Contoh Tahun 2006 Excel RAB

DAFTAR HARGA UPAH DAN BAHAN BANGUNAN
PROYEK : STADION SLEMAN YOGYAKARTA

LOKASI : MAGUWOHARJO , SLEMAN
TAHUN ANGGARAN : 2003/2004
NO.
A
1
2
3
4
5
6
7
8
9
10
B
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
URAIAN
UPAH TENAGA KERJA
Mandor
Mekanik Terlatih
Tukang Batu
Tukang Kayu/Besi
Tukang Cat
Operator terlatih
Operator semi terlatih
Pembantu Operator
Sopir
Tenaga
BAHAN
Batu belah
Batu pecah 5-7 cm
Batu pecah 3-5 cm
Batu pcah mesin 1-3 cm
Batu pecah 0,5-1 cm
Pasir Urug
Pasir Pasang/cor
Tanah urug
Batu candi
Semen PC
Wire Mesh M-7
Wire Mesh M-6
Baja tulangan ulir U.39
Baja tulangan polos U.24
Kawat Beton/Bindrat
Minyak diesel/solar
Premium
Multiplek Fenol Film 15 mm
Multiplek Fenol Film 18 mm
Multiplek 3 mm
Multiplek 6 mm
Multiplek 9 mm
Multiplek 12 mm
Multiplek 15 mm
SATUAN
Rp./hari
Rp./hari
Rp./hari
Rp./hari
Rp./hari
Rp./hari
Rp./hari
Rp./hari
Rp./hari
Rp./hari
m3
m3
m3
m3
m3
m3
m3
m3
m2
Kg
m2
m2
Kg
Kg
Kg
Ltr
Ltr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
HARGA SATUAN (Rp.)
24,000.00
21,000.00
23,000.00
22,000.00
23,000.00
22,000.00
20,000.00
20,000.00
14,500.00
57,474.00
65,000.00
95,000.00
104,382.00
110,000.00
20,000.00
52,474.00
40,895.00
95,000.00
570.00
85,677.08
67,447.92
3,900.00
3,800.00
5,500.00
1,650.00
1,850.00
155,000.00
165,000.00
28,750.00
60,500.00
71,500.00
77,000.00
112,000.00
DAFTAR HARGA UPAH DAN BAHAN BANGUNAN

PROYEK : STADION SLEMAN YOGYAKARTA
LOKASI : MAGUWOHARJO , SLEMAN
NO.
25
26
27
28
29
30
31
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
URAIAN
Paku
Kayu Kruing Balok
Kayu Kamper Balok
Kayu Jati Balok
Kayu Kruing papan
Kayu Kamper papan
Kayu Jati papan
Cat besi
Meni kayu
Cat tembok
Minayk cat
Kertas gosok (amplas)
Plamur
Sirtu
Keramik 20 x 20
Keramik 25 x 20
Keramik 30 x 30
Keramik 40 x 40
KACA CERMIN 5 mm
KACA BENING 5 mm
KACA BENING 6 mm
KACA BENING 8 mm
KACA REYBEND 5 mm
KACA REYBEND 6 mm
Bata Merah
PC warna
PC Putih
Minyak berksting
SATUAN
Kg
M3
m3
m3
M3
m3
m3
Kg
Kg
Kg
Kg
Lbr
Kg
m3
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
Bj
kg
Kg
ltr
HARGA SATUAN (Rp.)

6,000.00
1,650,000.00
2,250,000.00
7,750,000.00
1,650,000.00
2,350,000.00
7,900,000.00
25,000.00
8,500.00
10,000.00
5,000.00
2,000.00
9,000.00
35,000.00
42,000.00
43,250.00
38,400.00
48,500.00
165,000.00
49,500.00
85,000.00
129,600.00
60,500.00
90,000.00
305.00
5,500.00
5,500.00
2,000.00
MOBILISASI DAN DEMOBILISASI PERALATAN

NO.
URAIAN PEKERJAAN
MOBILISASI
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
18
Tower Crane dan genset

Mobile Crane
Universal Lift
Dump Truk
Concrete pump
Compressor
Generator set 100 kva
Scafolding
Concrete Vibrator
Bar Bender
Bar Cutter
Water Pump
Auto Level
Theodolite
Chain block
Arc Welding Machine
Tamping Rammer
Concrete Mixer
Excavator
JUMLAH
1.00
1.00
2.00
5.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
5.00
1.00
HARGA SATUAN
bh
bh
bh
bh
bh
bh
bh
ls
ls
ls
ls
ls
ls
ls
ls
bh
bh
bh
bh
40,000,000.00
35,000,000.00
7,800,000.00
1,950,000.00
2,600,000.00
2,500,000.00
2,600,000.00
7,930,000.00
1,755,000.00
750,000.00
750,000.00
625,000.00
410,000.00
410,000.00
487,500.00
625,000.00
520,000.00
625,000.00
2,500,000.00
Sub Total
NO.
URAIAN PEKERJAAN
II DEMOBILISASI
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
18
Tower Crane dan genset

Mobile Crane
Universal Lift
Dump Truk
Concrete pump
Compressor
Generator set 100 kva
Scafolding
Concrete Vibrator
Bar Bender
Bar Cutter
Water Pump
Auto Level
Theodolite
Chain block
Arc Welding Machine
Tamping Rammer
Concrete Mixer
Excavator
Sub Total
TOTA L
JUMLAH HAGA
KETERANGAN
40,000,000.00
35,000,000.00
15,600,000.00
9,750,000.00
2,600,000.00
2,500,000.00
2,600,000.00
7,930,000.00
1,755,000.00
750,000.00
750,000.00
625,000.00
410,000.00
410,000.00
487,500.00
625,000.00
1,560,000.00
3,125,000.00
2,500,000.00
128,977,500.00
JUMLAH
1.00
1.00
2.00
5.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
5.00
1.00
HARGA SATUAN
bh
bh
bh
bh
bh
bh
bh
ls
ls
ls
ls
ls
ls
ls
ls
bh
bh
bh
bh
40,000,000.00
35,000,000.00
7,800,000.00
1,950,000.00
2,600,000.00
2,500,000.00
2,600,000.00
7,930,000.00
1,755,000.00
750,000.00
750,000.00
625,000.00
410,000.00
410,000.00
487,500.00
625,000.00
520,000.00
625,000.00
2,500,000.00
JUMLAH HAGA
40,000,000.00
35,000,000.00
15,600,000.00
9,750,000.00
2,600,000.00
2,500,000.00
2,600,000.00
7,930,000.00
1,755,000.00
750,000.00
750,000.00
625,000.00
410,000.00
410,000.00
487,500.00
625,000.00
1,560,000.00
3,125,000.00
2,500,000.00
128,977,500.00
257,955,000.00
KETERANGAN
PERALATAN KESELAMATAN DAN KESEHATAN KERJA ( K-3)

NO.
URAIAN PEKERJAAN
1 Pemadam kebakaran
2 Sabuk pengaman
3 Rambu2, railing
JUMLAH
8.00 unit
25.00 unit
1.00 ls
HARGA SATUAN
1,325,000.00
84,500.00
4,000,000.00
Sub Total
TOTA L
JUMLAH HAGA
10,600,000.00
2,112,500.00
4,000,000.00
KETERANGAN
16,712,500.00
16,712,500.00
TOWER CRANE
NO.
1
2
3
4
5
6
URAIAN PEKERJAAN
Tower Crane : 1,9 ton - 45 m ( 1 Unit
Mobil Crane
Genset 150 KVA ( 1 Unit )
Pondasi, pemasangan TC
Operator TC
Pembantu operator
JUMLAH
10.00
10.00
10.00
1.00
10.00
10.00
bln
bln
bln
unit
bln
bln
HARGA SATUAN
19,500,000.00
16,250,000.00
11,336,000.00
37,180,000.00
1,625,000.00
1,040,000.00
Sub Total
TOTA L
JUMLAH HAGA
195,000,000.00
162,500,000.00
113,360,000.00
37,180,000.00
16,250,000.00
10,400,000.00
KETERANGAN
534,690,000.00
534,690,000.00
UNIVERSAL LIFT
NO.
URAIAN PEKERJAAN
1 Universal Lift 1000 kg 18 PK (2unit)
2 Operator ( 2 Unit )
JUMLAH
14.00 bln
14.00 bln
HARGA SATUAN
2,080,000.00
3,250,000.00
Sub Total
TOTA L
JUMLAH HAGA
29,120,000.00
45,500,000.00
KETERANGAN
74,620,000.00
74,620,000.00
AIR KERJA
NO.
URAIAN PEKERJAAN
1 Tangki air 5 m3 + accessories
2 Pompa air
3 Instalasi pipa
Sub Total
TOTA L
JUMLAH
3.00 unit
3.00 unit
3.00 unit
HARGA SATUAN
2,350,000.00
3,600,000.00
3,425,000.00
JUMLAH HAGA
7,050,000.00
10,800,000.00
10,275,000.00
28,125,000.00
28,125,000.00
KETERANGAN
GENSET & LISTRIK PLN

NO.
1
2
3
4
URAIAN PEKERJAAN
Genset 100 KVA - 1 unit
Bahan bakar & operasional
Kabel dan lampu
Rumah genset
JUMLAH
15.00
15.00
1.00
1.00
bln
bln
ls
bh
HARGA SATUAN
5,070,000.00
6,300,000.00
2,600,000.00
5,200,000.00
Sub Total
TOTA L
JUMLAH HAGA
76,050,000.00
94,500,000.00
2,600,000.00
5,200,000.00
KETERANGAN
178,350,000.00
178,350,000.00
ALAT KOMUNIKASI : TELEPON & FAX

NO.
URAIAN PEKERJAAN
1 Biaya telepon & fax
2 Handy Talkie
JUMLAH
17.00 bln
17.00 bln
HARGA SATUAN
2,600,000.00
650,000.00
Sub Total
TOTA L
JUMLAH HAGA
44,200,000.00
11,050,000.00
KETERANGAN
55,250,000.00
55,250,000.00
DOKUMENTASI
NO.
1
2
3
4
5
6
URAIAN PEKERJAAN
Dokumen tender
Dokumen kontrak
Laporan mingguan
Laporan bulanan
Kamera
Film
JUMLAH
1.00
1.00
68.00
17.00
1.00
136.00
ls
ls
pkn
bln
unit
roll
HARGA SATUAN
19,500,000.00
6,500,000.00
65,000.00
325,000.00
4,550,000.00
52,500.00
Sub Total
TOTA L
JUMLAH HAGA
19,500,000.00
6,500,000.00
4,420,000.00
5,525,000.00
4,550,000.00
7,140,000.00
KETERANGAN
47,635,000.00
47,635,000.00
KEAMANAN PROYEK
NO.
URAIAN PEKERJAAN
1 Biaya keamanan
Sub Total
TOTA L
JUMLAH
17.00 bln
HARGA SATUAN
3,600,000.00
JUMLAH HAGA
61,200,000.00
61,200,000.00
61,200,000.00
KETERANGAN
PEMBAYARAN IMB
NO.
URAIAN PEKERJAAN
1 IMB
2 Biaya Pengurusan
JUMLAH
0.005 ls
0.05 ls
HARGA SATUAN
87,620,000,000.00
438,100,000.00
Sub Total
TOTA L
JUMLAH HAGA
438,100,000.00
21,905,000.00
KETERANGAN
460,005,000.00
460,000,000.00
PAGAR PROYEK / m'

NO.
1
2
3
4
URAIAN PEKERJAAN
Seng
Kayu
Paku
Upah
JUMLAH
0.900
0.028
0.10
1.00
m
m3
kg
ls
HARGA SATUAN
45,000.00
1,600,000.00
6,600.00
45,000.00
Sub Total
TOTA L
JUMLAH HAGA
40,500.00
44,800.00
660.00
45,000.00
KETERANGAN
130,960.00
130,960.00
KANTOR PELAKSANA
NO.
1
2
3
4
URAIAN PEKERJAAN
Ruang rapat / presentasi
Ruang Kerja
Ruang manajer Proyek
Lain - lain
Sub Total
TOTA L
JUMLAH
40.000
60.000
9.00
1.00
m2
m3
m2
ls
HARGA SATUAN
450,000.00
450,000.00
450,000.00
15,000,000.00
JUMLAH HAGA
18,000,000.00
27,000,000.00
4,050,000.00
15,000,000.00
64,050,000.00
64,050,000.00
KETERANGAN
KANTOR DIREKSI / KONSULTAN

