Scribd
Upload
49 views99 pages

RAB Tower A RSN BLK PSR Rebo

The document provides a rekap or summary of volumes for a Rusun Balai Latihan Kerja Pasar Rebo Tower A project. It includes 7 sections that list materials, equipment, and labor needed by item, unit, and volume. Section I discusses column work including concrete, formwork, and reinforcement. Section II discusses core wall work. Sections III-V cover beam, floor plate, and stair work. Sections VI-VII discuss mechanical, electrical, fire alarm, and lighting installations. Tables at the end provide unit rates for labor and building materials.

Uploaded by

Muhammad Ihsan Efendi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
49 views99 pages

RAB Tower A RSN BLK PSR Rebo

The document provides a rekap or summary of volumes for a Rusun Balai Latihan Kerja Pasar Rebo Tower A project. It includes 7 sections that list materials, equipment, and labor needed by item, unit, and volume. Section I discusses column work including concrete, formwork, and reinforcement. Section II discusses core wall work. Sections III-V cover beam, floor plate, and stair work. Sections VI-VII discuss mechanical, electrical, fire alarm, and lighting installations. Tables at the end provide unit rates for labor and building materials.

Uploaded by

Muhammad Ihsan Efendi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 99

REKAP VOLUME

PROYEK RUSUN BALAI LATIHAN KERJA PASAR REBO TOWER A

No. Item Pekerjaan Satuan Volume


I Pekerjaan Kolom
A Pekerjaan Beton 45 Mpa
a Kolom GF - Lantai 12 m3 872.85
Total m 3
872.85
B Pekerjaan Bekisting
a Kolom GF - 12 m2 5535.76
Total m2 5535.76
C Pekerjaan Pembesian
a Tulangan Utama
D 22 kg 10510.01
D 13 kg 572.94
D 10 kg 119.98
b Tulangan Sengkang & Tulangan Pengikat
D 13 kg 107484.31
Total kg 118687.24

II Pekerjaan Core Wall


A Pekerjaan Beton 45 Mpa
a Core Wall GF- lantai 12 m3 1626.9
Total m 3
1626.9
B Pekerjaan Bekisting
a Core Wall GF - lantai 12 m2 9854.91
Total m2 9854.91
C Pekerjaan Pembesian
a Core Wall GF - Lantai 12 kg 1458439.13
Total kg 1458439.13
III Pekerjaan Balok
A Pekerjaan Beton 45 Mpa
a Balok GF - Lantai 12 m3 698.25
Total m 3
698.25
B Pekerjaan Bekisting
a Balok GF - Lantai 12 m2 7749.47
Total 7749.47
C Pekerjaan Pembesian kg 99462.268
Total kg 99462.268
IV Pekerjaan Plat Lantai
A Pekerjaan Beton 45 Mpa
a Plat Lantai GF - Lantai 12 m3 986.3
Total m3 986.3
B Pekerjaan Bekisting
a Plat Lantai GF - Lantai 12 m2 829.35
Total m2 829.35
C Pekerjaan Pembesian
Tulangan
a D 10 kg 156154.31
Total kg 156154.31
V Pekerjaan Tangga
A Pekerjaan Beton 45 Mpa
a Tangga GF - lantai 12 m3 296.97
Total m3 296.97
B Pekerjaan Bekisting
a Tangga GF - lantai 12 m2 28059.39
Total m2 28059.39
C Pekerjaan Pembesian
Tulangan Utama D 10 D 13 kg 3112.12
Tulangan Sengkang D 10 kg 5275.09
Total kg 8387.21
VI Pekerjaan Mekanikal
A Pekerjaan CCTV
a UTP Cat 64 pairs ( kabel CCTV) m1 6758.838
b Equipment CCTV Security Control Unit 1
c Dome Camera CCTV bh 61

B Pekerjaan Acces card


a Kabel power NYM 3 x 2,5 mm2 m1 5222.44
b Acces Card bh 176.00
c Acces Control Unit unit 1.00

C Pekerjaan Fire Alarm


NYMHY 2 X 1,5 mm2 m1 3339.76
Smoke Detector BH 744
Equipment In Hedrant Box Unit 24
R.o.R (Rate of Rise) Detector Type BH 26
Flow Swtch BH 12
Tampered Switch BH 12
VII Pekerjaan Elektrikal
A Pekerjaan Instalasi Penerangan
a TL 2 x 36 W , TYPE BALOK bh 25.00
b Down light PLC 1 x 18 w bh 291.00
c Down light PLC 1 x 18 w L/D Emergency battery bh 63.00
d Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 36.00
e Lampu Baret TLE 20 w L/D Emergency battery bh 48.00
f Sakalar Tunggal 10 A bh 727.00
g Saklar Seri 10 A bh 442.00
h Stop Kontak bh 1047.00
i Down light outbow 18 w fitting E27 bh 1056.00
j NYM 3 x 2,5 mm2 m1 1916.23
ANALISA HARGA SATUAN
HARGA UPAH SATUAN
NO JENIS UPAH KETERANGAN
Rp.

1 Kepala Tukang 164,052 Oh


2 Mandor 174,468 Oh
3 Pekerja 130,200 Oh
4 Tukang Batu 149,730 Oh
5 Tukang Besi 149,730 Oh
6 Tukang Listrik 130,200 Oh
7 Tukang Cat 149,730 Oh
8 Tukang Gali 149,730 Oh
9 Tukang Kayu 149,730 Oh
10 Kepala tukang listrik 164,052 Oh
11 Tukang Pipa 149,730 Oh
12 Tukang Las 149,730 Oh
Keterangan : 1 Oh setara dengan 8 jam kerja / hari

