No
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
II
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
JENIS BAHAN
BAHAN PENUTUP ATAP DAN PLAFON
Asbes datar tebal 4 mm (60x180)
Asbes datar tebal 4 mm (120x240)
Asbes datar tebal 5 mm (60x180)
Asbes datar tebal 6 mm (40x180)
Genteng karang pilang/ wisma
Genteng wuwung karang pilang/ wisma
Genteng kodok ex. Bambe
Genteng kodok ex. Wisma
Genteng bubung kodok
Genteng beton
Genteng kodok
Seng gelombang BJLS 30 ukuran 1.8x0.9
Seng gelombang BJLS 30 ( 0.8x3.00)
Seng gelombang BJLS 30 ( 0.8x1.50)
Seng plat dasar BJLS 30 (0.45x1.00)
Seng plat dasar BJLS 30 (0.60x1.00)
Seng plat dasar BJLS 30 (0.90x1.00)
Seng plat 3'x6' Bjls 28
Gypsum Board 120x24x9mm
Plywood tebal 4 mm(1.22x2.44)
Plywood tebal 9 mm(1.22x2.44)
Plywood tebal 6 mm(0.40x0.80)
Triplek tebal 4 mm (1.20x2.40)
Triplek tebal 4 mm (0.90x2.00)
Triplek tebal 4 mm (1.22x2.44))
Triplek tebal 4 mm (1.10x2.10)
Multipleks 12 mm
BAHAN MENGGUNAKAN KAYU
Dolken kayu 8- 10/400 cm
Kayu jati balok 8/12, 6/12
Kayu jati usuk 5/7, 4/6, 3/5
Kayu jati papan 2/20 x 2 m
Kayu jati reng 2/3, 3/5
Kayu kamper (balok)
Kayu kamper (papan)
Kayu kamper (usuk)
Kayu kamper (reng)
Kayu meranti ( balok)
Kayu meranti (papan)
Kayu meranti (usuk)
Kayu meranti (bagasting)
Kayu kruing (balok)
Kayu kruing (papan)
Kayu kruing (usuk)
Kayu bengkirai balok
Kayu bengkirai Papan
Kayu bengkirai usuk
Kayu acuan
PERKIRAAN
SAT HARGA TERTINGI
TAHUN 2015
lbr
lbr
lbr
lbr
bj
bj
bj
bj
bj
bj
bj
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
52,700.00
61,000.00
49,500.00
46,300.00
5,000.00
5,500.00
5,200.00
5,200.00
5,200.00
2,900.00
525,000.00
81,200.00
130,000.00
79,600.00
24,400.00
32,445.00
48,750.00
44,950.00
180,200.00
102,700.00
152,900.00
89,250.00
69,650.00
49,665.00
65,600.00
38,500.00
199,700.00
btg
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
51,500.00
27,990,500.00
27,990,500.00
32,212,500.00
8,589,900.00
5,150,000.00
5,300,000.00
6,000,000.00
6,250,000.00
4,200,000.00
3,600,000.00
4,000,000.00
3,000,000.00
6,100,300.00
6,767,500.00
5,367,500.00
5,000,000.00
7,500,000.00
6,609,800.00
193,600.00
LABA 10 %
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,270.00
6,100.00
4,950.00
4,630.00
500.00
550.00
520.00
520.00
520.00
290.00
52,500.00
8,120.00
13,000.00
7,960.00
2,440.00
3,244.50
4,875.00
4,495.00
18,020.00
10,270.00
15,290.00
8,925.00
6,965.00
4,966.50
6,560.00
3,850.00
19,970.00
Rp
5,150.00
Rp 2,799,050.00
Rp 2,799,050.00
Rp 3,221,250.00
Rp
858,990.00
Rp
515,000.00
Rp
530,000.00
Rp
600,000.00
Rp
625,000.00
Rp
420,000.00
Rp
360,000.00
Rp
400,000.00
Rp
300,000.00
Rp
610,030.00
Rp
676,750.00
Rp
536,750.00
Rp
500,000.00
Rp
750,000.00
Rp
660,980.00
Rp
19,360.00
48
49
50
51
III
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
IV
89
90
91
92
93
94
95
96
97
98
99
100
101
102
List Gypsum
m
List kayu 2/4
btg
List kayu profil
btg
Minyak begesting
ltr
BAHAN MENGGUNAKAN BATU/PASIR DAN SEMEN
Bataco tebal 10 cm
bh
Batu bata merah
bh
Batu bata merah kelas I
bh
Batu bata merah kelas II
bh
Batu kali pecah 15/20
m
Batui kali pecah (pecah mesin) 5/7
m
Batu pecah 5/7
m
Batu pecah 2/3
m
Batu pecah 1/2
m
Batu kali pecah 3/5
m
Batu kali
m
Batu gunung pecah 15/20
m
Batu ampyang
kg
Batu /cor koral pecah (Pecah Mesin) 2/3
m
Batu /cor koral pecah (Pecah Mesin) 1/1
m
Batu /cor koral pecah (Pecah Mesin) 1/2
m
Batu /cor koral pecah (Pecah Mesin) 5/7
m
Batu /cor koral pecah (Pecah Mesin) 0,5/1
m
Batu /cor koral pecah (Pecah Mesin) 3/5-4/6
m
Kerikil
m
Pasir beton
m
Pasir pasang
m
Pasir urug
m
Sirtu
m
Pasir silika
kg
Semen warna
kg
Semen PC (Portland Cement) / Semen Gresik 50 kg
kg
Semen PC (Portland Cement) / Semen Gresik 40 kg
zak
Semen PC / 50 kg
zak
Semen / PC (kg)
kg
Semen Tiga Roda ( 50 kg )
kg
Semen Putih
kg
Semen merah
m
Kapur pasang (10 kg)
zak
Kapur gamping
ton
Tanah Urug
m
Tanah sirtu
m
BAHAN MENGGUNAKAN BESI / LOGAM
Besi begel/ baut
kg
Besi polos
kg
Besi Beton (polos/ ulir)
kg
Besi Beton diameter 16 mm, 12 mm
ljr
Besi Beton diameter 14 mm, 12 mm
ljr
Besi Beton diameter 12 mm, 12 mm
ljr
Besi Beton diameter 10 mm, 12 mm
ljr
Besi Beton diameter 8 mm, 12 mm
ljr
Besi Beton diameter 6 mm, 12 mm
ljr
Besi Beton diameter 5 mm, 12 mm
ljr
Besi Strip
kg
Kawat ikat beton
kg
Kusen almunium tebal 4 mm
m'
Rolling door alluminium
m
Rp
Rp
Rp
Rp
7,150.00 Rp
20,000.00 Rp
5,900.00 Rp
715.00
2,000.00
590.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,650.00
500.00
525.00
450.00
140,000.00
201,600.00
199,800.00
218,500.00
222,400.00
207,400.00
159,800.00
159,500.00
10,500.00
262,400.00
251,200.00
251,200.00
182,700.00
200,200.00
191,700.00
138,500.00
100,000.00
135,000.00
120,500.00
113,300.00
127,800.00
18,000.00
60,000.00
49,000.00
60,000.00
1,200.00
61,800.00
1,750.00
98,000.00
8,350.00
8,350.00
70,000.00
129,600.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
365.00
50.00
52.50
45.00
14,000.00
20,160.00
19,980.00
21,850.00
22,240.00
20,740.00
15,980.00
15,950.00
1,050.00
26,240.00
25,120.00
25,120.00
18,270.00
20,020.00
19,170.00
13,850.00
10,000.00
13,500.00
12,050.00
11,330.00
12,780.00
1,800.00
6,000.00
4,900.00
6,000.00
120.00
6,180.00
175.00
9,800.00
835.00
835.00
7,000.00
12,960.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,500.00
9,900.00
18,400.00
140,000.00
120,000.00
88,000.00
83,600.00
62,300.00
38,650.00
20,800.00
14,500.00
20,800.00
128,000.00
350,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,450.00
990.00
1,840.00
14,000.00
12,000.00
8,800.00
8,360.00
6,230.00
3,865.00
2,080.00
1,450.00
2,080.00
12,800.00
35,000.00
V
103
104
105
106
VI
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
VII
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
VIII
143
144
145
146
147
148
149
150
151
152
153
154
bh
bh
bh
bh
bh
Rp
Rp
Rp
1,100.00 Rp
1,900.00 Rp
3,800.00 Rp
110.00
190.00
380.00
Rp
3,400.00 Rp
340.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
liter
kg
kg
lbr
ltr
kg
liter
liter
kg
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,000.00
60,500.00
53,000.00
56,000.00
53,000.00
20,200.00
18,700.00
35,000.00
30,000.00
74,000.00
50,000.00
18,500.00
6,200.00
3,700.00
8,500.00
8,000.00
8,500.00
7,000.00
6,000.00
10,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,500.00
6,050.00
5,300.00
5,600.00
5,300.00
2,020.00
1,870.00
3,500.00
3,000.00
7,400.00
5,000.00
1,850.00
620.00
370.00
850.00
800.00
850.00
700.00
600.00
1,000.00
bh
bh
bh
bj
bh
bh
bh
bh
bh
bh
bj
bh
bh
bj
stl
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,000.00
15,000.00
13,500.00
5,000.00
6,000.00
3,500.00
3,000.00
50,000.00
90,000.00
135,000.00
65,000.00
60,000.00
65,000.00
27,500.00
13,000.00
320,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,100.00
1,500.00
1,350.00
500.00
600.00
350.00
300.00
5,000.00
9,000.00
13,500.00
6,500.00
6,000.00
6,500.00
2,750.00
1,300.00
32,000.00
bh
bh
bh
bh
bh
bh
rol
set
bh
bh
bh
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
950,000.00
1,220,000.00
60,000.00
750,000.00
450,000.00
55,000.00
3,000.00
21,000.00
1,500,000.00
20,000.00
35,000.00
590,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
95,000.00
122,000.00
6,000.00
75,000.00
45,000.00
5,500.00
300.00
2,100.00
150,000.00
2,000.00
3,500.00
59,000.00
IX
155
156
157
158
159
160
161
162
X
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
XI
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
XII
205
206
207
208
209
210
m
m
m
m
lbr
bh
m
m
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
55,000.00
110,000.00
145,000.00
125,000.00
29,000.00
12,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,500.00
11,000.00
14,500.00
12,500.00
2,900.00
1,200.00
11,000.00
12,000.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,500.00
25,500.00
29,500.00
41,500.00
53,800.00
69,000.00
28,300.00
39,600.00
51,800.00
65,600.00
103,000.00
132,000.00
598,500.00
780,200.00
5,500.00
135,375.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
650.00
2,550.00
2,950.00
4,150.00
5,380.00
6,900.00
2,830.00
3,960.00
5,180.00
6,560.00
10,300.00
13,200.00
59,850.00
78,020.00
550.00
13,537.50
bh
bh
bh
bh
bh
bh
bh
bh
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
ljr
unit
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,500.00
4,600.00
5,000.00
5,500.00
15,000.00
16,200.00
16,000.00
30,500.00
40,000.00
55,000.00
65,000.00
67,000.00
7,000.00