NO.
URAIAN PEKERJAAN
1 Ruang rapat
2 Ruang Kerja
3 Lain - lain
JUMLAH
25.000 m2
35.000 m3
1.00 ls
HARGA SATUAN
450,000.00
450,000.00
7,500,000.00
Sub Total
TOTA L
JUMLAH HAGA
11,250,000.00
15,750,000.00
7,500,000.00
KETERANGAN
34,500,000.00
34,500,000.00
LOS KERJA
NO.
1
2
3
4
URAIAN PEKERJAAN
Los Besi
Los Kayu
Los PC
Bahan Bantu
JUMLAH
200.000
100.000
75.00
50.00
m2
m2
m2
m2
HARGA SATUAN
250,000.00
350,000.00
400,000.00
400,000.00
Sub Total
TOTA L
JUMLAH HAGA
50,000,000.00
35,000,000.00
30,000,000.00
20,000,000.00
KETERANGAN
135,000,000.00
135,000,000.00
PINTU ALMUNIUM 80 CM
NO.
1
2
3
4
5
6
7
9
10
11
12
URAIAN PEKERJAAN
Almunium 70x30 ex Indal
Daun pintu
Daun jendela
Kunci/slot Cisa
Engsel SEL
Handle
Door stop
Grendel
Kaca 5 mm
Sealant
Pekerja
Sub Total
TOTA L
JUMLAH
8.800
1.000
1.00
1.00
3.00
1.00
1.00
1.00
0.72
12.00
1.00
m'
bh
bh
unit
unit
unit
bh
unit
m2
m'
ls
HARGA SATUAN
92,520.00
975,429.00
270,000.00
620,000.00
65,000.00
415,558.00
125,000.00
61,880.00
75,517.00
12,500.00
275,000.00
JUMLAH HAGA
814,176.00
975,429.00
270,000.00
620,000.00
195,000.00
415,558.00
125,000.00
61,880.00
54,372.24
150,000.00
275,000.00
3,956,415.24
3,956,415.00
KETERANGAN
PINTU ALMUNIUM 70 CM
NO.
1
2
4
5
6
7
11
12
URAIAN PEKERJAAN
Almunium 70x30 ex Indal
Daun pintu
Kunci/slot Cisa
Engsel SEL
Handle
Door stop
Sealant
Pekerja
JUMLAH
7.600
1.000
1.00
2.00
1.00
1.00
9.00
1.00
m'
bh
unit
unit
unit
bh
m'
ls
HARGA SATUAN
92,520.00
670,400.00
550,000.00
65,000.00
415,558.00
125,000.00
12,500.00
200,000.00
Sub Total
TOTA L
JUMLAH HAGA
703,152.00
670,400.00
550,000.00
130,000.00
415,558.00
125,000.00
112,500.00
200,000.00
KETERANGAN
2,906,610.00
2,906,610.00
PAGAR LEUFEL
NO.
1
2
3
4
5
URAIAN PEKERJAAN
Pipa GIP dia 2,5 "
Wire mesh M-9
Cat besi
Ongkos Pasang
Bobok beton
JUMLAH
18.300
12.000
49.35
6.00
3.00
m'
m2
m2
m
ls
HARGA SATUAN
77,040.00
85,677.08
32,461.00
137,250.00
30,000.00
Harga per 6 m
per m
JUMLAH HAGA
1,409,832.00
1,028,125.00
1,601,960.09
823,500.00
90,000.00
KETERANGAN
4,953,417.09
825,569.51
Sub Total
TOTA L
825,569.51
PEMBUATAN SALURAN IRIGASI

NO.
1
2
3
4
5
URAIAN PEKERJAAN
Timbunan tanah & pemadatan sal.l
Galian tanah saluran baru
Pasangan Batu kali
Siaran
Plesteran
JUMLAH
11,755.00
4,700.000
237.00
340.00
160.00
m3
m3
m3
m2
m2
HARGA SATUAN
17,500.00
37,444.00
229,589.57
7,250.00
15,188.70
Sub Total
Harga per M'
JUMLAH HAGA
205,712,500.00
175,986,800.00
54,412,728.37
2,465,000.00
2,430,192.16
KETERANGAN
441,007,220.53
2,205,036.00
PEKERJAAN ARENA
NO.
A
1
2
3
4
5
6
7
8
B
1
2
3
4
C
URAIAN PEKERJAAN
JUMLAH
Pekerjaan Arena Lapangan
Kansteen
420.00
Gravel
2,520.00
Striping tanah
13,221.00
Timbunan pasir
6,272.10
Timbunan split 2/3
1,322.00
Geotekstile Non woven
13,221.00
Rain Gun + HDPE 90 mm
1.00
PVC dia 8 " (Drainage type C)
1,200.000
Drainage Bagian Dalam (Luar Lapangan)
PVC dia 16 " (Drainage type D)
222.00
Saluran Beton bertulang ( B)
111.72
Saluran Beton bertulang ( A)
425.88
Saluran Beton bertulang ( E)
252.00
Drainage Luar Stadion/Tribun
Optional ( digambar tidak ada )
1 Saluran Beton bertulang ( E)
846.72
Sub Total
RC
HARGA SATUAN
JUMLAH HAGA
KETERANGAN
m'
m2
m2
m3
m3
m2
ls
m'
28,750.00
7,500.00
3,000.00
40,000.00
95,000.00
9,000.00
179,176,800.00
130,000.00
12,075,000.00
18,900,000.00
39,663,000.00
250,884,000.00
125,590,000.00
118,989,000.00
179,176,800.00
156,000,000.00
901,277,800.00
m'
m3
m3
m3
300,000.00
837,000.00
837,000.00
837,000.00
66,600,000.00
93,509,640.00
356,461,560.00
210,924,000.00
727,495,200.00
m3
837,000.00
708,704,640.00
708,704,640.00
2,337,477,640.00
PERHITUNGAN
JENIS ALAT
HARGA
UMUR KERJA
: DUMP TRUCK Kapasitas 7 ton

:
160,000,000.00
: 6 tahun
7,200.00
1 tahun
240.00
1 hari
5.00
1,200.00
A. BIAYA PEMILIKAN ( OWNESHIP COST ) : ( Rp. /jam )

1. Depresiasi
= 0.9 x alat x CRF ( jam /tahun)
=
0.9 x Rp.
2. Lain - lain
Asuransi
= 0.002 x Harga alat

Jam kerja / tahun
=
0.0002 x Rp.
SEWA ALAT
Kode
Tenaga
Faktor CRF
Jam
hari
Jam kerja
jam / tahun
160,000,000.00 x
0.24668
160,000,000.00 /
1,200.00
:
:
130.00 HP
0.24668
1,200.00 Rp.
29,601.60
Rp.
Rp.
26.67
29,628.27
Rp.
Rp.
Rp.
Rp.
Rp.
33,891.00
11,700.00
17,760.96
2,285.71
2,000.00
Sub Total A
B. BIAYA OPERASI ( Operator Cost ) : Rp. / Jam

1. Kebutuhan Bahan Bakar dan Pelumas tiap HP :
Diesel
:
Bensin
:
Pelumas
:
0.158 Lt /HP/Jam
0.167 Lt /HP/Jam
0.006 Lt /HP/Jam
2. Harga bahan bakar dan pelumas

Solar
Bensin
Pelumas
Rp.
Rp.
Rp.
1,650.00 ltr
1,850.00 ltr
15,000.00 ltr
3. Upah Operator
Upah pembantu operator
Rp
Rp
16,000.00 per hari

14,500.00 per hari
Bahan Bakar solar

Pelumas
Perbaikan dan spare part : 60 % Depresi
Operator = ( 1 org / jam ) x upah / jam
Pemb. Operator = ( 1 org/jam) x upah /jam
0.158
0.006
0.600
1.000
1.000
x
x
x
x
x
130.00
130.00
x
x
1,650.00
15,000.00
29,601.60
2,285.71
2,000.00
Sub Total
67,637.67
C. Total Biaya Pemilikan dan Biaya Operasi alat

Sub Total A + Sub Total B
atau 5 ( A + B ) / hari
Rp
Rp
97,265.94 / jam
486,329.68 / hari
PERHITUNGAN
JENIS ALAT
HARGA
UMUR KERJA
: DUMP TRUCK kapasitas 3.5 ton

:
160,000,000.00
: 6 tahun
7,200.00
1 tahun
240.00
1 hari
5.00
1,200.00

1. Depresiasi
=
0.9 x Rp.
2. Lain - lain
Asuransi

Jam kerja / tahun
=
0.0002 x Rp.
SEWA ALAT
Kode
Tenaga
Faktor CRF
Jam
hari
Jam kerja
jam / tahun
160,000,000.00 x
0.24668
160,000,000.00 /
1,200.00
:
:
106.00 HP
0.24668
1,200.00 Rp.
29,601.60
Rp.
Rp.
26.67
29,628.27
Rp.
Rp.
Rp.
Rp.
Rp.
27,634.20
9,780.41
17,760.96
2,285.71
2,000.00
Sub Total A

Diesel
:
Bensin
:
Pelumas
:
0.158 Lt /HP/Jam
0.167 Lt /HP/Jam
0.006 Lt /HP/Jam

Solar
Bensin
Pelumas
Rp.
Rp.
Rp.
1,650.00 ltr
1,850.00 ltr
15,000.00 ltr
3. Upah Operator
Rp
Rp
16,000.00 per hari

14,500.00 per hari
Bahan Bakar solar

Pelumas
0.158
0.006
0.600
1.000
1.000
x
x
x
x
x
106.00
106.00
x
x
1,650.00
15,000.00
29,601.60
2,285.71
2,000.00
Sub Total
59,461.28

Rp
Rp
89,089.54 / jam
445,447.72 / hari
PERHITUNGAN
JENIS ALAT
HARGA
UMUR KERJA
: CONCRETE VIBRATOR
:
4,000,000.00
: 6 tahun
1 tahun
1 hari
4,500.00
300.00
5.00
1,500.00

1. Depresiasi
=
0.9 x Rp.
2. Lain - lain
Asuransi

Jam kerja / tahun
=
0.002 x Rp.
SEWA ALAT
Kode
Tenaga
Faktor CRF
Jam
hari
Jam kerja
jam / tahun
4,000,000.00 x
0.24668
4,000,000.00 /
1,500.00
:
:
4.00 HP
0.24668
1,500.00 Rp.
592.03
Rp.
Rp.
5.33
597.37
Rp.
Rp.
Rp.
Rp.
Rp.
1,042.80
384.00
355.22
3,214.29
2,142.86
Sub Total A

Diesel
:
Bensin
:
Pelumas
:
0.158 Lt /HP/Jam
0.167 Lt /HP/Jam
0.006 Lt /HP/Jam

Solar
Bensin
Pelumas
Rp.
Rp.
Rp.
1,650.00 ltr
1,850.00 ltr
16,000.00 ltr
3. Upah Operator
Rp
Rp
22,500.00 per hari

15,000.00 per hari
Bahan Bakar solar

Pelumas
0.158
0.006
0.600
1.000
1.000
x
x
x
x
x
4.00
4.00
x
x
1,650.00
16,000.00
592.03
3,214.29
2,142.86
Sub Total
7,139.16

Rp
Rp
7,736.53 / jam
38,682.64 / hari
PERHITUNGAN
JENIS ALAT
HARGA
UMUR KERJA
: DUMP TRUCK
: Rp. 160.000.000,00
: 6 tahun
1 tahun
1 hari
7,200.00
240.00
5.00
1,200.00

1. Depresiasi
=
0.9 x Rp.
2. Lain - lain
Asuransi

Jam kerja / tahun
=
0.0002 x Rp.
SEWA ALAT
Kode
Tenaga
Faktor CRF
Jam
hari
Jam kerja
jam / tahun
160,000,000.00 x
160,000,000.00 /
0.24668 / 1.200
1,200.00
:
:
Rp.
Rp.
Sub Total A Rp.
130.00
106.00 HP
0.24668
29,601.60
266.67
29,868.27

Diesel
:
Bensin
:
Pelumas
:
0.158 Lt /HP/Jam
0.167 Lt /HP/Jam
0.006 Lt /HP/Jam

Solar
Bensin
Pelumas
Rp.
Rp.
Rp.
1,650.00 ltr
1,850.00 ltr
15,000.00 ltr
3. Upah Operator
Rp
Rp
16,000.00 per hari

14,500.00 per hari
Bahan Bakar solar

Pelumas
0.158
0.006
0.600
1.000
1.000
x
x
x
x
x
106 x
106 x
1,650.00
15,000.00
29,601.60
2,285.71
2,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Sub Total
27,634.20
9,540.00
17,760.96
2,285.71
2,000.00
59,220.87

Rp
Rp
89,089.14 / jam
445,445.70 / hari
KABUPATEN SLEMAN
DINAS PEKERJAAN UMUM
PERHUBUNGAN DAN PERTAMBANGAN
Propinsi
Daerah Istimewa Yogyakarta
Pekerja
P
e
k
e
r
j
a
TPR
Harga pasir pasang/cor di lokasi
Peralatan
P
e
r
a
l
a
t
a
n
Kode :
34
Kabupaten :
Sleman
Jumlah
Orang
Hari
1.000
Material
M
a
t
e
r
I
a
l
HARGA PASIR PASANG / COR

SAMPAI LOKASI PROYEK
Angkutan dari muntilan ( 25 km )

