rab graha um tahap v

ANALISA HARGA SATUAN BAHAN DAN UPAH

Kegiatan : UNIVERSITAS NEGERI MALANG TAHUN ANGGARAN 2010 Pekerjaan : BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PEMBANGUNAN

LAPANGAN TENIS GRAHA SERBAGUNA UNIVERSITAS NEGERI MALANG Lokasi : Kampus Universitas Negeri Malang

: Jl. Semarang No. 5 Malang

PEKERJAAN PERSIAPAN

1 M' PEMBUATAN BOUWPLANK UITZET

No. Jenis Tenaga & Bahan Kuantitas Satuan Harga Satuan Jumlah Harga

Rp Rp 1 Bahan

Kayu meranti 2/20 0.00420 m3 3,150,000.00 13,230.00 Kayu meranti 5/7 0.00390 m3 2,750,000.00 10,725.00 Paku 0.10000 kg 12,500.00 1,250.00

25,205.00 2 Tenaga

Mandor 0.00500 Oh 50,000.00 250.00 Kepala tukang kayu 0.02000 Oh 40,000.00 800.00 Tukang kayu 0.20000 Oh 35,000.00 7,000.00 Pekerja 0.10000 Oh 28,500.00 2,850.00

10,900.00 Harga Satuan per M3 36,105.00

Dibulatkan 36,105.00

1 M2 PEMBERSIHAN LOKASI


Rp Rp 1 Tenaga

Mandor 0.00250 Oh 50,000.00 125.00 Pekerja 0.05000 Oh 28,500.00 1,425.00

1,550.00

Harga Satuan per M3 1,550.00 Dibulatkan 1,550.00

1 M2 PEMBONGKARAN ATAP TIDAK DIPAKAI KEMBALI


Rp Rp 1 Tenaga

Mandor 0.05000 Oh 50,000.00 2,500.00 Pekerja 0.10000 Oh 28,500.00 2,850.00

5,350.00


1 M3 PENGANGKUTAN BONGKARAN KELUAR PROYEK


Rp Rp 1 Tenaga

Pekerja 0.25000 Oh 28,500.00 7,125.00 Sewa dump truk 5 ton 0.25000 jam 250,000.00 62,500.00

69,625.00


1 M3 URUGAN PASIR


Rp Rp 1 Bahan

Pasir Urug 1.20000 M3 65,000.00 78,000.00 78,000.00

2 Tenaga Mandor 0.02500 Oh 50,000.00 1,250.00 Pekerja 0.25000 Oh 28,500.00 7,125.00

8,375.00

Harga Satuan per M3 86,375.00

1 M3 BETON READY MIX K-275


Rp Rp 1 Bahan

Beton ready mix K-275 1.05000 M3 685,000.00 719,250.00 Concrete pump 1.00000 Ls 350,000.00 350,000.00 Sewa Alat Bantu 1.00000 Ls 5,000.00 5,000.00

1,074,250.00 2 Tenaga

Mandor 0.08000 Oh 50,000.00 4,000.00 Kep. Tukang batu 0.02500 Oh 40,000.00 1,000.00 Tukang batu 0.25000 Oh 35,000.00 8,750.00 Pekerja 1.65000 Oh 28,500.00 47,025.00

60,775.00

Harga Satuan per M3 1,135,025.00 Dibulatkan 1,135,025.00

1 M3 PEKERJAAN BETON STRUKTUR K- 275


Rp Rp 1 Bahan

Pasir cor 0.58629 m3 95,000.00 55,697.14 Semen Porland @ 50 Kg 406.00000 kg 1,100.00 446,600.00 Koral / split uk. 2 - 3 cm 0.76000 m3 125,000.00 95,000.00 Air 215.00000 ltr 20.00 4,300.00 Sewa concret Mixer 0.02627 jam 325,000.00 8,538.07 Sewa Pump Water 0.32400 jam 125,000.00 40,500.00 Sewa Vibrator 0.02627 jam 50,000.00 1,313.55 Sewa Alat Bantu 0.32400 jam 5,000.00 1,620.00

653,568.77 2 Tenaga

Mandor 0.08300 Oh 50,000.00 4,150.00 Kepala Tukang Besi 0.02800 Oh 40,000.00 1,120.00 Tukang Besi 0.27500 Oh 35,000.00 9,625.00 Pekerja 1.65000 Oh 28,500.00 47,025.00

61,920.00

Harga Satuan per M' 715,488.77 Dibulatkan 715,489.00

1 KG PEMBESIAN BETON (STRUKTUR)

No. Jenis Tenaga & Bahan Kuantitas Satuan Harga Satuan Jumlah Harga Rp Rp

1 Bahan Besi beton polos / ulir 1.05000 kg 7,500.00 7,875.00 Kawat bendrat 0.01500 kg 12,000.00 180.00

8,055.00 2 Tenaga

Mandor 0.00030 Oh 50,000.00 15.00 Kep. Tukang besi 0.00070 Oh 40,000.00 28.00 Tukang besi 0.00700 Oh 35,000.00 245.00 Pekerja 0.00700 Oh 28,500.00 199.50

487.50


1 M2 BEKISTING KOLOM


Rp Rp 1 Bahan

Kayu meranti 0.04000 m3 2,750,000.00 110,000.00 Balok kayu meranti 0.01500 m3 2,750,000.00 41,250.00 Paku 0.40000 kg 12,500.00 5,000.00 Multiplek 9 mm 0.35000 lbr 115,000.00 40,250.00 Minyak bekisting 0.20000 ltr 4,500.00 900.00 Bambu 2.00000 btg 15,000.00 30,000.00

227,400.00 2 Tenaga

Mandor 0.03300 Oh 50,000.00 1,650.00 Kep. Tukang kayu 0.03300 Oh 40,000.00 1,320.00 Tukang kayu 0.33000 Oh 35,000.00 11,550.00 Pekerja 0.66000 Oh 28,500.00 18,810.00

33,330.00


20 1 M2 BEKISTING BALOK


Rp Rp 1 Bahan

Kayu meranti 0.04000 m3 2,750,000.00 110,000.00 Balok kayu meranti 0.01800 m3 2,750,000.00 49,500.00 Paku 0.40000 kg 12,500.00 5,000.00 Multiplek 9 mm 0.35000 lbr 115,000.00 40,250.00 Minyak bekisting 0.20000 ltr 4,500.00 900.00 Bambu 2.00000 btg 15,000.00 30,000.00

235,650.00 2 Tenaga


33,330.00


21 1 M2 BEKISTING PLAT


Rp Rp 1 Bahan

Kayu meranti 0.04000 m3 2,750,000.00 110,000.00 Balok kayu meranti 0.01500 m3 2,750,000.00 41,250.00 Paku 0.40000 kg 12,500.00 5,000.00 Multiplek 9 mm 0.35000 lbr 115,000.00 40,250.00 Minyak bekisting 0.20000 ltr 4,500.00 900.00 Bambu 6.00000 set 15,000.00 90,000.00

287,400.00 2 Tenaga


33,330.00


1 M3 KOLOM 50 / 50 ( K2') ( D4 )


Rp Rp

Beton ready mix K-250 1.00000 M3 620,000.00 620,000.00 Pembesian 227.24000 kg 8,543.00 1,941,311.32 Bekisting 2 x pakai 8.00000 m2 130,365.00 1,042,920.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

3,609,231.32


1 M3 KOLOM 50 / 50 ( K7') ( D4 )


Rp Rp


2,999,602.84


1 M3 KOLOM 40 / 40 ( K2 ) ( D4 )


Rp Rp


4,678,784.08


1 M3 KOLOM 40 / 40 ( K7 ) ( D4 )


Rp Rp


3,960,741.00


1 M3 KOLOM 30 / 30 ( K3 ) ( D4 )


Rp Rp


4,356,566.67


25 1 M3 KOLOM 15 / 30 ( K5 ) ( D4 )


Rp Rp


5,074,423.93


26 1 M3 KOLOM 50/ 50 ( K6 ) ( D4 )


Rp Rp


2,885,810.08


27 1 M3 KOLOM PRAKTIS


Rp Rp

Beton site mix K-250 1.00000 M3 715,489.00 715,489.00 Pembesian 151.76296 kg 8,543.00 1,296,510.99 Bekisting 2 x pakai 17.78000 m2 130,365.00 2,317,889.70 Alat bantu 1.00000 ls 5,000.00 5,000.00

4,334,889.69


28 1 M3 BETON PLAT TEBAL 12 CM


Rp Rp


3,056,885.63


29 1 M3 BALOK B1 35/70 ( D4 )


Rp Rp

Beton ready mix K-250 1.00000 M3 620,000.00 620,000.00 Pembesian 234.96599 kg 8,543.00 2,007,314.42 Bekisting 2 x pakai 6.16327 m2 130,365.00 803,474.08 Alat bantu 1.00000 ls 5,000.00 5,000.00

3,435,788.50


30 1 M3 BALOK B2 25/50 ( D4 )


Rp Rp


3,500,286.33


31 1 M3 BALOK B3 25/40 ( D4 )


Rp Rp


3,635,310.13


32 1 M3 BALOK B3' 25/50 ( D4 )


Rp Rp


3,500,286.33


33 1 M3 BALOK B4 25/30 ( D4 )


Rp Rp


2,852,142.91


34 1 M3 BALOK BK 25/40 ( D4 )


Rp Rp


3,097,101.13


34 1 M3 BALOK BKA 25/40 ( D4 )


Rp Rp


3,461,460.08


33 1 M3 BALOK BL 30/30 ( D4 )


Rp Rp


3,111,508.39


33 1 M3 BALOK BR 20/30 ( D4 )


Rp Rp


2,912,456.49


35 1 M3 BETON PLAT TANGGA 15 CM


Rp Rp

Beton ready mix K-250 1.00000 M3 620,000.00 620,000.00 Pembesian 162.37778 kg 8,543.00 1,387,193.36 Bekisting 2 x pakai 6.66667 m2 130,365.00 869,100.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

2,881,293.36


36 1 M3 BETON PLAT LEUVEL 12 CM


Rp Rp


3,067,001.72


FABRIKASI DAN PEMASANGAN BAJA (ELEKTRODE)


Rp Rp 1 Bahan

Elektrode baja 1.00000 kg 22,500.00 22,500.00 Sewa welding set 0.07000 jam 175,000.00 12,250.00

34,750.00 2 Tenaga

Mandor 0.00030 Oh 50,000.00 15.00 Tukang besi 0.06000 Oh 40,000.00 2,400.00 Pekerja 0.08000 Oh 28,500.00 2,280.00

4,695.00


1 KG PEKERJAAN BAJA >=WF200


1 Bahan Baja profil 1.10000 kg 6,750.00 7,425.00 Elektrode baja 0.20000 kg 22,500.00 4,500.00

11,925.00


1 KG PEKERJAAN BAJA PLAT


1 Bahan Baja plat 1.10000 kg 7,200.00 7,920.00 Elektrode baja 0.20000 kg 22,500.00 4,500.00

12,420.00


1 KG PEKERJAAN BAJA CNP 125


1 Bahan Baja profil 1.10000 kg 6,750.00 7,425.00 Elektrode baja 0.20000 kg 22,500.00 4,500.00

11,925.00


1 M2 PAS. BATA MERAH t= 1/2 batu 1Pc : 4Ps

No. Jenis Tenaga & Bahan Kuantitas

Satuan Harga Satuan Jumlah Harga

Rp Rp 1 Bahan

Bata merah 70.00000 Bh 325.00 22,750.00 Pasir pasang 0.04300 M3 72,500.00 3,117.50 Semen portland 11.50000 Kg 1,100.00 12,650.00

38,517.50 2 Tenaga

Mandor 0.01500 Oh 50,000.00 750.00 Kep. Tukang batu 0.01000 Oh 40,000.00 400.00 Tukang batu 0.10000 Oh 35,000.00 3,500.00 Pekerja 0.30000 Oh 28,500.00 8,550.00

13,200.00


1 M2 PAS. BATA MERAH t= 1/2 batu 1Pc : 2Ps


Rp Rp 1 Bahan

Bata merah 70.00000 Bh 325.00 22,750.00 Pasir pasang 0.03800 M3 72,500.00 2,755.00 Semen portland 18.95000 Kg 1,100.00 20,845.00

46,350.00 2 Tenaga


13,200.00


1 M2 PAS. ROSTER 1Pc : 4Ps


Rp Rp 1 Bahan

Roster 30.00000 Bh 15,000.00 450,000.00 Pasir pasang 0.03500 M3 72,500.00 2,537.50 Semen portland 11.00000 Kg 1,100.00 12,100.00

464,637.50 2 Tenaga


13,200.00


1 M2 PLESTERAN DINDING 1Pc : 4Ps No.

Jenis Tenaga & Bahan Kuantitas Satuan Harga Satuan Jumlah Harga

Rp Rp 1 Bahan

Semen portland 6.24000 Kg 1,100.00 6,864.00 Pasir pasang 0.02400 M3 72,500.00 1,740.00

8,604.00 2 Tenaga


15,150.00


1 M2 PLESTERAN DINDING 1Pc : 2Ps


Rp Rp 1 Bahan


12,696.40 2 Tenaga


15,150.00


1 M2 PLESTERAN 1Pc : 2Ps


Rp Rp 1 Bahan


12,696.40 2 Tenaga


15,150.00


1 M2 ACIAN


Rp Rp 1 Bahan

Semen portland 3.25000 Kg 1,100.00 3,575.00 3,575.00

2 Tenaga Mandor 0.01000 Oh 50,000.00 500.00 Kep. Tukang batu 0.01000 Oh 40,000.00 400.00 Tukang batu 0.10000 Oh 35,000.00 3,500.00 Pekerja 0.20000 Oh 28,500.00 5,700.00

10,100.00


1 M' BENANGAN


Rp Rp 1 Bahan

Semen portland 0.15000 Kg 1,100.00 165.00 Pasir pasang 0.00900 M3 72,500.00 652.50

817.50 2 Tenaga


6,274.50


1 M2 CAT EXTERIOR WHEATHERCOAT "MOWILEX"


Rp Rp 1 Bahan

Alkali 0.10000 Kg 23,500.00 2,350.00 Cat penutup 3 x 0.39000 Kg 58,000.00 22,620.00 Alat bantu 1.00000 Ls 5,000.00 5,000.00

29,970.00 2 Tenaga

Mandor 0.00250 Oh 50,000.00 125.00 Kepala Tukang Cat 0.00630 Oh 40,000.00 252.00 Tukang Cat 0.06300 Oh 35,000.00 2,205.00 Pekerja 0.02000 Oh 28,500.00 570.00



1 M2 CAT INTERIOR CENDANA


Rp Rp 1 Bahan

Alkaplas 0.20000 Kg 19,500.00 3,900.00 Alkabond 0.04000 Kg 45,000.00 1,800.00 Cat penutup 3x 0.39000 Kg 18,500.00 7,215.00 Kertas gosok 0.10000 lbr 3,500.00 350.00

13,265.00 2 Tenaga

Mandor 0.00250 Oh 50,000.00 125.00 Kepala Tukang Cat 0.00750 Oh 40,000.00 300.00 Tukang Cat 0.07500 Oh 35,000.00 2,625.00 Pekerja 0.05000 Oh 28,500.00 1,425.00



1 KG CAT ZINCROMATE BAJA


Rp Rp 1 Bahan

Zincromate ex danapaint 0.02500 Kg 38,500.00 962.50 Thinner 0.04000 ltr 17,200.00 688.00 Kertas gosok 0.01000 lbr 3,500.00 35.00 Alat bantu 0.02000 Kg 5,000.00 100.00

1,785.50 2 Tenaga

Mandor 0.00100 Oh 50,000.00 50.00 Kepala Tukang Cat 0.00100 Oh 40,000.00 40.00 Tukang Cat 0.00500 Oh 35,000.00 175.00 Pekerja 0.00500 Oh 28,500.00 142.50

407.50 Harga Satuan per M2 2,193.00

Dibulatkan 2,193.00

1 M2 WATERPROOFING COATING + SCREED


Rp Rp 1 Bahan

Pasir pasang 0.01000 m3 72,500.00 725.00 Semen 2.50000 Kg 1,100.00 2,750.00 Sika latex 1.00000 Kg 38,250.00 38,250.00 Serat fiber 5.00000 lbr 8,500.00 42,500.00

84,225.00 2 Tenaga




1 M2 PASANG BATU PALIMANAN


Rp Rp 1 Bahan

Batu palimanan 1.20000 M2 85,000.00 102,000.00 Semen Portland 9.50000 Kg 1,100.00 10,450.00 Pasir Pasang 0.02000 M3 72,500.00 1,450.00

113,900.00 2 Tenaga

Mandor 0.01300 Oh 50,000.00 650.00 Kepala Tukang Batu 0.01700 Oh 40,000.00 680.00 Tukang Batu 0.25000 Oh 35,000.00 8,750.00 Pekerja 0.45000 Oh 28,500.00 12,825.00

21,575.00

1 M' PASANG PROFIL GRC


Rp Rp 1 Bahan

Profil GRC 1.10000 m' 125,000.00 137,500.00 Semen Portland 9.50000 Kg 1,100.00 10,450.00 Pasir Pasang 0.02000 M3 72,500.00 1,450.00

149,400.00 2 Tenaga

Mandor 0.01300 Oh 50,000.00 650.00 Kepala Tukang Batu 0.01700 Oh 40,000.00 680.00 Tukang Batu 0.10000 Oh 35,000.00 3,500.00 Pekerja 0.15000 Oh 28,500.00 4,275.00

7,775.00


1 M' PASANG TALANG PEMBULUH D 4 ''


Rp Rp 1 Bahan

Klem PVC 1.00000 Bh 5,750.00 5,750.00 Pipa PVC 4 " 1.00000 M' 21,250.00 21,250.00

27,000.00 2 Tenaga


4,522.50


1 M' PASANG TALANG PEMBULUH D 3 ''


Rp Rp 1 Bahan


27,875.00 2 Tenaga


4,522.50


1 M2 PASANG ALUMUNIUM FOIL


Rp Rp 1 Bahan

Alumuniumfoil one face 0.05000 Bh 201,000.00 10,050.00 10,050.00

2 Tenaga Mandor 0.01400 Oh 50,000.00 700.00 Kepala Tukang Kayu 0.07000 Oh 40,000.00 2,800.00 Tukang Kayu 0.06700 Oh 35,000.00 2,345.00 Pekerja 0.14000 Oh 28,500.00 3,990.00

9,835.00


1 M2 PASANG GENTENG GLAZUR EX. KIA NATURAL


Rp Rp 1 Bahan

Genteng glazur natural 14.00000 Bh 6,325.00 88,550.00 88,550.00


9,835.00


1 M2 PASANG NOK GENTENG GLAZUR EX. KIA NATURAL


Rp Rp 1 Bahan

Nok genteng glazur natural 4.00000 M' 8,625.00 34,500.00 34,500.00

2 Tenaga Mandor 0.00850 Oh 50,000.00 425.00 Kepala Tukang Kayu 0.01300 Oh 40,000.00 520.00 Tukang Kayu 0.12500 Oh 35,000.00 4,375.00 Pekerja 0.08500 Oh 28,500.00 2,422.50

7,742.50


1 M2 PASANG LISPLANK ( KALSIPLANK )


Rp Rp 1 Bahan

Kalsiplank 0.25000 lj 85,000.00 21,250.00 Paku 0.10000 kg 12,500.00 1,250.00

22,500.00 2 Tenaga

Mandor 0.00850 Oh 50,000.00 425.00 Kepala Tukang Kayu 0.01300 Oh 40,000.00 520.00 Tukang Kayu 0.12500 Oh 35,000.00 4,375.00 Pekerja 0.08500 Oh 28,500.00 2,422.50

7,742.50


1 M2 PASANG PLAFOND GYPSUM


Rp Rp 1 Bahan

Gypsumboard 9 mm ex jaya board 0.34722 lj 62,000.00 21,527.78 Rangka plafond profil u 1.00000 lj 38,750.00 38,750.00 Rangka plafond profil hollow 0.66667 lj 48,500.00 32,333.33 Conector 6.00000 bj 250.00 1,500.00 Kawat penggantung 4.00000 bj 750.00 3,000.00 Screw 20.00000 bj 200.00 4,000.00

101,111.11 2 Tenaga

Mandor 0.01400 Oh 50,000.00 700.00 Kepala Tukang Plafond 0.07000 Oh 40,000.00 2,800.00 Tukang Plafond 0.06700 Oh 35,000.00 2,345.00 Pekerja 0.14000 Oh 28,500.00 3,990.00

9,835.00


1 M2 PASANG PLAFOND KALSIBOARD


Rp Rp 1 Bahan

Kalsiboard 3,5 mm ex eternit gresik 0.34722 lj 58,500.00 20,312.50 Rangka plafond profil u 1.00000 lj 38,750.00 38,750.00 Rangka plafond profil hollow 0.66667 lj 48,500.00 32,333.33 Conector 6.00000 bj 250.00 1,500.00 Kawat penggantung 4.00000 bj 750.00 3,000.00 Screw 20.00000 bj 200.00 4,000.00

99,895.83 2 Tenaga

Mandor 0.01400 Oh 50,000.00 700.00 Kepala Tukang Plafond 0.07000 Oh 40,000.00 2,800.00 Tukang Plafond 0.06700 Oh 35,000.00 2,345.00 Pekerja 0.14000 Oh 28,500.00 3,990.00

9,835.00


1 M2 PEMASANGAN KERAMIK 20X20


Rp Rp 1 Bahan

Semen berwarna yiyitan 0.20000 kg 5,000.00 1,000.00 Semen pc @ 50 kg 3.76000 kg 1,100.00 4,136.00 Keramik roman 20 x 20 1.00000 m2 65,000.00 65,000.00

70,136.00 2 Tenaga

Mandor 0.02500 Oh 50,000.00 1,250.00 Kepala Tukang batu 0.02500 Oh 40,000.00 1,000.00 Tukang batu 0.25000 Oh 35,000.00 8,750.00 Pekerja 0.50000 Oh 28,500.00 14,250.00

25,250.00


1 M2 PEMASANGAN KERAMIK DINDING 20 X 25


Rp Rp 1 Bahan

Semen berwarna yiyitan 0.20000 kg 5,000.00 1,000.00 Semen pc @ 50 kg 3.76000 kg 1,100.00 4,136.00 Keramik roman 20 x 25 1.00000 m2 65,000.00 65,000.00

70,136.00 2 Tenaga


25,250.00


1 M2 PEMASANGAN GRANIT CINA 60 x 60 'WEIDOLI'


Rp Rp 1 Bahan

Semen berwarna yiyitan 0.20000 kg 5,000.00 1,000.00 Semen pc @ 50 kg 4.68000 kg 1,100.00 5,148.00 Pasir pasang 0.02200 m3 72,500.00 1,595.00 Granit 60 x 60 1.00000 m2 210,000.00 210,000.00

217,743.00 2 Tenaga


25,250.00


1 Bh PEMASANGAN KRAN AIR


Rp Rp 1 Bahan

Kran air San'ei 1.00000 bh 42,500.00 42,500.00 seal tape 1.00000 rol 18,500.00 18,500.00

61,000.00 2 Tenaga

Mandor 0.03000 Oh 50,000.00 1,500.00 Kepala tukang pipa 0.03000 Oh 40,000.00 1,200.00 Tukang pipa 0.15000 Oh 35,000.00 5,250.00

7,950.00


1 Bh KLOSET DUDUK


Rp Rp 1 Bahan

Kloset duduk ex Toto CW860NJ 1.00000 bh 1,200,000.00 1,200,000.00 Semen PC 5.00000 kg 1,100.00 5,500.00

1,205,500.00 2 Tenaga


66,000.00

Harga Satuan per M' 1,271,500.00 Dibulatkan 1,271,500.00

1 M' PLIN LANTAI GRANIT


Rp Rp 1 Bahan

Granit ex cina "Weidoli " KW 1 0.15000 m2 103,500.00 15,525.00 Pasir pasang 0.01500 m3 72,500.00 1,087.50 Semen PC 1.00000 kg 1,100.00 1,100.00

17,712.50 2 Tenaga

Mandor 0.00500 Oh 50,000.00 250.00 Kepala Tukang batu 0.00500 Oh 40,000.00 200.00 Tukang batu 0.05000 Oh 35,000.00 1,750.00 Pekerja 0.10000 Oh 28,500.00 2,850.00

5,050.00


PEKERJAAN RAILING JEMBATAN / m1


Rp Rp 1 rangka hollow 60/60 1.10000 m1 85,000.00 93,500.00 2 rangka hollow 40/40 1.00000 m1 65,000.00 65,000.00 3 handrail BSP dia 2" 1.00000 m1 480,000.00 480,000.00 4 dekorasi hollow 20/40 12.50000 m1 45,000.00 562,500.00 5 dinabolt dia8/100mm 4.00000 pcs 7,500.00 30,000.00 6 dekorasi bola 1.00000 pcs 500.00 500.00 7 ring kaki rangka 40/40 1.00000 pcs 22,000.00 22,000.00 8 ring kaki rangka 60/60 1.00000 pcs 28,500.00 28,500.00 9 endplate/angkur t: 5mm 1.00000 pcs 50,000.00 50,000.00

10 fabrikasi dan instalasi 1.00000 m1 2,000.00 2,000.00 11 finishing OCP 21.56550 kg 2,530.00 54,560.72 12 finishing cat sycromate + cat semprot ducco 1.00000 m1 20,125.00 20,125.00


PEKERJAAN RAILING TANGGA / m1


Rp Rp 1 rangka hollow 60/60 1.10000 m1 85,000.00 93,500.00 2 rangka hollow 40/40 1.00000 m1 65,000.00 65,000.00 3 handrail BSP dia 2" 1.00000 m1 480,000.00 480,000.00 4 dekorasi hollow 20/40 12.50000 m1 45,000.00 562,500.00 5 dinabolt dia8/100mm 4.00000 pcs 7,500.00 30,000.00 6 dekorasi bola 1.00000 pcs 500.00 500.00 7 ring kaki rangka 40/40 1.00000 pcs 22,000.00 22,000.00 8 ring kaki rangka 60/60 1.00000 pcs 28,500.00 28,500.00 9 endplate/angkur t: 5mm 1.00000 pcs 50,000.00 50,000.00

10 fabrikasi dan instalasi 1.00000 m1 2,000.00 2,000.00 11 finishing cat sycromate + cat semprot ducco 1.00000 m1 20,125.00 20,125.00


1 UNIT PINTU JENDELA ( PJ 2)


Rp Rp 1 Bahan

Kusen alumunium 13.80000 m' 65,000.00 897,000.00 Frame daun jendela alm. 10.68000 m' 75,000.00 801,000.00 Kaca polos 5 mm 2.52000 m2 70,000.00 176,400.00 Pintu kaca tempered 12 mm 3.62250 m2 210,000.00 760,725.00 Engsel jendela 4.00000 bh 35,000.00 140,000.00 Floor hinge ex dorma 1.00000 set 360,000.00 360,000.00 Patch fitting pintu 1.00000 set 35,000.00 35,000.00 Grendel jendela 2.00000 bj 19,500.00 39,000.00 Kunci pintu ex dorma 1.00000 unit 350,000.00 350,000.00 Handle pintu steinless steel 2.00000 psg 450,000.00 900,000.00 Karet kaca 10.68000 m' 575.00 6,141.00 Screw 25.00000 bj 200.00 5,000.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

4,475,266.00 2 Tenaga

Mandor 0.25000 Oh 50,000.00 12,500.00 Kepala Tukang batu 0.25000 Oh 40,000.00 10,000.00 Tukang alumunium 2.50000 Oh 35,000.00 87,500.00 Tukang kaca 3.50000 Oh 35,000.00 122,500.00 Pekerja 2.50000 Oh 28,500.00 71,250.00

303,750.00


1 UNIT PINTU ( P1)


Rp Rp 1 Bahan

Kusen + daun pintu PVC komplit 1.00000 unit 360,000.00 360,000.00 Screw 15.00000 bj 200.00 3,000.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

368,000.00 2 Tenaga

Mandor 0.02500 Oh 50,000.00 1,250.00 Kepala Tukang kaca 0.02500 Oh 40,000.00 1,000.00 Tukang alumunium 0.75000 Oh 35,000.00 26,250.00 Pekerja 1.00000 Oh 28,500.00 28,500.00

57,000.00


1 UNIT PINTU ( P 2)


Rp Rp 1 Bahan

Kusen alumunium 5.55000 m' 65,000.00 360,750.00 Frame daun pintu alm. 6.02000 m' 82,000.00 493,640.00 Kaca polos 5 mm 1.63400 m2 70,000.00 114,380.00 Engsel pintu 4.00000 bh 65,000.00 260,000.00 Door closer 1.00000 set 5,500.00 5,500.00 Kunci pintu ex dorma 1.00000 unit 350,000.00 350,000.00 Handle pintu steinless steel 1.00000 psg 450,000.00 450,000.00 Karet kaca 6.02000 m' 575.00 3,461.50 Screw 15.00000 bj 200.00 3,000.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

2,045,731.50 2 Tenaga


112,250.00


1 UNIT PINTU BESI (PB1) D4


Rp Rp 1 kusen pintu hollow 20/40 2.65000 m' 45,000.00 119,250.00 2 daun pintu hollow 20/40 7.02500 m' 45,000.00 316,125.00 3 engsel dia30mm 2.00000 pcs 109,250.00 218,500.00 4 penutup plat besi 0.43750 m2 780,000.00 341,250.00 5 finishing sycromate + cat semprot ducco 0.43750 m2 20,125.00 8,804.69 6 dynabolt dia5mm/50mm 8.00000 pcs 7,500.00 60,000.00 7 end plate 4mm 2.00000 pcs 50,000.00 100,000.00 8 fabrikasi dan instalasi 0.43750 m2 2,000.00 875.00




Rp Rp 1 kusen pintu hollow 20/40 7.80000 m1 45,000.00 351,000.00 2 daun pintu hollow 20/40 14.10000 m1 45,000.00 634,500.00 3 engsel dia30mm 4.00000 pcs 109,250.00 437,000.00 4 selot pintu 1.00000 pcs 250,000.00 250,000.00 5 kunci 1.00000 set 350,000.00 350,000.00 6 penutup polycarbonat 5mm 2.70000 m2 76,033.06 205,289.26 7 finishing sycromate + cat semprot ducco 2.70000 m2 20,125.00 54,337.50 8 dynabolt dia5mm/50mm 6.00000 pcs 7,500.00 45,000.00 9 end plate t:5mm 6.00000 pcs 50,000.00 300,000.00

10 fabrikasi dan instalasi 2.70000 m2 2,000.00 5,400.00 Harga Satuan per M' 2,632,526.76

Dibulatkan 2,632,527.00



Rp Rp 1 kusen besi hollow 30/60 4.80000 m1 72,000.00 345,600.00 2 daun pintu hollow 30/60 16.20000 m' 72,000.00 1,166,400.00 3 besi penjepit kaca, vircan 12mm 12.80000 m1 7,000.00 89,600.00 4 engsel dia30mm 4.00000 pcs 109,250.00 437,000.00 5 selot pintu 1.00000 pcs 250,000.00 250,000.00 6 kunci 1.00000 set 350,000.00 350,000.00 7 penutup kaca 5mm 2.80000 m2 70,000.00 196,000.00 9 karet kaca 12.80000 m1 575.00 7,360.00 10 finishing sycromate + cat semprot ducco 3.20000 m2 20,125.00 64,400.00 11 dynabolt dia8mm/80mm 6.00000 pcs 7,500.00 45,000.00 12 Handle stainless 4.00000 pcs 450,000.00 1,800,000.00 13 fabrikasi dan instalasi 3.20000 m2 2,000.00 6,400.00


1 UNIT JENDELA ( J1) D4


Rp Rp 1 Bahan

Kusen alumunium 26.40000 m' 65,000.00 1,716,000.00 Frame daun jendela alm. 10.26000 m' 75,000.00 769,500.00 Kaca polos 5 mm 9.62780 m2 70,000.00 673,946.00 Engsel jendela 4.00000 bh 35,000.00 140,000.00 Grendel jendela 2.00000 bj 19,500.00 39,000.00 Karet kaca 10.26000 m' 575.00 5,899.50 Screw 30.00000 bj 200.00 6,000.00 Sealant 26.92000 m' 25,000.00 673,000.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

4,028,345.50 2 Tenaga

Mandor 0.25000 Oh 50,000.00 12,500.00 Kepala Tukang 0.25000 Oh 40,000.00 10,000.00 Tukang alumunium 1.50000 Oh 35,000.00 52,500.00 Tukang kaca 2.50000 Oh 35,000.00 87,500.00 Pekerja 1.50000 Oh 28,500.00 42,750.00

205,250.00




Rp Rp 1 Bahan


2,415,162.00 2 Tenaga


205,250.00




Rp Rp 1 Bahan

Kusen alumunium 9.60000 m' 65,000.00 624,000.00 Kaca polos 5 mm 2.68800 m2 70,000.00 188,160.00 Screw 15.00000 bj 200.00 3,000.00 Sealant 14.08000 m' 25,000.00 352,000.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

1,172,160.00 2 Tenaga


205,250.00




Rp Rp 1 Bahan

Kusen alumunium 10.80000 m' 65,000.00 702,000.00 Kaca polos 5 mm 2.55000 m2 70,000.00 178,500.00 Screw 15.00000 bj 200.00 3,000.00 Sealant 42.20000 m' 25,000.00 1,055,000.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

1,943,500.00 2 Tenaga


205,250.00


1 UNIT BOUVENLIGHT ( BV ) D4


Rp Rp 1 Bahan

Kusen alumunium 2.20000 m' 65,000.00 143,000.00 Kaca es 5 mm 0.31000 m2 85,000.00 26,350.00 Screw 6.00000 bj 200.00 1,200.00 Sealant 2.24000 m' 25,000.00 56,000.00 Alat bantu 1.00000 ls 5,000.00 5,000.00

231,550.00 2 Tenaga


63,000.00


1 UNIT SUN SCREEN D4


Rp Rp 1 rangka hollow 30/60 20.50000 m1 18,000.00 369,000.00 2 plat kisi-kisi 1.8 mm 86.20000 m1 85,000.00 7,327,000.00 3 konektor 17.30000 kg 250.00 4,325.00 4 dynabolt dia8mm/80mm 16.00000 pcs 7,500.00 120,000.00 5 karet drain 8.00000 pcs 450.00 3,600.00 6 sling dia5mm pengaman 1.80000 m1 8,050.00 14,490.00 7 jarum keras m5 2.00000 pcs 34,500.00 69,000.00 8 fabrikasi dan instalasi 62.00000 kg 2,000.00 124,000.00 9 finishing OCP 62.00000 kg 2,530.00 156,860.00 10 finishing cat semprot duco 62.00000 kg 20,125.00 1,247,750.00

Harga Satuan per UNIT 9,436,025.00 Dibulatkan 9,436,025.00

BILL OF QUANTITY (BQ)

REKAPITULASI RENCANA ANGGARAN BIAYA TOTAL

KEGIATAN : UNIVERSITAS NEGERI MALANG

PEKERJAAN : BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN

PEMBANGUNAN GEDUNG TEACHER STUDY & TRAINING CENTER TAHAP V

LOKASI : KAMPUS UNIVERSITAS NEGERI MALANG

Jl.SEMARANG NO 5 MALANG

TAHUN ANGGARAN : 2011

NO JENIS PEKERJAAN JUMLAH HARGA (Rp)

I GEDUNG UTAMA

1 PEKERJAAN KANOPI ENTRANCE 1,228,636,303.07

2 PEKERJAAN INTERIOR & EKSTERIOR GEDUNG 5,731,410,269.42

II ELEKTRIKAL DAN VIDEO SYSTEM

1 PENERANGAN & INSTALASI TELEPHONE GEDUNG GRAHA 789,740,445.00

2 AREA PARKIR 985,818,779.38

3 INSTALASI LAMPU HALL GEDUNG 48,441,000.00

4 INSTALASI VIDEO SYSTEM 3,462,079,400.00

5 INSTALASI MICROPHONE 82,058,250.00

6 INSTALASI FIBER-OPTIC 215,118,505.32

III LAPANGAN TENNIS INDOOR

1 PEKERJAAN LAPANGAN TENNIS 8,982,584,378.03

2 PEKERJAAN TRIBUN 747,159,978.93

IV TRIBUN STADION 3,973,989,395.14

JUMLAH 26,247,036,704.28

DIBULATKAN 26,247,036,000.00

Terbilang :

KET: HARGA SUDAH TERMASUK PAJAK-PAJAK, KEUNTUNGAN, OVERHEAD DAN BIAYA UMUM.