42,000.00
32,500.00
51,500.00
93,000.00
120,500.00
287,000.00
225,000.00
320,500.00
508,000.00
28,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
350.00
460.00
500.00
550.00
1,500.00
1,620.00
1,600.00
3,050.00
4,000.00
5,500.00
6,500.00
6,700.00
700.00
4,200.00
3,250.00
5,150.00
9,300.00
12,050.00
28,700.00
22,500.00
32,050.00
50,800.00
2,850.00
kg
kg
kg
kg
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
10,000.00
26,000.00
24,500.00
25,000.00
28,600.00
51,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,000.00
2,600.00
2,450.00
2,500.00
2,860.00
5,100.00
211
212
213
214
215
216
XIII
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
XIV
248
249
250
251
252
253
254
255
256
257
258
259
260
261
kg
kg
kg
kg
bj
bj
Rp
Rp
Rp
Rp
Rp
Rp
21,000.00
28,800.00
28,700.00
25,000.00
550.00
400.00
Rp
Rp
Rp
Rp
Rp
Rp
2,100.00
2,880.00
2,870.00
2,500.00
55.00
40.00
bh
bh
bj
bh
bh
bh
bh
bh
bj
bh
bj
bj
bh
bh
bh
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,000.00
4,500.00
1,100.00
30,000.00
40,000.00
36,000.00
56,000.00
100,000.00
425.00
258,900.00
21,500.00
20,000.00
6,500.00
30,000.00
38,000.00
3,500.00
2,100.00
4,800.00
5,250.00
194,200.00
245,000.00
308,000.00
400,000.00
15,700.00
16,200.00
19,500.00
25,000.00
29,000.00
65,800.00
143,400.00
41,600.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,200.00
450.00
110.00
3,000.00
4,000.00
3,600.00
5,600.00
10,000.00
42.50
25,890.00
2,150.00
2,000.00
650.00
3,000.00
3,800.00
350.00
210.00
480.00
525.00
19,420.00
24,500.00
30,800.00
40,000.00
1,570.00
1,620.00
1,950.00
2,500.00
2,900.00
6,580.00
14,340.00
4,160.00
liter
liter
liter
liter
liter
liter
liter
liter
liter
liter
kg
kg
ton
ton
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,600.00
10,000.00
6,600.00
6,400.00
12,000.00
6,400.00
9,000.00
30,000.00
6,500.00
8,700.00
10,000.00
14,000.00
357,000.00
5,345,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
660.00
1,000.00
660.00
640.00
1,200.00
640.00
900.00
3,000.00
650.00
870.00
1,000.00
1,400.00
35,700.00
534,500.00
AN
LANG
2015
RESIKO DAN
OVERHEAD
0,4%
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
210.80
244.00
198.00
185.20
20.00
22.00
20.80
20.80
20.80
11.60
2,100.00
324.80
520.00
318.40
97.60
129.78
195.00
179.80
720.80
410.80
611.60
357.00
278.60
198.66
262.40
154.00
798.80
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
58,180.80
67,344.00
54,648.00
51,115.20
5,520.00
6,072.00
5,740.80
5,740.80
5,740.80
3,201.60
579,600.00
89,644.80
143,520.00
87,878.40
26,937.60
35,819.28
53,820.00
49,624.80
198,940.80
113,380.80
168,801.60
98,532.00
76,893.60
54,830.16
72,422.40
42,504.00
220,468.80
PEMBULATAN
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
58,181.00
67,344.00
54,648.00
51,116.00
5,520.00
6,072.00
5,741.00
5,741.00
5,741.00
3,202.00
579,600.00
89,645.00
143,520.00
87,879.00
26,938.00
35,820.00
53,820.00
49,625.00
198,941.00
113,381.00
168,802.00
98,532.00
76,894.00
54,831.00
72,423.00
42,504.00
220,469.00
Rp
206.00 Rp
56,856.00 Rp
56,856.00
Rp 111,962.00 Rp 30,901,512.00 Rp 30,901,512.00
Rp 111,962.00 Rp 30,901,512.00 Rp 30,901,512.00
Rp 128,850.00 Rp 35,562,600.00 Rp 35,562,600.00
Rp 34,359.60 Rp 9,483,249.60 Rp 9,483,250.00
Rp 20,600.00 Rp 5,685,600.00 Rp 5,685,600.00
Rp 21,200.00 Rp 5,851,200.00 Rp 5,851,200.00
Rp 24,000.00 Rp 6,624,000.00 Rp 6,624,000.00
Rp 25,000.00 Rp 6,900,000.00 Rp 6,900,000.00
Rp 16,800.00 Rp 4,636,800.00 Rp 4,636,800.00
Rp 14,400.00 Rp 3,974,400.00 Rp 3,974,400.00
Rp 16,000.00 Rp 4,416,000.00 Rp 4,416,000.00
Rp 12,000.00 Rp 3,312,000.00 Rp 3,312,000.00
Rp 24,401.20 Rp 6,734,731.20 Rp 6,734,732.00
Rp 27,070.00 Rp 7,471,320.00 Rp 7,471,320.00
Rp 21,470.00 Rp 5,925,720.00 Rp 5,925,720.00
Rp 20,000.00 Rp 5,520,000.00 Rp 5,520,000.00
Rp 30,000.00 Rp 8,280,000.00 Rp 8,280,000.00
Rp 26,439.20 Rp 7,297,219.20 Rp 7,297,220.00
Rp
774.40 Rp
213,734.40 Rp
213,735.00
Rp
Rp
Rp
Rp
28.60
80.00
23.60
Rp
Rp
Rp
Rp
7,893.60
22,080.00
6,513.60
Rp
Rp
Rp
Rp
7,894.00
22,080.00
6,514.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14.60
2.00
2.10
1.80
560.00
806.40
799.20
874.00
889.60
829.60
639.20
638.00
42.00
1,049.60
1,004.80
1,004.80
730.80
800.80
766.80
554.00
400.00
540.00
482.00
453.20
511.20
72.00
240.00
196.00
240.00
4.80
247.20
7.00
392.00
33.40
33.40
280.00
518.40
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,029.60
552.00
579.60
496.80
154,560.00
222,566.40
220,579.20
241,224.00
245,529.60
228,969.60
176,419.20
176,088.00
11,592.00
289,689.60
277,324.80
277,324.80
201,700.80
221,020.80
211,636.80
152,904.00
110,400.00
149,040.00
133,032.00
125,083.20
141,091.20
19,872.00
66,240.00
54,096.00
66,240.00
1,324.80
68,227.20
1,932.00
108,192.00
9,218.40
9,218.40
77,280.00
143,078.40
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,030.00
552.00
580.00
497.00
154,560.00
222,567.00
220,580.00
241,224.00
245,530.00
228,970.00
176,420.00
176,088.00
11,592.00
289,690.00
277,325.00
277,325.00
201,701.00
221,021.00
211,637.00
152,904.00
110,400.00
149,040.00
133,032.00
125,084.00
141,092.00
19,872.00
66,240.00
54,096.00
66,240.00
1,325.00
68,228.00
1,932.00
108,192.00
9,219.00
9,219.00
77,280.00
143,079.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
98.00
39.60
73.60
560.00
480.00
352.00
334.40
249.20
154.60
83.20
58.00
83.20
512.00
1,400.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,048.00
10,929.60
20,313.60
154,560.00
132,480.00
97,152.00
92,294.40
68,779.20
42,669.60
22,963.20
16,008.00
22,963.20
141,312.00
386,400.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,048.00
10,930.00
20,314.00
154,560.00
132,480.00
97,152.00
92,295.00
68,780.00
42,670.00
22,964.00
16,008.00
22,964.00
141,312.00
386,400.00
Rp
Rp
Rp
4.40 Rp
7.60 Rp
15.20 Rp
1,214.40 Rp
2,097.60 Rp
4,195.20 Rp
1,215.00
2,098.00
4,196.00
Rp
13.60 Rp
3,753.60 Rp
3,754.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
100.00
242.00
212.00
224.00
212.00
80.80
74.80
140.00
120.00
296.00
200.00
74.00
24.80
14.80
34.00
32.00
34.00
28.00
24.00
40.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,600.00
66,792.00
58,512.00
61,824.00
58,512.00
22,300.80
20,644.80
38,640.00
33,120.00
81,696.00
55,200.00
20,424.00
6,844.80
4,084.80
9,384.00
8,832.00
9,384.00
7,728.00
6,624.00
11,040.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,600.00
66,792.00
58,512.00
61,824.00
58,512.00
22,301.00
20,645.00
38,640.00
33,120.00
81,696.00
55,200.00
20,424.00
6,845.00
4,085.00
9,384.00
8,832.00
9,384.00
7,728.00
6,624.00
11,040.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
44.00
60.00
54.00
20.00
24.00
14.00
12.00
200.00
360.00
540.00
260.00
240.00
260.00
110.00
52.00
1,280.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,144.00
16,560.00
14,904.00
5,520.00
6,624.00
3,864.00
3,312.00
55,200.00
99,360.00
149,040.00
71,760.00
66,240.00
71,760.00
30,360.00
14,352.00
353,280.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,144.00
16,560.00
14,904.00
5,520.00
6,624.00
3,864.00
3,312.00
55,200.00
99,360.00
149,040.00
71,760.00
66,240.00
71,760.00
30,360.00
14,352.00
353,280.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,800.00
4,880.00
240.00
3,000.00
1,800.00
220.00
12.00
84.00
6,000.00
80.00
140.00
2,360.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,048,800.00
1,346,880.00
66,240.00
828,000.00
496,800.00
60,720.00
3,312.00
23,184.00
1,656,000.00
22,080.00
38,640.00
651,360.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,048,800.00
1,346,880.00
66,240.00
828,000.00
496,800.00
60,720.00
3,312.00
23,184.00
1,656,000.00
22,080.00
38,640.00
651,360.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
220.00
440.00
580.00
500.00
116.00
48.00
440.00
480.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,720.00
121,440.00
160,080.00
138,000.00
32,016.00
13,248.00
121,440.00
132,480.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
60,720.00
121,440.00
160,080.00
138,000.00
32,016.00
13,248.00
121,440.00
132,480.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
26.00
102.00
118.00
166.00
215.20
276.00
113.20
158.40
207.20
262.40
412.00
528.00
2,394.00
3,120.80
22.00
541.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,176.00
28,152.00
32,568.00
45,816.00
59,395.20
76,176.00
31,243.20
43,718.40
57,187.20
72,422.40
113,712.00
145,728.00
660,744.00
861,340.80
6,072.00