Dump truck kap. 4 m3
Jumlah
Alat
1.500
Jumlah
Hari/Org
ls
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
1,000.00
Volume Satuan
1.000
Kode
Kode
04
Kode
Harga satuan
(Rp.)
m3
Hari
Kerja
15,000.00
Kode
jam
Jam
Kerja
KODE :
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
1,000.00
Biaya
(Rp.)
1,000.00
Sub Total Biaya
(Rp.)
15,000.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
97,265.94
145,898.91
Biaya alat per m3
15,000.00
Sub Total Biaya
(Rp.)
36,474.73
Total Rp.
Volume/Quantity
Tanggal :
21 Agustus 2003
1.00
Satuan
m3
Page 14
52,474.73
Harga satuan ( Rp./m3 )
52,474.73
Harga satuan / m3
52,474.00
KABUPATEN SLEMAN
Propinsi
Pekerja
P
e
k
e
r
j
a
TPR
Harga pasir urug di lokasi

kaliurang / muntilan
Peralatan
P
e
r
a
l
a
t
a
n
Kode :
34
Kabupaten :
Sleman
Jumlah
Orang
Hari
1.000
Material
M
a
t
e
r
I
a
l
HARGA PASIR URUG


Jumlah
Alat
1.000
Jumlah
Hari/Org
ls
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
500.00
Volume Satuan
1.000
Kode
Kode
04
KODE :
Kode
Harga satuan
(Rp.)
m3
Hari
Kerja
10,000.00
Kode
jam
Jam
Kerja
Upah
(Rp/Org/Hr)
97,265.94
Sub Total Biaya

(Rp.)
500.00
Biaya
(Rp.)
500.00
Sub Total Biaya
(Rp.)
10,000.00
Biaya
(Rp.)
10,000.00
Sub Total Biaya
(Rp.)
97,265.94
Biaya alat per m3
24,316.48
Total Rp.
Volume/Quantity
Tanggal :
21 Agustus 2003
1.00
Satuan
m3
Page 15
34,816.48
34,816.48
Harga satuan / m3
34,816.00
KABUPATEN SLEMAN
Propinsi
Pekerja
P
e
k
e
r
j
a
TPR
Harga batu bata di lokasi
Peralatan
P
e
r
a
l
a
t
a
n
Kode :
34
Kabupaten :
Sleman
Jumlah
Orang
Hari
1.000
Material
M
a
t
e
r
I
a
l
HARGA BATU BATA

Angkutan dari pleret ( 20 km )

= 2200 bh
Jumlah
Alat
2.000
Jumlah
Hari/Org
ls
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Kode
Harga satuan
(Rp.)
bh
Hari
Kerja
jam
Jam
Kerja
Biaya
(Rp.)
30.00
Sub Total Biaya
(Rp.)
195.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
89,089.14
178,178.28
Biaya alat per bh
195.00
Sub Total Biaya
(Rp.)
80.99
Total Rp.
Volume/Quantity
Sub Total Biaya

(Rp.)
30.00
195.00
Kode
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
30.00
Volume Satuan
1.000
Kode
Kode
04
KODE :
1.00
Satuan
m3
Page 16
305.99
305.99
Harga satuan / m3
305.00
KABUPATEN SLEMAN
Propinsi
Pekerja
P
e
k
e
r
j
a
TPR
Harga batu kali di lokasi
Peralatan
P
e
r
a
l
a
t
a
n
Kode :
34
Kabupaten :
Sleman
Jumlah
Orang
Hari
1.000
Material
M
a
t
e
r
I
a
l
HARGA KALI / BELAH


Jumlah
Alat
1.500
Jumlah
Hari/Org
ls
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
1,000.00
Volume Satuan
1.000
Kode
Kode
04
KODE :
Kode
Harga satuan
(Rp.)
m3
Hari
Kerja
20,000.00
Kode
jam
Jam
Kerja
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
1,000.00
Biaya
(Rp.)
1,000.00
Sub Total Biaya
(Rp.)
20,000.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
97,265.94
145,898.91
Biaya alat per m3
20,000.00
Sub Total Biaya
(Rp.)
36,474.73
Total Rp.
Volume/Quantity
Tanggal :
21 Agustus 2003
1.00
Satuan
m3
Page 17
57,474.73
57,474.73
Harga satuan / m3
57,474.00
KABUPATEN SLEMAN
Propinsi
Pekerja
P
e
k
e
r
j
a
TPR
Harga batu kali di lokasi
Peralatan
P
e
r
a
l
a
t
a
n
Kode :
34
Kabupaten :
Sleman
Jumlah
Orang
Hari
1.000
Material
M
a
t
e
r
I
a
l
HARGA BATU SPLIT 1-3 CM

Angkutan dari clereng ( 25 km )

Jumlah
Alat
2.000
Jumlah
Hari/Org
ls
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
750.00
Volume Satuan
1.000
Kode
Kode
04
KODE :
Kode
Harga satuan
(Rp.)
m3
Hari
Kerja
55,000.00
Kode
jam
Jam
Kerja
Sub Total Biaya

(Rp.)
750.00
Biaya
(Rp.)
750.00
Sub Total Biaya
(Rp.)
55,000.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
97,265.94
194,531.87
Biaya alat per m3
55,000.00
Sub Total Biaya
(Rp.)
48,632.97
Total Rp.
Volume/Quantity
Tanggal :
21 Agustus 2003
1.00
Satuan
m3
Page 18
104,382.97
104,382.97
Harga satuan / m3
104,382.00
KABUPATEN SLEMAN
Propinsi
Pekerja
P
e
k
e
r
j
a
TPR
Harga tanah urug di lokasi

piyungan
Peralatan
P
e
r
a
l
a
t
a
n
Kode :
34
Kabupaten :
Sleman
Jumlah
Orang
Hari
1.000
Material
M
a
t
e
r
I
a
l
HARGA TANAH URUG

Jumlah
Alat
Angkutan dari piyungan ( 20 km ) 1.250

Jumlah
Hari/Org
ls
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
500.00
Volume Satuan
1.000
Kode
Kode
04
KODE :
Kode
Harga satuan
(Rp.)
m3
Hari
Kerja
10,000.00
Kode
jam
Jam
Kerja
Sub Total Biaya

(Rp.)
500.00
Biaya
(Rp.)
500.00
Sub Total Biaya
(Rp.)
10,000.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
97,265.94
121,582.42
Biaya alat per m3
10,000.00
Sub Total Biaya
(Rp.)
30,395.61
Total Rp.
Volume/Quantity
Tanggal :
21 Agustus 2003
1.00
Satuan
m3
Page 19
40,895.61
40,895.61
Harga satuan / m3
40,895.00
Page 20
Page 21
Page 22
Page 23
Page 24
Page 25
Page 26
Page 27
Page 28
Page 29
Page 30
Page 31
Page 32
Page 33
Page 34
Page 35
Page 36
Page 37
Page 38
Page 39
Page 40
Page 41
Page 42
Page 43
Page 44
Page 45
Page 46
Page 47
Page 48
Page 49
Page 50
Page 51
Page 52
Page 53
Page 54
Page 55
Page 56
Page 57
Page 58
Page 59
Page 60
Page 61
Page 62
Page 63
Page 64
Page 65
Page 66
Page 67
Page 68
Page 69
Page 70
Page 71
Page 72
Page 73
Page 74
Page 75
Page 76
Page 77
Page 78
Page 79
Page 80
Page 81
Page 82
Page 83
Page 84
Page 85
Page 86
Page 87
Page 88
Page 89
Page 90
Page 91
Page 92
Page 93
Page 94
Page 95
Page 96
Page 97
Page 98
Page 99
Page 100
Page 101
Page 102
Page 103
Page 104
Page 105
Page 106
Page 107
Page 108
Page 109
Page 110
Page 111
Page 112
Page 113
Page 114
Page 115
Page 116
Page 117
Page 118
Page 119
Page 120
Page 121
Page 122
Page 123
Page 124
Page 125
Page 126
Page 127
ANALISA BIAYA PEKERJAAN

BATU BATA 1:3
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang batu
0.370
5.000
2.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Bata merah
Pasir
PC
Alat bantu
Peralatan
Volume
575.000
0.378
55.000
1.000
Jumlah
Alat
KODE :
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
0.37
5.00
2.00
Kode
Upah
(Rp/Org/Hr)
305.00
52,474.00
570.00
9,000.00
Kode
Jam
Kerja
Biaya
(Rp.)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
bh
m3
kg
Set
Hari
Kerja
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Sub Total Biaya

(Rp.)
8,880.00
72,500.00
42,000.00
123,380.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
175,375.00
19,835.17
31,350.00
9,000.00
235,560.17
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 128

Overhead + profit 10 %
Harga satuan / m3
Harga satuan / m2
358,940.17
358,940.17
35,894.02
358,940.17
43,072.82

RUMPUT ZOYSIA MATRELLA (LINN) MERR
Kode :
34
Pekerja
Jumlah
Orang
KODE :
Kode
04
Hari
Kode
Jumlah
Hari/Org
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Pekerjaan
Pekerjaan
Pekerjaan
Pekerjaan
Pekerjaan
Pekerjaan
Pekerjaan
Perataan
Penggelaran
Pengujuran/Pematokan
Penanaman
Intensifikasi
Pertumbuhan
Pemeliharaan
Material
M
a
t
e
r
I
a
l
Pengadaan bibit
Proses Stolonisasi
Proses kimiawi
Proses Pemupukan
Alat bantu
Peralatan
P
e
r
a
l
a
t
a
n
Mobilisasi & Laboratorium
1.000
1.000
1.000
1.000
1.000
1.000
1.000
Volume
1.000
1.000
1.000
1.000
1.000
Jumlah
Alat
1.000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Satuan
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Kode
Harga satuan
(Rp.)
M2
M2
m2
m2
M2
Hari
Kerja
10,000.00
7,500.00
5,000.00
5,000.00
12,500.00
12,500.00
12,500.00
10,000.00
7,500.00
5,000.00
5,000.00
12,500.00
12,500.00
12,500.00
Biaya
(Rp.)
25,000.00
7,500.00
7,500.00
7,500.00
5,000.00
Kode
set
Jam
Kerja
1.00
Upah
(Rp/Org/Hr)
65,000.00
Sub Total Biaya
(Rp.)
25,000.00
7,500.00
7,500.00
7,500.00
5,000.00
Biaya
(Rp.)
17,500.00
52,500.00
Sub Total Biaya
(Rp.)
17,500.00
-
17,500.00
Total Rp.
Volume/Quantity
1.00
Satuan
m2
Page 129

Harga satuan / m2
135,000.00
135,000.00
13,500.00
148,500.00

PENYEDIAAN DAN PELAKSANAAN KONSTRUKSI
PASANGAN BATU SPECI 1: 4
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Batu
1.000
12.000
4.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Batu belah
Pasir Pasang
Semen PC
Alat bantu
Peralatan
Volume
5.780
1.760
587.500
0.240
Jumlah
Alat
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
1.00
12.00
4.00
Kode
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
M3
M3
Kg
Set
Hari
Kerja
57,474.00
52,474.00
570.00
9,000.00
Kode
KODE :
Jam
Kerja
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
174,000.00
84,000.00
282,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
332,199.72
92,354.24
334,875.00
2,160.00
761,588.96
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
5.00
Satuan
m3
Page 130

Harga satuan / m3
1,043,588.96
208,717.79
20,871.78
229,589.57

BETON CYCLOPE 30: 70
Propinsi
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Batu
Jumlah
Orang
0.500
4.000
1.000
Material
M
a
t
e
r
I
a
l
Kode :
34
Batu belah
PC
Bekesting Batu bata
Batu pecah 1/3
Pasir cor
Alat bantu
Peralatan
Volume
0.200
240.000
1.000
0.377
0.328
1.000
Jumlah
Alat
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
0.50
4.00
1.00
Kode
Hari
Kerja
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
57,474.00
570.00
43,072.82
104,382.00
52,474.00
9,000.00
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
M3
kg
m2
m3
m3
Ls
KODE :
Sub Total Biaya

(Rp.)
12,000.00
58,000.00
21,000.00
91,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
11,494.80
136,800.00
43,072.82
39,352.01
17,211.47
9,000.00
256,931.11
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 131

Harga satuan / m3
347,931.11
347,931.11
34,793.11
382,724.22

URUGAN PASIR
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
0.100
0.300
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Pasir Urug
Alat bantu
Volume
1.200
0.100
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
0.10
0.30
Kode
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
24,000.00
14,500.00
Harga satuan
(Rp.)
M3
Set
KODE :
Sub Total Biaya

(Rp.)
2,400.00
4,350.00
6,750.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
20,000.00
4,000.00
24,000.00
400.00
-
Peralatan
Jumlah
Alat
Hari
Kerja
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
24,400.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 132

Harga satuan / m3
31,150.00
31,150.00
3,115.00
34,265.00

URUGAN TANAH KEMBALI
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Jumlah
Orang
0.025
0.300
Material
KODE :
Kode
04
Hari
Kode
1.00
1.00
Jumlah
Hari/Org
0.03
0.30
Volume
Satuan
Kode
Jumlah
Alat
Hari
Kerja
Kode
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
24,000.00
14,500.00
Sub Total Biaya

