis Bh
6 Door Holder Bh
d Type P4 ( 2 Unit )
1 Pas.
Kuzen alumanium
2 Alumunium M2
5 Handel Stenlis Bh
6 Door Holder Bh
7 Pas. Jendela Kaca tebal 5 mm + Rangka Alumuniu M2
8 Engsel Jendela Bh
9 Grendel Jendela Bh
10 Hak Anginl Jendela Bh
e Type P6 ( 1 Unit )
1 Pas.
Kuzen alumanium
2 Alumunium M2
5 Handel Stenlis Bh
6 Door Holder Bh
f Type P7 ( 8 Unit )
2 Pas. Pintu Alumunium Strip M2
5 Handel Stenlis Bh
g Type P8 ( 6 Unit )
1 Pas.
Kuzen alumanium
Pintu Kaca tebal 5 mm + Sunblasting + M1
2 Rangka Alumunium M2
5 Handel Stenlis Bh
h Type P9 ( 3 Unit )
1 Pas.
Kuzen alumanium
Pintu Kaca tebal 5 mm + Sunblasting + M1
2 Rangka Alumunium M2
5 Handel Stenlis Bh
i Type P10 ( 7 Unit )

1 Pas.
Kuzen alumanium
Pintu Kaca ES tebal 5 mm + Rangka M1
2 Alumunium Strip M2
3 Engsel Pintu Bh
4 Kunci Pintu Bh
5 Handel Pintu Bh
6 Grendel Pintu Bh
7 Pas. Ventilasi Kaca ES Mati tebal 5 mm M2
j Type P11 ( 16 Unit )

1 Pas.
Kuzen alumanium
Pintu Kaca ES tebal 5 mm + Rangka M1
2 Alumunium Strip M2
3 Engsel Pintu Bh
4 Kunci Pintu Bh
5 Handel Pintu Bh
6 Grendel Pintu Bh
7 Pas. Ventilasi Kaca ES Mati tebal 5 mm M2
k Type P15 ( 1 Unit )

1 Pas.
Kuzen alumanium
2 Alumunium M2

5 Handel Stenlis Bh
6 Door Holder Bh
l Type P17
Pas. ( 1Pintu
Daun Unit Lapis
) Plat besi t. 4 mm + Rangka
1 Besi Hollow + Accesoriess M1
m Type J1 ( 10 Unit )
3 Engsel Jendela Bh
n Type J2 ( 6 Unit )
o Type J3 ( 2 Unit )
3 Engsel Jendela Bh
p Type J4 ( 1 Unit )
q Type J5 ( 13 Unit )
2 Pas. Jendela Kaca ES Mati tebal 5 mm M2
r Type J9 ( 1 Unit )
3 Engsel Jendela Bh
s Type J12 ( 1 Unit )

2 Pas. Ventilasi Jalusi Alumunium M2
C PEKERJAAN DINDING PARTISI

a Type PR1 ( 1 Unit )
1 Kuzen alumanium Natural 4" M1
2 Pas. Pintu Kaca tebal 5 mm + Rangka Alumunium M2
3 Engsel Pintu Bh
4 Kunci Pintu Bh
5 Handel Pintu Bh
6 Door Closer Bh
7 Pas. Jendela Kaca Mati tebal 5 mm + Sunblasting M2
9 Pas. Dinding Partisi Gypsumboard 9 mm Finish Ta M2
10 Pas. List Alumunium Dinding Partisi t.10 cm M1
11 Pas. List Profil Plafond Gypsumboard 10 x 10 cm M1
12 Pas. Cat List Profil Plafond Gypsumboard 10 x 10 M2
b Type PR2 ( 1 Unit )

3 Engsel Pintu Bh
4 Kunci Pintu Bh
5 Handel Pintu Bh
6 Door Closer Bh
c Type PR4 ( 1 Unit )

3 Engsel Pintu Bh
4 Kunci Pintu Bh
5 Handel Pintu Bh
6 Door Closer Bh
d Type PR5 ( 1 Unit )

e Type PR6 ( 1 Unit )

f Type PR7 ( 6 Unit )

g Type PR8 ( 8 Unit )

h Type PR11 ( 1 Unit )

i Type PR12 ( 2 Unit )

2 Pas. Dinding Partisi Gypsumboard 9 mm Lapis M2
Tacon
3 Pas. WarnaPartisi
Dinding Terang Gypsumboard 9 mm Lapis M2
4 Tacon Warna
Pas. List Gelap Dinding Partisi t.10 cm
Alumunium M1
j Type PR14 ( 1 Unit )

2 Pas. Pintu Kaca Tempered tebal 12 mm M2
3 Engsel Pintu Bh
4 Kunci Pintu Bh
5 Handel Pintu Bh
6 Door Holder Bh

k Type PR15 ( 1 Unit )

4 Tacon warna
Alumunium M1
l Type PR16 ( 1 Unit )

3 Engsel Pintu Bh
4 Kunci Pintu Bh
5 Handel Pintu Bh
6 Door Closer Bh
9 Tacon Warna
Alumunium M1
m Type PR17 ( 4 Unit )

Tacon
3 Pas. warna Partisi
Dinding TerangGypsumboard 9 mm Lapis M2
4 Tacon warna
Alumunium M1
D PEKERJAAN PLAFOND
a Plafond Gypsum
jarak 60 cm dan Skunder Hollow 40.40.2 jarak
1 80 cm M2
2 Pas. Plafond Gypsum t= 9 mm M2
3 Pas List Plafond Gypsum T 10 cm M1
4 Cat Plafond Gypsum dan List Plafond M2
E PEKERJAAN LANTAI
1 Pas. Granite 60 x 60 cm M2
2 Pas Keramik Unpolished 30 x 30 cm M2
3 Pas. Plint Granite 15 x 60 cm M2
F PEKERJAAN FINISING TANGGA

a Tangga Detail A
1 Granite 60 x 60 cm (Anak Tangga Step 1 dan 2) M2
2 Nosing 10 x 60 cm (anak tangga step 1 dan 2) M1
3 Granite 60 x 60 cm (Bordes) M2
4 Plint Granite 15 x 60 cm (anak tangga Step 1 dan M2
5 Pas. Hand Railling Pipa Galvanis Ф 2,5, Tiang M1
6 Railling Pipa Tangga
Pengecatan Galvanis Ф 2,5 dan Pipa Galvanis Ф 1 M2
b Tangga Detail B
1 Granite 60 x 60 cm (Anak Tangga Step 1 dan 2) M2
2 Nosing 10 x 60 cm (anak tangga step 1 dan 2) M1
3 Granite 60 x 60 cm (Bordes) M2
4 Plint Granite 15 x 60 cm (anak tangga Step 1 dan M2
5 Pas. Hand Railling Pipa Galvanis Ф 2,5, Tiang M1
Railling Pipa Galvanis Ф 2,5 dan Pipa Galvanis Ф 1
6 Pengecatan Tangga M2
c Tangga Detail C
1 Pas. Hand Railling Pipa Galvanis Φ 2,5, Tiang M2
Railling Pipa Galvanis Φ 2,5 dan Pipa Galvanis Φ 1"
d Tangga Detail D
1 Keramik Unpolished 30 x 30 cm M2
2 Nosing 10 x 30 cm (anak tangga ) M1
3 Keramik Unpolished 30 x 30 cm (Bordes) M2
4 Pas. Hand Railling Pipa Galvanis Φ 2,5, Tiang M2
5 Railling Pipa Tangga
Pengecatan Galvanis Φ 2,5 dan Pipa Galvanis Φ 1" M1
G PEKERJAAN TOILET (WC) dan ACCESSORIES

a Toilet A
1 Pasangan Batu Bata 1 : 2 M2
3 Plesteran 1 : 2 M2
5 Acian M2
6 Pengecatan M2
7 Lantai Lapis Membran M2
7 Keramik lantai Unpolished 20 X 20 cm M2
8 Keramik Dinding 20 x 40 M2
9 Keramik Border Dinding 10 x 20 M1
10 Kloset Jongkok (setara KIA) Bh
11 Pas. Batu Bata 1:2 (1/2 bata) peninggian closet M2
12 Urugan Pasir Peninggian Closet M3
13 Beton K-100 Peninggian Closet M3
14 Plasteran 1 : 2 cm Peninggian Closet M2
15 Kran Air (standar American F062M022) Bh
16 Wastafel lengkap +Acecoris + Cermin Bh
17 Beton Wastafel K-175 M3
18 Keramik Beton Wastafel 20 x 20 cm M2
19 Floar Drain Bh
b Toilet C
5 Acian M2
6 Pengecatan M2
10 Kloset Jongkok (setara TOTO) Bh
11 Pas. Batu Bata 1:2 (1/2 bata) peninggian closet M2
12 Urugan Pasir Peninggian Closet M3
13 Beton K-100 Peninggian Closet M3
14 Plasteran 1 : 2 cm Peninggian Closet M2
16 Wastafel lengkap +Acecoris + Cermin Bh
18 Beton Wastafel K-175 M3
19 Keramik Beton Wastafel 20 x 20 cm M2
20 Floar Drain Bh
21 Wastafel Zink 60 x 193 cm lengkap +Acecoris Bh
22 Beton Wastafel Zink 60 x 193 cm K-175 M3
23 Keramik 20 x 20 cm Beton Wastafel Zink 60 x 1 M2
24 Wastafel Zink 60 x 105 cm lengkap +Acecoris Bh
25 Beton Wastafel Zink 60 x 105 cm K-175 M3
26 Keramik 20 x 20 cm Beton Wastafel Zink 60 x 1 M2
c Toilet F
5 Acian M2
6 Pengecatan M2
10 Pas. Batu Bata 1:2 (1/2 bata) peninggian Tempat M2
11 Plasteran 1:2 (1/2 bata) peninggian Tempat wudhu M2
12 Keramik 20 x 20 cm peninggian Tempat wudhu' M2
14 Floar Drain Bh
H PEKERJAAN CUTTING PLAT Dan UKIRAN 3

a Type Ukiran 3 (28 Unit)
1 Tengelam t. 1 cm + Finishing Cat M2
2 Pas. Bis Beton Kaki Kolom M1
b Type CP-4 (16 Unit)
1 Pas. Cutting Plat Pola By Order / Ukiran Motif M2
c Type CP-3 (2 Unit)
1 Kaluak Paku M2
ANA ANGGARAN BIAYA
RSITEKTUR LANTAI I
SARANA APARATUR
OR BPMPTSP KOTA PADANG
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
126.58 149,267.70 18,894,305.47

275.53 142,383.80 39,230,866.03
253.16 83,656.33 21,178,435.69
551.06 69,944.06 38,543,232.71
253.16 75,750.95 19,177,110.70
551.06 75,750.95 41,743,167.45
804.22 33,090.20 26,611,734.46
5.81 847,285.37 4,922,727.99

743.87 15,434.15 11,481,001.16
89.46 393,415.00 35,194,905.90
76.76 64,997.58 4,989,214.00
53.17 149,267.70 7,936,712.88

261.73 142,383.80 37,265,542.44
106.34 83,656.33 8,896,181.10
523.45 69,944.06 36,612,357.05
106.34 75,750.95 8,055,507.61
523.45 75,750.95 39,651,986.70
629.79 33,090.20 20,840,009.42
4.19 847,285.37 3,550,125.70
523.50 15,434.15 8,079,777.53
64.48 393,415.00 25,367,399.20
64.48 64,997.58 4,191,043.75
33.92 153,846.43 5,218,470.74

8.00 1,450,357.00 11,602,856.00
8.00 47,519.15 380,153.20
4.00 328,049.00 1,312,196.00
8.00 149,811.75 1,198,494.00
4.00 225,000.00 900,000.00
12.86 139,979.15 1,800,131.87
0.42 847,285.37 355,859.86

55.62 15,434.15 858,447.42
6.16 393,415.00 2,423,436.40
6.16 64,997.58 400,385.07
9.37 328,281.59 3,075,998.47
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
0.42 847,285.37 355,859.86

36.19 15,434.15 558,561.89
4.76 393,415.00 1,872,655.40
4.76 64,997.58 309,388.47
7.97 328,281.59 2,616,404.25
0.21 847,285.37 177,929.93
32.39 15,434.15 499,912.12
3.44 393,415.00 1,353,347.60
3.44 64,997.58 223,591.66
2.58 328,281.59 846,966.50
51.76 153,846.43 7,963,090.96

6.72 1,450,357.00 9,746,399.04
8.00 47,519.15 380,153.20
2.00 328,049.00 656,098.00
8.00 149,811.75 1,198,494.00
4.00 225,000.00 900,000.00
9.66 139,979.15 1,352,198.59
3.48 139,979.15 487,127.44
14.00 153,846.43 2,153,849.95

3.78 1,450,357.00 5,482,349.46
4.00 47,519.15 190,076.60
2.00 328,049.00 656,098.00
4.00 149,811.75 599,247.00
2.00 225,000.00 450,000.00
0.72 139,979.15 100,784.99
39.20 153,846.43 6,030,779.86

6.72 1,450,357.00 9,746,399.04
8.00 47,519.15 380,153.20
2.00 328,049.00 656,098.00
8.00 149,811.75 1,198,494.00
4.00 225,000.00 900,000.00
4.12 134,231.90 553,035.43
8.00 29,826.50 238,612.00
8.00 23,408.55 187,268.40
8.00 37,012.75 296,102.00
4.06 139,979.15 568,315.35
8.40 153,846.43 1,292,309.97

3.36 1,450,357.00 4,873,199.52
4.00 47,519.15 190,076.60
1.00 328,049.00 328,049.00
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
4.00 149,811.75 599,247.00
2.00 225,000.00 450,000.00
0.64 139,979.15 89,586.66
25.20 153,846.43 3,876,929.91

4.68 1,166,578.98 5,459,589.60
16.00 47,519.15 760,306.40
8.00 328,049.00 2,624,392.00
8.00 149,811.75 1,198,494.00
42.00 153,846.43 6,461,549.85

11.34 134,231.90 1,522,189.75
18.00 47,519.15 855,344.70
6.00 328,049.00 1,968,294.00
12.00 149,811.75 1,797,741.00
2.16 139,979.15 302,354.96
20.40 153,846.43 3,138,467.07
5.04 134,231.90 676,528.78
9.00 47,519.15 427,672.35
3.00 328,049.00 984,147.00
6.00 149,811.75 898,870.50
0.96 139,979.15 134,379.98
49.00 153,846.43 7,538,474.83

13.23 134,231.90 1,775,888.04
21.00 47,519.15 997,902.15
7.00 328,049.00 2,296,343.00
14.00 149,811.75 2,097,364.50
7.00 28,497.58 199,483.03
2.52 139,979.15 352,747.46
105.60 153,846.43 16,246,182.48

23.52 134,231.90 3,157,134.29
48.00 47,519.15 2,280,919.20
16.00 328,049.00 5,248,784.00
32.00 149,811.75 4,793,976.00
16.00 28,497.58 455,961.20
4.48 139,979.15 627,106.59
18.25 153,846.43 2,807,697.26

3.36 1,450,357.00 4,873,199.52
4.00 47,519.15 190,076.60
1.00 328,049.00 328,049.00
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
4.00 149,811.75 599,247.00
2.00 225,000.00 450,000.00
3.06 139,979.15 428,336.20
1.33 139,979.15 186,172.27
4.20 938,536.50 3,941,853.30
250.80 153,846.43 38,584,683.39

31.92 134,231.90 4,284,682.25
76.00 29,826.50 2,266,814.00
76.00 23,408.55 1,779,049.80
76.00 37,012.75 2,812,969.00
23.94 139,979.15 3,351,100.85
115.20 153,846.43 17,723,108.16

7.56 139,979.15 1,058,242.37
21.60 153,846.43 3,323,082.78

1.52 134,231.90 204,032.49
4.00 29,826.50 119,306.00
4.00 23,408.55 93,634.20
4.00 37,012.75 148,051.00
1.14 139,979.15 159,576.23
5.40 153,846.43 830,770.70

0.63 139,979.15 88,186.86
31.20 153,846.43 4,800,008.46

3.12 139,979.15 436,734.95
19.40 153,846.43 2,984,620.65
2.60 134,231.90 349,002.94
6.00 29,826.50 178,959.00
6.00 23,408.55 140,451.30
6.00 37,012.75 222,076.50
1.95 139,979.15 272,959.34
5.40 153,846.43 830,770.70

0.63 139,979.15 88,186.86
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
84.24 153,846.43 12,960,022.84

5.04 134,231.90 676,528.78
9.00 47,519.15 427,672.35
3.00 328,049.00 984,147.00
6.00 149,811.75 898,870.50
3.00 225,000.00 675,000.00
7.40 134,231.90 993,316.06
7.34 139,979.15 1,027,446.96
20.16 125,000.00 2,520,000.00
45.12 45,000.00 2,030,400.00
22.10 35,000.00 773,500.00
6.63 33,090.20 219,388.03
51.96 153,846.43 7,993,860.24

3.36 134,231.90 451,019.18
6.00 47,519.15 285,114.90
2.00 328,049.00 656,098.00
4.00 149,811.75 599,247.00
2.00 225,000.00 450,000.00
4.82 134,231.90 646,997.76
5.89 139,979.15 824,477.19
12.60 125,000.00 1,575,000.00
28.68 45,000.00 1,290,600.00
14.40 35,000.00 504,000.00
4.32 33,090.20 142,949.66
59.24 153,846.43 9,113,862.22

3.36 134,231.90 451,019.18
6.00 47,519.15 285,114.90
2.00 328,049.00 656,098.00
4.00 149,811.75 599,247.00
2.00 225,000.00 450,000.00
5.86 134,231.90 786,598.93
5.48 139,979.15 767,085.74
15.24 125,000.00 1,905,000.00
33.08 45,000.00 1,488,600.00
16.30 35,000.00 570,500.00
4.89 33,090.20 161,811.08
39.52 153,846.43 6,080,010.72

3.54 134,231.90 475,180.93
2.71 139,979.15 379,343.50
9.24 125,000.00 1,155,000.00
19.24 45,000.00 865,800.00
7.70 35,000.00 269,500.00
2.31 33,090.20 76,438.36
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
36.64 153,846.43 5,636,933.01

3.37 134,231.90 452,361.50
2.54 139,979.15 355,547.04
8.83 125,000.00 1,103,750.00
18.56 45,000.00 835,200.00
7.36 35,000.00 257,600.00
2.20 33,090.20 72,798.44
336.00 153,846.43 51,692,398.80

28.01 134,231.90 3,759,835.52
21.77 139,979.15 3,047,346.10
72.72 125,000.00 9,090,000.00
144.24 45,000.00 6,490,800.00
60.60 35,000.00 2,121,000.00
18.18 33,090.20 601,579.84
34.48 153,846.43 5,304,624.73

4.12 134,231.90 553,035.43
3.71 139,979.15 519,322.65
10.80 125,000.00 1,350,000.00
25.68 45,000.00 1,155,600.00
9.00 35,000.00 315,000.00
2.70 33,090.20 89,343.54
9.60 153,846.43 1,476,925.68

0.93 134,231.90 124,835.67
0.67 139,979.15 93,786.03
2.40 125,000.00 300,000.00
7.84 45,000.00 352,800.00
2.00 35,000.00 70,000.00
0.60 33,090.20 19,854.12
57.52 153,846.43 8,849,246.37

18.24 125,000.00 2,280,000.00
13.68 125,000.00 1,710,000.00
30.48 45,000.00 1,371,600.00
11.40 35,000.00 399,000.00
3.42 33,090.20 113,168.48
36.04 153,846.43 5,544,625.16