149,454.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,176.00
28,152.00
32,568.00
45,816.00
59,396.00
76,176.00
31,244.00
43,719.00
57,188.00
72,423.00
113,712.00
145,728.00
660,744.00
861,341.00
6,072.00
149,454.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14.00
18.40
20.00
22.00
60.00
64.80
64.00
122.00
160.00
220.00
260.00
268.00
28.00
168.00
130.00
206.00
372.00
482.00
1,148.00
900.00
1,282.00
2,032.00
114.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,864.00
5,078.40
5,520.00
6,072.00
16,560.00
17,884.80
17,664.00
33,672.00
44,160.00
60,720.00
71,760.00
73,968.00
7,728.00
46,368.00
35,880.00
56,856.00
102,672.00
133,032.00
316,848.00
248,400.00
353,832.00
560,832.00
31,464.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,864.00
5,079.00
5,520.00
6,072.00
16,560.00
17,885.00
17,664.00
33,672.00
44,160.00
60,720.00
71,760.00
73,968.00
7,728.00
46,368.00
35,880.00
56,856.00
102,672.00
133,032.00
316,848.00
248,400.00
353,832.00
560,832.00
31,464.00
Rp
Rp
Rp
Rp
Rp
Rp
40.00
104.00
98.00
100.00
114.40
204.00
Rp
Rp
Rp
Rp
Rp
Rp
11,040.00
28,704.00
27,048.00
27,600.00
31,574.40
56,304.00
Rp
Rp
Rp
Rp
Rp
Rp
11,040.00
28,704.00
27,048.00
27,600.00
31,575.00
56,304.00
Rp
Rp
Rp
Rp
Rp
Rp
84.00
115.20
114.80
100.00
2.20
1.60
Rp
Rp
Rp
Rp
Rp
Rp
23,184.00
31,795.20
31,684.80
27,600.00
607.20
441.60
Rp
Rp
Rp
Rp
Rp
Rp
23,184.00
31,796.00
31,685.00
27,600.00
608.00
442.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
88.00
18.00
4.40
120.00
160.00
144.00
224.00
400.00
1.70
1,035.60
86.00
80.00
26.00
120.00
152.00
14.00
8.40
19.20
21.00
776.80
980.00
1,232.00
1,600.00
62.80
64.80
78.00
100.00
116.00
263.20
573.60
166.40
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,288.00
4,968.00
1,214.40
33,120.00
44,160.00
39,744.00
61,824.00
110,400.00
469.20
285,825.60
23,736.00
22,080.00
7,176.00
33,120.00
41,952.00
3,864.00
2,318.40
5,299.20
5,796.00
214,396.80
270,480.00
340,032.00
441,600.00
17,332.80
17,884.80
21,528.00
27,600.00
32,016.00
72,643.20
158,313.60
45,926.40
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,288.00
4,968.00
1,215.00
33,120.00
44,160.00
39,744.00
61,824.00
110,400.00
470.00
285,826.00
23,736.00
22,080.00
7,176.00
33,120.00
41,952.00
3,864.00
2,319.00
5,300.00
5,796.00
214,397.00
270,480.00
340,032.00
441,600.00
17,333.00
17,885.00
21,528.00
27,600.00
32,016.00
72,644.00
158,314.00
45,927.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
26.40
40.00
26.40
25.60
48.00
25.60
36.00
120.00
26.00
34.80
40.00
56.00
1,428.00
21,380.00
Rp
7,286.40
Rp
11,040.00
Rp
7,286.40
Rp
7,065.60
Rp
13,248.00
Rp
7,065.60
Rp
9,936.00
Rp
33,120.00
Rp
7,176.00
Rp
9,604.80
Rp
11,040.00
Rp
15,456.00
Rp
394,128.00
Rp 5,900,880.00
Rp
7,287.00
Rp
11,040.00
Rp
7,287.00
Rp
7,066.00
Rp
13,248.00
Rp
7,066.00
Rp
9,936.00
Rp
33,120.00
Rp
7,176.00
Rp
9,605.00
Rp
11,040.00
Rp
15,456.00
Rp
394,128.00
Rp 5,900,880.00
JENIS BAHAN
Pesawat ukur (Sewa per hari)
Meteran (50m)
Palu / Bodem
Ganco
Keranjang
Alat pelancip / Pisau besar
Kereta dorong
Jack Hammer
Timbris
Ember
Cetok
Kuas
Kasut kayu
Kotak adukan
Tang pemotong kawat
Molen (sewa per hari)
Vibrator (sewa per hari)
Gergaji
Gunting pemotong baja
Kunci pembengkok tulangan
Tusuk bambu
Gerobak
Pompa air
Vibro roller/stamper
Sabit
Tampar pemikul kayu
Kompresor, blasting, selang dan Nozzle
Asphalt Mixing Plant
Asphalt Finisher
Asphalt Sprayer
Buldozer 100-150 HP
Compressor 4000-6500 L/M
Concrete Mixer 0.3-0.6 M3
Crane 10-15 TON
Dump Truck 3.5 TON
Dump Truck 10 TON
Excavator 80-140 HP
Flat Bed Truck 3-4 M3
Generator set
Motor Grader >100 HP
SATUAN
Bh
Bh
Bh
Bh
Bh
Bh
Unit
Bh
Unit
Bh
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Bh
Bh
Bh
Bh
Bh
Unit/hari
Unit/hari
Bh
Bh
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
PERKIRAAN HARGA
TERTINGGI TAHUN 2015
Rp
250,000.00
Rp
152,700.00
Rp
70,900.00
Rp
60,300.00
Rp
19,200.00
Rp
26,300.00
Rp
490,880.00
Rp
105,810.00
Rp
43,650.00
Rp
13,630.00
Rp
21,810.00
Rp
13,500.00
Rp
58,900.00
Rp
28,180.00
Rp
21,810.00
Rp
218,170.00
Rp
545,000.00
Rp
88,350.00
Rp
88,290.00
Rp
29,975.00
Rp
22,000.00
Rp
100,000.00
Rp
100,000.00
Rp
54,540.00
Rp
25,000.00
Rp
15,000.00
Rp
200,000.00
Rp
6,511,331.00
Rp
540,895.00
Rp
53,000.00
Rp
600,000.00
Rp
169,000.00
Rp
186,500.00
Rp
699,000.00
Rp
258,200.00
Rp
358,600.00
Rp
569,600.00
Rp
500,400.00
Rp
455,700.00
Rp
528,339.00
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Unit/hari
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
288,515.00
348,770.00
212,215.00
269,500.00
393,899.00
473,890.00
252,679.00
947,151.00
28,772.00
252,718.00
92,569.00
36,031.00
23,156.00
1,216,500.00
252,650.00
524,721.00
284,980.00
476,540.00
103,672.00
853,870.00
29,170.00
538,799.00
1,755,270.00
304,307.00
3,141,850.00
8,102,320.00
485,910.00
356,664.00
548,000.00
598,100.00
834,400.00
553,150.00
512,670.00
68,800.00
34,452.00
581,520.00
618,650.00
640,690.00
201,600.00
136,000.00
No
JENIS PEKERJAAN
1 Mandor
2 Kepala Tukang
3 Kepala Tukang Batu
4 Kepala Tukang Besi
5 Kepala Tukang Cat
6 Kepala Tukang Pipa
7 Kepala Tukang Kayu
8 Kepala Tukang Listrik
9 Tukang Batu
10 Tukang Besi
11 Tukang Cat
12 Tukang Kayu
13 Tukang Plitur
14 Tukang Pipa
15 Tukang Listrik
16 Tukang Gali Tanah
17 Pembantu Tukang Batu / Pekerja
18 Pembantu Tukang Kayu / Pekerja
19 Pembantu Tukang Besi / Pekerja
20 Pembantu Tukang Cat / Pekerja
21 Penjaga
22 Sopir
23 Mekanik Terampil
24 Mekanik Semi Terampil
25 Operator terampil
26 Operator semi terampil
27 Pembantu operator
28 Pembantu sopir
29 Pekerja semi terampil
30 Pekerja terampil
31 Pekerja
32 Juru Ukur
33 Ongkos kerja Kontruksi Pintu Air
34 Ongkos Kerja Mesin
35 Ongkos Kerja Kayu
36 Sandblasting dan Cat
37 Pengecatan tanpa Sandblasting
38 Ongkos Angkut pintu air
39 Ongkos Batu Candi M3
40 Ongkos Angkut beton Precast
SAT
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Kg
Kg
Kg
M2
M2
M2
Bh
M2
PERKIRAAN
HARGA
TERTINGGI
TAHUN 2015
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
67,500.00
57,500.00
54,500.00
54,500.00
54,500.00
54,500.00
54,500.00
54,500.00
52,000.00
52,000.00
52,000.00
52,000.00
48,500.00
48,500.00
48,500.00
53,500.00
42,000.00
42,000.00
42,000.00
42,000.00
26,000.00
54,000.00
69,700.00
61,000.00
54,000.00
46,400.00
49,000.00
42,500.00
46,400.00
49,300.00
41,000.00
55,000.00
3,750.00
8,500.00
60,000.00
67,500.00
29,500.00
17,500.00
15,400.00
450,000.00
Laba 10 %
Rp 6,750.00
Rp 5,750.00
Rp 5,450.00
Rp 5,450.00
Rp 5,450.00
Rp 5,450.00
Rp 5,450.00
Rp 5,450.00
Rp 5,200.00
Rp 5,200.00
Rp 5,200.00
Rp 5,200.00
Rp 4,850.00
Rp 4,850.00
Rp 4,850.00
Rp 5,350.00
Rp 4,200.00
Rp 4,200.00
Rp 4,200.00
Rp 4,200.00
Rp 2,600.00
Rp 5,400.00
Rp 6,970.00
Rp 6,100.00
Rp 5,400.00
Rp 4,640.00
Rp 4,900.00
Rp 4,250.00
Rp 4,640.00
Rp 4,930.00
Rp 4,100.00
Rp 5,500.00
Rp
375.00
Rp
850.00
Rp 6,000.00
Rp 6,750.00
Rp 2,950.00
Rp 1,750.00
Rp 1,540.00
Rp 45,000.00
RESIKO DAN
OVERHEAD
0,4%
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
270.00
230.00
218.00
218.00
218.00
218.00
218.00
218.00
208.00
208.00
208.00
208.00
194.00
194.00
194.00
214.00
168.00
168.00
168.00
168.00
104.00
216.00
278.80
244.00
216.00
185.60
196.00
170.00
185.60
197.20
164.00
220.00
15.00
34.00
240.00
270.00
118.00
70.00
61.60
1,800.00
TOTAL
Rp 74,520.00
Rp 63,480.00
Rp 60,168.00
Rp 60,168.00
Rp 60,168.00
Rp 60,168.00
Rp 60,168.00
Rp 60,168.00
Rp 57,408.00
Rp 57,408.00
Rp 57,408.00
Rp 57,408.00
Rp 53,544.00
Rp 53,544.00
Rp 53,544.00
Rp 59,064.00
Rp 46,368.00
Rp 46,368.00
Rp 46,368.00
Rp 46,368.00
Rp 28,704.00
Rp 59,616.00
Rp 76,948.80
Rp 67,344.00
Rp 59,616.00
Rp 51,225.60
Rp 54,096.00
Rp 46,920.00
Rp 51,225.60
Rp 54,427.20
Rp 45,264.00
Rp 60,720.00
Rp
4,140.00
Rp
9,384.00
Rp 66,240.00
Rp 74,520.00
Rp 32,568.00
Rp 19,320.00
Rp 17,001.60
Rp 496,800.00
PEMBULATAN
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
74,520.00
63,480.00
60,168.00
60,168.00
60,168.00
60,168.00
60,168.00
60,168.00
57,408.00
57,408.00
57,408.00
57,408.00
53,544.00
53,544.00
53,544.00
59,064.00
46,368.00
46,368.00
46,368.00
46,368.00
28,704.00
59,616.00
76,949.00
67,344.00
59,616.00
51,226.00
54,096.00
46,920.00
51,226.00
54,428.00
45,264.00
60,720.00
4,140.00
9,384.00
66,240.00
74,520.00
32,568.00
19,320.00
17,002.00
496,800.00
URAIAN KEGIATAN
PEKERJAAN PERSIAPAN
Pembersihan Lapangan "Ringan" dan Perataan
Upah :
Mandor
Pembantu Tukang
Koef.