(Rp.)
600.00
4,350.00
Harga satuan
(Rp.)
Biaya
(Rp.)
4,950.00
Sub Total Biaya
(Rp.)
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
M
a
t
e
r
I
a
l
Peralatan
Jam
Kerja
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 133

Harga satuan / m3
4,950.00
4,950.00
495.00
5,445.00

TIMBUNAN TANAH DARI LUAR
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
1.000
10.000
Material
M
a
t
e
r
I
a
l
Tanah timbunan
alat bantu
Peralatan
P
e
r
a
l
a
t
a
n
Jumlah
Orang
Vibro roller
Plat vibro tamper
Volume
Kode
04
Hari
Kode
1.00
1.00
Satuan
Jumlah
Hari/Org
1.00
10.00
Kode
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
Harga satuan
(Rp.)
20.000
0.4000
Jumlah
Alat
KODE :
40,895.00
9,000.00
Satuan
Kode
2.000
1.000
Jam
Kerja
5.00
3.00
Upah
(Rp/Org/Hr)
20,751.45
9,776.06
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
145,000.00
Biaya
(Rp.)
169,000.00
Sub Total Biaya
(Rp.)
817,900.00
3,600.00
Biaya
(Rp.)
821,500.00
Sub Total Biaya
(Rp.)
207,514.50
29,328.18
236,842.68
Total Rp.
Volume/Quantity
17.50
Satuan
m3
Page 134

Harga satuan / m3
1,227,342.68
70,133.87
7,013.39
77,147.25

TIMBUNAN TANAH DAN PEMADATAN SALURAN
Propinsi
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Kode :
34
Jumlah
Orang
1.000
5.000
Material
Volume
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
1.00
5.00
Kode
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
24,000.00
14,500.00
Harga satuan
(Rp.)
M
a
t
e
r
I
a
l
Vibro roller
Plat vibro tamper
Jumlah
Alat
Satuan
Kode
1.000
1.000
Jam
Kerja
5.00
3.00
Upah
(Rp/Org/Hr)
20,751.45
9,776.06
Sub Total Biaya

(Rp.)
24,000.00
72,500.00
96,500.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
Peralatan
P
e
r
a
l
a
t
a
n
KODE :
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
103,757.25
29,328.18
133,085.43
Total Rp.
Volume/Quantity
15.00
Satuan
m3
Page 135

Harga satuan / m3
229,585.43
15,305.70
1,530.57
16,836.26

LANTAI KERJA 1:3:5
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Batu
1.000
12.000
2.000
Material
M
a
t
e
r
I
a
l
Kerikil
Pasir Pasang
Semen PC
Alat bantu
Peralatan
P
e
r
a
l
a
t
a
n
Jumlah
Orang
Concrete Mixer 0,25 m3

Concrete Vibrator
Water pump
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
1.00
Volume
Satuan
6.470
3.650
1,309.000
0.600
M3
M3
Kg
Ls
Jumlah
Alat
Hari
Kerja
Kode
04
Jumlah
Hari/Org
1.00
12.00
2.00
Kode
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
104,382.00
52,474.00
570.00
9,000.00
Kode
1.000
1.000
1.000
KODE :
Jam
Kerja
5.00
5.00
5.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
174,000.00
42,000.00
Biaya
(Rp.)
240,000.00
Sub Total Biaya
(Rp.)
675,351.54
191,530.10
746,130.00
5,400.00
Biaya
(Rp.)
16,224.45
9,554.78
10,481.76
1,618,411.64
Sub Total Biaya
(Rp.)
81,122.25
47,773.90
52,408.80
181,304.95
Total Rp.
Volume/Quantity
7.00
Satuan
m3
Page 136

Harga satuan / m3
2,039,716.59
291,388.08
29,138.81
320,526.89

PLESTERAN CAMPURAN 1 PC : 3 PS
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Batu
1.000
16.000
8.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Pasir Pasang
Semen PC
Alat bantu
Peralatan
Volume
0.660
392.000
1.000
Jumlah
Alat
KODE :
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
1.00
16.00
8.00
Kode
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
M3
Kg
Set
Hari
Kerja
Upah
(Rp/Org/Hr)
52,474.00
570.00
9,000.00
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
232,000.00
168,000.00
424,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
34,632.84
223,440.00
9,000.00
-
267,072.84
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
50.00
Satuan
m2
Page 137

Harga satuan / m2
691,072.84
13,821.46
1,382.15
15,203.60

PENYIAPAN TANAH DASAR
( Menggunakan Alat )
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
1.000
2.000
Material
M
a
t
e
r
I
a
l
Alat bantu
Volume
1.000
Peralatan
P
e
r
a
l
a
t
a
n
Jumlah
Orang
Bulldozer 110 HP
Jumlah
Alat
2.000
KODE :
Kode
04
Hari
Kode
1.00
1.00
Satuan
Jumlah
Hari/Org
1.00
2.00
Kode
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
24,000.00
14,500.00
Harga satuan
(Rp.)
Set
Hari
Kerja
Tanggal :
21 Agustus 2003
24,000.00
29,000.00
Biaya
(Rp.)
9,000.00
Kode
1.00
Jam
Kerja
5.00
Upah
(Rp/Org/Hr)
219,324.58
Sub Total Biaya

(Rp.)
53,000.00
Sub Total Biaya
(Rp.)
9,000.00
Biaya
(Rp.)
9,000.00
Sub Total Biaya
(Rp.)
2,193,245.80
2,193,245.80
Total Rp.
Volume/Quantity
2,400.00
Satuan
M2
Page 138

Harga satuan / m2
2,255,245.80
939.69
93.97
1,033.65

GALIAN TANAH CYCLOPE
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
1.000
6.000
Material
M
a
t
e
r
I
a
l
Alat bantu
Volume
1.280
Peralatan
P
e
r
a
l
a
t
a
n
Jumlah
Orang
Back Hoe
Jumlah
Alat
KODE :
Kode
04
Hari
Kode
1.00
1.00
Satuan
Jumlah
Hari/Org
1.00
6.00
Kode
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
24,000.00
14,500.00
Harga satuan
(Rp.)
Set
Hari
Kerja
Tanggal :
21 Agustus 2003
24,000.00
87,000.00
Biaya
(Rp.)
12,500.00
Kode
1.000
Jam
Kerja
7.00
Upah
(Rp/Org/Hr)
225,000.00
Sub Total Biaya

(Rp.)
111,000.00
Sub Total Biaya
(Rp.)
16,000.00
Biaya
(Rp.)
16,000.00
Sub Total Biaya
(Rp.)
1,575,000.00
-
1,575,000.00
Total Rp.
Volume/Quantity
50.00
Satuan
m3
Page 139

Harga satuan / m3
1,702,000.00
34,040.00
3,404.00
37,444.00

GALIAN TANAH STRUKTUR
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
1.000
33.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Alat bantu
Volume
1.380
Peralatan
Jumlah
Alat
KODE :
Kode
04
Hari
Kode
1.00
1.00
Satuan
Jumlah
Hari/Org
1.00
33.00
Kode
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
Harga satuan
(Rp.)
Set
Hari
Kerja
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
24,000.00
478,500.00
Biaya
(Rp.)
15,000.00
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
Sub Total Biaya

(Rp.)
502,500.00
Sub Total Biaya
(Rp.)
20,700.00
Biaya
(Rp.)
20,700.00
Sub Total Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
50.00
Satuan
m3
Page 140

Harga satuan / m3
523,200.00
10,464.00
1,046.40
11,510.40

PLESTERAN CAMPURAN 1 PC : 4 PS
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Batu
1.000
16.000
8.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Pasir Pasang
Semen PC
Alat bantu
Peralatan
Volume
0.750
392.000
0.400
Jumlah
Alat
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
1.00
16.00
8.00
Kode
Hari
Kerja
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
M3
Kg
Set
52,474.00
570.00
9,000.00
Kode
Jam
Kerja
KODE :
Upah
(Rp/Org/Hr)
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
232,000.00
168,000.00
424,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
39,355.50
223,440.00
3,600.00
-
266,395.50
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
50.00
Satuan
m2
Page 141

Harga satuan / m2
690,395.50
13,807.91
1,380.79
15,188.70

BETON KELAS K. 125 / BETON RABAT (B.0)
( Menggunakan alat pengaduk beton 250 liter )
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Batu
1.000
12.000
2.000
Material
M
a
t
e
r
I
a
l
Batu pecah 1 - 3 mm
Pasir Pasang
Semen PC
Alat bantu
Peralatan
P
e
r
a
l
a
t
a
n
Jumlah
Orang

Concrete Vibrator
Water Pump ( dia. 5 cm )
Kode
04
Hari
Kode
1.00
1.00
1.00
Volume
Satuan
6.470
3.650
1,309.000
0.600
M3
M3
Kg
Set
Jumlah
Alat
Hari
Kerja
1.000
1.000
1.000
KODE :
Jumlah
Hari/Org
1.00
12.00
2.00
Kode
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
104,382.00
52,474.00
570.00
9,000.00
Kode
1.00
1.00
1.00
Jam
Kerja
5.00
5.00
5.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
174,000.00
42,000.00
Biaya
(Rp.)
240,000.00
Sub Total Biaya
(Rp.)
675,351.54
191,530.10
746,130.00
5,400.00
Biaya
(Rp.)
16,224.45
9,554.78
10,481.76
1,618,411.64
Sub Total Biaya
(Rp.)
81,122.25
47,773.90
52,408.80
181,304.95
Total Rp.
Volume/Quantity
7.00
Satuan
m3
Page 142

Harga satuan / m3
2,039,716.59
291,388.08
29,138.81
320,526.89

BETON KELAS K. 250
( Menggunakan alat pengaduk beton 250 liter )
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Batu
1.000
12.000
2.000
Material
M
a
t
e
r
I
a
l
Batu pecah 1 - 3 mm
Pasir Pasang
Semen PC
Alat bantu
Peralatan
P
e
r
a
l
a
t
a
n
Jumlah
Orang

Concrete Vibrator
Water Pump ( dia. 5 cm )
Kode
04
Hari
Kode
1.00
1.00
1.00
Volume
Satuan
5.780
3.650
2,023.000
1.000
M3
M3
Kg
Set
Jumlah
Alat
Hari
Kerja
1.000
1.000
1.000
KODE :
Jumlah
Hari/Org
1.00
12.00
2.00
Kode
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
104,382.00
52,474.00
570.00
9,000.00
Kode
1.00
1.00
1.00
Jam
Kerja
5.00
5.00
5.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
174,000.00
42,000.00
Biaya
(Rp.)
240,000.00
Sub Total Biaya
(Rp.)
603,327.96
191,530.10
1,153,110.00
9,000.00
Biaya
(Rp.)
16,224.45
9,554.78
10,481.76
1,956,968.06
Sub Total Biaya
(Rp.)
81,122.25
47,773.90
52,408.80
181,304.95
Total Rp.
Volume/Quantity
7.00
Satuan
m3
Page 143

Harga satuan / m3
2,378,273.01
339,753.29
33,975.33
373,728.62

WIRE MESH M- 8 ( 1 LAPIS )
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang kayu / besi
Material
M
a
t
e
r
I
a
l
Wire Mesh M-8

Alat bantu
Kawat Bendrat
Peralatan
Jumlah
Orang
0.050
0.650
0.500
Volume
1.100
1.000
0.025
Jumlah
Alat
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
0.05
0.65
0.50
Kode
Hari
Kerja
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Jam
Kerja
Upah
(Rp/Org/Hr)
Sub Total Biaya

(Rp.)
1,200.00
9,425.00
10,500.00
21,125.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
85,677.08
9,000.00
5,500.00
Kode
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
m2
Set
Kg
KODE :
94,244.79
9,000.00
137.50
103,382.29
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
1.00
Satuan
m2
Page 144

Harga satuan / m2
124,507.29
124,507.29
12,450.73
136,958.02

BAJA TULANGAN
( Memotong, membengkok dan memasang menggunakan buruh )
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang besi
1.000
6.000
6.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Baja Tulangan ulir U.39

Kawat beton
Alat bantu
Peralatan
Volume
220.000
4.400
0.200
Jumlah
Alat
Kabupaten :
Hari
Kode
1.00
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
1.00
6.00
6.00
Kode
Hari
Kerja
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
23,000.00
Harga satuan
(Rp.)
Kg
Kg
Set
3,900.00
5,500.00
9,000.00
Kode
Jam
Kerja
KODE :
Upah
(Rp/Org/Hr)
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
87,000.00
138,000.00
249,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
858,000.00
24,200.00
1,800.00
884,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
200.00
Satuan
Kg
Page 145
Harga satuan ( Rp./kg )

Harga satuan / Kg
1,133,000.00
5,665.00
566.50
6,231.50

PASANGAN BATU BATA MERAH SPECI 1:5
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang batu
1.000
15.000
5.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Batu merah
Pasir pasang
Semen PC
Alat bantu
Peralatan
Volume
2,500.000
1.750
450.000
1.000
Jumlah
Alat
KODE :
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
1.00
15.00
5.00
Kode
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
Bj
m3
Kg
Set
Hari
Kerja
Upah
(Rp/Org/Hr)
305.00
52,474.00
570.00
9,000.00
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
217,500.00
105,000.00
346,500.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
762,500.00
91,829.50
256,500.00
9,000.00
-
1,119,829.50
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
5.00
Satuan
m3
Page 146