Surabaya, 28 April 2011 PT. WASKITA KARYA (Persero)

CABANG JAWA TIMUR

Ir. PIUS SUTRISNO Kepala Cabang

DUA PULUH ENAM MILYAR DUA RATUS EMPAT PULUH TUJUH JUTA TIGA PULUH ENAM RIBU RUPIAH

REKAPITULASI RENCANA ANGGARAN BIAYA







R E K A P I T U L A S I G R A H A

I PEKERJAAN KANOPI ENTRANCE

A PEKERJAAN KANOPI ENTRANCE SISI SELATAN Rp. 216,674,831.37

B PEKERJAAN KANOPI ENTRANCE SISI UTARA Rp. 216,674,831.37

C PEKERJAAN KANOPI ENTRANCE BASEMENT SISI UTARA Rp. 300,681,572.00

D PEKERJAAN KANOPI ENTRANCE BASEMENT SISI SELATAN Rp. 300,681,572.00

E PEKERJAAN KANOPI ENTRANCE BASEMENT SISI BARAT Rp. 193,923,496.33 +

JUMLAH I Rp. 1,228,636,303.07

II PEKERJAAN INTERIOR & EKSTERIOR GEDUNG

A AREA INTERIOR GEDUNG

I PEKERJAAN MODUL STAGE MOVEABLE SISI SELATAN Rp. 310,385,021.02

II PEKERJAAN MODUL STAGE MOVEABLE SISI UTARA Rp. 310,385,021.02

III PEKERJAAN PEMASANGAN ORNAMEN KAYU JATI Rp. 583,491,937.35

IV PEKERJAAN AREA TANGGA SERVICE Rp. 359,671,360.95

V PEKERJAAN PENGECATAN Rp. 86,421,730.59

VI PEKERJAAN AREA BASEMENT Rp. 140,857,758.14

VII PEKERJAAN LAIN-LAIN Rp. 2,866,435,000.00

B AREA EKSTERIOR GEDUNG

I PEKERJAAN AREA PLAT ATAP (AC) Rp. 340,603,498.36

II PEKERJAAN AREA WATER TOWER Rp. 33,977,462.57

III PEKERJAAN BETON PLAT LEUVEL Rp. 656,424,224.33

IV PEKERJAAN AREA LUAR GEDUNG Rp. 34,872,449.93

V PEMBUATAN ROLLBAR KESEHATAN TYPE A Rp. 2,787,375.16

VI PEMBUATAN ROLLBAR KESEHATAN TYPE B Rp. 5,097,430.01

JUMLAH II Rp. 5,731,410,269.42

JUMLAH I+II Rp. 6,960,046,572.49

JUMLAH TOTAL DIBULATKAN Rp. 6,960,046,000.00

Terbilang: ENAM MILYAR SEMBILAN RATUS ENAM PULUH JUTA EMPAT PULUH ENAM RIBU RUPIAH

Surabaya, 28 April 2011

PT. WASKITA KARYA (Persero)

CABANG JAWA TIMUR

Ir. PIUS SUTRISNO

Kepala Cabang

RENCANA ANGGARAN BIAYA







No U R A I A N P E K E R J A A N Volume Harga Satuan Jumlah

A PEKERJAAN KANOPI ENTRANCE SISI SELATAN

I PEKERJAAN PERSIAPAN

1 Pembersihan lokasi 48.51 M² 3,333.00 161,683.83

2 Pasang Bowplank 29.65 M² 60,800.00 1,802,416.00

3 Penyambungan Beton dengan Chemical Anchoring System 40.00 Titik 126,600.00 5,064,000.00

JUMLAH I 7,028,099.83

II PEKERJAAN TANAH

1 Galian tanah Pondasi 7.58 M³ 33,000.00 250,129.69 2 Bor Straus Ø 30 cm 14.00 M' 21,780.00 304,920.00 3 Urugan tanah kembali 5.10 M³ 9,280.00 47,315.41 4 Urugan Tanah peninggian lantai dipadatkan 0.45 M³ 105,700.00 48,070.38

5 Urugan pasir Bawah Pondasi 0.30 M³ 116,500.00 35,321.34 JUMLAH II 685,756.82

III PEKERJAAN PASANGAN

1 Pondasi Rollag 1 : 3 1.07 M³ 603,043.00 643,579.55

2 Pasangan batu merah tebal 1/2 1:5 24.26 M² 79,811.00 1,935,815.81

3 Plesteran + Acian 1: 3 32.68 M² 37,095.00 1,212,398.61

4 Plesteran beton + Acian 1:5 160.16 M² 33,540.00 5,371,895.53

5 Benangan sudut 312.49 M' 11,620.00 3,631,078.60

6 Pasangan Batu Lempeng Cirebon 2.99 M² 182,813.00 545,890.59

7 Pasangan Batu Andesit 10x20 cm 32.68 M² 201,865.00 6,597,677.44 JUMLAH III 19,938,336.12

IV PEKERJAAN BETON

1 Rabat Lantai Kerja 0.30 M³ 788,374.00 239,025.14

2 Straus Ø 30cm 0.99 M³ 2,506,559.00 2,481,716.74

3 Poor pondasi 150x150 2.43 M³ 2,659,672.00 6,451,034.44

4 Kolom Strukture Ø 50 3.17 M³ 6,115,845.00 19,407,793.18

5 Balok strukture 30x50 4.45 M³ 4,343,483.00 19,314,383.03

6 Balok strukture 20/40 1.94 M³ 4,343,483.00 8,428,094.41

7 Balok Gantung 20/25 1.21 M³ 4,343,483.00 5,267,559.01

8 Plat Atap tbl 10 cm 7.55 M³ 4,526,651.00 34,158,108.45

9 Plat Penempatan Pot tbl 10 cm 0.22 M³ 4,526,651.00 1,006,444.27

10 Lisplank Beton tbl 10 cm 1.19 M³ 4,526,651.00 5,367,702.76

JUMLAH IV 102,121,861.42

V PEKERJAAN BESI

1 Pasang Sun Screen Besi Hollow 40/60 22.23 M² 780,890.00 17,362,113.04 2 Pasang Ornamen Besi Hollow 50/50 Stainless Stell 32.34 M' 207,271.00 6,703,144.14 3 Pasang Pagar Besi Hollow Samping Entrance 22.91 M' 649,886.00 14,887,263.55

4 Pasang Pagar Besi Hollow 60/60 dan 40/40 Depan 12.94 M² 1,083,143.33 14,011,542.16 JUMLAH V 52,964,062.88

VI PEKERJAAN PENGECATAN

1 Cat Pagar Besi & Sun Screen Hollow 109.13 M² 42,053.00 4,589,115.65 2 Cat Dinding Luar / Beton 215.82 M² 34,568.00 7,460,493.00 3 Waterproffing Coating 101.68 M² 176,564.00 17,953,442.45

4 Cat Coating Pasangan Batu 48.06 M² 63,116.00 3,033,663.20 JUMLAH VI 33,036,714.29

VII PEKERJAAN LAIN-LAIN

1 Pot Tanaman Ø 100 2.00 Bh 450,000.00 900,000.00 JUMLAH VII 900,000.00









B PEKERJAAN KANOPI ENTRANCE SISI UTARA





JUMLAH I 7,028,099.83

II PEKERJAAN TANAH

1 Galian tanah Pondasi 7.58 M³ 33,000.00 250,129.69 2 Bor Straus Ø 30 cm 14.00 M' 21,780.00 304,920.00 3 Urugan tanah kembali 5.10 M³ 9,280.00 47,315.41 4 Urugan Tanah peninggian lantai dipadatkan 0.45 M³ 105,700.00 48,070.38

5 Urugan pasir Bawah Pondasi 0.30 M³ 116,500.00 35,321.34 JUMLAH II 685,756.82


1 Pondasi Rollag 1 : 3 1.07 M³ 603,043.00 643,579.55



4 Plesteran beton 1:5 160.16 M² 33,540.00 5,371,895.53

5 Benangan sudut 312.49 M' 11,620.00 3,631,078.60



IV PEKERJAAN BETON


2 Straus Ø 30cm 0.99 M³ 2,506,559.00 2,481,716.74

3 Poor pondasi 150x150 2.43 M³ 2,659,672.00 6,451,034.44




7 Balok Gantung 20/25 1.21 M³ 4,343,483.00 5,267,559.01

8 Plat Atap tbl 10 cm 7.55 M³ 4,526,651.00 34,158,108.45



JUMLAH IV 102,121,861.42

V PEKERJAAN BESI




1 Cat Pagar Besi & Sun Screen Hollow 109.13 M² 42,053.00 4,589,115.65 2 Cat Dinding Luar / Beton 215.82 M² 34,568.00 7,460,493.00 3 Waterproffing Coating 101.68 M² 176,564.00 17,953,442.45












C PEKERJAAN KANOPI ENTRANCE BASEMENT SISI UTARA





JUMLAH I 7,517,495.66

II PEKERJAAN TANAH

1 Galian tanah Pondasi 16.98 M³ 33,000.00 560,290.50 2 Bor Straus Ø 30 cm 1.98 M³ 861,233.82 1,705,396.43 3 Urugan tanah kembali 12.65 M³ 9,280.00 117,378.62 4 Urugan Tanah peninggian lantai dipadatkan 0.45 M³ 105,700.00 48,070.38

5 Urugan pasir Bawah Pondasi 0.30 M³ 116,500.00 35,321.34 JUMLAH II 2,466,457.27


1 Pondasi Rollag 1 : 3 2.13 M³ 603,043.00 1,287,159.10




5 Benangan sudut 366.39 M' 11,620.00 4,257,396.60



IV PEKERJAAN BETON


2 Straus Ø 30cm 1.98 M³ 2,506,559.00 4,963,433.49

3 Poor pondasi 150x150 4.85 M³ 2,659,672.00 12,902,068.87




7 Balok Gantung 20/25 1.62 M³ 4,343,483.00 7,023,412.01

8 Plat Atap tbl 10 cm 9.70 M³ 4,526,651.00 43,917,568.00



JUMLAH IV 122,663,893.80

V PEKERJAAN BESI




1 Cat Sun Screen Hollow 87.52 M² 42,053.00 3,680,455.48 2 Cat Dinding Luar / Beton 244.56 M² 34,568.00 8,453,844.52 3 Cat Waterproffing 130.73 M² 176,564.00 23,082,997.43



1 Pot Tanaman Ø 100 2.00 Bh 450,000.00 900,000.00

2 Pasang Pintu Rolling Grill 42.00 M² 700,000.00 29,400,000.00 JUMLAH VII 30,300,000.00









D PEKERJAAN KANOPI ENTRANCE BASEMENT SISI SELATAN





JUMLAH I 7,517,495.66

II PEKERJAAN TANAH

1 Galian tanah Pondasi 16.98 M³ 33,000.00 560,290.50 2 Bor Straus Ø 30 cm 1.98 M³ 861,233.82 1,705,396.43 3 Urugan tanah kembali 12.65 M³ 9,280.00 117,378.62 4 Urugan Tanah peninggian lantai dipadatkan 0.45 M³ 105,700.00 48,070.38



1 Pondasi Rollag 1 : 3 2.13 M³ 603,043.00 1,287,159.10




5 Benangan sudut 366.39 M' 11,620.00 4,257,396.60



IV PEKERJAAN BETON


2 Straus Ø 30cm 1.98 M³ 2,506,559.00 4,963,433.49

3 Poor pondasi 150x150 4.85 M³ 2,659,672.00 12,902,068.87




7 Balok Gantung 20/25 1.62 M³ 4,343,483.00 7,023,412.01

8 Plat Atap tbl 10 cm 9.70 M³ 4,526,651.00 43,917,568.00



JUMLAH IV 122,663,893.80

V PEKERJAAN BESI




1 Cat Sun Screen Hollow 87.52 M² 42,053.00 3,680,455.48 2 Cat Dinding Luar / Beton 244.56 M² 34,568.00 8,453,844.52 3 Cat Waterproffing 130.73 M² 176,564.00 23,082,997.43



1 Pot Tanaman Ø 100 2.00 Bh 450,000.00 900,000.00

2 Pasang Pintu Rolling Grill 42.00 M² 700,000.00 29,400,000.00 JUMLAH VII 30,300,000.00









E PEKERJAAN KANOPI ENTRANCE BASEMENT SISI BARAT





JUMLAH I 7,117,924.18

II PEKERJAAN TANAH

1 Galian tanah Pondasi 9.10 M³ 33,000.00 300,155.63 2 Bor Straus Ø 30 cm 0.99 M³ 861,233.82 852,698.21 3 Urugan tanah kembali 7.14 M³ 9,280.00 66,271.91 4 Urugan Tanah peninggian lantai dipadatkan 0.91 M³ 105,700.00 96,140.76



1 Pondasi Rollag 1 : 3 1.07 M³ 603,043.00 643,579.55




5 Benangan sudut 317.88 M' 11,620.00 3,693,710.41



IV PEKERJAAN BETON


2 Straus Ø 30cm 0.99 M³ 2,506,559.00 2,481,716.74

3 Poor pondasi 150x150 2.43 M³ 2,659,672.00 6,451,034.44




7 Balok Gantung 20/25 1.21 M³ 4,343,483.00 5,267,559.01

8 Plat Atap tbl 10 cm 7.55 M³ 4,526,651.00 34,158,108.45



JUMLAH IV 91,623,349.87

V PEKERJAAN BESI

1 Pasang Sun Screen Besi Hollow 40/60 24.26 M² 780,890.00 18,940,486.95 2 Pasang Ornamen Besi Hollow 50/50 Stainless Stell 64.68 M' 207,271.00 13,406,288.28

3 Pasang Pagar Besi Hollow 16.17 M' 649,886.00 10,508,656.62 JUMLAH V 42,855,431.85


1 Cat Pagar Besi & Sun Screen Hollow 54.47 M² 42,053.00 2,290,739.93 2 Cat Dinding Luar / Beton 204.67 M² 34,568.00 7,074,977.70 3 Cat Waterproffing 101.68 M² 176,564.00 17,953,442.45




ENGINEERING ESTIMATE (EE)















A AREA INTERIOR GEDUNG

I PEKERJAAN MODUL STAGE MOVEABLE SISI SELATAN


2 Pasang Rangka Besi hollow 30/60 319.34 M² 238,213.00 76,071,076.49

3 Pasang Covering Multipleks Tebal 18 mm 112.94 M² 124,471.00 14,057,675.70

4 Pasang Karpet Tebal 5 mm 90.25 M² 90,446.00 8,163,009.72

5 Pasang Papan Cover Kayu Jati Motif Ukiran 22.69 M² 5,861,315.00 132,972,781.36

6 Pasang Pagar Kayu Jati Stage Movable tinggi 30 cm 37.81 M¹ 1,362,932.00 51,533,617.41

7 Sanding finish melamin Cover Kayu Jati 30.57 M² 334,715.20 10,232,267.84

8 Sanding finish melamin Pagar Kayu Jati 50.95 M² 334,715.20 17,053,779.73

JUMLAH I 310,385,021.02

II PEKERJAAN MODUL STAGE MOVEABLE SISI UTARA


2 Pasang Rangka Besi hollow 30/60 319.34 M² 238,213.00 76,071,076.49

3 Pasang Covering Multipleks Tebal 18 mm 112.94 M² 124,471.00 14,057,675.70

4 Pasang Karpet Tebal 5 mm 90.25 M² 90,446.00 8,163,009.72

5 Pasang Papan Cover Kayu Jati Motif Ukiran 22.69 M² 5,861,315.00 132,972,781.36

6 Pasang Pagar Kayu Jati Stage Movable tinggi 30 cm 37.81 M¹ 1,362,932.00 51,533,617.41

7 Sanding finish melamin Cover Kayu Jati 30.57 M² 334,715.20 10,232,267.84

8 Sanding finish melamin Pagar Kayu Jati 50.95 M² 334,715.20 17,053,779.73

JUMLAH II 310,385,021.02

III PEKERJAAN PEMASANGAN ORNAMEN KAYU JATI

1 Pasang List Gipsum 1,447.22 M' 28,500.00 41,245,627.50

2 Pasang List Gipsum 862.27 M' 28,500.00 24,574,559.62

3 Pasang Hand Railing Kayu Jati Area Tangga Lantai 1 57.40 M' 621,520.00 35,677,423.32

4 Pasang Hand Railing Kayu Jati Area Tribun Lantai 2 161.70 M' 621,520.00 100,499,784.00

5 Pasang Papan Kayu Jati Bawah Hand Railing 295.24 M' 487,110.00 143,815,314.18

6 Pasang Connector Hand Railling Lantai 1 & 2 98.00 Bh 680,000.00 66,640,000.00

7 Kusen Pintu Kayu Jati 0.15 M³ 134,222,583.00 19,533,412.50

8 Pasang Pintu Jati Area Hall Lantai 2 9.49 M² 5,861,315.00 55,602,778.62

9 Pasang Kayu Jati Penutup Rel Pintu Sisi Utara & Selatan 48.51 M' 1,667,760.00 80,903,037.60

10 Prasasti Bonggol Kayu Jati tinggi 1 meter Ø 70 cm 2.00 Unit 7,500,000.00 15,000,000.00 JUMLAH III 583,491,937.35

IV PEKERJAAN AREA TANGGA SERVICE

1 Pasang Pagar Besi Hollow Area Tangga Service Lantai 1 139.57 M' 649,886.00 90,707,221.06 2 Pasang Pagar Besi Hollow Area Tangga Service Lantai 2 213.03 M' 649,886.00 138,442,793.75 3 Acian Area Tangga Service 2,097.12 M² 37,095.00 77,792,778.01 4 Pengecatan Area Tangga Service interior 2,825.87 M² 17,355.00 49,043,030.33

5 Pasang Pintu Besi Area Tangga ke Balkon Finishing Cat 2.00 Unit 1,842,768.90 3,685,537.80 JUMLAH IV 359,671,360.95

V PEKERJAAN PENGECATAN

1 Cat Pagar Besi Hollow Area Tangga Service Lantai 1 dan 2 475.13 M² 42,053.00 19,980,597.23 2 Cat Dinding / Beton eksterior 395.71 M² 34,568.00 13,678,980.71 4 Sanding finish melamin Papan Kayu Jati Hand Railing 55.62 M² 334,715.20 18,618,059.86 5 Sanding finish melamin Papan Kayu Jati Bawah Hand Railing 59.05 M² 334,715.20 19,764,394.76 6 Sanding finish melamin Kusen Pintu Kayu Jati 4.37 M² 334,715.20 1,461,333.09 7 Sanding finish melamin Pintu Kayu Jati Area Hall Lantai 2 9.49 M² 334,715.20 3,175,242.27 8 Sanding finish melamin Kayu Jati Penutup Rel Pintu 26.15 M² 334,715.20 8,751,761.52

9 Sanding finish melamin Prasasti Bonggol Kayu Jati 2.96 M² 334,715.20 991,361.15









JUMLAH V 86,421,730.59









VI PEKERJAAN AREA BASEMENT

1 Pasang Bata untuk Saluran Air Resapan Dinding Basement 4.97 M³ 79,811.00 396,842.24

2 Plesteran Bata Saluran Air Basement Keliling 49.72 M² 37,095.00 1,844,465.41

3 Benangan Sudut Saluran Air Resapan 220.99 M' 11,620.00 2,567,903.80

4 Lapisan Screed Saluran Air Resapan Dinding Basement 22.10 M² 28,759.00 635,545.14

5 Pengecatan Area Basement interior 6,485.59 M² 17,355.00 112,557,382.45

6 Pasang Rosster Bawah tangga Sisi Barat uk.15x30 83.01 M² 275,349.00 22,855,619.09

JUMLAH VI 140,857,758.14


1 Pengadaan Kursi Hall 2,500.00 Unit 362,700.00 906,750,000.00 2 Pengadaan Kursi Tribun dan Balkon 2,750.00 Unit 646,100.00 1,776,775,000.00 3 Cover kursi Hall (bahan satin, bordir logo+brand name compute 2,500.00 Unit 42,000.00 105,000,000.00

4 Karpet Hall dan Stage (tebal 3 mm) 2,100.00 m2 27,100.00 56,910,000.00

5 Grill Outlet AC di Panggung 14.00 Unit 1,500,000.00 21,000,000.00

JUMLAH VII 2,866,435,000.00

B AREA EKSTERIOR GEDUNG

I PEKERJAAN AREA PLAT ATAP (AC)

1 Lapisan Screed Plat Atap Tbl 10 cm 1,504.50 M² 28,759.00 43,267,915.50

2 Waterproffing Coating Area Atas 1,504.50 M² 176,564.00 265,640,538.00

3 Cat Kalsiplank Gedung exterior 241.47 M² 34,568.00 8,347,204.10

4 Besi Grill Outlet AC 12.00 Unit 1,500,000.00 18,000,000.00

5 Pasangan Bata Pelindung AC tinggi 15 cm 13.10 M² 79,811.00 1,045,340.53

6 Plesteran Bata Pelindung AC + Acian 1 : 3 39.29 M² 37,095.00 1,457,577.54

7 Benangan Sudut 87.32 M' 11,620.00 1,014,635.16

8 Cat Dinding Pasangan exterior 52.95 M² 34,568.00 1,830,287.53

JUMLAH I 340,603,498.36

II PEKERJAAN AREA WATER TOWER


2 Plat Leuvel Area Pintu Masuk Tbl 10 cm 4.53 M³ 4,526,651.00 20,494,865.07

3 Lisplank Beton tbl 10 cm 0.05 M³ 4,526,651.00 242,461.57

4 Plat Besi Penutup Bordes Tangga Tower Finishing Cat 1.00 Unit 1,500,000.00 1,500,000.00

Plat penutup groundtank 100 x 100 cm, t=1,5 mm + cat 2.00 Unit 1,750,000.00 3,500,000.00

5 Urugan Katel Penutup Pipa ke Saluran 6.06 M³ 105,700.00 640,938.38

6 Pasang Rumput Penutup Pipa ke Saluran 20.21 M² 25,212.00 509,597.55

JUMLAH II 33,977,462.57









III PEKERJAAN BETON PLAT LEUVEL

1 Uitset/Pengukuran 190.75 M' 60,800.00 11,597,727.68



4 Balok Konsol 15/30 untuk Plat Leuvel Type 1 Lantai 1 1.46 M³ 4,343,483.00 6,321,070.81



7 Plat Leuvel Type 1 Tebal 10 cm Lantai 1 7.76 M³ 4,526,651.00 35,134,054.40



10 Acian Plat Leuvel Lantai 1 515.34 M² 37,095.00 19,116,459.40

11 Benangan Sudut Plat Leuvel Lantai 1 484.99 M' 11,620.00 5,635,609.36

12 Pasang Sun Screen Besi Hollow 40/60 Plat Leuvel Lantai 1 168.63 M² 780,890.00 131,684,366.87

13 Pasang Sun Screen Besi Hollow 40/60 Plat Leuvel Lantai 2 168.63 M² 780,890.00 131,684,366.87

14 Cat Sun Screen Besi Hollow 40/60 Plat Leuvel Lantai 1 dan 2 454.47 M² 42,053.00 19,111,734.84

15 Cat Waterproffing Plat Leuvel Lantai 1 dan 2 623.12 M² 176,564.00 110,020,865.14

16 Pengecatan Plat Leuvel Lantai 1 dan 2 623.12 M² 34,568.00 21,540,071.96

17 Cat Waterproffing Plat Leuvel Lantai 3 101.06 M² 176,564.00 17,843,999.25

18 Acian Plat Leuvel Sisi Barat Lantai 3 101.06 M² 37,095.00 3,748,913.44

19 Pengecatan Plat Leuvel Sisi Barat Lantai 3 101.06 M² 34,568.00 3,493,528.50

JUMLAH III 656,424,224.33

IV PEKERJAAN AREA LUAR GEDUNG

1 Pasang Batu Tebar Warna di Sekeliling Gedung 150.92 M² 45,000.00 6,791,400.00

2 Batu Alam Abstrak Tempat duduk Ø 1 meter 8.00 Bh 1,800,000.00 14,400,000.00

3 Beton Lantai kerja tbl 5 cm Bawah tangga Gedung Sisi Barat 4.04 M³ 788,374.00 3,187,001.90

4 Pasangan Lantai Bata Bawah tangga Gedung Sisi Barat 80.85 M² 79,811.00 6,452,719.35

5 Plesteran Bawah Tangga Gedung Sisi Barat 108.95 M² 37,095.00 4,041,328.69

JUMLAH IV 34,872,449.93

V PEMBUATAN ROLLBAR KESEHATAN TYPE A

1 Galian Tanah Pondasi 1.27 M³ 33,000.00 42,066.26

2 Pasang Pondasi Rollag 0.44 M³ 603,043.00 266,939.25

3 Urugan Pasir 0.50 M³ 116,500.00 58,554.94

4 Beton Lantai kerja tbl 5 cm 1.01 M³ 788,374.00 792,501.14

5 Pasang Pondasi Rollbar 0.11 M³ 788,374.00 84,986.72

6 Pasang Batu Ampyang Besar 3.96 M² 193,093.60 764,969.26

7 Rollbar Pipa Stainless Ø 2 " 3.77 M' 206,031.70 777,357.60

JUMLAH V 2,787,375.16

VI PEMBUATAN ROLLBAR KESEHATAN TYPE B

1 Galian Tanah Pondasi 2.09 M³ 33,000.00 68,835.69

2 Pasang Pondasi Rollag 0.71 M³ 603,043.00 427,834.13

3 Urugan Pasir 0.81 M³ 116,500.00 94,033.27

4 Beton Lantai kerja tbl 5 cm 1.61 M³ 788,374.00 1,272,676.09

5 Pasang Pondasi Rollbar 0.19 M³ 788,374.00 148,726.76

6 Pasang Batu Ampyang Besar 9.70 M² 193,093.60 1,873,394.11

7 Rollbar Pipa Stainless Ø 2 " 5.88 M' 206,031.70 1,211,929.97

JUMLAH VI 5,097,430.01


KEGIATAN : UNIVERSITAS NEGERI MALANG PEKERJAAN : BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN

PEMBANGUNAN GEDUNG TEACHER STUDY & TRAINING CENTER TAHAP V LOKASI : KAMPUS UNIVERSITAS NEGERI MALANG

Jl.SEMARANG NO 5 MALANG TAHUN ANGGARAN : 2011

A PEKERJAAN PERSIAPAN

A.1 1 M1 UITSET/PENGUKURAN


Rp Rp 1 Tenaga


4,510.00


A.2 1 M' PEMBUATAN BOUWPLANK UITZET


Rp Rp 1 Bahan

Kayu meranti 2/20 0.004 m3 6,376,500.00 26,781.30 Kayu meranti 5/7 0.004 m3 3,685,500.00 14,373.45 Paku 0.100 kg 29,250.00 2,925.00

44,079.75 2 Tenaga

Mandor 0.005 Oh 66,000.00 330.00 Kepala tukang kayu 0.020 Oh 60,500.00 1,210.00 Tukang kayu 0.200 Oh 55,000.00 11,000.00 Pekerja 0.100 Oh 41,800.00 4,180.00



A.3 1 M2 PEMBERSIHAN LOKASI


Rp Rp 1 Tenaga


3,333.00


A.4 1 M² MEMBERSIHKAN LAPANGAN DAN PERATAAN


Rp Rp 1 Tenaga


7,480.00


A.4 1 TITIK CHEMICHAL ANCHORS SYSTEM UNTUK PENYAMBUNGAN BETON


Rp Rp 1 Bahan

Chemical Anchors HIT HY 150 0.300 ml 180,000.00 54,000.00 54,000.00

2 Tenaga Mandor 0.075 Oh 66,000.00 4,950.00 Kepala Tukang 0.100 Oh 60,500.00 6,050.00 Tukang batu 0.550 Oh 55,000.00 30,250.00 Pekerja 0.750 Oh 41,800.00 31,350.00

72,600.00

Harga Satuan per Titik 126,600.00 Dibulatkan 126,600.00

A.5 1 M3 BONGKARAN BETON


Rp Rp 1 Tenaga


251,878.00


A.6 1 M2 BONGKAR PAVING


Rp Rp 1 Tenaga


9,680.00


A.7 1 M3 PENGANGKUTAN BONGKARAN KELUAR PROYEK


Rp Rp 1 Tenaga

Pekerja 0.250 Oh 41,800.00 10,450.00 Sewa dump truk 5 ton 0.250 jam 250,000.00 62,500.00

72,950.00


B PEKERJAAN TANAH

B.1 1M³ GALIAN TANAH BIASA


Rp Rp 1 Tenaga


33,000.00


B.2 1M³ GALIAN TANAH BIASA SEDALAM 3M


Rp Rp 1 Tenaga


40,590.00


B.3 1M1 PENGEBORAN TANAH dia 30 CM KEDALAMAN s/d 6 M'


Rp Rp 1 Tenaga


21,780.00


B.4 1M3 PENGEBORAN TANAH dia 30 CM KEDALAMAN s/d 6 M'


Rp Rp 1 Tenaga


861,233.82


B.5 1 M3 URUGAN PASIR


Rp Rp 1 Bahan

Pasir Urug 1.200 M3 87,000.00 104,400.00 104,400.00


12,100.00


B.6 1 M3 URUGAN PASIR PANTAI


Rp Rp 1 Bahan

Pasir Pantai 1.20000 M3 138,500.00 166,200.00 166,200.00


12,100.00


B.6 1 M3 URUGAN TANAH KEMBALI


Rp Rp 1 Tenaga


9,279.60


B.7 1 M3 URUGAN KATEL


Rp Rp 1 Bahan

Tanah katel 1.100 M3 104,000.00 114,400.00 114,400.00

2 Tenaga Mandor 0.010 Oh 66,000.00 660.00 Pekerja 0.300 Oh 41,800.00 12,540.00

13,200.00


B.8 1 M2 GEBALAN RUMPUT


Rp Rp 1 Bahan

Rumput gajah Mini 1.100 M3 22,100.00 24,310.00 24,310.00

2 Tenaga Mandor 0.001 Oh 66,000.00 66.00 Pekerja 0.020 Oh 41,800.00 836.00

902.00


B.9 1 M3 URUGAN TANAH


Rp Rp 1 Bahan

Tanah Urug 1.200 M3 78,000.00 93,600.00 93,600.00


12,100.00


B.10 1 M3 URUGAN SIRTU


Rp Rp 1 Bahan

Sirtu 1.200 M3 91,000.00 109,200.00 109,200.00


12,100.00


B.12 1M2 PEKERJAAN CUT & FILL TANAH


Rp Rp 1 Tenaga


7,986.00


B.13 1M³ PEMBUANGAN TANAH BEKAS GALIAN SEJAUH 150 M


Rp Rp 1 Tenaga


36,146.00


C PEKERJAAN PASANGAN C.1 1 M³ PASANGAN BATU KOSONG / AANSTAMPING


Rp Rp 1 Bahan

Batu Belah 15/20 cm 1.200 M3 166,750.00 200,100.00 Pasir Urug 0.432 M3 87,000.00 37,584.00

237,684.00 2 Tenaga

Mandor 0.025 Oh 66,000.00 1,650.00 Kepala Tukang 0.039 Oh 60,500.00 2,359.50 Tukang batu 0.390 Oh 55,000.00 21,450.00 Pekerja 0.780 Oh 41,800.00 32,604.00

58,063.50


C.2 1M³ PEMASANGAN PONDASI BATU KALI 1PC: 5PS


No. Jenis Tenaga & Bahan Kuantitas Satuan Rp Rp

1 Bahan Batu Belah 15/20 cm 1.200 Bh 166,750.00 200,100.00 Semen portland 120.000 Kg 1,558.75 187,050.00 Pasir Pasang 0.561 M3 130,500.00 73,210.50

460,360.50 2 Tenaga


113,437.50


C.3 1M² PASANGAN BATU MERAH TEBAL 1/2 BATA 1 PC : 3PS


Rp Rp 1 Bahan

Batu Merah 5x11x22 cm 70.000 Bh 580.00 40,600.00 Semen portland 14.370 Kg 1,558.75 22,399.24 Pasir Pasang 0.040 M3 130,500.00 5,220.00

68,219.24 2 Tenaga

Mandor 0.015 Oh 66,000.00 990.00 Kepala Tukang 0.010 Oh 60,500.00 605.00 Tukang batu 0.100 Oh 55,000.00 5,500.00 Pekerja 0.300 Oh 41,800.00 12,540.00