NO NAMA BAHAN / MATERIAL KETERANGAN


HARGA SATUAN SATUAN
Rp

1 Akustik Arm Strong Ukuran 30 x 120 cm 91,000 lbr


2 Akustik 30 x 30 cm 91,000 lbr
3 Akustik 30 x 60 cm 70,070 lbr
4 Akustik Armstrom 60 x 120cm 92,950 lbr
5 Alang - alang 8,580 ikat
6 Alluminium B 38,610 Kg
7 Alluminium C 35,750 Kg
8 Alumunium 95,000 m
9 Ampelas 7,150 Lbr
10 Asbes 25,740 lbr
11 Asbes Gelombang 25,740 lbr
12 Acces Control Unit 1,254,000 UNIT
13 Atap Alluminium Gelombang tebal 0.55 57,200 m2
14 Badkip 929,500 bh
15 Bahan Teraso Cor 42,900 m3
16 Bak Teraso 171,600 bh
17 Bak cuci Stainless steel 643,500 bh
18 Bak cuci Teraso 500,500 bh
19 Bak Fiberglass 257,400 bh
20 Balok Kayu Borneo 2,080,000 m3
21 Balok Kayu Jati 35,750,000 m3
22 Balok Kayu Kamper 2,145,000 m3
23 Balok Kayu Kruing 1,930,500 m3
24 Bambu Ø 6 - 8 / 600 cm 17,160 btg
25 Bata ringan uk.200x600x100 10,280 bh
26 kerawang beton 1,430 Bh
27 Batacote 25,740 Kg
28 Batu Apung 8,580 Kg
29 Batu Belah 15 / 20 260,000 m3
30 Batu Belah 5 / 20 260,000 m3
31 Batu Belah 5 / 7 260,000 m3
32 Batu Granito 28,600 Kg
33 Batu Kerikil 357,500 m3
34 Batu Koral 357,500 m3
35 Batu Paros 357,500 Bh
36 Batu Tempel Hitam 114,400 Bh
37 Batu Teraso 22,880 Kg
38 Beton Ready Mix 860,000 m3
39 BBM 6,435 Ltr
40 Besi Beton 39,500 Kg
40 Besi Beton ( Polos / Ulir ) 42,030 Kg
41 Besi Beton Polos 9,100 Kg
42 Besi Jaring Kawat Baja 28,600 Kg
43 Besi Profil WF 11,700 Kg
44 Besi Strip 15,015 Kg
45 Carpet 35,750 m2
46 Carpet 80% Wool, 20% Nylon 114,400 m2
47 Cat Tembok vinilex 78,000 Kg
48 Cat Antara 14,300 Kg
49 Cat Dasar 26,000 Kg
50 Cat Kayu glotek 39,000 Kg
51 Calsiumboard 17,673 m2
52 Cat Meni 19,500 Kg
53 Cat Penutup 17,160 Kg
54 Daun Pintu 900,000 Bh
55 Dempul 32,500 Kg
56 Dempul Jadi 30,030 Kg
57 Dolken Kayu Galam Ø 8 - 10 / 4m 10,400 btg
58 Dolken Kayu Ø 8 - 10/400 cm 11,440 btg
60 Dolken Ø 8 / 4 m 11,440 btg
61 Door Closer 214,500 Bh
62 Door Holder 300,300 Bh
63 Door Stop 214,500 Bh
64 Dome Camera CCTV 4,900,000 Bh
65 Engsel Angin 42,900 Bh
66 Engsel Jendela 35,750 Bh
67 Engsel Pintu 39,325 Bh
68 Equipment In Hedrant Box 10,000,000 UNIT
69 Feltex 100% Wool - T - 21 228,800 m2
70 Flincote / Meni Besi 37,180 Kg
71 Floor Hardener Ferrovax 40,040 Kg
72 Formika 4' x 3' 85,800 lbr
73 Formtie / penjaga jarak bekisting 92,950 bh
74 Flow Swtch 115,000
75 Tampered Switch 51,000
76 Genteng Aspal 14,300 lbr
77 Genteng Beton 14,300 lbr
78 Genteng Bubung Kodok 10,010 bh
79 Genteng Bubung Palentong 6,435 bh
80 Genteng Decra Bond 50,050 lbr
81 Genteng Kodok 6,578 bh
82 Genteng Metal 56,914 lbr
83 Genteng Palentong 2,145 bh
84 Genteng Palentong Super 3,146 bh
85 Genteng Sirap 596 lbr
86 Grendel 12,000 bh
87 Gypsum 57,200 lbr
88 Ijuk 21,450 m3
89 Jendela Besi 643,500 m2
90 Jendela Besi Tahan Api 929,500 m2
91 Jendela Nako 14,300 bh
92 Kaca Buram 121,550 m2
93 Kaca Cermin 114,400 m2
94 Kaca Patri 500,500 m2
95 Kaca 5mm 87,500 m2
96 kaca 3mm 80,000 m2
97 Kait Angin 50,050 Bh
98 Kapur Padam 228,800 m3
99 Kapur Sirih 1,144 Kg
100 Kaso 5 / 7 ( albasiah ) 572,000 m3
101 Kawat Beton 15,600 Kg
102 Kawat Burung 50,050 m2
103 Kawat Duri 25,740 Kg
104 Kawat Harmonika 228,800 m2
105 Kawat Kassa 85,800 m2
106 Kawat Nyamuk 57,200 m2
107 Kawat seng polos 27,170 Kg
108 Kayu Albasiah 429,000 m3
109 Kayu Balok Borneo 3,250,000 m3
110 Kayu Balok Damar Laut 2,645,500 m3
111 Kayu Balok Jati 35,750,000 m3
112 Kayu Kaso 5 / 7 (borneo) 4,550,000 m3
113 Kayu Papan 3 / 20 borneo 4,550,000 m3
114 Kayu Profil 22,880 m'
115 Kayu Terentang 2,002,000 m3
116 Keramik 20 x 20 cm 4,240 m2
117 Keramik 30 x 30 cm 7,980 m2
118 Keramik 25 x 25 cm 140,300 m2
119 Keramik 60 x 60 cm 113,000 m2
120 Keramik 40 x 40 cm 96,000 m2
121 Keramik Artistik 5 x 20 cm 80,000 m2
122 Kloset Duduk / Monoblok 1,859,000 bh
123 Kloset Jongkok Porselen 214,500 bh
124 Kloset Jongkok Teraso 135,850 bh
125 Kompresor, Blasting Pot , Selang Dan Nozzle 14,300 0
126 Koral Beton 171,600 m3
127 Kran Air 42,900 bh
128 Kuas 10,010 Bh
129 Kunci Lemari 35,750 Bh
130 Kunci Selot 28,600 Bh
131 Kunci Tanam 214,500 bh
132 Kunsi Silinder 214,500 Bh
133 Kunsi Tanam Antik 286,000 Bh
134 Kunsi Tanam Biasa 128,700 Bh
135 Kunsi Tanam Kamar Mandi 171,600 Bh
136 Lem 8,580 Kg
137 Lem Kayu 12,870 Lt
138 Lem Vinyl 128,700 Kg
139 List Kayu Profil 18,590 m'
140 Lt. Vinyl Karet 30 x 30 kwl I 2,860 bh
141 Marmer 185,900 M2
142 Meni ( Read Lead ) A 12,870 Kg
143 Meni ( Read Lead ) B 15,730 Kg
144 Meni Besi 22,750 Lt
145 Minyak Bekisting 6,435 lt
146 Minyak Cat 35,750 Kg
147 Mozaik 30 x 30 cm 7,150 bh
148 Nok Paten 4,290 lbr
149 Nok standar 40 cm 18, swg 22 15,600 m2
150 Nok Stel rata 5,720 lbr
151 Paku 44,330 Kg
152 Paku Biasa ½" - 1" 15,600 Kg
153 Paku Biasa ½" - 1" atau Sekrup 14,300 Kg
154 Paku Biasa 1/2" - 1" 15,600 Kg
155 Paku Biasa 2" - 5" 15,600 Kg
156 Paku Hak Pnjang 15 cm 16,900 Kg
157 Paku Hak Pnjang 15 cm 16,900 Kg
158 Paku Pancing 60 x 230 15,600 Kg
159 Paku Sekrup 14,300 Kg
160 Paku Skrup 3.5" 14,300 Kg
161 Papan Kayu Borneo 2,645,500 m3
162 Papan Kayu Borneo tebal 3cm 2,645,500 m3
163 Papan Kayu Jati 35,750,000 m3
164 Papan Kayu Kamper 2,645,500 m3
165 Papan Kayu Ramin 95,238 lbr
166 Parquet Jati 228,800 m2
167 Pasir Beton 234,000 m3
168 Pasir Pasang 234,000 m3
169 Pasir Silika 17,160 Kg
170 Pasir Urug 130,000 m3
171 Pasir Urug Darat 104,000 m3
172 PC Warna 1,716 Kg
173 Pelat Asbes tebal 4 mm 50,050 lbr
174 Pelat Asbes tebal 5 mm 57,200 lbr
175 Pelitur 50,050 Ltr
176 Pelitur Jadi 114,400 Ltr
177 Pengencer 8,580 Ltr
178 Perancah Kayu 1,930,500 m3
179 Perekat 11,440 Kg
180 Pintu fiber 500,500 m2
181 Pintu Besi Baja 643,500 m2
182 Pintu gulung besi 643,500 m2
183 Pintu Lipat 929,500 m2
184 Pintu Plat Besi 640,000 m2
185 Pipa Beton 114,400 bh
186 Pipa Galvanis 169,000 m'
187 Pipa Galvanis D 4" 143,000 m'
188 Pipa PVC D 1/2" 3,282 m'
189 Pipa PVC tipe AW Ø 1" 7,079 m'
190 Pipa PVC tipe AW Ø 1½" 16,375 m'
191 Pipa PVC tipe AW Ø 2" 23,750 m'
192 Pipa PVC tipe AW Ø 2½" 42,900 m'
193 Pipa PVC tipe AW Ø 3" 42,750 m'
194 Pipa PVC tipe AW Ø ¾" 5,155 m'
195 Pipa PVC tipe AW Ø 4" 58,750 m'
196 Pipa PVC tipe AW Ø 1¼ 35,000 m1
197 Pipa PVC elbow Ø 1¼ 1,705 bh
198 Pipa PVC elbow Ø 4" 20,250 bh
199 Pipa PVC elbow Ø 1½" 2,310 bh
200 Pipa PVC elbow Ø 1'' 2,800 bh
201 Pipa PVC elbow Ø 2'' 4,850 bh
202 Pipa PVC elbow Ø 10'' 145,975 bh
203 Pipa PVC elbow Ø 6'' 66,500 bh
204 Pipa PVC elbow Ø 8'' 121,880 bh
205 Pipa PVC elbow Ø 3'' 9,950 bh
206 Pipa PVC tee Ø 1'' 8,600 bh
207 Pipa PVC tee Ø 1½" 13,300 bh
208 Pipa PVC tee Ø 2'' 17,500 bh
209 Pipa PVC tee Ø 8'' 158,290 bh
210 Pipa PVC tipe D Ø 10" 211,250 bh
211 Pipa PVC tipe D Ø 4" 33,375 bh
212 Pipa PVC tipe D Ø 6" 65,500 bh
213 Pipa PVC tipe D Ø 8" 122,500 bh
214 Pipa PVC tipe D Ø 3" 27,000 bh
215 Pipa PVC tipe D Ø 2" 11,813 bh
216 Pipa Tanah 121,550 bh
217 Plamir 25,740 Kg
218 Plamuur Tembok 25,740 Kg
219 Plastic Aerator 1,144 Bh
220 Plint Keramik Artistik 10 x 10 cm 8,580 bh
221 Plint keramik 100x300 4,800 bh
222 Plint Keramik Artistik 5 x 20 cm 858 bh
223 Plint Ubin PC Abu - abu 10 x 40 cm 1,716 bh
224 Plint Ubin Granito 10 x 30 cm 7,293 bh
225 Plint Ubin Granito 10 x 40 cm 9,724 bh
226 Plint Ubin PC Abu - abu 15 x 20 cm 1,502 bh
227 Plint Ubin PC Abu -abu 10 x 30 cm 1,502 bh
228 Plint Ubin PC Warna 10 x 20 cm 1,144 bh
229 Plint Ubin PC Warna 10 x 30 cm 1,716 bh
230 Plint Ubin PC Warna 10 x 40 cm 2,288 bh
231 Plint Ubin Teralux Kerang 10 x 30 cm 3,218 bh
232 Plint Ubin Teralux Kerang 10 x 40 cm 4,290 bh
233 Plint Ubin Teralux Marmer 10 x 30 cm 5,148 bh
234 Plint Ubin Teralux Marmer 10 x 40 cm 6,864 bh
235 Plint Ubin Teralux Marmer 10 x 60 cm 10,296 bh
236 Plint Ubin Teraso 10 x 30 cm 1,502 bh
237 Plint Ubin Teraso 10 x 40 cm 2,002 bh
238 Plywood 4 mm 104,000 lbr
239 Plywood 9 mm 130,000 lbr
240 Porselen ( 11 x 11 ) cm 779 bh
241 Porselen 10 x 20 cm warna 1,573 Bh
242 Porselen 11 x 11 cm putih 644 Bh
243 Porselen 11 x 11 cm warna 787 Bh
244 Porselen 15 x 15 cm putih 1,448 Bh
245 Porselen 15 x 15 cm warna 1,770 Bh
246 Porselen 20 x 20 cm warna 3,146 Bh
247 Profil Alluminium " T " 92,950 m'
248 Ramset / Dinabolt 15,730 bh
249 Rapidrant 10,010 gln
250 Rel Pintu Dorong 357,500 Bh
251 Residu 21,450 Lt
252 Residu atau Ter 20,020 Ltr
253 Rolling Door 929,500 m2
254 Roof Light Fiberglass 500,500 lbr
255 R.o.R (Rate of Rise) Detector Type 88,000 BH
256 Sabun 5,005 Kg
257 Seal tape 6,435 bh
258 Semen Abu -abu 1,560 Kg
259 Semen Merah 1,573 Kg
260 Semen uzi 1,716 Kg
261 Semen Portland 1,508 Kg
262 Semen Tanam Asam 1,859 Kg
263 Semen instant untuk pasangan MU 380 1,310 Kg
264 Semen Instant untuk acian Bata ringan MU 250 1,290 Kg
265 Semen Instant untuk plesteran MU 301 580 Kg
266 Semen Instant untuk acian beton expose MU 200 1,750 Kg
267 Seng Gelombang 3" x 6" BJLS 28 64,350 Lbr
268 Seng Gelombang BJLS 32 78,650 lbr
269 Seng Plat 50,050 lbr
270 Seng Plat 3 x 6 BJLS 24 42,900 Lbr
271 Seng Plat 3" x 6" BJLS 28 50,050 Lbr
272 Sisalation / Alluminium Foil 9,750 m2
273 Soda Api 9,295 Kg
274 Softboard 4' x 8' x 4mm 121,550 lbr
275 Spring Knip 5,005 Bh
276 Strorox - 100 6,435 Kg
277 Suncreen Allumunium 500,500 m2
278 Smoke Detector 80,000 BH
279 Tarikan 293,000 Ltr
280 Tali Ijuk 22,880 Kg
281 Teak Oil 28,600 Ltr
282 Teakwood 4' x 8' x 4mm 107,250 lbr
283 Terali Besi 2 x 3 22,880 m'
284 Ubin Abu -abu 20 x 20 cm 2,002 bh
285 Ubin Abu -abu 30 x 30 cm 4,505 bh
286 Ubin Abu -abu 40 x40 cm 8,008 bh
287 Ubin Granito 30 x 30 cm 21,879 bh
288 Ubin Granito 40 x 40 cm 38,896 bh
289 Ubin Keramik 10 x 33 cm 2,124 bh
290 Ubin Keramik 15 x 15 cm 1,448 bh
291 Ubin Keramik 15 x 20 cm 1,931 bh
292 Ubin Keramik 20 x 20 cm 2,574 bh
293 Ubin Keramik 25 x 25 cm 4,022 bh
294 Ubin Keramik 33 x 33 cm 7,008 bh
295 Ubin Keramik 33 x 33 cm anti slip 8,565 bh
296 Ubin Keramik 10 x 20 cm 1,001 bh
297 Ubin Keramik Artistik 10 x 20 cm 2,231 bh
298 Ubin Tahan Asam 185,900 m2
299 Ubin Teralux Kerang 30 x 30 cm 9,653 bh
300 Ubin Teralux Kerang 40 x 40 cm 17,160 bh
301 Ubin Teralux Marmer 30 x 30 cm 15,444 bh
302 Ubin Teralux Marmer 40 x 40 cm 27,456 bh
303 Ubin Teralux Marmer 60 x 60 cm 61,776 bh
304 Ubin Teraso 30 x 30 cm 3,861 bh
305 Ubin Teraso 40 x 40 cm 6,864 bh
306 Ubin Warna 20 x 20 cm 2,002 bh
307 Ubin Warna 30 x 30 cm 4,505 bh
308 Ubin Warna 40 x 40 cm 8,008 bh
309 Underlyer, tebal 6 mm / Rubber Corrugated 122,980 m2
310 Urinoir 643,500 bh
311 Venetions Blinds 185,900 m2
312 Vernis 44,330 Ltr
313 Vinyl Asbes 30 x 30 cm 8,580 Bh
314 Vinyl Karet 30 x 30 cm KL I 12,870 Bh
315 Vinyl Karet 30 x 30 cm KL II 11,440 Bh
316 Vinyl Motif Kembang ex DN 10,725 Bh
317 Vinyl Wall Covering lebar 50 cm 25,454 m2
318 Wall Paper 50,050 m3
319 Water Drain + Asesories 92,950 set
320 Waterstop lebar 150 mm 45,760 m'
321 Waterstop lebar 200 mm 50,050 m'
322 Waterstop lebar 230 mm 52,910 m'
323 Waterstop lebar 250 mm 58,630 m'
324 Waterstop lebar 300 mm 65,780 m'
325 Waterstop lebar 320 mm 92,950 m'
326 Kabel NYY 3 x 4 mm2 17500 m'
327 Kabel NYY 3 x 6 mm2 25500 m'
328 Kabel NYY 4 x 4 mm2 31250 m'
329 Kabel NYY 4 x 6 mm2 36040 m'
330 Kabel NYY 4 x 10 mm2 56000 m'
331 Kabel NYY 4 x 16 mm2 69900 m'
332 Kabel NYY 4 x 25 mm2 110000 m'
333 Kabel NYY 4 x 35 mm2 145800 m'
334 Kabel NYY 4 x 50 mm2 197400 m'
335 Kabel NYY 4 x 95 mm2 382500 m'
336 Kabel NYY 4 x 120 mm2 535500 m'
337 Kabel NYY 4 x 150 mm2 685500 m'
338 Kabel NYY 4 x 185 mm2 875000 m'
339 Kabel NYM 3 x 2.5 mm2 13000 M1
340 Kabel NYA 2 x 1 x 2.5 mm2 8000 M1
341 Kabel NYA 1 x 1.5 mm2 7500 M1
342 NYMHY 2 X 1,5 mm2 6783 M1
343 UTP Cat 64 pairs ( kabel CCTV) 90000 M1
344 Conduit Hight Impact dia. 20 mm2 3000 M1
345 Coupling / Socket dia. 20 mm2 1500 Bh
346 Clamp Cable dia. 20 mm2 1000 Bh
347 Junction Box 5000 Bh
348 TL 2 x 36 W , TYPE BALOK 150000 m1
349 Down light PLC 1 x 18 w 50000 bh
350 Down light PLC 1 x 18 w L/D Emergency battery 93000 bh
351 Lampu EXIT TL 1 x 10 w L/D Emergency battery 275000 bh
352 Lampu Baret TLE 20 w L/D Emergency battery 240000 bh
353 Sakalar Tunggal 10 A 15000 bh
354 Saklar Seri 10 A 26000 bh
355 Stop Kontak 32000 bh
HARGA UNTUK 1 M3 PEKERJAAN BETON