SATUAN
m2
0.025 O.H
0.05 O.H
Nilai HSPK
m1
0.005 O.H
0.01 O.H
0.1 O.H
0.1 O.H
Jumlah
Bahan / Material
Kayu Meranti ( Papan 2/20 )
Kayu Meranti ( Usuk 5/7 )
Paku Biasa 2'' - 5''
0.007 m3
0.012 m3
0.02 Kg
Jumlah
NILAI HSPK
m2
0.005 O.H
0.3 O.H
2 O.H
1 O.H
2 O.H
Jumlah
Bahan :
Dolken Kayu Gelam 8-10/400 cm
Kayu Meranti ( Kaso 5/7 )
Paku Biasa 2'' - 5''
1.25 Batang
0.18 m3
0.825 kg
Jumlah
NILAI HSPK
PEKERJAAN TANAH
PENGGALIAN TANAH UNTUK DENGAN ALAT BERAT
Upah :
Mandor
Pembantu Tukang
m3
0.007 O.H
0.226 O.H
Jumlah
Sewa Peralatan :
Sewa Dump Truck 5T
Sewa Excavator
0.067 jam
0.047 jam
NILAI HSPK
Mandor
Pembantu Tukang
0.025 O.H
0.75 O.H
Jumlah
NILAI HSPK
m3
0.019 O.H
0.102 O.H
Jumlah
NILAI HSPK
PENGURUGAN PASIR
Upah :
Mandor
Pembantu Tukang
m3
0.019 O.H
0.102 O.H
Jumlah
Bahan :
Pasir
1.2 m3
Jumlah
NILAI HSPK
PEKERJAAN FONDASI
PEMANCANGAN TIANG PANCANG m1 ( < 200 )
Upah :
Mandor
m1
0.125 O.H
Jumlah
Bahan :
Tiang Pancang 20/20 cm
1m
Jumlah
Bahan :
Sewa Mobile Crane
Sewa Hidrolis Hammer
0.218 Jam
0.218 Jam
Jumlah
NILAI HSPK
m3
0.283 O.H
0.323 O.H
1.4 O.H
0.275 O.H
1.56 O.H
5.65 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Bataco 10cm
10.325 Zak
0.4256 m3
0.5374 m3
420 Kg
4 Kg
60 bh
Jumlah
NILAI HSPK
m3
0.283 O.H
0.323 O.H
1.4 O.H
0.275 O.H
1.56 O.H
5.65 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Bataco 10cm
10.325 Zak
0.4256 m3
0.5374 m3
170 Kg
4 Kg
60 bh
Jumlah
NILAI HSPK
m3
0.283 O.H
0.323 O.H
1.4 O.H
0.275 O.H
1.56 O.H
5.65 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Bataco 10cm
10.325 Zak
0.4256 m3
0.5374 m3
140 Kg
4 Kg
60 bh
Jumlah
NILAI HSPK
m3
0.265 O.H
0.265 O.H
1.05 O.H
0.275 O.H
1.3 O.H
5.3 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Plywood tebal 9mm
Kayu Kamper balok 3/5
11.2 Zak
0.4169 m3
0.5263 m3
140 Kg
4 Kg
0.35 m3
0.12 m3
Paku Usuk
Minyak Bekisting
3.2 Kg
1.6 ltr
Jumlah
NILAI HSPK
m1
0.009 O.H
0.006 O.H
0.02 O.H
0.02 O.H
0.02 O.H
0.18 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Kayu meranti bekisting
Paku Usuk
0.1 Zak
0.006 m3
0.009 m3
3 Kg
0.045 Kg
0.002 m3
0.01 Kg
Jumlah
NILAI HSPK
0.318 O.H
0.333 O.H
1.4 O.H
0.275 O.H
1.65 O.H
6.35 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Plywood tebal 9mm
Kayu Kamper balok 3/5
Paku Usuk
Minyak Bekisting
11.2 Zak
0.4169 m3
0.5263 m3
170 Kg
4 Kg
0.35 lbr
0.12 m3
3.2 Kg
1.6 ltr
Jumlah
NILAI HSPK
0.318 O.H
0.333 O.H
1.4 O.H
0.275 O.H
1.65 O.H
6.35 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Plywood tebal 9mm
Kayu Kamper balok 3/5
Paku Usuk
Minyak Bekisting
11.2 Zak
0.4169 m3
0.5263 m3
225 Kg
4 Kg
0.35 lbr
0.12 m3
3.2 Kg
1.6 ltr
Jumlah
NILAI HSPK
0.318 O.H
0.333 O.H
1.4 O.H
0.275 O.H
1.65 O.H
6.35 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Plywood tebal 9mm
Kayu Kamper balok 3/5
Paku Usuk
Minyak Bekisting
11.2 Zak
0.4169 m3
0.5263 m3
290 Kg
4 Kg
0.35 m3
0.12 m3
3.2 Kg
1.6 ltr
Jumlah
NILAI HSPK
0.318 O.H
0.333 O.H
1.4 O.H
0.275 O.H
1.65 O.H
6.35 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Plywood tebal 9mm
Kayu Kamper balok 3/5
Paku Usuk
Minyak Bekisting
10.325 Zak
0.4256 m3
0.5374 m3
150 Kg
4 Kg
0.35 m3
0.12 m3
3.2 Kg
1.6 ltr
Jumlah
NILAI HSPK
BETON BERTULANG (77.51 Kg + Bekisting) K-225
Upah :
Mandor
Kepala Tukang Besi
Tukang Besi
Tukang Batu
Tukang Kayu
Pembantu Tukang
0.318 O.H
0.333 O.H
1.4 O.H
0.275 O.H
1.65 O.H
6.35 O.H
Jumlah
Bahan :
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir) dia 6mm
Kawat Beton
Plywood tebal 9mm
Kayu Kamper balok 3/5
Paku Usuk
Minyak Bekisting
9.275 Zak
0.4363 m3
0.5511 m3
80 Kg
4 Kg
0.35 m3
0.015 m3
0.4 Kg
0.2 ltr
Jumlah
NILAI HSPK
m2
0.03 O.H
0.02 O.H
0.2 O.H
0.6 O.H
Jumlah
Bahan :
Semen PC (Portland Cement) 50 kg
Pasir Pasang
Batu Bata Merah
0.87 Zak
0.08 m3
140 bh
Jumlah
NILAI HSPK
m2
0.03 O.H
0.02 O.H
0.2 O.H
0.6 O.H
Jumlah
Bahan :
Semen PC (Portland Cement) 50 kg
Pasir Pasang
Batu Bata Merah
0.531 Zak
0.093 m3
140 bh
Jumlah
NILAI HSPK
PASANGAN BENANGAN 1 Pc : 2 Ps
Upah :
Mandor
Kepala Tukang Batu
Tukang Batu
Pembantu Tukang
0.004 O.H
0.04 O.H
0.04 O.H
0.08 O.H
Jumlah
Bahan :
Semen PC (Portland Cement) 50 kg
Pasir Pasang
0.01 Zak
0.013 m3
Jumlah
NILAI HSPK
m2
0.01 O.H
0.01 O.H
0.1 O.H
0.015 O.H
0.015 O.H
0.15 O.H
0.3 O.H
0.2 O.H
Jumlah
Bahan :
Pasir pasang / plester
Semen PC (Portland Cement) 50 kg
Semen PC (Portland Cement) 50 kg
0.032 m3
0.28 zak
0.065 zak
Jumlah
NILAI HSPK
PEKERJAAN LANTAI
PASANG KERAMIK ex LOKAL 40 x 40
Upah :
Mandor
Kepala Tukang Batu
Tukang Batu
Pembantu Tukang
m2
0.035 O.H
0.035 O.H
0.35 O.H
0.7 O.H
Jumlah
Bahan :
Semen PC
Semen warna yiyitan
Pasir Pasang
Tegel Keramik 40 x 40
0.196 zak
1.3 kg
0.045 m3
1.0608 m2
Jumlah
NILAI HSPK
m2
0.035 O.H
0.035 O.H
0.35 O.H
0.7 O.H
Jumlah
Bahan :
Semen PC
Semen warna yiyitan
Pasir Pasang
0.196 zak
1.3 kg
0.045 m3
1.06 m2
Jumlah
NILAI HSPK
m2
0.045 O.H
0.045 O.H
0.45 O.H
0.9 O.H
Jumlah
Bahan :
Semen PC
Semen warna yiyitan
Pasir Pasang
Tegel Keramik 20x 20
0.186 zak
1.94 kg
0.018 m3
1.05 m2
Jumlah
NILAI HSPK
m2
0.005 O.H
0.009 O.H
0.09 O.H
0.09 O.H
Jumlah
Bahan :
Semen PC
Semen warna yiyitan
Pasir Pasang
Tegel Keramik 7.5 X 20
0.0228 zak
0.025 kg
0.003 m3
5.3 m2
Jumlah
NILAI HSPK
PEKERJAAN FINISHING
PASANG KUSEN ALUMUNIUM 4"
Upah :
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pembantu Tukang
0.0021 O.H
0.0043 O.H
0.043 O.H
0.043 O.H
Jumlah
Bahan :
Aluminium Putih Uk. 4 x 10 4"
Skrup/Ripet
Sealent
1.1 m1
2 bh
0.06 tube
Jumlah
NILAI HSPK
0.0022 O.H
0.0043 O.H
0.043 O.H
0.043 O.H
Jumlah
Bahan :
1.1 m1
2 bh
0.06 tube
Jumlah
NILAI HSPK
bh
0.03 O.H
0.2 O.H
2 O.H
0.6 O.H
Jumlah
Bahan :
Daun Pintu PVC
Sekrup
1 Bh
bh
Jumlah
NILAI HSPK
m2
0.00075 O.H
0.015 O.H
0.15 O.H
0.015 O.H
Jumlah
Bahan :
Kaca Polos Tebal 5 mm
1.1 m2
Jumlah
NILAI HSPK
m2
0.05 O.H
0.3 O.H
3 O.H
1 O.H
Jumlah
Bahan :
Taekwood uk. 122 x 244 x 3
Paku
1 lbr
0.05 kg
Jumlah
NILAI HSPK
m2
0.05 O.H
0.3 O.H
3 O.H
1 O.H
Jumlah
Bahan :
Kayu Kamper (papan)
Paku
0.04 lbr
0.05 kg
Jumlah
NILAI HSPK
Upah :
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pembantu Tukang
0.003
0.006
0.063
0.020
O.H
O.H
O.H
O.H
Jumlah
Bahan :
Plamir
Cat dasar
Cat penutup Eksterior Dulux Whetershield
0.200 kg
0.230 kg
0.480 kg
Jumlah
NILAI HSPK
0.003
0.006
0.063
0.020
O.H
O.H
O.H
O.H
Jumlah
Bahan :
Plamir
Cat dasar
Cat penutup Interior Dulux Whetershield
0.200 kg
0.230 kg
0.480 kg
Jumlah
NILAI HSPK
PENGECATAN BESI
Upah :
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pembantu Tukang
0.003
0.006
0.063
0.020
O.H
O.H
O.H
O.H
Jumlah
Bahan :
Cat besi
0.100 kg
Jumlah
NILAI HSPK
PENGECATAN PLAFON
Upah :
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pembantu Tukang
0.003
0.006
0.063
0.020
O.H
O.H
O.H
O.H
Jumlah
Bahan :
Cat Dulux Perl glow
0.100 kg
Jumlah
NILAI HSPK
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pembantu Tukang
bh
0.005 O.H
0.01 O.H
0.5 O.H
0.01 O.H
Jumlah
Bahan:
Kunci Tanam Besar 2x Putar (kuningan)
1 Buah
Jumlah
NILAI HSPK