3.36 991,864.65 3,332,665.22
4.00 47,519.15 190,076.60
1.00 328,049.00 328,049.00
4.00 149,811.75 599,247.00
2.00 225,000.00 450,000.00
2.31 134,231.90 310,075.69
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
2.74 139,979.15 383,542.87
6.02 125,000.00 752,500.00
17.72 45,000.00 797,400.00
8.22 35,000.00 287,700.00
2.46 33,090.20 81,401.89
17.51 153,846.43 2,693,850.90

2.76 134,231.90 370,480.04
7.20 125,000.00 900,000.00
15.84 45,000.00 712,800.00
6.00 35,000.00 210,000.00
1.80 33,090.20 59,562.36
10.01 153,846.43 1,540,002.71

1.68 134,231.90 225,509.59
3.00 47,519.15 142,557.45
1.00 328,049.00 328,049.00
2.00 149,811.75 299,623.50
1.00 225,000.00 225,000.00
0.85 139,979.15 118,982.28
2.20 125,000.00 275,000.00
7.52 45,000.00 338,400.00
3.70 35,000.00 129,500.00
1.11 33,090.20 36,730.12
73.92 153,846.43 11,372,327.74

23.80 125,000.00 2,975,000.00
17.85 125,000.00 2,231,250.00
45.12 45,000.00 2,030,400.00
14.88 35,000.00 520,800.00
4.46 33,090.20 147,582.29
1,100.39 92,902.75 102,229,257.07
1,100.39 54,518.63 59,991,749.76
691.41 43,682.75 30,202,690.18
1,169.53 37,688.38 44,077,685.21
870.91 475,040.91 413,716,451.63

83.67 328,281.59 27,465,679.02
65.10 475,040.91 30,925,163.08
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
11.62 475,040.91 5,519,975.35

34.00 75,000.00 2,550,000.00
4.45 475,040.91 2,113,932.04
2.07 475,040.91 984,047.24
20.08 850,000.00 17,068,000.00
16.15 37,688.38 608,667.26
11.62 475,040.91 5,519,975.35

34.00 75,000.00 2,550,000.00
4.45 475,040.91 2,113,932.04
2.07 475,040.91 984,047.24
20.08 850,000.00 17,068,000.00
16.15 37,688.38 608,667.26
4.00 850,000.00 3,400,000.00
6.60 328,281.59 2,166,658.48

17.37 50,000.00 868,500.00
3.23 328,281.59 1,060,349.53
10.11 850,000.00 8,593,500.00
9.66 37,688.38 364,069.70
41.39 149,267.70 6,178,190.10

30.93 142,383.80 4,403,930.93
82.78 83,656.33 6,925,070.73
61.85 69,944.06 4,326,039.99
103.24 75,750.95 7,820,528.16
103.24 33,090.20 3,416,232.25
6.08
17.04 231,013.67 3,936,472.99
50.29 327,324.86 16,461,167.03
29.85 75,000.00 2,238,750.00
4.00 588,468.10 2,353,872.40
0.96 149,267.70 143,296.99
0.62 153,180.00 94,971.60
0.19 732,797.22 139,231.47
3.69 83,656.33 308,691.85
4.00 91,453.75 365,815.00
2.00 2,046,183.50 4,092,367.00
0.09 847,285.37 76,255.68
3.76 227,797.32 856,517.94
6.00 370,370.55 2,222,223.30
HARGA JUMLAH
VOLUME SATUAN HARGA
(Rp.) (Rp.)
114.89 149,267.70 17,149,366.05

88.77 142,383.80 12,639,409.93
229.78 83,656.33 19,222,550.77
143.00 69,944.06 10,002,000.29
257.89 75,750.95 19,535,412.70
257.89 33,090.20 8,533,631.68
12.17
44.24 231,013.67 10,220,044.89
137.87 327,324.86 45,128,277.97
82.03 75,000.00 6,152,250.00
8.00 588,468.10 4,707,744.80
1.93 149,267.70 288,086.66
1.25 153,180.00 191,475.00
0.38 732,797.22 278,462.94
7.39 83,656.33 618,220.26
8.00 91,453.75 731,630.00
5.00 2,046,183.50 10,230,917.50
0.24 847,285.37 203,348.49
2.40 227,797.32 546,713.58
13.00 370,370.55 4,814,817.15
1.00 588,611.65 588,611.65
0.07 847,285.37 59,309.98
1.05 227,797.32 239,187.19
1.00 588,611.65 588,611.65
0.02 847,285.37 16,945.71
0.31 227,797.32 70,617.17
19.17 149,267.70 2,861,461.81
15.08 142,383.80 2,147,147.70
26.82 83,656.33 2,243,662.68
30.17 69,944.06 2,110,212.23
56.99 75,750.95 4,317,046.69
56.99 33,090.20 1,885,810.50
6.61
6.61 231,013.67 1,527,000.38
20.08 327,324.86 6,572,683.12
12.00 75,000.00 900,000.00
1.96 149,267.70 292,564.69
4.65 83,656.33 389,001.92
4.65 231,013.67 1,074,213.58
8.00 91,453.75 731,630.00
4.00 370,370.55 1,481,482.20
92.40 2,500,000.00 231,000,000.00

61.60 75,000.00 4,620,000.00
59.52 2,500,000.00 148,800,000.00
3.60 2,500,000.00 9,000,000.00
2,406,609,331.14
TOTAL
HARGA
(Rp.)
462,413,344.94
TOTAL
HARGA
(Rp.)
TOTAL
HARGA
(Rp.)
TOTAL
HARGA
(Rp.)
281,325,950.48
TOTAL
HARGA
(Rp.)
TOTAL
HARGA
(Rp.)
TOTAL
HARGA
(Rp.)
219,047,851.38
236,501,382.23
472,107,293.72
TOTAL
HARGA
(Rp.)
74,142,321.47
TOTAL
HARGA
(Rp.)
267,651,186.93
393,420,000.00
ARSITEKTUR LANTAI II

TAHUN ANGGARA : 2018
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
IV PEKERJAAN AKSITEKTUR LANTAI II
3 Pas. Plasteran 1 : 2 M2 293.89 83,656.33 24,585,590.57
4 Pas. Plasteran 1 : 4 M2 533.16 69,944.06 37,291,234.08
5 Pas. Acian 1 : 2 M2 293.89 75,750.95 22,262,295.43
6 Pas. Acian 1 : 4 M2 533.16 75,750.95 40,387,225.43
a Beton K 175 M3 6.65 847,285.37 5,634,447.71
b Pembesian Kg 851.10 15,434.15 13,136,005.07
c Bekisting M2 102.36 393,415.00 40,269,959.40
d Afweerking M2 87.83 64,997.58 5,708,737.17

3 Pas. Plasteran 1 : 2 M2 100.93 83,656.33 8,443,600.38
4 Pas. Plasteran 1 : 4 M2 511.19 69,944.06 35,754,493.18
5 Pas. Acian 1 : 2 M2 100.93 75,750.95 7,645,694.97
6 Pas. Acian 1 : 4 M2 511.19 75,750.95 38,722,901.29
a Beton K 175 M3 2.09 847,285.37 1,770,826.42
b Pembesian Kg 261.75 15,434.15 4,039,888.76
c Bekisting M2 32.24 393,415.00 12,683,699.60
d Afweerking M2 32.24 64,997.58 2,095,521.88
451,870,220.45

1 Pas.
Kuzen alumanium
Pintu Kaca Tempered tebal 12 mm + M1 51.76 153,846.43 7,963,090.96
2 Rangka Alumunium M2 6.72 1,450,357.00 9,746,399.04
3 Engsel Pintu Tanam Bh 8.00 47,519.15 380,153.20
4 Kunci Pintu Tanam Bh 2.00 328,049.00 656,098.00
5 Handel Stenlis Bh 8.00 149,811.75 1,198,494.00
6 Door Holder Bh 4.00 225,000.00 900,000.00
7 Pas. Jendela Kaca Mati tebal 5 mm M2 9.66 139,979.15 1,352,198.59
8 Pas. Ventilasi Kaca Mati tebal 5 mm M2 3.48 139,979.15 487,127.44
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
1 Kuzen alumanium
Pas. Pintu Kaca Tempered tebal 12 mm + M1 58.80 153,846.43 9,046,169.79
2 Rangka Alumunium M2 23.52 1,450,357.00 34,112,396.64
3 Engsel Pintu Tanam Bh 28.00 47,519.15 1,330,536.20
4 Kunci Pintu Tanam Bh 7.00 328,049.00 2,296,343.00
6 Door Holder Bh 14.00 225,000.00 3,150,000.00
7 Pas. Jendela Kaca Mati tebal 5 mm M2 4.48 139,979.15 627,106.59
2 Pas. Pintu Alumunium Strip M2 4.09 1,166,578.98 4,771,308.01
d Type P8 ( 6 Unit )
1 Pas.
Kuzen alumanium
Pintu Kaca tebal 5 mm + Sunblasting + M1 42.00 153,846.43 6,461,549.85
2 Rangka Alumunium M2 11.34 134,231.90 1,522,189.75
e Type P9 ( 4 Unit )
1 Pas.
Kuzen alumanium
Pintu Kaca tebal 5 mm + Sunblasting + M1 27.20 153,846.43 4,184,622.76
2 Rangka Alumunium M2 6.72 134,231.90 902,038.37
f Type P10 ( 4 Unit )

1 Pas.
Kuzen alumanium
Pintu Kaca ES tebal 5 mm + Rangka M1 28.00 153,846.43 4,307,699.90
2 Alumunium Strip M2 7.56 134,231.90 1,014,793.16
3 Engsel Pintu Bh 12.00 47,519.15 570,229.80
4 Kunci Pintu Bh 4.00 328,049.00 1,312,196.00
5 Handel Pintu Bh 8.00 149,811.75 1,198,494.00
6 Grendel Pintu Bh 4.00 28,497.58 113,990.30
7 Pas. Ventilasi Kaca ES Mati tebal 5 mm M2 1.44 139,979.15 201,569.98
g Type P11 ( 9 Unit )

1 Pas.
Kuzen alumanium
Pintu Kaca ES tebal 5 mm + Rangka M1 59.40 153,846.43 9,138,477.65
2 Alumunium Strip M2 13.23 134,231.90 1,775,888.04
3 Engsel Pintu Bh 27.00 47,519.15 1,283,017.05
4 Kunci Pintu Bh 9.00 328,049.00 2,952,441.00
5 Handel Pintu Bh 18.00 149,811.75 2,696,611.50
6 Grendel Pintu Bh 9.00 28,497.58 256,478.18
7 Pas. Ventilasi Kaca ES Mati tebal 5 mm M2 2.52 139,979.15 352,747.46
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
h Type J1 ( 14 Unit )
1 Kuzen alumanium
Pas. Jendela Kaca tebal 5 mm + Rangka M1 369.60 153,846.43 56,861,638.68
2 Alumunium M2 47.04 134,231.90 6,314,268.58
3 Engsel Jendela Bh 112.00 29,826.50 3,340,568.00
4 Grendel Jendela Bh 112.00 23,408.55 2,621,757.60
5 Hak Anginl Jendela Bh 112.00 37,012.75 4,145,428.00
i Type J2 ( 4 Unit )
j Type J3 ( 2 Unit )
1 Pas.
Kuzen alumanium
Jendela Kaca tebal 5 mm + Rangka M1 21.60 153,846.43 3,323,082.78
2 Alumunium M2 1.52 134,231.90 204,032.49
5 Hak Anginl Jendela Bh 4.00 37,012.75 148,051.00
k Type J4 ( 1 Unit )
1 Kuzen alumanium M1 5.40 153,846.43 830,770.70
l Type J5 ( 8 Unit )
2 Pas. Jendela Kaca ES Mati tebal 5 mm M2 1.92 139,979.15 268,759.97
m Type J7 ( 1 Unit )
1 Pas.
Kuzen alumanium
2 Alumunium M2 1.60 134,231.90 214,771.04
n Type J8 ( 1 Unit )
1 Pas.
Kuzen alumanium
2 Alumunium M2 1.60 134,231.90 214,771.04
253,442,561.14
C PEKERJAAN DINDING PARTISI

a Type PR3 ( 2 Unit )
1 Kuzen alumanium Natural 4" M1 165.28 153,846.43 25,427,737.12
2 Pas. Pintu Kaca tebal 5 mm + Rangka Alumunium M2 3.36 134,231.90 451,019.18
3 Engsel Pintu Bh 6.00 47,519.15 285,114.90
4 Kunci Pintu Bh 2.00 328,049.00 656,098.00
5 Handel Pintu Bh 4.00 149,811.75 599,247.00
6 Pas.
DoorJendela
Closer Kaca Mati tebal 5 mm + Bh 2.00 225,000.00 450,000.00
7 Sunblasting M2 16.10 134,231.90 2,161,133.59
8 Pas. Ventilasi Kaca Mati tebal 5 mm M2 14.08 139,979.15 1,970,906.43
HARGA JUMLAH TOTAL

Pas. Dinding Partisi Gypsumboard 9 mm Finish (Rp.) (Rp.) (Rp.)
9 Tacon M2 41.28 125,000.00 5,160,000.00
10 Pas. List Profil
Alumunium Dinding
Plafond Partisi t.10
Gypsumboard 10 cm
x 10 M1 84.16 45,000.00 3,787,200.00
11 cm
Pas. Cat List Profil Plafond Gypsumboard 10 x M1 42.20 35,000.00 1,477,000.00
12 10 cm M2 12.66 33,090.20 418,921.93
b Type PR4 ( 2 Unit )

2 Pas. Pintu Kaca tebal 5 mm + Rangka Alumunium M2 3.36 134,231.90 451,019.18
3 Engsel Pintu Bh 6.00 47,519.15 285,114.90
4 Kunci Pintu Bh 2.00 328,049.00 656,098.00
5 Handel Pintu Bh 4.00 149,811.75 599,247.00
6 Door Closer Bh 2.00 225,000.00 450,000.00
7 Pas. Jendela Kaca Mati tebal 5 mm + Sunblastin M2 11.73 134,231.90 1,574,540.19
9 Pas. Dinding Partisi Gypsumboard 9 mm Finish T M2 30.48 125,000.00 3,810,000.00
10 Pas. List Alumunium Dinding Partisi t.10 cm M1 66.16 45,000.00 2,977,200.00
11 Pas. List Profil Plafond Gypsumboard 10 x 10 cm M1 32.60 35,000.00 1,141,000.00
12 Pas. Cat List Profil Plafond Gypsumboard 10 x 1 M2 9.78 33,090.20 323,622.16
c Type PR5 ( 2 Unit )

2 Pas. Jendela Kaca Mati tebal 5 mm + Sunblastin M2 7.10 134,231.90 953,046.49
6 Pas. List Profil Plafond Gypsumboard 10 x 10 cm M1 15.40 35,000.00 539,000.00
d Type PR6 ( 2 Unit )

e Type PR7 ( 6 Unit )

6 Pas. List Profil Plafond Gypsumboard 10 x 10 cm M1 144.24 35,000.00 5,048,400.00
f Type PR8 ( 2 Unit )

HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
g Type PR9 ( 1 Unit )
4 Pas. Dinding Partisi Gypsumboard 9 mm Finish T M2 4.44 125,000.00 555,000.00
5 Pas. List Alumunium Dinding Partisi t.10 cm M1 11.24 45,000.00 505,800.00
h Type PR10 ( 2 Unit )

4 Pas. Dinding Partisi Gypsumboard 9 mm Finish T M2 6.38 125,000.00 797,500.00
i Type PR12 ( 1 Unit )

1 Pas.
Kuzen alumanium
Dinding Natural
Partisi 4"
Gypsumboard 9 mm Lapis M1 28.76 153,846.43 4,424,623.18
2 Tacon WarnaPartisi
Pas. Dinding Terang Gypsumboard 9 mm Lapis M2 9.12 125,000.00 1,140,000.00
3 Tacon Warna Gelap M2 6.84 125,000.00 855,000.00
j Type PR13 ( 1 Unit )

4 Pas. Dinding Partisi Gypsumboard 9 mm Lapis M2 21.19 125,000.00 2,648,750.00
5 Tacon warna
Alumunium M1 39.16 45,000.00 1,762,200.00
6 Pas. List Profil
Cat List Plafond
Profil Gypsumboard
Plafond 10 x10
Gypsumboard 10xcm M1 17.66 35,000.00 618,100.00
7 10 cm M2 5.29 33,090.20 175,047.16
239,447,630.57
D PEKERJAAN PLAFOND
a Plafond Gypsum
1 Pas. Rangka Plafond Primer Hollow 40.20.2 M2 1,057.84 92,902.75 98,276,245.06
2 jarak 60 cm dan
Pas. Plafond Skunder
Gypsum t= 9 Hollow
mm 40.40.2 jarak M2 1,057.84 54,518.63 57,671,982.27
3 Pas List Plafond Gypsum T 10 cm M' 608.22 43,682.75 26,568,722.21
4 Cat Plafond Gypsum dan List Plafond M2 1,118.66 33,309.10 37,261,557.81
b Plafond Akustik
1 Pas. Rangka Plafond Primer Hollow 40.20.2 M2 86.32 92,902.75 8,019,365.38
2 jarak 60 cm dan
Pas. Plafond Skunder
Akustik t= 4 Hollow
mm 60 40.40.2
x 60 cmjarak M2 86.32 85,000.00 7,337,200.00
235,135,072.72
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
E PEKERJAAN LANTAI
1 Pas. Granite 60 x 60 cm M2 1,008.74 475,040.91 479,191,814.95
2 Pas Keramik Unpolished 30 x 30 cm M2 43.14 328,281.59 14,162,395.97
3 Pas. Plint Granite 15 x 60 cm M2 74.52 475,040.91 35,400,760.99
528,754,971.90
F PEKERJAAN FINISING TANGGA

a Tangga Detail A
1 Pas. Hand Railling Pipa Galvanis Ф 2,5, Tiang M1 4.28 850,000.00 3,638,000.00
b Tangga Detail B
1 Pas. Hand Railling Pipa Galvanis Ф 2,5, Tiang M1 4.28 850,000.00 3,638,000.00
7,276,000.00
G PEKERJAAN TOILET (WC) dan ACCESSORIES