19,635.00


C.4 1M² PEMASANGAN BATU MERAH 1/2 BATA 1PC:5PS


Rp Rp 1 Bahan


60,176.09 2 Tenaga


19,635.00


C.5 1M² PEMASANGAN BATU MERAH PATLAHAN 1/3 DARI 1/2 BATA 1PC:5PS ±5CM


Rp Rp 1 Bahan


24,505.36 2 Tenaga

Mandor 0.00100 Oh 66,000.00 66.00 Kepala Tukang 0.00100 Oh 60,500.00 60.50 Tukang batu 0.01000 Oh 55,000.00 550.00 Pekerja 0.02000 Oh 41,800.00 836.00

1,512.50


C.5 1 M³ PASANGAN ROLLAG BATU MERAH 1 PC : 3 PS


Rp Rp 1 Bahan

Batu Merah 5x11x22 cm 550.000 Bh 580.00 319,000.00 Semen portland 142.000 Kg 1,558.75 221,342.50

Pasir Pasang 0.330 M3 130,500.00 43,065.00 583,407.50

2 Tenaga Mandor 0.015 Oh 66,000.00 990.00 Kepala Tukang 0.010 Oh 60,500.00 605.00 Tukang batu 0.100 Oh 55,000.00 5,500.00 Pekerja 0.300 Oh 41,800.00 12,540.00

19,635.00


C.6 1 M² PLESTERAN TASRAM 1PC:3PS TEBAL 15 mm


Rp Rp 1 Bahan

Semen portland 7.776 Kg 1,558.75 12,120.84 Pasir Pasang 0.023 M3 130,500.00 3,001.50

15,122.34 2 Tenaga


19,635.00

Harga Satuan per M2 34,757.34 Trasram 1 : 3 15 mm Dibulatkan 34,757.00

C.7 1 M² PLESTERAN TASRAM 1PC:5PS TEBAL 15 mm


Rp Rp 1 Bahan

Semen portland 5.120 Kg 1,558.75 7,980.80 Pasir Pasang 0.027 M3 130,500.00 3,523.50

11,504.30 2 Tenaga


19,635.00

Harga Satuan per M2 31,139.30 Trasram 1 : 5 15 mm Dibulatkan 31,139.00

C.8 1 M² ACIAN


Rp Rp 1 Bahan

Semen portland 3.250 Kg 1,558.75 5,065.94 5,065.94


19,635.00


C.8a 1 M² PLESTER + ACIAN 1: 3


Rp Rp 1 Bahan

Pasir Pasang 0.02400 m3 130,500.00 3,132.00 Semen portland 8.430 Kg 1,558.75 13,140.26

16,272.26 2 Tenaga


20,823.00


C.8b 1 M² PLESTER BETON + ACIAN 1: 5


Rp Rp 1 Bahan

Pasir Pasang 0.02600 m3 130,500.00 3,393.00 Semen portland 6.744 Kg 1,558.75 10,512.21

13,905.21 2 Tenaga


19,635.00


C.9 1 M2 PASANG BATU ANDESIT


Rp Rp 1 Bahan

Batu Andesit 10x20 1.200 M2 125,000.00 150,000.00 Semen Portland 9.500 Kg 1,558.75 14,808.13 Pasir Pasang 0.020 M3 130,500.00 2,610.00

167,418.13 2 Tenaga

Mandor 0.013 Oh 66,000.00 858.00 Kepala Tukang Batu 0.017 Oh 60,500.00 1,028.50 Tukang Batu 0.250 Oh 55,000.00 13,750.00 Pekerja 0.450 Oh 41,800.00 18,810.00

34,446.50


C.10 1 M2 PASANG BATU LEMPENG


Rp Rp 1 Bahan

Batu Lempeng 1.1000 M2 100,000.00 110,000.00 Portland Cement (PC) 50 Kg 11.3800 Kg 1,558.75 17,738.58 Pasir Pasang 0.0420 M3 130,500.00 5,481.00

133,219.58 2 Tenaga

Mandor 0.0350 Oh 66,000.00 2,310.00 Kepala Tukang Batu 0.0350 Oh 60,500.00 2,117.50 Tukang Batu 0.3500 Oh 55,000.00 19,250.00 Pekerja 0.6200 Oh 41,800.00 25,916.00

49,593.50


C.11 1 M2 PEMASANGAN KERAMIK 20X20


Rp Rp 1 Bahan

Semen berwarna yiyitan 0.200 kg 3,250.00 650.00 Semen pc @ 50 kg 3.760 kg 1,558.75 5,860.90 Keramik roman 20 x 20 1.000 m2 84,100.00 84,100.00 Pasir pasang 0.022 m3 130,500.00 2,871.00

93,481.90 2 Tenaga


37,812.50



C.12 1 M2 PEMASANGAN KERAMIK DINDING 20 X 25


Rp Rp 1 Bahan


94,931.90 2 Tenaga


37,812.50


C.13 1 M2 PEMASANGAN KERAMIK 30X30 WARNA TERANG


Rp Rp 1 Bahan

Semen berwarna yiyitan 0.200 kg 3,250.00 650.00 Semen pc @ 50 kg 4.680 kg 1,558.75 7,294.95 Pasir pasang 0.022 m3 130,500.00 2,871.00 Keramik roman 30x30 1.000 m2 85,550.00 85,550.00

96,365.95 2 Tenaga


37,812.50

Harga Satuan per M2 134,178.45 Kramik 30/30 terang Dibulatkan 134,178.00

C.14 1 M2 PEMASANGAN KERAMIK 30X30 WARNA GELAP


Rp Rp 1 Bahan

Semen berwarna yiyitan 0.200 kg 3,250.00 650.00 Semen pc @ 50 kg 4.680 kg 1,558.75 7,294.95 Pasir pasang 0.022 m3 130,500.00 2,871.00 Keramik roman 30x30 1.000 m2 94,105.00 94,105.00

104,920.95 2 Tenaga


37,812.50

Harga Satuan per M2 142,733.45 Kramik 30/30 gelap Dibulatkan 142,733.00

C.15 1 M2 PEMASANGAN KERAMIK ANTI SELIP 30X30


Rp Rp 1 Bahan


115,956.90 2 Tenaga


37,812.50



C.16 1 M2 PEMASANGAN KERAMIK 40X40


Rp Rp 1 Bahan

Keramik 40/40 1.050 M2 94,250.00 98,962.50 Semen portland 6.480 Kg 1,075.00 6,966.00 Semen warna 1.500 Kg 3,250.00 4,875.00 Pasir pasang 0.019 M3 130,500.00 2,479.50

113,283.00 2 Tenaga


44,700.00


C.17 1 M1 PEMASANGAN KERAMIK BORDER 10 X 20


Rp Rp 1 Bahan

Semen berwarna yiyitan 0.200 kg 3,250.00 650.00 Semen pc @ 50 kg 3.760 kg 1,558.75 5,860.90 Keramik roman 10 x 20 1.050 M2 69,600.00 73,080.00 Pasir pasang 0.022 m3 130,500.00 2,871.00

82,461.90 2 Tenaga


37,812.50


C.18 1 M2 BATU ACAK CIREBON


Rp Rp 1 Bahan

Semen pc @ 50 kg 9.300 kg 1,558.75 14,496.38 Batu alam acak 1.050 m2 100,050.00 105,052.50 Pasir pasang 0.100 m3 130,500.00 13,050.00

132,598.88 2 Tenaga


68,062.50


C.18 1 M' PASANG PROFIL GRC


Rp Rp 1 Bahan

Profil GRC 1.10000 m' 208,000.00 228,800.00 Semen Portland 9.50000 Kg 1,558.75 14,808.13 Pasir Pasang 0.02000 M3 130,500.00 2,610.00

246,218.13 2 Tenaga

Mandor 0.01300 Oh 66,000.00 858.00 Kepala Tukang Batu 0.01700 Oh 60,500.00 1,028.50 Tukang Batu 0.10000 Oh 55,000.00 5,500.00 Pekerja 0.15000 Oh 41,800.00 6,270.00

11,770.00


C.19 1 M2 BATU TEBAR



1 Bahan Batu Tebar warna 10.000 Kg 7,250.00 72,500.00

72,500.00 2 Tenaga

Mandor 0.005 Oh 66,000.00 330.00 Kepala Tukang batu 0.008 Oh 60,500.00 453.75 Tukang batu 0.050 Oh 55,000.00 2,750.00 Pekerja 0.075 Oh 41,800.00 3,135.00

6,668.75


C.20 1M¹ PEKERJAAN BENANGAN SUDUT/ COL-COLAN


Rp Rp 1 Bahan

Semen portland 0.750 Kg 1,558.75 1,169.06 Pasir Pasang 0.007 M3 130,500.00 848.25

2,017.31 2 Tenaga


9,603.00


C.21 1M¹ PEKERJAAN PLINTCOL KACA RIBEN


Rp Rp 1 Bahan

Kaca Ribben 1.100 M2 143,000.00 157,300.00 157,300.00


19,635.00


C.20 1M1 PEKERJAAN BETON BUIS U 20


Rp Rp 1 Bahan

Buis beton Ø 20 cm 1.100 m' 96,200.00 105,820.00 Batu merah 5 x 11 x 22 cm 123.750 bh 580.00 71,775.00 Semen PC ( 50 Kg ) 5.150 kg 1,558.75 8,027.56 Pasir pasang 0.031 m³ 130,500.00 3,980.25 Pasir urug 0.035 m³ 87,000.00 3,001.50

192,604.31 2 Tenaga

Mandor 0.0020 Oh 66,000.00 132.00 Kepala Tukang 0.0380 Oh 60,500.00 2,299.00 Tukang batu 0.0380 Oh 55,000.00 2,090.00 Pekerja 0.0570 Oh 41,800.00 2,382.60

6,903.60


C.22 1M² PEMASANGAN BATU MERAH KANSTIN 1/2 BATA 1PC:5PS


Rp Rp 1 Bahan


25,376.09 2 Tenaga

Mandor 0.015 Oh 66,000.00 990.00

Kepala Tukang 0.010 Oh 60,500.00 605.00 Tukang batu 0.100 Oh 55,000.00 5,500.00 Pekerja 0.300 Oh 41,800.00 12,540.00

19,635.00

Harga Satuan per M2 45,011.09 Bt merah kanstin 1:5 Dibulatkan 45,011.00

C.23 1M2 PEKERJAAN PAVING BLOK


Rp Rp 1 Bahan

Pasir Pasang 0.035 M3 130,500.00 4,567.50 Paving Blok Tbl 6 Cm 1.100 M2 83,375.00 91,712.50

96,280.00 2 Tenaga


6,903.60


C.24 1M1 PEKERJAAN SALURAN KELILING AIR HUJAN


Rp Rp 1 Bahan

Batu Merah 5x11x22 cm 84.000 Bh 580.00 48,720.00 Beton Buis U 20 1.100 M1 96,200.00 105,820.00 Semen portland 5.000 Kg 1,558.75 7,793.75 Pasir Pasang 0.040 M3 130,500.00 5,220.00

167,553.75 2 Tenaga


6,903.60


C.25 1 M2 BATU AMPYANG BATU KECIL


Rp Rp 1 Bahan

Batu Ampyang 10.000 Kg 5,510.00 55,100.00 Semen portland 1.500 Kg 1,558.75 2,338.13 Pasir Pasang 0.750 M3 130,500.00 97,875.00

155,313.13 2 Tenaga


30,635.00


C.22 1Buah PEMASANGAN BAK KONTROL


Rp Rp 1 Bahan


158,050.00 2 Tenaga


6,903.60

Harga Satuan per Unit 164,953.60


C.26 1 M2 BATU AMPYANG BATU BESAR


Rp Rp 1 Bahan

Batu Ampyang 20.000 Kg 7,250.00 145,000.00 Semen portland 1.500 Kg 1,558.75 2,338.13 Pasir Pasang 0.750 M3 130,500.00 97,875.00

245,213.13 2 Tenaga


30,635.00


C.27 1 M2 PASANGAN DINDING ROSTER/TERAWANG 12X11X24


Rp Rp 1 Bahan

Roster/Trawang 30.000 Bh 7,800.00 234,000.00 Semen portland 11.000 Kg 1,558.75 17,146.25 Pasir Pasang 0.035 M3 130,500.00 4,567.50

255,713.75 2 Tenaga


19,635.00


C.28 1 BH PASANGAN KANSTEIN 25X20X40


Rp Rp 1 Bahan

Kanstein 1.000 Bh 22,750.00 22,750.00 Semen portland 2.500 Kg 1,558.75 3,896.88 Pasir Pasang 0.035 M3 130,500.00 4,567.50

31,214.38 2 Tenaga


8,822.00


D PEKERJAAN BETON

D.1 1 M3 BETON READY MIX K-275


Rp Rp 1 Bahan

Beton ready mix K-275 1.050 M3 710,500.00 746,025.00 Concrete pump 0.030 Ls 325,000.00 9,750.00 Sewa Alat Bantu 1.000 Ls 6,500.00 6,500.00

762,275.00 2 Tenaga


89,512.50


D.2 1 M3 PEKERJAAN BETON STRUKTUR K- 275


Rp Rp 1 Bahan

Pasir cor 0.586 m3 130,500.00 76,510.29 Semen Porland @ 50 Kg 406.000 kg 1,558.75 632,852.50 Koral / split uk. 2 - 3 cm 0.760 m3 224,250.00 170,430.00 Air 215.000 ltr 5.85 1,257.75 Sewa concret Mixer 0.026 jam 325,000.00 8,538.07 Sewa Pump Water 0.324 jam 162,500.00 52,650.00 Sewa Vibrator 0.026 jam 84,500.00 2,219.90 Sewa Alat Bantu 0.324 jam 6,500.00 2,106.00

946,564.51 2 Tenaga


91,267.00


D.3 1 KG PEMBESIAN BETON (STRUKTUR)


Rp Rp 1 Bahan

Besi beton polos / ulir 1.050 kg 10,150.00 10,657.50 Kawat bendrat 0.015 kg 18,850.00 282.75

10,940.25 2 Tenaga


739.75


D.4 1 KG PEMBESIAN WIRE MESH M8


Rp Rp 1 Bahan

Besi beton polos / ulir 1.05000 kg 10,150.00 10,657.50 Kawat bendrat 0.01500 kg 18,850.00 282.75

10,940.25 2 Tenaga


739.75


D.4 1 M2 BEKISTING KOLOM


Rp Rp 1 Bahan

Kayu meranti Papan 0.040 m3 3,685,500.00 147,420.00 Balok kayu meranti 0.015 m3 3,685,500.00 55,282.50 Paku 0.400 kg 29,250.00 11,700.00 Multiplek 9 mm 0.350 lbr 175,500.00 61,425.00 Minyak bekisting 0.200 ltr 19,500.00 3,900.00 Bambu 2.000 btg 24,700.00 49,400.00

329,127.50 2 Tenaga


49,912.50

Harga Satuan 2 x pakai 379,040.00


D.5 1 M2 BEKISTING BALOK


Rp Rp 1 Bahan

Kayu meranti 0.040 m3 3,685,500.00 147,420.00 Balok kayu meranti 0.018 m3 3,685,500.00 66,339.00 Paku 0.400 kg 29,250.00 11,700.00 Multiplek 9 mm 0.350 lbr 175,500.00 61,425.00 Minyak bekisting 0.200 ltr 19,500.00 3,900.00 Bambu 2.000 btg 24,700.00 49,400.00

340,184.00 2 Tenaga


49,912.50

Harga Satuan 2 x pakai 390,096.50 Harga Satuan per M2 390,096.50


D.6 1 M2 BEKISTING PLAT


Rp Rp 1 Bahan

Kayu meranti 0.040 m3 3,685,500.00 147,420.00 Balok kayu meranti 0.015 m3 3,685,500.00 55,282.50 Paku 0.400 kg 29,250.00 11,700.00 Multiplek 9 mm 0.350 lbr 175,500.00 61,425.00 Minyak bekisting 0.200 ltr 19,500.00 3,900.00 Bambu 6.000 set 24,700.00 148,200.00

427,927.50 2 Tenaga


49,912.50

Harga Satuan 2 x pakai 477,840.00 Harga Satuan per M2 477,840.00


D.7 1 M3 KOLOM Ø 50


Rp Rp

Beton ready mix K-275 1.000 M3 851,788.00 851,788.00 Pembesian 287.573 kg 11,680.00 3,358,856.53 Bekisting 2 x pakai kolom bulat 8.000 m2 236,900.00 1,895,200.00 Alat bantu 1.000 ls 10,000.00 10,000.00

6,115,844.53


D.8 1 M3 KOLOM 50 / 50 ( K2') ( D4 )


Rp Rp


5,032,111.20


D.9 1 M3 KOLOM 50 / 50 ( K7') ( D4 )


Rp Rp


4,198,626.40


D.10 1 M3 KOLOM 40 / 40 ( K2 ) ( D4 )


Rp Rp


6,516,974.67

Harga Satuan per M2 6,516,974.67 0.20 Dibulatkan 6,516,975.00 0.13

D.8 1 M3 KOLOM Ø 40


Rp Rp


5,020,114.67


D.12 1 M3 KOLOM 30 / 30 ( K3 ) ( D4 )


Rp Rp


5,561,288.00


1 M3 KOLOM 30 / 30 ( K8) ( D4 )


Rp Rp

Beton ready mix K-275 1.00000 M3 851,788.00 851,788.00 Pembesian 175.85185 kg 11,680.00 2,053,949.63 Bekisting 13.33333 m2 148,062.50 1,974,166.67 Alat bantu 1.00000 ls 10,000.00 10,000.00

4,889,904.30


D.9 1 M3 KOLOM 15 / 20


Rp Rp

Beton site mix K-275 1.000 M3 1,037,832.00 1,037,832.00 Pembesian 105.000 kg 11,680.00 1,226,400.00 Bekisting 2 x pakai 13.333 m2 148,062.50 1,974,166.67 Alat bantu 1.000 ls 10,000.00 10,000.00

4,248,398.67


D.14 1 M3 KOLOM 50/ 50 ( K6 ) ( D4 )


Rp Rp

Beton ready mix K-275 1.00000 M3 1,037,832.00 1,037,832.00

Pembesian 142.56000 kg 11,680.00 1,665,100.80 Bekisting 2 x pakai 8.00000 m2 148,062.50 1,184,500.00 Alat bantu 1.00000 ls 10,000.00 10,000.00

3,897,432.80


D.10 1 M3 KOLOM PRAKTIS


Rp Rp

Beton site mix K-275 1.000 M3 1,037,832.00 1,037,832.00 Pembesian 151.763 kg 11,680.00 1,772,591.41 Bekisting 2 x pakai 8.333 m2 148,062.50 1,233,854.17 Alat bantu 1.000 ls 10,000.00 10,000.00

4,054,277.57


D.11 1 M3 BETON PLAT TEBAL 10 CM


Rp Rp

Beton ready mix K-275 1.000 M3 1,037,832.00 1,037,832.00 Pembesian 157.499 kg 11,680.00 1,839,583.78 Bekisting 8.333 m2 477,840.00 3,982,000.00 Alat bantu 1.000 ls 10,000.00 10,000.00

6,869,415.78


D.17 1 M3 BALOK B1 35/70 ( D4 )


Rp Rp

Beton ready mix K-275 1.00000 M3 1,037,832.00 1,037,832.00 Pembesian 234.96599 kg 11,680.00 2,744,402.72 Bekisting 2 x pakai 6.16327 m2 477,840.00 2,945,054.69 Alat bantu 1.00000 ls 10,000.00 10,000.00

6,737,289.41


D.18 1 M3 BALOK B2 25/50 ( D4 )


Rp Rp


7,399,733.87


D.19 1 M3 BALOK B3 25/40 ( D4 )


Rp Rp


7,590,330.67


D.20 1 M3 BALOK B3' 25/50


Rp Rp

Beton ready mix K-275 1.00000 M3 1,037,832.00 1,037,832.00 Pembesian 213.26667 kg 11,680.00 2,490,954.67

Bekisting 2 x pakai 8.08000 m2 477,840.00 3,860,947.20 Alat bantu 1.00000 ls 10,000.00 10,000.00

7,399,733.87


D.12 1 M3 BALOK B4 20/40


Rp Rp


5,815,927.24


D.13 1 M3 BALOK 30/50


Rp Rp


4,343,483.23


D.14 1 M3 BALOK 20/25


Rp Rp


4,222,706.47


D.15 1 M3 BALOK BK 15/20

Jenis Tenaga & Bahan Kuantitas Satuan Harga Satuan Jumlah Harga

Rp Rp


5,511,884.37


D.23 1 M3 BALOK BKA 25/40 ( D4 )


Rp Rp


6,641,924.37


D.24 1 M3 BALOK BL 30/30 ( D4 )


Rp Rp

Beton ready mix K-275 1.00000 M3 1,037,832.00 1,037,832.00 Pembesian 166.94444 kg 11,680.00 1,949,911.11

Bekisting 2 x pakai 8.13333 m2 390,097.00 3,172,788.93 Alat bantu 1.00000 ls 10,000.00 10,000.00

6,170,532.04


D.25 1 M3 BALOK BR 30/30


Rp Rp


5,898,388.04


D.25a 1 M3 BALOK BR 15/15


Rp Rp

Beton ready mix K-275 1.00000 M3 1,037,832.00 1,037,832.00 Pembesian 35.91111 kg 11,680.00 419,441.78 Bekisting 2 x pakai 8.13333 m2 390,097.00 3,172,788.93 Alat bantu 1.00000 ls 10,000.00 10,000.00

4,640,062.71


D.16 1 M3 BALOK 20/30


Rp Rp


5,715,660.93


D.27 1 M3 BETON PLAT TANGGA 15 CM


Rp Rp


5,545,051.11


D.17 1 M3 BETON PLAT LEUVEL 12 CM


Rp Rp


4,526,650.67


D.29 1 M3 BETON STROUSS dia 20 CM K-275




4,131,963.05


D.18 1 M3 BETON STROUSS dia 30 CM K-275


Rp Rp

Beton ready mix K-275 1.000 M3 1,037,832.00 1,037,832.00 Pembesian 124.891 kg 11,680.00 1,458,726.88 Alat bantu 1.000 ls 10,000.00 10,000.00

2,506,558.88


D.19 1 M3 BETON SLOFF 15/20 K-275


Rp Rp


4,629,636.17


D.32 1 M3 BETON SLOFF KOPEL 20/40 K-275


Rp Rp


4,018,997.17


D.33 1 M3 BETON POER 60X60 K-275


Rp Rp


4,390,094.78


D.20 1 M3 BETON POER 150X150 K-275


Rp Rp

Beton ready mix K-275 1.000 M3 1,037,832.00 1,037,832.00 Pembesian 138.000 kg 11,680.00 1,611,840.00 Alat bantu 1.000 ls 10,000.00 10,000.00

2,659,672.00


D.21 1 M3 BETON PLAT LISPLANK 12 CM

No. Jenis Tenaga & Bahan

Kuantitas Satuan Harga Satuan Jumlah Harga

Rp Rp

Beton ready mix K-275 1.000 M3 1,037,832.00 1,037,832.00 Pembesian 68.730 kg 11,680.00 802,766.40 Bekisting 6.667 m2 195,048.50 1,300,323.33 Alat bantu 1.000 ls 10,000.00 10,000.00

3,150,921.73

Harga Satuan per M3 3,150,921.73 Plat lisplank 12 cm Dibulatkan 3,150,922.00

D.22 1 M3 BETON LANTAI KERJA


Rp Rp

Beton ready mix K-225 1.0000 m3 778,374.00 778,374.00 Alat bantu 1.0000 ls 10,000.00 10,000.00

788,374.00


D.23 1 M3 BETON UMPAK


Rp Rp

Beton ready mix K-225 1.00000 M3 778,374.00 778,374.00 Alat bantu 1.00000 ls 10,000.00 10,000.00

788,374.00


D.24 1 M3 BETON PLAT LANDASAN K-275



Rp Rp

Beton ready mix K-275 1.00000 M3 1,037,832.00 1,037,832.00 Pembesian 87.66667 kg 11,680.00 1,023,946.67 Bekisting m2 195,048.50 - Alat bantu 1.00000 ls 10,000.00 10,000.00

2,071,778.67


D.25 1 M3 KOLOM 40 / 70 ( K7 ) ( D4 )



Rp Rp


5,832,638.67


D.26 1 M3 BETON SLOFF 15/20 K-275



Rp Rp


4,629,636.17


D.27 1 M3 BETON SLOFF KOPEL 20/40 K-275



Rp Rp

Beton ready mix K-275 1.00000 M3 1,037,832.00 1,037,832.00 Pembesian 115.00000 kg 11,680.00 1,343,200.00 Bekisting 8.33333 m2 195,048.50 1,625,404.17

Alat bantu 1.00000 ls 10,000.00 10,000.00 4,016,436.17


D.28 1 M3 BALOK B3 25/40 ( D4 )



Rp Rp


5,299,719.52


E PEKERJAAN BESI DAN PENGGANTUNG

E.1 PENGELASAN DAN PEMASANGAN BESI


Rp Rp 1 Bahan

Elektrode 0.50000 kg 58,500.00 29,250.00 Sewa welding set 0.20000 jam 227,500.00 45,500.00

74,750.00 2 Tenaga

Mandor 0.00030 Oh 66,000.00 19.80 Tukang besi 0.06000 Oh 55,000.00 3,300.00 Pekerja 0.08000 Oh 41,800.00 3,344.00

6,663.80


E.1 1 M1 PAGAR BESI TERALIS


Rp Rp 1 Bahan

Besi Hollow 40/40 1.150 m¹ 41,083.33 47,245.83 Besi Hollow 60/60 1.150 m¹ 62,833.33 72,258.33 Besi BSP Ø 2,5" Tebal 1,6 1.200 m¹ 181,250.00 217,500.00 Elektrode 0.900 kg 58,500.00 52,650.00 Sewa welding set 0.750 jam 227,500.00 170,625.00 Alat Bantu 1.000 ls 10,000.00 10,000.00

570,279.17 2 Tenaga

Mandor 0.032 Oh 66,000.00 2,112.00 Kepala Tukang Las 0.075 Oh 66,000.00 4,950.00 Tukang Las 0.750 Oh 60,500.00 45,375.00 Pekerja 0.650 Oh 41,800.00 27,170.00

79,607.00


E.2 1 M2 PAGAR BESI PEMBATAS


Rp Rp 1 Bahan

Besi Hollow 40/40 1.150 m¹ 41,083.33 47,245.83 Besi Hollow 60/60 1.150 m¹ 62,833.33 72,258.33 Besi BSP Ø 2,5" Tebal 1,6 1.200 m¹ 181,250.00 217,500.00 Elektrode 0.900 kg 58,500.00 52,650.00 Sewa welding set 0.750 jam 227,500.00 170,625.00 Alat Bantu 1.000 ls 12,000.00 12,000.00

572,279.17 2 Tenaga


79,607.00


E.3 1 M2 SUNSCREEN HOLLOW


Rp Rp 1 Bahan

Besi Hollow 40/40 4.400 m¹ 41,083.33 180,766.67 Besi Hollow 60/60 4.400 m¹ 62,833.33 276,466.67 Elektrode 1.050 kg 58,500.00 61,425.00 Sewa welding set 0.750 jam 227,500.00 170,625.00 Alat Bantu 1.000 ls 12,000.00 12,000.00

701,283.33 2 Tenaga


79,607.00


E.4 1 M1 ORNAMEN HOLLOW STAINLESS


Rp Rp 1 Bahan

Besi Stainless 50x50 1.100 m¹ 59,812.50 65,793.75 Elektrode 0.220 kg 58,500.00 12,870.00 Sewa welding set 0.220 jam 227,500.00 50,050.00 Alat Bantu 1.000 ls 5,000.00 5,000.00

133,713.75 2 Tenaga


73,557.00

Harga Satuan per M1 207,270.75 Ornamen Stainless Dibulatkan 207,271.00

E.5 1 M1 ROLLBAR PIPA STAINLESS


Rp Rp 1 Bahan

Pipa StainlessØ 2" 1.100 m¹ 138,958.33 152,854.17 Elektrode 0.220 kg 58,500.00 12,870.00 Sewa welding set 0.220 jam 227,500.00 50,050.00 Alat Bantu 1.000 ls 5,000.00 5,000.00

220,774.17 2 Tenaga


73,557.00


E.6 1 M2 SUN SCREEN HOLLOW 40/60


Rp Rp 1 Bahan

Besi Hollow 40/40 1.100 m¹ 41,083.33 45,191.67 Besi Hollow 60/60 1.000 m¹ 62,833.33 62,833.33 Besi Galvanis Ø 2,5" 1.150 m¹ 181,250.00 208,437.50 Elektrode 0.650 kg 58,500.00 38,025.00 Sewa welding set 0.650 jam 227,500.00 147,875.00 Alat Bantu 1.000 ls 10,000.00 10,000.00

512,362.50 2 Tenaga

Mandor 0.032 Oh 66,000.00 2,112.00 Kepala Tukang Las 0.075 Oh 66,000.00 4,950.00

Tukang Las 0.650 Oh 60,500.00 39,325.00 Pekerja 0.650 Oh 41,800.00 27,170.00

73,557.00


E.2 1 KG PEKERJAAN BAJA >=WF150


Rp Rp 1 Bahan

Baja profil 1.10000 kg 17,400.00 19,140.00 Elektrode baja 0.20000 kg 58,500.00 11,700.00

30,840.00


E.3 1 KG PEKERJAAN BAJA PLAT


Rp Rp 1 Bahan

Baja plat 1.10000 kg 15,950.00 17,545.00 Elektrode baja 0.20000 kg 58,500.00 11,700.00

29,245.00


E.4 1 KG PEKERJAAN BAJA CNP 150


Rp Rp 1 Bahan


30,840.00


E.5 1 KG PEKERJAAN BAJA >=siku


Rp Rp 1 Bahan


29,085.50


E.5a 1 KG PEKERJAAN BAJA >=Baut Angkur Baja


Rp Rp 1 Bahan

Anker Bar 1.10000 Kg 19,500.00 21,450.00 Baut 2.04000 Kg 36,250.00 73,950.00

95,400.00


E.6 1 M' PASANG TALANG PEMBULUH D 4 ''


Rp Rp 1 Bahan


39,000.00 2 Tenaga


6,534.00


E.7 1 M' PASANG TALANG PEMBULUH D 3 ''


Rp Rp 1 Bahan


36,075.00

2 Tenaga Mandor 0.01350 Oh 66,000.00 891.00 Pekerja 0.13500 Oh 41,800.00 5,643.00

6,534.00


E.8 1 M2 PASANG ALUMUNIUM FOIL


Rp Rp 1 Bahan

Alumuniumfoil one face 0.05000 Bh 546,000.00 27,300.00 27,300.00


14,696.00


E.9 1 M2 PASANG GENTENG PORTUGIS


Rp Rp 1 Bahan

Genteng glazur natural 11.00000 Bh 6,240.00 68,640.00 68,640.00


14,696.00


E.10 1 M1 PASANG NOK GENTENG PORTUGIS


Rp Rp 1 Bahan

Nok genteng glazur natural 4.00000 M' 11,700.00 46,800.00 46,800.00

2 Tenaga Mandor 0.00850 Oh 66,000.00 561.00 Kepala Tukang Kayu 0.01300 Oh 60,500.00 786.50 Tukang Kayu 0.12500 Oh 55,000.00 6,875.00 Pekerja 0.08500 Oh 41,800.00 3,553.00

11,775.50


E.7 1 M2 RANGKA HOLLOW 30/60


Rp Rp 1 Bahan

Besi Hollow 30/60 4.40000 m¹ 45,916.67 202,033.33 Conector 6.00000 bj 260.00 1,560.00 Kawat penggantung 4.00000 bj 910.00 3,640.00 Screw 20.00000 bj 260.00 5,200.00 Alat Bantu 1.00000 ls 10,000.00 10,000.00

222,433.33 2 Tenaga

Mandor 0.01400 Oh 66,000.00 924.00 Kepala Tukang Las 0.07500 Oh 66,000.00 4,950.00 Tukang Las 0.06700 Oh 60,500.00 4,053.50

Pekerja 0.14000 Oh 41,800.00 5,852.00 15,779.50

Harga Satuan per M2 238,212.83 Rangka hollow 30/60 Dibulatkan 238,213.00

E.8 PASANG 1 M² Plat Grill


Rp Rp 1 Bahan

Siku 60.60.4 3.400 kg 35,100.00 119,340.00 Besi Polos 6.500 kg 10,150.00 65,975.00 Sewa Mesin Las 0.500 Hr 182,000.00 91,000.00 Elektroda 0.300 kg 58,500.00 17,550.00 Meni Besi 0.250 kg 22,000.00 5,500.00

299,365.00 2 Tenaga

Mandor 0.00525 Oh 66,000.00 346.50 Kepala tukang Las 1.10500 Oh 66,000.00 72,930.00 Tukang Las 1.05000 Oh 55,000.00 57,750.00 Pekerja 1.05000 Oh 41,800.00 43,890.00

174,916.50


F PEKERJAAN PENGECATAN

F.1 1 M2 CAT EXTERIOR WHEATHERCOAT "MOWILEX"


Rp Rp 1 Bahan

Alkali 0.100 Kg 41,600.00 4,160.00 Cat penutup 3 x 0.390 Kg 87,000.00 33,930.00 Alat bantu 1.000 Ls 2,000.00 2,000.00

30,067.50 2 Tenaga

Mandor 0.003 Oh 66,000.00 165.00 Kepala Tukang Cat 0.006 Oh 60,500.00 381.15 Tukang Cat 0.063 Oh 49,500.00 3,118.50 Pekerja 0.020 Oh 41,800.00 836.00



F.2 1 M2 CAT INTERIOR CENDANA DINDING DAN PLAFOND


Rp Rp 1 Bahan

Alkaplas 0.200 Kg 26,000.00 5,200.00 Alkabond 0.040 Kg 52,000.00 2,080.00 Cat penutup 3x 0.390 Kg 36,250.00 14,137.50 Kertas gosok 0.100 lbr 3,900.00 390.00

10,903.75 2 Tenaga




F.3 1 M2 CAT KAYU EMCO


Rp Rp 1 Bahan

Cat Meni Kayu 0.200 kg 31,900.00 6,380.00 Plamir 0.150 kg 28,600.00 4,290.00 Cat Dasar 0.170 kg 33,567.50 5,706.48 Cat Penutup 2x 0.350 kg 70,760.00 24,766.00 Alat Bantu 1.000 unit 2,000.00 2,000.00

43,142.48 2 Tenaga




F.4 1 M2 CAT BESI EMCO


Rp Rp 1 Bahan

Cat meni Besi 0.200 kg 31,900.00 6,380.00 Cat penutup 3 kali 0.352 kg 58,000.00 20,416.00 Alat Bantu 1.000 unit 8,000.00 8,000.00