bh
0.00075 O.H
0.015 O.H
0.15 O.H
0.015 O.H
Jumlah
Bahan :
Engsel Kuningan (untuk Pintu)
1 bh
Jumlah
Jumlah
Buah
0.0005 O.H
0.01 O.H
0.1 O.H
0.01 O.H
Jumlah
Bahan :
Engsel Kuningan Jendela
1 Stel
Jumlah
NILAI HSPK
PEKERJAAN ATAP
PEKERJAAN RANGKA KUDA - KUDA WF
Upah :
Mandor
Kepala Tukang
Tukang Las
Pembantu tukang
0.12 O.H
0.06 O.H
1 bh
kg
0.003 O.H
0.006 O.H
0.06 O.H
0.06 O.H
Jumlah
Bahan :
Besi Profil WF
1.15 kg
Jumlah
NILAI HSPK
m1
0.008 O.H
0.008 O.H
Tukang Kayu
Pembantu tukang
0.075 O.H
0.15 O.H
Jumlah
Bahan :
Genteng Karang Pilang / Wisma
25 Buah
Jumlah
NILAI HSPK
m1
0.002 O.H
0.02 O.H
0.2 O.H
0.4 O.H
Jumlah
Bahan :
Semen PC (Portland Cement) 50 kg
Pasir Pasang
Genteng Wuwung Karang Pilang / Wisma
0.16 Zak
0.0323 m3
5 Buah
Jumlah
NILAI HSPK
PEMASANGAN PLAFOND
PEMASANGAN PLAFOND KALSIBOARD RANGKA
ALUMUNIUM
Upah :
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pembantu Tukang
m2
0.075 O.H
0.025 O.H
0.25 O.H
0.15 O.H
Jumlah
Bahan :
Kalsiboard EG Uk.240 x 120 x 9 mm
Aluminium Coklat Uk. 3 x 7.5, Profil 3"
Kawat ikat
0.3819 Lembar
3.6 m'
0.15 Kg
Jumlah
NILAI HSPK
m1
0.0021 O.H
0.0043 O.H
0.043 O.H
0.043 O.H
Jumlah
Bahan :
Aluminium Putih Uk. 4 x 10, Profil 4"
Skrup/Ripet
Sealent
1.1 m1
2 Buah
0.06 tube
Jumlah
NILAI HSPK
m1
0.0022 O.H
0.0043 O.H
0.043 O.H
0.043 O.H
Jumlah
Bahan :
Slimar Alumunium 3/8
Sealent
Skrup/Ripet
1.1 m1
0.06 tube
2 Buah
Jumlah
NILAI HSPK
m2
0.00075 O.H
0.015 O.H
0.15 O.H
0.015 O.H
Jumlah
Bahan :
Kaca Polos Tebal 5 mm
1.1 m2
Jumlah
NILAI HSPK
PEKERJAAN LANTAI
m2
0.035 O.H
0.035 O.H
0.35 O.H
0.7 O.H
Jumlah
Bahan :
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 40x40 (motif/warna gelap)
0.196 Zak
1.3 Kg
0.045 m3
1.0608 m2
Jumlah
NILAI HSPK
m2
0.035 O.H
0.035 O.H
0.35 O.H
0.7 O.H
Jumlah
Bahan :
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 20 x 20 Cm (bermotif)
0.208 Zak
1.62 Kg
0.045 m3
1.06 m2
Jumlah
NILAI HSPK
m2
0.045 O.H
0.045 O.H
0.45 O.H
0.9 O.H
Jumlah
Bahan :
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 20 x 20 Cm motif
0.186 Zak
1.94 Kg
0.018 m3
1.06 m2
Jumlah
NILAI HSPK
PENGERJAAN TANGGA
PEMASANGAN TANGGA / TRAP JALAN INSPEKSI
Upah :
Pekerjaan Pasangan Batu Kali Belah 15/20 cm (1 Pc : 5 Ps)
m2
0.4 m3
Jumlah
Bahan :
Batu Alam
4.5 Buah
Jumlah
NILAI HSPK
PEMASANGAN PENGGANTUNG dan PENGUNCI
PEMASANGAN KUNCI TANAM KECIL
Upah :
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pembantu Tukang
Buah
0.005 O.H
0.01 O.H
0.5 O.H
0.01 O.H
Jumlah
Bahan :
Kunci Tanam
1 Buah
Jumlah
NILAI HSPK
Stel
0.00075 O.H
0.015 O.H
0.15 O.H
0.015 O.H
Jumlah
Bahan :
Engsel H
1 stel
Jumlah
NILAI HSPK
Buah
0.0005 O.H
0.01 O.H
0.1 O.H
0.01 O.H
Jumlah
Bahan :
Engsel Kuningan Jendela
1 Stel
Jumlah
NILAI HSPK
Buah
Upah :
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pembantu Tukang
0.00075 O.H
0.015 O.H
0.15 O.H
0.015 O.H
Jumlah
Bahan :
Engsel Kuningan (untuk Pintu)
1 Stel
Jumlah
NILAI HSPK
PEMASANGAN GRENDEL
Upah :
Tukang Kayu
Pembantu Tukang
0
0.12 O.H
0.06 O.H
Jumlah
Bahan :
Grendel Biasa ( besar )
1 buah
Jumlah
NILAI HSPK
Buah
0.12 O.H
0.06 O.H
Jumlah
Bahan :
Grendel Biasa (kecil)
1 buah
Jumlah
NILAI HSPK
Buah
0.12 O.H
0.06 O.H
Jumlah
Bahan :
Grendel Biasa (Besar)
1 buah
Jumlah
NILAI HSPK
Buah
0.14 O.H
0.08 O.H
Jumlah
Bahan :
Grendel Tanam
1 buah
Jumlah
NILAI HSPK
Buah
Tukang Kayu
Pembantu Tukang
0.12 O.H
0.06 O.H
Jumlah
Bahan :
Grendel Tanam
1 buah
Jumlah
NILAI HSPK
Buah
0.14 O.H
0.08 O.H
Jumlah
Bahan :
Grendel Espanyolet
1 buah
Jumlah
NILAI HSPK
HARGA SATUAN
Rp
Rp
Nilai HSPK
HARGA
74,520 Rp
46,368 Rp
Rp
1,863
2,318
4,181
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
373
602
5,741
4,637
11,352
Rp
Rp
Rp
3,974,400
4,416,000
11,040
Jumlah
Rp
Rp
Rp
Rp
Rp
27,821
52,992
221
81,034
92,385
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
373
18,050
114,816
57,408
92,736
283,383
Rp
Rp
Rp
7,500
4,416,000
11,040
Jumlah
Rp
Rp
Rp
Rp
Rp
9,375
794,880
9,108
813,363
1,096,746
Rp
Rp
74,520 Rp
46,368 Rp
Jumlah Rp
522
10,479
11,001
Rp
Rp
258,200.00 Rp
120,000.00 Rp
Jumlah Rp
Rp
17,299
5,644
22,943
33,944
NILAI HSPK
NILAI HSPK
NILAI HSPK
Rp
Rp
74,520 Rp
46,368 Rp
Jumlah Rp
Rp
1,863
34,776
36,639
36,639
74,520 Rp
46,368 Rp
Jumlah Rp
Rp
522
10,479
11,001
11,001
Rp
Rp
74,520 Rp
46,368 Rp
Jumlah Rp
22,943
33,944
56,887
Rp
133,032.00 Rp
Jumlah Rp
Rp
522
522
57,409
NILAI HSPK
Rp
Rp
NILAI HSPK
NILAI HSPK
120
Rp
74,520 Rp
Jumlah Rp
9,315
9,315
Rp
149,454 Rp
Jumlah Rp
149,454
149,454
Rp
Rp
130,625 Rp
175,750 Rp
Jumlah Rp
Rp
28,476
38,314
66,790
225,559
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,089
19,434
80,371
15,787
89,556
261,979
488,218
54,096
110,400
277,325
10,930
22,964
4,030
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
558,541
46,986
149,034
4,590,600
91,856
241,800
5,678,818
6,167,035
3.533569
1
2
5
1
6
20
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
74,520
120,336
287,040
57,408
344,448
927,360
1,811,112
21,066,380
22,877,492
3.7
0
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,089
19,434
80,371
15,787
89,556
261,979
488,218
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
245,530
10,930
22,964
4,030
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
558,541
46,986
131,948
1,858,100
91,856
241,800
2,929,231
3,417,449
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,089
19,434
80,371
15,787
89,556
261,979
488,218
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
245,530
10,930
22,964
4,030
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
558,541
46,986
131,948
1,530,200
91,856
241,800
2,601,331
3,089,549
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
19,748
15,945
60,278
15,787
74,630
245,750
432,139
Rp
Rp
Rp
Rp
Rp
Rp
Rp
605,875
46,026
145,956
1,530,200
91,856
59,081
682,272
NILAI HSPK
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
277,325
10,930
22,964
168,802
5,685,600
3.773585
1
1
4
2
5
20
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
229,632
114,816
287,040
927,360
1,693,536
12,825,703.37
14,519,239.37
3.92
0
Rp
Rp
NILAI HSPK
31,575 Rp
6,514 Rp
Jumlah Rp
Rp
101,040
10,422
3,272,728
3,704,867
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
671
361
1,148
1,148
1,148
8,346
12,822
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
277,325
10,930
22,964
168,802
31,575
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,410
662
2,496
32,790
1,033
338
316
43,045
55,867
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,697
20,036
80,371
15,787
94,723
294,437
529,052
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
277,325
10,930
22,964
168,802
5,685,600
31,575
6,514
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
605,875
46,026
145,956
1,858,100
91,856
59,081
682,272
101,040
10,422
3,600,628
4,129,680
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,697
20,036
80,371
15,787
94,723
294,437
529,052
NILAI HSPK
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
277,325
10,930