a Toilet B
1 Pasangan Batu Bata 1 : 2 M2 41.39 149,267.70 6,178,190.10
3 Plesteran 1 : 2 M2 82.78 83,656.33 6,925,070.73
4 Plesteran 1 : 4 M2 61.85 69,944.06 4,326,039.99
5 Acian M2 103.24 75,750.95 7,820,528.16
6 Pengecatan M2 103.24 33,090.20 3,416,232.25
7 Lantai Lapis Membran M2 6.08
7 Keramik lantai Unpolished 20 X 20 cm M2 17.04 231,013.67 3,936,472.99
8 Keramik Dinding 20 x 40 M2 50.29 327,324.86 16,461,167.03
9 Keramik Border Dinding 10 x 20 M1 29.85 75,000.00 2,238,750.00
10 Kloset Jongkok (setara KIA) Bh 4.00 588,468.10 2,353,872.40
11 Pas. Batu Bata 1:2 (1/2 bata) peninggian closet M2 0.96 149,267.70 143,296.99
12 Urugan Pasir Peninggian Closet M3 0.62 153,180.00 94,971.60
13 Beton K-100 Peninggian Closet M3 0.19 732,797.22 139,231.47
14 Plasteran 1 : 2 cm Peninggian Closet M2 3.69 83,656.33 308,691.85
15 Kran Air (standar American F062M022) Bh 4.00 91,453.75 365,815.00
16 Wastafel lengkap +Acecoris + Cermin Bh 2.00 2,046,183.50 4,092,367.00
17 Beton Wastafel K-175 M3 0.09 847,285.37 76,255.68
18 Keramik Beton Wastafel 20 x 20 cm M2 3.76 227,797.32 856,517.94
19 Floar Drain Bh 6.00 370,370.55 2,222,223.30
b Toilet D
3 Plesteran 1 : 2 M2 155.56 83,656.33 13,013,578.20
4 Plesteran 1 : 4 M2 116.99 69,944.06 8,182,755.35
5 Acian M2 272.55 75,750.95 20,645,921.64
6 Pengecatan M2 272.55 33,090.20 9,018,734.01
10 Keramik Border Dinding 10 x 20 M1 45.97 75,000.00 3,447,750.00
11 Kloset Jongkok (setara KIA) Bh 4.00 588,468.10 2,353,872.40
12 Pas. Batu Bata 1:2 (1/2 bata) peninggian closet M2 0.96 149,267.70 143,296.99
HARGA JUMLAH TOTAL
(Rp.) (Rp.) (Rp.)
13 Urugan Pasir Peninggian Closet M3 0.62 153,180.00 94,971.60
14 Beton K-100 Peninggian Closet M3 0.19 732,797.22 139,231.47
15 Plasteran 1 : 2 cm Peninggian Closet M2 3.69 83,656.33 308,691.85
19 Kran Air (standar American F062M022) Bh 4.00 91,453.75 365,815.00
20 Floar Drain Bh 13.00 370,370.55 4,814,817.15
21 Wastafel Zink 60 x 193 cm lengkap +Acecoris Bh 1.00 588,611.65 588,611.65
22 Keramik
Beton Wastafel
20 x 20Zink 60 x 193
cm Beton cm K-175
Wastafel Zink 60 x M3 0.07 847,285.37 59,309.98
23 193 cm M2 1.05 231,013.67 242,564.36
24 Wastafel Zink 60 x 105 cm lengkap +Acecoris Bh 1.00 588,611.65 588,611.65
25 Keramik
Beton Wastafel
20 x 20Zink 60 x 105
cm Beton cm K-175
Wastafel Zink 60 x M3 0.02 847,285.37 16,945.71
26 105 cm M2 0.31 231,013.67 71,614.24
c Toilet E
3 Plesteran 1 : 2 M2 35.55 83,656.33 2,973,982.42
4 Plesteran 1 : 4 M2 55.66 69,944.06 3,893,086.27
5 Acian M2 91.21 75,750.95 6,909,244.22
6 Pengecatan M2 91.21 33,090.20 3,018,157.14
9 Keramik Border Dinding 10 x 20 M1 11.19 75,000.00 839,250.00
10 Kloset Duduk (setara KIA) Bh 1.00 1,362,865.00 1,362,865.00
14 Kran Air Jet Spray (standar American F062M0 Bh 1.00 150,000.00 150,000.00
15 Floar Drain Bh 1.00 370,370.55 370,370.55
16 Kran Air + Shower + Accessories (standar Bh 1.00 350,000.00 350,000.00
American F062M022)
229,039,298.09
H PEKERJAAN CUTTING PLAT Dan UKIRAN 3

a Type CP-1 (2 Unit)
1 Pas. Cutting Plat Pola By Order / Ukiran Motif M2 27.00 2,500,000.00 67,500,000.00
b Type CP-2 (4 Unit)

c Type CP-3 (2 Unit)

d Type CP-4 (14 Unit)
1 Kaluak Paku M2 52.08 2,500,000.00 130,200,000.00
HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
e Type CP-5 (1 Unit)
1 Kaluak Paku M2 35.28 2,500,000.00 88,200,000.00
2 Tulisan Stainless Steel " BADAN M1 10.15 750,000.00 7,612,500.00
3 Logo Stainless Steel Uk. 150 x 166 cm Unit 1.00 7,500,000.00 7,500,000.00
514,612,500.00
LANTAI DAG + 8.30, LANTAI DAG + 9.50 DAN ATAP

HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
V PEKERJAAN LANTAI DAG +8.30, LANTAI DAG +9.50 DAN ATAP
LANTAI DAG +8.30
a BIDANG LUAR
1 Pas. Afweerking Dinding Lantai Dag M2 100.84 64,997.58 6,554,420.64
2 Pas. Cat Dinding Afweerking Dag M2 100.84 33,309.10 3,358,922.95
a Beton K 175 M3 0.18 847,285.37 152,511.37
b Pembesian Kg 25.85 15,434.15 398,972.78
c Bekisting M2 2.91 393,415.00 1,144,837.65
d Afweerking M2 1.31 64,997.58 85,146.83
Jumlah 11,694,812.21

2 Pas. Pintu Alumunium Strip M2 6.33 691,305.25 4,374,579.62
3 Engsel Pintu Bh 12.00 47,519.15 570,229.80
4 Kunci Pintu Bh 2.00 328,049.00 656,098.00
5 Handel Pintu Besi Bh 8.00 149,811.75 1,198,494.00
6 Grendel Pintu Bh 4.00 28,497.58 113,990.30
b Type J2 ( 30 Unit )
35,928,274.90
C PEKERJAAN PLAFOND
a Plafond GRC
1 Pas. Rangka Plafond Primer Hollow M2 177.20 92,902.75 16,462,367.30
2 40.20.2 jarakGRC
Pas. Plafond 60 t=
cm9dan
mmSkunder Hollow M2 177.20 54,518.63 9,660,700.35
48,258,177.06
LANTAI DAG +9.50

a BIDANG LUAR
1 Pas. Afweerking Dinding Lantai Dag M2 13.43 64,997.58 873,112.45
2 Pas. Cat Dinding Afweerking Dag M2 13.43 33,309.10 447,441.14
a Beton K 175 M3 0.04 847,285.37 33,891.41
b Pembesian Kg 5.53 15,434.15 85,350.85
c Bekisting M2 0.62 393,415.00 243,917.30
d Afweerking M2 0.28 64,997.58 18,199.32
Jumlah 1,701,912.48

a Type J2 ( 6 Unit )
Jumlah 5,513,745.36
C PEKERJAAN PLAFOND
a Plafond GRC
1 Pas. Rangka Plafond Primer Hollow M2 30.08 92,902.75 2,794,514.72
40.20.2 jarak 60 cm dan Skunder Hollow
NABILA RIZQA / 1610015410032
2 Pas. Plafond GRC t= 9 mm M2 30.08 54,518.63 1,639,920.24
8,107,634.87
D PEKERJAAN LANTAI
a Lantai Dag + 7.20
1 Pas. Waterproofing Membran M2 513.30 -
b Lantai Dag +8.30

1 Pas. Waterproofing Membran M2 258.84 - -
c Lantai Dag + 9.50

1 Pas. Waterproofing Membran M2 39.40 - -
ATAP
A PEKERJAAN ATAP
1 Pekerjaan Rangka Atap Baja Ringan M2 1,346.58 347,300.00 467,668,345.36
2 Pekerjaan Atap Genteng Metal Berpasir T = M2 1,346.58 183,850.50 247,569,994.61
3 Pekerjaan Parabung Atap M1 95.61 123,067.25 11,766,582.84
4 Pekerjaan Jurai dalam Atap M1 16.06 123,067.25 1,976,460.04
5 Pekerjaan Lesplang Zingkalum M1 168.70 88,435.00 14,918,630.76
6 Ukiran GRC Detail 1 Atap M2 39.26 2,500,000.00 98,140,000.00
7 Ukiran GRC Detail 2 Atap M2 46.09 2,500,000.00 115,235,000.00
957,275,013.61
NABILA RIZQA / 1610015410032

PEKERJAAN LANDSCAPE

HARGA JUMLAH TOTAL

(Rp.) (Rp.) (Rp.)
VI PEKERJAAN LANDSCAPE
1 Pekerjaan Timbunan Site M3 2,447.79 178,250.00 436,318,695.84
2 Pekerjaan Bagian Rumput
a Urugan Tanah M3 113.10 178,250.00 20,160,609.75
b Urugan Tanah Humus M3 105.56 75,000.00 7,917,210.00
c Tanam Rumput Gajah Mini M2 754.02 35,000.00 26,390,700.00
d Tanam Pohon The - Tehan M2 117.00 15,000.00 1,755,000.00
e Tanam Pohon Perdu Ketapang Kencana t. 3 m Btg 24.00 450,000.00 10,800,000.00
3 Pekerjaan Kanstin Bagian Rumput
a Lantai Kerja K-100 M3 2.79 673,136.57 1,877,105.27
b Pekerjaan Kansting K-225 Kg 17.22 891,625.73 15,357,071.72
4 Pekerjaan Bagian Pedestrian
a Urugan Tanah M2 10.65 178,250.00 1,897,961.44
b Urugan pasir t. 5 cm M2 3.55 202,730.00 719,539.45
c Pas. Paving Block Segi Empat k-225 M2 70.99 154,566.50 10,971,903.00
d Tanam Pohon Perdu Ketapang Kencana t. 3 m Btg 5.00 450,000.00 2,250,000.00
5 Pekerjaan Kanstin Bagian Pedestrian
a Lantai Kerja K-100 M2 1.21 673,136.57 815,210.79
b Pekerjaan Kansting K-225 M2 7.48 891,625.73 6,669,445.13
6 Pekerjaan Bagian Jalan
a Urugan pasir t. 5 cm M2 99.17 202,730.00 20,103,994.14
b Pas. Paving Block Segi Enam k-225 M2 1,983.33 154,566.50 306,555,912.75
Jumlah 870,560,359.28
NABILA RIZQA / 1610015410032

PEKERJAAN ELEKTRIKAL MEKANIKAL

HARGA JUMLAH JUMLAH

NO. URAIAN PEKERJAAN SAT VOLUME SATUAN HARGA BESAR
(Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 7
I PEKERJAAN ELEKTRIKAL
A. Pekerjaan Instalasi Listrik Gedung
a. Penerangan Dasar
1 Pas. Instalasi Titik Lampu Ttk 22.00 256,500.00 5,643,000.00
2 Pas. Instalasi Titik Stop Kontak Ttk 6.00 292,380.00 1,754,280.00
3 Pas. Exaust Fan Ventilasi 60X60 Ttk 6.00 1,250,000.00 7,500,000.00
4 Pas. Lampu Balok 1X36 Watt Bh 22.00 300,000.00 6,600,000.00
5 Pas. Saklar Tunggal Bh 7.00 30,000.00 210,000.00
6 Pas. Stop Kontak Bh 6.00 39,600.00 237,600.00
Penerangan Lantai Dasar 21,944,880.00
b. Penerangan Lantai 1
3 Pas. Instalasi Titik Stop Kontak Lantai Ttk 45.00 292,380.00 13,157,100.00
4 Pas. Lampu RM Mounted 2X28 Watt Ttk 59.00 500,000.00 29,500,000.00
5 Pas. Lampu ID LED Ceiling INBOW 18 Watt Bh 72.00 300,000.00 21,600,000.00
7 Pas. Exaust Fan Plafon 20X20 Bh 19.00 475,000.00 9,025,000.00
8 Pas. Saklar Tunggal Bh 63.00 30,000.00 1,890,000.00
9 Pas. Stop Kontak Bh 39.00 39,600.00 1,544,400.00
10 Pas. Stop Kontak Lantai Stainles Bh 45.00 350,000.00 15,750,000.00
Penerangan Lantai 1 142,948,820.00
c. Penerangan Lantai 2
3 Pas. Instalasi Titik Stop Kontak Lantai Ttk 61.00 292,380.00 17,835,180.00
4 Pas. Lampu RM Mounted 2X28 Watt Bh 55.00 500,000.00 27,500,000.00
7 Pas. Exaust Fan Plafon 20X20 Bh 14.00 475,000.00 6,650,000.00
8 Pas. Saklar Tunggal Bh 65.00 30,000.00 1,950,000.00
9 Pas. Stop Kontak Bh 48.00 39,600.00 1,900,800.00
10 Pas. Stop Kontak Lantai Stainles Bh 61.00 350,000.00 21,350,000.00
11 Pas. Fotoshell Bh 2.00 120,000.00 240,000.00
Penerangan Lantai 2 161,130,720.00
Sub Total Pekerjaan Instalasi Listrik Gedung 326,024,420.00 326,024,420.00
B. Pek. CCTV
a. Peralatan Utama CCTV
1 Master CCTV Set 1.00 48,000,000.00 48,000,000.00
Multiplexer 16 channel c/w matrix switchers
Rack untuk monitor lengkap dengan consule panel monitor dan control untuk
penempatan switcher dan accesoriesnya.
UPS 1 kVA
Spot 32" colour video monitor
Split 32" colour video monitor
Panel power CCTV distribution
2 Test Commissionig Ls 1.00 3,000,000.00 3,000,000.00
Peralatan Utama CCTV 51,000,000.00
b. Instalasi CCTV Lantai Dasar

1 Pas. Instalasi CCTV Ttk 11.00 611,200.00 6,723,200.00
2 Indoor colour camera 1/3" high resolution CCD, fixed type Unit 5.00 3,600,000.00 18,000,000.00
3 Pan/tilt/zoom camera colour dome type preset alarm 360º Unit 6.00 12,400,000.00 74,400,000.00
(22 x zoom) super dynamic II low light at B/W
Instalasi CCTV Lantai Dasar 99,123,200.00
c. Instalasi CCTV Lantai 1

Instalasi CCTV Lantai 1 29,478,400.00
D. Instalasi CCTV Lantai 2

Instalasi CCTV Lantai 2 21,056,000.00

Sub Total Pekerjaan CCTV 200,657,600.00 200,657,600.00
C. Pek. Telephone & PABX

a. Peralatan Utama Lantai 1
1 Master PABX Unit 1.00 53,650,000.00 53,650,000.00
PABX 10/100 ext
MDF - Telepon 200 pairs
Key Digital Display Telpon + Handsfree
Peralatan Utama Lantai dasar 56,650,000.00
b. Instalasi Telepon Lantai I

1 Instalasi Telephone Ttk 20.00 495,660.00 9,913,200.00
2 Pas. Outlet Telephone Bh 20.00 38,000.00 760,000.00
3 Pas. Key Telpon Standart Bh 20.00 175,000.00 3,500,000.00
4 Terminal Box 60 Pairs Unit 1.00 1,700,000.00 1,700,000.00
5 Pas. Kabel R_V(pe)-20x20x0,6mm ke MDF M1 180.00 13,000.00 2,340,000.00
Instalasi Telephone Lantai 1 18,213,200.00
c. Instalasi Telepon Lantai 2

1 Instalasi Telephone Ttk 20.00 495,660.00 9,913,200.00
2 Pas. Outlet Telephone Bh 20.00 38,000.00 760,000.00
3 Pas. Key Telpon Standart Bh 20.00 175,000.00 3,500,000.00
4 Terminal Box 40 Pairs Unit 1.00 1,200,000.00 1,200,000.00
5 Pas. Kabel R_V(pe)-20x20x0,6mm ke MDF M1 180.00 13,000.00 2,340,000.00
Instalasi Telephone Lantai 2 17,713,200.00

Sub Total Pekerjaan Telephone dan PABX 92,576,400.00 92,576,400.00
D. Pek. Intalasi Network

a. Instalasi Lantai I
1 Master Server Data Unit 1.00 5,000,000.00 5,000,000.00
2 Pas. Instalasi Titik Data UTP CAT.6 Unit 20.00 401,500.00 8,030,000.00
3 Pas. Outlet Data Unit 20.00 113,900.00 2,278,000.00
4 Pas. Acces Point Wireless / Hot Spot Unit 3.00 3,083,300.00 9,249,900.00
5 Pas. 19" Rack 8U Unit 1.00 3,468,300.00 3,468,300.00
6 Pas.hub / Switch 24 port Unit 3.00 3,440,800.00 10,322,400.00
Instalasi Data Lantai 1 38,348,600.00
b. Instalasi Lantai 2
1 Pas. Instalasi Titik Data UTP CAT.6 Unit 20.00 401,500.00 8,030,000.00
2 Pas. Outlet Data Unit 20.00 113,900.00 2,278,000.00
3 Pas. Acces Point Wireless / Hot Spot Unit 4.00 3,083,300.00 12,333,200.00
4 Pas. 19" Rack 8U Unit 1.00 3,468,300.00 3,468,300.00
5 Pas.hub / Switch 24 port Unit 3.00 3,440,800.00 10,322,400.00
Instalasi Data Lantai 2 36,431,900.00

Sub Total Pekerjaan Instalasi Data Network 74,780,500.00 74,780,500.00
E. Pek. MATV
a. Peralatan Utama MATV
Pengadaan, pemasangan dan pengujian instalasi MATV System lengkap dengan
Modulator, Combiner, Hotel Info System, LCD Monitor 21 colour, booster
dan material bantu sert accessories lainnya sesuai dengan gambar rencana
dan spesifikasi teknis
Master MATV Set 1.00 44,500,000.00 44,500,000.00

- LED Monitor 32" Color
- CPU Computer + Key Board + Mouse
- Modulator
- Combiner active
- Booster Amplifier
- DVD Player
Peralatan Utama MATV 44,500,000.00
b. Instalasi MATV Lantai Dasar

1 Pas. Instalasi MATV Ttk 1.00 523,200.00 523,200.00
2 Pas. TV LED Monitor 32" Color + Bricket unit 1.00 5,150,000.00 5,150,000.00
3 Pas. Outlet TV Bh 1.00 33,000.00 33,000.00
Instalasi MATV Lantai Dasar 5,706,200.00
c. Instalasi MATV Lantai 1

1 Pas. Instalasi MATV Ttk 5.00 523,200.00 2,616,000.00
3 Pas. Outlet TV Bh 5.00 33,000.00 165,000.00
Instalasi MATV Lantai 1 28,531,000.00
c. Instalasi MATV Lantai 2

1 Pas. Instalasi MATV Ttk 5.00 523,200.00 2,616,000.00
3 Pas. Outlet TV Bh 5.00 33,000.00 165,000.00
Instalasi MATV Lantai 2 28,531,000.00

Sub Total Pekerjaan MATV 107,268,200.00 107,268,200.00
F. Pek. FIRE ALARM

a. Peralatan Utama Fire Alarm
1 MCFA, analog addressable system 6 zone unit 1.00 19,500,000.00 19,500,000.00
2 Remote LCD annunciator unit 1.00 8,000,000.00 8,000,000.00
3 Module Interface unit 1.00 1,600,000.00 1,600,000.00
4 Terminal Box Fire Alarm (TBFA) 24 pairs unit 1.00 400,000.00 400,000.00
Peralatan Utama Fire Alarm 32,500,000.00
b. Instalasi Fire Alarm Lantai Dasar

1 Pas. Instalasi Fire Alarm Ttk 19.00 270,400.00 5,137,600.00
2 Pas. Module Interface unit 1.00 2,000,000.00 2,000,000.00
3 Pas. Manual Break Glass unit 1.00 220,000.00 220,000.00
4 Pas. Alram Bell 24 VDC 6" Bh 3.00 302,500.00 907,500.00
5 Pas. Indicating Lamp + Led Bh 3.00 99,000.00 297,000.00
6 Pas. Terminal Box Fire Alarm (TBFA) 24 pairs Bh 1.00 577,500.00 577,500.00
7 Pas. Photoelectric Smoke Detector Bh 9.00 575,300.00 5,177,700.00
8 Pas. Rated of Rise Heat Detector Bh 9.00 275,000.00 2,475,000.00
9 Pas. Temperature Detector Bh 1.00 575,300.00 575,300.00
Instalasi Fire Alarm Lantai Dasar 17,367,600.00
c. Instalasi Fire Alarm Lantai 1