34,796.00 2 Tenaga




F.5 1 M2 COATING BATU ALAM



1 Bahan Coating Batu Alam 0.422 kg 74,965.00 31,635.23 Thinner A 0.520 kg 31,200.00 16,224.00 Alat Bantu 1.000 unit 8,000.00 8,000.00

55,859.23 2 Tenaga




F.6 1 M2 LAPISAN DASAR COATING WARNA HITAM TBL 1MM


Rp Rp 1 Bahan

Fleksi Coating Dasar tbl 1 mm 1.10000 M2 60,000.00 66,000.00 Alat Bantu 1.00000 unit 8,000.00 8,000.00

74,000.00 2 Tenaga




F.7 1 M2 LAPISAN DASAR COATING WARNA BIRU TBL 1MM


Rp Rp 1 Bahan

Fleksi Coating tbl 1 mm 1.10000 M2 141,000.00 155,100.00 Alat Bantu 1.00000 unit 8,000.00 8,000.00

163,100.00 2 Tenaga




F.8 1 M2 LAPISAN DASAR COATING WARNA MERAH TBL 0,08 CM


Rp Rp 1 Bahan

Fleksi Roll Coating tbl 0,08 Cm 1.10000 M2 35,500.00 39,050.00 Alat Bantu 1.00000 unit 8,000.00 8,000.00

47,050.00 2 Tenaga




F.9 1 KG CAT ZINCROMATE BAJA


Rp Rp 1 Bahan

Zincromate ex danapaint 0.02500 Kg 58,500.00 1,462.50 Thinner 0.04000 ltr 31,200.00 1,248.00 Kertas gosok 0.01000 lbr 3,900.00 39.00 Alat bantu 0.02000 Kg 10,000.00 200.00

2,949.50 2 Tenaga

Mandor 0.00100 Oh 66,000.00 66.00 Kepala Tukang Cat 0.00100 Oh 60,500.00 60.50 Tukang Cat 0.00500 Oh 49,500.00 247.50

Pekerja 0.00500 Oh 41,800.00 209.00 583.00


F.6 1 M2 WATERPROOFING COATING


Rp Rp 1 Bahan

Pasir pasang 0.010 m3 130,500.00 1,305.00 Semen 2.500 Kg 1,558.75 3,896.88 Sika Rainted 1.000 Kg 149,500.00 149,500.00

154,701.88 2 Tenaga




F.7 1 M2 SCREED


Rp Rp 1 Bahan

Pasir pasang 0.020 m3 130,500.00 2,610.00 Semen 2.750 Kg 1,558.75 4,286.56

6,896.56 2 Tenaga




F.8 1 M2 CAT MELAMIN


Rp Rp 1 Bahan

Wood Filler 1.500 kg 56,550.00 84,825.00 Wood Stain 1.150 kg 66,950.00 76,992.50 Shanding Sealer 0.800 kg 68,250.00 54,600.00 Thiner Super 1.500 Ltr 29,250.00 43,875.00 Top Coating 2.000 kg 68,250.00 136,500.00 Alat Bantu 1.000 unit 8,000.00 8,000.00

404,792.50 2 Tenaga

Mandor 0.020 Oh 66,000.00 1,320.00 Kepala Tukang Cat 0.025 Oh 60,500.00 1,512.50 Tukang Cat 0.150 Oh 49,500.00 7,425.00 Pekerja 0.080 Oh 41,800.00 3,344.00



G PEKERJAAN ORNAMEN KAYU JATI + AKSESORIS INTERIOR

G.1 1 M1 PASANG LIST KAYU PROFIL


Rp Rp 1 Bahan

Kayu Profil Jati uk.17 cm 0.00690 M³ 121,968,000.00 841,579.20 Paku 0.10000 kg 29,250.00 2,925.00 Alat bantu 1.00000 unit 8,000.00 8,000.00

844,504.20 2 Tenaga

Mandor 0.0050 Oh 66,000.00 330.00 Kepala Tukang Kayu 0.0220 Oh 60,500.00 1,331.00 Tukang Kayu 0.2200 Oh 55,000.00 12,100.00 Pekerja 0.1100 Oh 41,800.00 4,598.00

18,359.00


E.11 1 M2 PASANG LISPLANK ( KALSIPLANK )


Rp Rp 1 Bahan

Kalsiplank 0.25000 lj 107,900.00 26,975.00 Paku 0.10000 kg 29,250.00 2,925.00

29,900.00 2 Tenaga

Mandor 0.00850 Oh 66,000.00 561.00 Kepala Tukang Kayu 0.01300 Oh 60,500.00 786.50 Tukang Kayu 0.12500 Oh 55,000.00 6,875.00 Pekerja 0.08500 Oh 41,800.00 3,553.00

11,775.50


G.2 1 M2 PASANG PAPAN KAYU JATI MOTIF UKIRAN


Rp Rp 1 Bahan

Kayu Papan Jati 0.040 M³ 121,968,000.00 4,878,720.00 Lem kayu 0.500 kg 19,500.00 9,750.00 Paku 0.100 kg 29,250.00 2,925.00 Alat bantu 1.000 unit 20,000.00 20,000.00

4,911,395.00 2 Tenaga

Mandor 0.120 Oh 66,000.00 7,920.00 Kepala Tukang Kayu 0.800 Oh 60,500.00 48,400.00 Tukang Kayu 2.000 Oh 55,000.00 110,000.00 Tukang Ukir 4.000 Oh 175,000.00 700,000.00 Pekerja 2.000 Oh 41,800.00 83,600.00

949,920.00

Harga Satuan per M1 5,861,315.00 0.55 30 Dibulatkan 5,861,315.00

0.02

G.3 1 M1 PASANG PAGAR PAPAN KAYU JATI Tinggi=30 cm


Rp Rp 1 Bahan

Kayu Papan Jati T=30 CM 0.011 M³ 121,968,000.00 1,341,648.00 Paku 0.100 kg 29,250.00 2,925.00 Alat bantu 1.000 unit 20,000.00 20,000.00

1,344,573.00 2 Tenaga


18,359.00


G.4 1 M1 PASANG HAND RAILING KAYU JATI Ø 6 CM


Rp Rp 1 Bahan

Kayu Balok Jati 0.006 M³ 97,574,400.00 573,737.47 Paku 0.150 kg 29,250.00 4,387.50 Alat bantu 1.000 unit 20,000.00 20,000.00

578,124.97 2 Tenaga

Mandor 0.050 Oh 66,000.00 3,300.00 Kepala Tukang Kayu 0.070 Oh 60,500.00 4,235.00 Tukang Kayu 0.500 Oh 55,000.00 27,500.00 Pekerja 0.200 Oh 41,800.00 8,360.00

43,395.00


G.5 1 M1 PASANG PAPAN KAYU JATI PENUTUP REL PINTU


Rp Rp 1 Bahan

Kayu Papan Jati 0.013 M³ 121,968,000.00 1,609,977.60 Paku 0.150 kg 29,250.00 4,387.50 Alat bantu 1.000 unit 10,000.00 10,000.00

1,624,365.10 2 Tenaga


43,395.00


G.6 1 M1 PASANG PAPAN KAYU JATI BAWAH HAND RAILING


Rp Rp 1 Bahan

Kayu Papan Jati 0.004 M³ 97,574,400.00 429,327.36 Paku 0.150 kg 29,250.00 4,387.50 Alat bantu 1.000 unit 10,000.00 10,000.00

443,714.86 2 Tenaga


43,395.00


G.7 1 M3 PASANG KUSEN KAYU JATI


Rp Rp 1 Bahan

Kayu Balok Jati 1.100 M³ 121,968,000.00 134,164,800.00 Paku 0.150 kg 29,250.00 4,387.50 Alat bantu 1.000 unit 10,000.00 10,000.00

134,179,187.50 2 Tenaga


43,395.00


G.8 1 M2 PASANG PINTU PANEL KAYU JATI


Rp Rp 1 Bahan

Kayu Balok Jati 0.040 M³ 121,968,000.00 4,878,720.00 Paku 0.200 kg 29,250.00 5,850.00 Alat bantu 1.000 unit 10,000.00 10,000.00

4,894,570.00 2 Tenaga


98,395.00


G.9 1 M2 PASANG MULTIPLEKS


Rp Rp 1 Bahan

Multipleks tbl 18 mm 0.347 Lbr 257,400.00 89,375.00

Conector 6.000 bj 260.00 1,560.00 Kawat penggantung 4.000 bj 910.00 3,640.00 Screw 20.000 bj 260.00 5,200.00 Alat Bantu 1.000 ls 10,000.00 10,000.00

109,775.00 2 Tenaga


14,696.00


G.10 1 M2 PASANG KARPET


Rp Rp 1 Bahan

Karpet Tebal 5 mm 1.100 m2 60,000.00 66,000.00 Lem 0.500 Kg 19,500.00 9,750.00

75,750.00 2 Tenaga


14,696.00


G.11 1 M2 PASANG COVERING KOLOM EKSPOSE


Rp Rp 1 Bahan

Hollow 40/40 1.100 m2 41,083.33 45,191.67 Screw 6 mm 50.000 Bh 260.00 13,000.00 Fixer 6 mm 45.000 Bh 1,040.00 46,800.00 Plat Kuningan Tbl 2 mm 1.200 m2 2,000,000.00 2,400,000.00 Coating Pu 2.500 Kg 725,000.00 1,812,500.00 Cat Zincromate 5.000 Kg 31,900.00 159,500.00 Fabrikasi 1.000 Ls 1,350,000.00 1,350,000.00

5,826,991.67 2 Tenaga


269,775.00


H PEKERJAAN INSTALASI AIR

H.1 1 Bh PEMASANGAN KRAN AIR


Rp Rp 1 Bahan

Kran air TOTO Ø 5/8 1.000 bh 150,000.00 150,000.00 seal tape 1.000 rol 7,410.00 7,410.00

157,410.00 2 Tenaga


10,560.00

Harga Satuan per Bh 167,970.00 Dibulatkan 167,970.00

H.2 1 Bh KLOSET JONGKOK PORSELIN



Rp Rp 1 Bahan

Kloset jongkok ex Toto U57 1.000 bh 125,000.00 125,000.00 Semen PC 1.000 kg 1,558.75 1,558.75

126,558.75 2 Tenaga


87,780.00


H.3 1 Bh KLOSET DUDUK


Rp Rp

1 Bahan Kloset duduk ex Toto CW860NJ 1.000 bh 2,509,000.00 2,509,000.00 Semen PC 5.000 kg 1,558.75 7,793.75

2,516,793.75 2 Tenaga


87,780.00

Harga Satuan per Bh 2,604,573.75 Dibulatkan 2,604,574.00

H.4 1 Bh BAK MANDI LAPIS KERAMIK


Rp Rp 1 Bahan

Bak Mandi 1.000 bh 208,000.00 208,000.00 Semen PC 5.000 kg 1,558.75 7,793.75

215,793.75 2 Tenaga


87,780.00


H.5 1 Bh WASHTAFEL TEMPEL + KACA CERMIN


Rp Rp 1 Bahan

Washtafel Ina 1.000 bh 532,000.00 532,000.00 12% Perlengkapan 532,000.00 63,840.00 Semen PC 4.000 kg 1,558.75 6,235.00 Pasir Pasang 0.010 m3 130,500.00 1,305.00 Cermin 1.000 bh 65,000.00 65,000.00

668,380.00 2 Tenaga


87,780.00


H.6 1 M1 PIPA PVC AW Ø 1/2 MASPION


Rp Rp 1 Bahan

Pipa PVC AW dia 1/2 1.200 M' 5,026.67 6,032.00 35% Perlengkapan 5,026.67 1,759.33

7,791.33 2 Tenaga


87,780.00


H.7 1 M1 PIPA PVC AW Ø 5/8 MASPION


Rp Rp 1 Bahan

Pipa PVC AW dia 5/8 1.200 M' 6,066.67 7,280.00 35% Perlengkapan 6,066.67 2,123.33

9,403.33 2 Tenaga


87,780.00


H.8 1 M1 PIPA PVC TIPE D Ø 3 "MASPION


Rp Rp 1 Bahan

Pipa PVC dia 3" 1.200 m' 18,850.00 22,620.00 30% Perlengkapan 18,850.00 5,655.00

28,275.00 2 Tenaga


87,780.00


H.9 1 M1 PIPA PVC TIPE D Ø 4 "MASPION


Rp Rp 1 Bahan

Pipa PVC dia 4" 1.2000 M1 20,800.00 24,960.00 30% Perlengkapan 20,800.00 6,240.00

31,200.00 2 Tenaga


87,780.00


H.10 PASANG 1 M' PIPA RCP VARIANT Ø 1000 mm


Rp Rp 1 Bahan

Pipa RCP VARIANT Ø 1000 mm 1.10000 m 1,227,200.00 1,349,920.00 15% Perlengkapan % 1,227,200.00 184,080.00

1,534,000.00 2 Tenaga

Mandor 0.75000 Oh 66,000.00 49,500.00 Kepala tukang pipa 0.98000 Oh 55,000.00 53,900.00 Tukang pipa 1.45000 Oh 46,200.00 66,990.00 Pekerja 1.56000 Oh 41,800.00 65,208.00

235,598.00


H. PEKERJAAN KAYU, KACA DAN BESI

H.1 1 Bh ENGSEL PINTU SOLID


Rp Rp 1 Bahan

Engsel Pintu uk.12 1.000 Set 124,800.00 124,800.00 124,800.00

2 Tenaga Mandor 0.001 Oh 66,000.00 33.00 Kepala tukang Kayu 0.010 Oh 60,500.00 605.00 Tukang Kayu 0.100 Oh 55,000.00 5,500.00 Pekerja 0.010 Oh 41,800.00 418.00

6,556.00

Harga Satuan per Set 131,356.00 Dibulatkan 131,356.00

H.2 1 Bh GRENDEL PINTU SOLID


Rp Rp 1 Bahan

Grendel Pintu 1.000 Set 126,100.00 126,100.00 126,100.00


6,556.00


H.3 1 Bh GRENDEL JENDELA SOLID


Rp Rp 1 Bahan

Grendel Jendela 1.000 Set 119,600.00 119,600.00 119,600.00


6,556.00


H.4 1 Bh ENGSEL JENDELA SOLID


Rp Rp 1 Bahan

Engsel Jendela 1.000 Set 74,750.00 74,750.00 74,750.00


6,556.00


H.5 1 Bh KUNCI TANAM SOLID


Rp Rp 1 Bahan

Kunci Tanam 1.000 Bh 406,900.00 406,900.00 406,900.00


6,556.00


H.6 1 Bh Hak Angin SOLID


Rp Rp 1 Bahan

Hak Angin 1.000 Bh 37,310.00 37,310.00 37,310.00


6,556.00


H.7 1 Bh Kunci Pintu KM/WC Stainlees SOLID


Rp Rp 1 Bahan

Kunci Pintu 1.000 Bh 422,500.00 422,500.00 422,500.00


6,556.00


H.8 1 Bh ENGSEL PINTU DORONG SOLID


Rp Rp 1 Bahan

Engsel Pintu Dorong 1.000 Bh 117,900.00 117,900.00 117,900.00


6,556.00


H.10 PASANG 1 M² Kawat Nyamuk


Rp Rp 1 Bahan

Kawat nyamuk besi 1.10000 M2 29,900.00 32,890.00 Paku 0.02000 Kg 29,250.00 585.00

33,475.00 2 Tenaga

Mandor 0.01500 Oh 66,000.00 990.00 Kepala tukang Besi 0.15000 Oh 66,000.00 9,900.00 Tukang Besi 0.01500 Oh 55,000.00 825.00 Pekerja 0.00080 Oh 41,800.00 33.44

11,748.44


H.11 PASANG 1 M² Kawat Harmonika


Rp Rp 1 Bahan

Kawat Harmonika PVC BWG 16 1.10000 M2 88,400.00 97,240.00 97,240.00

2 Tenaga Mandor 0.01500 Oh 66,000.00 990.00 Kepala tukang Besi 0.15000 Oh 66,000.00 9,900.00 Tukang Besi 0.01500 Oh 55,000.00 825.00 Pekerja 0.00080 Oh 41,800.00 33.44

11,748.44


H.12 PASANG 1 M² Rangka Pagar Keliling


Rp Rp 1 Bahan

Pipa Tegak Hitam Ø 3 " 1.10000 M1 212,062.50 233,268.75 Pipa Tegak Hitam Ø 1,5 " 1.10000 M1 104,218.75 114,640.63

233,268.75 2 Tenaga

Mandor 0.01500 Oh 66,000.00 990.00 Kepala tukang Besi 0.15000 Oh 66,000.00 9,900.00 Tukang Besi 0.01500 Oh 55,000.00 825.00 Pekerja 0.00080 Oh 41,800.00 33.44

11,748.44


H.13 1 M2 KACA RIBBEN Tbl 5 mm


Rp Rp 1 Bahan

Kaca Ribben 1.100 M2 143,000.00 157,300.00 157,300.00

2 Tenaga Mandor 0.015 Oh 66,000.00 990.00 Kepala tukang Besi 0.150 Oh 60,500.00 9,075.00 Tukang Besi 0.015 Oh 55,000.00 825.00 Pekerja 0.001 Oh 41,800.00 33.44

10,923.44

H.14 1 M2 DAUN PINTU PANIL KAYU KAMPER


Rp Rp 1 Bahan

Kayu Kamper 0.025 m3 12,210,000.00 305,250.00 Paku Biasa 1/2" . 1" 0.500 Kg 29,250.00 14,625.00 Lem Kayu 0.300 Kg 19,500.00 5,850.00

325,725.00 2 Tenaga

Mandor 0.050 Oh 66,000.00 3,300.00 Kepala tukang Besi 0.250 Oh 60,500.00 15,125.00 Tukang Besi 2.500 Oh 55,000.00 137,500.00 Pekerja 1.000 Oh 41,800.00 41,800.00

197,725.00


1 Bh DAUN PINTU UKURAN 240 x 80 CM 1,038,734.18 1 Bh DAUN PINTU UKURAN 240 x 31 CM 418,027.17 1 Bh DAUN PINTU UKURAN 200 x 70 CM 792,210.17 1 Bh DAUN PINTU UKURAN 120 x 80 CM 515,074.80

H.15 1 M2 DAUN PINTU PANIL KAYU KAMPER LAPIS ALUMINIUM JERUK


Rp Rp 1 Bahan

Kayu Kamper 0.0250 m3 12,210,000.00 305,250.00 Paku Biasa 1/2" . 1" 0.5000 Kg 29,250.00 14,625.00 Tripleks Lapis Aluminium 0.3472 Lbr 104,000.00 36,111.11 Lem Kayu 0.3000 Kg 19,500.00 5,850.00

361,836.11 2 Tenaga

Mandor 0.0500 Oh 66,000.00 3,300.00 Kepala tukang Kayu 0.2500 Oh 60,500.00 15,125.00 Tukang Kayu 2.5000 Oh 55,000.00 137,500.00 Pekerja 1.0000 Oh 41,800.00 41,800.00

155,925.00


I. PEKERJAAN INSTALASI LISTRIK

I.1 1 Ttk Lampu TL 40 W + Titik Instalasi


Rp Rp 1 Bahan

Lampu TL 40 PHILIPS 1.000 bh 104,000.00 104,000.00 Kabel NYA 2 x 2,5 mm 15.000 m' 11,050.00 165,750.00 Pipa PVC 3/8" 1.000 Ljr 36,400.00 36,400.00 Lasdop 6.000 bh 400.00 2,400.00 Benang 0.200 roll 850.00 170.00 Tdooz 2.000 bh 3,700.00 7,400.00 Isolasi 1.000 bh 2,000.00 2,000.00 Paku 0.300 kg 29,250.00 8,775.00

326,895.00 2 Tenaga

Mandor 0.005 Oh 66,000.00 330.00 Kepala tukang Listrik 0.010 Oh 55,000.00 550.00 Tukang Listrik 0.100 Oh 46,200.00 4,620.00 Pekerja 0.600 Oh 41,800.00 25,080.00

30,580.00


I.2 1 Ttk Lampu SL 25 W + Titik Instalasi


Rp Rp 1 Bahan

Lampu SL 25 WATT PHILIPS 1.000 bh 78,000.00 78,000.00 Kabel NYA 2 x 2,5 mm 15.000 m' 11,050.00 165,750.00 Pipa PVC 3/8" 1.000 Ljr 36,400.00 36,400.00 Lasdop 6.000 bh 400.00 2,400.00 Benang 0.200 roll 850.00 170.00 Tdooz 2.000 bh 3,700.00 7,400.00

Isolasi 1.000 bh 2,000.00 2,000.00 Paku 0.300 kg 29,250.00 8,775.00

300,895.00 2 Tenaga


30,580.00


I.2a 1 Ttk Lampu Dinding 25 W + Titik Instalasi


Rp Rp 1 Bahan

Lampu SL 25 WATT PHILIPS 1.000 bh 78,000.00 78,000.00 Kabel NYA 1 x 2,5 mm 15.000 m' 11,050.00 165,750.00 Pipa PVC 3/8" 1.000 Ljr 36,400.00 36,400.00 Lasdop 6.000 bh 400.00 2,400.00 Benang 0.200 roll 850.00 170.00 Tdooz 2.000 bh 3,700.00 7,400.00 Isolasi 1.000 bh 2,000.00 2,000.00 Paku 0.300 kg 29,250.00 8,775.00

300,895.00 2 Tenaga


30,580.00


I.3 1 Ttk Stop Kontak + Titik Instalasi


Rp Rp 1 Bahan

Stop Kontak broco 1.000 bh 24,050.00 24,050.00 Kabel NYA 1 x 2,5 mm 15.000 m' 11,050.00 165,750.00 Pipa PVC 3/8" 1.000 Ljr 36,400.00 36,400.00 Lasdop 6.000 bh 400.00 2,400.00 Benang 0.200 roll 850.00 170.00 Tdooz 2.000 bh 3,700.00 7,400.00 Isolasi 1.000 bh 2,000.00 2,000.00 Paku 0.300 kg 29,250.00 8,775.00

246,945.00 2 Tenaga


30,580.00


I.4 1 Ttk Sakelar + Titik Instalasi


Rp Rp 1 Bahan

Sakelar broco 1.000 bh 33,540.00 33,540.00 Kabel NYA 1 x 2,5 mm 15.000 m' 11,050.00 165,750.00 Pipa PVC 3/8" 1.000 Ljr 36,400.00 36,400.00 Lasdop 6.000 bh 400.00 2,400.00 Benang 0.200 roll 850.00 170.00 Tdooz 2.000 bh 3,700.00 7,400.00 Isolasi 1.000 bh 2,000.00 2,000.00 Paku 0.300 kg 29,250.00 8,775.00

256,435.00 2 Tenaga


30,580.00


I.5 1 Ttk Lampu TL 2 X 400 W + Titik Instalasi


Rp Rp 1 Bahan

Lampu TL 400 Watt PHILIPS 2.000 bh 1,885,000.00 3,770,000.00 Kabel NYA 1 x 2,5 mm 15.000 m' 11,050.00 165,750.00 Pipa PVC 3/8" 1.000 Ljr 36,400.00 36,400.00 Lasdop 6.000 bh 400.00 2,400.00 Benang 0.200 roll 850.00 170.00 Tdooz 2.000 bh 3,700.00 7,400.00 Isolasi 1.000 bh 2,000.00 2,000.00 Paku 0.300 kg 29,250.00 8,775.00

3,992,895.00 2 Tenaga


30,580.00


I.6 1 Ttk Lampu RMI 2 X 40 W + Titik Instalasi


Rp Rp 1 Bahan

Lampu RMI 2 x 40 Watt PHILIP 2.000 bh 412,000.00 824,000.00 Kabel NYA 1 x 2,5 mm 15.000 m' 11,050.00 165,750.00 Pipa PVC 3/8" 1.000 Ljr 36,400.00 36,400.00 Lasdop 6.000 bh 400.00 2,400.00

Benang 0.200 roll 850.00 170.00 Tdooz 2.000 bh 3,700.00 7,400.00 Isolasi 1.000 bh 2,000.00 2,000.00 Paku 0.300 kg 29,250.00 8,775.00

1,046,895.00 2 Tenaga


30,580.00


I.7 1 M1 PENARIKAN KABEL PENYAMBUNGAN


Rp Rp 1 Bahan

Kabel NYY 4 X 10 mm 1.100 m' 74,750.00 82,225.00 82,225.00

2 Tenaga Mandor 0.001 Oh 66,000.00 66.00 Kepala tukang Listrik 0.002 Oh 55,000.00 110.00 Tukang Listrik 0.005 Oh 46,200.00 231.00 Pekerja 0.010 Oh 41,800.00 418.00

825.00


I.8 1 Tiang Lampu


Rp Rp 1 Bahan

Pipa Besi 1.100 m' 3,244,375.00 3,568,812.50 Sewa Mesin Las 1.100 Hr 182,000.00 200,200.00 Elektroda 0.500 kg 58,500.00 29,250.00 Cat Chrome 0.350 kg 22,000.00 7,700.00 Cat Penutup 3x 0.650 kg 58,000.00 37,700.00

3,843,662.50 2 Tenaga

Mandor 0.0200 Oh 66,000.00 1,320.00 Kepala tukang besi 0.3000 Oh 60,500.00 18,150.00 Kepala tukang las 0.3000 Oh 60,500.00 18,150.00 Tukang Besi 0.5000 Oh 55,000.00 27,500.00 Tukang Las 0.5000 Oh 55,000.00 27,500.00 Pekerja 1.2000 Oh 41,800.00 50,160.00

142,780.00


J. PEKERJAAN ALUMINIUM

J.1 MEMBUAT 1M' KUSEN PINTU / JENDELA ALUMINIUM


Rp Rp 1 Bahan

Profil Aluminium 1.1000 M' 89,700.00 98,670.00 Skrup Fixer 4" 2.0000 Bh 1,040.00 2,080.00 Sealant 0.0600 Tube 37,310.00 2,238.60

102,988.60 2 Tenaga

Mandor 0.0030 Oh 66,000.00 198.00 Kepala tukang Aluminium 0.0250 Oh 55,000.00 1,375.00 Tukang Aluminium 0.2500 Oh 49,500.00 12,375.00 Pekerja 0.1000 Oh 41,800.00 4,180.00

18,128.00


PEKERJAAN RAILING JEMBATAN / m1


Rp Rp 1 rangka hollow 60/60 1.10000 m1 98,000.00 107,800.00 2 rangka hollow 40/40 1.00000 m1 75,000.00 75,000.00

3 handrail BSP dia 2" 1.00000 m1 540,000.00 540,000.00 4 dekorasi hollow 20/40 12.50000 m1 45,000.00 562,500.00 5 dinabolt dia8/100mm 4.00000 pcs 7,000.00 28,000.00 6 dekorasi bola 1.00000 pcs 600.00 600.00 7 ring kaki rangka 40/40 1.00000 pcs 22,000.00 22,000.00 8 ring kaki rangka 60/60 1.00000 pcs 28,500.00 28,500.00 9 endplate/angkur t: 5mm 1.00000 pcs 30,000.00 30,000.00 10 fabrikasi dan instalasi 1.00000 m1 2,000.00 2,000.00 11 finishing OCP 21.56550 kg 2,530.00 54,560.72 12 finishing cat sycromate + cat semprot ducco 1.00000 m1 22,500.00 22,500.00


PEKERJAAN RAILING TANGGA / m1


Rp Rp 1 rangka hollow 60/60 1.10000 m1 98,000.00 107,800.00 2 rangka hollow 40/40 1.00000 m1 75,000.00 75,000.00 3 handrail BSP dia 2" 1.00000 m1 540,000.00 540,000.00 4 dekorasi hollow 20/40 12.50000 m1 45,000.00 562,500.00 5 dinabolt dia8/100mm 4.00000 pcs 7,000.00 28,000.00 6 dekorasi bola 1.00000 pcs 600.00 600.00 7 ring kaki rangka 40/40 1.00000 pcs 22,000.00 22,000.00 8 ring kaki rangka 60/60 1.00000 pcs 28,500.00 28,500.00 9 endplate/angkur t: 5mm 1.00000 pcs 30,000.00 30,000.00 10 fabrikasi dan instalasi 1.00000 m1 2,000.00 2,000.00 11 finishing cat sycromate + cat semprot ducco 1.00000 m1 22,500.00 22,500.00


J.2 1 UNIT PINTU JENDELA ( PJ 2)


Rp Rp 1 Bahan

Kusen alumunium 13.800 m' 100,100.00 1,381,380.00 Frame daun jendela alm. 10.680 m' 75,000.00 801,000.00 Kaca polos 5 mm 2.520 m2 116,610.00 293,857.20 Pintu kaca tempered 12 mm 3.622 m2 210,000.00 760,725.00 Engsel jendela 4.000 bh 64,000.00 256,000.00 Floor hinge ex dorma 1.000 set 360,000.00 360,000.00 Patch fitting pintu 1.000 set 35,000.00 35,000.00 Grendel jendela 2.000 bj 19,500.00 39,000.00 Kunci pintu ex dorma 1.000 unit 350,000.00 350,000.00 Handle pintu steinless steel 2.000 psg 450,000.00 900,000.00 Karet kaca 10.680 m' 575.00 6,141.00 Screw 25.000 bj 200.00 5,000.00 Alat bantu 1.000 ls 2,000.00 2,000.00

5,190,103.20 2 Tenaga


303,750.00

Harga Satuan per Unit 5,493,853.20 Dibulatkan 5,493,853.00

J.3 1 UNIT PINTU PVC


Rp Rp 1 Bahan

Kusen + daun pintu PVC kompl 1.000 unit 416,000.00 416,000.00 Screw 15.000 bj 200.00 3,000.00 Alat bantu 1.000 ls 2,000.00 2,000.00

421,000.00 2 Tenaga

Mandor 0.025 Oh 50,000.00 1,250.00 Kepala Tukang kaca 0.025 Oh 40,000.00 1,000.00 Tukang alumunium 0.750 Oh 35,000.00 26,250.00 Pekerja 1.000 Oh 28,500.00 28,500.00

57,000.00

Harga Satuan per Unit 478,000.00 Dibulatkan 478,000.00

J.4 1 UNIT PINTU ( P 2)


Rp Rp 1 Bahan

Kusen alumunium 5.550 m' 100,100.00 555,555.00 Frame daun pintu alm. 6.020 m' 82,000.00 493,640.00 Kaca polos 5 mm 1.634 m2 116,610.00 190,540.74 Engsel pintu 4.000 bh 65,000.00 260,000.00 Door closer 1.000 set 5,500.00 5,500.00 Kunci pintu ex dorma 1.000 unit 350,000.00 350,000.00 Handle pintu steinless steel 1.000 psg 450,000.00 450,000.00 Karet kaca 6.020 m' 575.00 3,461.50 Screw 15.000 bj 200.00 3,000.00 Alat bantu 1.000 ls 2,000.00 2,000.00

2,313,697.24 2 Tenaga


112,250.00


J.5 1 UNIT PINTU BESI (PB1)


Rp Rp 1 kusen pintu hollow 20/40 2.650 m' 45,000.00 119,250.00 2 daun pintu hollow 20/40 7.025 m' 45,000.00 316,125.00 3 engsel dia30mm 2.000 pcs 109,250.00 218,500.00 4 penutup plat besi 0.438 m2 780,000.00 341,250.00 5 finishing sycromate + cat semprot ducco 0.438 m2 20,125.00 8,804.69 6 dynabolt dia5mm/50mm 8.000 pcs 7,500.00 60,000.00 7 end plate 4mm 2.000 pcs 50,000.00 100,000.00 8 fabrikasi dan instalasi 0.438 m2 2,000.00 875.00




Rp Rp 1 kusen pintu hollow 20/40 7.800 m1 45,000.00 351,000.00 2 daun pintu hollow 20/40 14.100 m1 45,000.00 634,500.00 3 engsel dia30mm 4.000 pcs 109,250.00 437,000.00 4 selot pintu 1.000 pcs 250,000.00 250,000.00 5 kunci 1.000 set 350,000.00 350,000.00 6 penutup polycarbonat 5mm 2.700 m2 76,033.06 205,289.26 7 finishing sycromate + cat semprot ducco 2.700 m2 20,125.00 54,337.50 8 dynabolt dia5mm/50mm 6.000 pcs 7,500.00 45,000.00 9 end plate t:5mm 6.000 pcs 50,000.00 300,000.00

10 fabrikasi dan instalasi 2.700 m2 2,000.00 5,400.00 Harga Satuan per Unit 2,632,526.76

Dibulatkan 2,632,527.00



Rp Rp 1 kusen besi hollow 30/60 4.800 m1 72,000.00 345,600.00 2 daun pintu hollow 30/60 16.200 m' 72,000.00 1,166,400.00 3 besi penjepit kaca, vircan 12mm 12.800 m1 7,000.00 89,600.00 4 engsel dia30mm 4.000 pcs 109,250.00 437,000.00 5 selot pintu 1.000 pcs 250,000.00 250,000.00 6 kunci 1.000 set 350,000.00 350,000.00 7 penutup kaca 5mm 2.800 m2 70,000.00 196,000.00 9 karet kaca 12.800 m1 575.00 7,360.00 10 finishing sycromate + cat semprot ducco 3.200 m2 20,125.00 64,400.00 11 dynabolt dia8mm/80mm 6.000 pcs 7,500.00 45,000.00 12 Handle stainless 4.000 pcs 450,000.00 1,800,000.00 13 fabrikasi dan instalasi 3.200 m2 2,000.00 6,400.00


J.8 1 UNIT JENDELA ( J1)


Rp Rp 1 Bahan


4,025,345.50 2 Tenaga

Mandor 0.250 Oh 66,000.00 16,500.00 Kepala Tukang Aluminium 0.250 Oh 55,000.00 13,750.00 Tukang alumunium 1.500 Oh 49,500.00 74,250.00 Tukang kaca 2.500 Oh 49,500.00 123,750.00 Pekerja 1.500 Oh 41,800.00 62,700.00

290,950.00




Rp Rp 1 Bahan


2,412,162.00 2 Tenaga


229,200.00


J.10 1 UNIT JENDELA ( J3) D4


Rp Rp 1 Bahan

Kusen alumunium 9.600 m' 65,000.00 624,000.00 Kaca polos 5 mm 2.688 m2 70,000.00 188,160.00 Screw 15.000 bj 200.00 3,000.00 Sealant 0.060 Tube 25,000.00 1,500.00 Alat bantu 1.000 ls 2,000.00 2,000.00