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)
1 a Material :
- Beton Ready Mix 1.000 m3 860,000 860,000
860,000
b. Upah & alat :
- Mandor 0.080 OH 174,468 13,957
- Tukang batu 0.200 OH 149,730 29,946
- Pekerja 0.200 OH 130,200 26,040
- Alat bantu 1.000 ls 1,035 1,035
70,979
TOTAL = 930,979

Harga Satuan m3 GRAND TOTAL = 930,979

HARGA UNTUK PEK BEKISTING

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Plywood tebal 18 mm 0.107 lbr 2,002 214
- Kayu balok 5/7,5/10,6/12,8/12 0.009 m3 3,250,000 29,250
- Paku 0.230 kg 44,330 10,196
- Oli bekisting 0.100 ltr 6,435 644
- Stek besi 0.103 kg 15,015 1,543
41,846
b. Upah & alat :
- Mandor 0.010 md 174,468 1,745
- Tukang kayu 0.200 md 149,730 29,946
- Pekerja 0.200 md 130,200 26,040
- Alat bantu 1.000 ls 600 600
58,331
TOTAL = 100,177

Harga Satuan m2 GRAND TOTAL = 100,177


HERGA UNTUK PEMBESIAN
SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN VOL SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)
*
a. Material :
- Besi beton 1.040 kg 39,500 41,080
- Bendrat 0.008 kg 15,600 125
41,205
b. Upah & alat :
- Mandor 0.002 md 174,468 262
- Tukang besi 0.007 md 149,730 1,071
- Pekerja 0.006 md 130,200 781
- Alat bantu 1.000 ls 16 16
2,130
TOTAL I = 43,335

Harga Satuan kg GRAND TOTAL = 43,335


HARGA UNTUK 1 M1 PEKERJAAN PEMASANGAN KABEL CCTV

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

1 a Material :
- UTP Cat 64 pairs ( kabel CCTV) 1.000 m1 90,000 90,000
90,000

b. Upah & alat :


- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529

75,230
TOTAL = 165,230

Harga Satuan GRAND TOTAL = 165,230

HARGA UNTUK ACCES CARD

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Kabel NYM 3 x 2.5 mm2 1.000 m1 13,000 13,000
-
13,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 130,200 23,436
-
69,136
TOTAL = 82,136

Harga Satuan GRAND TOTAL = 82,136

HARGA UNTUK FIRE ALARM


HARGA SUB TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA HARGA (Rp)
(Rp) (Rp)
*
a. Material :
- NYMHY 2 X 1,5 mm2 1.000 m1 6,783 6,783
-
-
-
-
-
b. Upah & alat : 6,783
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 130,200 23,436

69,136
TOTAL I = 75,919
Harga Satuan GRAND TOTAL = 75,919

HARGA UNTUK INSTALASI PENERANGAN


HARGA SUB TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA HARGA (Rp)
(Rp) (Rp)
*
a. Material :
- TL 2 x 36 W , TYPE BALOK 1.000 bh 150,000 150,000
-

b. Upah & alat : 150,000


- Mandor 0.150 OH 7,150 1,073
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 25,740 4,633
-
25,236
TOTAL I = 175,236

Harga Satuan GRAND TOTAL = 175,236

HARGA UNTUK INSTALASI AIR BERSIH


HARGA SUB TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih Ø100 1.000 m1 58,750 58,750

b. Upah & alat : 58,750


- Mandor 0.150 OH 357,500 53,625
- Kepala Tukang 0.007 OH 171,600 1,227
- Pekerja 0.038 OH 114,400 4,347
-
59,199
TOTAL I = 117,949

Harga Satuan GRAND TOTAL = 117,949

HARGA UNTUK INSTALASI AIR KOTOR DAN BEKAS


HARGA SUB TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)
*
a. Material :
- Pipa air kotor Ø250 1.000 m1 211,250 211,250
-

b. Upah & alat : 211,250


- Mandor 0.150 OH 300,300 45,045

- Kepala Tukang 0.007 OH 78,000 558

- Pekerja 0.038 OH 214,500 8,151


-
53,754
TOTAL I = 265,004

Harga Satuan GRAND TOTAL = 265,004

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih Ø40 1.000 m1 16,375 16,375
-
16,375
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 94,534

Harga Satuan GRAND TOTAL = 94,534

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih Ø15 1.000 m1 3,282 3,282
-
3,282
b. Upah & alat :
- Mandor 0.150 OH 38,610 174,468
- Tukang Pipa 0.150 OH 42,900 149,730
- Kepala tukang 0.180 OH 8,580 164,052
-
488,250
TOTAL = 491,532
Harga Satuan GRAND TOTAL = 491,532

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih Ø32 1.000 m1 35,000 35,000
-
35,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 113,159

Harga Satuan GRAND TOTAL = 113,159

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih tee Ø40 1.000 bh 13,300 13,300
-
13,300
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 91,459

Harga Satuan GRAND TOTAL = 91,459

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih elbow Ø20 1.000 bh 2,800 2,800
-
2,800
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 80,959

Harga Satuan GRAND TOTAL = 80,959

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)
a. Material :
- Pipa air bersih tee Ø50 1.000 bh 17,500 17,500
-
17,500
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 95,659

Harga Satuan GRAND TOTAL = 95,659

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air kotor Ø100 1.000 m1 33,375 33,375
-
33,375
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 111,534

Harga Satuan GRAND TOTAL = 111,534

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air kotor Tee Ø250 1.000 BH 158,290 158,290
-
158,290
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 236,449

Harga Satuan GRAND TOTAL = 236,449

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas Ø100 1.000 M1 33,375 33,375
-
33,375
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 111,534

Harga Satuan GRAND TOTAL = 111,534

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas Ø50 1.000 M1 11,813 11,813
-
11,813
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 89,972

Harga Satuan GRAND TOTAL = 89,972

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas Tee Ø200 1.000 BH 158,290 158,290
-
158,290
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 236,449

Harga Satuan GRAND TOTAL = 236,449


HARGA UNTUK 1 M1 PEKERJAAN PEMASANGAN KABEL CCTV

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
(Rp)
(Rp) (Rp)

1 a Material :
- Dome Camera CCTV 1.000 bh 4,900,000 4,900,000

b. Upah & alat :


- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529

75,230
TOTAL = 75,230

Harga Satuan GRAND TOTAL = 75,230

HARGA UNTUK ACCES CARD

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Acces Control Unit 1.000 unit 1,254,000 1,254,000
-
1,254,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 1,329,230

Harga Satuan GRAND TOTAL = 1,329,230

HARGA UNTUK FIRE ALARM

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- smoke detector 1.000 unit 80,000 80,000
-
80,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 130,200 23,436
-
69,136
TOTAL = 149,136

Harga Satuan GRAND TOTAL = 149,136


HARGA UNTUK FIRE ALARM

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Tampered Switch 1.000 bh 51,000 51,000
-
51,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 174,468
- Tukang Listrik 0.150 OH 130,200 130,200
- Kepala tukang listrik 0.180 OH 164,052 164,052
-
468,720
TOTAL = 519,720

Harga Satuan GRAND TOTAL = 519,720

HARGA UNTUK INSTALASI PENERANGAN

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Down light PLC 1 x 18 w L/D Em 1.000 bh 93,000 93,000
-
93,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 25,740
- Tukang Listrik 0.150 OH 130,200 42,900
- Kepala tukang listrik 0.180 OH 164,052 257,400
-
326,040
TOTAL = 419,040

Harga Satuan GRAND TOTAL = 419,040

HARGA UNTUK INSTALASI PENERANGAN

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Lampu Baret TLE 20 w L/D Emerg 1.000 bh 240,000 240,000
-
240,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-

75,230

TOTAL = 315,230

Harga Satuan GRAND TOTAL = 315,230


HARGA UNTUK INSTALASI PENERANGAN

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Saklar Seri 10 A 1.000 bh 26,000 26,000
-
26,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 101,230

Harga Satuan GRAND TOTAL = 101,230

HARGA UNTUK INSTALASI PENERANGAN

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Down light outbow 18 w fitting E 1.000 bh 93,000 93,000
-
93,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 168,230

Harga Satuan GRAND TOTAL = 168,230


HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih Ø20 1.000 m1 7,079 7,079
-
7,079
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 85,238

Harga Satuan GRAND TOTAL = 85,238

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih elbow Ø100 1.000 bh 20,250 20,250
-
20,250
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 98,409

Harga Satuan GRAND TOTAL = 98,409

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih elbow Ø32 1.000 bh 1,705 1,705
-
1,705
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 79,864

Harga Satuan GRAND TOTAL = 79,864

HARGA UNTUK AIR BERSIH

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih tee Ø20 1.000 bh 8,600 8,600
-
8,600
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 86,759

Harga Satuan GRAND TOTAL = 86,759

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air kotor Ø150 1.000 m1 65,500 65,500
-
65,500
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 143,659

Harga Satuan GRAND TOTAL = 143,659

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air kotor elbow Ø150 1.000 BH 66,500 66,500
-
66,500
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 144,659

Harga Satuan GRAND TOTAL = 144,659

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas Ø200 1.000 M1 122,500 122,500
-
122,500
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 200,659
Harga Satuan GRAND TOTAL = 200,659

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas Ø150 1.000 M1 65,500 65,500
-
65,500
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 143,659

Harga Satuan GRAND TOTAL = 143,659

HARGA UNTUK AIR KOTOR DAN BEKAS

HARGA SUB TOTAL


TOTAL HARGA
NO URAIAN PEKERJAAN KOEF SAT
SATUAN HARGA (Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas elbow Ø80 1.000 BH 9,950 9,950
-
9,950
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 88,109

Harga Satuan GRAND TOTAL = 88,109


HARGA UNTUK FIRE ALARM

SUB
HARGA
TOTAL TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA HARGA
(Rp)
(Rp) (Rp)

a. Material :
- R.o.R (Rate of Rise) Detector Typ 1.000 bh 88,000 88,000
-
88,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 163,230

Harga Satuan GRAND TOTAL = 163,230

HARGA UNTUK FIRE ALARM

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT SATUAN HARGA HARGA
(Rp) (Rp) (Rp)

a. Material :
- Flow Swtch 1.000 bh 115,000 115,000
-
115,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 190,230

Harga Satuan GRAND TOTAL = 190,230

HARGA UNTUK FIRE ALARM

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Equipment In Hedrant Box 1.000 unit 10,000,000 10,000,000
-
10,000,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 10,075,230