Harga satuan / m3
1,466,329.50
293,265.90
29,326.59
322,592.49

PASANG KERAMIK (30x30) CAMPURAN 1 PC : 5 PS
( Menggunakan buruh )
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang BATU
Material
M
a
t
e
r
I
a
l
Keramik Roman KW 1
Semen PC
Pasir Pasang
Alat bantu
Peralatan
Jumlah
Orang
1.000
25.000
12.000
Volume
44.000
195.000
0.950
1.000
Jumlah
Alat
KODE :
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
1.00
25.00
12.00
Kode
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
m2
Kg
m3
Set
Hari
Kerja
Tanggal :
21 Agustus 2003
38,400.00
570.00
52,474.00
9,000.00
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
362,500.00
252,000.00
638,500.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
1,689,600.00
111,150.00
49,850.30
9,000.00
1,859,600.30
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
40.00
Satuan
M2
Page 147

Harga satuan / M2
2,498,100.30
62,452.51
6,245.25
68,697.76

PEKERJAAN CAT TEMBOK
( Menggunakan buruh )
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang cat
2.000
24.000
17.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Cat tembok Cathylac

Plamur
Kertas gosok
Alat bantu
Peralatan
Volume
60.000
35.000
20.000
1.000
Jumlah
Alat
KODE :
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
2.00
24.00
17.00
Kode
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
22,000.00
Harga satuan
(Rp.)
Kg
Kg
Lbr
Set
Hari
Kerja
Tanggal :
21 Agustus 2003
10,000.00
9,000.00
2,000.00
9,000.00
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
48,000.00
348,000.00
374,000.00
770,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
600,000.00
315,000.00
40,000.00
9,000.00
964,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
100.00
Satuan
M2
Page 148
Harga satuan ( Rp./M2 )

Harga satuan / M2
1,734,000.00
17,340.00
1,734.00
19,074.00

PEKERJAAN CAT KAYU/BESI
( Memotong, membengkok dan memasang menggunakan buruh )
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Cat
2.000
30.000
20.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Cat Kayu Emco

Dempul/Plamur
Kertas gosok
Minyak cat
Alat bantu
Peralatan
Volume
65.000
30.000
20.000
15.000
2.000
Jumlah
Alat
KODE :
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
2.00
30.00
20.00
Kode
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
22,000.00
Harga satuan
(Rp.)
Kg
Kg
Lbr
Ltr
Set
Hari
Kerja
Tanggal :
21 Agustus 2003
25,000.00
9,000.00
2,000.00
5,000.00
9,000.00
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
48,000.00
435,000.00
440,000.00
923,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
1,625,000.00
270,000.00
40,000.00
75,000.00
18,000.00
2,028,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
100.00
Satuan
M2
Page 149

Harga satuan / M2
2,951,000.00
29,510.00
2,951.00
32,461.00

BETON KELAS K. 250
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang Batu
1.000
12.000
2.000
Material
M
a
t
e
r
I
a
l
Jumlah
Orang
Batu pecah 1 - 3 mm
Pasir Pasang
Semen PC
Alat bantu
Peralatan
KODE :
Kode
04
Hari
Kode
1.00
1.00
1.00
Volume
Satuan
5.780
3.650
2,023.000
1.000
M3
M3
Kg
Set
Jumlah
Alat
Hari
Kerja
Jumlah
Hari/Org
1.00
12.00
2.00
Kode
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
24,000.00
14,500.00
21,000.00
Harga satuan
(Rp.)
104,382.00
52,474.00
570.00
9,000.00
Kode
Jam
Kerja
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
24,000.00
174,000.00
42,000.00
240,000.00
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
603,327.96
191,530.10
1,153,110.00
9,000.00
1,956,968.06
Sub Total Biaya
(Rp.)
Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
Volume/Quantity
5.00
Satuan
M3
Page 150

Harga satuan / M3
2,196,968.06
439,393.61
43,939.36
483,332.97

PERANCAH / m3 beton
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang kayu
0.175
2.000
4.000
Material
M
a
t
e
r
I
a
l
Kayu bekesting
Paku
Alat bantu
Peralatan
P
e
r
a
l
a
t
a
n
Jumlah
Orang
Schafolding
Volume
0.350
4.000
1.000
Volume
Alat
7.200
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
0.18
2.00
4.00
Kode
Satuan
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
1,650,000.00
6,000.00
9,000.00
Kode
m2
Jam
Kerja
Harga satuan
(Rp.)
15,000.00
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
24,000.00
14,500.00
23,000.00
Harga satuan
(Rp.)
M3
kg
Set
KODE :
Sub Total Biaya

(Rp.)
4,200.00
29,000.00
92,000.00
Biaya
(Rp.)
125,200.00
Sub Total Biaya
(Rp.)
577,500.00
24,000.00
9,000.00
Biaya
(Rp.)
610,500.00
Sub Total Biaya
(Rp.)
108,000.00
108,000.00
Total Rp.
Volume/Quantity
1.00
Satuan
M3
Page 151

Harga satuan / M3
843,700.00
843,700.00
84,370.00
928,070.00

BEGESTING BALOK STRUKTUR BETON EXPOSE /M2
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang kayu
Material
M
a
t
e
r
I
a
l
Kayu Begesting
Minyak bekesting
Multiplek fenol film 15 mm
Alat bantu
Paku
Peralatan
Jumlah
Orang
0.010
0.600
0.500
Volume
0.210
0.250
0.690
1.000
0.154
Jumlah
Alat
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
0.01
0.60
0.50
Kode
Hari
Kerja
Kode
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Jam
Kerja
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
24,000.00
14,500.00
23,000.00
Harga satuan
(Rp.)
m3
Ltr
lbr
Set
kg
KODE :
Sub Total Biaya

(Rp.)
240.00
8,700.00
11,500.00
Biaya
(Rp.)
1,650,000.00
2,000.00
155,000.00
9,000.00
6,000.00
346,500.00
500.00
106,950.00
9,000.00
924.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
20,440.00
Sub Total Biaya
(Rp.)
463,874.00
Sub Total Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
DIPAKAI
4.00 Kali
M2
Page 152

Harga satuan / M2
484,314.00
121,078.50
12,107.85
133,186.35

BEGESTING SLOOF PRAKTIS
/M2
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang kayu
Material
M
a
t
e
r
I
a
l
Kayu Begesting
Minyak bekesting
Multiplek 9 mm
Alat bantu
Paku
Peralatan
Jumlah
Orang
0.010
0.500
0.400
Volume
0.025
0.250
0.347
1.000
0.100
Jumlah
Alat
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
0.01
0.50
0.40
Kode
Hari
Kerja
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Jam
Kerja
Upah
(Rp/Org/Hr)
Sub Total Biaya

(Rp.)
240.00
7,250.00
9,200.00
Biaya
(Rp.)
1,650,000.00
2,000.00
71,500.00
2,500.00
6,000.00
Kode
Tanggal :
21 Agustus 2003
24,000.00
14,500.00
23,000.00
Harga satuan
(Rp.)
m3
Ltr
lbr
Set
kg
KODE :
16,690.00
Sub Total Biaya
(Rp.)
41,250.00
500.00
24,810.50
2,500.00
600.00
Biaya
(Rp.)
69,660.50
Sub Total Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
DIPAKAI
2.00 Kali
M2
Page 153

Harga satuan / M2
86,350.50
43,175.25
4,317.53
47,492.78

BEGESTING KOLOM STRUKTUR BETON
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang kayu
Material
M
a
t
e
r
I
a
l
Kayu Begesting
Minyak bekesting
Alat bantu
Paku
Peralatan
Jumlah
Orang
0.010
0.600
0.500
Volume
0.037
0.350
0.830
1.000
0.175
Jumlah
Alat
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
0.01
0.60
0.50
Kode
Hari
Kerja
Kode
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Jam
Kerja
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
24,000.00
14,500.00
23,000.00
Harga satuan
(Rp.)
m3
Ltr
lbr
Set
kg
KODE :
/M2
Sub Total Biaya

(Rp.)
240.00
8,700.00
11,500.00
Biaya
(Rp.)
1,650,000.00
2,000.00
165,000.00
9,000.00
6,000.00
61,050.00
700.00
136,950.00
9,000.00
1,050.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
20,440.00
Sub Total Biaya
(Rp.)
208,750.00
Sub Total Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
DIPAKAI
2.00 Kali
M2
Page 154

Harga satuan / M2
229,190.00
114,595.00
11,459.50
126,054.50

BEGESTING PLAT BETON
/M2
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang kayu
Material
M
a
t
e
r
I
a
l
Kayu Begesting
Minyak bekesting
Alat bantu
Paku
Peralatan
Jumlah
Orang
0.010
0.600
0.500
Volume
0.070
0.350
0.690
1.000
0.175
Jumlah
Alat
Kabupaten :
Sleman
Hari
Kode
1.00
1.00
1.00
Satuan
Kode
04
Jumlah
Hari/Org
0.01
0.60
0.50
Kode
Kode
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Jam
Kerja
Biaya
(Rp.)
24,000.00
14,500.00
23,000.00
Harga satuan
(Rp.)
m3
Ltr
lbr
Set
kg
Hari
Kerja
KODE :
Sub Total Biaya

(Rp.)
240.00
8,700.00
11,500.00
Biaya
(Rp.)
1,650,000.00
2,000.00
165,000.00
9,000.00
6,000.00
115,500.00
700.00
113,850.00
9,000.00
1,050.00
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
20,440.00
Sub Total Biaya
(Rp.)
240,100.00
Sub Total Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
DIPAKAI
3.00 Kali
M2
Page 155

Harga satuan / M2
260,540.00
86,846.67
8,684.67
95,531.33

BEGESTING KOLOM PRAKTIS
/M2
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang kayu
Material
M
a
t
e
r
I
a
l
Minyak bekesting
Multiplek 6 mm
Alat bantu
Paku
Peralatan
Jumlah
Orang
0.010
0.350
0.050
Volume
0.150
0.083
1.000
0.075
Jumlah
Alat
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
0.01
0.35
0.05
Kode
Hari
Kerja
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Jam
Kerja
Upah
(Rp/Org/Hr)
Sub Total Biaya

(Rp.)
240.00
5,075.00
1,150.00
Biaya
(Rp.)
2,000.00
60,500.00
2,500.00
6,000.00
Kode
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
24,000.00
14,500.00
23,000.00
Harga satuan
(Rp.)
Ltr
lbr
Set
kg
KODE :
6,465.00
Sub Total Biaya
(Rp.)
300.00
5,021.50
2,500.00
450.00
Biaya
(Rp.)
8,271.50
Sub Total Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
DIPAKAI
1.00 Kali
M2
Page 156

Harga satuan / M2
14,736.50
14,736.50
1,473.65
16,210.15

BEGESTING SLOOF STRUKTUR
Kode :
34
Pekerja
P
e
k
e
r
j
a
Mandor
Tenaga
Tukang kayu
Material
M
a
t
e
r
I
a
l
Batu bata
Lantai kerja
Alat bantu
Jumlah
Orang
0.010
0.600
0.400
Volume
1.000
0.018
1.000
Peralatan
Jumlah
Alat
Kode
04
Hari
Kode
1.00
1.00
1.00
Satuan
Jumlah
Hari/Org
0.01
0.60
0.40
Kode
Dibuat Oleh :
DPUPP
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Jam
Kerja
Upah
(Rp/Org/Hr)
Sub Total Biaya

(Rp.)
240.00
8,700.00
9,200.00
Biaya
(Rp.)
43,072.82
291,388.08
9,000.00
Kode
Tanggal :
21 Agustus 2003
24,000.00
14,500.00
23,000.00
Harga satuan
(Rp.)
m2
m3
Set
Hari
Kerja
KODE :
/M2
18,140.00
Sub Total Biaya
(Rp.)
43,072.82
5,244.99
9,000.00
Biaya
(Rp.)
57,317.81
Sub Total Biaya
(Rp.)
P
e
r
a
l
a
t
a
n
Total Rp.
DIPAKAI
1.00 Kali
M2
Page 157

Harga satuan / M2
75,457.81
75,457.81
7,545.78
83,003.59

BETON BALOK 35/70
Kode :
34
Pekerja
Kabupaten :
Sleman
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Kode
04
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.167
5.620
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
140,897.90
680,461.17
-
Biaya
(Rp.)
7,736.53
1,260,752.68
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 158
Harga satuan / m3
Harga satuan / m,3
1,266,168.25
1,266,168.25
126,616.83
1,392,785.08