3 Pas. Manual Break Glass Bh 1.00 220,000.00 220,000.00
Instalasi Fire Alarm Lantai 1 41,832,100.00
d. Instalasi Fire Alarm Lantai 2
3 Pas. Manual Break Glass Bh 1.00 220,000.00 220,000.00
Instalasi Fire Alarm Lantai 2 51,840,200.00
Sub Total Pekerjaan Fire Alarm 144,690,500.00 143,539,900.00
G Pek. Sound System

a. Peralatan Utama Sound System
1 Pre Recorder Evaluation unit 1.00 6,500,000.00 6,500,000.00
2 Compact Dist / MP3 Player unit 1.00 2,500,000.00 2,500,000.00
3 SM / FM Tuner unit 1.00 1,850,000.00 1,850,000.00
4 Mixer Amplifier 16 ch unit 1.00 3,500,000.00 3,500,000.00
5 Power Amplifier 2x240 W unit 2.00 4,500,000.00 9,000,000.00
6 Equalizer unit 1.00 2,250,000.00 2,250,000.00
7 10Ch Speaker Selector unit 1.00 3,500,000.00 3,500,000.00
8 Emergency Microphone unit 1.00 750,000.00 750,000.00
9 Wireless Microphone Clipon unit 1.00 2,000,000.00 2,000,000.00
10 Wireless Microphone Hand Held unit 1.00 2,500,000.00 2,500,000.00
11 Microphone Table unit 1.00 3,500,000.00 3,500,000.00
12 MDF – TS unit 1.00 3,800,000.00 3,800,000.00
13 Equipment Rack besi painting powder, c/w Wiring System Ls 1.00 3,500,000.00 3,500,000.00
14 MDF Bh 1.00 900,000.00 900,000.00
Peralatan Utama Sound System 49,050,000.00
b. Instalasi Sound System Lantai Dasar

1 Pas. Instalasi Tata Suara Ttk 10.00 312,700.00 3,127,000.00
2 Ceiling Speaker 3W Bh 10.00 125,000.00 1,250,000.00
3 Terminal Box Bh 1.00 275,000.00 275,000.00
Instalasi Sound System Lantai Dasar 4,652,000.00
c. Instalasi Sound System Lantai 1

3 Terminal Box Bh 1.00 275,000.00 275,000.00
Instalasi Sound System Lantai 1 12,092,900.00
d. Instalasi Sound System Lantai 2

3 Terminal Box Bh 1.00 275,000.00 275,000.00
Instalasi Sound System Lantai 2 14,719,100.00
Sub Total Pekerjaan Sound System 80,514,000.00 80,514,000.00
a. Listrik PLN
1 Pemasukan Listrik BP Dan UJL 3 Phase 197 KVA Ls 1.00 157,200,000.00 157,200,000.00
2 Biaya SJI Dan SLO Ls 1.00 26,200,000.00 26,200,000.00
Listrik PLN 183,400,000.00

Sub Total Biaya Penyambungan Listrik 183,400,000.00
b. Kabel Feeder
1 Pas. Kbl dr Panel ATS ke meteran PLN NYFGbY 4x120 mm M1 70.00 706,000.00 49,420,000.00
2 Pas. Kbl dr Panel ATS ke Genset NYY 4x120 mm NYA1x95m M1 35.00 586,000.00 20,510,000.00
3 Pas. Kbl dr Panel ATS ke LVMDP NYY 4x120 mm NYA1x95m M1 10.00 586,000.00 13,814,344.50
4 Pas. Kbl dr LVMDP.ke SDP 1 Lantai 1 NYY 4x16 mm NYA1x1 M1 10.00 115,000.00 1,150,000.00
9 Pas. Kbl dr LVMDP.ke SDP 6 Lantai 1 FRC 4x70 mm NYA1x7 M1 15.00 500,000.00 7,500,000.00
10 Pas. Kbl dr LVMDP.ke SDP 7 Lantai 1 FRC 4x70 mm NYA1x7 M1 15.00 500,000.00 7,500,000.00
11 Pas. BOX TERMINANG GROUND Unit 1.00 1,500,000.00 1,500,000.00
Kabel Feeder 307,794,344.50 124,394,344.50
I. Pek. Panel
a. Low Voltage Main Distribution Panel (LVMDP)
1 Low Voltage Main Distribusi Panel ( LVMDP ) Unit 1.00 42,509,500.00 42,509,500.00
Lemari Besi 45 x 65 x 180 3Phase lengkap dengan Accesorries
Include Sparing Pipa GIP Ф 4" Bawah Lantai
Low Voltage Main Distribution Panel (LVMDP) 42,509,500.00
b. Automatic transfer Swicth (ATS)

2 Pek. Panel Automatic Transfer Swicth (ATS) 250A Unit 1.00 87,780,000.00 87,780,000.00
3 Pek. Caapasitor Bank 200 KVAR Unit 1.00 117,150,000.00 117,150,000.00
Cafasitor Bank 200 KVAR include with Reactive Power Regulator And
Continuos Digital Power Factor Display 6 Steps
Automatic Transfer Swicth (ATS) 204,930,000.00
c. Panel Ruang Pompa (SDP 4)

1 Pek. Panel PP. Ruang Pompa Fire Hydrant Unit 1.00 15,026,000.00 15,026,000.00
Box Besi 35 x 55 x 90 3 Fhase
Panel Ruang Pompa 15,026,000.00
d. Panel AC (SDP 5)
1 Pek. Panel PP. AC Unit 1.00 19,096,000.00 19,096,000.00
Box Besi Outdoor 35 x 55 x 120 3 Fhase
Panel AC 19,096,000.00
e. Panel SDP 1 Unit 1.00 5,692,500.00 5,692,500.00

f. Panel SDP 2 Unit 1.00 6,055,500.00 6,055,500.00
g. Panel SDP 3 Unit 1.00 6,418,500.00 6,418,500.00
h. Panel SDP 4 Unit 1.00 6,055,500.00 6,055,500.00
i. Panel SDP 5 Unit 1.00 9,075,000.00 9,075,000.00
Panel AC 24,222,000.00
i. Test Commissioning Panel

Test Commissioning Panel 5,000,000.00

Sub Total Pekerjaan Panel 319,858,500.00 435,177,844.50
H. Pek. Penangkal Petir

Radius Proteksi 150 M (non konvensional)
1 Pas. Air Terminal, Radius Proteksi 150 M Ttk 1.00 19,250,000.00 19,250,000.00
2 Obstruction lamp, LED 100W bh 1.00 2,809,400.00 2,809,400.00
3 Down Conductor Cable NYY 1 x 70 mm 2 m' 36.00 242,600.00 8,733,600.00
4 Pas. Instalasi grounding penangkal petir (minimal kedalaman Ttk 1.00 8,481,000.00 8,481,000.00
pembumian □ 1 Ohm)
5 Pas. Test Link unit 1.00 613,300.00 613,300.00
6 Pek. Tower Tree Eangle Penangkal Petir t = 12 M Ls 1.00 2,500,000.00 2,500,000.00
Sub Total Pekerjaan Penangkal Petir 44,887,300.00
I. Pek. Kabel Tray

a. Kabel Tray Lantai Dasar
1 Pas. Cable Tray Elektrikal 300 × 100 mm m' 90.00 395,500.00 35,595,000.00
2 Pas. Duck Kabel m' 24.00 200,000.00 4,800,000.00
Kabel Tray Lantai Dasar 40,395,000.00
b. Kabel Tray Lantai 1

2 Pas. Kabel Tray Elektronik 200 × 100 mm m' 79.00 310,800.00 24,553,200.00
3 Pas. Duck Kabel m' 18.00 200,000.00 3,600,000.00
Kabel Tray Lantai 1 59,002,200.00
c. Kabel Tray Lantai 2

2 Pas. Kabel Tray Elektronik 200 × 100 mm m' 79.00 310,800.00 24,553,200.00
3 Pas. Duck Kabel m' 18.00 200,000.00 3,600,000.00
Kabel Tray Lantai 2 59,002,200.00

Sub Total Pekerjaan Kabel Tray 158,399,400.00
SUB TOTAL PEKERJAAN ELEKTRIKAL 1,857,451,164.50
II PEKERJAAN MEKANIKAL
A. Pek. Instalasi Kebakaran

Peralatan Utama Hydrant (Rumah Pompa)
Pengadaan dan pemasangan peralatan utama instalasi pekerjaan pemadam
kebakaran lengkap dengan accessories dan material bantu lainnya sesuai
dengan gambar rencana dan spesifikasi teknis
a. Peralatan Utama Hydrant (Rumah Pompa)

1 Pas. Gate Valve Ø 6"/150mm Bh 5.00 6,378,900.00 31,894,500.00
2 Pas. Gate Valve Ø 1 1/2"/50mm Bh 2.00 786,500.00 1,573,000.00
3 Pas. Check Valve Ø 6"/150mm Bh 2.00 7,368,900.00 14,737,800.00
4 Pas. Check Valve Ø 1 1/2"/50mm Bh 1.00 1,061,500.00 1,061,500.00
5 Pas. Flexible Joint 10 K Sizs 6"/150mm Bh 4.00 2,418,900.00 9,675,600.00
6 Pas. Flexible Joint 10 K Sizs 1 1/2"/50mm Bh 5.00 616,000.00 3,080,000.00
7 Pas. Y Strainer 10 K Sizs 6" Bh 2.00 3,023,900.00 6,047,800.00
8 Pas. Y Strainer 10 K Sizs 1 1/2" /50mm Bh 1.00 509,300.00 509,300.00
9 Pas. Foot Valve Sizs 6" /150mm Bh 2.00 3,518,900.00 7,037,800.00
10 Pas. Foot Valve Sizs 1 1/2"/50mm Bh 1.00 1,100,000.00 1,100,000.00
11 Pas. Pressure Swicth cap 0 - 10 kg/cm² Bh 1.00 1,199,000.00 1,199,000.00
12 Pas. Pressure Gauge cap 0 - 15 kg/cm² Bh 1.00 423,500.00 423,500.00
13 Pas. Air Release Air Valve (ARV) Dia 25 mm Bh 1.00 1,474,000.00 1,474,000.00
14 Pas. Automatic Air Realase Valve (AARV) dia 25 mm Bh 1.00 2,354,000.00 2,354,000.00
15 Pas. Flow Meter (FM), Diameter 150 mm (6") Bh 1.00 15,948,900.00 15,948,900.00
16 Pas. Priming Tank kapasitas 200L Bh 1.00 2,777,500.00 2,777,500.00
17 Pas. Pipa drain Priming Tank kapasitas 200L ( GIP medium ) M1 9.00 65,500.00 589,500.00
18 Pas. Pipa pengisian priming tank GIP medium Ф 1/2"/20mm M1 12.00 43,500.00 522,000.00
19 Pas. Instalasi pipa suction BSP Sch 40 6"/150mm M1 8.00 651,750.00 5,214,000.00
20 Pas. Instalasi pipa suction GIP medium Ф 1 1/2"/50mm M1 4.00 108,400.00 433,600.00
21 Pas. Pipa Black Steel Sch 40 8"/200mm (Header) M1 6.00 962,500.00 5,775,000.00
22 Pas. Pipa Black Steel Sch 40 6" /150mm M1 23.00 651,750.00 14,990,250.00
23 Pas. Pipa Black Steel Sch 40 1,5" /50mm M1 16.00 99,900.00 1,598,400.00
Peratan Utama Hydrant (R. Pompa) 130,016,950.00
b. Pas. Pompa Hydrant Diesel

1 Pompa Pompa Hydrant Diesel Unit 1.00 178,500,000.00 178,500,000.00
- Horizontal Centrifugal End Suction Pump
- Kapasitas : 500 USGPM
- T. Head : 90 M
- Panel Control
- Setting dipondasi
- Connecting
Pasangan Pompa Hydrant Diesel 183,500,000.00
c. Pas. Pompa Utama Fire Hydrant

1 Pompa Hydrant Electric Versa Std NFPA-20 Unit 1.00 108,000,000.00 108,000,000.00
- Horizontal Centrifugal End Suction Pump
- T. Head : 90 M
- Panel Control
- Setting dipondasi
- Connecting
Pasangan Pompa Utama Fire Hydrat 111,500,000.00
d. Pas. Pompa Hydrant Jockey

1 Pompa Hydrant Jockey Unit 1.00 28,750,000.00 28,750,000.00
Vertikal Multistage Stanless Steel- setara Versa
- T. Head : 85 M
- Power : 3 KW/380/3Ph/50Hz
- Putaran : 2900 Rpm
Catatan : Pompa sudah lengkap terkopel
dengan motor diatas baseplate dan masing
masing dilengkapi dengan satu Panel
Control NFPA 20
Pasangan Pompa Hydrant Jockey 28,750,000.00
e. Pek. Instalasi Hydrant Luar Gedung

1 Pas. Pipa Black Steel Sch 40 6" M1 107.00 816,400.00 87,354,800.00
3 Pas. Check Valve 10 K Sizs 4" Unit 1.00 7,368,900.00 7,368,900.00
4 Pas. Gate Valve 10 K Sizs 4" Unit 4.00 5,806,900.00 23,227,600.00
5 Pas. Hydrant Box Outdoor Hooseki Type C Set 4.00 4,867,500.00 19,470,000.00
6 Pas. Hydrant Pillar two ways machino Coupling 2,5" Unit 4.00 4,097,500.00 16,390,000.00
7 Pas. Siamese Conection machino Coupling 2,5" Type S7 Unit 1.00 2,948,000.00 2,948,000.00
Instalsi Hydrant Luar Gedung 165,114,500.00
f. Pek. Instalasi Hidrant Lantai dasar

3 Pas. Pipa Black Steel Sch 40 2,5" M1 6.00 269,500.00 1,617,000.00
4 Pas. Pipa Black Steel Sch 40 1,5" M1 4.00 99,900.00 399,600.00
5 Pas. Gate Valve 10 K Sizs 2 1/2" Kitazawa Unit 2.00 1,776,500.00 3,553,000.00
6 Pas. Hydrant Box Indoor Hooseki Type A2 Set 2.00 4,529,300.00 9,058,600.00
Instalasi Hydrant Lantai Dasar 25,666,700.00
g. Pek. Instalasi Hidrant Lantai 1

Instalasi Hydrant Lantai 1 28,248,950.00
h. Pek. Instalasi Hidrant Lantai 2

Instalasi Hydrant Lantai 2 39,149,950.00

Sub Total Pekerjaan Instalasi Kebakaran 711,947,050.00 711,947,050.00
B. Pek. Instalasi Air Bersih

a. Pas. Pompa Air Bersih
1 Pompa Air Bersih 2WP Unit 1.00 37,620,000.00 37,620,000.00
Type : Horizontal Multistage St. Steel
Kapasitas : (2x) 200L/mnt
Power : ( 2 x ) 0,75 KW/220V/1 ph/50 Hz
T. Head : 40 M
Putaran : 2900Rpm
Motor 2 pole
Protection class IP55
Setara Versa Pump
Catatan : Pompa sudah lengkap terkopel dengan motor diatas

baseplate dan dilengkapi dengan satu Panel Control
Pasang Pompa Air Bersih 41,120,000.00
b. Peralatan Utama Air Bersih (Rumah Pompa)

1 Pas. Check Valve Ø 1 1/2"/50mm bh 2.00 1,061,500.00 2,123,000.00
2 Pas. Flexible Joint 10 K Sizs 1 1/2"/50mm bh 4.00 616,000.00 2,464,000.00
3 Pas. Y Strainer 10 K Sizs 1 1/2"/50mm bh 2.00 509,300.00 1,018,600.00
4 Pas. Foot Valve Sizs 1 1/2"/50mm bh 2.00 1,100,000.00 2,200,000.00
5 Pas. Instalasi pipa suction GIP medium Ф 1 1/2"/50mm M1 3.00 108,400.00 325,200.00
6 Pas. Pipa GIP Ø 1 1/2"/50mm M1 10.00 108,400.00 1,084,000.00
7 Pas. Pipa GIP Ø 1"/32mm M1 4.00 65,500.00 262,000.00
8 Pas. Pipa GIP Ø 3/4"/25mm M1 3.00 50,600.00 151,800.00
9 Pas. Pipa GIP Ø 1/2"/20mm M1 2.00 43,500.00 87,000.00
10 Water Level Control bh 1.00 2,282,500.00 2,282,500.00
11 Pas. Instalasi Pipa GIP Dia. 50 mm (1 1/2") dari Pompa Ke Ro M1 42.00 198,000.00 8,316,000.00
Peralatan Utama Air Bersih 20,314,100.00
c. Instalasi Air Bersih Taman

1 Pas. Instalasi Pipa PPR Dia. 25 mm (1") M1 31.00 130,900.00 4,057,900.00
2 Pas. Instalasi Pipa PPR Dia. 15 mm (1/2") M1 68.00 75,900.00 5,161,200.00
3 Pas. Gate Valve 10 K Sizs 1" Kitazawa bh 1.00 506,000.00 506,000.00
Instalasi Air Bersih Taman 9,725,100.00
d. Instalasi Air Bersih Lantai 1

1 Pas. Instalasi Pipa Tegak GIP Dia. 60 mm (2") M1 6.00 181,500.00 1,089,000.00
Instalasi Air Bersih Lantai 1 18,546,000.00
e. Instalasi Air Bersih Lantai 2

f. Instalasi Air Bersih Lantai 3


Sub Total Pekerjaan Instalasi Air Bersih 170,888,500.00 170,888,500.00
C. Pek. Instalasi Air Bekas, Kotor dan Hujan

a. Instalasi Air Bekas & Kotor Lantai Dasar
1 Pas. Instalasi Pipa PVC Kls AW Ø 4" Air Bekas M1 34.00 184,700.00 6,279,800.00
2 Pas. Instalasi Pipa PVC Kls AW Ø 2" Air Bekas M1 8.00 79,300.00 634,400.00
3 Pas. Instalasi Pipa PVC Kls AW Ø 4" Air Kotor M1 24.00 184,700.00 4,432,800.00
4 Pas. Instalasi Pipa PVC Kls D Ø 1 1/2" Venting M1 6.00 40,000.00 240,000.00
6 Pas. Floor Drain Bh 4.00 395,000.00 1,580,000.00
7 Pas. Clean Out diameter 80 Bh 4.00 165,000.00 660,000.00
Instalasi Air Bekas & Kotor Lantai Dasar 13,921,800.00

b. Instalasi Air Bekas & Kotor Lantai 1
7 Pas. Clean Out diameter 80 Bh 12.00 165,000.00 1,980,000.00
Instalasi Air Bekas & Kotor Lantai 1 65,676,000.00
c. Instalasi Air Bekas & Kotor Lantai 2

7 Pas. Clean Out diameter 80 Bh 12.00 165,000.00 1,980,000.00
Instalasi Air Bekas & Kotor Lantai 2 57,028,000.00
d. Pek. Instalasi Air Hujan

1 Pas. Instalasi Pipa PVC Kls AW Ø 4" Air Hujan M1 192.00 161,200.00 30,950,400.00
2 Pas. Roof Drain Besi Tempa bh 16.00 285,000.00 4,560,000.00
Instalasi Air Hujan 35,510,400.00
e. Pek. Saluran Keliling Buis Beton ( Gorong-Gorong)

1 Pas. Buis Beton 60 M1 5.00 289,500.00 1,447,500.00
2 Pas. Saluran Pipa PVC Kls AW Ø 4" Air Hujan M1 10.00 214,200.00 2,142,000.00
3 Bok Kontrol 800x800mm+plat besi 5mm penutup bh 1.00 450,000.00 450,000.00
4 Bok Kontrol 500x500mm+plat besi 5mm penutup bh 1.00 350,000.00 350,000.00
Saluran Keliling Buis Beton ( Gorong-Gorong) 4,389,500.00
F. Pek. Septictank
1 Pek. Septictank Kapasitas 75 Ls 1.00 8,000,000.00 8,000,000.00
Septick Tank 18,000,000.00
Sub Total Pekerjaan Instalasi Air Bekas, Kotor dan Hujan 194,525,700.00 194,525,700.00
D. Pek. Rooftank FRP

1 Pas. Roof Tank FRP Panel Kapasitas 6 M3 unit 2.00 36,000,000.00 72,000,000.00
Lengkap dudukan/pondasi
2 Pas. Gate Valve Sizs 1 1/2"/50mm bh 3.00 209,000.00 627,000.00
3 Pas. Inst. Header Ls 1.00 5,500,000.00 5,500,000.00
Sub Total Pekerjaan Instalasi Rooftank FRP 78,127,000.00
E. Water Treatment Plant (WTP)