Harga Satuan GRAND TOTAL = 10,075,230


HARGA UNTUK INSTALASI PENERANGAN

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Down light PLC 1 x 18 w 1.000 bh 50,000 50,000
-
50,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 125,230

Harga Satuan GRAND TOTAL = 125,230

HARGA UNTUK INSTALASI PENERANGAN

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Lampu EXIT TL 1 x 10 w L/D Emer 1.000 bh 275,000 275,000
-
275,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 350,230

Harga Satuan GRAND TOTAL = 350,230

HARGA UNTUK INSTALASI PENERANGAN

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Sakalar Tunggal 10 A 1.000 bh 15,000 15,000
-
15,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-

75,230

TOTAL = 90,230

Harga Satuan GRAND TOTAL = 90,230


HARGA UNTUK INSTALASI PENERANGAN

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Stop Kontak 1.000 bh 32,000 32,000
-
32,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 107,230

Harga Satuan GRAND TOTAL = 107,230

HARGA UNTUK INSTALASI PENERANGAN

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- NYM 3 x 2,5 mm2 1.000 bh 13,000 13,000
-
13,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Listrik 0.150 OH 130,200 19,530
- Kepala tukang listrik 0.180 OH 164,052 29,529
-
75,230
TOTAL = 88,230

Harga Satuan GRAND TOTAL = 88,230


HARGA UNTUK AIR BERSIH

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih Ø50 1.000 m1 23,750 23,750
-
23,750
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 101,909

Harga Satuan GRAND TOTAL = 101,909

HARGA UNTUK AIR BERSIH

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih elbow Ø40 1.000 bh 2,310 2,310
-
2,310
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 80,469

Harga Satuan GRAND TOTAL = 80,469

HARGA UNTUK AIR BERSIH

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih elbow Ø15 1.000 bh 2,310 2,310
-
2,310
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 80,469

Harga Satuan GRAND TOTAL = 80,469

HARGA UNTUK AIR BERSIH

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air bersih elbow Ø50 1.000 bh 4,850 4,850
-
4,850
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 83,009

Harga Satuan GRAND TOTAL = 83,009

HARGA UNTUK AIR KOTOR DAN BEKAS

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air kotor elbow Ø250 1.000 BH 145,975 145,975
-
145,975
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 224,134

Harga Satuan GRAND TOTAL = 224,134

HARGA UNTUK AIR KOTOR DAN BEKAS

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air kotor elbow Ø100 1.000 BH 20,250 20,250
-
20,250
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 98,409

Harga Satuan GRAND TOTAL = 98,409

HARGA UNTUK AIR KOTOR DAN BEKAS

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas Ø80 1.000 M1 27,000 27,000
-
27,000
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 105,159
Harga Satuan GRAND TOTAL = 105,159

HARGA UNTUK AIR KOTOR DAN BEKAS

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas elbow Ø200 1.000 BH 145,975 145,975
-
145,975
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 224,134

Harga Satuan GRAND TOTAL = 224,134

HARGA UNTUK AIR KOTOR DAN BEKAS

SUB
HARGA TOTAL
TOTAL
NO URAIAN PEKERJAAN KOEF SAT HARGA
SATUAN HARGA
(Rp)
(Rp) (Rp)

a. Material :
- Pipa air bekas elbow Ø50 1.000 BH 4,850 4,850
-
4,850
b. Upah & alat :
- Mandor 0.150 OH 174,468 26,170
- Tukang Pipa 0.150 OH 149,730 22,460
- Kepala tukang 0.180 OH 164,052 29,529
-
78,159
TOTAL = 83,009

Harga Satuan GRAND TOTAL = 83,009


DEPARTMENT QUANTITY SURVEYING
CIVIL ENGINEERING AND PLANNING FACULTY
BUNG HATTA UNIVERSITY

RENCANA ANGARAN BIAYA

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA


Lantai 1
pek kolom
a pek beton (m3) 97.22 Rp 930,978.69 Rp 90,509,748.24
b pek bekisting (m2) 605.60 Rp 100,176.90 Rp 60,667,129.21
c pek pembesian (kg) 20675.65 Rp 43,334.67 Rp 895,972,714.55
Rp 1,047,149,592.01

pek balok
a pek beton (m3) 59.63 Rp 930,978.69 Rp 55,518,169.40
b pek bekisting (m2) 659.66 Rp 100,176.90 Rp 66,082,391.77
c pek pembesian (kg) 9194.78 Rp 43,334.67 Rp 398,452,577.50
Rp 520,053,138.66

pek plat lantai


a pek beton (m3) 83.76 Rp 930,978.69 Rp 77,974,971.65
b pek bekisting (m2) 100.55 Rp 100,176.90 Rp 10,073,258.39
c pek pembesian (kg) 13262.65 Rp 43,334.67 Rp 574,732,528.86
Rp 662,780,758.90

pek sherwall
a pek beton (m3) 21.06 Rp 930,978.69 Rp 19,601,756.32
b pek bekisting (m2) 83.70 Rp 100,176.90 Rp 8,384,806.33
c pek pembesian (kg) 2464.40 Rp 43,334.67 Rp 106,793,870.55
Rp 134,780,433.20
pek tangga
a pek beton (m3) 5.10 Rp 930,978.69 Rp 4,751,155.16
b pek bekisting (m2) 116.80 Rp 100,176.90 Rp 11,700,681.68
c pek pembesian (kg) 656.65 Rp 43,334.67 Rp 28,455,637.49
Rp 44,907,474.33

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m1) 156.77 Rp 165,229.56 Rp 25,903,038.12
Dome Camera CCTV (bh) 6.00 Rp 75,229.56 Rp 451,377.36
Rp 26,354,415.48
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 329.91 Rp 199,385.94 Rp 65,779,416.28
Smoke Detector (bh) 40.00 Rp 149,136.20 Rp 5,965,448.00
Equipment In Hedrant Box (bh) 2.00 Rp 10,075,229.56 Rp 20,150,459.12
R.o.R (Rate of Rise) Detector Type (bh) 4.00 Rp 163,229.56 Rp 652,918.24
Flow Swtch (bh) 1.00 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1.00 Rp 519,720.00 Rp 519,720.00

Elektrikal Rp 93,258,191.20
Instalasi Penerangan
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 60 Rp 125,229.56 Rp 7,513,773.60
Down light PLC 1 x 18 w L/D Emergency battery bh 8 Rp 419,040 Rp 3,352,320.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 3 Rp 350,229.56 Rp 1,050,688.68
Lampu Baret TLE 20 w L/D Emergency battery bh 4 Rp 472,709.82 Rp 1,890,839.28
Sakalar Tunggal 10 A bh 23 Rp 90,230 Rp 2,075,279.88
Saklar Seri 10 A bh 24 Rp 101,230 Rp 2,429,509.44
Stop Kontak bh 46 Rp 107,230 Rp 4,932,559.76
NYM 3 x 2,5 mm2 m1 282.51 Rp 88,229.56 Rp 24,925,733.00

Rp 50,624,003.44

TOTAL LANTAI 1 Rp 2,579,908,007.22

Lantai 2
pek kolom
a pek beton (m3) 77.78 Rp 930,978.69 Rp 72,407,798.59
b pek bekisting (m2) 484.48 Rp 100,176.90 Rp 48,533,703.37
c pek pembesian (kg) 17067.54 Rp 43,334.67 Rp 739,616,185.45
Rp 860,557,687.41

pek balok
a pek beton (m3) 59.63 Rp 930,978.69 Rp 55,518,169.40
b pek bekisting (m2) 659.66 Rp 100,176.90 Rp 66,082,391.77
c pek pembesian (kg) 9194.78 Rp 43,334.67 Rp 398,452,577.50
Rp 520,053,138.66

pek plat lantai


a pek beton (m3) 78.20 Rp 930,978.69 Rp 72,807,126.08
b pek bekisting (m2) 101.16 Rp 100,176.90 Rp 10,133,797.29
c pek pembesian (kg) 12385.00 Rp 43,334.67 Rp 536,699,940.36
Rp 619,640,863.73

pek sherwall
a pek beton (m3) 39.45 Rp 930,978.69 Rp 36,725,247.36
b pek bekisting (m2) 172.32 Rp 100,176.90 Rp 17,262,483.00
c pek pembesian (kg) 6239.72 Rp 43,334.67 Rp 270,396,259.79
Rp 324,383,990.15
pek tangga
a pek beton (m3) 3.92 Rp 930,978.69 Rp 3,645,550.19
b pek bekisting (m2) 86.82 Rp 100,176.90 Rp 8,697,298.15
c pek pembesian (kg) 544.47 Rp 43,334.67 Rp 23,594,401.92
Rp 35,937,250.26

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
3 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136 Rp 38,995,557.27
Acces Card BH 16 Rp 1,329,230 Rp 21,267,672.96
Rp 60,263,230
elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12
Rp 20,953,826
TOTAL LANTAI 2 Rp 2,593,161,427.27
Lantai 3
pek kolom
a pek beton (m3) 77.78 Rp 930,978.69 Rp 72,407,798.59
b pek bekisting (m2) 484.48 Rp 100,176.90 Rp 48,533,703.37
c pek pembesian (kg) 16726.57 Rp 43,334.67 Rp 724,840,435.31
Rp 845,781,937.27

pek balok
a pek beton (m3) 60.10 Rp 930,978.69 Rp 55,947,257.47
b pek bekisting (m2) 671.60 Rp 100,176.90 Rp 67,278,604.10
c pek pembesian (kg) 9257.05 Rp 43,334.67 Rp 401,151,024.86
Rp 524,376,886.44

pek plat lantai


a pek beton (m3) 81.19 Rp 930,978.69 Rp 75,589,158.52
b pek bekisting (m2) 104.46 Rp 100,176.90 Rp 10,464,621.48
c pek pembesian (kg) 12851.41 Rp 43,334.67 Rp 556,911,703.50
Rp 642,965,483.50

pek sherwall
a pek beton (m3) 39.45 Rp 930,978.69 Rp 36,725,247.36
b pek bekisting (m2) 172.32 Rp 100,176.90 Rp 17,262,483.00
c pek pembesian (kg) 6239.72 Rp 43,334.67 Rp 270,396,259.79
Rp 324,383,990.15
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.82 Rp 100,176.90 Rp 8,697,298.15
c pek pembesian (kg) 721.19 Rp 43,334.67 Rp 31,252,375.74
Rp 43,556,458.12

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 Rp 1,329,230 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 3 Rp 2,613,653,252.54

Lantai 4
pek kolom
a pek beton (m3) 77.78 Rp 930,978.69 Rp 72,407,798.59
b pek bekisting (m2) 484.48 Rp 100,176.90 Rp 48,533,703.37
c pek pembesian (kg) 16726.57 Rp 43,334.67 Rp 724,840,435.31
Rp 845,781,937.27

pek balok
a pek beton (m3) 57.73 Rp 930,978.69 Rp 53,743,444.72
b pek bekisting (m2) 639.38 Rp 100,176.90 Rp 64,051,455.43
c pek pembesian (kg) 8863.05 Rp 43,334.67 Rp 384,077,324.87
Rp 501,872,225.02

pek plat lantai


a pek beton (m3) 74.06 Rp 930,978.69 Rp 68,950,070.19
b pek bekisting (m2) 104.39 Rp 100,176.90 Rp 10,457,358.65
c pek pembesian (kg) 11719.54 Rp 43,334.67 Rp 507,862,244.75
Rp 587,269,673.60

pek sherwall
a pek beton (m3) 48.22 Rp 930,978.69 Rp 44,889,930.47
b pek bekisting (m2) 266.77 Rp 100,176.90 Rp 26,723,790.28
c pek pembesian (kg) 8125.00 Rp 43,334.67 Rp 352,094,205.94
Rp 423,707,926.69
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 718.61 Rp 43,334.67 Rp 31,140,554.95
Rp 43,423,780.50

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 1329229.56 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 4 Rp 2,634,644,040.13