22,964
168,802
5,685,600
31,575
6,514
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
605,875
46,026
145,956
2,459,250
91,856
59,081
682,272
101,040
10,422
4,201,778
4,730,830
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,697
20,036
80,371
15,787
94,723
294,437
529,052
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
277,325
10,930
22,964
168,802
5,685,600
31,575
6,514
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
605,875
46,026
145,956
3,169,700
91,856
59,081
682,272
101,040
10,422
4,912,228
5,441,280
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,697
20,036
80,371
15,787
94,723
294,437
529,052
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
277,325
10,930
22,964
168,802
5,685,600
31,575
6,514
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
558,541
46,986
149,034
1,639,500
91,856
59,081
682,272
101,040
10,422
3,338,733
NILAI HSPK
NILAI HSPK
NILAI HSPK
Rp
3,867,785
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
57,408
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,697
20,036
80,371
15,787
94,723
294,437
529,052
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
54,096
110,400
277,325
10,930
22,964
168,802
5,685,600
31,575
6,514
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
501,740
48,168
152,834
874,400
91,856
59,081
85,284
12,630
1,303
1,827,295
2,356,347
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
2,236 33.33333
1,203
11,482
27,821
42,741.36
Rp
Rp
Rp
66,240
149,040
552
Jumlah
Rp
Rp
Rp
Rp
Rp
57,629
11,923
77,280
146,832
189,573.36
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
2,236
1,203
11,482
27,821
42,741.36
Rp
Rp
Rp
66,240
149,040
552
Jumlah
Rp
Rp
Rp
Rp
Rp
35,173
13,861
77,280
126,314
169,055.52
NILAI HSPK
NILAI HSPK
NILAI HSPK
1
2
7
20
12.790419
Rp
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
298
2,407
2,296
3,709
8,711
66,240 Rp
149,040 Rp
Jumlah Rp
Rp
662
1,938
2,600
11,310
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
74,520
60,168
57,408
46,368
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
745
602
5,741
1,118
903
8,611
13,910
9,274
40,903
Rp
Rp
Rp
149,040
66,240
66,240
Jumlah
Rp
Rp
Rp
Rp
Rp
4,769
18,547
4,306
27,622.08
68,525
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
2,608
2,106
20,093
32,458
57,264
Rp
Rp
Rp
Rp
66,240.00
19,872
149,040
49,200
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
12,983
25,834
6,707
52,191
97,715
154,979
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
2,608
2,106
20,093
32,458
57,264
Rp
Rp
Rp
66,240.00 Rp
19,872.00 Rp
149,040.00 Rp
12,983
25,834
6,707
NILAI HSPK
NILAI HSPK
250
1.705389
100
8.526946
0.486
Rp
45,400.00 Rp
Jumlah Rp
Rp
48,124
93,647
150,912
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
3,353
2,708
25,834
41,731
73,626
Rp
Rp
Rp
Rp
66,240.00
19,872.00
149,040.00
46,200.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
12,321
38,552
2,683
48,510
102,065
175,691
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
373
542
5,167
4,173
10,254
Rp
Rp
Rp
Rp
66,240.00
19,872.00
149,040.00
54,100.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
1,510
497
447
286,730
289,184
299,438
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
156
259
2,469
1,994
4,878
Rp
Rp
Rp
69,300
442
30,300
Jumlah
Rp
Rp
Rp
Rp
Rp
76,230
884
1,818
78,932
83,810
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
164
259
2,469
1,994
4,885
NILAI HSPK
NILAI HSPK
NILAI HSPK
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,000
442
30,300
Jumlah
Rp
Rp
Rp
Rp
Rp
77,000
884
1,818
79,702
84,587
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
2,236
12,034
114,816
27,821
156,906
300,000 Rp
3,700 Rp
Jumlah Rp
Rp
300,000
3,700
303,700
460,606
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
56
903
8,611
696
10,265
121,440 Rp
Jumlah Rp
Rp
133,584
133,584
143,849
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
3,726
18,050
172,224
46,368
240,368
Rp
Rp
79,200.00 Rp
11,040.00 Rp
Jumlah Rp
Rp
79,200
552
79,752
320,120
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
3,726
18,050
172,224
46,368
240,368
5,851,200.00 Rp
11,040.00 Rp
Jumlah Rp
NILAI HSPK
Rp
234,048
552
234,600
474,968
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
6,845
27,600
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
186
379
3,617
927
5,109
Rp
Rp
Rp
Jumlah Rp
Rp
1,369
6,348
7,717
12,826
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
6,845
27,600
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
186
379
3,617
927
5,109
Rp
Rp
Rp
Jumlah Rp
Rp
1,369
6,348
7,717
12,826
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
186
379
3,617
927
5,109
Rp
49,500 Rp
Jumlah Rp
Rp
4,950
4,950
10,059
NILAI HSPK
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
186
379
3,617
927
5,109
Rp
49,500 Rp
Jumlah Rp
Rp
4,950
4,950
10,059
74,520
60,168
57,408
46,368
373
602
28,704
464
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
Jumlah Rp
30,142
108,400 Rp
Jumlah Rp
Rp
108,400
108,400
138,542
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
56
903
8,611
696
10,265
Rp
34,100 Rp
Jumlah Rp
Rp
34,100
34,100
44,365
Jumlah
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
37
602
5,741
464
6,843
Rp
16,200 Rp
Jumlah Rp
Rp
16,200
16,200
23,043
Rp
Rp
57,408 Rp
46,368 Rp
Rp
6,889
2,782
9,671
Rp
14,600.00 Rp
Rp
Rp
14,600
14,600
24,271
Rp
Rp
Rp
Rp
74,520
60,168
57,408
46,368
Jumlah
Rp
Rp
Rp
Rp
Rp
224
361
3,444
2,782
6,811
Rp
18,700 Rp
Jumlah Rp
Rp
21,505
21,505
28,316
119,500 Rp
104,400 Rp
956
835
NILAI HSPK
NILAI HSPK
Rp
Rp
Rp
Rp
99,400 Rp
94,400 Rp
Jumlah Rp
7,455
14,160
23,406
Rp
11,500 Rp
Jumlah Rp
Rp
287,500
287,500
310,906
NILAI HSPK
Rp
Rp
Rp
Rp
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
239
2,088
19,880
37,760
59,967
Rp
Rp
Rp
58,900
159,500
9,900
Jumlah
Rp
Rp
Rp
Rp
Rp
9,424
5,152
49,500
64,076
124,043
Rp
Rp
Rp
Rp
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
8,963
2,610
24,850
14,160
50,583
Rp
Rp
Rp
56,000.00
64,600.00
16,500.00
Jumlah
Rp
Rp
Rp
Rp
Rp
21,386
232,560
2,475
256,421
307,004
Rp
Rp
Rp
Rp
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
251
449
4,274
4,059
9,033
Rp
Rp
Rp
69,300
3,700
30,300
Jumlah
Rp
Rp
Rp
Rp
Rp
76,230
7,400
1,818
85,448
94,481
NILAI HSPK
NILAI HSPK
NILAI HSPK
Rp
Rp
Rp
Rp
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
263
449
4,274
4,059
9,045
Rp
Rp
Rp
70,000
30,300
3,700
Jumlah
Rp
Rp
Rp
Rp
Rp
77,000
1,818
7,400
86,218
95,263
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
90
1,566
14,910
1,416
17,982
89,100 Rp
Jumlah Rp
Rp
98,010
98,010
115,992
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
Rp
Rp
Rp
Rp
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
4,183
3,654
34,790
66,080
108,707
Rp
Rp
Rp
Rp
58,900.00
10,500.00
159,500.00
49,800.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
11,544
13,650
7,178
52,828
85,200
193,906
Rp
Rp
Rp
Rp
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