WTP, Kapasitas 50 m3/hari (termasuk Training Operator se unit 1.00 125,000,000.00 125,000,000.00
Commissioning)
Filtrasi :
'Sand Filter, Kap. 20 ltr/detik unit 1.00 45,000,000.00 45,000,000.00
'Carbon Filter, Kap. 20 ltr/detik unit 1.00 46,000,000.00 46,000,000.00
'Chlorine Tank + pPompa unit 1.00 25,000,000.00 25,000,000.00
Pemipaan & Accessories Ls 1.00 13,000,000.00 13,000,000.00
Sub Total Pekerjaan Water Treatment Plan (WTP) 254,000,000.00
F. Pek. Air Conditioner ( AC )

a. AC Outdoor Lantai 1 Dan 2
1 Multi Digital Scroll RA410A Btuh 64.800 Unit 2.00 76,905,000.00 153,810,000.00
380-415V/3Ph/50Hz, Liquid 3/8" dan Gas 5/8"
AC Outdoor Lantai 1 Dan 2 644,350,000.00
b. Indoor AC Lantai 1 Dan 2

1 VRF Indoor Ceiling Cassette Multi Digital Scroll Btuh 19.100 Unit 12.00 13,630,000.00 163,560,000.00
220-240V/1Ph/50Hz, Cfm H/LM/L 780/660/600
2 VRF Indoor Ceiling Cassette Multi Digital Scroll Btuh 9.600 Unit 30.00 9,810,000.00 294,300,000.00
220-240V/1Ph/50Hz, Cfm H/LM/L 410/360/330
Indoor AC Lantai 1 Dan 2 457,860,000.00
e. AC Wallmounted
1 Compresor Unit (EVB+FCU) (19,100 Btuh) Wall Mounted Unit 1.00 6,500,000.00 6,500,000.00
490 Cfm, 220-240V, 1 Fhase, 50Hz
AC Wallmounted 6,500,000.00
f. Instalasi Pipa AC c/w isolasi Lantai 1

1 Inst. Pipa tembaga Ø 5/8" c/w isolasi m' 50.00 65,000.00 3,250,000.00
2 Inst. Pipa tembaga Ø 3/8" c/w isolasi m' 50.00 55,000.00 2,750,000.00
3 Inst. Pipa Drain PVC Ø 3/4" c/w isolasi m' 25.00 52,800.00 1,320,000.00
4 Inst. Pipa Drain PVC Ø 1/2" c/w isolasi m' 30.00 44,000.00 1,320,000.00
5 Refnet and distribution bh 10.00 520,000.00 5,200,000.00
Instalasi Pipa AC c/w isolasi Lantai 1 13,840,000.00
g. Rak Pipa Refrigrant dan Kabel Power

1 Pas. Kabel Ladder Elektrikal 400 × 100 mm m' 28.00 464,800.00 13,014,400.00
Rak Pipa Refrigrant dan Kabel Power 13,014,400.00
i. Test & Pengujian Pek AC

Test & Pengujian Pek AC 3,500,000.00

Sub Total Pekerjaan Air Conditioner (AC) 1,139,064,400.00 1,139,064,400.00
G. Pek. Genset
1 Pek. Gen-Set 200KVA Silieant Unit 1.00 386,000,000.00 386,000,000.00
3 Pek. Panel AMF Unit 1.00 22,000,000.00 22,000,000.00
3 Pentanahan Ls 1.00 5,000,000.00 5,000,000.00
5 Mobilisasi Ls 1.00 23,000,000.00 23,000,000.00
Sub Total Pekerjaan Genset 439,500,000.00
Sub Total PEKERJAAN MEKANIKAL 2,988,052,650.00
Sub Total PEKERJAAN ELEKTRIKAL DAN MEKANIKAL 4,845,503,814.50

NO URAIAN PEKERJAAN
1 Pekerjaan Pondasi KSLL
a. Waterproofing Lantai Basement
2 PEKERJAAN DINDING PLAT PENAHAN TANAH
a. Dinding Plat D1
- Pekerjaan Beton K-250
- Pembesian
- Pekerjaan Bekisting
- Pekerjaan Afwerking
- Pekerjaan Cat Afwerking
b. Dinding Plat D1'

- Pembesian
c. Dinding Plat D2
- Pembesian
d. Dinding Plat D3
- Pembesian
e. Dinding Plat D4
- Pembesian
f. Dinding Plat D5
- Pembesian
3 PEKERJAAN KOLOM LANTAI 1

a. Kolom 1A
- Pembesian
b. Kolom 1B
- Pembesian
c. Kolom 1C
- Pembesian
d. Kolom 1D
- Pembesian
4 PEKERJAAN BALOK LANTAI 1

a. Balok B5-1
- Pembesian
b. Balok B8-1
- Pembesian
c. Balok B1-1
- Pembesian
d. Balok B2-1
- Pembesian
e. Balok B2'-1
- Pembesian
f. Balok B3-1
- Pembesian
g. Balok B4-1
- Pembesian
h. Balok B5-1
- Pembesian
i. Balok B6-1
- Pembesian
j. Balok B7-1
- Pembesian
k. Balok BA2
- Pembesian
l. Balok BA3
- Pembesian
m. Balok BA3'
- Pembesian
n. Balok BA4
- Pembesian
o. Balok BT
- Pembesian
5 PEKERJAAN PLAT LANTAI

a. Plat PL-1
- Pembesian
b. Plat PL-2
- Pembesian
c. Plat PL-3
- Pembesian
d. Plat PL-6
- Pembesian
e. Plat PL-7
- Pembesian
f. Plat PL-8
- Pembesian
g. Plat PL-9
- Pembesian
h. Plat PL-10
- Pembesian
i. Plat PL-11
- Pembesian
j. Plat PL-12
- Pembesian
k. Plat PL-13
- Pembesian
l. Plat PL-14
- Pembesian
m. Plat PL-15
- Pembesian
n. Plat PL-15'
- Pembesian
o. Plat PL-16
- Pembesian
p. Plat PL-17
- Pembesian
q. Plat PL-18
- Pembesian
C. PEKERJAAN STRUKTUR LT 2
I. PEKERJAAN KOLOM
a. Kolom 2A
- Pembesian
b. Kolom 2B
- Pembesian
c. Kolom 2C
- Pembesian
d. Kolom 2D
- Pembesian
II. PEKERJAAN BALOK

a. Balok B1-1
- Pembesian
b. Balok B2-1
- Pembesian
c. Balok B3-1
- Pembesian
d. Balok B4-1
- Pembesian
e. Balok B5-1
- Pembesian
f. Balok B6-1
- Pembesian
g. Balok B7-1
- Pembesian
h. Balok B8-1
- Pembesian
i. Balok BA1
- Pembesian
j. Balok BA2
- Pembesian
k. Balok BA3
- Pembesian
l. Balok BA3'
- Pembesian
m. Balok BA4
- Pembesian
n. Balok BT
- Pembesian
III. PEKERJAAN PLAT LANTAI

a. Plat PL-1
- Pembesian
b. Plat PL-2
- Pembesian
c. Plat PL-3
- Pembesian
d. Plat PL-4
- Pembesian
e. Plat PL-5
- Pembesian
f. Plat PL-6
- Pembesian
g. Plat PL-8
- Pembesian
h. Plat PL-9
- Pembesian
i. Plat PL-10
- Pembesian
j. Plat PL-11
- Pembesian
k. Plat PL-12
- Pembesian
l. Plat PL-15
- Pembesian
m. Plat PL-18
- Pembesian
n. Plat PL-19
- Pembesian
o. Plat PL-20
- Pembesian
p. Plat PL-21
- Pembesian
q. Plat PL-21'
- Pembesian
D. PEKERJAAN STRUKTUR LT 3
I. PEKERJAAN KOLOM
a. Kolom 3A
- Pembesian
b. Kolom 3B
- Pembesian
c. Kolom 3C
- Pembesian
d. Kolom 3D
- Pembesian
II. PEKERJAAN BALOK

a. Balok B1-2
- Pembesian
b. Balok B2-2
- Pembesian
c. Balok B3-2
- Pembesian
d. Balok B4-2
- Pembesian
e. Balok BA-5
- Pembesian
III. PEKERJAAN PLAT LANTAI

a. Plat PL-1
- Pembesian
b. Plat PL-2
- Pembesian
c. Plat PL-3
- Pembesian
d. Plat PL-4
- Pembesian
e. Plat PL-5
- Pembesian
E. PEKERJAAN STRUKTUR MEZZANINE

I. PEKERJAAN KOLOM
a. Kolom 4A
- Pembesian
b. Kolom 4B
- Pembesian
c. Kolom 4C
- Pembesian
d. Kolom 4D
- Pembesian
II. PEKERJAAN BALOK (+8.30)

a. Balok B1-3 (25 x 50)
- Pembesian
b. Balok B2-3 (25 x 50)

- Pembesian
c. Balok BA-6 (20 x 45)

- Pembesian
d. Balok BA-7 (20 x 30)

- Pembesian
III. PEKERJAAN BALOK (+8.40)

a. Balok B1-4 (25 x 60)
- Pembesian
b. Balok B2-4 (25 x 60)

- Pembesian
c. Balok B3-4 (20 x 40)

- Pembesian
d. Balok B4-4 (20 x 40)

- Pembesian
IV. PEKERJAAN BALOK (+9.50)

a. Balok B1-4 (25 x 60)
- Pembesian
b. Balok B3-4 (25 x 40)

- Pembesian
c. Balok B2-4 (20 x 40)

- Pembesian
V. PEKERJAAN PLAT TALANG AIR BETON (+8.30)

a. Plat PL-27
- Pekerjaan Beton K-250 + Waterproofing Integral
- Pembesian
b. Plat PL-28
- Pekerjaan Beton K-250 + Waterproofing Integral
- Pembesian
c. Plat PL-29
- Pembesian
d. Plat PL-30
- Pembesian
e. Plat PL-31
- Pembesian
f. Plat PL-32
- Pembesian
g. Plat PL-33
- Pembesian
h. Plat PL-34
- Pembesian
VI. PEKERJAAN PLAT (+8.40)

a. Plat Pet
- Pembesian
VII. PEKERJAAN PLAT (+9.50)

a. Plat Talang Air Beton
- Pembesian
F. PEKERJAAN STRUKTUR TANGGA

I. PEKERJAAN TANGGA 1 LANTAI DASAR (2 UNIT)
a. Pekerjaan Beton Tangga
- Pembesian
b. Pekerjaan Balok Tangga BT (20 x 45)

- Pembesian
c. Pekerjaan Beton Bordes

- Pembesian
d. Pekerjaan Beton Tanjakan Tangga

- Pembesian
II. PEKERJAAN TANGGA 1 LANTAI 1 (2 UNIT)
a. Pekerjaan Beton Tangga
- Pembesian
b. Pekerjaan Balok Tangga BT (20 x 45)

- Pembesian
c. Pekerjaan Beton Bordes

- Pembesian
d. Pekerjaan Beton Tanjakan Tangga

- Pembesian
III. PEKERJAAN TANGGA 2 (1 UNIT)

a. Pekerjaan Plat Pendestal Tangga
- Pembesian
b. Pekerjaan Beton Tangga

- Pembesian
c. Pekerjaan Beton Tanjakkan Tangga

- Pembesian
IV. PEKERJAAN TANGGA 3 (1 UNIT)

- Pembesian

- Pembesian

- Pembesian
V. PEKERJAAN TANGGA 3 (1 UNIT)

- Pembesian

- Pembesian

- Pembesian
G. PEKERJAAN ARSITEKTUR LANTAI DASAR
I. PEKERJAAN DINDING BATA
a. Dinding Bidang Luar
- Pas Batu Bata 1:2 (1 /2 Bata)
- pas. Plesteran 1:2
- Pas. Acian
- Pas. Cat Dinding Batu Bata
- Pekerjaan Kolom Praktis 13 X 13 cm
a Beton K175
b Pembesian
c Bekisting
d Afweerking
b. Dinding Bidang Dalam

- Pas. Acian 1:2
- Pas. Acian 1:4
- Pas. Cat Dinding Batu Bata
- Pekerjaan Kolom Praktis 13 X 13 cm
a Beton K175
b Pembesian
c Bekisting
d Afweerking
II. PEKERJAAN PINTU DAN JENDELA

a. TYPE P12 ( 1 UNIT )
1 Kuzen Aluminium
2 Pas. Pintu Kaca tebal 5mm + Rangka Aluminium
3 Engsel Pintu
4 Kunci Pintu
5 Handel Pintu Stainless
6 Pas. Jendela Kaca tebal 5mm + Rangka Aluminium
7 Engsel jendela
8 Grendel Jendela
9 Hak Angin Jendela
10 Handel Jendela
b. TYPE P13 ( 4 UNIT )

1 Kuzen Aluminium
3 Engsel Pintu
4 Kunci Pintu
7 Engsel jendela
8 Grendel Jendela
9 Hak Angin Jendela
10 Handel Jendela
c. TYPE P14 ( 1 UNIT )

1 Kuzen Aluminium
3 Engsel Pintu
4 Kunci Pintu
7 Engsel jendela
8 Grendel Jendela
9 Hak Angin Jendela
10 Handel Jendela
d. TYPE P17 ( 3 UNIT )

1 Pas Daun pintu lapis plat besi t 4mm
e. TYPE J6 ( 25 UNIT )
1 Kuzen Aluminium
2 Pas. Jalusi aluminium ventilasi
f. TYPE J10 ( 2 UNIT )

1 Kuzen Aluminium
3 Engsel jendela
4 Grendel Jendela
5 Hak Angin Jendela
6 Handel Jendela
f. TYPE J11 ( 1 UNIT )

1 Kuzen Aluminium
3 Engsel jendela
4 Grendel Jendela
5 Hak Angin Jendela
6 Handel Jendela
III. PEKERJAAN PLAFOND

a. Plafond GRC
1 Pas. Rangka Plafond Primer Hollow 40.20.2
2 Plafond GRC t + 9 mm
3 Pas. List Plafond GRC t 10 cm
4 Cat Plafond GRC dan List Plafond
b. Plafond Gypsum
1 Pas. Rangka Plafond Primer Hollow 40.20.2
2 Plafond Gypsum t + 9 mm
3 Pas. List Plafond Gypsum t 10 cm
4 Cat Plafond Gypsum dan List Plafond
c. Plafond Expose Afwerking

1 Pas afwerking plafond expose
2 Cat Plafond Expose
IV. PEKERJAAN LANTAI

a. Lantai Granite & Keramik
1 Urugan tanah tebal 10cm
2 Lantai Kerja K-100 tebal 5cm
3 Pas Granite 60 X 60
4 Pas keramik Unpolihed 30 X 30 CM
V. PEKERJAAN FINISHING TANGGA DAN RAM

a. Tangga Detail A
1 Granite 60 X 60 cm (Anak Tangga step 1 dan 2 )
2 Nosing 10 X 60 cm ( anak tangga step 1 dan 2 )
3 Granite 60 X 60 (Bordes)
4 plint keramik 15 X 60 ( anak tangga step 1 dan 2 )
5 Pas. Hand railing pipa galvanis
6 Pengecatan Tangga
b. Tangga Detail B
6 Pengecatan Tangga
c. Tangga Detail C
6 Pengecatan Tangga
d. Tangga Detail D
1 Keramik unpolished 30X30 cm
2 Pas. Tangga batu kali 1:4
3 Keramik unpolished 30X30 cm (anak tangga)
4 Nosing 10X30 cm (Anak Tangga)
e. Tangga Detail E ( 2 unit )

1 Keramik unpolished 30X30 cm
2 Keramik unpolished 30X30 cm (anak tangga)
3 Nosing 10X30 cm (Anak Tangga)
f. RAM detail F
1 Timbunan Tanah
2 Coran K 225
3 Tulangan Coran K 225 dengan wiremesh M6 2 lapis
4 Pas. Batu Bata 1:2 Pembatas RAM
5 Plesteran 1:2 Dinding RAM
6 Acian
7 Pengecatan
g. RAM detail G
1 Timbunan Tanah
2 Coran K 225
3 Tulangan Coran K 225 dengan wiremesh M6 2 lapis
4 pas keramik 30X30 motif batu alam
5 Pas batu kali 1:4 pedistrian
6 Tangga Batu kali kecil ( 2 UNIT )
a pas batu kali 1:4
b pas lantai kerja beton k100 t 5cm
c pas keramik 30 X 30 unpolished
d pas nosing keramik 30 X 30 unpolished
7 Tangga batu kali Besar
a pas batu kali 1:4
b pas lantai kerja beton k100 t 5cm
c pas keramik 30 X 30 unpolished
d pas nosing keramik 30 X 30 unpolished
8 Pot bunga Panjang
a pas bata 1:2 (1/2 bata )
b plesteran 1:2
c keramik motif batu alam 30X30
d Pas list profil Beton
e Urugan tanah timbunan + tanah humus
f pas. Bunga the-tehan
9 Pot Bunga Kotak
a pas bata 1:2 (1/2 bata )
b plesteran 1:2
c keramik motif batu alam 30X30
d Pas list profil Beton
e Urugan tanah timbunan + tanah humus
f pas. Bunga the-tehan
h. Tangga Detail H (2 unit )