Lantai 5
pek kolom
a pek beton (m3) 77.78 Rp 930,978.69 Rp 72,407,798.59
b pek bekisting (m2) 484.48 Rp 100,176.90 Rp 48,533,703.37
c pek pembesian (kg) 16726.57 Rp 43,334.67 Rp 724,840,435.31
Rp 845,781,937.27

pek balok
a pek beton (m3) 57.51 Rp 930,978.69 Rp 53,536,953.65
b pek bekisting (m2) 638.66 Rp 100,176.90 Rp 63,978,777.09
c pek pembesian (kg) 8804.98 Rp 43,334.67 Rp 381,560,850.23
Rp 499,076,580.97

pek plat lantai


a pek beton (m3) 81.30 Rp 930,978.69 Rp 75,684,942.27
b pek bekisting (m2) 105.32 Rp 100,176.90 Rp 10,550,510.65
c pek pembesian (kg) 12870.58 Rp 43,334.67 Rp 557,742,379.63
Rp 643,977,832.54

pek sherwall
a pek beton (m3) 48.22 Rp 930,978.69 Rp 44,889,930.47
b pek bekisting (m2) 266.77 Rp 100,176.90 Rp 26,723,790.28
c pek pembesian (kg) 8125.00 Rp 43,334.67 Rp 352,094,205.94
Rp 423,707,926.69
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 718.61 Rp 43,334.67 Rp 31,140,554.95
Rp 43,423,780.50

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 1329229.56 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 5 Rp 2,688,556,555.03

Lantai 6
pek kolom
a pek beton (m3) 77.78 Rp 930,978.69 Rp 72,407,798.59
b pek bekisting (m2) 484.48 Rp 100,176.90 Rp 48,533,703.37
c pek pembesian (kg) 16726.57 Rp 43,334.67 Rp 724,840,435.31
Rp 845,781,937.27

pek balok
a pek beton (m3) 56.67 Rp 930,978.69 Rp 52,758,422.72
b pek bekisting (m2) 629.74 Rp 100,176.90 Rp 63,085,199.17
c pek pembesian (kg) 8644.31 Rp 43,334.67 Rp 374,598,495.07
Rp 490,442,116.95

pek plat lantai


a pek beton (m3) 81.30 Rp 930,978.69 Rp 75,684,942.27
b pek bekisting (m2) 105.32 Rp 100,176.90 Rp 10,550,510.65
c pek pembesian (kg) 12870.58 Rp 43,334.67 Rp 557,742,379.63
Rp 643,977,832.54

pek sherwall
a pek beton (m3) 48.22 Rp 930,978.69 Rp 44,889,930.47
b pek bekisting (m2) 266.77 Rp 100,176.90 Rp 26,723,790.28
c pek pembesian (kg) 8125.00 Rp 43,334.67 Rp 352,094,205.94
Rp 423,707,926.69
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 718.61 Rp 43,334.67 Rp 31,140,554.95
Rp 43,423,780.50

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 1329229.56 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 6 Rp 2,679,922,091.00


Lantai 7
pek kolom
a pek beton (m3) 70.26 Rp 930,978.69 Rp 65,406,838.84
b pek bekisting (m2) 454.40 Rp 100,176.90 Rp 45,520,382.29
c pek pembesian (kg) 15048.24 Rp 43,334.67 Rp 652,110,715.08
Rp 763,037,936.21

pek balok
a pek beton (m3) 56.63 Rp 930,978.69 Rp 52,718,390.63
b pek bekisting (m2) 630.34 Rp 100,176.90 Rp 63,145,054.86
c pek pembesian (kg) 9116.35 Rp 43,334.67 Rp 395,053,931.24
Rp 510,917,376.73

pek plat lantai


a pek beton (m3) 85.73 Rp 930,978.69 Rp 79,814,636.19
b pek bekisting (m2) 104.07 Rp 100,176.90 Rp 10,425,592.56
c pek pembesian (kg) 13571.98 Rp 43,334.67 Rp 588,137,156.85
Rp 678,377,385.60

pek sherwall
a pek beton (m3) 44.57 Rp 930,978.69 Rp 41,493,720.21
b pek bekisting (m2) 515.28 Rp 100,176.90 Rp 51,619,151.82
c pek pembesian (kg) 7156.00 Rp 43,334.67 Rp 310,102,909.25
Rp 403,215,781.28
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 768.81 Rp 43,334.67 Rp 33,316,128.80
Rp 45,599,354.35

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 1329229.56 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 7 Rp 2,633,736,331.23


Lantai 8
pek kolom
a pek beton (m3) 70.26 Rp 930,978.69 Rp 65,406,838.84
b pek bekisting (m2) 454.40 Rp 100,176.90 Rp 45,520,382.29
c pek pembesian (kg) 15048.24 Rp 43,334.67 Rp 652,110,715.08
Rp 763,037,936.21

pek balok
a pek beton (m3) 56.63 Rp 930,978.69 Rp 52,718,390.63
b pek bekisting (m2) 630.34 Rp 100,176.90 Rp 63,145,054.86
c pek pembesian (kg) 9116.35 Rp 43,334.67 Rp 395,053,931.24
Rp 510,917,376.73

pek plat lantai


a pek beton (m3) 85.73 Rp 930,978.69 Rp 79,814,636.19
b pek bekisting (m2) 104.07 Rp 100,176.90 Rp 10,425,592.56
c pek pembesian (kg) 13571.98 Rp 43,334.67 Rp 588,137,156.85
Rp 678,377,385.60

pek sherwall
a pek beton (m3) 44.57 Rp 930,978.69 Rp 41,493,720.21
b pek bekisting (m2) 515.28 Rp 100,176.90 Rp 51,619,151.82
c pek pembesian (kg) 7156.00 Rp 43,334.67 Rp 310,102,909.25
Rp 403,215,781.28
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 768.81 Rp 43,334.67 Rp 33,316,128.80
Rp 45,599,354.35

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 1329229.56 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 8 Rp 2,633,736,331.23


Lantai 9
pek kolom
a pek beton (m3) 70.26 Rp 930,978.69 Rp 65,406,838.84
b pek bekisting (m2) 454.40 Rp 100,176.90 Rp 45,520,382.29
c pek pembesian (kg) 15048.24 Rp 43,334.67 Rp 652,110,715.08
Rp 763,037,936.21

pek balok
a pek beton (m3) 56.63 Rp 930,978.69 Rp 52,718,390.63
b pek bekisting (m2) 630.34 Rp 100,176.90 Rp 63,145,054.86
c pek pembesian (kg) 9116.35 Rp 43,334.67 Rp 395,053,931.24
Rp 510,917,376.73

pek plat lantai


a pek beton (m3) 85.73 Rp 930,978.69 Rp 79,814,636.19
b pek bekisting (m2) 104.07 Rp 100,176.90 Rp 10,425,592.56
c pek pembesian (kg) 13571.98 Rp 43,334.67 Rp 588,137,156.85
Rp 678,377,385.60

pek sherwall
a pek beton (m3) 44.57 Rp 930,978.69 Rp 41,493,720.21
b pek bekisting (m2) 515.28 Rp 100,176.90 Rp 51,619,151.82
c pek pembesian (kg) 7156.00 Rp 43,334.67 Rp 310,102,909.25
Rp 403,215,781.28
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 768.81 Rp 43,334.67 Rp 33,316,128.80
Rp 45,599,354.35

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 1329229.56 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 9 Rp 2,633,736,331.23


Lantai 10
pek kolom
a pek beton (m3) 70.26 Rp 930,978.69 Rp 65,406,838.84
b pek bekisting (m2) 454.40 Rp 100,176.90 Rp 45,520,382.29
c pek pembesian (kg) 15048.24 Rp 43,334.67 Rp 652,110,715.08
Rp 763,037,936.21

pek balok
a pek beton (m3) 56.63 Rp 930,978.69 Rp 52,718,390.63
b pek bekisting (m2) 630.34 Rp 100,176.90 Rp 63,145,054.86
c pek pembesian (kg) 9116.35 Rp 43,334.67 Rp 395,053,931.24
Rp 510,917,376.73

pek plat lantai


a pek beton (m3) 85.73 Rp 930,978.69 Rp 79,814,636.19
b pek bekisting (m2) 104.07 Rp 100,176.90 Rp 10,425,592.56
c pek pembesian (kg) 13571.98 Rp 43,334.67 Rp 588,137,156.85
Rp 678,377,385.60

pek sherwall
a pek beton (m3) 44.57 Rp 930,978.69 Rp 41,493,720.21
b pek bekisting (m2) 515.28 Rp 100,176.90 Rp 51,619,151.82
c pek pembesian (kg) 7156.00 Rp 43,334.67 Rp 310,102,909.25
Rp 403,215,781.28
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 768.81 Rp 43,334.67 Rp 33,316,128.80
Rp 45,599,354.35

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 Rp 10,075,230 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 1329229.56 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 10 Rp 2,633,736,331.23


Lantai 11
pek kolom
a pek beton (m3) 70.26 Rp 930,978.69 Rp 65,406,838.84
b pek bekisting (m2) 454.40 Rp 100,176.90 Rp 45,520,382.29
c pek pembesian (kg) 14877.76 Rp 43,334.67 Rp 652,110,715.08
Rp 763,037,936.21

pek balok
a pek beton (m3) 56.63 Rp 930,978.69 Rp 52,718,390.63
b pek bekisting (m2) 630.34 Rp 100,176.90 Rp 63,145,054.86
c pek pembesian (kg) 9116.35 Rp 43,334.67 Rp 395,053,931.24
Rp 510,917,376.73

pek plat lantai


a pek beton (m3) 85.73 Rp 930,978.69 Rp 79,814,636.19
b pek bekisting (m2) 104.07 Rp 100,176.90 Rp 10,425,592.56
c pek pembesian (kg) 13571.98 Rp 43,334.67 Rp 588,137,156.85
Rp 678,377,385.60

pek sherwall
a pek beton (m3) 44.57 Rp 930,978.69 Rp 41,493,720.21
b pek bekisting (m2) 515.28 Rp 100,176.90 Rp 51,619,151.82
c pek pembesian (kg) 7156.00 Rp 43,334.67 Rp 310,102,909.25
Rp 403,215,781.28
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 768.81 Rp 43,334.67 Rp 33,316,128.80
Rp 45,599,354.35

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 Rp 10,075,230 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 Rp 1,329,230 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 11 Rp 2,633,736,331.23


Lantai 12
pek kolom
a pek beton (m3) 70.26 Rp 930,978.69 Rp 65,406,838.84
b pek bekisting (m2) 454.40 Rp 100,176.90 Rp 45,520,382.29
c pek pembesian (kg) 13733.08 Rp 43,334.67 Rp 595,118,535.97
Rp 706,045,757.11

pek balok
a pek beton (m3) 56.63 Rp 930,978.69 Rp 52,718,390.63
b pek bekisting (m2) 630.34 Rp 100,176.90 Rp 63,145,054.86
c pek pembesian (kg) 9116.35 Rp 43,334.67 Rp 395,053,931.24
Rp 510,917,376.73

pek plat lantai


a pek beton (m3) 85.73 Rp 930,978.69 Rp 79,814,636.19
b pek bekisting (m2) 104.07 Rp 100,176.90 Rp 10,425,592.56
c pek pembesian (kg) 13571.98 Rp 43,334.67 Rp 588,137,156.85
Rp 678,377,385.60

pek sherwall
a pek beton (m3) 44.57 Rp 930,978.69 Rp 41,493,720.21
b pek bekisting (m2) 515.28 Rp 100,176.90 Rp 51,619,151.82
c pek pembesian (kg) 7156.00 Rp 43,334.67 Rp 310,102,909.25
Rp 403,215,781.28
pek tangga
a pek beton (m3) 3.87 Rp 930,978.69 Rp 3,606,784.23
b pek bekisting (m2) 86.61 Rp 100,176.90 Rp 8,676,441.32
c pek pembesian (kg) 768.81 Rp 43,334.67 Rp 33,316,128.80
Rp 45,599,354.35