4,183
3,654
34,790
66,080
108,707
Rp
Rp
Rp
Rp
58,900.00
10,500.00
159,500.00
45,400.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
12,251
17,010
7,178
48,124
84,563
193,269
Rp
Rp
Rp
Rp
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
5,378
4,698
44,730
84,960
139,766
Rp
Rp
Rp
Rp
58,900
10,500
159,500
45,400
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
10,955
20,370
2,871
48,124
82,320
222,086
Rp
620,521 Rp
Jumlah Rp
248,208
248,208
Rp
8,500 Rp
38,250
NILAI HSPK
NILAI HSPK
NILAI HSPK
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
Rp
Rp
Rp
Rp
Rp
NILAI HSPK
Jumlah Rp
Rp
119,500
104,400
99,400
94,400
Jumlah
38,250
286,458
Rp
Rp
Rp
Rp
Rp
598
1,044
49,700
944
52,286
62,200.00 Rp
Jumlah Rp
Rp
62,200
62,200
114,486
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
90
1,566
14,910
1,416
17,982
10,200 Rp
Jumlah Rp
Rp
10,200
10,200
28,182
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
Rp
Rp
Rp
60
1,044
9,940
944
11,988
16,200 Rp
Jumlah Rp
Rp
16,200
16,200
28,188
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90
1,566
14,910
1,416
17,982
34,100 Rp
Jumlah Rp
Rp
34,100
34,100
52,082
Rp
Rp
99,400 Rp
94,400 Rp
Jumlah Rp
11,928
5,664
17,592
Rp
18,600 Rp
Jumlah Rp
Rp
18,600
18,600
36,192
Rp
Rp
99,400 Rp
94,400 Rp
Jumlah Rp
11,928
5,664
17,592
Rp
8,500 Rp
Jumlah Rp
Rp
8,500
8,500
26,092
Rp
Rp
99,400 Rp
94,400 Rp
Jumlah Rp
11,928
5,664
17,592
Rp
18,600 Rp
Jumlah Rp
Rp
18,600
18,600
36,192
Rp
Rp
99,400 Rp
94,400 Rp
Jumlah Rp
13,916
7,552
21,468
Rp
98,900 Rp
Jumlah Rp
Rp
98,900
98,900
120,368
Rp
NILAI HSPK
NILAI HSPK
NILAI HSPK
NILAI HSPK
NILAI HSPK
119,500
104,400
99,400
94,400
Jumlah
Rp
Rp
99,400 Rp
94,400 Rp
Jumlah Rp
11,928
5,664
17,592
Rp
98,900 Rp
Jumlah Rp
Rp
98,900
98,900
116,492
Rp
Rp
99,400 Rp
94,400 Rp
Jumlah Rp
13,916
7,552
21,468
Rp
82,500 Rp
Jumlah Rp
Rp
82,500
82,500
103,968
NILAI HSPK
NILAI HSPK
0.00
0
0
0
0
0
0
0
0
0
0
0
0
16
0
0
0
0
0
0
NAMA KEGIATAN
NAMA PEKERJAAN
LOKASI
NO
URAIAN PEKERJAAN
SAT
GEDUNG A
LANTAI 1
PEKERJAAN PENDAHULUAN
1 Pembongkaran
m2
m1
m1
m3
m3
m3
m3
m1
m3
m3
m3
m3
m1
m3
m3
m3
10 Pekerjaan balok latai 15/20 Beton Bertulang (134.65 kg besi + Bekisting) K-300
m3
m3
m3
m2
m2
m2
m2
6 Benangan Kolom
m1
m1
8 Benangan Kusen
m1
m2
m2
v PEKERJAAN LANTAI
1 Pasang Lantai Keramik ex lokal atau setara 40x40cm
m2
m2
m2
m2
m1
m3
m1
m1
m1
4 Pintu PVC
bh
m2
m2
m2
m2
m2
m2
m2
m2
Set
Set
Set
Set
IX PEKERJAAN TANGGA
1 Galian tanah untuk pondasi
m3
m3
m3
m3
5 Sloof 20x40
m3
6 Balok 20x30
m3
m3
m1
m2
m2
NO
URAIAN PEKERJAAN
SAT
LANTAI 2
m3
m1
m3
m3
m3
m3
7 Pekerjaan balok latai 15/20 Beton Bertulang (134.65 kg besi + Bekisting) K-300
m3
m2
m2
m2
3 Benangan Kolom
m1
m1
m2
m2
7 Benangan Kusen
m1
m2
10 Pasang Roster
m2
m2
m2
m2
m2
m1
m1
m1
m1
4 Kusen BV
bh
m2
m2
m2
PEKERJAAN PENGECATAN
m2
m2
m2
Set
Set
Set
Set
m2
m2
XI PEKERJAAN LAIN-LAIN
1 Pembersihan akhir
m2
NGGARAN BIAYA
PEMBANGUNAN SDN SIDOTOPO WETAN IV
PEKERJAAN STRUKTUR DAN ARSITEKTUR GEDUNG
JL. RANDU NO 100 SURABAYA
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
540.00
Rp
4,181 Rp
221.70
Rp
92,385 Rp
Rp
JUMLAH Rp
0.00
168.33
Rp
33,944 Rp
126.25
Rp
11,001 Rp
0.00
Rp
57,409 Rp
42.08
Rp
57,409 Rp
JUMLAH Rp
0.00
Rp
149,454 Rp
0.00
Rp
6,167,035 Rp
0.00
Rp
3,417,449 Rp
0.00
Rp
3,089,549 Rp
3.75
Rp
3,704,867 Rp
35.20
Rp
55,867 Rp
0.00
Rp
4,129,680 Rp
0.00
Rp
4,730,830 Rp
1.74
Rp
5,441,280 Rp
0.75
Rp
3,867,785 Rp
0.00
Rp
3,867,785 Rp
9.60
Rp
2,356,347 Rp
JUMLAH Rp
51.00
Rp
189,573 Rp
375.35
Rp
169,056 Rp
12.19
Rp
21.82
Rp
260.00
Rp
11,310 Rp
25.20
Rp
11,310 Rp
363.46
Rp
11,310 Rp
852.69
Rp
68,525 Rp
48.60
Rp
68,525 Rp
JUMLAH Rp
64.00
Rp
154,979 Rp
9,918,674
3.00
Rp
150,912 Rp
452,736
9.00
Rp
175,691 Rp
1,581,217
2.00
Rp
175,691 Rp
351,382
48.00
Rp
299,438 Rp
3.35
Rp
57,409 Rp
192,319
JUMLAH Rp
12,496,328
21.45
Rp
83,810 Rp
1,797,716
12.12
Rp
83,810 Rp
1,015,772
8.00
Rp
84,587 Rp
676,696
1.00
Rp
460,606 Rp
460,606
3.918
Rp
143,849 Rp
563,601
1.08
Rp
143,849 Rp
155,357
18.28
Rp
320,120 Rp
5,850,200
JUMLAH Rp
10,519,948
175.00
Rp
12,826 Rp
2,244,624
250.25
Rp
12,826 Rp
3,209,812
35.20
Rp
12,826 Rp
19.99
Rp
12,826 Rp
256,368
12.19
Rp
10,059 Rp
122,599
JUMLAH Rp
5,833,403
4.00
Rp
138,542 Rp
554,168
4.00
Rp
44,365 Rp
177,461
3.00
Rp
23,043 Rp
69,130
84.00
Rp
24,271 Rp
JUMLAH Rp
800,759
1.00
Rp
36,639 Rp
36,639
0.30
Rp
11,001 Rp
3,300
0.24
Rp
2,356,347 Rp
565,523
1.00
Rp
57,409 Rp
57,409
0.24
Rp
3,089,549 Rp
741,492
0.18
Rp
5,441,280 Rp
979,430
1.05
Rp
2,356,347 Rp
2,474,164
9.80
Rp
70,297 Rp
Rp
154,979 Rp
Rp
10,059 Rp
JUMLAH Rp
1,518,797
6,376,755
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
3.75
Rp
3,704,867 Rp
13,893,251
35.20
Rp
55,867 Rp
1,966,521
0.00
Rp
4,129,680 Rp
1.74
Rp
5,441,280 Rp
9,467,827
9.60
Rp
2,356,347 Rp
22,620,931
0.00
Rp
3,867,785 Rp
0.75
Rp
3,867,785 Rp
0.00
Rp
2,900,839
580,000
JUMLAH Rp
50,849,368
158.00
Rp
169,056 Rp
26,710,772
316.00
Rp
68,525 Rp
21,653,988
50.00
Rp
11,310 Rp
565,524
25.20
Rp
11,310 Rp
285,024
12.19
Rp
21.82
Rp
70.00
Rp
11,310 Rp
791,734
27.00
Rp
68,525 Rp
1,850,183
Rp
JUMLAH Rp
51,857,225
64.00
Rp
154,979 Rp
9,918,674
3.00
Rp
150,912 Rp
452,736
9.00
Rp
175,691 Rp
1,581,217
2.00
Rp
175,691 Rp
351,382
48.00
Rp
299,438 Rp
JUMLAH Rp
12,304,008
15.45
Rp
83,810 Rp
1,294,858
12.12
Rp
83,810 Rp
1,015,772
4.00
Rp
84,587 Rp
338,348
1.00
Rp
460,606 Rp
460,606
2.447
Rp
143,849 Rp
351,999
0.83
Rp
143,849 Rp
10.97
Rp
320,120 Rp
3,510,120
JUMLAH Rp
6,971,703
120.00
Rp
12,826 Rp
1,539,171
246.00
Rp
12,826 Rp
3,155,300
35.20
Rp
12,826 Rp
JUMLAH Rp
4,694,471
3.00
Rp
138,542 Rp
415,626
3.00
Rp
44,365 Rp
133,095
4.00
Rp
23,043 Rp
92,174
84.00
Rp
24,271 Rp
JUMLAH Rp
640,895
64.00
Rp
JUMLAH
79.50
136.00
Rp
Rp
63,000 Rp
4,032,000
Rp
4,032,000
135,000 Rp
10,732,500
JUMLAH Rp
10,732,500
15,415 Rp
2,096,440
JUMLAH Rp
2,096,440
REKAP
NO
A
JUMLAH HARGA
(Rp)
URAIAN PEKERJAAN
GEDUNG A
LANTAI 1
I
PEKERJAAN PENDAHULUAN
II PEKERJAAN TANAH dan PONDASI
III PEKERJAAN STRUKTUR BETON BERTULANG
IV PEKERJAAN DINDING dan PLESTERAN
V PEKERJAAN LANTAI
VI PEKERJAAN KUSEN & PINTU
VII PEKERJAAN PENGECATAN
VIII PEKERJAAN PENGGANTUNG dan PENGUNCI
IX PEKERJAAN TANGGA
B
I
II
III
IV
V
VI
VII
VIII
IX
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
JUMLAH A Rp
12,496,328
10,519,948
5,833,403
800,759
6,376,755
36,027,193
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
JUMLAH B Rp
JUMLAH A,B Rp
50,849,368
51,857,225
12,304,008
6,971,703
4,694,471
640,895
4,032,000
10,732,500
2,096,440
144,178,610
180,205,803
LANTAI 2
PEKERJAAN STRUKTUR BETON BERTULANG
PEKERJAAN DINDING dan PLESTERAN
PEKERJAAN LANTAI
PEKERJAAN KUSEN & PINTU
PEKERJAAN PENGECATAN
PEKERJAAN PENGGANTUNG dan PENGUNCI
PEKERJAAN PLAFOND
PEKERJAAN RANGKA ATAP dan PENUTUP
PEKERJAAN LAIN-LAIN
NILAI
(RP)
PEKERJAAN
Start
Pekerjaan Pendahuluan
1 Pembersihan Lapangan
2 Pembuatan Direksi Keet
3 Pembuatan Pagar Pengaman
Pekerjaan Tanah Galian
C