PRE CAST TRIBUN
Kode :
34
Pekerja
U
p
a
h
Stel Bongkar setakan

Cor
Curing
Upah Bantu
Material
M
a
t
e
r
I
a
l
Cetakan / bekesting
Beton K- 250
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Truck
Alat bantu stapel
Volume
8.010
3.000
8.010
1.000
Volume
3.765
0.470
Jumlah
Alat
1.000
0.161
1.000
Kode
04
Satuan
Kode
Satuan
m2
m2
m2
ls
Satuan
Dibuat Oleh :
DPUPP
Harga satuan
(Rp.)
Kode
Harga satuan
(Rp.)
110,071.36
439,393.61
Kode
1.00
jam
Ls
Jam
Kerja
0.70
Harga satuan
(Rp.)
Tanggal :
21 Agustus 2003
Biaya
(Rp.)
3,000.00
3,500.00
2,000.00
5,000.00
m2
m3
Satuan
KODE :
Sub Total Biaya

(Rp.)
24,030.00
10,500.00
16,020.00
5,000.00
Biaya
(Rp.)
55,550.00
Sub Total Biaya
(Rp.)
414,385.66
206,515.00
Biaya
(Rp.)
7,736.53
37,500.00
10,000.00
620,900.66
Sub Total Biaya
(Rp.)
5,415.57
6,037.50
10,000.00
21,453.07
Luas modul
Volume beton
Volume/Quantity
8.01 m2
0.47 m3
1.00
Satuan
Total Rp.
bh
Page 159
Harga satuan ( Rp./Bh )

Harga satuan / Bh
Harga satuan / m3
697,903.73
697,903.73
69,790.37
767,694.10
1,633,391.71

BETON BALOK 40/80
Kode :
34
Pekerja
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.167
6.150
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
140,897.90
744,632.78
-
Biaya
(Rp.)
7,736.53
1,324,924.29
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 160
Harga satuan / m3
Harga satuan / m,3
1,330,339.86
1,330,339.86
133,033.99
1,463,373.84

BETON BALOK 20/50
Kode :
34
Pekerja
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.167
8.290
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
140,897.90
1,003,740.77
-
Biaya
(Rp.)
7,736.53
1,584,032.28
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 161
Harga satuan / m3
Harga satuan / m,3
1,589,447.85
1,589,447.85
158,944.78
1,748,392.63

BETON BALOK 35/50
Kode :
34
Pekerja
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.167
7.670
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
140,897.90
928,672.10
-
Biaya
(Rp.)
7,736.53
1,508,963.61
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 162
Harga satuan / m3
Harga satuan / m,3
1,514,379.18
1,514,379.18
151,437.92
1,665,817.09

BETON BALOK 40/40
Kode :
34
Pekerja
Kabupaten :
Sleman
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Kode
04
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.167
5.110
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
140,897.90
618,711.14
-
Biaya
(Rp.)
7,736.53
1,199,002.65
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 163
Harga satuan / m3
Harga satuan / m,3
1,204,418.22
1,204,418.22
120,441.82
1,324,860.04

BETON BALOK 30/60
Kode :
34
Pekerja
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.167
6.580
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
140,897.90
796,696.53
-
Biaya
(Rp.)
7,736.53
1,376,988.04
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 164
Harga satuan / m3
Harga satuan / m,3
1,382,403.61
1,382,403.61
138,240.36
1,520,643.97

BETON KOLOM 60/60
Kode :
34
Pekerja
Kabupaten :
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Kode
04
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.250
6.670
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
M2
Hari
Kerja
439,393.61
843,700.00
114,595.00
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
210,925.00
764,348.65
-
Biaya
(Rp.)
7,736.53
1,414,667.26
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 165
Harga satuan / m3
Harga satuan / m,3
1,420,082.83
1,420,082.83
142,008.28
1,562,091.11

BETON KOLOM SKELET 12/12
Kode :
34
Pekerja
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
e
r
I
a
l
Beton 1:2:3
Begesting
1.000
20.820
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
M2
Hari
Kerja
339,753.29
14,736.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
339,753.29
306,813.93
-
Biaya
(Rp.)
7,736.53
646,567.22
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 166
Harga satuan / m3
Harga satuan / m,3
651,982.79
651,982.79
65,198.28
717,181.06

BETON BALOK SLOOF 20/30
Kode :
34
Pekerja
Kabupaten :
Sleman
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Kode
04
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
e
r
I
a
l
Beton 1:2:3
Begesting
1.000
10.000
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m2
Hari
Kerja
439,393.61
43,175.25
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
431,752.50
-
Biaya
(Rp.)
7,736.53
871,146.11
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 167
Harga satuan / m3
Harga satuan / m,3
876,561.68
876,561.68
87,656.17
964,217.85

BETON PONDASI FOOT PLAT
Kode :
34
Pekerja
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
e
r
I
a
l
Beton 1:2:3
Begesting bata
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
1.000
2.500
Jumlah
Alat
1.000
m3
m2
Hari
Kerja
439,393.61
43,072.82
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
107,682.05
-
Biaya
(Rp.)
7,736.53
547,075.66
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 168
Harga satuan / m3
Harga satuan / m,3
552,491.23
552,491.23
55,249.12
607,740.36
KABUPATEN SLEMAN
Propinsi
Pekerja

PLAT LANTAI
Kode :
34
Kabupaten :
Sleman
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Kode
04
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.250
8.330
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
86,846.67
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
210,925.00
723,432.73
-
Biaya
(Rp.)
7,736.53
1,373,751.35
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 169
Harga satuan / m3
Harga satuan / m,3
1,379,166.91
1,379,166.91
137,916.69
1,517,083.61

BETON BALOK 25/60
Kode :
34
Pekerja
KODE :
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.125
8.670
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
105,462.50
1,049,750.60
-
Biaya
(Rp.)
7,736.53
1,594,606.71
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 170
Harga satuan / m3
Harga satuan / m,3
1,600,022.28
1,600,022.28
160,002.23
1,760,024.50

BETON BALOK 25/50
Kode :
34
Pekerja
Kabupaten :
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
KODE :
Kode
04
Jumlah
Hari/Org
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.125
8.560
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
105,462.50
1,036,431.96
-
Biaya
(Rp.)
7,736.53
1,581,288.07
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 171
Harga satuan / m3
Harga satuan / m,3
1,586,703.64
1,586,703.64
158,670.36
1,745,374.01

BETON BALOK 20/25
Kode :
34
Pekerja
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.125
4.560
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
105,462.50
552,117.96
-
Biaya
(Rp.)
7,736.53
1,096,974.07
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 172
Harga satuan / m3
Harga satuan / m,3
1,102,389.64
1,102,389.64
110,238.96
1,212,628.61

BETON BALOK 25/40
Kode :
34
Pekerja
Kode
04
Jumlah
Orang
Hari
Kode
Volume
Satuan
Kode
Jumlah
Hari/Org
KODE :
Dibuat Oleh :
DPUPP
Tanggal :
21 Agustus 2003
Upah
(Rp/Org/Hr)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
Harga satuan
(Rp.)
Biaya
(Rp.)
Sub Total Biaya

(Rp.)
P
e
k
e
r
j
a
Material
M
a
t
e
r
I
a
l
Beton 1:2:3
Perancah
Begesting
1.000
0.125
8.600
Peralatan
P
e
r
a
l
a
t
a
n
Concrete Vibrator
Jumlah
Alat
1.000
m3
m3
m2
Hari
Kerja
439,393.61
843,700.00
121,078.50
Kode
1.00
Jam
Kerja
0.70
Upah
(Rp/Org/Hr)
439,393.61
105,462.50
1,041,275.10
-
Biaya
(Rp.)
7,736.53
1,586,131.21
Sub Total Biaya
(Rp.)
5,415.57
-
5,415.57
Total Rp.
Volume/Quantity
1.00
Satuan
m3
Page 173
Harga satuan / m3
Harga satuan / m,3
1,591,546.78
1,591,546.78
159,154.68
1,750,701.46
Page 174
Page 175
Page 176
Page 177
Page 178
Page 179
Page 180
Page 181
Page 182
Page 183
Page 184
Page 185
Page 186
Page 187
Page 188
Page 189
Page 190
Page 191
Page 192
Page 193
Page 194
Page 195
Page 196
Page 197
Page 198
Page 199
Page 200
Dipakai 2x
Page 201
Page 202
Page 203
Page 204
Page 205
Page 206
Page 207
Page 208
Page 209
Page 210
Page 211
Page 212
Page 213
Page 214
Page 215
Page 216
Page 217
Page 218
Page 219
HIMPUNAN REKAPITULASI BIAYA

RENCANA ANGGARAN BIAYA
PROYEK
LOKASI
: Antah Berantah Sleman Yogyakarta

: Kota angin Antah berantah Sleman
TAHUN ANGGARAN
NO
: 2006/2007
URAIAN PEKERJAAN
JUMLAH
(Rp)
PEKERJAAN PERSIAPAN
2,025,691,500.00
PEKERJAAN STRUKTUR
51,894,454,170.48
PEKERJAAN ARSITEKTUR
13,541,584,438.85
PEKERJAAN MEKANIKAL & ELEKTRIKAL
12,486,909,449.47
PEKERJAAN LAIN - LAIN :

IMB
BIAYA PENYAMBUNGAN PLN
SUB TOTAL
PPN 10 %
460,000,000.00
750,000,000.00
81,158,639,558.80
8,115,863,955.88
TOTAL
89,274,503,514.67
D I B U LAT K AN
89,274,000,000.00
TERBILANG :
DELAPAN PULUH SEMBILAN MILYAR DUA RATUS TUJUH PULUH EMPAT JUTA RUPIAH

PROYEK
: BANGUNAN ANTAH BERANTAH YOGYAKARTA
LOKASI
: ATAS ANGIN, KAYANGAN, ANTAH BERANTAH
No
URAIAN
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
PEKERJAAN PERSIAPAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
II
Pagar proyek 900 m selama 17 bln

Kantor Pelaksana
Peralatan K-3
Tower Crane + mobile crane (Sewa)
Universal Lift
Air Kerja
Listrik kerja
Telpon dan Fax
Dokumentasi
Keamanan Proyek
Direksi Keet
Papan Nama Proyek
Pembersihan Lokasi
Pengukuran dan Bouplank
Mobilisasi dan demobilisasi peralatan
Los Kerja
Penggantian lokasi tiang tegangan 20 kv
900.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
50,000.00
1,266.00
1.00
1.00
1.00
m'
ls
ls
ls
ls
ls
ls
ls
ls
ls
unit
bh
m2
m'
ls
ls
ls
130,960.00
64,050,000.00
16,712,500.00
534,690,000.00
74,620,000.00
28,125,000.00
178,350,000.00
55,250,000.00
47,635,000.00
61,200,000.00
34,500,000.00
750,000.00
3,500.00
15,000.00
257,955,000.00
135,000,000.00
225,000,000.00
117,864,000.00
64,050,000.00
16,712,500.00
534,690,000.00
74,620,000.00
28,125,000.00
178,350,000.00
55,250,000.00
47,635,000.00
61,200,000.00
34,500,000.00
750,000.00
175,000,000.00
18,990,000.00
257,955,000.00
135,000,000.00
225,000,000.00
Sub Total
2,025,691,500.00
PROSES PERIZINAN
1 Proses IMB
1.0 ls
460,000,000.00
Sub Total
460,000,000.00
460,000,000.00
2 Biaya Penyambungan PLN & Commisioning
1.0 ls
750,000,000.00
Sub Total
750,000,000.00
750,000,000.00
III
3.1
1
2
3
4
5
6
STRUKTUR
LANTAI DASAR
BAGIAN BARAT
PEKERJAAN TANAH
Galian pondasi pondasi stall
Galian tanah sloof struktur
Galian tanah Cyclope
Urug Tanah kembali
Urug Pasir bawah pondasi dan Foot plate
Urug pasir bawah lantai
329.25
171.47
3,628.44
1815
237.055
472.855
m3
m3
m3
m3
m3
m3
11,510.40
11,510.40
37,444.00
5,445.00
34,265.00
34,265.00
3,789,799.20
1,973,711.31
135,863,307.36
9,882,675.00
8,122,689.58
16,202,376.58
1
2
3
4
5
6
BAGIAN TIMUR
PEKERJAAN TANAH
Urug Tanah kemvali
329.25
171.47
3,628.44
1815
237.055
472.855
m3
m3
m3
m3
m3
m3
11,510.40
11,510.40
37,444.00
5,445.00
34,265.00
34,265.00
3,789,799.20
1,973,711.31
135,863,307.36
9,882,675.00
8,122,689.58
16,202,376.58
1
2
3
4
5
6
BAGIAN UTARA
PEKERJAAN TANAH
Urug Tanah kemvali
329.25
130.61
2,830.14
1815
237.055
472.855
m3
m3
m3
m3
m3
m3
11,510.40
11,510.40
37,444.00
5,445.00
34,265.00
34,265.00
3,789,799.20
1,503,373.34
105,971,762.16
9,882,675.00
8,122,689.58
16,202,376.58
221