mekanikal
1 Pasangan cctv
UTP Cat 64 pairs ( kabel CCTV) (m2) 600.188 Rp 165,229.56 Rp 99,168,799.16
Dome Camera CCTV (m2) 5 Rp 75,229.56 Rp 376,147.80
Rp 99,544,946.96
2 fire alram
NYMHY 2 X 1,5 mm2 (m1) 277.86 Rp 75,919.20 Rp 21,094,908.91
Smoke Detector (bh) 64 Rp 149,136.20 Rp 9,544,716.80
Equipment In Hedrant Box (bh) 2 10075229.56 Rp 20,150,459.12
3 R.o.R (Rate of Rise) Detector Type (bh) 2 Rp 163,229.56 Rp 326,459.12
Flow Swtch (bh) 1 Rp 190,229.56 Rp 190,229.56
Tampered Switch (bh) 1 Rp 519,720.00 Rp 519,720.00
Rp 51,826,493.51
4 Acces Card
Kabel power NYM 3 x 2,5 mm2 m1 474.767 Rp 82,136.20 Rp 38,995,557.27
Acces Card BH 16 1329229.56 Rp 21,267,672.96 Rp 60,263,230.23

elektrikal
TL 2 x 36 W , TYPE BALOK bh 14 Rp 175,235.70 Rp 2,453,299.80
Down light PLC 1 x 18 w bh 2 Rp 125,229.56 Rp 250,459.12
Down light PLC 1 x 18 w L/D Emergency battery bh 2 Rp 419,040.00 Rp 838,080.00
Lampu EXIT TL 1 x 10 w L/D Emergency battery bh 28 Rp 350,229.56 Rp 9,806,427.68
Lampu Baret TLE 20 w L/D Emergency battery bh 14 Rp 315,229.56 Rp 4,413,213.84
Sakalar Tunggal 10 A bh 14 Rp 90,229.56 Rp 1,263,213.84
Saklar Seri 10 A bh 4 Rp 101,229.56 Rp 404,918.24
Stop Kontak bh 11 Rp 107,229.56 Rp 1,179,525.16
Down light outbow 18 w fitting E27 bh 1 Rp 168,229.56 Rp 168,229.56
NYM 3 x 2,5 mm2 m1 2 Rp 88,229.56 Rp 176,459.12

Rp 20,953,826.36

TOTAL LANTAI 12 Rp 2,576,744,152.12


REKAPITULASI BIAYA

KEGIATAN : PEMBANGUNAN PROYEK RUSUN BALAI LATIHAN KERJA PASAR REBO


KONTRAKTOR : PT. Hutama Karya
PEKERJAAN : PEMBANGUNAN PROYEK RUSUN BALAI LATIHAN KERJA PASAR REBO TOWER A
LOKASI : Jl. Raya Bogor KM 23, Kelurahan Susukan, Kacamatan Ciracas Kota Administrasi , Jakarta Timur

I PEKERJAAN KOLOM Rp 9,812,070,466.68


Lantai Dasar Rp 1,047,149,592.01
Lantai 2 Rp 860,557,687.41
Lantai 3 Rp 845,781,937.27
Lantai 4 Rp 845,781,937.27
lantai 5 Rp 845,781,937.27
lantai 6 Rp 845,781,937.27
lantai 7 Rp 763,037,936.21
lantai 8 Rp 763,037,936.21
lantai 9 Rp 763,037,936.21
lantai 10 Rp 763,037,936.21
lantai 11 Rp 763,037,936.21
lantai 12 Rp 706,045,757.11
II PEKERJAAN CORE WALL Rp 4,473,966,881.26
Lantai Dasar Rp 134,780,433.20
Lantai 2 Rp 324,383,990.15
Lantai 3 Rp 324,383,990.15
Lantai 4 Rp 423,707,926.69
lantai 5 Rp 423,707,926.69
lantai 6 Rp 423,707,926.69
lantai 7 Rp 403,215,781.28
lantai 8 Rp 403,215,781.28
lantai 9 Rp 403,215,781.28
lantai 10 Rp 403,215,781.28
lantai 11 Rp 403,215,781.28
lantai 12 Rp 403,215,781.28
III PEKERJAAN BALOK Rp 6,121,378,347.11
Lantai Dasar Rp 520,053,138.66
Lantai 2 Rp 520,053,138.66
Lantai 3 Rp 524,376,886.44
Lantai 4 Rp 501,872,225.02
lantai 5 Rp 499,076,580.97
lantai 6 Rp 490,442,116.95
lantai 7 Rp 510,917,376.73
lantai 8 Rp 510,917,376.73
lantai 9 Rp 510,917,376.73
lantai 10 Rp 510,917,376.73
lantai 11 Rp 510,917,376.73
lantai 12 Rp 510,917,376.73
IV PEKERJAAN PLAT LANTAI Rp 7,870,876,758.41
Lantai Dasar Rp 662,780,758.90
Lantai 2 Rp 619,640,863.73
Lantai 3 Rp 642,965,483.50
Lantai 4 Rp 587,269,673.60
lantai 5 Rp 643,977,832.54
lantai 6 Rp 643,977,832.54
lantai 7 Rp 678,377,385.60
lantai 8 Rp 678,377,385.60
lantai 9 Rp 678,377,385.60
lantai 10 Rp 678,377,385.60
lantai 11 Rp 678,377,385.60
lantai 12 Rp 678,377,385.60
V PEKERJAAN TANGGA Rp 515,215,207.21
Lantai Dasar Rp 44,907,474.33
Lantai 2 Rp 35,937,250.26
Lantai 3 Rp 43,556,458.12
Lantai 4 Rp 43,423,780.50
lantai 5 Rp 43,423,780.50
lantai 6 Rp 43,423,780.50
lantai 7 Rp 43,423,780.50
lantai 8 Rp 43,423,780.50
lantai 9 Rp 43,423,780.50
lantai 10 Rp 43,423,780.50
lantai 11 Rp 43,423,780.50
lantai 12 Rp 43,423,780.50
VI PEKERJAAN MEKANIKAL Rp 2,447,593,984.32
Lantai Dasar Rp 119,612,606.68
Lantai 2 Rp 211,634,670.69
Lantai 3 Rp 211,634,670.69
Lantai 4 Rp 211,634,670.69
lantai 5 Rp 211,634,670.69
lantai 6 Rp 211,634,670.69
lantai 7 Rp 211,634,670.69
lantai 8 Rp 211,634,670.69
lantai 9 Rp 211,634,670.69
lantai 10 Rp 211,634,670.69
lantai 11 Rp 211,634,670.69
lantai 12 Rp 211,634,670.69
VII PEKERJAAN ELEKTRIKAL Rp 281,116,093.40
Lantai Dasar Rp 50,624,003.44
Lantai 2 Rp 20,953,826.36
Lantai 3 Rp 20,953,826.36
Lantai 4 Rp 20,953,826.36
lantai 5 Rp 20,953,826.36
lantai 6 Rp 20,953,826.36
lantai 7 Rp 20,953,826.36
lantai 8 Rp 20,953,826.36
lantai 9 Rp 20,953,826.36
lantai 10 Rp 20,953,826.36
lantai 11 Rp 20,953,826.36
lantai 12 Rp 20,953,826.36

TOTAL FISIK Rp 31,522,217,738.38


PPN 10% Rp 3,152,221,773.84
JUMLAH KESELURUHAN Rp 34,674,439,512.22
DIBULATKAN Rp 34,674,439,000.00

Terbilang ; tiga puluh empat miliar enam ratus tujuh puluh empat juta empat ratus tiga puluh sembilan ribu

Padang, Juni 2017


Dibuat oleh,

MUHAMMAD IHSAN EFENDI


1410015410048
CASH FLOW
RUSUN BALAI LATIHAN KERJA PASAR REBO TOWER A
PEKERJAAN STRUKTUR ATAS DAN MEKANIKAL ELEKTRIKAL

Nilai Proyek : Rp 32,331,965,456.64


Uang Muka 10% : Rp 3,233,196,545.66
Retensi 5% : Rp 1,616,598,272.83

Bulan Bulan
No. Uraian Total 1 2 3
1 2 3 4 5 6 7 8 9 10 11 12 13

1 Nilai Proyek Rp 32,331,965,456.64


2 Bobot Mingguan 1.62 1.62 3.16 3.37 3.28 3.71 3.61 3.61 3.49 3.65 5.73 3.81 3.62
3 Bobot Mingguan Komulatif 1.62 3.24 6.40 9.77 13.05 16.76 20.37 23.99 27.48 31.13 36.85 40.66 44.29
I Cash In
1 Uang Muka 10% Rp 3,233,196,545.66 Rp 3,233,196,545.66
Pembayaran Progress Rp 4,218,059,580.02 Rp 4,666,999,649.62 Rp 5,433,184,845.31
Pengembalian Uang Muka Rp (421,805,958.00) Rp (466,699,964.96) Rp (543,318,484.53)
Retensi 5% Rp (210,902,979.00) Rp (233,349,982.48) Rp (271,659,242.27)
2 Total Pembayaran Progress Rp 29,098,768,910.98
3 Pinjaman Kas Kantor Rp 2,650,000,000.00 Rp 800,000,000.00 Rp 500,000,000.00
Jumlah Cash In 1 + 2 + 3 Rp 34,981,965,456.64 Rp 3,233,196,545.66 Rp - Rp - Rp - Rp 3,585,350,643.01 Rp - Rp - Rp 800,000,000.00 Rp 3,966,949,702.18 Rp - Rp - Rp 500,000,000.00 Rp 4,618,207,118.51
II Cash Out
PEKERJAAN STRUKTUR ATAS
LANTAI 1
1 PEKERJAAN KOLOM Rp 1,047,149,592.01 Rp 523,574,796.00 Rp 523,574,796.00

2 PEKERJAAN BALOK Rp 520,053,138.66 Rp 260,026,569.33 Rp 260,026,569.33

3 PEKERJAAN PLAT LANTAI Rp 662,780,758.90 Rp 331,390,379.45 Rp 331,390,379.45

4 PEKERJAAN SHEARWALL Rp 134,780,433.20 Rp 67,390,216.60 Rp 67,390,216.60

5 PEKERJAAN TANGGA Rp 44,907,474.33 Rp 44,907,474.33

6 PEKERJAAN ELEKTRIKAL Rp 50,624,003.44 Rp 25,312,001.72 Rp 25,312,001.72

7 PEKERJAAN MEKANIKAL Rp 119,612,606.68

LANTAI 2
1 PEKERJAAN KOLOM Rp 860,557,687.41 Rp 430,278,843.71 Rp 430,278,843.71

2 PEKERJAAN BALOK Rp 520,053,138.66 Rp 260,026,569.33 Rp 260,026,569.33

3 PEKERJAAN PLAT LANTAI Rp 619,640,863.73 Rp 309,820,431.87 Rp 309,820,431.87

4 PEKERJAAN SHEARWALL Rp 324,383,990.15 Rp 162,191,995.08 Rp 162,191,995.08

5 PEKERJAAN TANGGA Rp 35,937,250.26 Rp 35,937,250.26

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36 Rp 10,476,913.18

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 3
1 PEKERJAAN KOLOM Rp 845,781,937.27 Rp 422,890,968.64 Rp 422,890,968.64

2 PEKERJAAN BALOK Rp 524,376,886.44 Rp 262,188,443.22 Rp 262,188,443.22

3 PEKERJAAN PLAT LANTAI Rp 642,965,483.50 Rp 321,482,741.75 Rp 321,482,741.75

4 PEKERJAAN SHEARWALL Rp 324,383,990.15 Rp 162,191,995.08 Rp 162,191,995.08

5 PEKERJAAN TANGGA Rp 43,556,458.12

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 4
1 PEKERJAAN KOLOM Rp 845,781,937.27 Rp 422,890,968.64 Rp 422,890,968.64

2 PEKERJAAN BALOK Rp 501,872,225.02 Rp 250,936,112.51 Rp 250,936,112.51

3 PEKERJAAN PLAT LANTAI Rp 587,269,673.60 Rp 293,634,836.80 Rp 293,634,836.80

4 PEKERJAAN SHEARWALL Rp 423,707,926.69 Rp 211,853,963.34 Rp 211,853,963.34

5 PEKERJAAN TANGGA Rp 587,269,673.60

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 5
1 PEKERJAAN KOLOM Rp 845,781,937.27 Rp 422,890,968.64 Rp 422,890,968.64