1 Pasangan Tangga monyet 70X400 cm besi hollow
i. Pagar Reilling detai I lantai 2

1 Pas. Hand railling pipa galvanis 2,5 Tiang
VI. PEKERJAAN DRAINASE

a. DRAINASE LUAR A
1 Pas batu kali 1:4
2 plesteran 1:2
3 pas acian 1:2
4 pas besi siku 50X50X9
5 Pembesian
b. DRAINASE LUAR B
1 Pas batu kali 1:4
2 plesteran 1:2
3 pas acian 1:2
4 pek plat drainase
a beton k225
b pembesian
c bekisting
c. DRAINASE DALAM C
1 galian saluran
2 pas lantai kerja beton K225
3 Pas batu bata 1:2 (1/2 bata)
4 pas plesteran 1:2
5 acian 1:2
6 pas besi siku 50X50X9
7 pembesian
VII. PEKERJAAN POT BUNGA KELILING DINDING BANGUNAN

a. Lantai 1
1 pas batu bata 1:2 (1/2 bata)
2 plesteran 1:2
3 Acian
4 Cat Dinding Batu Bata
5 Urugan tanah timbunan + Tanah Humus
6 pas Tumbuhan rambat
b. Lantai 2
2 plesteran 1:2
3 Acian
c. Lantai 3
2 plesteran 1:2
3 Acian
VOLUME
Kayu Balok 5/7 Paku Biasa 2"- Kayu Papan 3/2Pasir Urug
227.22
17.42
1,131.52
174.23
174.23
174.23
16.16
1,049.48
161.62
161.62
161.62
0.51
37.01
5.05
5.05
5.05
0.73
51.07
7.33
7.33
7.33
1.89
128.91
18.86
18.86
18.86
8.72
552.93
87.16
87.16
87.16
6.70
864.35
32.42
32.42
32.42
17.05
2,406.49
85.68
85.68
85.68
21.21
2,737.10
102.67
102.67
102.67
2.46
335.30
14.42
14.42
14.42
1.83
436.57
14.84
12.05
12.05
1.07
257.88
10.90
7.87
7.87
13.65
3,405.32
89.70
89.70
89.70
22.36
5,082.19
146.56
146.56
146.56
0.48
246.87
4.02
3.16
3.16
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
21.21
2,737.10
102.67
102.67
102.67
69.75
12,144.56
435.91
3.07
568.17
19.18
2.37
447.55
14.82
3.73
688.01
23.32
3.99
745.96
24.91
0.74
143.97
4.60
1.29
257.45
8.07
3.09
576.48
19.30
7.05
1,278.37
44.09
9.85
1,740.19
61.56
0.73
145.00
4.58
1.49
295.92
9.29
42.58
7,670.25
266.13
8.87
2,160.45
44.36
0.97
163.83
7.36
0.30
54.25
2.38
15.31
2,903.96
119.49
215.38
215.38
8.32
1,082.44
41.32
41.32
41.32
21.17
3,020.48
109.20
109.20
109.20
26.33
3,720.97
130.85
130.85
130.85
3.06
420.22
18.38
18.38
18.38
13.65
3,405.32
89.70
22.36
5,082.19
146.56
4.75
1,182.01
31.15
34.94
9,636.16
203.92
5.50
1,309.72
36.14
2.77
596.74
18.22
0.53
115.28
3.93
0.98
217.89
7.25
1.40
304.89
10.51
0.33
46.09
2.46
2.25
487.62
16.74
3.33
734.06
24.78
18.11
4,363.38
134.76
0.95
177.23
7.00
84.43
14,701.31
527.68
3.07
568.17
19.18
2.37
447.55
14.82
4.76
833.75
29.76
1.30
246.60
8.14
3.73
688.01
23.32
0.74
143.97
4.60
1.29
257.45
8.07
4.83
863.52
30.17
4.70
852.25
29.39
4.83
861.13
30.17
28.39
5,113.50
177.42
11.96
2,278.58
87.49
157.70
157.70
3.76
659.66
23.53
0.81
151.47
5.08
0.43
81.75
2.71
1.28
232.54
8.00
6.11
735.01
38.45
38.45
38.45
15.55
1,743.74
97.92
97.92
97.92
19.36
2,327.52
121.77
121.77
121.77
3.06
367.50
19.23
19.23
19.23
9.90
2,205.27
87.25
16.68
2,926.14
130.10
3.05
424.95
22.98
26.57
4,809.17
241.27
3.75
547.53
32.53
84.43
14,701.31
527.68
3.07
568.17
19.18
2.37
447.55
14.82
4.76
833.75
29.76
1.30
246.60
8.14
2.60
308.30
15.83
15.83
15.83
4.67
527.14
25.45
25.45
25.45
3.17
332.19
13.57
13.57
13.57
1.30
154.15
7.92
7.92
7.92
14.12
3,401.02
154.45
1.66
260.99
16.57
1.30
287.90
16.85
0.36
73.18
6.07
0.99
178.59
10.09
0.95
164.35
9.71
0.30
99.57
3.65
0.68
169.16
8.15
0.99
181.05
10.09
0.68
207.67
8.15
0.30
80.63
3.65
7.53
742.32
51.06
5.38
534.14
39.06
6.56
674.46
47.54
60.72
60.72
15.16
1,557.72
130.46
153.79
153.79
3.72
381.86
31.98
37.70
37.70
16.82
1,728.64
144.78
170.67
170.67
17.77
1,826.00
152.93
180.28
180.28
8.13
835.11
69.94
82.45
82.45
8.85
727.58
57.33
74.62
74.62
12.75
1,968.23
118.30
118.30
118.30
2.03
424.15
18.20
0.67
101.80
8.25
8.25
8.25
1.47
350.04
11.18
11.18
11.18
1.32
115.04
16.29
16.29
16.29
2.68
546.53
24.01
0.67
101.80
8.25
8.25
8.25
1.53
365.11
11.30
11.30
11.30
1.67
145.72
20.63
20.63
20.63
0.36
96.59
4.19
4.19
4.19
0.54
101.83
5.28
5.28
5.28
0.36
31.76
4.59
4.59
4.59
0.24
77.02
2.64
1.19
219.35
11.11
11.11
11.11
0.81
70.58
9.81
1.07
196.62
10.08
10.08
10.08
0.49
71.64
3.24
3.24
3.24
0.68
59.28
8.32
154.084
308.168
308.168
308.168
1.24
162.98
19.21
14.18
25.782
84.6995
51.564
169.399
51.564
169.399
220.963
0.75
94.37
11.62
11.62
10.3
1.89
3.00
1.00
2.00
1.50
4.00
4.00
4.00
2.00
61.6
7.56
12.00
4.00
8.00
12.00
32.00
32.00
32.00
32.00
12.85
1.89
3.00
1.00
2.00
2.25
6.00
6.00
6.00
6.00
12.75
135.00
15.75
18.00
4.50
6.00
6.00
6.00
6.00
7.09
1.90
4.00
4.00
4.00
4.00
87.39
87.39
69.8
94.37
35.77
35.77
35.77
39.84
990.01
990.01
12.8501 15.42012
6.42505
49.212
79.289
7.74
23.8
4.49
1.869
18.1
12.69
7.74
23.8
4.49
1.869
18.1
12.69
9.88
28
5.46
2.2965
9.8
9.1
5
1.14
2.41
7.2
2.8
8.35
23.1
12.4 14.88
2.52
18.09
11.38
19.26
19.26
19.26
295.76 354.912
23.9
199.31
97.23
31.17
2.067
0.4035
8.07
12
19.87079
1.41701
28.3402
58.77
241.44
109.03
109.03
119.76
23.02 27.624
57.88
50.56
46.08
27.52
34.40
28.56 34.272
6.00
8.00
11.49
104.57364
348.5788
348.5788
2042.97488
2287.27
32.10639
107.0213
107.0213
11.16
1214.15
74.44
13.798593
5.11059
170.353
228.27302
228.27302
2296.35844
1209.86
50.58
67.44
67.44
67.44
13.9095 16.6914
84.3
55.80
74.40
74.40
74.40
15.35 18.414
93.00
148.55
190.99
190.99
190.99
19.10 22.918896
212.21
Sirtu Batu Belah Semen Portland Pasir Pasang Pasir Beton Kerikil
2701.26192 2.78768
2505.787488 2.585952
78.357216 0.080864
113.706336 0.117344
292.40544 0.30176
1351.375152 1.394608
502.63968 0.51872
1328.38272 1.37088
1591.71816 1.64264
223.56768 0.23072
186.776688 0.192752
121.985472 0.125888
1390.7088 1.4352
2272.204224 2.344896
49.023648 0.050592
1591.71816 1.64264
1591.71816 1.64264
1591.71816 1.64264
1591.71816 1.64264
1591.71816 1.64264
1591.71816 1.64264
1591.71816 1.64264
1591.71816 1.64264
1591.71816 1.64264
1591.71816 1.64264
3339.236016 3.446064
640.62528 0.66112
1693.0368 1.7472
2028.667392 2.093568
284.932512 0.294048
2444.918784 2.523136
596.190816 0.615264
1518.15168 1.56672
1887.937584 1.948336
298.095408 0.307632
245.490336 0.253344
394.530288 0.407152
210.420288 0.217152
122.745168 0.126672
941.464896 0.971584
2384.391168 2.460672
584.5008 0.6032
2646.005664 2.730656
2795.030112 2.884448
1278.289296 1.319184
1156.939488 1.193952
1834.138704 1.892816
127.908 0.132
173.303712 0.178848
252.56016 0.26064
127.908 0.132
175.257216 0.180864
319.909536 0.330144
64.88424 0.06696
81.830112 0.084448
71.16336 0.07344
172.24944 0.17776
156.233808 0.161232
50.23296 0.05184
2919.8918 5.855192
5839.7836 6.16336
5839.7836
404.24 942.4 1275.96
219.84672 0.22688
488.5689 0.979716
974.04425 3.6420785
527.190336 1.03128
1057.04976 4.065576
167.583
550.54675
244.5 570 771.75
180.15648 0.18592
15349.11504 15.84016
1477.7615 5737.56965 6598.52635

472.4352 2.21454
792.89 3.568005
74.304 0.3483
43.104 0.20205
17.9424 0.084105
74.304 0.3483
43.104 0.20205
17.9424 0.084105
94.848 0.4446
52.416 0.2457
22.0464 0.1033425
28 0.126
83.5 0.37575
934.92 1758.96 2638.44
215.651 0.43244
196.91424 0.3852
62.595
8866.9 16682.2 25023.3
972.3 4.37535
92.805 360.3255 414.3945

80.7 0.36315
325.9123 1265.38993 1455.26927

283.402 1.275309
4575.288 9.17472
1114.72272 2.1806
1211.44444444 4.90635
958.112 1.92128
471.12192 0.9216
275.2 1.2384
3563.8696512 6.971576
1132.8811
1094.1857712 2.140426
347.819225
4140.36 7789.68 11684.52
1896.02889 3567.19182 5350.78773

2333.86335648 4.5654604
741.887315
689.50656 1.3488
219.18
760.6656 1.488
241.8
1952.6899392 3.819816
620.7201
Air Ready Mix K-250 Ready Mix K-300 Waterstop 270 MM
72.7104
17.77146
16.48524
0.5151
0.74766
1.92372
8.89032
6.83298
17.39304
21.63726
2.51124
1.86966
1.08732
13.923
22.80312
0.49164
21.63726
21.63726
21.63726
21.63726
21.63726
21.63726
21.63726
21.63726
21.63726
21.63726
71.1399
3.12936
2.41842
3.80562
4.0647
0.75072
1.31682
3.14874
7.19508
10.047
0.74664
1.5147
43.43262
9.04842
0.9894
0.30498
15.61416
8.48232
21.59136
26.86068
3.11712
13.923
22.80312
4.84704
35.63574
5.60898
2.82744
0.54366
1.00266
1.4229
0.33762
2.295
3.3966
18.47424
0.96696
86.11656
3.12936
2.41842
4.85622
1.32804
3.80562
0.75072
1.31682
4.92354
4.79706
4.92354
28.95474
12.1992
3.83928
0.82824
0.44268
1.3056
6.23424
15.86304
19.74414
3.11712
10.098
17.0136
3.11202
27.1014
3.82806
86.11656
3.12936
2.41842
4.85622
1.32804
2.65506
4.76238
3.23136
1.32702
14.39832
1.68912
1.32192
0.37128
1.00572
0.96798
0.30906
0.69156
1.00572
0.69156
0.30906
7.68264 2.41024
5.48964 1.72224
6.69528
15.4632
3.79032
17.15946
18.12642
8.28954
9.02802
13.00194
2.07468
0.68748
1.49736
1.3464
2.73564
0.68748
1.56264
1.70544
0.37128
0.54774
0.37128
0.2448
1.2138
0.8262
1.08834
0.49572
0.6936
266.6
161.25
1285.01
541.8
5138.5
80.7
283.402
2399.4
1098.78
Additive Waterproofing Waterstop PVCBesi Beton Kawat BetonKayu Kelas III
681.66
11881.002 169.7286
5.2269
11019.54 157.422
4.84866
388.647 5.5521
0.15162
536.235 7.6605
0.22002
1353.555 19.3365
0.5658
5805.723 82.9389
2.61489
9075.6435 129.65205
1.2968
25268.124 360.9732
3.4272
28739.5605 410.56515
4.1066
3520.692 50.2956
0.5768
4584.027 65.4861
0.59364
2707.7505 38.68215
0.43608
35755.902 510.7986
3.588
53363.0055 762.32865
5.86224
2592.1035 37.03005
0.1608
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
28739.5605 410.56515
4.1066
127517.838 1821.6834
17.43628
5965.743 85.2249
0.767
4699.2645 67.13235
0.59296
7224.147 103.2021
0.9328
7832.5275 111.89325
0.99632
1511.6325 21.59475
0.18416
2703.225 38.6175
0.32292
6052.998 86.4714
0.77188
13422.927 191.7561
1.76364
18272.037 261.0291
2.46248
1522.5 21.75
0.18316
3107.16 44.388
0.37144
80537.583 1150.5369
10.64532
22684.746 324.0678
1.7742
1720.194 24.5742
0.2944
569.646 8.1378
0.09532
30491.5905 435.59415
4.77964
11365.5675 162.36525
1.6528
31715.061 453.0723
4.368
39070.227 558.1461
5.23392
4412.268 63.0324
0.73512
35755.902 510.7986
3.588
53363.0055 762.32865
5.86224
12411.147 177.3021
1.24608
101179.67 1445.42385
8.15672
13752.102 196.4586
1.44568
6265.7385 89.51055
0.72864
1210.3875 17.29125
0.15736
2287.8345 32.68335
0.29016
3201.3555 45.73365
0.42036
483.9345 6.91335
0.09856
5119.968 73.1424
0.6696
7707.609 110.1087
0.991
45815.532 654.5076
5.39028
1860.9255 26.58465
0.27984
154363.703 2205.19575
21.10708
5965.743 85.2249
0.767
4699.2645 67.13235
0.59296
8754.417 125.0631
1.1904
2589.3 36.99
0.32548
7224.147 103.2021
0.9328
1511.6325 21.59475
0.18416
2703.225 38.6175
0.32292
9066.9495 129.52785
1.20676
8948.6145 127.83735
1.17576
9041.8335 129.16905
1.20676
53691.7185 767.02455
7.09688
23925.132 341.7876
3.49956
6926.3775 98.94825
0.94116
1590.477 22.7211
0.203
858.3435 12.26205
0.10848
2441.7015 34.88145
0.32
7717.563 110.2509
1.53816
18309.249 261.5607
3.9168
24438.9495 349.12785
4.87084
3858.7815 55.12545
0.76908
23155.3245 330.79035
3.49008
30724.4175 438.92025
5.20416
4461.954 63.7422
0.91936
50496.285 721.3755
9.6506
5749.065 82.1295
1.30104
154363.703 2205.19575
21.10708
5965.743 85.2249
0.767
4699.2645 67.13235
0.59296
8754.417 125.0631
1.1904
2589.3 36.99
0.32548
3237.1395 46.24485
0.63336
5535.012 79.0716
1.01788
3487.9845 49.82835
0.54288
1618.5645 23.12235
0.31668
35710.71 510.153
6.17816
2740.416 39.1488
0.6626
3022.95 43.185
0.67392
768.3585 10.97655
0.2428
1875.237 26.7891
0.4034
1725.675 24.6525
0.38824
1045.4955 14.93565
0.1458
1776.1905 25.37415
0.3258
1901.025 27.1575
0.4034
2180.535 31.1505
0.3258
846.636 12.0948
0.1458
22.596
7794.3075 111.34725
2.04228
16.146
5608.4175 80.12025
1.56248
7081.83 101.169
1.90148
16356.081 233.6583
5.21856
4009.509 57.2787
1.27924
18150.7095 259.29585
5.79112
19172.9685 273.89955
6.11728
8768.676 125.2668
2.79772
7639.569 109.1367
2.29312
20666.415 295.2345
4.73204
4453.533 63.6219
0.546
1068.858 15.2694
0.2475
3675.462 52.5066
0.33534
1207.92 17.256
0.4887
5738.607 81.9801
0.7203
1068.858 15.2694
0.2475
3833.676 54.7668
0.33912
1530.018 21.8574
0.61902
1014.174 14.4882
0.12555
1069.257 15.2751
0.15834
333.4695 4.76385
0.1377
808.689 11.5527
0.0792
2303.1645 32.90235
0.3333
741.048 10.5864
0.2943
2064.489 29.4927
0.30231
752.241 10.7463
0.0972
622.482 8.8926
0.24948
1711.29 24.447
0.7684
990.885 14.1555
0.4648
21451.2362 306.446232
24016.335 343.0905
12748.575 182.1225
2.9776
24111.7636 344.453766
12703.53 181.479
Paku 5-10 cmMinyak BekistingBalok Kayu Kelas II Plywood 9mm Dolken Kayu 8-10
69.692 34.846 3.4846 60.9805 522.69
64.6488 32.3244 3.23244 56.5677 484.866
2.0216 1.0108 0.10108 1.7689 15.162
2.9336 1.4668 0.14668 2.5669 22.002
7.544 3.772 0.3772 6.601 56.58

34.8652 17.4326 1.74326 30.50705 261.489
12.968 6.484 0.4863 11.347 64.84
34.272 17.136 1.2852 29.988 171.36
41.066 20.533 1.539975 35.93275 205.33
5.768 2.884 0.2163 5.047 28.84
5.9364 2.9682 0.267138 5.19435 29.682

4.3608 2.1804 0.196236 3.8157 21.804
35.88 17.94 1.6146 31.395 179.4
58.6224 29.3112 2.638008 51.2946 293.112
1.608 0.804 0.07236 1.407 8.04
41.066 20.533 1.84797 35.93275 205.33
41.066 20.533 1.84797 35.93275 205.33

41.066 20.533 1.84797 35.93275 205.33
41.066 20.533 1.84797 35.93275 205.33
41.066 20.533 1.84797 35.93275 205.33
41.066 20.533 1.84797 35.93275 205.33
41.066 20.533 1.84797 35.93275 205.33
41.066 20.533 1.84797 35.93275 205.33
41.066 20.533 1.84797 35.93275 205.33

41.066 20.533 1.84797 35.93275 205.33
174.3628 87.1814 6.538605 152.56745 2615.442
7.67 3.835 0.287625 6.71125 115.05
5.9296 2.9648 0.22236 5.1884 88.944
9.328 4.664 0.3498 8.162 139.92
9.9632 4.9816 0.37362 8.7178 149.448
1.8416 0.9208 0.06906 1.6114 27.624
3.2292 1.6146 0.121095 2.82555 48.438
7.7188 3.8594 0.289455 6.75395 115.782

17.6364 8.8182 0.661365 15.43185 264.546
24.6248 12.3124 0.92343 21.5467 369.372
1.8316 0.9158 0.068685 1.60265 27.474
3.7144 1.8572 0.13929 3.2501 55.716
106.4532 53.2266 3.991995 93.14655 1596.798
17.742 8.871 0.665325 15.52425 266.13
2.944 1.472 0.1104 2.576 44.16
0.9532 0.4766 0.035745 0.83405 14.298
47.7964 23.8982 1.792365 41.82185 716.946

16.528 8.264 0.6198 14.462 82.64
43.68 21.84 1.638 38.22 218.4
52.3392 26.1696 1.96272 45.7968 261.696
7.3512 3.6756 0.27567 6.4323 36.756
35.88 17.94 1.6146 31.395 179.4
58.6224 29.3112 2.638008 51.2946 293.112
12.4608 6.2304 0.560736 10.9032 62.304

81.5672 40.7836 3.670524 71.3713 407.836
14.4568 7.2284 0.650556 12.6497 72.284
7.2864 3.6432 0.327888 6.3756 36.432
1.5736 0.7868 0.070812 1.3769 7.868
2.9016 1.4508 0.130572 2.5389 14.508
4.2036 2.1018 0.189162 3.67815 21.018
0.9856 0.4928 0.044352 0.8624 4.928
6.696 3.348 0.30132 5.859 33.48
9.91 4.955 0.44595 8.67125 49.55

53.9028 26.9514 2.425626 47.16495 269.514
2.7984 1.3992 0.125928 2.4486 13.992
211.0708 105.5354 7.915155 184.68695 3166.062
7.67 3.835 0.287625 6.71125 115.05
5.9296 2.9648 0.22236 5.1884 88.944
11.904 5.952 0.4464 10.416 178.56
3.2548 1.6274 0.122055 2.84795 48.822
9.328 4.664 0.3498 8.162 139.92
1.8416 0.9208 0.06906 1.6114 27.624

3.2292 1.6146 0.121095 2.82555 48.438
12.0676 6.0338 0.452535 10.55915 181.014
11.7576 5.8788 0.44091 10.2879 176.364
12.0676 6.0338 0.452535 10.55915 181.014
70.9688 35.4844 2.66133 62.0977 1064.532
34.9956 17.4978 1.312335 30.62115 524.934
9.4116 4.7058 0.352935 8.23515 141.174
2.03 1.015 0.076125 1.77625 30.45
1.0848 0.5424 0.04068 0.9492 16.272
3.2 1.6 0.12 2.8 48