818,660.00 2 Tenaga


229,200.00




Rp Rp 1 Bahan

Kusen alumunium 10.800 m' 65,000.00 702,000.00 Kaca polos 5 mm 2.550 m2 70,000.00 178,500.00 Screw 15.000 bj 200.00 3,000.00 Sealant 0.060 Tube 25,000.00 1,500.00 Alat bantu 1.000 ls 2,000.00 2,000.00

887,000.00 2 Tenaga


229,200.00


J.12 1 UNIT BOUVENLIGHT ( BV )


Rp Rp 1 Bahan

Kusen alumunium 2.200 m' 65,000.00 143,000.00 Kaca es 5 mm 0.310 m2 85,000.00 26,350.00 Screw 6.000 bj 200.00 1,200.00 Sealant 0.060 Tube 25,000.00 1,500.00 Alat bantu 1.000 ls 2,000.00 2,000.00

174,050.00 2 Tenaga


73,650.00

Harga Satuan per Unit 247,700.00 Dibulatkan 247,700.00

J.13 1 UNIT PINTU ROLLING GRILL


Rp Rp 1 Bahan

Roling Grill+Aksesoris 1.100 m2 975,000.00 1,072,500.00 1,072,500.00

Tenaga Mandor 0.250 Oh 66,000.00 16,500.00 Kepala Tukang Baja 0.250 Oh 66,000.00 16,500.00 Tukang Baja 1.500 Oh 60,500.00 90,750.00 Tukang Las 1.500 Oh 60,500.00 90,750.00 Pekerja 0.500 Oh 41,800.00 20,900.00

235,400.00



CABANG JAWA TIMUR


from 149





A PEKERJAAN PERSIAPAN BAHAN+UPAH BAHAN UPAH

A.1 1 M1 UITSET/PENGUKURAN Rp 4,510.00 Rp - Rp 4,510.00 A.2 1 M' PEMBUATAN BOUWPLANK UITZET Rp 60,800.00 Rp 44,079.75 Rp 16,720.00 A.3 1 M2 PEMBERSIHAN LOKASI Rp 3,333.00 Rp - Rp 3,333.00 A.4 1 M² MEMBERSIHKAN LAPANGAN DAN PERATAAN Rp 7,480.00 Rp - Rp 7,480.00 A.4 1 TITIK CHEMICHAL ANCHORS SYSTEM UNTUK PENYAMBUNGAN BETON Rp 126,600.00 Rp 54,000.00 Rp 72,600.00 A.5 1 M3 BONGKARAN BETON Rp 251,878.00 Rp - Rp 251,878.00 A.6 1 M2 BONGKAR PAVING Rp 9,680.00 Rp - Rp 9,680.00 A.7 1 M3 PENGANGKUTAN BONGKARAN KELUAR PROYEK Rp 72,950.00 Rp - Rp 72,950.00

B PEKERJAAN TANAH

B.1 1M³ GALIAN TANAH BIASA Rp 33,000.00 Rp - Rp 33,000.00 B.2 1M³ GALIAN TANAH BIASA SEDALAM 3M Rp 40,590.00 Rp - Rp 40,590.00 B.3 1M1 PENGEBORAN TANAH dia 30 CM KEDALAMAN s/d 6 M' Rp 21,780.00 Rp - Rp 21,780.00 B.4 1M3 PENGEBORAN TANAH dia 30 CM KEDALAMAN s/d 6 M' Rp 861,233.82 Rp - Rp 861,233.82 B.5 1 M3 URUGAN PASIR Rp 116,500.00 Rp 104,400.00 Rp 12,100.00 B.6 1 M3 URUGAN PASIR PANTAI Rp 178,300.00 Rp 166,200.00 Rp 12,100.00 B.6 1 M3 URUGAN TANAH KEMBALI Rp 9,280.00 Rp - Rp 9,279.60 B.7 1 M3 URUGAN KATEL Rp 127,600.00 Rp 114,400.00 Rp 13,200.00 B.8 1 M2 GEBALAN RUMPUT Rp 25,212.00 Rp 24,310.00 Rp 902.00 B.9 1 M3 URUGAN TANAH Rp 105,700.00 Rp 93,600.00 Rp 12,100.00 B.10 1 M3 URUGAN SIRTU Rp 121,300.00 Rp 109,200.00 Rp 12,100.00 B.12 1M2 PEKERJAAN CUT & FILL TANAH Rp 7,986.00 Rp - Rp 7,986.00 B.13 1M³ PEMBUANGAN TANAH BEKAS GALIAN SEJAUH 150 M Rp 36,146.00 Rp - Rp 36,146.00

C PEKERJAAN PASANGAN

C.1 1 M³ PASANGAN BATU KOSONG / AANSTAMPING Rp 295,748.00 Rp 237,684.00 Rp 58,063.50 C.2 1M³ PEMASANGAN PONDASI BATU KALI 1PC: 5PS Rp 573,798.00 Rp 460,360.50 Rp 113,437.50 C.3 1M² PASANGAN BATU MERAH TEBAL 1/2 BATA 1 PC : 3PS Rp 87,854.00 Rp 68,219.24 Rp 19,635.00 C.4 1M² PEMASANGAN BATU MERAH 1/2 BATA 1PC:5PS Rp 79,811.00 Rp 60,176.09 Rp 19,635.00 C.5 1M² PEMASANGAN BATU MERAH PATLAHAN 1/3 DARI 1/2 BATA 1PC:5PS ±5CM Rp 26,018.00 Rp 24,505.36 Rp 1,512.50 C.5 1 M³ PASANGAN ROLLAG BATU MERAH 1 PC : 3 PS Rp 603,043.00 Rp 583,407.50 Rp 19,635.00 C.6 1 M² PLESTERAN TASRAM 1PC:3PS TEBAL 15 mm Rp 34,757.00 Rp 15,122.34 Rp 19,635.00 C.7 1 M² PLESTERAN TASRAM 1PC:5PS TEBAL 15 mm Rp 31,139.00 Rp 11,504.30 Rp 19,635.00 C.8 1 M² ACIAN Rp 24,701.00 Rp 5,065.94 Rp 19,635.00 C.8a 1 M² PLESTER + ACIAN 1: 3 Rp 37,095.00 Rp 16,272.26 Rp 20,823.00 C.8b 1 M² PLESTER BETON + ACIAN 1: 5 Rp 33,540.00 Rp 13,905.21 Rp 19,635.00 C.9 1 M2 PASANG BATU ANDESIT Rp 201,865.00 Rp 167,418.13 Rp 34,446.50

from 149





C.10 1 M2 PASANG BATU LEMPENG Rp 182,813.00 Rp 133,219.58 Rp 49,593.50 C.11 1 M2 PEMASANGAN KERAMIK 20X20 Rp 131,294.00 Rp 93,481.90 Rp 37,812.50 C.12 1 M2 PEMASANGAN KERAMIK DINDING 20 X 25 Rp 132,744.00 Rp 94,931.90 Rp 37,812.50 C.13 1 M2 PEMASANGAN KERAMIK 30X30 WARNA TERANG Rp 134,178.00 Rp 96,365.95 Rp 37,812.50 C.14 1 M2 PEMASANGAN KERAMIK 30X30 WARNA GELAP Rp 142,733.00 Rp 104,920.95 Rp 37,812.50 C.15 1 M2 PEMASANGAN KERAMIK ANTI SELIP 30X30 Rp 153,769.00 Rp 115,956.90 Rp 37,812.50 C.16 1 M2 PEMASANGAN KERAMIK 40X40 Rp 157,983.00 Rp 113,283.00 Rp 44,700.00 C.17 1 M1 PEMASANGAN KERAMIK BORDER 10 X 20 Rp 12,027.00 Rp 8,246.19 Rp 3,781.25 C.18 1 M2 BATU ACAK CIREBON Rp 200,661.00 Rp 132,598.88 Rp 68,062.50 C.18 1 M' PASANG PROFIL GRC Rp 257,988.00 Rp 246,218.13 Rp 11,770.00 C.19 1 M2 BATU TEBAR Rp 79,169.00 Rp 72,500.00 Rp 6,668.75 C.20 1M¹ PEKERJAAN BENANGAN SUDUT/ COL-COLAN Rp 11,620.00 Rp 2,017.31 Rp 9,603.00 C.21 1M¹ PEKERJAAN PLINTCOL KACA RIBEN Rp 176,935.00 Rp 157,300.00 Rp 19,635.00 C.20 1M1 PEKERJAAN BETON BUIS U 20 Rp 199,508.00 Rp 192,604.31 Rp 6,903.60 C.22 1M² PEMASANGAN BATU MERAH KANSTIN 1/2 BATA 1PC:5PS Rp 45,011.00 Rp 25,376.09 Rp 19,635.00 C.23 1M2 PEKERJAAN PAVING BLOK Rp 103,184.00 Rp 96,280.00 Rp 6,903.60 C.24 1M1 PEKERJAAN SALURAN KELILING AIR HUJAN Rp 174,457.00 Rp 167,553.75 Rp 6,903.60 C.25 1 M2 BATU AMPYANG BATU KECIL Rp 185,948.00 Rp 155,313.13 Rp 30,635.00 C.22 1Buah PEMASANGAN BAK KONTROL Rp 164,954.00 Rp 158,050.00 Rp 6,903.60 C.26 1 M2 BATU AMPYANG BATU BESAR Rp 275,848.00 Rp 245,213.13 Rp 30,635.00 C.27 1 M2 PASANGAN DINDING ROSTER/TERAWANG 12X11X24 Rp 275,349.00 Rp 255,713.75 Rp 19,635.00 C.28 1 BH PASANGAN KANSTEIN 25X20X40 Rp 40,036.00 Rp 31,214.38 Rp 8,822.00

D PEKERJAAN BETON

D.1 1 M3 BETON READY MIX K-275 Rp 851,788.00 Rp 762,275.00 Rp 89,512.50 D.2 1 M3 PEKERJAAN BETON STRUKTUR K- 275 Rp 1,037,832.00 Rp 946,564.51 Rp 91,267.00 D.3 1 KG PEMBESIAN BETON (STRUKTUR) Rp 11,680.00 Rp 10,940.25 Rp 739.75 D.4 1 KG PEMBESIAN WIRE MESH M8 Rp 11,680.00 Rp 10,940.25 Rp 739.75 D.4 1 M2 BEKISTING KOLOM Rp 379,040.00 Rp 329,127.50 Rp 49,912.50 D.5 1 M2 BEKISTING BALOK Rp 390,097.00 Rp 340,184.00 Rp 49,912.50 D.6 1 M2 BEKISTING PLAT Rp 477,840.00 Rp 427,927.50 Rp 49,912.50 D.7 1 M3 KOLOM Ø 50 Rp 6,115,845.00 Rp - Rp -

from 149





D.8 1 M3 KOLOM 50 / 50 ( K2') ( D4 ) Rp 5,032,111.00 D.9 1 M3 KOLOM 50 / 50 ( K7') ( D4 ) Rp 4,198,626.00 D.10 1 M3 KOLOM 40 / 40 ( K2 ) ( D4 ) Rp 6,516,975.00 D.8 1 M3 KOLOM Ø 40 Rp 5,020,115.00 D.12 1 M3 KOLOM 30 / 30 ( K3 ) ( D4 ) Rp 5,561,288.00 - 1 M3 KOLOM 30 / 30 ( K8) ( D4 ) Rp 4,889,904.00 D.9 1 M3 KOLOM 15 / 20 Rp 4,248,399.00 D.14 1 M3 KOLOM 50/ 50 ( K6 ) ( D4 ) Rp 3,897,433.00 D.10 1 M3 KOLOM PRAKTIS Rp 4,054,278.00 Rp - Rp - D.11 1 M3 BETON PLAT TEBAL 10 CM Rp 6,869,416.00 D.17 1 M3 BALOK B1 35/70 ( D4 ) Rp 6,737,289.00 D.18 1 M3 BALOK B2 25/50 ( D4 ) Rp 7,399,733.87 D.19 1 M3 BALOK B3 25/40 ( D4 ) Rp 7,590,331.00 D.20 1 M3 BALOK B3' 25/50 Rp 7,399,734.00 D.12 1 M3 BALOK B4 20/40 Rp 5,815,927.00 D.13 1 M3 BALOK 30/50 Rp 4,343,483.00 D.14 1 M3 BALOK 20/25 Rp 4,222,706.00 D.15 1 M3 BALOK BK 15/20 Rp 5,511,884.00 D.23 1 M3 BALOK BKA 25/40 ( D4 ) Rp 6,641,924.00 D.24 1 M3 BALOK BL 30/30 ( D4 ) Rp 6,170,532.00 D.25 1 M3 BALOK BR 30/30 Rp 5,898,388.00 D.25a 1 M3 BALOK BR 15/15 Rp 4,640,063.00 D.16 1 M3 BALOK 20/30 Rp 5,715,661.00 D.27 1 M3 BETON PLAT TANGGA 15 CM Rp 5,545,051.00 D.17 1 M3 BETON PLAT LEUVEL 12 CM Rp 4,526,651.00 D.29 1 M3 BETON STROUSS dia 20 CM K-275 Rp 4,131,963.00 D.18 1 M3 BETON STROUSS dia 30 CM K-275 Rp 2,506,559.00 D.19 1 M3 BETON SLOFF 15/20 K-275 Rp 4,629,636.00 D.32 1 M3 BETON SLOFF KOPEL 20/40 K-275 Rp 4,018,997.00 D.33 1 M3 BETON POER 60X60 K-275 Rp 4,390,095.00 D.20 1 M3 BETON POER 150X150 K-275 Rp 2,659,672.00 D.21 1 M3 BETON PLAT LISPLANK 12 CM Rp 3,150,922.00 D.22 1 M3 BETON LANTAI KERJA Rp 788,374.00 D.23 1 M3 BETON UMPAK Rp 788,374.00 D.24 1 M3 BETON PLAT LANDASAN K-275 Rp 2,071,779.00 D.25 1 M3 KOLOM 40 / 70 ( K7 ) ( D4 ) Rp 5,832,639.00 D.26 1 M3 BETON SLOFF 15/20 K-275 Rp 4,629,636.00 D.27 1 M3 BETON SLOFF KOPEL 20/40 K-275 Rp 4,016,436.00 D.28 1 M3 BALOK B3 25/40 ( D4 ) Rp 5,299,720.00

E PEKERJAAN BESI DAN PENGGANTUNG

from 149





E.1 PENGELASAN DAN PEMASANGAN BESI Rp 81,414.00 E.1 1 M1 PAGAR BESI TERALIS Rp 649,886.00 E.2 1 M2 PAGAR BESI PEMBATAS Rp 651,886.00 E.3 1 M2 SUNSCREEN HOLLOW Rp 780,890.00 E.4 1 M1 ORNAMEN HOLLOW STAINLESS Rp 207,271.00 E.5 1 M1 ROLLBAR PIPA STAINLESS Rp 294,331.00 E.6 1 M2 SUN SCREEN HOLLOW 40/60 Rp 585,920.00 E.2 1 KG PEKERJAAN BAJA >=WF150 Rp 30,840.00 33,924.00 E.3 1 KG PEKERJAAN BAJA PLAT Rp 29,245.00 E.4 1 KG PEKERJAAN BAJA CNP 150 Rp 30,840.00 E.5 1 KG PEKERJAAN BAJA >=siku Rp 29,086.00 E.5a 1 KG PEKERJAAN BAJA >=Baut Angkur Baja Rp 95,400.00 E.6 1 M' PASANG TALANG PEMBULUH D 4 '' Rp 45,534.00 E.7 1 M' PASANG TALANG PEMBULUH D 3 '' Rp 42,609.00 E.8 1 M2 PASANG ALUMUNIUM FOIL Rp 41,996.00 E.9 1 M2 PASANG GENTENG PORTUGIS Rp 83,336.00 E.10 1 M1 PASANG NOK GENTENG PORTUGIS Rp 58,576.00 E.7 1 M2 RANGKA HOLLOW 30/60 Rp 238,213.00 E.8 PASANG 1 M² Plat Grill Rp 474,282.00

F PEKERJAAN PENGECATAN

F.1 1 M2 CAT EXTERIOR WHEATHERCOAT "MOWILEX" Rp 34,568.00 Rp 30,067.50 Rp 4,500.65 F.2 1 M2 CAT INTERIOR CENDANA DINDING DAN PLAFOND Rp 17,355.00 Rp 10,903.75 Rp 6,451.50 F.3 1 M2 CAT KAYU EMCO Rp 49,564.00 Rp 43,142.48 Rp 6,421.25 F.4 1 M2 CAT BESI EMCO Rp 42,053.00 Rp 34,796.00 Rp 7,257.25 F.5 1 M2 COATING BATU ALAM Rp 63,116.00 Rp 55,859.23 Rp 7,257.25 F.6 1 M2 LAPISAN DASAR COATING WARNA HITAM TBL 1MM Rp 81,257.00 Rp 74,000.00 Rp 7,257.25 F.7 1 M2 LAPISAN DASAR COATING WARNA BIRU TBL 1MM Rp 170,357.00 Rp 163,100.00 Rp 7,257.25 F.8 1 M2 LAPISAN DASAR COATING WARNA MERAH TBL 0,08 CM Rp 54,307.00 Rp 47,050.00 Rp 7,257.25 F.9 1 KG CAT ZINCROMATE BAJA Rp 3,533.00 Rp 2,949.50 Rp 583.00 F.6 1 M2 WATERPROOFING COATING Rp 176,564.00 Rp 154,701.88 Rp 21,862.50 F.7 1 M2 SCREED Rp 28,759.00 Rp 6,896.56 Rp 21,862.50 F.8 1 M2 CAT MELAMIN Rp 418,394.00 Rp 404,792.50 Rp 13,601.50

G PEKERJAAN ORNAMEN KAYU JATI + AKSESORIS INTERIOR

G.1 1 M1 PASANG LIST KAYU PROFIL Rp 862,863.00 E.11 1 M2 PASANG LISPLANK ( KALSIPLANK ) Rp 41,676.00 G.2 1 M2 PASANG PAPAN KAYU JATI MOTIF UKIRAN Rp 5,861,315.00 G.3 1 M1 PASANG PAGAR PAPAN KAYU JATI Tinggi=30 cm Rp 1,362,932.00 G.4 1 M1 PASANG HAND RAILING KAYU JATI Ø 6 CM Rp 621,520.00

from 149





G.5 1 M1 PASANG PAPAN KAYU JATI PENUTUP REL PINTU Rp 1,667,760.00 G.6 1 M1 PASANG PAPAN KAYU JATI BAWAH HAND RAILING Rp 487,110.00 G.7 1 M3 PASANG KUSEN KAYU JATI Rp 134,222,583.00 G.8 1 M2 PASANG PINTU PANEL KAYU JATI Rp 4,992,965.00 G.9 1 M2 PASANG MULTIPLEKS Rp 124,471.00 G.10 1 M2 PASANG KARPET Rp 90,446.00 G.11 1 M2 PASANG COVERING KOLOM EKSPOSE Rp 6,096,767.00

H PEKERJAAN INSTALASI AIR

H.1 1 Bh PEMASANGAN KRAN AIR Rp 167,970.00 Rp 157,410.00 Rp 10,560.00 H.2 1 Bh KLOSET JONGKOK PORSELIN Rp 214,339.00 Rp 126,558.75 Rp 87,780.00 H.3 1 Bh KLOSET DUDUK Rp 2,604,574.00 ### Rp 87,780.00 H.4 1 Bh BAK MANDI LAPIS KERAMIK Rp 303,574.00 Rp 215,793.75 Rp 87,780.00 H.5 1 Bh WASHTAFEL TEMPEL + KACA CERMIN Rp 756,160.00 Rp 668,380.00 Rp 87,780.00 H.6 1 M1 PIPA PVC AW Ø 1/2 MASPION Rp 95,571.00 Rp 7,791.33 Rp 87,780.00 H.7 1 M1 PIPA PVC AW Ø 5/8 MASPION Rp 97,183.00 Rp 9,403.33 Rp 87,780.00 H.8 1 M1 PIPA PVC TIPE D Ø 3 "MASPION Rp 116,055.00 Rp 28,275.00 Rp 87,780.00 H.9 1 M1 PIPA PVC TIPE D Ø 4 "MASPION Rp 118,980.00 Rp 31,200.00 Rp 87,780.00

H.10 PASANG 1 M' PIPA RCP VARIANT Ø 1000 mm Rp 1,769,598.00 ### Rp 235,598.00

H. PEKERJAAN KAYU, KACA DAN BESI

H.1 1 Bh ENGSEL PINTU SOLID Rp 131,356.00 H.2 1 Bh GRENDEL PINTU SOLID Rp 132,656.00 H.3 1 Bh GRENDEL JENDELA SOLID Rp 126,156.00 H.4 1 Bh ENGSEL JENDELA SOLID Rp 81,306.00 H.5 1 Bh KUNCI TANAM SOLID Rp 413,456.00 H.6 1 Bh Hak Angin SOLID Rp 43,866.00 H.7 1 Bh Kunci Pintu KM/WC Stainlees SOLID Rp 429,056.00 H.8 1 Bh ENGSEL PINTU DORONG SOLID Rp 124,456.00

H.10 PASANG 1 M² Kawat Nyamuk Rp 45,223.00 H.11 PASANG 1 M² Kawat Harmonika Rp 108,988.00 H.12 PASANG 1 M² Rangka Pagar Keliling Rp 245,017.00 H.13 1 M2 KACA RIBBEN Tbl 5 mm Rp 168,223.00 H.14 1 M2 DAUN PINTU PANIL KAYU KAMPER Rp 523,450.00 H.15 1 M2 DAUN PINTU PANIL KAYU KAMPER LAPIS ALUMINIUM JERUK Rp 517,761.00

I. PEKERJAAN INSTALASI LISTRIK

I.1 1 Ttk Lampu TL 40 W + Titik Instalasi Rp 357,475.00 I.2 1 Ttk Lampu SL 25 W + Titik Instalasi Rp 331,475.00

from 149





I.2a 1 Ttk Lampu Dinding 25 W + Titik Instalasi Rp 331,475.00 I.3 1 Ttk Stop Kontak + Titik Instalasi Rp 277,525.00 I.4 1 Ttk Sakelar + Titik Instalasi Rp 287,015.00 I.5 1 Ttk Lampu TL 2 X 400 W + Titik Instalasi Rp 4,023,475.00 I.6 1 Ttk Lampu RMI 2 X 40 W + Titik Instalasi Rp 1,077,475.00 I.7 1 M1 PENARIKAN KABEL PENYAMBUNGAN Rp 83,050.00 I.8 1 Tiang Lampu Rp 3,986,443.00

J. PEKERJAAN ALUMINIUM

J.1 MEMBUAT 1M' KUSEN PINTU / JENDELA ALUMINIUM Rp 121,117.00 - PEKERJAAN RAILING JEMBATAN / m1 Rp 1,473,461.00 - PEKERJAAN RAILING TANGGA / m1 Rp 1,418,900.00

J.2 1 UNIT PINTU JENDELA ( PJ 2) Rp 5,493,853.00 J.3 1 UNIT PINTU PVC Rp 478,000.00 J.4 1 UNIT PINTU ( P 2) Rp 2,425,947.00 J.5 1 UNIT PINTU BESI (PB1) Rp 1,164,805.00 J.6 1 UNIT PINTU BESI (PB2) Rp 2,632,527.00 J.7 1 UNIT PINTU BESI (PB3) Rp 4,757,760.00 J.8 1 UNIT JENDELA ( J1) Rp 4,316,296.00 J.9 1 UNIT JENDELA ( J2) Rp 2,641,362.00 J.10 1 UNIT JENDELA ( J3) D4 Rp 1,047,860.00 J.11 1 UNIT JENDELA ( J4) Rp 1,116,200.00 J.12 1 UNIT BOUVENLIGHT ( BV ) Rp 247,700.00 J.13 1 UNIT PINTU ROLLING GRILL Rp 1,307,900.00

K. PEKERJAAN LAIN-LAIN

K.1 1M1 PASANG PAGAR PENGAMAN SENG TINGGI: 2M Rp 837,579.00 K.2 1M2 PASANG PAGAR PENGAMAN SENG TINGGI: 2M Rp 1,675,159.00 K.3 1M3 BONGKAR PASANGAN BATU KALI Rp 165,365.00 K.4 1M3 BONGKAR BETON Rp 511,120.00 K.5 1M2 BONGKAR KAWAT HARMONIKA Rp 70,650.00 K.6 1M3 BETON KOLOM K-275 Rp 6,736,888.00 K.7 1M2 BEKISTING KOLOM DG MULTIPLEK 9MM Rp 379,040.00

DAFTAR HARGA SATUAN BAHAN DAN UPAH

No U R A I A N SAT HARGA SATUAN

A BAHAN BANGUNAN

1 Air Ltr 5.85 2 Additive adibond Kg 58,760.00 3 Alkabon Kg 52,000.00 4 Alkaplas Kg 26,000.00 5 Alkali siller Ltr 41,600.00 6 Asbes gelombang besar uk. 3,00 m Lbr 158,600.00 7 Acrylic sending sealer 2,5 Ltr 100,100.00 8 Ampere meter Bh 165,750.00 9 Anker Bar Bh 19,500.00

10 AC 1 PK ex Panasonic + Accessories buah 8,320,000.00 11 Alumunium frame pintu 1" x 4" brown ex. Indall M' 89,700.00 12 Alumunium frame 1" x 2" brown ex. Indall M' 61,750.00 13 Asesoris bola besi dia. 3 " Bh 24,700.00 14 Asesoris kerang 40/40 Bh 9,100.00 15 Alumunium foil single face Roll 546,000.00 16 Asesoris kerang 60/60 Bh 12,350.00 17 Bak mandi Fiber putih 60 x 60 cm Bh 208,000.00 18 Batu Belah M³ 166,750.00 19 Batu bata merah Bh 580.00 20 Batu palimanan natural M² 174,000.00 21 Batu Candi 15x30 M² 174,000.00 22 Batu Alam Acak M² 73,225.00 23 Batu Alam Acak Cirebon M² 100,050.00 24 Batu kerikil warna ( ampyang butiran kecil ) Kg 5,510.00 25 Batu kerikil warna ( ampyang butiran besar ) Kg 7,250.00 26 Batu Terracota 5x20 M² 94,250.00 26 Bendrat Kg 18,850.00 27 Besi beton polos Kg 10,150.00 28 Besi beton ulir Kg 10,150.00 29 Baja profil WF Kg 17,400.00 30 Besi profil C Kg 17,400.00 31 Besi profil L Kg 15,805.00 32 Besi plat Kg 15,950.00 33 Besi virkan Kg 20,300.00 34 Beton ready mix K- 250 M³ 696,000.00 35 Beton ready mix K- 275 M³ 710,500.00 36 Beton ready mix B0 M³ 616,250.00 37 Bambu untuk andang L= 4 - 5 m Btg 24,700.00 38 Box Panel 50 X 70 X 20 , 2mm Bh 919,100.00 39 Box Panel 40 X 60 X 20 , 2mm Bh 626,600.00 40 Box Panel 60 X 80 X 20 , 2mm Bh 1,254,500.00 41 BC 16 mm M' 16,900.00 42 BC 25 mm M' 27,300.00 43 BC 35 mm M' 37,700.00 44 BC 50 mm M' 52,000.00 45 Bak kontrol uk. 45 x 45 x 60 cm M' 680,050.00 46 Baut angkur dia. 11/4" panjang 16" Kg 36,250.00 47 Baja ringan profil C, t = 75 mm, p = 6 m Ljr 182,700.00 48 Baja ringan profil C, t = 65 mm, p = 6 m Ljr 158,050.00 49 Baja ringan profil U, t=30 mm, p = 6 m Ljr 65,250.00 50 Baja ringan profil U, t=50 mm, p = 6 m Ljr 82,650.00 51 Baja ringan profil U, t=70 mm, p = 6 m Ljr 120,350.00 52 Coating batu alam ex propan Kg 74,965.00 53 Coating Pu Kg 725,000.00



54 Cat besi emco Kg 58,000.00 55 Cat dasar Alkali / Undercoat Kg 67,135.00 56 Cat kayu emco Kg 70,760.00 57 Cat exterior Weathercoat "Mowilex" Ltr 87,000.00 58 Cat exterior Weathershield "DULUX" Ltr 130,500.00 59 Cat Interior "Cendana" Kg 36,250.00 60 Cat Dasar Tembok Kg 28,855.00 61 Cat Interior "Catylac" Kg 27,550.00 62 Cat meni besi / Zincromate ex. Pedang Kg 31,900.00 63 Cat meni kayu ex. Pedang Kg 31,900.00 64 Clamp dia. 5 mm Bh 870.00 65 Conector Bj 260.00 66 Dempul kayu ex. Propan Kg 61,100.00 67 Door closer ex. Doorma Set 894,400.00 68 Dynabolt dia. 12 mm x 80 mm Bh 9,100.00 69 Engsel pintu uk. 12 cm SOLID Psng 112,060.00 70 Engsel jendela uk. 6 cm SOLID Psng 74,750.00 71 Engsel jendela uk. 12 cm SOLID Psng 124,800.00 72 Engsel pintu uk. 12 cm DEKSON Psng 107,900.00 73 Engsel jendela uk. 6 cm DEKSON Psng 58,500.00 74 Engsel casement alumunium Bh 158,600.00 75 Engsel floor hinge ex. DEKSON Set 2,275,000.00 76 Endplate/angkur t: 5mm Bh 39,000.00 77 Elektroda baja (kawat las) RD 26 Kg 58,500.00 78 Fabrikasi & Instalasi Rangka hollow M' 2,600.00 79 Fitting lampu bulat ex broco Bh 15,600.00 80 Finishing OCP Kg 3,250.00 81 Floor drain Stainless ex Toto TX1AN Bh 107,900.00 82 Fuse Bh 104,000.00 83 Floor Drain Lotus Bh 64,350.00 84 Fleksi Coating warna hitam M² 78,000.00 85 Fleksi Coating warna hijau M² 183,300.00 86 Fleksi Coating warna Merah M² 46,150.00 84 Grendel tanam ex. SOLID Bh 127,010.00 85 Grendel pintu ex. SOLID Bh 126,100.00 86 Grendel jendela ex. SOLID Bh 119,600.00 87 Gate valp 3/4" EX. Kitz Bh 234,000.00 88 Granite 60 x 60 "Weidoli" warna terang M² 309,400.00 89 Granite 60 x 60 "Weidoli" warna gelap M² 341,900.00 90 Granite 60 x 60 Granit Cina warna terang M² 16,120.00 91 Granite 60 x 60 Granit Cina warna Gelap M² 297,700.00 92 Granite 60 x 60 "Hugo" warna terang M² 149,500.00 93 Granite 60 x 60 "Hugo" warna gelap M² 183,300.00 94 Granite 60 x 60 "Ezenza" warna terang M² 351,000.00 95 Granite 60 x 60 "Ezenza" warna gelap M² 501,800.00 96 Gypsum board 120 x 240 x 0,9 cm ex. Jayaboard Lbr 97,110.00 97 Gypsum board 120 x 240 x 0,9 cm ex. Elephant Lbr 102,700.00 98 Gipsum Jayabelt 120 x 240 x 12 mm Lbr 417,300.00 99 Grill besi siku 40.40 Bh 417,300.00 100 Genteng ex goodyear type maridional/portugese Bh 6,240.00 101 Genteng nok ex goodyear Bh 11,700.00 102 Hak angin (Sikutan), ex. SOLID Psg 37,310.00 103 Handle Stainless steel L = 60 cm (standart) Psg 672,750.00 104 Handle Stainless steel L = 30 cm (standart) Psg 585,000.00 105 Ijuk Kg 29,900.00 106 Jarum keras 6 mm Bh 49,400.00



107 Jarum keras 12 mm Bh 89,700.00 108 Klem PVC D-3" s.d 4" Bh 7,800.00 109 Kansteen uk. 15 x 40 x 50 cm Bh 28,600.00 110 Kansteen uk. 15 x 25 x 40 cm Bh 22,750.00 111 Kalsiplank 2/30 Ljr 107,900.00 112 Karet tutup dia 5 mm Bh 780.00 113 Kaca bening 12 mm, Tempered M² 1,794,000.00 114 Kaca bening 5 mm Asahi mas M² 116,610.00 115 Kaca es 5 mm M² 138,970.00 116 Kaca rayben 5 mm M² 143,000.00 117 Kalsiboard 4,5 mm ex. Varia Usaha Gresik Lbr 97,110.00 118 Kalsiboard 9 mm ex. Varia Usaha Gresik Lbr 175,500.00 119 Kayu meranti balok M³ 5,785,650.00 120 Kayu meranti papan M³ 6,376,500.00 121 Kayu meranti Campur M³ 3,685,500.00 122 Kayu Dolken D-7 cm Btg 22,750.00 123 Kayu Jati Papan ex. Bojonegoro Kualitas Hara M³ 121,968,000.00 124 Kayu Jati Papan ex. Bojonegoro Kualitas Hara Ukiran M³ 121,968,000.00 125 Kayu Jati Balok ex. Bojonegoro Kualitas Hara M³ 97,574,400.00 126 Kayu Kruing Balok M³ 8,250,000.00 127 Kayu Kruing Papan M³ 8,800,000.00 128 Kayu Kamfer Balok M³ 11,275,000.00 129 Kayu Kamfer Papan M³ 12,210,000.00 130 Kawat ayam M² 67,600.00 131 Kawat Berduri M' 4,160.00 131 Kawat Nyamuk Besi M² 29,900.00 132 Kawat Harmonika M² 88,400.00 133 Kawat Penggantung Bj 910.00 134 Kuas 4" Bh 29,900.00 135 Kertas gosok Lbr 3,900.00 136 Keramik roman 10 x 20 M' 6,960.00 136 Keramik roman 20 x 20 M² 84,100.00 137 Keramik roman 20 x 25 M² 85,550.00 138 Keramik roman 30 x 30 M² 85,550.00 139 Keramik roman 40 x 40 polos M² 94,250.00 140 Keramik roman 40 x 40 anti selip M² 101,500.00 141 Keramik Asia Tile 20 x 20 M² 59,450.00 142 Keramik Asia Tile 20 x 25 M² 75,110.00 143 Keramik Asia Tile 30 x 30 Polos M² 51,475.00 144 Keramik Asia Tile 30 x 30 anti selip M² 65,540.00 145 Keramik Asia Tile 40 x 40 polos M² 83,375.00 146 Keramik Asia Tile 40 x 40 anti selip M² 92,075.00 147 Kran air 1/2" - 3/4" ex. TOTO Bh 141,700.00 148 Kran air 5/8" ex. TOTO Bh 218,400.00 149 Kran air wastafel, Dupon Bh 325,000.00 150 Kunci pintu 2 x putar, Dexon Bh 520,000.00 151 Kunci pintu 2 x putar, SOLID Bh 542,750.00 152 Kunci pintu KM, Stainless steel ex. SOLID Bh 422,500.00 153 Kunci pintu KM, Stainless steel ex. LOCO Bh 501,800.00 154 Kunci pintu alumunium, Stainless steel ex. SOLID Bh 617,500.00 155 Kunci kait jendela alumunium Psg 49,400.00 156 Kunci Tanam ex. SOLID Psg 406,900.00 157 Kusen Alumunium 4"x 1,00mm ex. Indall Silver M' 100,100.00 158 Kusen Alumunium 4"x 1,00mm ex. Indall Brown M' 109,200.00 159 Kusen Alumunium 4"x 1,20mm ex. YKK Silver M' 208,000.00 160 Kusen Alumunium 4"x 1,20mm ex. YKK Brown M' 226,200.00