2 PEKERJAAN BALOK Rp 499,076,580.97 Rp 249,538,290.49 Rp 249,538,290.49

3 PEKERJAAN PLAT LANTAI Rp 643,977,832.54 Rp 321,988,916.27 Rp 321,988,916.27


4 PEKERJAAN SHEARWALL Rp 423,707,926.69 Rp 211,853,963.34 Rp 211,853,963.34

5 PEKERJAAN TANGGA Rp 43,423,780.50

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 6
1 PEKERJAAN KOLOM Rp 845,781,937.27 Rp 422,890,968.64 Rp 422,890,968.64

2 PEKERJAAN BALOK Rp 490,442,116.95 Rp 245,221,058.47

3 PEKERJAAN PLAT LANTAI Rp 643,977,832.54 Rp 321,988,916.27

4 PEKERJAAN SHEARWALL Rp 423,707,926.69

5 PEKERJAAN TANGGA Rp 43,423,780.50

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 7
1 PEKERJAAN KOLOM Rp 763,037,936.21 Rp 381,518,968.11

2 PEKERJAAN BALOK Rp 510,917,376.73

3 PEKERJAAN PLAT LANTAI Rp 678,377,385.60

4 PEKERJAAN SHEARWALL Rp 403,215,781.28

5 PEKERJAAN TANGGA Rp 43,423,780.50

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 8
1 PEKERJAAN KOLOM Rp 763,037,936.21

2 PEKERJAAN BALOK Rp 510,917,376.73

3 PEKERJAAN PLAT LANTAI Rp 678,377,385.60

4 PEKERJAAN SHEARWALL Rp 403,215,781.28

5 PEKERJAAN TANGGA Rp 43,423,780.50

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 9
1 PEKERJAAN KOLOM Rp 763,037,936.21

2 PEKERJAAN BALOK Rp 510,917,376.73

3 PEKERJAAN PLAT LANTAI Rp 678,377,385.60

4 PEKERJAAN SHEARWALL Rp 403,215,781.28

5 PEKERJAAN TANGGA Rp 43,423,780.50

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 10
1 PEKERJAAN KOLOM Rp 763,037,936.21

2 PEKERJAAN BALOK Rp 510,917,376.73

3 PEKERJAAN PLAT LANTAI Rp 678,377,385.60

4 PEKERJAAN SHEARWALL Rp 403,215,781.28

5 PEKERJAAN TANGGA Rp 43,423,780.50

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 11
1 PEKERJAAN KOLOM Rp 763,037,936.21

2 PEKERJAAN BALOK Rp 510,917,376.73

3 PEKERJAAN PLAT LANTAI Rp 678,377,385.60


4 PEKERJAAN SHEARWALL Rp 403,215,781.28

5 PEKERJAAN TANGGA Rp 43,423,780.50

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

LANTAI 12
1 PEKERJAAN KOLOM Rp 706,045,757.11

2 PEKERJAAN BALOK Rp 510,917,376.73

3 PEKERJAAN PLAT LANTAI Rp 678,377,385.60

4 PEKERJAAN SHEARWALL Rp 403,215,781.28

5 PEKERJAAN TANGGA Rp 43,423,780.50

6 PEKERJAAN ELEKTRIKAL Rp 20,953,826.36

7 PEKERJAAN MEKANIKAL Rp 211,634,670.69

8 PENGEMBALIAN PINJAMAN Rp 2,650,000,000.00


Jumlah Cash Out Rp 34,716,063,631.48 Rp 523,574,796.00 Rp 523,574,796.00 Rp 1,021,695,792.49 Rp 1,089,086,009.09 Rp 1,060,128,186.43 Rp 1,199,837,439.24 Rp 1,168,754,148.68 Rp 1,168,754,148.68 Rp 1,129,653,913.02 Rp 1,179,315,881.29 Rp 1,267,521,390.71 Rp 1,231,584,140.45 Rp 1,171,059,819.38

Cash In - Cash Out 265901825.16 Rp 2,709,621,749.66 Rp (523,574,796.00) Rp (1,021,695,792.49) Rp (1,089,086,009.09) Rp 2,525,222,456.58 Rp (1,199,837,439.24) Rp (1,168,754,148.68) Rp (368,754,148.68) Rp 2,837,295,789.16 Rp (1,179,315,881.29) Rp (1,267,521,390.71) Rp (731,584,140.45) Rp 3,447,147,299.13

Kas (Simpanan) Rp 2,709,621,749.66 Rp 2,186,046,953.66 Rp 1,164,351,161.17 Rp 75,265,152.08 Rp 2,600,487,608.66 Rp 1,400,650,169.42 Rp 231,896,020.74 Rp (136,858,127.94) Rp 2,700,437,661.22 Rp 1,521,121,779.93 Rp 253,600,389.22 Rp (477,983,751.24) Rp 2,969,163,547.90

Minimal Kas Simpanan:


Rp 250,000,000.00
Rp (4,576,537,921.72)
Rp (477,983,751.24)
Rp 250,000,000.00
Rp 711,832,771.20
Rp 961,832,771.20

Rp (136,858,127.94)
Rp 1,563,301,063.66
Rp 250,000,000.00
Rp 1,813,301,063.66
Bulan Bulan
4 5 6 7
14 15 16 17 18 19 20 21 22 23 24 25 26 27 28

3.62 3.89 3.86 4.40 4.26 4.00 4.00 4.00 4.14 3.91 3.91 2.82 2.82 1.25 0.36
47.91 51.80 55.66 60.06 64.32 68.32 72.32 76.32 80.46 84.37 88.29 91.11 93.93 95.19 95.55

Rp 5,098,775,755.94 Rp 5,260,003,958.20 Rp 4,781,186,587.05


Rp (509,877,575.59) Rp (526,000,395.82) Rp (478,118,658.71)
Rp (254,938,787.80) Rp (263,000,197.91) Rp (239,059,329.35)

Rp 300,000,000.00 Rp 500,000,000.00 Rp 550,000,000.00


Rp - Rp - Rp 300,000,000.00 Rp 4,333,959,392.55 Rp - Rp - Rp 500,000,000.00 Rp 4,471,003,364.47 Rp - Rp - Rp - Rp 4,064,008,598.99 Rp - Rp - Rp 550,000,000.00

Rp 59,806,303.34 Rp 59,806,303.34

Rp 10,476,913.18

Rp 105,817,335.35 Rp 105,817,335.35

Rp 43,556,458.12

Rp 10,476,913.18 Rp 10,476,913.18

Rp 105,817,335.35 Rp 105,817,335.35

Rp 587,269,673.60

Rp 10,476,913.18 Rp 10,476,913.18

Rp 105,817,335.35 Rp 105,817,335.35
Rp 43,423,780.50

Rp 10,476,913.18 Rp 10,476,913.18

Rp 105,817,335.35 Rp 105,817,335.35

Rp 245,221,058.47

Rp 321,988,916.27

Rp 211,853,963.34 Rp 211,853,963.34

Rp 43,423,780.50

Rp 10,476,913.18 Rp 10,476,913.18

Rp 105,817,335.35 Rp 105,817,335.35

Rp 381,518,968.11

Rp 255,458,688.37 Rp 255,458,688.37

Rp 339,188,692.80 Rp 339,188,692.80

Rp 201,607,890.64 Rp 201,607,890.64

Rp 10,476,913.18 Rp 10,476,913.18

Rp 105,817,335.35 Rp 105,817,335.35

Rp 381,518,968.11 Rp 381,518,968.11

Rp 255,458,688.37 Rp 255,458,688.37

Rp 339,188,692.80 Rp 339,188,692.80

Rp 201,607,890.64 Rp 201,607,890.64

Rp 10,476,913.18 Rp 10,476,913.18

Rp 381,518,968.11 Rp 381,518,968.11

Rp 255,458,688.37 Rp 255,458,688.37

Rp 339,188,692.80 Rp 339,188,692.80

Rp 201,607,890.64 Rp 201,607,890.64

Rp 10,476,913.18 Rp 10,476,913.18

Rp 381,518,968.11 Rp 381,518,968.11

Rp 255,458,688.37 Rp 255,458,688.37

Rp 339,188,692.80 Rp 339,188,692.80

Rp 201,607,890.64 Rp 201,607,890.64

Rp 43,423,780.50

Rp 381,518,968.11 Rp 381,518,968.11

Rp 255,458,688.37 Rp 255,458,688.37

Rp 339,188,692.80 Rp 339,188,692.80
Rp 201,607,890.64 Rp 201,607,890.64

Rp 353,022,878.55 Rp 353,022,878.55

Rp 255,458,688.37 Rp 255,458,688.37

Rp 339,188,692.80 Rp 339,188,692.80

Rp 201,607,890.64 Rp 201,607,890.64

Rp 1,171,059,819.38 Rp 1,258,303,529.14 Rp 1,248,057,456.43 Rp 1,381,048,727.06 Rp 1,294,068,488.44 Rp 1,294,068,488.44 Rp 1,294,068,488.44 Rp 1,294,068,488.44 Rp 1,881,338,162.04 Rp 1,265,572,398.89 Rp 1,265,572,398.89 Rp 912,549,520.34 Rp 955,973,300.83 Rp 361,325,919.67 Rp 116,294,248.53

Rp (1,171,059,819.38) Rp (1,258,303,529.14) Rp (948,057,456.43) Rp 2,952,910,665.49 Rp (1,294,068,488.44) Rp (1,294,068,488.44) Rp (794,068,488.44) Rp 3,176,934,876.03 Rp (1,881,338,162.04) Rp (1,265,572,398.89) Rp (1,265,572,398.89) Rp 3,151,459,078.66 Rp (955,973,300.83) Rp (361,325,919.67) Rp 433,705,751.47

Rp 1,798,103,728.52 Rp 539,800,199.39 Rp (408,257,257.05) Rp 2,544,653,408.44 Rp 1,250,584,920.00 Rp (43,483,568.45) Rp (837,552,056.89) Rp 2,339,382,819.14 Rp 458,044,657.10 Rp (807,527,741.79) Rp (2,073,100,140.67) Rp 1,078,358,937.99 Rp 122,385,637.15 Rp (238,940,282.52) Rp 194,765,468.95

Rp (837,552,056.89) Rp (2,073,100,140.67)
Rp (477,983,751.24) Rp (477,983,751.24) Rp (477,983,751.24)
#REF! Rp (359,568,305.65) Rp (1,595,116,389.44)
#REF!
8 9 10
29 30 31 32 33 34 35 36 37 38 39 40

0.36 0.36 0.33 0.64 0.49 0.63 0.46 0.35 0.16 0.02 0.33 0.33
95.91 96.27 96.59 97.24 97.73 98.36 98.82 99.17 99.32 99.35 99.67 100.00

Rp 1,549,887,717.56 Rp 589,654,824.67 Rp 515,593,258.79 Rp 218,619,279.48 Rp 31,597,752,918.37


Rp (154,988,771.76) Rp (58,965,482.47) Rp (51,559,325.88) Rp (21,861,927.95) Rp (3,159,775,291.84)
Rp (77,494,385.88) Rp (29,482,741.23) Rp (25,779,662.94) Rp (10,930,963.97) Rp (1,579,887,645.92)
Rp 1,616,598,272.83

Rp 1,317,404,559.92 Rp - Rp - Rp - Rp 501,206,600.97 Rp - Rp - Rp - Rp 438,254,269.97 Rp - Rp - Rp 1,802,424,660.39 Rp 30,922,675,365.38

Rp 1,047,149,592.01 Rp 2,579,908,007.22

Rp 520,053,138.66
Rp - #REF!
Rp 662,780,758.90
Rp - #REF!
Rp 134,780,433.20
Rp -
Rp 44,907,474.33
Rp -
Rp 50,624,003.44
Rp -
Rp 119,612,606.68
Rp 43,423,780.50