15.3816 7.6908 0.57681 13.4589 76.908
39.168 19.584 1.4688 34.272 195.84
48.7084 24.3542 1.826565 42.61985 243.542
7.6908 3.8454 0.288405 6.72945 38.454
34.9008 17.4504 1.570536 30.5382 174.504
52.0416 26.0208 2.341872 45.5364 260.208
9.1936 4.5968 0.413712 8.0444 45.968

96.506 48.253 4.34277 84.44275 482.53
13.0104 6.5052 0.585468 11.3841 65.052
211.0708 105.5354 7.915155 184.68695 3166.062
7.67 3.835 0.287625 6.71125 115.05
5.9296 2.9648 0.22236 5.1884 88.944
11.904 5.952 0.4464 10.416 178.56
3.2548 1.6274 0.122055 2.84795 48.822
6.3336 3.1668 0.23751 5.5419 31.668

10.1788 5.0894 0.381705 8.90645 50.894
5.4288 2.7144 0.20358 4.7502 27.144
3.1668 1.5834 0.118755 2.77095 15.834
61.7816 30.8908 2.780172 54.0589 308.908
6.626 3.313 0.29817 5.79775 33.13
6.7392 3.3696 0.303264 5.8968 33.696
2.428 1.214 0.10926 2.1245 12.14

4.034 2.017 0.18153 3.52975 20.17
3.8824 1.9412 0.174708 3.3971 19.412
1.458 0.729 0.06561 1.27575 7.29
3.258 1.629 0.14661 2.85075 16.29
4.034 2.017 0.18153 3.52975 20.17
3.258 1.629 0.14661 2.85075 16.29
1.458 0.729 0.06561 1.27575 7.29
20.4228 10.2114 0.765855 17.86995 306.342
15.6248 7.8124 0.58593 13.6717 234.372

19.0148 9.5074 0.713055 16.63795 285.222
52.1856 26.0928 1.95696 45.6624 782.784
12.7924 6.3962 0.479715 11.19335 191.886
57.9112 28.9556 2.17167 50.6723 868.668
61.1728 30.5864 2.29398 53.5262 917.592
27.9772 13.9886 1.049145 24.48005 419.658

22.9312 11.4656 0.85992 20.0648 343.968
47.3204 23.6602 1.774515 41.40535 709.806
7.28 2.73 0.273 6.37 36.4
3.3 1.2375 0.12375 2.8875 16.5
4.4712 1.6767 0.16767 3.9123 22.356
6.516 2.4435 0.24435 5.7015 32.58

9.604 3.6015 0.36015 8.4035 48.02
3.3 1.2375 0.12375 2.8875 16.5
4.5216 1.6956 0.16956 3.9564 22.608
8.2536 3.0951 0.30951 7.2219 41.268
1.674 0.62775 0.062775 1.46475 8.37
2.1112 0.7917 0.07917 1.8473 10.556

1.836 0.6885 0.06885 1.6065 9.18
1.056 0.396 0.0396 0.924 5.28
4.444 1.6665 0.16665 3.8885 22.22
3.924 1.4715 0.14715 3.4335 19.62
4.0308 1.51155 0.151155 3.52695 20.154
1.296 0.486 0.0486 1.134 6.48
3.3264 1.2474 0.12474 2.9106 16.632

7.684 3.842 0.28815 6.7235 38.42
4.648 2.324 0.1743 4.067 23.24

29.776 14.888 1.1166 26.054 446.64
Spacer Besi Siku L.30.30.Besi Plat Baja Kawat LasProfil Alumunium
696.92
646.488
20.216
29.336
75.44
348.652
11.33
8.316
6.6
67.76
33.264
52.8
14.135
8.316
9.9
148.5
19.8
19.8
7.799
8.36
Skrup Fixer Sealant Alumunium StripKaca Tebal 5 mm Kaca Tebal 12 mm
20.6 0.618
0.5103 1.89
0.405 1.5
123.2 3.696
2.0412 7.56
3.24 12
25.7 0.771
0.81 1.89
0.6075 2.25
270 8.1
36 1.08
1.215 4.5
14.18 0.4254
0.513 1.9
Rangka Metal Hollow 40.40.2 Assesoris (Perkuatan) BataMerah
10785.88
1804.74
5928.965
349.56 87.39
143.08 35.77
796.6
16900.8
3539.2
Granit Uk 60.60 Semen Warna Granit Uk. 30.30 Keramik 30x30 Keramik Unpolish
152.5572 73.818
118.9335 941.16043
23.994 11.61
13.919 6.735
5.7939 2.8035
23.994 11.61
13.919 6.735
5.7939 2.8035
30.628 14.82
16.926 8.19
7.11915 3.44475
7.5 59.35
3.615 28.6067
4.2 33.236
12.525 99.1145
145.845 1080.3333333
12.105 89.666666667
42.5103 314.89111111
163.545 1211.4444444
41.28 305.77777778
Keramik 20x20Keramik 20 x 40Paving Block Tipe 1Paving Block Tipe Hexagon
Gypsum Board Paku Triplek Profil GypsumKunci Tanam Pegangan Pintu
1
2
4
8
1
2
31.80996 9.6129
0.698 73.29
13.02028 3.9347
0.3577 37.5585
Pegangan Jendela Kunci Tanam BiasaEngsel Pintu Engsel Jendela Engsel Angin
3
4
4
2
12
32
32
32
6
6
6
6
4
4
4
Kait Angin Door Closer Door Stop Plamir Cat Dasar Cat Penutup Kloset Duduk
26.1345 8.7115 45.2998
24.2433 8.0811 42.02172
0.7581 0.2527 1.31404
1.1001 0.3667 1.90684
2.829 0.943 4.9036

13.07445 4.35815 22.66238
4.863 1.621 8.4292
12.852 4.284 22.2768
15.39975 5.13325 26.6929
2.163 0.721 3.7492
1.80705 0.60235 3.13222

1.1802 0.3934 2.04568
13.455 4.485 23.322
21.9834 7.3278 38.10456
0.4743 0.1581 0.82212
15.39975 5.13325 26.6929
15.39975 5.13325 26.6929

19.8 5.13325 26.6929
15.39975 5.13325 26.6929
15.39975 5.13325 26.6929
15.39975 5.13325 26.6929
15.39975 5.13325 26.6929
15.39975 5.13325 26.6929

15.39975 5.13325 26.6929
15.39975 5.13325 26.6929

32.30685 10.76895 55.99854
6.198 2.066 10.7432
16.38 5.46 28.392
19.6272 6.5424 34.02048
2.7567 0.9189 4.77828

23.6544 7.8848 41.00096
5.7681 1.9227 9.99804
14.688 4.896 25.4592
18.26565 6.08855 31.66046
2.88405 0.96135 4.99902

2.3751 0.7917 4.11684
3.81705 1.27235 6.61622
2.0358 0.6786 3.52872
1.18755 0.39585 2.05842

9.1086 3.0362 15.78824
23.0688 7.6896 39.98592
5.655 1.885 9.802
25.5999 8.5333 44.37316
27.0417 9.0139 46.87228
12.36735 4.12245 21.43674

11.1933 3.7311 19.40172
17.74515 5.91505 30.75826
1.2375 0.4125 2.145
1.6767 0.5589 2.90628
2.4435 0.8145 4.2354

1.2375 0.4125 2.145
1.6956 0.5652 2.93904
3.0951 1.0317 5.36484
0.62775 0.20925 1.0881
0.7917 0.2639 1.37228

0.6885 0.2295 1.1934
1.6665 0.5555 2.8886
1.51155 0.50385 2.62002
0.486 0.162 0.8424

46.2252 15.4084 80.12368
33.14445 11.04815 57.45038
4
32
4
14.1555 4.7185 24.5362
5.976 1.992 10.3584
148.5015 49.5005 257.4026
1.9035 0.6345 3.2994
1.9035 0.6345 3.2994

1.365 0.455 2.366
2.889 0.963 5.0076

10.116 3.372 17.5344
11.16 3.72 19.344
28.64862 9.54954 49.657608

Perlengkapan Klose DudukKloset Jongkok Westafel Perlengkapan Westafel
Bak Cuci PiringWaterdrain Floordrain Kran Air Pipa PVC 2"Pipa AW 4" Pipa GIP 50 MM
Valve 50 Valve 150 Chanel 75 TBL 0.75 MMReng Baut/ScrewTalang L-Plate
Dynabolt Genteng Metal BerpasirGenteng MetalAlumunium
REKAPITULASI
KEGIATAN : PENINGKATAN SARANA DA

PEKERJAAN : PENYUSUNAN DED GEDUNG
LOKASI : KOTA PARIAMAN-SUMATER
NO URAIAN PEKERJAAN

1 PEKERJAAN PENDAHULUAN
2 PEKERJAAN PONDASI
1 PEKERJAAN TANAH
2 PEKERJAAN PONDASI KSLL
3 PEKERJAAN BETON BERTULANG
2 KOLOM P + -2,90 - 0,00
6 KOLOM P + 0,00 - 3,60
9 KOLOM P + 3,60 - 7,20
12 KOLOM P +( 7,20 - 9,50) & (7,20 - 8,30)
4 PEKERJAAN TANGGA
1 PEKERJAAN TANGGA 1 LANTAI DASAR ( 2 Unit)
2 PEKERJAAN TANGGA 1 LANTAI 1 ( 2 Unit)
3 PEKERJAAN TANGGA 2 ( 1 Unit)

1. PEK. DINDING
2. PEK. PINTU DAN JENDELA
3. PEKERJAAN PLAFOND
4. PEK. LANTAI
5. PEK. FINISHING TANGGA DAN RAM
6. PEK. DRAINASE
7. PEK. KELILING POT BUNGA KELL. BANGUNAN
NO URAIAN PEKERJAAN

1 PEK. DINDING
2 PEK. PINTU DAN JENDELA
3 PEKERJAAN PLAFOND
4 PEK. LANTAI
5 PEK. FINISHING TANGGA
6 PEK. TOILET DAN ACCESORIS
7 PEK. CUTTING PLAT DAN UKIRAN 3

1 PEK. DINDING
3 PEKERJAAN PLAFOND
4 PEK. LANTAI

1. PEK. DINDING
4. PEK. ATAP
VI PEKERJAAN MEKANIKAL ELEKTRIKAL

1. PEKERJAAN ELEKTRIKAL
A Pekerjaan Instalasi Listrik Gedung
B Pek. CCTV
C Pek. Telephone & PABX
D Pek. Intalasi Network
E Pek. MATV
F Pek. FIRE ALARM
G Pek. Sound System
H Pek Sambungan Listrik + Kabel Feeder
I Pek. Panel
J Pek. Penangkal Petir
K Pek. Kabel Tray
2. PEKERJAAN MEKANIKAL
A Pek. Instalasi Kebakaran
B Pek. Instalasi Air Bersih
C Pek. Instalasi Air Bekas, Kotor dan Hujan
D Pek. Rooftank FRP
E Water Treatment Plant (WTP)
F Pek. Air Conditioner ( AC )
G Pek. Genset
VII PEKERJAAN LANDSCAPE
JUMLAH FISIK
PPN 10%
JUMLAH FISIK + PPN 10 %
DIBULATKAN
TERBILANG : 0
Diperiksa
DINAS PEKERJAAN UMUM PT. IND
KOTA PADANG
Ir. FATRIARMAN NOER, M. Eng.Sc
Nip : 19680721 199703 1 004
Disetujui,
PEJABAT PELAKSANA TEKNIS KEGIATAN KEPALA BA
(PPTK) TERPADU
M. FAJRI ZALMI, SSTP, MSi

Nip : 19820724 200112 1 002
REKAPITULASI
A ANGGARAN BIAYA
PENINGKATAN SARANA DAN PRASARANA APARATUR

PENYUSUNAN DED GEDUNG KANTOR BPMPTSP KOTA PADANG
KOTA PARIAMAN-SUMATERA BARAT
JUMLAH HARGA BOBOT
Rp 1,417,126,877.40
Rp 262,054,804.68
Rp 4,200,972,778.02
Rp 384,110,402.51
Rp 270,833,522.98
Rp 27,803,377.34
Rp 947,818,934.99
Rp 1,337,736,636.97
Rp 366,983,016.86
Rp 956,925,887.06
Rp 1,226,712,638.04
Rp 289,123,459.94
Rp 509,941,628.14
Rp 533,426,690.20
Rp 69,894,452.42
Rp 182,443,543.06
Rp 650,602,904.08
Rp 29,165,172.13
Rp 60,748,834.93
Rp 20,820,172.59
Rp 120,047,463.05
Rp 51,342,354.20
Rp 60,606,830.91
Rp 13,139,366.38
Rp 20,709,311.85
Rp 19,464,179.56
Rp 157,905,557.31
Rp 80,579,748.38
Rp 129,486,280.41
Rp 56,622,750.49
Rp 319,789,162.73
Rp 353,523,717.63
Rp 99,099,795.68
JUMLAH HARGA BOBOT
Rp 681,461,196.31
Rp 281,325,950.48
Rp 236,501,382.23
Rp 472,107,293.72
Rp 74,142,321.47
Rp 267,651,186.93
Rp 393,420,000.00
Rp 691,317,851.02
Rp 253,442,561.14
Rp 235,135,072.72
Rp 528,754,971.90
Rp 7,276,000.00
Rp 229,039,298.09
Rp 514,612,500.00
Rp 13,396,724.69
Rp 41,442,020.26
Rp 56,365,811.93
Rp 957,275,013.61
Rp 326,024,420.00
Rp 200,657,600.00
Rp 92,576,400.00
Rp 74,780,500.00
Rp 107,268,200.00
Rp 144,690,500.00
Rp 80,514,000.00
Rp 307,794,344.50
Rp 319,858,500.00
Rp 44,887,300.00
Rp 158,399,400.00
Rp 711,947,050.00
Rp 170,888,500.00
Rp 194,525,700.00
Rp 78,127,000.00
Rp 254,000,000.00
Rp 1,139,064,400.00
Rp 439,500,000.00
Rp 870,560,359.28
Rp 26,878,293,583.22
Rp 2,687,829,358.32
Rp 29,566,122,941.55
Rp 29,566,122,000.00
Padang, ........, ………………... 2018

Penanggung Jawab
PT. INDOSARANA pratama nusantara
FIELDA ROZA. ST, MT
Direktur Teknik
Mengetahui,
KEPALA BADAN PENANAMAN MODAL DAN PELAYANAN
TERPADU SATU PINTU SELAKU PENGGUNA ANGGARAN
Drs. DIDI ARYADI, M.Si

Nip : 19681005 198611 1 001
REKAPITULASI
RENCANA ANGGARAN BI
KEGIATAN : PENINGKATAN SARANA

PEKERJAAN : PENYUSUNAN DED GEDU
LOKASI : KOTA PARIAMAN-SUMAT
NO URAIAN PEKERJAAN

2 PEKERJAAN PONDASI
1 PEKERJAAN TANAH
2 KOLOM P + -2,90 - 0,00
6 KOLOM P + 0,00 - 3,60
9 KOLOM P + 3,60 - 7,20
12 KOLOM P +( 7,20 - 9,50) & (7,20 - 8,30)
4 PEKERJAAN TANGGA

1. PEK. DINDING
4. PEK. LANTAI
6. PEK. DRAINASE

1 PEK. DINDING
3 PEKERJAAN PLAFOND
4 PEK. LANTAI

1 PEK. DINDING
3 PEKERJAAN PLAFOND
4 PEK. LANTAI

1. PEK. DINDING
4. PEK. ATAP

B Pek. CCTV
E Pek. MATV
F Pek. FIRE ALARM
G Pek. Sound System
I Pek. Panel
K Pek. Kabel Tray
D Pek. Rooftank FRP
G Pek. Genset
TERBILANG : 0
REKAPITULASI
PENINGKATAN SARANA DAN PRASARANA APARATUR

KOTA PARIAMAN-SUMATERA BARAT
AAN JUMLAH HARGA BOBOT
ERTULANG
Rp 1,417,126,877.40 5.27
Rp 262,054,804.68 0.97
Rp 4,200,972,778.02 15.63
N TANAH Rp 384,110,402.51 1.43

Rp 270,833,522.98 1.01
Rp 27,803,377.34 0.10
Rp 947,818,934.99 3.53
Rp 1,337,736,636.97 4.98
Rp 366,983,016.86 1.37
Rp 956,925,887.06 3.56
Rp 1,226,712,638.04 4.56
Rp 289,123,459.94 1.08
Rp 509,941,628.14 1.90
Rp 533,426,690.20 1.98
7,20 - 8,30) Rp 69,894,452.42 0.26
Rp 182,443,543.06 0.68
AIR BETON + 8,30 Rp 650,602,904.08 2.42
Rp 29,165,172.13 0.11
Rp 60,748,834.93 0.23
Rp 20,820,172.59 0.08
Rp 120,047,463.05 0.45
NTAI DASAR ( 2 Unit) Rp 51,342,354.20 0.19

NTAI 1 ( 2 Unit) Rp 60,606,830.91 0.23
Rp 13,139,366.38 0.05
Rp 20,709,311.85 0.08
Rp 19,464,179.56 0.07
Rp 157,905,557.31 0.59
Rp 80,579,748.38 0.30
Rp 129,486,280.41 0.48
Rp 56,622,750.49 0.21
DAN RAM Rp 319,789,162.73 1.19
Rp 353,523,717.63 1.32
A KELL. BANGUNAN Rp 99,099,795.68 0.37
Rp 681,461,196.31 2.54
Rp 281,325,950.48 1.05
Rp 236,501,382.23 0.88
Rp 472,107,293.72 1.76
Rp 74,142,321.47 0.28
Rp 267,651,186.93 1.00
UKIRAN 3 Rp 393,420,000.00 1.46
Rp 691,317,851.02 2.57
Rp 253,442,561.14 0.94
Rp 235,135,072.72 0.87
Rp 528,754,971.90 1.97
Rp 7,276,000.00 0.03
Rp 229,039,298.09 0.85
UKIRAN 3 Rp 514,612,500.00 1.91
DAG +9.50 DAN ATAP