PROYEK
LOKASI
No
D
1
2
3
4
5
6
URAIAN PEKERJAAN
BAGIAN SELATAN
PEKERJAAN TANAH
Urug Tanah kemvali
1
2
3
4
PEKERJAAN BETON
LANTAI DASAR
BAGIAN BARAT
Pondasi Cyclope
Beton Foot plate
Sloof Stall 20/30
Sloof 35/50
1,765.00
217.00
30.58
171.83
m3
m3
m3
m3
382,724.22
607,740.36
964,217.85
1,665,817.09
1
2
3
4
BAGIAN TIMUR
Pondasi Cyclope
Beton Foot plate
Sloof Stall 20/30
Sloof 35/50
1,765.00
217.00
30.58
171.83
m3
m3
m3
m3
382,724.22
607,740.36
964,217.85
1,665,817.09
1
2
3
4
BAGIAN UTARA
Pondasi Cyclope
Beton Foot plate
Sloof Stall 20/30
Sloof 35/50
1,377.50
168.60
30.58
130.61
m3
m3
m3
m3
382,724.22
607,740.36
964,217.85
1,665,817.09
1
2
3
4
BAGIAN SELATAN
Pondasi Cyclope
Beton Foot plate
Sloof Stall 20/30
Sloof 35/50
1,377.50
168.60
30.58
130.61
m3
m3
m3
m3
382,724.22
607,740.36
964,217.85
1,665,817.09
675,508,243.54
131,879,657.26
29,485,781.83
286,237,351.23
675,508,243.54
131,879,657.26
29,485,781.83
286,237,351.23
527,202,609.34
102,465,024.03
29,485,781.83
217,572,370.62
527,202,609.34
102,465,024.03
29,485,781.83
217,572,370.62
50.40 m3
34.76 m3
27.48 m3
1,748,392.63
1,562,091.11
1,517,083.61
88,118,988.59
54,298,287.13
41,689,457.49
6,231.50
122,835,328.00
Sub Total
4,306,615,700.58
205.20 m3
40.28 m3
1,562,091.11
717,181.06
320,541,096.65
28,886,260.34
22.05 m3
40.64 m3
33.63 m3
1,748,392.63
1,463,373.84
1,392,785.08
38,552,057.51
59,471,512.93
46,839,362.12
1,750,701.46
1,760,024.50
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
1,517,083.61
16,806,734.01
96,625,345.26
318,005,769.56
92,815,197.48
15,262,387.64
58,028,735.57
377,072,586.66
108,569,742.00
254,747,396.59
341,001,778.15
182,551,549.47
555,917,894.72
32,654,617.88
212,190,987.53
3.2
A
KANOPI
1 Beton balok
2 Beton kolom
3 Beton plat & lisplank
Besi Beton
4 Besi beton balok, kolom, plat & lisplank
3.3
A
1
2
3
a
b
c
4
a
b
c
d
e
5
6
9
a
b
c
d
e
f
g
LANTAI 1
BAGIAN BARAT
Kolom K 60/60
Kolom Skelet 15/15
Balok +2.50 terdiri dari :
Balok 20/50
Balok 40/80
Balok 35/70
Balok 25/40
Balok 25/60
Balok 40/80
Balok 35/70
Balok 40/40
Beton Plat lantai el + 2.5 m
Beton Plat lantai el + 4.9 m terdiri dari :
Besi Beton
Footplate
Sloof 35/50
Kolom 60/60
Balok Elevasi +2.4
Balok Elevasi +4.9
Plat Lantai + el.2.5
VOLUME
329.25
130.61
2,830.14
1815
237.055
472.855
SATUAN
m3
m3
m3
m3
m3
m3
19,712.00 kg
9.60
54.90
217.31
66.64
11.52
38.25
248.55
17,422.73
40,880.59
54,722.26
29,294.96
89,210.93
5,240.25
34,051.35
m3
m3
m3
m3
m3
m3
m3
kg
kg
kg
kg
kg
kg
kg
HARGA SATUAN
JUMLAH
11,510.40
11,510.40
37,444.00
5,445.00
34,265.00
34,265.00
3,789,799.20
1,503,373.34
105,971,762.16
9,882,675.00
8,122,689.58
16,202,376.58
Sub Total
642,614,469.75
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
222

PROYEK
LOKASI
No
URAIAN
B
1
2
3
a
b
c
4
a
b
c
d
e
5
6
9
a
b
c
d
e
f
g
C
a
b
c
a
b
c
d
e
f
a
b
c
d
e
f
g
PEKERJAAN
BAGIAN TIMUR
Kolom K 60/60
Kolom Skelet 15/15
Balok 20/50
Balok 40/80
Balok 35/70
Balok 25/40
Balok 25/60
Balok 40/80
Balok 35/70
Balok 40/40
Besi Beton
Footplate
Sloof 35/50
Kolom 60/60
Balok Elevasi +2.4
Balok Elevasi +4.9
BAGIAN UTARA
1 Kolom K 60/60
2 Kolom Skelet 15/15
3 Balok +2.50 terdiri dari :
Balok 25/50
Balok 20/50
Balok 40/80
4 Balok 35/70
Balok 25/40
Balok 25/60
Balok 40/80
Balok 35/70
Balok 40/40
5 Beton Plat lantai el + 2.5 m
9 Besi Beton
Footplate
Sloof 35/50
Kolom 60/60
Balok Elevasi +2.4
Balok Elevasi +4.9
VOLUME
SATUAN
HARGA SATUAN
JUMLAH
205.20 m3
40.28 m3
1,562,091.11
717,181.06
320,541,096.65
28,886,260.34
22.05 m3
40.64 m3
33.63 m3
1,748,392.63
1,463,373.84
1,392,785.08
38,552,057.51
59,471,512.93
46,839,362.12
1,750,701.46
1,760,024.50
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
1,517,083.61
1,562,091.11
717,181.06
16,806,734.01
96,625,345.26
318,005,769.56
92,815,197.48
15,262,387.64
58,028,735.57
377,072,586.66
108,569,742.00
254,747,396.59
341,001,778.15
182,551,549.47
555,917,894.72
32,654,617.88
212,190,987.53
248,185,036.24
28,886,260.34
9.60
54.90
217.31
66.64
11.52
38.25
248.55
17,422.73
40,880.59
54,722.26
29,294.96
89,210.93
5,240.25
34,051.35
m3
m3
m3
m3
m3
m3
m3
kg
kg
kg
kg
kg
kg
kg
158.88 m3
40.28 m3
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
11.29
6.24
29.12
33.63
m3
m3
m3
m3
1,745,374.01
1,748,392.63
1,463,373.84
1,392,785.08
19,705,272.52
10,909,970.02
42,613,446.27
46,839,362.12
8.80
36.00
171.23
50.96
8.96
30.20
177.60
m3
m3
m3
m3
m3
m3
m3
1,750,701.46
1,760,024.50
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
1,517,083.61
15,406,172.84
63,360,882.14
250,573,502.93
70,976,327.49
11,870,745.94
45,820,788.06
269,437,325.32
84,310,637.13
193,662,432.37
263,926,548.13
150,794,579.17
425,833,412.91
25,782,208.10
151,619,872.80
-
13,529.75
31,077.98
42,353.61
24,198.76
68,335.62
4,137.40
24,331.20
kg
kg
kg
kg
kg
kg
kg
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
223

PROYEK
LOKASI
No
D
1
2
3
a
b
c
4
a
b
c
d
e
f
5
6
9
a
b
c
d
e
f
g
3.4
URAIAN PEKERJAAN
BAGIAN SELATAN
Kolom K 60/60
Kolom Skelet 15/15
Balok 25/50
Balok 20/50
Balok 40/80
Balok 35/70
Balok 25/60
Balok 25/40
Balok 40/80
Balok 35/70
Balok 40/40
Besi Beton
Footplate
Sloof 35/50
Kolom 60/60
Balok Elevasi +2.4
Balok Elevasi +4.9
VOLUME
SATUAN
158.88 m3
40.28 m3
HARGA SATUAN
JUMLAH
1,562,091.11
717,181.06
248,185,036.24
28,886,260.34
11.29
6.24
29.12
33.63
m3
m3
m3
m3
1,745,374.01
1,748,392.63
1,463,373.84
1,392,785.08
19,705,272.52
10,909,970.02
42,613,446.27
46,839,362.12
36.00
8.80
171.23
50.96
8.96
30.20
177.60
m3
m3
m3
m3
m3
m3
m3
1,760,024.50
1,750,701.46
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
1,517,083.61
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
63,360,882.14
15,406,172.84
250,573,502.93
70,976,327.49
11,870,745.94
45,820,788.06
269,437,325.32
84,310,637.13
193,662,432.37
263,926,548.13
150,794,579.17
425,833,412.91
25,782,208.10
151,619,872.80
Sub Total
11,154,111,589.75
1,562,091.11
717,181.06
125,967,027.46
4,308,465.25
13,529.75
31,077.98
42,353.61
24,198.76
68,335.62
4,137.40
24,331.20
kg
kg
kg
kg
kg
kg
kg
LANTAI 2
A
a
b
c
d
e
a
b
c
B
a
b
c
d
e
a
b
c
BAGIAN BARAT
1 Kolom K 60/60 el. 8.9
3 Balok el.8.9 terdiri dari :
Balok 25/60
Balok 25/40
Balok 40/80
Balok 35/70
Balok 40/40
6 Besi beton
Kolom K 1 60/60 el.8.9
Balok el. 8.9
BAGIAN TIMUR
1 Kolom K 60/60 el. 8.9
Balok 25/60
Balok 25/40
Balok 40/80
Balok 35/70
Balok 40/40
6 Besi beton
Kolom K 1 60/60 el.8.9
Balok el. 8.9
80.64 m3
6.01 m3
55.20
32.81
174.61
49.98
11.52
244.70
m3
m3
m3
m3
m3
m3
23,009.19 kg
79,999.14 kg
33,523.90 kg
80.64 m3
6.01 m3
36.30
13.60
165.65
35.28
11.52
160.73
m3
m3
m3
m3
m3
m3
23,009.19 kg
65,127.58 kg
22,020.01 kg
1,760,024.50
1,750,701.46
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
6,231.50
6,231.50
6,231.50
1,562,091.11
717,181.06
1,760,024.50
1,750,701.46
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
6,231.50
6,231.50
6,231.50
97,153,352.61
57,440,514.88
255,519,706.52
69,611,398.11
15,262,387.64
371,237,701.06
143,381,789.92
498,514,637.79
208,904,182.85
125,967,027.46
4,308,465.25
63,888,889.49
23,809,539.85
242,407,876.89
49,137,457.49
15,262,387.64
243,840,362.52
143,381,789.92
405,842,536.58
137,217,692.32
-
224

PROYEK
LOKASI
No
C
1
2
3
a
b
c
d
e
4
6
a
b
c
D
a
b
c
d
e
a
b
c
URAIAN PEKERJAAN
BAGIAN UTARA
Kolom K 60/60 el. 8.9
Kolom Skelet 15/15
Balok el.8.9 terdiri dari :
Balok 25/60
Balok 25/40
Balok 40/80
Balok 35/70
Balok 40/40
Besi beton
Kolom K 1 60/60 el.8.9
Balok el. 8.9
BAGIAN SELATAN
1 Kolom K 60/60 el. 8.9
Balok 25/60
Balok 25/40
Balok 40/80
Balok 35/70
Balok 40/40
6 Besi beton
Kolom K 1 60/60 el.8.9
Balok el. 8.9
VOLUME
SATUAN
63.36 m3
6.01 m3
21.60
15.60
131.09
27.44
8.96
127.99
m3
m3
m3
m3
m3
m3
18,086.92 kg
45,410.36 kg
17,534.63 kg
63.36 m3
6.01 m3
21.60
15.60
131.09
27.44
8.96
127.99
m3
m3
m3
m3
m3
m3
18,086.92 kg
45,410.36 kg
17,534.63 kg
HARGA SATUAN
1,562,091.11
717,181.06
1,760,024.50
1,750,701.46
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
6,231.50
6,231.50
6,231.50
1,562,091.11
717,181.06
1,760,024.50
1,750,701.46
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
JUMLAH
98,974,093.00
4,308,465.25
38,016,529.28
27,310,942.76
191,833,676.92
38,218,022.49
11,870,745.94
194,170,559.79
112,708,651.95
282,974,680.15
109,267,046.85
98,974,093.00
4,308,465.25
6,231.50
6,231.50
6,231.50
38,016,529.28
27,310,942.76
191,833,676.92
38,218,022.49
11,870,745.94
194,170,559.79
112,708,651.95
282,974,680.15
109,267,046.85
Sub Total
5,521,672,018.24
225