Rp 43,423,780.50

Rp 105,817,335.35 Rp 105,817,335.35

Rp 43,423,780.50

Rp 105,817,335.35 Rp 105,817,335.35

Rp 10,476,913.18 Rp 10,476,913.18

Rp 105,817,335.35 Rp 105,817,335.35
Rp 43,423,780.50

Rp 10,476,913.18 Rp 10,476,913.18

Rp 105,817,335.35 Rp 105,817,335.35

Rp 43,423,780.50

Rp 6,984,608.79 Rp 6,984,608.79 Rp 6,984,608.79

Rp 105,817,335.35 Rp 105,817,335.35

Rp 1,500,000,000.00 Rp 550,000,000.00 Rp 600,000,000.00


Rp 116,294,248.53 Rp 116,294,248.53 Rp 105,817,335.35 Rp 149,241,115.85 Rp 159,718,029.03 Rp 159,718,029.03 Rp 149,241,115.85 Rp 112,801,944.13 Rp 50,408,389.29 Rp 1,506,984,608.79 Rp 655,817,335.35 Rp 705,817,335.35 Rp 30,727,909,896.43

Rp 1,201,110,311.40 Rp (116,294,248.53) Rp (105,817,335.35) Rp (149,241,115.85) Rp 341,488,571.94 Rp (159,718,029.03) Rp (149,241,115.85) Rp (112,801,944.13) Rp 387,845,880.69 Rp (1,506,984,608.79) Rp (655,817,335.35) Rp 1,096,607,325.04

Rp 1,395,875,780.35 Rp 1,279,581,531.82 Rp 1,173,764,196.48 Rp 1,024,523,080.63 Rp 1,366,011,652.57 Rp 1,206,293,623.55 Rp 1,057,052,507.70 Rp 944,250,563.57 Rp 1,332,096,444.25 Rp (174,888,164.53) Rp (1,096,607,325.04) 0.00

1887827233.28

Rp 1,024,523,080.63
Rp -
Rp 1,024,523,080.63
TIME SCHEDULE

KEGIATAN PEMBANGUNAN WESTON HOTEL


LUAS BANGUNAN 6132 M2
NILAI PROYEK Rp 22,296,387,322.00

DURASI BOBOT
No. ITEM PEKERJAAN
(Minggu) (%)

LANTAI 1

1 PEKERJAAN KOLOM 2 3.24

2 PEKERJAAN BALOK 2 1.61

3 PEKERJAAN PLAT LANTAI 2 2.05

4 PEKERJAAN SHEARWALL 2 0.42

5 PEKERJAAN TANGGA 1 0.14

6 PEKERJAAN ELEKTRIKAL 2 0.16

7 PEKERJAAN MEKANIKAL 2 0.37

LANTAI 2

1 PEKERJAAN KOLOM 2 2.66

2 PEKERJAAN BALOK 2 1.61

3 PEKERJAAN PLAT LANTAI 2 1.92


4 PEKERJAAN SHEARWALL 2 1.00

5 PEKERJAAN TANGGA 1 1.92

6 PEKERJAAN ELEKTRIKAL 2 0.06

7 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 3

1 PEKERJAAN KOLOM 2 2.62

2 PEKERJAAN BALOK 2 1.62

3 PEKERJAAN PLAT LANTAI 2 1.99

4 PEKERJAAN SHEARWALL 2 1.00

5 PEKERJAAN TANGGA 1 0.13

6 PEKERJAAN ELEKTRIKAL 2 0.06

7 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 4

1 PEKERJAAN KOLOM 2 2.62

2 PEKERJAAN BALOK 2 1.55

3 PEKERJAAN PLAT LANTAI 2 1.82

4 PEKERJAAN SHEARWALL 2 1.31


5 PEKERJAAN TANGGA 1 0.13

2 PEKERJAAN ELEKTRIKAL 2 0.06

4 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 5

1 PEKERJAAN KOLOM 2 2.62

2 PEKERJAAN BALOK 2 1.54

3 PEKERJAAN PLAT LANTAI 2 1.99

4 PEKERJAAN SHEARWALL 2 1.31

5 PEKERJAAN TANGGA 1 0.13

2 PEKERJAAN ELEKTRIKAL 2 0.06

4 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 6

1 PEKERJAAN KOLOM 2 2.62

2 PEKERJAAN BALOK 2 1.52

3 PEKERJAAN PLAT LANTAI 2 1.99

4 PEKERJAAN SHEARWALL 2 1.31

5 PEKERJAAN TANGGA 1 0.13


6 PEKERJAAN ELEKTRIKAL 2 0.06

7 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 7

1 PEKERJAAN KOLOM 2 2.36

2 PEKERJAAN BALOK 2 1.58

3 PEKERJAAN PLAT LANTAI 2 2.10

4 PEKERJAAN SHEARWALL 2 1.25

5 PEKERJAAN TANGGA 1 0.13

6 PEKERJAAN ELEKTRIKAL 2 0.06

7 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 8

1 PEKERJAAN KOLOM 2 2.36

2 PEKERJAAN BALOK 2 2.10

3 PEKERJAAN PLAT LANTAI 2 2.10

4 PEKERJAAN SHEARWALL 2 1.25

5 PEKERJAAN TANGGA 1 0.13

6 PEKERJAAN ELEKTRIKAL 2 0.06


6 PEKERJAAN ELEKTRIKAL 2 0.06

7 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 9

1 PEKERJAAN KOLOM 2 2.36

2 PEKERJAAN BALOK 2 1.58

3 PEKERJAAN PLAT LANTAI 2 2.10

4 PEKERJAAN SHEARWALL 2 1.25

5 PEKERJAAN TANGGA 1 0.13

6 PEKERJAAN ELEKTRIKAL 2 0.06

7 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 10

1 PEKERJAAN KOLOM 2 2.36

2 PEKERJAAN BALOK 2 1.58

3 PEKERJAAN PLAT LANTAI 2 2.10

4 PEKERJAAN SHEARWALL 2 1.25

5 PEKERJAAN TANGGA 1 0.13

6 PEKERJAAN ELEKTRIKAL 2 0.06


7 PEKERJAAN MEKANIKAL 2 0.65
LANTAI 11

1 PEKERJAAN KOLOM 2 2.36

2 PEKERJAAN BALOK 2 1.58

3 PEKERJAAN PLAT LANTAI 2 2.10

4 PEKERJAAN SHEARWALL 2 1.25

5 PEKERJAAN TANGGA 1 0.13

6 PEKERJAAN ELEKTRIKAL 2 0.06

7 PEKERJAAN MEKANIKAL 2 0.65


LANTAI 12

1 PEKERJAAN KOLOM 2 2.18

2 PEKERJAAN BALOK 2 1.58

3 PEKERJAAN PLAT LANTAI 2 2.10

4 PEKERJAAN SHEARWALL 2 1.25

5 PEKERJAAN TANGGA 1 0.13

6 PEKERJAAN ELEKTRIKAL 3 0.06

7 PEKERJAAN MEKANIKAL 2 0.65


JUMLAH BOBOT 100.00
JUMLAH BIAYA
JUMLAH BOBOT KOMULATIF

158
BIAYA
1 2
1 2 3 4 5 6

1.62 1.62
Rp 1,047,149,592.01

0.80 0.80
Rp 520,053,138.66

1.02 1.02
Rp 662,780,758.90

0.21 0.21
Rp 134,780,433.20

0.14
Rp 44,907,474.33

Rp 50,624,003.44

Rp 119,612,606.68

1.33 1.33
Rp 860,557,687.41

0.80 0.80
Rp 520,053,138.66

0.96 0.96
Rp 619,640,863.73
0.50
Rp 324,383,990.15

Rp 619,640,863.73

Rp 20,953,826.36

Rp 211,634,670.69

1.31 1.31
Rp 845,781,937.27

Rp 524,376,886.44

Rp 642,965,483.50

Rp 324,383,990.15

Rp 43,556,458.12

Rp 20,953,826.36

Rp 211,634,670.69

Rp 845,781,937.27

Rp 501,872,225.02

Rp 587,269,673.60

Rp 423,707,926.69
Rp 43,423,780.50

Rp 20,953,826.36

Rp 211,634,670.69

Rp 845,781,937.27

Rp 499,076,580.97

Rp 643,977,832.54

Rp 423,707,926.69

Rp 43,423,780.50

Rp 20,953,826.36

Rp 211,634,670.69

Rp 845,781,937.27

Rp 490,442,116.95

Rp 643,977,832.54

Rp 423,707,926.69

Rp 43,423,780.50
Rp 20,953,826.36

Rp 211,634,670.69

Rp 763,037,936.21

Rp 510,917,376.73

Rp 678,377,385.60

Rp 403,215,781.28

Rp 43,423,780.50

Rp 20,953,826.36

Rp 211,634,670.69

Rp 763,037,936.21

Rp 678,377,385.60

Rp 678,377,385.60

Rp 403,215,781.28

Rp 43,423,780.50

Rp 20,953,826.36
Rp 20,953,826.36

Rp 211,634,670.69

Rp 763,037,936.21

Rp 510,917,376.73

Rp 678,377,385.60

Rp 403,215,781.28

Rp 43,423,780.50

Rp 20,953,826.36

Rp 211,634,670.69

Rp 763,037,936.21

Rp 510,917,376.73

Rp 678,377,385.60

Rp 403,215,781.28

Rp 43,423,780.50

Rp 20,953,826.36
Rp 211,634,670.69

Rp 763,037,936.21

Rp 510,917,376.73

Rp 678,377,385.60

Rp 403,215,781.28

Rp 43,423,780.50

Rp 20,953,826.36

Rp 211,634,670.69

Rp 706,045,757.11

Rp 510,917,376.73

Rp 678,377,385.60

Rp 403,215,781.28

Rp 43,423,780.50

Rp 20,953,826.36

Rp 211,634,670.69
1.62 1.62 3.16 3.37 3.28 3.71
Rp 32,331,965,456.64
1.62 3.24 6.40 9.77 13.05 16.76

Rp 9,812,070,466.68

25
2 3 4
7 8 9 10 11 12 13 14 15 16

0.08 0.08

0.18 0.18
0.50

1.92

0.03 0.03

0.81 0.81

0.99 0.99

0.50 0.50

0.03 0.03

1.31 1.31

0.78 0.78

0.91 0.91

0.66 0.66
1.31 1.31

0.77 0.77

1.00 1.00

0.66 0.66

1.31 1.31

0.76 0.76

1.00 1.00

0.66 0.66
1.18 1.18

0.79 0.79

1.05 1.05

0.62

1.18 1.18
3.61 3.61 3.49 3.65 5.73 3.81 3.62 3.62 3.89 3.86

20.37 23.99 27.48 31.13 36.85 40.66 44.29 47.91 51.80 55.66
BULAN
5 6 7
17 18 19 20 21 22 23 24 25 26
0.33 0.33

0.13

0.33 0.33
0.13

0.03 0.03

0.33 0.33

0.03 0.03

0.33 0.33
0.03 0.03

0.33 0.33

0.62

0.03 0.03

1.05 1.05

1.05 1.05

0.62 0.62

0.03 0.03
1.18 1.18

0.79 0.79

1.05 1.05

0.62 0.62

1.18 1.18

0.79 0.79

1.05 1.05

0.62 0.62
1.18 1.18

0.79 0.79

1.05 1.05

0.62 0.62

1.09 1.09

0.79 0.79

1.05 1.05

0.62
4.40 4.26 4.00 4.00 4.00 4.14 3.91 3.91 2.82 2.82

60.06 64.32 68.32 72.32 76.32 80.46 84.37 88.29 91.11 93.93
7 8 9
27 28 29 30 31 32 33 34 35 36
0.13

0.13
0.13

0.33 0.33

0.13
0.33 0.33

0.13

0.03 0.03

0.33 0.33

0.13

0.03 0.03
0.33 0.33

0.13

0.03 0.03

0.33 0.33

0.62

0.02
1.25 0.36 0.36 0.36 0.33 0.64 0.49 0.63 0.46 0.35

95.19 95.55 95.91 96.27 96.59 97.24 97.73 98.36 98.82 99.17
10
37 38 39 40
0.13

0.02 0.02

0.33 0.33
0.16 0.02 0.33 0.33

99.32 99.35 99.67 100.00

You might also like