Rp 13,396,724.69 0.05
Rp 41,442,020.26 0.15
Rp 56,365,811.93 0.21
Rp 957,275,013.61 3.56
Rp 326,024,420.00 1.21
Rp 200,657,600.00 0.75
Rp 92,576,400.00 0.34
Rp 74,780,500.00 0.28
Rp 107,268,200.00 0.40
Rp 144,690,500.00 0.54
Rp 80,514,000.00 0.30
bel Feeder Rp 307,794,344.50 1.15
Rp 319,858,500.00 1.19
Rp 44,887,300.00 0.17
Rp 158,399,400.00 0.59
Rp 711,947,050.00 2.65
Rp 170,888,500.00 0.64
tor dan Hujan Rp 194,525,700.00 0.72
Rp 78,127,000.00 0.29
Rp 254,000,000.00 0.95
Rp 1,139,064,400.00 4.24
Rp 439,500,000.00 1.64
Rp 870,560,359.28 3.24
JUMLAH FISIK Rp 26,878,293,583.22 100.00
1 2
PPN 10% Rp 2,687,829,358.32 BOBOT PER MINGGU
JUMLAH FISIK + PPN 10 % Rp 29,566,122,941.55 BOBOT KUMULATIF
DIBULATKAN Rp 29,566,122,000.00
PONDASI 21.88
STR 30.32
ARS 26.53
ME 18.03
LAND 3.24
BULAN 1 BULAN 2
1 2 3 4 5 6
1.32 1.32 1.32 1.32
0.49 0.49
1.95 1.95
1 2 3 4 5 6 7
1.32 1.32 1.81 1.81 1.95 1.95
1.32 2.64 4.44 6.25 8.20 10.15
6.25
BULAN 2 BULAN 3
7 8 9 10 11 12
1.95 1.95 1.95 1.95 1.95 1.95
0.71 0.71
`
6 7 8 9 10 11 12
1.95 1.95 1.95 1.95 2.67 2.67
12.11 14.06 16.02 17.97 20.64 23.31
7.81 9.24
BULAN 4 BULAN 5
13 14 15 16 17 18
0.50 0.50
0.10
1.18 1.18 1.18
1.00 1.00 1.00 1.00 1.00
0.68 0.68
0.89 0.89 0.89
0.91 0.91 0.91
0.54 0.54
0.95 0.95
0.99 0.99
0.26
0.68
1.21
0.11
0.11
0.08
0.22
0.19
0.23
0.05
0.08
0.07
11 12 13 14 15 16 17
2.67 2.78 2.85 3.48 6.22 6.63
25.98 28.76 31.61 35.09 41.31 47.94
11.79 3
BULAN 5 BULAN 6
19 20 21 22 23 24
0.89
0.91 0.91
1.21
0.11
0.22
0.59
0.30
0.48
0.21
1.19
1.32
0.37
2.54
1.05
0.88
1.76
0.28
1.00
1.46
2.57
0.94
0.87
1.97
0.03
0.85
1.91
0.05
0.15
0.21
3.56
1.21
0.75
0.34
0.28
0.40
0.54
0.30
1.15
1.19
0.17
0.59
2.65
0.64
0.72
0.29
0.95
1.41
16 17 18 19 20 21
11.38 11.77 8.03 5.77 4.04 3.37
59.32 71.09 79.12 84.89 88.93 92.30
36.00 21.21
BULAN 7 BULAN 8
25 26 27 28 29 30
1.41 1.41
0.55 0.55 0.55
0.54 0.54 0.54 0.54
21 22 23 24 25 26
1.96 1.96 1.08 0.54 0.54 0.54
94.26 96.22 97.30 97.84 98.38 98.92
5.54
BULAN 8
KONTROL
31 32
5.27 1
0.97 1
15.63 1
- 1
1.43 1
1.01 1
0.10 1
3.53 1
4.98 1
1.37 1
3.56 1
4.56 1
1.08 1
1.90 1
1.98 1
0.26 1
0.68 1
2.42 1
0.11 1
0.23 1
0.08 1
0.45 1
- 1
0.19 1
0.23 1
0.05 1
0.08 1
0.07 1
- 1
- 1
0.59 1
0.30 1
0.48 1
0.21 1
1.19 1
1.32 1
0.37 1
- 1
- 1
- 1
2.54 1
1.05 1
0.88 1
1.76 1
0.28 1
1.00 1
1.46 1
- 1
- 1
- 1
- 1
- 1
2.57 1
0.94 1
0.87 1
1.97 1
0.03 1
0.85 1
1.91 1
- 1
- 1
- 1
0.05 1
0.15 1
0.21 1
3.56 1
- 1
- 1
- 1
- 1
1.21 1
0.75 1
0.34 1
0.28 1
0.40 1
0.54 1
0.30 1
1.15 1
1.19 1
0.17 1
0.59 1
- 1
2.65 1
0.64 1
0.72 1
0.29 1
0.95 1
4.24 1
1.64 1
- 1
0.54 0.54 2.70 0
5 26 27 28
0.54 0.54
99.46 100.00
2.16
CASH FLOW
NILAI PROYEK
UANG MUKA 25%
RETENSI 5%
NO URAIAN PEKERJAAN
1 NILAI PROYEK
2 BOBOT PER MINGGU
3 BOBOT KUMULATIF
A CASH IN
I UANG MUKA 25%
II PINJAMAN KANTOR
JUMLAH CASH IN
B CASH OUT
2 PEKERJAAN PONDASI
1 PEKERJAAN TANAH
2 KOLOM P + -2,90 - 0,00
6 KOLOM P + 0,00 - 3,60
9 KOLOM P + 3,60 - 7,20
12 KOLOM P +( 7,20 - 9,50) & (7,20 - 8,30)
4 PEKERJAAN TANGGA

1. PEK. DINDING
4. PEK. LANTAI
6. PEK. DRAINASE
1 PEK. DINDING
3 PEKERJAAN PLAFOND
4 PEK. LANTAI

1 PEK. DINDING
3 PEKERJAAN PLAFOND
4 PEK. LANTAI

1. PEK. DINDING
4. PEK. ATAP

B Pek. CCTV
E Pek. MATV
F Pek. FIRE ALARM
G Pek. Sound System
I Pek. Panel
K Pek. Kabel Tray
D Pek. Rooftank FRP
G Pek. Genset
VIII PENGEMBALIAN UANG MUKA
IX RETENSI
X PENGEMBALIAN RETENSI
XI PENGEMBALIAN PINJAMAN KANTOR
JUMLAH CASH OUT
C CASH IN - CASH OUT

D SISA KAS
P KOTA PADANG
26,878,293,583.22
6,719,573,395.81
1,343,914,679.16
AAN JUMLAH HARGA BOBOT
26,878,293,583.22
ERTULANG
Rp 1,417,126,877.40 5.27
Rp 262,054,804.68 0.97
Rp 4,200,972,778.02 15.63
N TANAH Rp 384,110,402.51 1.43
Rp 270,833,522.98 1.01
Rp 27,803,377.34 0.10
Rp 947,818,934.99 3.53
Rp 1,337,736,636.97 4.98
Rp 366,983,016.86 1.37
Rp 956,925,887.06 3.56
Rp 1,226,712,638.04 4.56
Rp 289,123,459.94 1.08
Rp 509,941,628.14 1.90
Rp 533,426,690.20 1.98
7,20 - 8,30) Rp 69,894,452.42 0.26
Rp 182,443,543.06 0.68
AIR BETON + 8,30 Rp 650,602,904.08 2.42
Rp 29,165,172.13 0.11
Rp 60,748,834.93 0.23
Rp 20,820,172.59 0.08
Rp 120,047,463.05 0.45
Rp - -
NTAI DASAR ( 2 Unit) Rp 51,342,354.20 0.19
NTAI 1 ( 2 Unit) Rp 60,606,830.91 0.23
Rp 13,139,366.38 0.05
Rp 20,709,311.85 0.08
Rp 19,464,179.56 0.07
Rp 157,905,557.31 0.59
Rp 80,579,748.38 0.30
Rp 129,486,280.41 0.48
Rp 56,622,750.49 0.21
DAN RAM Rp 319,789,162.73 1.19
Rp 353,523,717.63 1.32
A KELL. BANGUNAN Rp 99,099,795.68 0.37
Rp 681,461,196.31 2.54
Rp 281,325,950.48 1.05
Rp 236,501,382.23 0.88
Rp 472,107,293.72 1.76
Rp 74,142,321.47 0.28
Rp 267,651,186.93 1.00
UKIRAN 3 Rp 393,420,000.00 1.46
Rp 691,317,851.02 2.57
Rp 253,442,561.14 0.94
Rp 235,135,072.72 0.87
Rp 528,754,971.90 1.97
Rp 7,276,000.00 0.03
Rp 229,039,298.09 0.85
UKIRAN 3 Rp 514,612,500.00 1.91
DAG +9.50 DAN ATAP

Rp 13,396,724.69 0.05
Rp 41,442,020.26 0.15
Rp 56,365,811.93 0.21
Rp 957,275,013.61 3.56
Rp 326,024,420.00 1.21
Rp 200,657,600.00 0.75
Rp 92,576,400.00 0.34
Rp 74,780,500.00 0.28
Rp 107,268,200.00 0.40
Rp 144,690,500.00 0.54
Rp 80,514,000.00 0.30
bel Feeder Rp 307,794,344.50 1.15
Rp 319,858,500.00 1.19
Rp 44,887,300.00 0.17
Rp 158,399,400.00 0.59
Rp 711,947,050.00 2.65
Rp 170,888,500.00 0.64
tor dan Hujan Rp 194,525,700.00 0.72
Rp 78,127,000.00 0.29
Rp 254,000,000.00 0.95
Rp 1,139,064,400.00 4.24
Rp 439,500,000.00 1.64
Rp 870,560,359.28 3.24
JUMLAH FISIK Rp 26,878,293,583.22 100.00
PPN 10% Rp 2,687,829,358.32
JUMLAH FISIK + PPN 10 % Rp 29,566,122,941.55
DIBULATKAN Rp 29,566,122,000.00
BULAN 1
1 2 3
354,281,719.35 354,281,719.35 485,309,121.69

354,281,719.35 708,563,438.70 1,193,872,560.39
6,719,573,395.81
5,000,000,000.00
11,719,573,395.81
354,281,719.35 354,281,719.35 354,281,719.35
131,027,402.34
1,343,914,679.16
354,281,719.35 354,281,719.35 485,309,121.69
10,021,376,997.29 9,667,095,277.94 9,181,786,156.25

1 2 3
BULAN 2
4 5 6
485,309,121.69 525,121,597.25 525,121,597.25

1,679,181,682.08 2,204,303,279.33 2,729,424,876.59
2,204,303,279.33
354,281,719.35
131,027,402.34
525,121,597.25 525,121,597.25
1,679,893,348.95
485,309,121.69 525,121,597.25 525,121,597.25
8,696,477,034.56 8,695,765,367.69 8,170,643,770.44

3 4 5 6
BULAN 2
7 8 9
525,121,597.25 525,121,597.25 525,121,597.25

3,254,546,473.84 3,779,668,071.09 4,304,789,668.34
2,100,486,389.01
525,121,597.25 525,121,597.25 525,121,597.25

`
1,679,893,348.95
525,121,597.25 525,121,597.25 525,121,597.25
7,645,522,173.19 7,120,400,575.94 7,015,872,018.74

6 7 8
BULAN 3
10 11 12
525,121,597.25 717,176,798.51 717,176,798.51

4,829,911,265.60 5,547,088,064.10 6,264,264,862.61
525,121,597.25 525,121,597.25 525,121,597.25

192,055,201.26 192,055,201.26
525,121,597.25 717,176,798.51 717,176,798.51
6,490,750,421.49 5,773,573,622.98 5,056,396,824.47

8 9 10 11
BULAN 4
13 14 15
718,903,733.88 746,707,111.23 766,978,480.82

6,983,168,596.50 7,729,875,707.72 8,496,854,188.54
2,678,378,928.15
135,416,761.49 135,416,761.49
27,803,377.34
315,939,645.00 315,939,645.00 315,939,645.00
267,547,327.39 267,547,327.39 267,547,327.39
183,491,508.43
1,679,893,348.95
718,903,733.88 746,707,111.23 766,978,480.82
5,335,978,669.79 4,589,271,558.56 3,822,293,077.74

11 12 13
BULAN 5
16 17
935,612,835.20 1,670,705,211.39
9,432,467,023.74 11,103,172,235.14
4,120,003,638.64
267,547,327.39 267,547,327.39
183,491,508.43
239,231,471.77 239,231,471.77
245,342,527.61 245,342,527.61
144,561,729.97
254,970,814.07
266,713,345.10
69,894,452.42
182,443,543.06
1,679,893,348.95
935,612,835.20 1,670,705,211.39
2,886,680,242.54 3,656,085,320.84
13 14 15
BULAN 5
18 19
1,781,766,877.17 3,060,067,759.83
12,884,939,112.31 15,945,006,872.14
239,231,471.77 239,231,471.77
245,342,527.61 245,342,527.61
144,561,729.97
254,970,814.07
266,713,345.10
325,301,452.04 325,301,452.04
29,165,172.13
30,374,417.47 30,374,417.47
20,820,172.59
60,023,731.52 60,023,731.52
51,342,354.20
60,606,830.91
13,139,366.38
20,709,311.85
19,464,179.56
157,905,557.31
80,579,748.38
129,486,280.41
56,622,750.49
319,789,162.73
353,523,717.63
99,099,795.68
681,461,196.31
281,325,950.48
1,781,766,877.17 3,060,067,759.83
1,874,318,443.67 - 1,185,749,316.16
15 16 17
BULAN 6
20 21
3,162,680,096.02 1,956,734,609.11
19,107,686,968.16 21,064,421,577.26
9,961,249,342.13
245,342,527.61
236,501,382.23
472,107,293.72
74,142,321.47
267,651,186.93
393,420,000.00
691,317,851.02
253,442,561.14
235,135,072.72
528,754,971.90
7,276,000.00
229,039,298.09
514,612,500.00
13,396,724.69
957,275,013.61
3,162,680,096.02 1,956,734,609.11
- 4,348,429,412.18 3,656,085,320.84
17 18 19
BULAN 6
22 23
1,751,972,296.68 1,086,122,250.00
22,816,393,873.95 23,902,516,123.95
41,442,020.26
56,365,811.93
326,024,420.00
200,657,600.00
92,576,400.00
74,780,500.00
107,268,200.00
144,690,500.00
80,514,000.00
307,794,344.50
319,858,500.00
44,887,300.00
158,399,400.00
711,947,050.00
170,888,500.00
1,751,972,296.68 1,086,122,250.00
1,904,113,024.15 817,990,774.15
19 20 21
BULAN 7
24 25 26
906,340,833.33 526,188,133.33 526,188,133.33

24,808,856,957.28 25,335,045,090.62 25,861,233,223.95
4,270,623,513.35
194,525,700.00
78,127,000.00
254,000,000.00
379,688,133.33 379,688,133.33 379,688,133.33
146,500,000.00 146,500,000.00
906,340,833.33 526,188,133.33 526,188,133.33
- 88,350,059.18 3,656,085,320.84 3,129,897,187.51

21 22 23
BULAN 7
27 28 29
291,593,393.21 145,093,393.21 145,093,393.21

26,152,826,617.16 26,297,920,010.37 26,443,013,403.59
1,107,968,312.97
146,500,000.00
145,093,393.21 145,093,393.21 145,093,393.21
291,593,393.21 145,093,393.21 145,093,393.21
2,838,303,794.29 2,693,210,401.08 3,656,085,320.84

23 24 25
BULAN 8
30 31 32
145,093,393.21 145,093,393.21 145,093,393.21

26,588,106,796.80 26,733,200,190.01 26,878,293,583.22
435,280,179.64
145,093,393.21 145,093,393.21 145,093,393.21
1,343,914,679.16
5,000,000,000.00
145,093,393.21 145,093,393.21 145,093,393.21
3,510,991,927.63 3,365,898,534.41 3,656,085,320.84

- 0.00
26 27 28
KONTROL
1,417,126,877.40 0
262,054,804.68 0
4,200,972,778.02 0
-
384,110,402.51 0
270,833,522.98 0
27,803,377.34 0
947,818,934.99 0
1,337,736,636.97 0
366,983,016.86 0
956,925,887.06 0
1,226,712,638.04 0
289,123,459.94 0
509,941,628.14 0
533,426,690.20 0
69,894,452.42 0
182,443,543.06 0
650,602,904.08 0
29,165,172.13 0
60,748,834.93 0
20,820,172.59 0
120,047,463.05 0
-
51,342,354.20 0
60,606,830.91 0
13,139,366.38 0
20,709,311.85 0
19,464,179.56 0
-
-
157,905,557.31 0
80,579,748.38 0
129,486,280.41 0
56,622,750.49 0
319,789,162.73 0
353,523,717.63 0
99,099,795.68 0
-
-
681,461,196.31 0
281,325,950.48 0
236,501,382.23 0
472,107,293.72 0
74,142,321.47 0
267,651,186.93 0
393,420,000.00 0
-
-
691,317,851.02 0
253,442,561.14 0
235,135,072.72 0
528,754,971.90 0
7,276,000.00 0
229,039,298.09 0
514,612,500.00 0
-
-
13,396,724.69 0
41,442,020.26 0
56,365,811.93 0
957,275,013.61 0
-
-
-
326,024,420.00 0
200,657,600.00 0
92,576,400.00 0
74,780,500.00 0
107,268,200.00 0
144,690,500.00 0
80,514,000.00 0
307,794,344.50 0
319,858,500.00 0
44,887,300.00 0
158,399,400.00 0
-
711,947,050.00 0
170,888,500.00 0
194,525,700.00 0
78,127,000.00 0
254,000,000.00 0
1,139,064,400.00 0
439,500,000.00 0
870,560,359.28 0
28

Tugas Besar Estimasi 1 Ihsan Rohmatullah

Uploaded by

Copyright:

Available Formats

You might also like

Tugas Besar Estimasi 1 Ihsan Rohmatullah

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Tugas Besar Estimasi 1 Ihsan Rohmatullah

Uploaded by

Copyright:

Available Formats

GROSS FLOOR AREA

Project : PENYUSUNAN DED GEDUNG KANTOR BPMPTSP KOTA PADANG

21.60 15.60 336.96 1 1

5.20 4.00 20.80 1 1

7.20 3.20 23.04 1 1

Ground Floor Lantai Dasar

Lantai Dasar Sekitar Security 22.63

Lantai Dasar diSamping Ruang Pompa 15.11

SUMMARY OF ELEMENT COST

Group Element Total 4,851,039,076.25 1449772.79

Group Element Total 10,987,465,635.23 3283694.17

Group Element Total 1,845,953,519.45 551,678.34

4 Fitting and Furnishings 0.00 0.00

Group Element Total 8,150,821,401.85 2435939.79

Sub-total exc. External Works, 25,835,279,632.78 7721085.10

Group Element Total 871,390,631.93 260,422.23

TOTAL (Less Contigencies) 28,105,624,125.23 8,399,596.16

% Cost of Reinforced Reinforce-

17% 272.65 2,950.92 454.26

15% 372.45 100,686.03 3,567.33

Gross external floor area

ordinary quality | medium quality | high quality

0 Total Capital Costs (1 + 2 + 3) 27,579,411,279

IPMS Floor Area (m²)

SUMMARY OF ELEMENT COST

Group Element Total #REF! #REF! #REF!

Group Element Total 7,073,335,314.50 2113924.24 #REF!

Sub-total Konstruksi Fisik #REF! #REF! #REF!

TOTAL (Less Contigencies) #REF! #REF! #REF!

TENDER DATE: 5-Apr-19

HSBGN = Rp 5,840,000.00 /M2

ü Biaya Standard = Luas bangunan X HSBGN X Koefisien jumlah lantai

I. Total Biaya Bangunan Standar = Rp 21,885,964,844.80

II. BIAYA NON STANDARD

Sub Total Non Standar = Rp 8,316,666,641.02

Biaya Perencanaan Konstruksi 3.34% X BIAYA KONSTRUKSI FISIK

50,000,000,000 - 25,000,000,000.00 Rp 30,202,631,485.82 - 25,000,000,000.00

25,000,000,000.00 X - 85,500,000,000.00 = - 2,081,052,594.33

Biaya Perencanaan = Persentase X Biaya Konstruksi Fisik

Biaya Perencanaan = Rp. 1,008,767,891.63

50,000,000,000 - 25,000,000,000.00 Rp 30,202,631,485.82 - 25,000,000,000.00

25,000,000,000.00 X - 57,500,000,000.00 = - 1,560,789,445.75

Biaya Perencanaan = Persentase X Biaya Konstruksi Fisik

Biaya Pengawasan = Rp. 676,538,945.28

C. Biaya Pengelolaan Proyek

50,000,000,000 - 25,000,000,000.00 Rp 30,202,631,485.82 - 25,000,000,000.00

25,000,000,000.00 X - 35,500,000,000.00 = - 2,549,289,428.05

Biaya Perencanaan = Persentase X Biaya Konstruksi Fisik

BIAYA PENGOLAHAN PROYEK = Rp. 398,674,735.61

NABILA RIZQA / 1610015410032

Pagar Gedung Negara

Pagar Rumah Negara

2 Pekerja terlatih Hari

4 Tukang Kayu Kasar Hari

5 Tukang Kayu Halus Hari

6 Kepala Tukang Kayu Hari

7 Tukang Batu Kasar Hari

8 Tukang Batu Halus Hari