161 Kloset duduk ex Toto warna terang Bh 2,509,000.00 162 Kloset duduk ex Toto warna gelap Bh 2,616,250.00 163 Kloset jongkok ex INA warna terang Bh 227,500.00 164 Kloset jongkok ex INA warna gelap Bh 251,550.00 165 Kabel NYM 2 X 2,5 mm ex. Supreme M' 11,050.00 166 Kabel NYM 3 X 2,5 mm ex. Supreme M' 15,730.00 167 Kabel NYY 4 X 16 mm ex. Supreme M' 130,000.00 168 Kabel NYY 4 X 6 mm ex. Supreme M' 50,700.00 169 Kabel NYY 4 X 10 mm ex. Supreme M' 74,750.00 170 Kabel Telepon ITC 4 x 0,6 ex. Focus (indoor) M' 3,900.00 171 Karpet Nobel Tebal 5 cm M² 162,500.00 172 Koral / split uk. 1 - 2 cm M³ 292,500.00 173 Koral / split uk. 2 - 3 cm M³ 224,250.00 174 List plafond gypsum 12 cm M' 14,950.00 175 Lampu downligh (Armateur) 4" Phillips Bh 59,800.00 176 Lampu Esential SL 8 - 23 watt Phillips Bh 50,700.00 177 Lampu Genie SL 13 - 23 watt Phillips Bh 54,600.00 178 Lampu Genie SL 25 - 40 watt Phillips Bh 78,000.00 179 Lampu + Reflector RMI 2 X 20 watt Phillips/SAKA Bh 357,500.00 180 Lampu RMI 2 X 60 watt Phillips Bh 312,000.00 181 Lampu RMI 2 X 400 watt Phillips Bh 1,885,000.00 182 Lampu RMI 2 X 500 watt Phillips Bh 4,875,000.00 183 Lampu baret ring 20 watt ex. Artolite Bh 468,000.00 184 Lampu baret ring 40 watt ex. Artolite Bh 585,000.00 185 Lampu downligth 25 watt Bh 293,800.00 186 Lampu TL 40 watt Philips Bh 104,000.00 187 Lampu TL 2 x 18 watt Saka Bh 534,300.00 188 Lampu spot Phillips 150 watt Bh 292,500.00 189 Lem kayu ex. Rajawali Kg 19,500.00 190 Minyak Bekisting Ltr 19,500.00 191 Minyak cat/Thinner B Ltr 14,300.00 192 Minyak cat/Thinner A Ltr 15,600.00 193 Minyak solar Ltr 7,800.00 194 Minyak pelumas Ltr 45,500.00 195 Multiplek 18 mm Lbr 257,400.00 196 Multiplek 12 mm Lbr 189,800.00 197 Multiplek 9 mm Lbr 175,500.00 198 Mur baut dia. 8 mm x 10 mm Bh 780.00 199 OCP (elektro plating) Kg 3,900.00 200 Paving stone t=6 cm, K-300 M² 65,250.00 201 Paving stone t=8 cm, K-400 M² 83,375.00 202 Pasir cor M³ 130,500.00 203 Pasir pasang M³ 130,500.00 204 Pasir urug M³ 87,000.00 205 Portland Cement (PC) gresik Kg 1,558.75 206 Portland Cement (PC) putih tiga roda Kg 2,900.00 207 Plamir kayu ex. PEDANG Kg 28,600.00 208 Plamir tembok Kg 15,600.00 209 Plitur Jadi Ltr 84,500.00 210 Paku Kg 29,250.00 211 Patch Fitting pintu tempered set 5,850,000.00 212 Patch Fitting kaca tempered set 3,575,000.00 213 Pintu PVC + kusen komplit Bh 416,000.00 214 Plafond gypsum rangka metal furing M² 100,100.00 215 Pilot lamp Bh 26,000.00 216 Pipa Hitam dia 3" lj 1,696,500.00



217 Pipa Hitam dia 2,5" lj 833,750.00 218 Pipa Stainless Stell dia 3" lj 1,160,000.00 219 Pipa Stainless Stell dia 2" lj 833,750.00 219 Pipa hollow 30 x 60 x 1,6 mm lj 275,500.00 220 Pipa hollow 60 x 60 x 1,6 mm lj 377,000.00 221 Pipa hollow 15 x 30 x 1,2 mm lj 142,100.00 222 Pipa hollow 20 x 40 x 1,2 mm lj 181,250.00 223 Pipa hollow 40 x 40 x 1,5 mm lj 246,500.00 224 Pipa Stainless Stell 50x50 tbl 1,0 lj 358,875.00 225 Plat strip 3/4" x 4 mm lj 142,100.00 226 Pipa BSP dia. 2" lj 783,000.00 227 Pipa BSP dia. 2,5" lj 1,087,500.00 228 Pipa Besi dia. 4" lj 12,977,500.00 229 Plat besi tbl. 1,2 mm lbr 1,232,500.00 230 Plat Siku 40.40.4 Kg 35,100.00 230 Pipa air bersih PVC 1/2" AW ex. Maspion Ljr 30,160.00 231 Pipa air bersih PVC 3/4" AW ex. Maspion Ljr 32,500.00 232 Pipa air bersih PVC 5/8" AW ex. Maspion Ljr 36,400.00 233 Pipa air bersih PVC 1" AW ex. Maspion Ljr 39,000.00 234 Pipa air kotor PVC 4 " D ex. Maspion Ljr 124,800.00 235 Pipa air kotor PVC 3 " D ex. Maspion Ljr 113,100.00 236 Pipa air kotor PVC 2 " D ex. Maspion Ljr 91,000.00 237 Pipa RCP Variant Ø 400 mm M' 273,000.00 238 Pipa RCP Variant Ø 500 mm M' 343,200.00 239 Pipa RCP Variant Ø 600 mm M' 436,800.00 240 Pipa RCP Variant Ø 700 mm M' 650,000.00 241 Pipa RCP Variant Ø 800 mm M' 767,000.00 242 Pipa RCP Variant Ø 900 mm M' 1,106,300.00 243 Pipa RCP Variant Ø 1000 mm M' 1,227,200.00 244 Pipa RCP Variant Ø 1100 mm M' 1,430,000.00 245 Pipa RCP Variant Ø 1500 mm M' 2,600,000.00 246 Polykarbonat 2,1 x 11 (Twinlite) 1 Lbr 2,730,000.00 247 Palem sadeng Phn 975,000.00 248 Palem putri Phn 546,000.00 249 Profil GRC m' 208,000.00 250 Ring kaki rangka 40/40 bh 28,600.00 251 Ring kaki rangka 60/60 bh 36,920.00 252 Rangka plafond profil U lj 65,000.00 253 Rangka plafond profil Hollow lj 75,400.00 254 ring kaki rangka 40/40 pcs 33,800.00 255 ring kaki rangka 60/60 pcs 42,900.00 256 Rolling Door M² 715,000.00 257 Rolling Grill Bh 975,000.00 258 Roster / Terawang 12X11X24 Bh 7,800.00 259 Rumput M³ 22,100.00 260 Slink PVC dia 5 mm M' 13,000.00 261 Semen Warna Kg 3,250.00 261 Seng TBL 0,3 mm, l = 90 cm M' 58,500.00 262 Srew Bj 260.00 262 Srew drill Bj 4,160.00 263 Seal tape Roll 7,410.00 264 Sealent Tube 37,310.00 265 Selector switch Bh 126,100.00 266 Saklar Tunggal ex. BROCO Type Gracio Bh 29,900.00 267 Saklar Ganda ex. BROCO Type Gracio Bh 33,540.00 268 Stop kontak ex. Broco Bh 24,050.00



269 Semen Nat ex. MU Kg 14,300.00 270 Shower Jet ex. DUPON Bh 273,000.00 271 Sirtu M³ 91,000.00 272 Saluran Buis beton U-30 cm M' 111,800.00 273 Saluran Buis beton U-20 cm M' 96,200.00 274 Saluran Buis beton O-30 cm M' 130,000.00 275 Saluran Buis beton O-20 cm M' 109,200.00 276 Split penangkal petir Bh 546,000.00 277 Sekrup asbes Bh 1,170.00 278 Sekrup Fixer Bh 1,040.00 279 Serat Fiber Lbr 11,050.00 280 Sika Latex Kg 49,660.00 281 Sika Rainted Kg 149,500.00 282 Tempat sabun Amstad Bh 26,000.00 283 Tanah urug M³ 78,000.00 284 Tanah Katel M³ 104,000.00 285 Tandon air stainless steel 1000 ltr ex. Maspion Bh 3,737,500.00 286 Thiner Ltr 31,200.00 287 Volt meter Bh 166,400.00 288 Wastafel ex Toto LW 587 J Bh 754,000.00 289 Water profing sika M² 75,400.00 290 Water profing sika rainted M² 124,800.00 291 Wood Filler kg 56,550.00 292 Wood Stain kg 66,950.00 293 Shanding Sealer kg 68,250.00 294 Thiner Super Ltr 29,250.00 295 Top Coating kg 68,250.00 296 Tripleks Lapis Aluminium Lbr 104,000.00 297 Zincromate ex danapaint Kg 58,500.00 298 Sewa concret pump Jam 325,000.00 299 Sewa concret mixer Jam 422,500.00 300 Sewa Alat Bantu Jam 6,500.00 301 Sewa Dump Truck Jam 325,000.00 302 Sewa Mesin Las Jam 182,000.00 303 Sewa Pump Water Jam 162,500.00 304 Sewa scafolding Unit/bln 58,500.00 305 Sewa Vibrator Jam 84,500.00 306 Sewa Stamper Jam 84,500.00 307 Sewa Welding Set Jam 227,500.00



B TENAGA KERJA

1 Mandor Org / Hr 66,000.00 2 Kepala tukang kayu Org / Hr 60,500.00 3 Kepala tukang batu Org / Hr 60,500.00 4 Kepala tukang besi Org / Hr 60,500.00 5 Kepala tukang cat / plitur Org / Hr 60,500.00 6 Kepala tukang baja Org / Hr 66,000.00 7 Kepala tukang Las Org / Hr 66,000.00 8 Kepala tukang gali Org / Hr 55,000.00 9 Kepala tukang listrik Org / Hr 55,000.00

10 Kepala tukang pipa Org / Hr 55,000.00 11 Kepala tukang aluminium Org / Hr 55,000.00 12 Tukang kayu Org / Hr 55,000.00 13 Tukang batu Org / Hr 55,000.00 14 Tukang besi Org / Hr 55,000.00 15 Tukang Aluminium Org / Hr 49,500.00 16 Tukang baja Org / Hr 60,500.00 17 Tukang Las Org / Hr 60,500.00 18 Tukang cat / plitur Org / Hr 49,500.00 19 Tukang gali Org / Hr 49,500.00 20 Tukang listrik Org / Hr 46,200.00 21 Tukang pipa Org / Hr 46,200.00 22 Pekerja Org / Hr 41,800.00


CABANG JAWA TIMUR


DAFTAR HARGA SATUAN BAHAN DAN UPAH NEGOSIASI

Kegiatan : UNIVERSITAS NEGERI MALANG TAHUN ANGGARAN 2010 Pekerjaan : BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PEMBANGUNAN

GEDUNG PERKULIAHAN FAKULTAS EKONOMI TAHAP 3 Lokasi : Kampus Universitas Negeri Malang

Jl. Semarang No. 5 Malang

No. Jenis Bahan Sat Harga Satuan (Rp)

A BAHAN BANGUNAN 1 Air ltr 20.00 2 Additive adibond kg 35,000.00 3 Alkabon kg 45,000.00 4 Alkaplas kg 19,500.00 5 Alkali siller ltr 23,500.00 6 Asbes gelombang besar lbr 109,250.00 7 Acrylic sending sealer 2,5 ltr 69,000.00 8 Ampere meter buah 100,000.00 9 AC 1 PK ex Panasonic + Accessories buah 5,727,000.00

10 Alumunium frame pintu 4" brown ex Indal 65,000.00 11 Alumunium foil roll 201,000.00 12 Asesoris bola besi dia. 3 " bh 17,825.00 13 Asesoris kerang 40/40 bh 6,325.00 14 Asesoris kerang 60/60 bh 20,000.00 15 Bak mandi Fiber putih 60 x 60 cm bh 95,000.00

16 Batu Belah 68,500.00 17 Batu bata merah bh 325.00

18 Batu palimanan 85,000.00 19 Bendrat kg 12,000.00 20 Besi beton polos kg 7,200.00 21 Besi beton ulir kg 7,500.00 22 Baja profil WF kg 6,750.00 23 Besi profil C kg 7,000.00 24 Besi plat kg 7,200.00 25 Besi virkan kg 7,000.00

26 Beton ready mix K- 250 620,000.00

27 Beton ready mix K- 275 685,000.00

28 Beton ready mix B0 860,000.00 29 Bambu L= 4 - 5 m btg 15,000.00 30 Box Panel 50 X 70 X 20 , 2mm buah 450,000.00 31 Box Panel 40 X 60 X 20 , 2mm buah 375,000.00 32 Box Panel 60 X 80 X 20 , 2mm buah 550,000.00

33 Busbar 300 X 50 mm 125,000.00

34 Busbar 150 X 30 mm 95,000.00

35 BC 16 mm 10,500.00

36 BC 25 mm 16,500.00

37 BC 35 mm 23,000.00

38 BC 50 mm 32,500.00 39 Bak kontrol 45 x 45 x 60 bh 250,000.00 40 Baut angkur dia.16 mm panjang 40 cm bh 17,500.00 41 Coating batu alam ex propan kg 45,000.00 42 Cat besi emco kg 42,500.00 43 Cat dasar Alkali / Undercoat ltr 40,250.00 44 Cat kayu emco kg 42,500.00 45 Cat exterior Weathercoat "Mowilex" ltr 58,000.00

m1

m3

m2

m3

m3

m3

m1

m1

m1

m1

m1

m1


46 Cat Interior "Cendana" kg 18,500.00 47 Cat Interior "Catylac" kg 15,000.0048 Cat meni besi / Zincromate kg 17,500.00 49 Cat meni kayu kg 17,500.00 50 Clamp dia. 5 mm bh 500.00

dekorasi bola pcs 500.00 51 Dempul kg 535,000.00 52 Door closer merk Dorma set 5,500.00 53 Dynabolt dia. 12 mm x 80 mm bh 7,500.00

endplate/angkur t: 5mm pcs 50,000.00 54 Engsel pintu uk. 12 cm Solid bh 65,000.00 55 Engsel jendela uk. 6 cm Solid bh 35,000.00 56 Engsel casement alumunium bh 95,000.00 57 Engsel floor hinge set 3,575,000.00

engsel dia 30 mm pcs 109,250.00 58 Elektroda baja (kawat las) RD 26 mm kg 22,500.00

fabrikasi dan instalasi m' 2,000.00 finishing cat sycromate + cat semprot ducco m' 20,125.00

59 Fitting lampu bulat ex broco bh 19,500.00 60 Floor drain ex Toto TX1AN bh 65,000.00

Floor hinge ex dorma set 360,000.00 61 Fuse buah 75,000.00 62 Floor Drain Lotus bh 23,500.00

Frame daun jendela alm. m' 75,000.00 Frame daun pintu alm. m' 82,000.00

63 Grendel tanam bh 22,000.00 64 Grendel pintu bh 25,000.00 65 Grendel jendela bh 19,500.00 66 Stop kran 3/4" bh 36,000.00

67 Granite 60 x 60 "Weidoli" warna terang 210,000.00

68 Granite 60 x 60 "Weidoli" warna gelap 235,750.00

Granit ex cina "Weidoli " KW 1 103,500.00 69 Gypsum board 120 x 240 x 0,9 cm ex Jayaboard lbr 62,000.00 70 Genteng keramik merk INA bj 6,500.00 71 Genteng keramik nok merk INA bj 12,500.00

Genteng glazur natural bh 6,325.00 Genteng glazur natural nok m' 8,625.00

72 Hak angin ex Solid bh 27,500.00 73 Handle Stainless steel L = 60 cm (standart) psg 450,000.00 74 Handle Stainless steel L = 30 cm (standart) psg 350,000.00 75 Jarum keras 6 mm bh 34,500.00 76 Klem PVC bh 5,750.00 77 Konector rangka plafond bh 250.00

78 Kaca bening 12 mm, Tempered 210,000.00

79 Kaca bening 5 mm Asahi mas 70,000.00

80 Kaca es 5 mm 85,000.00

81 Kaca rayben 5 mm 95,000.00 82 Kalsiboard 3,5 mm lbr 58,500.00 83 Kalsiplank 12 mm lj 85,000.00 84 Kawat penggantung plafond bj 750.00

85 Kayu meranti balok 2,750,000.00

86 Kayu meranti papan 3,150,000.00 87 Kuas 4" bh 15,000.00 88 Kertas gosok lbr 3,500.00

89 Keramik roman 20 x 20 65,000.00

90 Keramik roman 20 x 25 72,500.00 91 Kran air KM ex Dupon bh 42,500.00

m2

m2

m2

m2

m2

m2

m2

m3

m3

m2

m2


Kunci pintu ex dorma unit 350,000.00


92 Kunci pintu 2 x putar, Dexon bh 275,000.00 93 Kunci pintu 2 x putar, SES bh 260,000.00 94 Kunci pintu KM, Stainless steel bh 185,000.00 95 Kunci pintu alumunium, Stainless steel bh 185,000.00 96 Kunci kait jendela alumunium psg 125,000.00

97 Kusen Alumunium 4"x1,5mm, 65,000.00 Kusen + daun pintu PVC komplit unit 360,000.00 Klem PVC bh 5,750.00

98 Kloset duduk ex Toto bh 1,200,000.00 99 Kloset jongkok ex INA bh 120,000.00

100 Kabel NYY 2 X 1,5 mm 3,500.00

101 Kabel NYY 2 X 2,5 mm 5,000.00

102 Kabel NYY 4 X 16 mm 65,000.00

103 Kabel NYY 4 X 6 mm 23,500.00

104 Kabel penangkal petir BC 35 mm 23,000.00

105 Kabel grounding BC 50 mm 32,500.00 Karet kaca m' 575.00 karet drain pcs 450.00

106 Kran dinding Amstad bh 48,500.00

107 Koral / split uk. 1 - 2 cm 125,000.00

108 Koral / split uk. 2 - 3 cm 125,000.00 109 Batu kerikil warna kg 12,000.00 110 Kalsium sak 17,500.00 111 List plafond gypsum m' 13,500.00 112 Lampu downligh PL 11 watt Phillips buah 87,500.00 113 Lampu RMI 2 X 20 watt Phillips buah 285,000.00 114 Lampu baret ring 20 watt Phillips buah 245,000.00 115 Lampu baret ring40 watt buah 265,000.00 116 Lampu spot Phillips 150 watt buah 125,000.00 117 Lampu kapal buah 325,000.00 118 Lem kayu kg 11,000.00 119 Minyak cat ltr 17,500.00 120 Minyak solar ltr 5,000.00 121 Minyak pelumas ltr 4,500.00 122 Multiplek 12 mm lbr 115,000.00 123 MCCB 63 A 3 P EZC100N 18 KA buah 750,000.00 124 MCCB 20 A 3 P EZC100N 18 KA buah 325,000.00 125 MCCB 16 A 3 P EZC100N 18 KA buah 325,000.00 126 MCB 10 A 3 P DOM11397SNI buah 325,000.00 127 MCB 20 A 1P DOM 11343SNI 4,5 KA buah 65,000.00 128 MCB 10 A 1P DOM11342SN1 4,5 KA buah 65,000.00 129 MCB 6 A 1P DOM11341SN1 4,5 KA buah 65,000.00 130 Mur baut dia. 8 mm x 10 mm bh 18,500.00 131 OCP (elektro plating) kg 2,530.00

penutup polycarbonat 5mm 76,033.06

132 Paving stone 42,500.00

133 Pasir cor 95,000.00

134 Pasir pasang 72,500.00

135 Pasir urug 65,000.00 136 Portland Cement (PC) gresik kg 1,100.00 137 Portland Cement (PC) putih tiga roda kg 1,500.00 138 Plamir kayu kg 27,500.00 139 Plamir tembok kg 18,500.00 140 Paku kg 12,500.00 141 Patch Fitting pintu tempered set 35,000.00 142 Patch Fitting kaca tempered set 45,000.00

m1

m1

m1

m1

m1

m1

m1

m3

m3

m2

m2

m3

m3

m3


143 Pintu PVC + kusen komplit bh 325,000.00 144 Pilot lamp buah 235,000.00


145 Pipa hollow 30 x 60 x 1,6 mm lj 72,000.00 146 Pipa hollow 60 x 60 x 1,6 mm lj 85,000.00 147 Pipa hollow 15 x 30 x 1,2 mm lj 42,000.00 148 Pipa hollow 20 x 40 x 1,2 mm lj 45,000.00 149 Pipa hollow 40 x 40 x 1,5 mm lj 65,000.00 150 Plat strip 3/4" x 4 mm lj 85,000.00 151 Pipa BSP dia. 2" lj 480,000.00 152 Plat besi tbl. 1,2 mm lbr 780,000.00

plat kisi-kisi 1.8 mm m' 85,000.00

153 Pipa air bersih PVC 1/2" AW 20,700.00

154 Pipa air bersih PVC 3/4" AW 23,000.00

155 Pipa air bersih PVC 1" AW 27,600.00

156 Pipa air kotor PVC 4 " D 21,250.00

157 Pipa air kotor PVC 3 " D 22,125.00 158 Roster bj 15,000.00 159 Rangka plafond profil U lj 38,750.00 160 Rangka plafond profil Hollow lj 48,500.00

ring kaki rangka 40/40 pcs 22,000.00 ring kaki rangka 60/60 pcs 28,500.00

161 Seal tape roll 18,500.00

162 Sealent 25,000.00 163 Selector switch buah 12,000.00 164 Saklar triple inbow ex.clipsal buah 37,500.00 165 Saklar dobel inbow ex. Clipsal buah 35,000.00 166 Saklar single inbow ex. Clipsal buah 32,500.00 167 Stop kontak inbow ex. Clipsal buah 35,000.00 168 Semen warna kg 5,000.00 169 Shower kloset bh 184,000.00 170 Split penangkal petir bh 60,000.00 171 Sewa concret pump jam 350,000.00 172 Sewa concret Mixer jam 325,000.00 173 Sewa Pump Water jam 125,000.00 174 Sewa Vibrator jam 50,000.00 175 Sewa Alat Bantu jam 5,000.00 176 Sewa scafolding set 35,000.00 177 Sewa dump truk jam 250,000.00 178 Sewa welding set jam 175,000.00 179 Screw plafond bh 200.00 180 Sika latex Kg 38,250.00

sling dia 5 mm pengaman m' 8,050.00 181 Sekrup asbes bh 150.00 182 Serat fiber lbr 8,500.00

selot pintu pcs 250,000.00 183 Tempat sabun Amstad bh 17,250.00 184 Thinner ltr 17,200.00

185 Talang BJLS 30 lebar 90 cm 40,250.00 186 Volt meter buah 115,000.00 187 Wastafel ex Toto LW 587 J bh 517,500.00 188 Water profing sika latek ltr 86,250.00 189 Profil GRC m' 125,000.00 190 Zincromate ex danapaint Kg 38,500.00

m1

m1

m1

m1

m1

m1

m2


B TENAGA KERJA 1 Mandor hr 50,000.00 2 Kepala tukang kayu hr 40,000.00 3 Kepala tukang batu hr 40,000.00 4 Kepala tukang besi hr 40,000.00 5 Kepala tukang cat hr 40,000.00 6 Kepala tukang baja hr 40,000.00 7 Tukang kayu hr 35,000.00 8 Tukang batu hr 35,000.00 9 Tukang besi hr 35,000.00

10 Tukang baja hr 35,000.00 11 Tukang cat hr 35,000.00 13 Pekerja hr 28,500.00


Kegiatan : Universitas Negeri MalangPekerjaan : Belanja Modal Gedung Dan Bangunan Berupa

Pembangunan Tribun Penunjang Graha CakrawalaLokasi : Kampus Universitas Negeri Malang

Jl. Semarang No. 05 MalangTahun Anggaran : 2011

1 1 M2 Pas. Keramik 20/20

No. Jenis Tenaga & Bahan Kuantitas SatuanHarga Satuan Jumlah Harga

Rp Rp1 Bahan


133,554.50 2 Tenaga


52,937.50


2 1 M2 Pas. Keramik 20/25


Rp Rp1 Bahan


134,414.88 2 Tenaga


68,062.50


3 1 M2 Pas. Keramik 40/40 Interior


Rp Rp1 Bahan


132,992.70 2 Tenaga


55,990.00


4 1 M2 Pas. Granito 40/40


Rp Rp1 Bahan

Granito 40/40 1.0500 M2 309,400.00 324,870.00 Semen Portland 6.4800 Kg 1,558.75 10,100.70 Semen warna 1.5000 Kg 14,300.00 21,450.00 Pasir Pasang 0.0190 M3 130,500.00 2,479.50

358,900.20 2 Tenaga


55,990.00


5 1 M2 Pas. keramik 40/40 Exterior


Rp Rp1 Bahan

Keramik 40/40 1.0500 M2 101,500.00 106,575.00 Semen Portland 6.4800 Kg 1,558.75 10,100.70 Semen warna 1.5000 Kg 14,300.00 21,450.00 Pasir Pasang 0.0190 M3 130,500.00 2,479.50

140,605.20 2 Tenaga


55,990.00


6 1 M2 Pas. keramik 40/40 Pola lantai


Rp Rp1 Bahan

Keramik 40/40 2.1000 M2 94,250.00 197,925.00 Semen Portland 6.4800 Kg 1,558.75 10,100.70 Semen warna 1.5000 Kg 14,300.00 21,450.00 Pasir Pasang 0.0190 M3 130,500.00 2,479.50

231,955.20 2 Tenaga


55,990.00


7 1 M' Pas. List Keramik 10/20


Rp Rp1 Bahan

Keramik 10/20 5.3000 Bh 1,392.00 7,377.60 Semen Portland 1.1400 Kg 1,558.75 1,776.98 Semen warna 0.0250 Kg 14,300.00 357.50 Pasir Pasang 0.0030 M3 130,500.00 391.50

9,903.57 2 Tenaga


9,586.50


8 1 Kg Besi Beton Polos


Rp Rp1 Bahan

Besi beton polos 1.0500 Kg 10,150.00 10,657.50 Kawat bendrat 0.0150 Kg 18,850.00 282.75

10,940.25 2 Upah Kerja

Mandor 0.0003 Oh 66,000.00 19.80 Kepala tukang besi 0.0007 Oh 60,500.00 42.35 Tukang besi 0.0070 Oh 55,000.00 385.00 Pekerja 0.0070 Oh 41,800.00 292.60

739.75


21 1 Kg Besi Beton Ulir


Rp Rp1 Bahan

Besi beton ulir 1.0500 Kg 10,150.00 10,657.50 Kawat bendrat 0.0150 Kg 18,850.00 282.75

10,940.25 2 Upah Kerja

Mandor 0.0003 Oh 66,000.00 19.80 Kepala tukang besi 0.0007 Oh 60,500.00 42.35 Tukang besi 0.0070 Oh 55,000.00 385.00 Pekerja 0.0070 Oh 41,800.00 292.60

739.75


8 Bekisting Sloof


Rp Rp1 Bahan

Kayu meranti 0.0450 M3 3,685,500.00 165,847.50 Paku biasa 2" - 5" 0.3000 Kg 29,250.00 8,775.00

174,622.50

2 Upah KerjaMandor 0.0050 Oh 66,000.00 330.00 Kepala tukang kayu 0.0260 Oh 60,500.00 1,573.00 Tukang kayu 0.2600 Oh 55,000.00 14,300.00 Pekerja 0.3000 Oh 41,800.00 12,540.00

28,743.00


9 Bekisting Kolom


Rp Rp1 Bahan

Kayu meranti usuk 0.0400 M3 5,785,650.00 231,426.00 Kayu perancah meranti 0.0280 M3 3,685,500.00 103,194.00 Kayu papan meranti 0.0150 M3 6,376,500.00 95,647.50 Paku biasa 2" - 5" 0.4000 Kg 29,250.00 11,700.00

441,967.50

2 Upah KerjaMandor 0.0060 Oh 66,000.00 396.00 Kepala tukang kayu 0.0330 Oh 60,500.00 1,996.50 Tukang kayu 0.3300 Oh 55,000.00 18,150.00 Pekerja 0.3000 Oh 41,800.00 12,540.00

33,082.50


10 Bekisting Balok


Rp Rp1 Bahan

Kayu meranti usuk 0.0400 M3 5,785,650.00 231,426.00 Kayu meranti perancah 0.0280 M3 3,685,500.00 103,194.00 Kayu papan meranti 0.0180 M3 6,376,500.00 114,777.00 Paku biasa 2" - 5" 0.4000 Kg 29,250.00 11,700.00

461,097.00 2 Upah Kerja


33,918.50


11 Bekisting Plat Lantai


Rp Rp1 Bahan

Kayu meranti usuk 0.0400 M3 5,785,650.00 231,426.00 Kayu meranti perancah 0.0280 M3 3,685,500.00 103,194.00 Kayu papan meranti 0.0150 Lbr 6,376,500.00 95,647.50 Paku biasa 2" - 5" 0.4000 Kg 29,250.00 11,700.00

441,967.50 2 Upah Kerja


33,918.50


12 Bekisting Pondasi


Rp Rp1 Bahan

Kayu papan meranti 0.0150 Lbr 6,376,500.00 95,647.50 Paku biasa 2" - 5" 0.4000 Kg 29,250.00 11,700.00

107,347.50 2 Upah Kerja


33,918.50


13 1 M3 Spesi Beton (K-275) Readymix


Rp Rp1 Bahan

Ready Mix 1.000 M3 710,500.00 710,500.00 Concrete Pump 1.000 M3 325,000.00 325,000.00 Teknisi 1.000 M3 -

1,035,500.00 2 Upah Kerja

Mandor 1.000 Oh 66,000.00 66,000.00 Kepala tukang batu 0.035 Oh 60,500.00 2,117.50 Tukang batu 0.350 Oh 55,000.00 19,250.00 Pekerja 2.000 Oh 41,800.00 83,600.00

170,967.50


14 1 M3 Spesi Beton 1 Pc : 2 Pasir : 3 Kerikil


Rp Rp1 Bahan

Semen PC 371.000 Kg 1,558.75 578,296.25 Pasir cor 0.977 M3 130,500.00 127,524.60 Air 215.000 Ltr 5.85 1,257.75 Kerikil 2/3 1.413 M3 220,000.00 310,959.00

1,018,037.60 2 Upah Kerja


170,967.50


15 1 M3 Lantai Kerja1 Pc : 3 Pasir : 5 Kerikil


Rp Rp1 Bahan

Semen PC 230.000 Kg 1,558.75 358,512.50 Pasir cor 1.250 M3 130,500.00 163,151.10 Air 200.000 Ltr 5.85 1,170.00 Kerikil 2/3 1.386 M3 220,000.00 305,019.00

827,852.60 2 Upah Kerja


66,330.00


16 1 M3 Beton Kolom 50/70


Rp Rp1 Bahan

Spesi beton 1.000 M3 1,189,005.10 1,189,005.10 Besi ulir 112.450 Kg 11,680.00 1,313,416.00 Besi polos 19.990 Kg 11,680.00 233,483.20 Bekisting 6.860 M2 237,525.00 1,629,421.50 Alat bantu 1.000 Ls 10,000.00 10,000.00

4,375,325.80


17 1 M3 Beton Kolom 20/25


Rp Rp1 Bahan

Spesi beton 1.0000 M3 1,189,005.10 1,189,005.10 Besi polos 103.5600 Kg 11,680.00 1,209,580.80 Bekisting 9.9500 M2 237,525.00 2,363,373.75 Alat bantu 1.0000 Ls 10,000.00 10,000.00

4,771,959.65


18 1 M3 Beton Kolom praktis


Rp Rp1 Bahan

Spesi beton 1.0000 M3 894,182.60 894,182.60 Besi polos 82.4600 Kg 11,680.00 963,132.80 Bekisting 12.0000 M2 237,525.00 2,850,300.00 Alat bantu 1.0000 Ls 10,000.00 10,000.00

4,717,615.40


19 1 M3 Beton Balok konsol 50/60


Rp Rp1 Bahan

Spesi beton 1.0000 M3 1,189,005.10 1,189,005.10 Besi ulir 74.9300 Kg 11,680.00 875,182.40 Besi polos 46.2300 kg 11,680.00 539,966.40 Bekisting 6.9500 M2 247,507.75 1,720,178.86 Alat bantu 1.0000 Ls 10,000.00 10,000.00

4,334,332.76


20 1 M3 Beton Balok Latai 15/20, 15/30


Rp Rp1 Bahan


3,954,260.15


21 1 M3 Beton Plat/canopy


Rp Rp1 Bahan


4,195,244.69


22 1 M3 Balok Sloof


Rp Rp1 Bahan

Spesi beton 1.0000 M3 1,189,005.10 1,189,005.10 Besi polos 118.5700 Kg 11,680.00 1,384,897.60 Bekisting 7.5000 M2 101,682.75 762,620.63 Alat bantu 1.0000 Ls 10,000.00 10,000.00

3,346,523.33


23 1 M3 Foot Plat


Rp Rp1 Bahan

Spesi beton 1.0000 M3 1,189,005.10 1,189,005.10 Besi ulir 71.7100 Kg 11,680.00 837,572.80 Besi polos 48.8300 Kg 11,680.00 570,334.40 Bekisting 1.5000 M2 70,633.00 105,949.50 Alat bantu 1.0000 Ls 10,000.00 10,000.00

2,712,861.80


24 1 M3 Rabat Beton


Rp Rp1 Bahan

Semen portland 232.000 Kg 1,558.75 361,630.00 Pasir cor 0.520 M3 130,500.00 67,860.00 Koral/split 2-3 0.780 M3 220,000.00 171,600.00