1 Galian tanah untuk pondasi
2 Urug tanah kembali untuk gedung dan poer tb.30cm
3 Urug Pasir bawah poor tb.10cm
4 Urug Pasir Lantai Bangunan tb.10cm
5 Piling Mini Pile
Pekerjaan Struktur
D
D.1 Gedung A
1 Lantai 1
2 Lantai 2
3 Lantai 3
D.2 Gedung B
1 Lantai 1
2 Lantai 2
3 Lantai 3
D.3 Gedung C
1 Lantai 1
2 Lantai 2
3 Lantai 3
Pekerjaan Dinding & Plesteran
E
E.1 Gedung A
1 Lantai 1
2 Lantai 2
3 Lantai 3
E.2 Gedung B
1 Lantai 1
2 Lantai 2
3 Lantai 3
E.3 Gedung C
1 Lantai 1
2 Lantai 2
3 Lantai 3
Pekerjaan
Kusen dan Pintu
F
F.1 Gedung A
1 Lantai 1
2 Lantai 2
3 Lantai 3
F.2 Gedung B
1 Lantai 1
2 Lantai 2
3 Lantai 3
F.3 Gedung C
1 Lantai 1
2 Lantai 2
A
B
Rp
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp
Rp
Err:509
50,849,367.85
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp
Rp
Err:509
51,857,224.90
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp
Rp
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
11,320,706.84
7,612,598.28
G
G.1
G.2
G.3
H
H.1
H.2
H.3
I
I.1
I.2
I.3
J
J.1
J.2
J.3
3 Lantai 3
Pekerjaan Plafon
Gedung A
1 Lantai 1
2 Lantai 2
3 Lantai 3
Gedung B
1 Lantai 1
2 Lantai 2
3 Lantai 3
Gedung C
1 Lantai 1
2 Lantai 2
3 Lantai 3
Pekerjaan Pengecatan
Gedung A
1 Lantai 1
2 Lantai 2
3 Lantai 3
Gedung B
1 Lantai 1
2 Lantai 2
3 Lantai 3
Gedung C
1 Lantai 1
2 Lantai 2
3 Lantai 3
Pekerjaan Lantai
Gedung A
1 Lantai 1
2 Lantai 2
3 Lantai 3
Gedung B
1 Lantai 1
2 Lantai 2
3 Lantai 3
Gedung C
1 Lantai 1
2 Lantai 2
3 Lantai 3
Pekerjaan Tangga
Gedung A
Lantai 2
Lantai 3
Gedung B
Lantai 2
Lantai 3
Gedung C
Lantai 2
Lantai 3
Pekerjaan Reilling teras
Err:509
Rp
Rp
Rp
1,344,000.00
1,344,000.00
1,344,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp
Rp
Err:509
5,833,403.45
4,694,470.60
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp
Rp
Err:509
12,496,327.71
12,304,008.48
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Rp
Err:509
Err:509
Err:509
Err:509
Err:509
6,376,754.54
Gedung A
1 Lantai 1
2 Lantai 2
3 Lantai 3
K.2 Gedung C
1 Lantai 1
2 Lantai 2
3 Lantai 3
Lain - Lain
K.1
Rp
Rp
Err:509
#REF!
#REF!
Err:509
#REF!
Err:509
Durasi Pekerjaan
( hari )
BOBOT
(%)
3
2
4
#REF!
2
2
2
2
16
#REF!
#REF!
#REF!
#REF!
#VALUE!
#VALUE! #VALUE! #VALUE!
#REF!
#REF!
#VALUE! #VALUE!
#REF!
Err:509
Err:509
#REF!
Err:509
Err:509
#REF!
Err:509
Err:509
#REF!
Err:509
Err:509
#REF!
Err:509
Err:509
#REF!
Err:509
Err:509
#REF!
Err:509
Err:509
#REF!
#REF!
#REF!
0.203%
0.203%
0.203%
0.203%
0.203%
0.203%
0.203%
0.203%
0.203%
#VALUE!
0.203%
0.203%
0.203%
0.203%
0.203%
#VALUE!
PEKERJAAN
3.8.3
3.9 finish
PEKERJAAN LAIN-LAIN
JUMLAH
PROGRES PER MINGGU
AKUMULATIF PROGRES PER MINGGU
PEKERJAAN
Nilai
MULAI
(Rp.)
Err:509
Err:509
Err:509
Err:509
Err:509
50,849,367.85
Err:509
Err:509
Err:509
123,114,411.40
79,941,477.47
153,736,323.54
153,736,323.54
153,736,323.54
325,951,490.71
325,951,490.71
325,951,490.71
325,951,490.71
325,951,490.71
230,795,574.63
464,408,503.98
287,099,540.88
76,886,382.64
230,955,192.07
222,533,181.56
442,396,041.91
421,525,090.75
802,392,108.17
6/1/2014
6/1/2014
6/4/2014
6/6/2014
6/6/2014
6/15/2014
6/15/2014
6/24/2014
7/1/2014
7/8/2014
7/15/2014
7/22/2014
7/29/2014
8/5/2014
8/12/2014
7/27/2014
8/1/2014
8/9/2014
8/17/2014
8/25/2014
9/7/2014
9/20/2014
10/4/2014
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
8:00
###
###
###
11/1/2014 8:00
9/27/2014 8:00
###
7/27/2014 8:00
10/7/2014 8:00
6/6/2014 8:00
8/14/2014 8:00
8/9/2014 8:00
8/14/2014 8:00
8/14/2014 8:00
9/8/2014 8:00
BOBOT
SELESAI
6/1/2014
7/8/2014
7/14/2014
7/27/2014
8/4/2014
8/12/2014
8/20/2014
8/28/2014
9/5/2014
9/18/2014
10/1/2014
9/3/2014
9/11/2014
9/19/2014
9/27/2014
11/6/2014
8/25/2014
9/14/2014
9/3/2014
8/28/2014
9/14/2014
9/8/2014
9/14/2014
###
17:00
###
###
17:00
###
17:00
17:00
17:00
17:00
17:00
17:00
17:00
17:00
17:00
###
17:00
17:00
17:00
17:00
###
###
17:00
###
###
###
###
###
###
17:00
###
17:00
17:00
17:00
17:00
17:00
17:00
BULAN KE-1
2
3
2.0000
3.0000
(%)
1
1.0000
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
249,661,818.52
11,287,360.61
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
N KE-1
4
4.0000
5
5.0000
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
BULAN KE-2
6
7
8
6.0000
7.0000
8.0000
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
9
9.0000
10
10.0000
Err:509
-
Err:509
-
Err:509
-
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
WAKTU PELAKSANAAN
BULAN KE-3
11
12
13
11.0000 12.0000 13.0000
Err:509
-
Err:509
-
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE! #VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE! #VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
WAKTU PELAKSANAAN
14
14.0000
BULAN KE-4
15
16
17
15.0000 16.0000 17.0000
18
18.0000
Err:509
-
Err:509
-
Err:509
-
Err:509
-
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
19
19.0000
BULAN KE-5
20
21
20.0000 21.0000
22
22.0000
23
23.0000
Err:509
-
Err:509
-
Err:509
-
Err:509
-
Err:509
-
Err:509
-
Err:509
Err:509
-
Err:509
Err:509
-
Err:509
-
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
Err:509
BULAN K
Err:509
Err:509
Err:509
Err:509
#VALUE! #VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
BULAN KE-6
24
25
24.0000 25.0000
26
26.0000
Err:509
-
Err:509
-
Err:509
-
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
KETERANGAN
cek
cek
start
bobot
selisih
bulan ke
1
Err:509
Err:509
1
1
Err:509
Err:509
1
2
Err:509
Err:509
2
Err:509
Err:509
4
Err:509
Err:509
5
Err:509
Err:509
6
Err:509
Err:509
7
Err:509
Err:509
8
Err:509
Err:509
9
Err:509
Err:509
10
Err:509
Err:509
11
8
Err:509
Err:509
9
Err:509
Err:509
10
Err:509
Err:509
11
Err:509
Err:509
13
Err:509
Err:509
14
Err:509
Err:509
16
Err:509
Err:509
18
Err:509
Err:509
20
Err:509
Err:509
21
Err:509
Err:509
21
Err:509
Err:509
22
Err:509
Err:509
17
Err:509
Err:509
21
Err:509
Err:509
8
Err:509
Err:509
19
1
Err:509
Err:509
11
#VALUE! #VALUE!
10
11
Err:509
Err:509
11
#VALUE! #VALUE!
15
#VALUE!
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE! #VALUE!
#VALUE! #VALUE!
1
26
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
25
26
6
20
6
6
6
6
6
6
6
7
8
19
6
6
6
5
6
6
6
5
5
6
5
8
5
6
6
16
4
4
6
5
2
Rumus adjust
kolom akhir
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
Err:509
#VALUE!
Err:509
#VALUE!
Err:509
#VALUE!
14
26
0
0
14
1
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Beton K-300
160.7 Besi
Bekisting
1 m3
3.35376 kg
12.5 m2
947,590###
11,330###
249,376###
###
2.466
0.88776
3.35376
369,072
266,000
103,072
4863797927.78457###
841.65
Galian Loose
Durasi Pekerjaan
Target Produksi / hari
Waktu Kerja
Target Produksi / jam
Produksi Excavator / jam
Jumlah Excavator
124
15.5
#REF!
=
=
=
=
=
=
=
430.11 m3
2 hari
215.055 m3/hari
8 jam
26.88188 m3/jam
21.2625 m3/jam
2 bh
26.9
#REF!
Bucket Capacity
Factor Bucket
Cycle Time
Efisiensi Kerja Mesin
Produksi Excavator / jam
0.14 m3
0.9
16 detik
0.75
21.2625 m3/jam
0.0470311581
339,840
5,474,355.54
898,284
54,654
77.51