601,090.00 2 Tenaga


89,512.50


25 1 M' Pasang Kusen Pintu/Jendela Aluminium


Rp Rp1 Bahan

Profil alluminium 1.100 M' 89,700.00 98,670.00 Skrup Fixer 2.000 Bh 1,040.00 2,080.00 Sealant 0.060 Tube 37,310.00 2,238.60

102,988.60 2 Tenaga

Mandor 0.002 Oh 66,000.00 138.60 Kepala tukang besi 0.004 Oh 60,500.00 260.15 Tukang besi 0.043 Oh 55,000.00 2,365.00 Pekerja 0.043 Oh 41,800.00 1,797.40

4,561.15


36 1 Bh Pasang daun jendela Aluminium


Rp Rp1 Bahan

Pintu Alluminium 4.400 M' 89,700.00 394,680.00 Sealant 0.270 Tube 37,310.00 10,073.70

404,753.70 2 Tenaga

Mandor 0.005 Oh 66,000.00 330.00 Kepala tukang besi 0.009 Oh 60,500.00 544.50 Tukang besi 0.085 Oh 55,000.00 4,675.00 Pekerja 0.085 Oh 41,800.00 3,553.00

9,102.50


27 1 Bh Pasang pintu lapis multipleks


Rp Rp1 Bahan

Papan kayu 0.026 M3 6,376,500.00 163,238.40 Paku 1-2,5cm 0.030 Kg 29,250.00 877.50 Multipleks 5mm 1.000 lbr 114,075.00 114,075.00 Lem kayu 0.500 Kg 19,500.00 9,750.00

287,940.90 2 Tenaga

Mandor 0.040 Oh 66,000.00 2,640.00 Kepala tukang kayu 0.240 Oh 60,500.00 14,520.00 Tukang kayu 2.400 Oh 55,000.00 132,000.00 Pekerja 0.800 Oh 41,800.00 33,440.00

182,600.00


28 1 M2 Pasang Kaca Tebal 5mm


Rp Rp1 Bahan

Kaca 5mm 1.1000 M2 116,610.00 128,271.00 128,271.00

2 TenagaMandor 0.0008 Oh 66,000.00 49.50 Kepala tukang kayu 0.0150 Oh 60,500.00 907.50 Tukang kayu 0.1500 Oh 55,000.00 8,250.00 Pekerja 0.0150 Oh 41,800.00 627.00

9,834.00


29 1 M2 Pasang Kaca Tebal 8mm


Rp Rp1 Bahan

Kaca 8mm 1.1000 M2 145,762.50 160,338.75 160,338.75


10,815.75


30 1 M2 Pasang Kaca Es


Rp Rp1 Bahan

Kaca 8mm 1.1000 M2 173,712.50 191,083.75 191,083.75


9,834.00


31 1 M2 Pasang rangka plafond


Rp Rp1 Bahan

Kayu kaso 0.016 M' 8,250,000.00 134,475.00 Paku 0.250 Kg 29,250.00 7,312.50

141,787.50 2 Tenaga


27,335.00


32 1 M2 Gypsum board 9mm


Rp Rp1 Bahan

Gypsumboard 9mm 0.364 Lbr 102,700.00 37,382.80 Paku 0.010 Kg 29,250.00 292.50

37,675.30 2 Tenaga

Mandor 0.040 Oh 66,000.00 2,640.00 Kepala tukang kayu 0.080 Oh 60,500.00 4,840.00 Tukang kayu 0.800 Oh 55,000.00 44,000.00 Pekerja 0.800 Oh 41,800.00 33,440.00

84,920.00


33 1 M2 Cat dinding dalam (interior) Mowilex


Rp Rp1 Bahan

Plamur tembok 0.1000 Kg 15,600.00 1,560.00 Cat dasar 0.1000 Kg 28,855.00 2,885.50 Cat penutup 2 x 0.2600 Kg 36,250.00 9,425.00

13,870.50 2 Tenaga

Tukang Cat 0.0630 Oh 49,500.00 3,118.50 Kepala Tukang Cat 0.0063 Oh 60,500.00 381.15 Pekerja 0.0200 Oh 41,800.00 836.00 Mandor 0.0025 Oh 66,000.00 165.00

4,500.65



34 1 M2 Cat Tembok luar Weathercoat


Rp Rp

1 Bahan

Plamur dasar 0.1000 Kg 15,600.00 1,560.00

Cat dasar 0.1000 Kg 67,135.00 6,713.50

Cat penutup 2 x 0.2600 Kg 87,000.00 22,620.00

30,893.50

2 Tenaga

Tukang Cat 0.0630 Oh 49,500.00 3,118.50

Kepala Tukang Cat 0.0063 Oh 60,500.00 381.15

Pekerja 0.0200 Oh 41,800.00 836.00

Mandor 0.0025 Oh 66,000.00 165.00

4,500.65



35 1 M2 Cat Plafond


Rp Rp

1 Bahan

Plamur tembok 0.1000 Kg 15,600.00 1,560.00

Cat dasar 0.1000 Kg 28,855.00 2,885.50

Cat penutup 2 x 0.2600 Kg 36,250.00 9,425.00

13,870.50

2 Tenaga

Tukang Cat 0.0630 Oh 49,500.00 3,118.50

Kepala Tukang Cat 0.0063 Oh 60,500.00 381.15

Pekerja 0.0200 Oh 41,800.00 836.00

Mandor 0.0025 Oh 66,000.00 165.00

4,500.65



36 1 M2 Cat Plincol


Rp Rp1 Bahan

Plamur 0.1500 Kg 28,600.00 4,290.00 Cat dasar 0.1700 Kg 31,900.00 5,423.00 Cat penutup 2 x 0.2600 Kg 70,760.00 18,397.60

28,110.60 2 Tenaga

Tukang Cat 0.0090 Oh 49,500.00 445.50 Kepala Tukang Cat 0.0060 Oh 60,500.00 363.00 Pekerja 0.0700 Oh 41,800.00 2,926.00 Mandor 0.0025 Oh 66,000.00 165.00



37 1 M' Pasang Pipa PVC AW f 1/2"


Rp Rp1 Bahan

Pipa PVC AW f 1/2" 1.200 M' 5,026.67 6,032.00 Aksesoris 0.350 Ls 603.20 211.12

6,243.12 2 Tenaga

Mandor 0.002 Oh 66,000.00 132.00 Kepala tukang batu 0.006 Oh 60,500.00 363.00 Tukang batu 0.060 Oh 55,000.00 3,300.00 Pekerja 0.036 Oh 41,800.00 1,504.80

5,299.80


38 1 M' Pasang Pipa PVC AW f 3/4"


Rp Rp1 Bahan

Pipa PVC AW f 3/4" 1.200 M' 5,416.67 6,500.00 Aksesoris 0.350 Ls 650.00 227.50

6,727.50 2 Tenaga


5,299.80


39 1 M' Pasang Pipa PVC AW f 3"


Rp Rp1 Bahan

Pipa PVC AW f 3" 1.200 M' 18,850.00 22,620.00 Aksesoris 0.350 Ls 2,262.00 791.70

23,411.70 2 Tenaga


5,299.80


40 1 M' Pasang Pipa PVC AW f 4"


Rp Rp1 Bahan

Pipa PVC AW f 4" 1.200 M' 20,800.00 24,960.00 Aksesoris 0.350 Ls 2,496.00 873.60

25,833.60 2 Tenaga


5,299.80


41 1 M2 Pasang Paving Stone (blok)


Rp Rp1 Bahan

Paving stone 33.000 Bh 1,667.50 55,027.50 Pasir pasang 0.035 M3 130,500.00 4,567.50

59,595.00 2 Tenaga


37,812.50



CABANG JAWA TIMUR #####################





1 1 M2 Pas. Keramik 20/20 Dibulatkan 186,492.00 2 1 M2 Pas. Keramik 20/25 Dibulatkan 202,477.00 3 1 M2 Pas. Keramik 40/40 Interior Dibulatkan 188,982.00 4 1 M2 Pas. Granito 40/40 Dibulatkan 414,890.00 5 1 M2 Pas. keramik 40/40 Exterior Dibulatkan 196,595.00 6 1 M2 Pas. keramik 40/40 Pola lantai Dibulatkan 287,945.00 7 1 M' Pas. List Keramik 10/20 Dibulatkan 19,490.00 8 1 Kg Besi Beton Polos Dibulatkan 11,680.00 21 1 Kg Besi Beton Ulir Dibulatkan 11,680.00 8 Bekisting Sloof Dibulatkan 203,365.00 9 Bekisting Kolom Dibulatkan 475,050.00 10 Bekisting Balok Dibulatkan 495,015.00 11 Bekisting Plat Lantai Dibulatkan 475,886.00 12 Bekisting Pondasi Dibulatkan 141,266.00 13 1 M3 Spesi Beton (K-275) Readymix Dibulatkan 1,206,467.00 14 1 M3 Spesi Beton 1 Pc : 2 Pasir : 3 Kerikil Dibulatkan 1,189,005.00 15 1 M3 Lantai Kerja1 Pc : 3 Pasir : 5 Kerikil Dibulatkan 894,182.00 16 1 M3 Beton Kolom 50/70 Dibulatkan 4,375,325.00 17 1 M3 Beton Kolom 20/25 Dibulatkan 4,771,959.00 18 1 M3 Beton Kolom praktis Dibulatkan 4,717,615.00 19 1 M3 Beton Balok konsol 50/60 Dibulatkan 4,334,332.00 20 1 M3 Beton Balok Latai 15/20, 15/30 Dibulatkan 3,954,260.00 21 1 M3 Beton Plat/canopy Dibulatkan 4,195,244.00 22 1 M3 Balok Sloof Dibulatkan 3,346,523.00 23 1 M3 Foot Plat Dibulatkan 2,712,861.00 24 1 M3 Rabat Beton Dibulatkan 690,602.00 25 1 M' Pasang Kusen Pintu/Jendela Aluminium Dibulatkan 107,549.00 36 1 Bh Pasang daun jendela Aluminium Dibulatkan 413,856.00 27 1 Bh Pasang pintu lapis multipleks Dibulatkan 470,540.00 28 1 M2 Pasang Kaca Tebal 5mm Dibulatkan 138,105.00 29 1 M2 Pasang Kaca Tebal 8mm Dibulatkan 171,154.00 30 1 M2 Pasang Kaca Es Dibulatkan 200,917.00 31 1 M2 Pasang rangka plafond Dibulatkan 169,122.00 32 1 M2 Gypsum board 9mm Dibulatkan 122,595.00 33 1 M2 Cat dinding dalam (interior) Mowilex Dibulatkan 18,371.00 34 1 M2 Cat Tembok luar Weathercoat Dibulatkan 35,394.00 35 1 M2 Cat Plafond Dibulatkan 18,371.00 36 1 M2 Cat Plincol Dibulatkan 32,010.00 37 1 M' Pasang Pipa PVC AW f 1/2" Dibulatkan 11,542.00 38 1 M' Pasang Pipa PVC AW f 3/4" Dibulatkan 12,027.00 39 1 M' Pasang Pipa PVC AW f 3" Dibulatkan 28,711.00 40 1 M' Pasang Pipa PVC AW f 4" Dibulatkan 31,133.00 41 1 M2 Pasang Paving Stone (blok) Dibulatkan 97,407.00


CABANG JAWA TIMUR ###############



KEGIATAN : UNIVERSITAS NEGERI MALANG PEKERJAAN : BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PEMASANGAN ELEKTRIKAL DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA TAHUN ANGGARAN : 2011 LOKASI : JL.SEMARANG NO.5 MALANG

REKAPITULASI ELEKTRIKAL DAN VIDEO SYSTEM

I GEDUNG GRAHA A LANTAI 1 (Daerah Service dan Main Entrance)

A.1 INSTALASI PENERANGAN DAN STOP KONTAK Rp. 170,427,900.00 A.2 PENGADAAN DAN PEMASANGAN INSTALASI CCTV Rp. 294,320,000.00 A.3 PENGADAAN DAN PEMASANGAN INSTALASI TELEPHONE Rp. 64,167,575.00 A.4 PENGADAAN DAN PEMASANGAN INSTALASI SOUND SYSTEM Rp. 36,166,600.00

B LANTAI BALKON Rp. 115,304,487.50

C LANTAI TRIBUN

C.1 INSTALASI PENERANGAN Rp. 102,236,975.00 C.2 PENGADAAN DAN PEMASANGAN INSTALASI TELEPHONE Rp. 7,116,907.50

II AREA PARKIR

A INSTALASI PENERANGAN DAN STOP KONTAK Rp. 947,690,545.00 B PENGADAAN DAN PEMASANGAN INSTALASI SOUND SYSTEM Rp. 38,128,234.38

III INSTALASI LAMPU HALL GEDUNG A AREA HALL GEDUNG Rp. 48,441,000.00

IV INSTALASI VIDEO SYSTEM Rp. 3,462,079,400.00

V INSTALASI MICROPHONE Rp. 82,058,250.00

VI INSTALASI FIBER-OPTIC Rp. 215,118,505.32

JUMLAH Rp. 5,583,256,379.70

JUMLAH TOTAL Rp. 5,583,256,379.70

JUMLAH TOTAL DIBULATKAN Rp. 5,583,256,000.00

TERBILANG :


CABANG JAWA TIMUR


LIMA MILYAR LIMA RATUS DELAPAN PULUH TIGA JUTA DUA RATUS LIMA PULUH ENAM RIBU RUPIAH



PEKERJAAN : BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA PERENCANAAN PEMASANGAN ELEKTRIKAL

DAN VIDEO SYSTEM GEDUNG GRAHA CAKRAWALA


LOKASI : JL.SEMARANG NO.5 MALANG

NO. URAIAN PEKERJAAN VOLUME SATUANHARGA SATUAN JUMLAH HARGA

(Rp.) (Rp.)

I GEDUNG GRAHA

A LANTAI 1 (Daerah Service dan Main Entrance)

A.1 INSTALASI PENERANGAN DAN STOP KONTAK

1 Lampu HPI-T 400 W (Philips) Arm. Spot Light 8.00 Bh 3,852,500.00 30,820,000.00

Type AMAR E40 (Artolite)

2 Tiang Lampu HPI-T 400 W Indoor ( penggantung ) 8.00 Bh 5,025,000.00 40,200,000.00

3 Titik Instalasi Penerangan (NYM - Supreme) 8.00 TTk 544,375.00 4,355,000.00

4 Menggeser Titik Lampu Existing + Kabel Instalasi 14.00 Bh 56,950.00 797,300.00

5 Lampu PL-C 2x13 W Armature Down Light (Artolite) 24.00 Bh 510,875.00 12,261,000.00

6 Lampu SL- Essential 18 W Armature Accent Light Tuba Down 108 (Artolite) 62.00 Bh 435,500.00 27,001,000.00

7 Lampu SL- Essential 18 W Armature Type E0206 WLTriangle (Artolite) 4.00 Bh 351,750.00 1,407,000.00

8 Lampu Spot Tone 100 W Armature Spot Light S 72 E 27 (Artolite) 10.00 Bh 778,875.00 7,788,750.00

9 Lp. Halogen Dicroic 20 W Arm. Water Proffing Type IL UL MD2079 (Artolite) 8.00 Bh 678,375.00 5,427,000.00

10 Lampu PL-S 7 W Armature Down Light Type RD 100 E27 Savy (Artolite) 6.00 Bh 318,250.00 1,909,500.00

11 Lampu Halogen Dicroic 20 W Armature Artolite (Menempel di Hollow) 12.00 Bh 309,875.00 3,718,500.00

12 Lampu Halogen Dicroic 50 W Armature Artolite (Diatas Plafond Drop Ceiling) 9.00 Bh 309,875.00 2,788,875.00

13 Lp. Halogen Dicroic 20 W Arm.Type RD 2-1 Artolite (Diatas Lantai + 10 cm) 9.00 Bh 812,375.00 7,311,375.00

14 Lp.Halogen Dicroic 20 W Arm.Type RD 2-1 Artolite(Diatas Plafond Ornamen) 9.00 Bh 812,375.00 7,311,375.00

15 Stop Kontak 100 VA (Inbouw dan Outbouw) untuk CCTV (Panasonic) 13.00 Bh 100,500.00 1,306,500.00

16 Saklar 8 Grid (Panasonic) 1.00 Bh 427,125.00 427,125.00

17 Saklar Tunggal (Panasonic) 8.00 Bh 92,125.00 737,000.00

18 Saklar Ganda (Panasonic) 10.00 Bh 100,500.00 1,005,000.00

19 Titik Instalasi Stop Kontak CCTV (NYMHY-Supreme) 13.00 Titik 319,087.50 4,148,137.50

20 Panel Daerah Service dan Main Entrance 1.00 Unit 5,795,500.00 5,795,500.00

22 Kabel Antar Panel (P.Induk Lt.1 ke P.Daerah Service dan Main Entrance)

- NYY 4x4 mm2 (Supreme) 7.00 M' 68,675.00 480,725.00

23 Kabel Grounding BC 10 mm2 7.00 M' 21,775.00 152,425.00

24 Pengadaan dan pemasangan MCB 3 Phase 16 A di Panel Induk Lt.1 1.00 Bh 766,312.50 766,312.50

25 Tes Commisioning 1.00 Ls 2,512,500.00 2,512,500.00

Jumlah 170,427,900.00

A.2 PENGADAAN DAN PEMASANGAN INSTALASI CCTV

1 1.00 Unit Rp 42,380,000 42,380,000.00

Spesifikasi :

1/4" Sony Exview HAD CCD, 350TVL

Built-in Auto Focus / Auto Iris

Max. 432x Zoom (36x Optical / 12x Digital)

TDN(ICR), WDR, DSS, OSD

128 Presets, 8swings, 4patterns, 8groups

Privacy Zone, Auto Flip, Auto Parking

24VAC(line lock) single voltage

* include floor stand outdoor bracket

CCTV XSPEED DOME CAMERA (outdoor) c/w 9 meter Steel Pole

Max. Speed : Pan (360O/sec), Swing (180O/sec)

Angular Travel : pan (Endless 360O), Tilt (90O)








(Rp.) (Rp.)

2 DAY & NIGHT IR CAMERA (Indoor Security Camera) 24.00 Unit Rp 1,755,000 42,120,000.00

Spesifikasi :

1/3" Sony Super HAD Color CCD

High Resolution 520TV Lines

24IR LED : Day & Night Vision Camera

Weather Proff (IP66)

Automatic White Balance

Automatic gain Control

back Light Compensation

DC 12V 10%, Less than 100mA / LED on 340mA

* Include Ceiling Bracket

DAY & NIGHT IR CAMERA (Outdoor Security Camera) 6.00 Unit Rp 4,875,000 29,250,000.00

Spesifikasi :

1/3" Sony Super HAD Color CCD

High Resolution 600TV Lines

42IR LED : Day & Night Vision Camera

2D+3D DNR (digital noise reduction)

Weather Proff (IP66)

Automatic White Balance

Automatic gain Control

back Light Compensation

DC 12V 10%, Less than 100mA / LED on 340mA

Privacy masking : 4 zone

Motion detection

OSD Function

* Include Ceiling Bracket

3 CCTV PTZ FOR SPEED DOME SERIES CONTROL SYSTEM 2.00 Unit Rp 7,930,000 15,860,000.00

4 DVR CCTV SYSTEM INCLUDE HDD 1TB 3.00 Unit Rp 16,770,000 50,310,000.00

5 LCD MONITOR DISPLAY 40" 1.00 Unit Rp 36,400,000 36,400,000.00

Spesification :

Technology : Splice Liquid Crystal Display

Size : (w) 911,7 x (h) 522,9 x (d) 95 mm

Resolution : 1920 x 1080 p (full HD)

Color Saturation : 97 %

Brightness

Contrast : 3000 : 1

Refresh Frequenc: 120 Hz

View Angle

Seam : ≤ 18 mm

Input : Complex Video, Chromatism Ponderance, S-Video, VGA, DVI, HDMI

Work Temperatur

Power Consumpti: 180 Watt

Weight : 18 Kg

Original Creating Steel Glass Protection

6 Cabling and Interconnection 1.00 ls Rp 58,500,000 58,500,000.00

7 Installation, Testing and Training Fee 1.00 ls Rp 19,500,000 19,500,000.00

Jumlah 294,320,000.00

: 700cd / mtr2

: 178 O

: 0 - 40 O C








(Rp.) (Rp.)

A.3 PENGADAAN DAN PEMASANGAN INSTALASI TELEPHONE

1 Outlet Telephone (Panasonic) 9.00 Bh 100,500.00 904,500.00

2 Pesawat Telephone KX-T 2373 (Panasonic) 9.00 Bh 431,312.50 3,881,812.50

3 Titik Instalasi Telephone (Kabel ITC) 8.00 Titik 207,700.00 1,661,600.00

4 Titik Instalasi Telephone (OTC-Supreme) (Kantor Pengelola Lap. Tenes) 1.00 Titik 2,391,062.50 2,391,062.50

5 Bok Terminal Kabel (BTK) 10 pairs 2.00 Unit 670,000.00 1,340,000.00

6 Kabel Induk Telephone ITC 10x2x0,6 mm2 120.00 M' 22,780.00 2,733,600.00

7 MDF Kapasitas 30 Pairs 1.00 Unit 921,250.00 921,250.00

8 Single line Interface Box (SIB) 1.00 Unit 837,500.00 837,500.00

9 PABX 30 Extension KX-TDA 30 + Rectifier (Panasonic) 1.00 Unit 30,150,000.00 30,150,000.00

10 Back Up Battery 24 Volt 1.00 Bh 5,108,750.00 5,108,750.00

11 Setting + Kabel Instalasi PABX 1.00 Ls 1,675,000.00 1,675,000.00

12 Penyambungan Langsung 1 Nomer dari Telkom 1.00 Ls 8,375,000.00 8,375,000.00

13 Tes Comissioning dan Trainer 1.00 Ls 4,187,500.00 4,187,500.00

Jumlah 64,167,575.00

A.4 PENGADAAN DAN PEMASANGAN INSTALASI SOUND SYSTEM

1 Loudspeaker Type Ceiling Speaker Inbouw (TOA) 19.00 Bh 138,187.50 2,625,562.50

2 Titik Instalasi Loudspeaker (NYMHY - Supreme) 19.00 Ttk 394,462.50 7,494,787.50

4 Bok Terminal Kabel Audio Daerah Service 1.00 Unit 837,500.00 837,500.00

5 Power Amplifier 250 Watt (J Accoustic PA-300) 1.00 Bh 5,946,250.00 5,946,250.00

6 Mixer 8 Channel (J Accoustic P8-D) 1.00 Bh 4,271,250.00 4,271,250.00

7 Paging Microphone (PM660U-TOA) 1.00 Bh 2,554,375.00 2,554,375.00

8 DVD Multiplayer (SONY) 1.00 Bh 1,716,875.00 1,716,875.00

9 Setting + Kabel Instalasi Sound System 1.00 Ls 586,250.00 586,250.00

10 Rak Sound System 1.00 Unit 5,946,250.00 5,946,250.00


Jumlah 36,166,600.00

B LANTAI BALKON


2 Lampu Halogen Dicroic 20 W Arm.Type RD 2-1 Artolite (8 Bh /Kolom) 192.00 Bh 309,875.00 59,496,000.00

3 Saklar Ganda (Panasonic) 9.00 Bh 100,500.00 904,500.00

4 Titik Instalasi Penerangan (NYM - Supreme) 66.00 Titik 295,637.50 19,512,075.00

5 Panel Balkon 1.00 Unit 5,410,250.00 5,410,250.00

6 Kabel Antar Panel (P.Induk Lt.1 ke Panel Balkon)

- NYY 4x4 mm2 (Supreme) 58.00 M' 68,675.00 3,983,150.00

7 Kabel Grounding BC 10 mm2 58.00 M' 21,775.00 1,262,950.00

8 Pengadaan dan pemasangan MCB 3 Phase 25 A di Panel Induk Lt.1 1.00 Bh 766,312.50 766,312.50


Jumlah 115,304,487.50

C LANTAI TRIBUN

C.1 INSTALASI PENERANGAN

1 Menggeser Titik Lampu Existing + Kabel Instalasi 7.00 Bh 56,950.00 398,650.00


3 Lampu SL- Essential 18 W Armature Type E0206 WLTriangle (Artolite) 2.00 Bh 351,750.00 703,500.00

4 Lampu Halogen Dicroic 20 W Arm.Type RD 2-1 Artolite (8 Bh /Kolom) 80.00 Bh 309,875.00 24,790,000.00

5 Saklar Tunggal (Panasonic) 4.00 Bh 92,125.00 368,500.00

6 Saklar Ganda (Panasonic) 13.00 Bh 100,500.00 1,306,500.00








(Rp.) (Rp.)


8 Panel Lampu Tribun 1.00 Unit 5,108,750.00 5,108,750.00

9 Kabel Antar Panel (Panel Tribun ke Panel Lampu Tribun)

- NYY 4x4 mm2 (Supreme) 7.00 M' 68,675.00 480,725.00

10 Kabel Grounding BC 10 mm2 7.00 M' 21,775.00 152,425.00

11 Pengadaan dan pemasangan MCB 3 Phase 16 A di Panel Tribun 1.00 Bh 766,312.50 766,312.50


Jumlah 102,236,975.00

C.2 PENGADAAN DAN PEMASANGAN INSTALASI TELEPHONE

1 Outlet Telephone 7.00 Bh 100,500.00 703,500.00

2 Pesawat Telephone 7.00 Bh 431,312.50 3,019,187.50

3 Titik Instalasi Telephone (Kabel ITC) 7.00 Titik 207,700.00 1,453,900.00

5 Bok Terminal Kabel (BTK) 10 pairs 1.00 Unit 670,000.00 670,000.00

6 Kabel Induk Telephone ITC 10x2x0,6 mm2 19.00 M' 22,780.00 432,820.00

7 Tes Commisioning 1.00 Ls 837,500.00 837,500.00

Jumlah 7,116,907.50

II AREA PARKIR

A INSTALASI PENERANGAN DAN STOP KONTAK

1 Lp Mercury 250 W (Philips)+ Armature PJU Type RL ARTO C E40 (Artolite) 37.00 Bh 2,177,500.00 80,567,500.00

2 Tiang Lampu 2 Cabang (Galvanised) (Artolite) 9.00 Unit 4,020,000.00 36,180,000.00

3 Tiang Lampu 1 Cabang (Galvanised) (Artolite) 15.00 Unit 3,601,250.00 54,018,750.00

4 Kabel Instalasi Penerangan Area Parkir (NYY 2x4 mm2 - Supreme) 1,117.00 M' 460,625.00 514,518,125.00

5 Penyambungan Titik Instalsi Lampu Mercury 250 W 37.00 Titik 293,125.00 10,845,625.00

6 Lampu HPI-T 400 W (Philips) Arm. Spot Light Type AMAR E40 (Artolite) 2.00 Bh 4,606,250.00 9,212,500.00

7 Lampu HPI-T 1000 W (Philips) Armt. Spot Light Type AMEG E40 (Artolite) 2.00 Bh 5,443,750.00 10,887,500.00

8 Kabel Instalasi Lampu Spot Light HPI-T (NYY 2x4 mm2 - Supreme) 377.00 M' 418,750.00 157,868,750.00

9 Stop Kontak 100 VA (Outbouw) untuk CCTV (Panasonic) 3.00 Bh 100,500.00 301,500.00

10 Stop Kontak 200 VA (Outbouw) untuk CCTV (Panasonic) 9.00 Bh 100,500.00 904,500.00

11 Titik Instalasi Stop Kontak CCTV (NYMHY-Supreme) 12.00 Titik 319,087.50 3,829,050.00

12 Tiang CCTV 1.00 Unit 5,795,500.00 5,795,500.00

13 Panel Parkir Type Outdoor 1.00 Unit 20,451,750.00 20,451,750.00

14 Kabel Antar Panel (P.Induk Gedung Graha ke Panel Parkir)

- NYFGbY 4x35 mm2 (Supreme) 75.00 M' 384,245.00 28,818,375.00

15 Pembuatan Grounding Panel Parkir 1.00 Unit 753,750.00 753,750.00

16 Pengadaan dan pemasangan NFB 40 A di Panel Induk Gedung Graha) 1.00 Bh 2,093,750.00 2,093,750.00

17 Pembuatan Rumah Panel Parkir (Pasangan Batu Merah+Pntu Pengaman) 1.00 Unit 2,211,000.00 2,211,000.00

18 Pembuatan Rumah Lampu Spot HPI-T (Pas.Batu Merah+Pengaman Lampu) 4.00 Unit 1,061,280.00 4,245,120.00


Jumlah 947,690,545.00

B PENGADAAN DAN PEMASANGAN INSTALASI SOUND SYSTEM

1 Loudspeaker Type Outdoor Speaker Horn Persegi (TOA) 10.00 Bh 670,000.00 6,700,000.00

2 Kabel Instalasi Loudspeaker (NYMHY - Supreme) 477.00 M' 20,100.00 9,587,700.00

3 Pipa Clipsal 477.00 M' 5,025.00 2,396,925.00

4 Pasang Loudspeaker Outdoor + Instalasi Kabel NYMHY 10.00 Titik 242,875.00 2,428,750.00

5 Bok Terminal Kabel Audio Parkir (di Ged.Graha Lt.1) 1.00 Unit 837,500.00 837,500.00

6 Bok Terminal Kabel ( NYMHY ke kabel RCA) (di Ged.Graha Lt.1) 1.00 Unit 837,500.00 837,500.00

7 Kabel Induk Audio (NYMHY 4x1.5 mm2) 73.00 M' 105,734.38 7,718,609.38

8 Power Amplifier 250 Watt (J Accoustic PA-300) 1.00 Bh 5,946,250.00 5,946,250.00








(Rp.) (Rp.)


Jumlah 38,128,234.38








(Rp.) (Rp.)

III INSTALASI LAMPU HALL GEDUNG

A AREA HALL GEDUNG

1 Lampu HPI-T 400 W (Philips) Arm. Spot Light Type AMAR E40 (Artolite) 8.00 Bh 4,606,250.00 36,850,000.00

2 Pasang Penggantung Lampu 8.00 Unit 502,500.00 4,020,000.00

3 Pasang Box Switch Kontaktor On Off Lampu Hall Gedung 1.00 Unit 251,250.00 251,250.00


5 Pasang Panel Lampu Hall Gedung 1.00 Unit 418,750.00 418,750.00

6 Kabel Antar Panel (Panel Lampu Hall ke Panel Induk Gedung) -

- NYY 4x4 mm2 (Supreme) 40.00 M' 63,650.00 2,546,000.00

7 Penambahan MCB 3 Phase 16 A di Panel Induk Gedung 1.00 Bh 753,750.00 753,750.00


Jumlah 48,441,000.00

IV INSTALASI VIDEO SYSTEM

1 MATERIAL INTEGRATOR MULTIMEDIA SYSTEM 1.00 Ls 3,288,009,400.00 3,288,009,400.00

2 MATERIAL SHOOTING VIDEO 1.00 Ls 174,070,000.00 174,070,000.00

Jumlah 3,462,079,400.00

V INSTALASI MICROPHONE

1 PL. 37 26.00 Pcs 1,298,125.00 33,751,250.00

2 Re 2N75 10.00 Set 2,051,875.00 20,518,750.00

3 Kabel Canare L2T25 1,000.00 M 7,537.50 7,537,500.00

4 Conektor Noutrik (MF) SLR Conector 72.00 Pcs 138,187.50 9,949,500.00

5 Stage Box Yamaha 1.00 Unit 921,250.00 921,250.00

6 Kable Snake Balden 24 Cord x 2 200.00 M 34,337.50 6,867,500.00


Jumlah 82,058,250.00

VI INSTALASI FIBER-OPTIC

1 1.00 Unit 32,720,930.70 32,720,930.70

2 Wireless Outdoor, AP/ A+B+G 2.00 Unit 10,247,059.06 20,494,118.12

3 Antena OMNI Sektoral (20dbi 120 deg sector pane) 2.00 Unit 11,823,528.86 23,647,057.72

4 Wireless n router (draft 802.11n, port 10/100/1000 LAN, 1 port 10/100/1000 W 13.00 Unit 7,094,118.12 92,223,535.56

5 Wall Mount Rack 1.00 Unit 4,729,412.08 4,729,412.08

6 UPS 500 VA 1.00 Unit 2,207,059.06 2,207,059.06

7 Patch Core 8.00 Unit 197,059.06 1,576,472.48

8 Fiber Optic Single Mode 8 core 300.00 M' 55,175.84 16,552,752.00

9 Terminasi 16.00 Unit 157,646.98 2,522,351.68

10 Pulling 300.00 M' 39,412.08 11,823,624.00

11 Instalasi 28.00 Buah 236,471.14 6,621,191.92

Jumlah 215,118,505.32

Switch 24 port (management, 2SFP port+ transceiver, 22 UTP port 10/100/1000 VLAN Trunking)







NO PRODUCT QTY HARGA SATUAN (Rp) TOTAL (Rp)

MULTIMEDIA DISPLAY

1 Light Emitting Diode 1.00 unit 1,794,000,000.00 1,794,000,000.00

Indoor Full Color LED Display

Jarak antar lampu : 10mm

Kebutuhan Ukuran (overal size) : 3x8 mtr

Ukuran Viewing : 2.88 x 7.68 mtr

Total Jumlah Cabinet : 18 Cabinet

Teknology : Surface Mount Display 3 in 1

Feature : Independent Lamp Adjustment

Density Pixel : 10.000 /m2

Driver mode : 1/8 scan

Brightness : 1200

Viewing angle : 110 degree at Horisontal ; 60 degree at vertical

Included Bracket

2 LCD PROJECTOR 2.00 unit 325,000,000.00 650,000,000.00

Spesification :

Brand : Japan

Brightness : 15,000 ANSI Lumens

Lens Throw Ratio : min. 4.4 - 6.2 - 1

Lens weight : 2.8 - 4.2 kg

Contrast Ratio : min. 1800:1

Image Diagonal : Up to 40' wide (600" Diagonal). (supplied without lens)

Horizontal Resoluti: 800 TV Lines (HDTV)

Compatible Resolut: 480i/p, 575i/p, 720p, 1035i, 1080i-50/60

Screen Pixels : 1,024 x 768 In Stripe Configuration

Imaging System : 1,8" Polysilicon Active matrix TFT Panels x 3

Video Signal Input : DVI, RGB, Y/C, DVD, HDTV

Video Display : 4:3 & 16:9 in NTSC/PAL.SECAM/NTSC 4.43/PAL-M/PAL-N

Video System : DVI input support HDCP for true digital imaging

Fan Noise : As low as 51 dBA

Lens Shift : Availble in Power mode (can be shift to vertically and horizontally)

Lens Installation : Quick installation, Wide Choice of Lenses Available.

Remote : Wireless / Wired. Digital Zoom 50% - 700% (Horizontal)

Control Switcher : Universal Protocol 1600-115200 baud rate

Celector Switch: Projector on/of, PC/video, Auto sync,

volume input: PC,video, audio signal, mix signal 6.35 mm

jack.

Output : PC signal 15 pin, video signal, audio signal, RS 232

signal amplifyer 250 MHz.

Estimated Lamp Lif: Up to 3,000 Hours

Weight

Waranty : 3 years include service and pacth, full backup

unit service

(diberikan unit pengganti jika ada kerusakan

selama 3 tahun)

3 ELECTRIC SCREEN 2.00 Unit 96,200,000.00 Rp 192,400,000

Spesification :

Type : Custom large Screen 360" (732 x 549cm)

Black Border : 9 - 15cm

Casing Color : White

Material Screen : Matte White

CEILING BRACKET for SCREEN 360" 2.00 Unit 11,700,000.00 Rp 23,400,000

PROJECTOR CEILING BRACKET 2.00 Unit 10,400,000.00 Rp 20,800,000

: 34 - 37 Kg (Without Lens)








4 LG N1941 WP-PF Monitor Flat 4.00 unit 2,544,750.00 Rp 10,179,000

5 Telview 17" Monitor Broadcast 1.00 unit 9,330,750.00 Rp 9,330,750

IMAGE PROCESSING

6 Extron MAV Plus 1616AV 1.00 unit 71,818,500.00 Rp 71,818,500

Standart International Switcher Video RCA 16 input, 16 output

7 D-Link 16port 1.00 unit 1,922,700.00 Rp 1,922,700

Distribution LAN/HUB 16 port

8 Kramer VP-501xl 2.00 unit 6,333,600.00 Rp 12,667,200

Converter VGA to Video

9 Extron GLI2000 5BNC 3.00 unit 18,944,250.00 Rp 56,832,750

Groud Loop Inhibitor RGBHV

10 TRANSMITTER FOR VGA AND AUDIO 2.00 unit 5,954,000.00 Rp 11,908,000

Spesification :

Input : Female 15 Pin HD

Output : Female RJ-45 Connector 8cm pigtail (CAT-7)

Video Signal : Pre-peaking circuit for optimizing video signal

Monitor Output : Buffered local monitor output

Finishing & Installa: Metal Enclosure, Wall Bracket

11 RECEIVER FOR VGA 2.00 unit 6,968,000.00 Rp 13,936,000

Spesification :

Input : Female RJ-45 Connector for CAT-7 with buffered loop-through

Output : Female 15-pin HD Connector

Controls : Separate variable levels and peaking controls

Finishing & Installa: Metal Enclosure, Wall Bracket

* Buffered MTP CAT-7 output for daisy-charming up to ten receivers.

12 WIRELESS WI-FI EXTENDER 1.00 unit 9,204,000.00 Rp 9,204,000

Spesification :

Covered Distance : Up to 100 ft

Video Format : Unlimited

Audio Format : Unlimited

Operating System : Independent

Signal Frequency : 2,4Ghz WiFi 11B/G/N

Driverless / Plug and Play.

Real-Time Wireless Video / Audio Transmission.

Transmitter Features :

Video Input : CVBS / S-Video / Component (YPbPr) / VGA

Input Format : - CVBS: NTSC / PAL / SECAM

- S-Video: NTSC / PAL / SECAM

- Component (YPbPr) : 480i/p, 576i/p, 720p (50/60Hz), 1080i/p (50/60Hz)

- VGA : 640 x 480 / 800 x 600 / 1024 x 768 / 1280 x 768 / 1280 x 1024

Audio Input : Stereo with 4,5mm Line-in-jack

PCM Encoding : 48Khz 16-bit sampling

LED Indicator : WLAN Status / 4 Wi-Fi Channels / 4 Video Sources Input.

Receiver Features :

Video Output : Component (YPbPr) / VGA

Output Format : - 480p (60Hz) / 576 (50Hz)

- VGA : 640 x 480 / 800 x 600 / 1024 x 768 / 1280 x 768 / 1280 x 1024

Audio Input : Stereo with 4,5mm Line-in-jack

PCM Encoding : 48Khz 16-bit sampling

LED Indicator : WLAN Status / 4 Wi-Fi Channels / 4 Video Sources Input.








SOURCE

10 DVD Player Pioneer 1.00 unit 1,560,000.00 Rp 1,560,000

11 Komputer Source Animation Mixing 1.00 unit 12,441,000.00 Rp 12,441,000

Intel Dual Core Processor

Memory 2GB

Harddisk min 160GB

Software Source Animation Mixing

Source Animation Content minimal 700 unit animation stock

VGA Card ATI Radeon 128

Windows XP / 7

12 NoteBook 1.00 unit 14,137,500.00 Rp 14,137,500

Intel Core I 3

Harddisk minimal 160 GB

Display 14"

13 Desktop Komputer Control LED 1.00 unit 12,441,000.00 Rp 12,441,000


Memory 4GB

Harddisk min 160GB

Software LED


Composite Capture card

Windows XP / 7

14 Desktop Komputer 4.00 unit 12,441,000.00 Rp 49,764,000


Memory 4GB

Harddisk min 160GB


Composite Capture card

Windows XP / 7

15 Software License for Multiscreen Display Digital Technology 1.00 unit 160,602,000.00 Rp 160,602,000

Digital Imagery

Seamless image Capability

Overlap Capability

Optional Wired & Wireless Network System Connection

QuickFind Feature for visual controling

Network Presentation Capability

Optional VGA & Video Input Capability

16 System training & software training 7.00 day 5,200,000.00 Rp 36,400,000

minimal 1 years experience in event multimedia

Trainer have minimal 2 international event multimedia experience

Trainer have minimal 30 domestic event multimediaexperience

INSTALATION SYSTEM

17 Kable VGA Hi Resolution RGBHV 1.00 lsm 11,505,000.00 Rp 11,505,000

18 Kabel Video Belden 1505A 1.00 lsm 14,430,000.00 Rp 14,430,000

19 Kabel Listrik Supreme NYM 3x1.5mm 1.00 lsm 10,790,000.00 Rp 10,790,000








20 Kabel Listrik Supreme NYM 3x2.5mm 1.00 lsm 7,150,000.00 Rp 7,150,000

21 Kabel Listrik Supreme NYM 4x0,75mm for screen 1.00 lsm 5,850,000.00 Rp 5,850,000

22 Kabel data STP 1.00 lsm 7,150,000.00 Rp 7,150,000

23 Kabel IR 1.00 lsm 650,000.00 Rp 650,000

24 Connector dan Stop kontak 1.00 lsm 5,070,000.00 Rp 5,070,000

25 Ducting Cable 1.00 lsm 17,940,000.00 Rp 17,940,000

* Pipa clipsal untuk plafond

* Albion untuk tembok & lantai

26 Receptacle (outlet) Video 4.00 unit 357,500.00 Rp 1,430,000

27 Material Bantu Instalasi 1.00 lsm 7,150,000.00 Rp 7,150,000

28 Content Fee 1.00 lsm 7,150,000.00 Rp 7,150,000

* Materi TMS

* Materi Background (DVD)

29 Instalation Fee 1.00 lsm 26,000,000.00 Rp 26,000,000

* Wiring, Pulling, Connection & Instalation

* Testing & Commissioning Instalastion

* Programable System

* Transportasi & Akomodasi

TOTAL [Rupiah] Rp. 3,288,009,400

TOTAL [Rupiah] Rp. 3,288,009,400







NO PRODUCT QTY SATUAN (Rp) TOTAL (Rp)

1 Camera Panasonic type HMC 82 3.00 unit Rp 39,650,000 Rp 118,950,000

2 Tripod Camera 3.00 unit Rp 3,185,000 Rp 9,555,000

3 1.00 unit Rp 12,415,000 Rp 12,415,000

4 Video Mixer DataVideo 4 input SE500 2.00 unit Rp 16,575,000 Rp 33,150,000

TOTAL [Rupiah] Rp. 174,070,000

Recording Panasonic DMR-EH59


KEGIATAN : UNIVERSITAS NEGERI MALANG PEKERJAAN : BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA

PERENCANAAN INDOOR SPORT LAPANGAN TENNIS PENUNJANG GEDUNG TEACHER STUDY DAN TRAINING CENTRE

LOKASI : KAMPUS UNIVERSITAS NEGERI MALANG Jl.SEMARANG NO 5 MALANG TAHUN ANGGARAN : 2011

R E K A P I T U L A S I T O T A L

A ► PEKERJAAN LAPANGAN TENNIS

I PEKERJAAN PERSIAPAN Rp. 11,891,614.72 II PEKERJAAN TANAH Rp. 72,223,796.86 III PEKERJAAN PASANGAN Rp. 218,987,946.46 IV PEKERJAAN BETON Rp. 1,399,733,983.92 V PEKERJAAN PENUTUP LAPISAN Rp. 111,863,928.33 VI PEK.BESI PERLENGKAPAN LAPANGAN Rp. 2,068,241,886.51 VII PEKERJAAN PENGECATAN Rp. 142,768,761.80 VIII PEKERJAAN INSTALASI LISTRIK Rp. 237,418,000.00 IX PEKERJAAN BESI VARIASI PENUTUP DINDING Rp. 236,509,182.00 X PEKERJAAN RANGKA ATAP APORA

X.A Space Frame Rp. 2,680,829,489.92 X.B Gording Terpasang Rp. 1,037,619,588.72 X.C Atap Terpasang Rp. 764,496,198.80 +

JUMLAH A Rp. 8,982,584,378.03

B ► PEKERJAAN TRIBUN

I PEKERJAAN PERSIAPAN Rp. 1,231,876.80 II PEKERJAAN PASANGAN Rp. 3,781,308.16 III PEKERJAAN BETON Rp. 248,273,691.60 IV PEKERJAAN PENUTUP LANTAI & DINDING Rp. 129,626,726.12 V PEKERJAAN BESI DAN KACA Rp. 312,889,433.25 VII PEKERJAAN PENGECATAN Rp. 2,405,403.00 VIII PEKERJAAN INSTALASI LISTRIK Rp. 48,951,540.00 +

JUMLAH B Rp. 747,159,978.93

JUMLAH TOTAL A+B Rp. 9,729,744,356.96 JUMLAH TOTAL DIBULATKAN Rp. 9,729,744,000.00

Terbilang: :SEMBILAN MILYAR TUJUH RATUS DUA PULUH SEMBILAN JUTA TUJUH RATUS EMPAT PULUH EMPAT RIBU RUPIAH


CABANG JAWA TIMUR




PEKERJAAN : BELANJA MODAL GEDUNG DAN BANGUNAN BERUPA

PERENCANAAN INDOOR SPORT LAPANGAN TENNIS

PENUNJANG GEDUNG TEACHER STUDY DAN TRAINING CENTRE

LOKASI : KAMPUS UNIVERSITAS NEGERI MALANG Jl.SEMARANG NO 5 MALANG


No A. PEKERJAAN LAPANGAN TENNIS Volume Sat Harga Satuan Jumlah

(Rp) (Rp)


1 Pembersihan lokasi 3,567.84 M² 3,333.00 11,891,614.72

JUMLAH I 11,891,614.72

II PEKERJAAN TANAH

1 Galian tanah 36.29 M³ 33,000.00 1,197,504.00 231.9575

2 Bor Straus Ø 20 cm 22.68 M³ 861,233.82 19,535,676.70

3 Bor Straus Ø 30 cm 47.48 M³ 861,233.82 40,888,625.66

4 Urugan tanah kembali 29.39 M³ 9,280.00 272,769.64

5 Urugan pasir 88.66 M³ 116,500.00 10,329,220.86

JUMLAH II 72,223,796.86




3 Plesteran + Acian 1: 3 1,616.16 M² 37,095.00 59,951,455.20

4 Plesteran beton + Acian 1:5 790.02 M² 33,540.00 26,497,270.80

5 Benangan sudut 2,695.00 M' 11,620.00 31,315,900.00

6 Pasangan Batu Lempeng 191.43 M² 182,813.00 34,996,477.59

JUMLAH III 218,987,946.46

IV PEKERJAAN BETON

1 Plat Wire Mesh landasan lapangan Tennis 120.75 M³ 2,071,779.00 250,161,223.22

2 Rabat Lantai Kerja 86.21 M³ 788,374.00 67,968,403.01

3 Straus Ø 20cm 19.47 M³ 2,506,559.00 48,802,412.97

4 Straus Ø 30cm 22.41 M³ 2,506,559.00 56,179,521.91

5 Poor pondasi 100x180 18.14 M³ 2,659,672.00 48,257,088.77

6 Poor pondasi 100x100 1.68 M³ 2,659,672.00 4,468,248.96

7 Kolom Strukture 40x70 79.23 M³ 5,832,639.00 462,112,988.80

8 Kolom Strukture 30x30 5.75 M³ 5,832,639.00 33,512,010.64

9 Sloof praktis 15x20 tepi lapangan tennis 1.64 M³ 4,629,636.00 7,583,343.77

10 Sloof Kopel 30x40 27.72 M³ 4,016,436.00 111,335,605.92

11 Balok strukture 20x40 tengah 18.48 M³ 5,299,720.00 97,938,825.60

12 Balok strukture 30x60 atas 25.86 M³ 5,299,720.00 137,025,320.54

13 Konsol Beton 40x60 3.36 M³ 5,299,720.00 17,807,059.20

14 Balok ( Konsol Beton ) 30x40 3.68 M³ 5,299,720.00 19,480,922.76

15 Kolom ( Konsol Beton ) 30x30 1.51 M³ 5,299,720.00 8,013,176.64

16 Balok ( Konsol Beton ) 30x30 1.50 M³ 5,299,720.00 7,933,044.87

17 Balok ( Konsol Beton ) 40x60 bentang 11,88m 3.99 M³ 5,299,720.00 21,154,786.33

JUMLAH IV 1,399,733,983.92

V PEKERJAAN PENUTUP LAPISAN

1 Lapisan dasar coating warna hitam 632.48 M² 88,432.14 55,931,964.17

2 Lapisan Pleksicoat warna biru 287.19 M² 88,432.14 25,397,231.93

3 Lapisan Pleksicoat rool tepi area main 345.29 M² 88,432.14 30,534,732.24

JUMLAH V 111,863,928.33

VI PEKERJAAN BESI PERLENGKAPAN LAPANGAN

1 Kawat Harmonica Lapis PVC + Rangka 2,230.58 M² 918,720.00 2,049,277,649.13

2 Renovasi Lapangan 885.48 M² 14,500.00 12,839,437.38

3 Tempat duduk wasit lengkap fungsional ( tennis ) 1.00 Unt 3,828,000.00 3,828,000.00

4 Nett lengkap dengan tiang penyangga ( tennis ) 1.00 Set 2,296,800.00 2,296,800.00

JUMLAH VI 2,068,241,886.51









(Rp) (Rp)

VII PEKERJAAN PENGECATAN

1 Cat Besi 1,533.34 M² 42,053.00 64,481,378.81

2 Cat Dinding Luar 808.08 M² 34,568.00 27,933,709.44

3 Cat Dinding Dalam 808.08 M² 17,355.00 14,024,228.40

4 Cat Beton 790.02 M² 34,568.00 27,309,411.36

5 Cat Coating Pasangan Batu Teracota 142.91 M² 63,116.00 9,020,033.79

JUMLAH VII 142,768,761.80

VIII PEKERJAAN INSTALASI LISTRIK

1 Lampu HPI-T 400 W (Philips) Arm. Spot Light 32.00 Bh 3,852,500.00 123,280,000.00

Type AMAR E40 (Artolite)

2 Tiang Lampu HPI-T 400 W Outdoor 5.00 Unit 1,750,000.00 8,750,000.00

3 Tiang Lampu HPI-T 400 W Indoor ( penggantung ) 27.00 Unit 1,150,000.00 31,050,000.00

4 Titik Instalasi Penerangan (NYM - Supreme) 32.00 Unit 567,750.00 18,168,000.00

5 Stop Kontak 300 VA (Panasonic) 10.00 Titik 75,000.00 750,000.00

6 Titik Instalasi Stop Kontak (NYM-Supreme) 10.00 Bh 336,000.00 3,360,000.00

7 Pasang Panel Lapangan 1.00 Titik 4,325,000.00 4,325,000.00

8 Kabel Antar Panel ( Panel Parkir ke Panel Lapangan 130.00 Unit 267,000.00 34,710,000.00

- NYFGbY 4x25 mm2 (Supreme)

9 Pasang Grounding Panel Lapangan 1.00 M' 806,250.00 806,250.00

10 Pasang Panel Tribun 1.00 Unit 4,325,000.00 4,325,000.00

11 Kabel Antar Panel (Panel Tribun ke Panel Lapangan 15.00 Unit 510,000.00 7,650,000.00

- NYY 4x4 mm2 (Supreme)

12 Pasang Kabel Grounding BC 10 mm2 15.00 M' 16,250.00 243,750.00

JUMLAH VIII 237,418,000.00

IX PEKERJAAN BESI VARIASI PENUTUP DINDING

1 Kisi-kisi baja atas ( untuk grill atas luar ) 118.80 M² 780,890.00 92,769,732.00

Besi Holow 4x6

2 Besi WF 200.500 7,326.00 Kg 15,500.00 113,553,000.00

3 Ankur baut Ø 32mm 48.00 Bh 75,000.00 3,600,000.00

4 Stifner 366.30 Kg 15,500.00 5,677,650.00

5 Kalsiplank L : 50cm 217.80 M' 96,000.00 20,908,800.00

JUMLAH X 236,509,182.00

X PEKERJAAN RANGKA ATAP APORA

X.A Space Frame JUMLAH X.A 2,680,829,489.92

1 Ball Joint 2,632.00 Kg 57,777.77 152,071,095.90

2 Connector Sheet 5,433.40 Kg 57,777.77 313,929,746.38

3 Pipa STK 400 45,178.00 Kg 33,222.23 1,500,913,816.58

4 Supports & Angkur 910.00 Kg 33,223.53 30,233,410.48

5 Wet Painting 54,153.40 Kg 4,334.17 234,710,258.29

6 Transp 1.00 Fuso 57,777,777.20 57,777,777.20

7 Install 54,153.40 Kg 7,223.80 391,193,385.07

X.B Gording Terpasang JUMLAH X.B 1,037,619,588.72

1 Dudukan Gording Primer 350.00 Bh 43,333.33 15,166,665.15

2 Dudukan Gording Skunder 2,780.00 Bh 23,111.11 64,248,896.92

3 Gording Primer PIPA Ø 3" 10,864.00 Kg 31,779.37 345,251,086.54

4 Gording Skunder C75.45.15.4.6 22,740.20 Kg 26,000.03 591,245,791.25

5 Trekstang Ø 10mm 939.40 Kg 23,107.46 21,707,148.86

X.C Atap Terpasang JUMLAH X.C 764,496,198.80

1 Genteng 3,780.00 M² 169,650.00 641,277,000.00

2 Nok Prima 308.00 Bh 62,400.00 19,219,198.80









(Rp) (Rp)

4 Instalasi 1.00 Ls 104,000,000.00 104,000,000.00

808.08








No B. JENIS PEKERJAAN TRIBUN Volume Harga Satuan Jumlah


1 Pembersihan lokasi 369.60 M² 3,333.00 1,231,876.80

JUMLAH I 1,231,876.80

II PEKERJAAN PASANGAN

1 Plesteran beton 1:5 8.40 M² 33,540.00 281,736.00

2 Benangan sudut 301.17 M' 11,620.00 3,499,572.16

JUMLAH III 3,781,308.16

III PEKERJAAN BETON

1 Beton Plat dag atas tribun 16.49 M³ 4,526,651.00 74,646,937.49

2 Kolom 30x30 3.78 M³ 5,832,639.00 22,047,375.42

3 Balok 30x50 13.51 M³ 5,299,720.00 71,617,766.22

4 Balok Konsol 0.88 M³ 5,299,720.00 4,674,353.04

5 Plat Dag Ruang VIP 16.63 M³ 4,526,651.00 75,287,259.43

JUMLAH IV 248,273,691.60

IV PEKERJAAN PENUTUP LANTAI & DINDING

1 Keramik lantai tribun 40x40 696.86 M² 157,983.00 110,092,665.31

2 Keramik plat lantai atas tribun 40x40 123.65 M² 157,983.00 19,534,060.81

JUMLAH V 129,626,726.12

V PEKERJAAN BESI DAN KACA

1 Pagar Holow 4" tepi tribun atas + penutup double gybsum 262.67 M² 829,886.00 217,984,495.85

2 Pagar Holow 4" Trap tangga tepi tribun bawah 39.90 M² 649,886.00 25,930,451.40

3 Daun Jendela Almunium 28.00 Unit 862,410.00 24,147,480.00

4 Engsel Jendela Alm 28.00 Bh 35,625.00 997,500.00

5 Grendel Jendela Alm 14.00 Bh 11,875.00 166,250.00

6 Hak Angin 14.00 Bh 18,050.00 252,700.00

7 Kusen Almunium 299.54 M' 86,500.00 25,910,556.00

8 Tangga Baja + Pegangan tangga + Cat 1.00 Unt 17,500,000.00 17,500,000.00

JUMLAH VI 312,889,433.25

VII PEKERJAAN PENGECATAN

1 Cat Dinding / Beton eksterior 394.76 M² 34,568.00 13,645,994.54

2 Cat Plafond dag interior 138.60 M² 17,355.00 2,405,403.00

JUMLAH VIII 2,405,403.00

VIII PEKERJAAN INSTALASI LISTRIK

1 Lampu Halogen 150 W Armature Spot Light 10.00 Ttk 3,274,625.00 32,746,250.00

Type AMLC (Artolite)

2 Lampu TL 1x36 W Armature Type V Shave TP (Artolite) 13.00 Ttk 321,600.00 4,180,800.00

3 Titik Instalasi Penerangan (NYM - Supreme) 23.00 Ttk 323,610.00 7,443,030.00

4 Saklar Ganda (Panasonic) 5.00 Ttk 36,180.00 180,900.00

5 Stop Kontak 300 VA (Panasonic) 6.00 M' 40,200.00 241,200.00

6 Titik Instalasi Stop Kontak (NYM - Supreme) 6.00 Bh 414,060.00 2,484,360.00

7 Tes Commisioning 1.00 1,675,000.00 1,675,000.00

JUMLAH VIII 48,951,540.00

R E K A P I T U L A S IRENCANA ANGGARAN BIAYA




NO URAIAN PEKERJAAN JUMLAH HARGA

I PEKERJAAN PERSIAPAN Rp. 3,500,000.00

II PEKERJAAN TANAH Rp. 70,015,907.31

III PEKERJAAN PASANGAN Rp. 578,768,339.78

IV PEKERJAAN BETON Rp. 635,648,218.65

V PEK. KUSEN PINTU DAN JENDELA Rp. 33,347,551.61

VI PEK. PENGGANTUNG DAN PENGUNCI Rp. 22,763,657.97

VII PEKERJAAN CAT-CATAN Rp. 103,334,144.54

VIII PEKERJAAN ATAP Rp. 2,098,010,734.52

IX PEKERJAAN INSTALASI LISTRIK Rp. 26,901,002.50

X PEKERJAAN SANITASI Rp. 99,996,990.02

XI PEKERJAAN LAIN-LAIN Rp. 301,702,848.24

JUMLAH Rp. 3,973,989,395.14 DIBULATKAN Rp. 3,973,989,000.00

TERBILANG :TIGA MILYAR SEMBILAN RATUS TUJUH PULUH TIGA JUTA SEMBILAN RATUS DELAPAN PULUH SEMBILAN RIBU RUPIAH


CABANG JAWA TIMUR






No Uraian Pekerjaan Volume

I PEKERJAAN PERSIAPAN1 Pembersihan lokasi 1.000 Ls 3,500,000.00 3,500,000.00

Jumlah 3,500,000.00 II PEKERJAAN TANAH

1 Galian tanah pondasi 271.095 M3 33,000.00 8,946,135.00 2 Urugan tanah kembali 108.438 M3 9,280.00 1,006,304.64 3 Urugan pasir bawah pondasi 24.155 M3 116,500.00 2,814,057.50 4 Urugan pasir bawah lantai 20.984 M3 116,500.00 2,444,670.37 5 Urugan sirtu dan pemadatan 451.812 M3 121,300.00 54,804,739.80

Jumlah 70,015,907.31 III PEKERJAAN PASANGAN

1 Pas. Aanstampeng 146.450 M3 295,748.00 43,312,294.60

2 Pas. Pondasi batu kali 1 : 6 271.588 M3 573,798.00 155,836,364.33 3 Pas. dinding bata merah 1 : 6 842.225 M2 79,811.00 67,218,819.48 4 Pasangan trasram 1 : 3 63.175 M2 87,854.00 5,550,176.45 5 Plesteran dinding bata merah 1 : 6 1684.450 M2 37,095.00 62,484,672.75 6 Plesteran trasram 126.350 M2 31,139.00 3,934,412.65 7 Plesteran +acian plat beton plafond 719.686 M2 33,540.00 24,138,265.09 8 Plesteran +acian beton kolom 324.450 M2 33,540.00 10,882,053.00 9 Plesteran + acian beton tribun 1027.540 M2 33,540.00 34,463,691.60

10 Plesteran + acian beton balok 259.456 M2 33,540.00 8,702,154.24 11 Benangan sudut 2569.250 M' 11,620.00 29,854,685.00 12 Plintcol 189.525 M' 136,550.00 25,879,638.75 13 Water proofing coating km/wc 65.560 M2 176,564.00 11,575,535.84 14 Lantai Keramik 20/20 km/wc 65.560 M2 186,492.00 12,226,415.52 15 Dinding Keramik 20/25 186.973 M2 202,477.00 37,857,630.88 16 Pasang list keramik dinding 147.225 M' 19,490.00 2,869,415.25 17 Pasang Keramik 40/40 interior (Roman) 216.880 M2 188,982.00 40,986,378.36 18 Pas. Granit tile 40/40 (top table-wastafel) 2.400 M2 414,890.00 995,736.00

Jumlah 578,768,339.78 IV PEKERJAAN BETON

1 Beton Kolom 50/70 18.693 M3 4,375,325.00 81,785,762.56 2 Beton kolom tumpuan atas (kepala kolom) 24.450 M3 4,375,325.00 106,976,696.25 3 Beton konsol 50/60 6.450 M3 4,334,332.00 27,956,441.40 4 Beton sloof 15/20 23.791 M3 3,346,523.00 79,615,455.43 5 Beton kolom praktis 22.599 M3 4,717,615.00 106,612,201.98 6 Beton plat (meja wastafel) 5.360 M3 4,195,244.00 22,486,507.84 7 Beton balok latai 15/20,15/30 17.027 M3 3,954,260.00 67,329,185.02 8 Rabat beton 206.901 M3 690,602.00 142,885,968.16

Jumlah 635,648,218.65 V PEK. KUSEN PINTU DAN JENDELA

1 Pas. Kusen pintu, jendela aluminium 4" (Indal) 40.64 M' 107,549.00 4,370,791.36 2 Pas.bovenlight (aluminium) 36.00 Bh 413,856.00 14,898,816.00 3 Pasang daun pintu Lapis multipleks 10.00 Bh 470,540.00 4,705,400.00 4 Pasang pintu swing 2.00 Unit 941,080.00 1,882,160.00 5 Pas. daun pintu (km/wc) PVC-p1 7.00 Bh 416,000.00 2,912,000.00 6 Pasang kaca 5mm polos 25.15 M2 138,105.00 3,473,340.75 7 Pasang kaca es 5mm 5.50 M2 200,917.00 1,105,043.50

Jumlah 33,347,551.61

Harga Satuan (Rp)

Jumlah Harga (Rp)






VI PEK. PENGGANTUNG DAN PENGUNCI1 Handle pintu (30 cm) solid 4.00 Set 435,000.00 1,740,000.00 2 Pasang slot 2x putar Dexon 2.00 Bh 145,000.00 290,000.00 3 Pasang grendel tanam Ex Solid 2.00 Bh 126,156.00 252,312.00 4 Pasang engsel pintu 12cm Dexon 30.00 Bh 131,356.00 3,940,680.00 5 Pas. List plafond 126.35 M' 28,500.00 3,600,975.00 6 Pas. Rangka plafond metal furing 44.36 M2 169,122.00 7,501,744.55 7 Pas. Plafond calsi board 9mm 44.36 M2 122,595.00 5,437,946.42

Jumlah 22,763,657.97 VII PEKERJAAN CAT-CATAN

1 Cat dinding dalam Interior Mowilex 1,684.45 M2 18,371.00 30,945,030.95 2 Cat plafond 44.36 M2 18,371.00 814,882.45 3 Cat plincol 23.20 M2 32,010.00 742,632.00 4 Cat Pintu Duco 28.89 M2 32,010.00 924,909.74 5 Cat tribun penonton weathercoat 1,975.10 M2 35,394.00 69,906,689.40

Jumlah 103,334,144.54

Harga Satuan (Rp)

Jumlah Harga (Rp)





VIII PEKERJAAN ATAP1 Space Frame

Ball joint 1,320.00 Kg 57,777.77 76,266,659.04 Conector Set 2,196.00 Kg 57,777.77 126,879,987.31 Pipa STK 400 17,205.00 Kg 33,222.23 571,588,432.74 Supports dan angkur 960.00 Kg 72,222.23 69,333,338.88 Wet painting 21,681.00 Kg 4,333.33 93,950,906.05 Transp 1.00 Fuso 72,222,222.80 72,222,222.80 Install 21,681.00 Kg 7,222.23 156,585,125.27

Sub total 1,166,826,672.09 2 Pipa gantungan Non SF 4" 24.00 pcs 1,994,569.47 47,869,667.35

Sub total 47,869,667.35 3 Atap Terpasang

Atap Metal Profile HBA 680 t=0.45 TCT, 1,790.60 m2 276,851.42 495,730,150.86 Colorbond BlueScope SteelVerge Capping ColorBondt=0.45 TCT, W=600mm 69.00 m' 241,109.15 16,636,531.63 Capping penutup penetrasi gantungan 288.00 m' 241,109.15 69,439,436.35 rangka atap t=0.45mm TCT w=600mmCapping penutup tepi atap purlin t=0.45mm 52.00 m' 241,109.15 12,537,676.01 TCT W=600mm

Sub total 594,343,794.85 4 Gording terpasang

Dudukan gording primer 240.00 Pcs 43,333.33 10,399,998.96 Dudukan gording sekunder 552.00 Pcs 21,666.67 11,960,002.39 Gording primer pipa 2.5" 625.00 M' 150,020.00 93,762,500.00 Gording sekunder C100 1,590.00 M' 93,831.11 149,191,471.26 Tie Rod dia 10mm 587.00 M' 20,615.11 12,101,071.92 Transportasi 1.00 Ls 11,555,555.70 11,555,555.70

Sub total 288,970,600.23 Jumlah Total 2,098,010,734.52

IX PEKERJAAN INSTALASI LISTRIK1 Sistem Penangkal Petir 1.00 Set

Streamer Viking radius 100 m + kabel 1.00 Set 22,110,000.00 22,110,000.00 Titik grounding (elektroda pentanahan) 2.00 Bh 277,631.25 555,262.50 Terminal Box 1.00 Bh 670,000.00 670,000.00 Accesoris 1.00 Set 100,500.00 100,500.00 Pipa GIP (Ø 3" + Ø 2") 3.00 Ls 1,005,000.00 3,015,000.00 Pemasangan sistim penangkal petir 1.00 Unit 450,240.00 450,240.00 dan pentanahan

Jumlah 26,901,002.50






X PEKERJAAN SANITASI

1Pasang pipa PVC AW1 1/2" (Air bersih) 269.98 M' 11,542.00 3,116,109.16

2 Pasang pipa PVC D 3" (Air kotor) 89.98 M' 28,711.00 2,583,415.78 3 Pasang pipa PVC D 4" ( Kotoran ) 95.00 M' 31,133.00 2,957,635.00 4 Pasang kran 1/2" Ex SAN- EI 17.00 Bh 222,574.00 3,783,758.00 5 Pasang floordrain stainlesstell Ex Toto 8.00 Bh 431,312.50 3,450,500.00 6 Tempat sabun 8.00 Bh 75,710.00 605,680.00 7 Pasang avoor bak mandi 8.00 Bh 75,710.00 605,680.00 8 Pasang waslet shower spray.ex toto 2.00 Bh 1,189,652.00 2,379,304.00 9 Pasang Urinoir lengkap Ex Toto 4.000 Bh 4,460,772.90 17,843,091.60

10 Wastafel lengkap + kran,meja beton & kaca 4.000 Bh 756,160.00 3,024,640.00 11 Pas. Kloset duduk ex Toto 2.000 Bh 2,604,574.00 5,209,148.00 12 Pas. Kloset jongkok ex Toto 5.000 Bh 214,339.00 1,071,695.00 13 Pasang Shower ex Toto lengkap 2.000 Bh 1,189,652.00 2,379,304.00 14 Pasang bak mandi lapis keramik 7.00 Bh 4,020,000.00 28,140,000.00 15 Pemipaan air distribusi

lengkap dengan Support, klem, penanamanpipa dan material bantu lainnya.a. Pipa GI

- 45.00 M' 199,392.00 8,972,640.00 - 47.00 M' 123,146.00 5,787,862.00 - 61.00 M' 98,516.80 6,009,524.80

b. Fitting-fitting pipa GI 1.00 Ls 2,077,002.68 2,077,002.68 Jumlah 99,996,990.02

XI PEKERJAAN LAIN-LAIN1 Pasang pagar tribun penonton 154.840 M2 649,886.00 100,628,348.24 2 Pasang sika membran (tribun) dan screading 1975.100 M2 80,000.00 158,008,000.00 3 Pasang silent ( delatasi tribun) 21.370 M' 450,000.00 9,616,500.00 4 Pembuatan septicktank + resapan 3.000 Unit 10,150,000.00 30,450,000.00 5 Pembersihan akhir 1.000 Ls 3,000,000.00 3,000,000.00

Jumlah 301,702,848.24

Harga Satuan (Rp)

Jumlah Harga (Rp)

Pengadaan dan pemasangan pipa GI

Pipa GI Dia f 3 "Pipa GI Dia f 2 "Pipa GI Dia f 1 1/2 "

rab graha um tahap v

Documents