PROYEK
LOKASI
No
3.5
A
a
b
c
d
e
f
a
b
c
B
a
b
c
a
b
c
C
a
b
c
a
b
c
D
a
b
c
a
b
c
URAIAN
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
JUMLAH
LANTAI 3
BAGIAN BARAT
1 Kolom K el. 12.40
3 Balok el. 12.4 terdiri dari :
Balok 25./50
Balok 25/60
Balok 25/40
Balok 40/80
Balok 35/70
Balok 40/40
4 Beton Plat lantai el + 12.4
6 Besi beton
Kolom K el. 12.40
Balok EL. 12.4
BAGIAN TIMUR
1 Kolom K el. 12.90
Balok 40/80
Balok 25/40
Balok 40/40
6 Besi beton
Kolom K el. 12.90
Balok EL. 12.90
BAGIAN UTARA
1 Kolom K el. 12.90
Balok 40/80
Balok 25/40
Balok 40/40
6 Besi beton
Kolom K el. 12.90
Balok EL. 12.90
BAGIAN SELATAN
1 Kolom K el. 12.90
Balok 40/80
Balok 25/40
Balok 40/40
6 Besi beton
Kolom K el. 12.90
Balok EL. 12.90
70.56 m3
5.74 m3
19.21
49.80
13.60
156.80
44.10
11.52
214.14
m3
m3
m3
m3
m3
m3
m3
20,834.04 kg
72,650.34 kg
29,337.18 kg
54.72 m3
5.74 m3
126.28
15.20
11.52
90.58
m3
m3
m3
m3
16,320.42 kg
37,856.18 kg
12,409.46 kg
1,562,091.11
717,181.06
1,745,374.01
1,760,024.50
1,750,701.46
1,463,373.84
1,392,785.08
1,324,860.04
1,517,083.61
6,231.50
6,231.50
6,231.50
1,562,091.11
717,181.06
1,463,373.84
1,750,701.46
1,324,860.04
1,517,083.61
6,231.50
6,231.50
6,231.50
43.20 m3
5.74 m3
1,562,091.11
717,181.06
89.38
11.60
8.96
52.41
1,463,373.84
1,750,701.46
1,324,860.04
1,517,083.61
m3
m3
m3
m3
12,884.54 kg
27,174.01 kg
7,180.17 kg
6,231.50
6,231.50
6,231.50
43.20 m3
5.74 m3
1,562,091.11
717,181.06
89.38
11.60
8.96
52.41
1,463,373.84
1,750,701.46
1,324,860.04
1,517,083.61
m3
m3
m3
m3
12,884.54 kg
27,174.01 kg
7,180.17 kg
110,221,149.02
4,114,826.36
33,528,634.64
87,649,220.29
23,809,539.85
229,457,018.39
61,421,821.86
15,262,387.64
324,873,380.78
129,827,330.23
452,720,581.25
182,814,637.17
85,477,625.77
4,114,826.36
184,794,848.74
26,610,662.18
15,262,387.64
137,423,015.90
101,700,712.19
235,900,773.21
77,329,549.99
67,482,336.14
4,114,826.36
130,796,353.98
20,308,136.93
11,870,745.94
79,505,618.49
80,290,035.94
169,334,849.55
44,743,229.36
67,482,336.14
4,114,826.36
6,231.50
6,231.50
6,231.50
130,796,353.98
20,308,136.93
11,870,745.94
79,505,618.49
80,290,035.94
169,334,849.55
44,743,229.36
Sub Total
3,741,207,194.79
226

PROYEK
LOKASI
No
3.6
A
a
b
c
a
b
c
URAIAN
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
BAGIAN BARAT
1 Kolom K el. 16.4
Balok 25/40
Balok 40/80
Balok 40/40
6 Besi beton
Kolom K el 16.4
Balok el.16.4
BAGIAN TIMUR
1 Kolom K el. 15.9
a Balok 20/25
4 Besi beton
a Kolom K el 15.9
b Balok el.15.9
51.84 m3
1.40 m3
1,562,091.11
717,181.06
13.60
98.56
11.52
60.28
1,750,701.46
1,463,373.84
1,324,860.04
1,517,083.61
m3
m3
m3
m3
15,461.45 kg
30,506.12 kg
8,258.36 kg
6,231.50
6,231.50
6,231.50
BAGIAN UTARA
1 Kolom K el. 15.9
a Balok 20/25
4 Besi beton
a Kolom K el 15.9
b Balok el.15.9
3.80 m3
1.40 m3
1,562,091.11
717,181.06
9.92 m3
1,212,628.61
819.04 kg
2,163.44 kg
6,231.50
6,231.50
BAGIAN SELATAN
1 Kolom K el. 15.9
a Balok 20/25
4 Besi beton
a Kolom K el 15.9
b Balok el.15.9
3.04 m3
1.40 m3
1,562,091.11
717,181.06
7.01 m3
1,212,628.61
655.23 kg
1,530.86 kg
6,231.50
6,231.50
3.7
LANTAI
A
a
b
c
d
e
a
b
c
d
JUMLAH
LANTAI 4
3.04 m3
1.40 m3
1,562,091.11
717,181.06
7.01 m3
1,212,628.61
80,978,803.36
1,000,467.59
23,809,539.85
144,230,125.85
15,262,387.64
91,451,741.63
96,348,043.12
190,098,911.71
51,461,970.34
5,935,946.23
1,000,467.59
12,029,275.76
5,103,847.76
13,481,463.90
4,748,756.99
1,000,467.59
8,500,526.52
4,083,078.21
9,539,522.93
4,748,756.99
1,000,467.59
6,231.50
6,231.50
8,500,526.52
4,083,078.21
9,539,522.93
38.88 m3
3.44 m3
1,562,091.11
717,181.06
60,734,102.52
2,467,102.86
68.40 m3
13.60 m3
1,520,643.97
1,750,701.46
104,012,047.70
23,809,539.85
1,392,785.08
1,760,024.50
1,633,391.71
693,000.00
130,698,951.56
198,213,959.62
1,268,113,053.04
693,000,000.00
78,587,071.68
137,835,894.50
381,805,288.69
967,587,438.40
655.23 kg
1,530.86 kg
ATAP
BAGIAN BARAT
1 Kolom K el.19.4
Balok 30/60
Balok 25/40
Balok Miring (el 2.5 s/d el. 16.4) terdiri dari
Balok 35/70
Balok 25/60
4 Beton Tribune / tempat duduk
5 Tempat duduk fiber
6 Besi beton
Kolom K el.19.4
Balok el. 19.4
Balok Miring (el 2.5 s/d el. 16.4)
Beton Tribune / tempat duduk (el.2.5 s/d 16.9)
93.84
112.62
776.37
1,000.00
12,611.26
22,119.22
61,270.21
155,273.60
m3
m3
m3
bh
kg
kg
kg
kg
6,231.50
6,231.50
6,231.50
6,231.50
227

PROYEK
LOKASI
No
URAIAN
BAGIAN TIMUR
1 Balok Miring (el 2.5 s/d
a Balok 35/70
b Balok 25/60
2 Beton Tribune / tempat
3 Besi beton
a Balok Miring (el 2.5 s/d
b Beton Tribune / tempat
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
C
a
b
a
b
D
a
b
a
b
BAGIAN UTARA
Balok 35/70
Balok 25/60
3 Besi beton
Balok Miring (el 2.5 s/d
Beton Tribune / tempat
BAGIAN SELATAN
Balok 35/70
Balok 25/60
3 Besi beton
Balok Miring (el 2.5 s/d
Beton Tribune / tempat
3.8
duduk
el. 16.4)
duduk (el.2.5 s/d 16.9)
3.9
1
2
3
4
61,270.21 kg
155,273.60 kg
6,231.50
6,231.50
el. 16.4)
duduk
el. 16.4)
duduk (el.2.5 s/d 16.9)
1,392,785.08
1,760,024.50
1,633,391.71
69.44 m3
84.30 m3
594.06 m3
45,626.91 kg
118,812.80 kg
6,231.50
6,231.50
el. 16.4)
duduk
el. 16.4)
duduk (el.2.5 s/d 16.9)
Galian tanah
Urugan tanah
Urugan pasir
Pondasi cyclope
Foot plat
Sloof
Kolom 60/60
Balok 40/40
Plat lantai
Dinding Pembatas
Besi beton :
Foot Plat
Sloof
Kolom 60/60
Balok 40/40
Plat lantai
Dinding Pembatas
PEMINDAHAN SALURAN IRIGASI

Galian tanah
Timbunan tanah saluran lama
Beton Saluran
Urugan Pasir
1 GROUND WATER RESERVOIR

1. GWT utk Air Bersih, Irigasi & Hydrant (120 m3)
a. Galian tanah
b. Urugan pasir
c. Beton
d. Pembesian
e. Waterproofing
2. Sumur Deep Well 1 unit
3. Water Treatment
2 Sewage Treatment Plan (STP)
3.11
1,392,785.08
1,760,024.50
1,633,391.71
93.84 m3
112.62 m3
776.37 m3
1,392,785.08
1,760,024.50
1,633,391.71
69.44 m3
84.30 m3
594.06 m3
45,626.91 kg
118,812.80 kg
6,231.50
6,231.50
130,698,951.56
198,213,959.62
1,268,113,053.04
381,805,288.69
967,587,438.40
96,714,995.70
148,370,065.67
970,339,211.22
284,324,089.67
740,381,963.20
96,714,995.70
148,370,065.67
970,339,211.22
284,324,089.67
740,381,963.20
Sub Total
12,261,481,489.43
-
PEKERJAAN RAMP (4 UNIT)

1
2
3
4
5
6
7
8
9
10
11
a
b
c
d
e
f
3.10
el. 16.4)
JUMLAH
PEKERJAAN ATAP TRIBUN (sisi vip barat+ timur)

Space frame
4,578.12
3,944.52
50.87
480.00
153.60
88.00
203.20
241.92
289.38
217.04
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
11,510.40
5,445.00
34,265.00
382,724.22
607,740.36
1,665,817.09
1,562,091.11
1,324,860.04
1,517,083.61
1,324,860.04
52,695,992.45
21,477,911.40
1,743,060.55
183,707,624.31
93,348,918.69
146,591,904.25
317,416,914.42
320,510,140.34
439,013,653.89
287,547,622.60
1,920.00
17,600.00
50,800.00
54,432.00
42,336.00
21,703.60
kg
kg
kg
kg
kg
kg
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
6,231.50
11,964,480.00
109,674,400.00
316,560,200.00
339,193,008.00
263,816,784.00
135,245,983.40
Sub Total
3,040,508,598.31
20,783.10
13,575.00
236.52
87.60
m3
m3
m3
m3
37,444.00
16,836.26
1,324,860.04
34,265.00
778,202,396.40
228,552,295.57
313,355,896.14
3,001,614.00
1,323,112,202.10
253.13
4.90
30.10
4,515.00
119.00
1.00
1.00
m3
m3
m3
kg
m2
ls
ls
11,510.40
34,265.00
1,517,083.61
6,231.50
90,000.00
135,000,000.00
260,000,000.00
2,913,570.00
167,898.50
45,664,216.54
28,135,222.50
10,710,000.00
135,000,000.00
260,000,000.00
13.68
m3
20,000,000.00
Sub Total
273,600,000.00
756,190,907.54
6,600.00
m2
1,385,900.00
Sub Total
9,146,940,000.00
9,146,940,000.00
51,894,454,170.48
228

PROYEK
LOKASI
No
URAIAN
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
JUMLAH
ARSITEKTUR
I. LANTAI DASAR
A. PEKERJAAN PASANGAN DAN PLESTERAN
A. 1. SISI BARAT
PEKERJAAN PASANGAN
1 Pasangan batu kali pondasi stall
2 Pasangan batu bata
3 Plesteran
365.12
4,885.00
9,770.00
m3
m2
m2
229,589.57
43,072.82
15,188.70
83,827,744.24
210,410,728.83
148,393,608.77
PEKERJAAN LANTAI
1 Keramik Lantai 30/30
2 Keramik lantai 20/20
3 Keramik Dinding 20/25
3,500.00
260.80
568.90
m2
m2
m2
68,697.76
72,300.00
78,100.00
240,442,153.88
18,855,840.00
44,431,090.00
14.00
10.00
20.00
3.00
20.00
bh
bh
bh
bh
bh
300,000.00
1,850,000.00
1,800,000.00
600,000.00
1,800,000.00
4,200,000.00
18,500,000.00
36,000,000.00
1,800,000.00
36,000,000.00
25.00
75.00
4.00
7,770.00
bh
bh
bh
m2
2,906,610.00
3,956,415.00
950,000.00
19,074.00
72,665,250.00
296,731,125.00
3,800,000.00
148,204,980.00
515.30
6,926.90
13,854.00
m3
m2
m2
229,589.57
43,072.82
15,188.70
118,307,506.04
298,361,121.29
210,424,263.65
3,500.00
407.00
976.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
240,442,153.88
29,426,100.00
76,225,600.00
26.00
26.00
44.00
11.00
52.00
bh
bh
bh
bh
bh
300,000.00
1,850,000.00
1,800,000.00
600,000.00
1,800,000.00
7,800,000.00
48,100,000.00
79,200,000.00
6,600,000.00
93,600,000.00
68.00
59.00
26.00
10,854.00
bh
bh
bh
m2
2,906,610.00
3,956,415.00
950,000.00
19,074.00
197,649,480.00
233,428,485.00
24,700,000.00
207,029,196.00
C
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kloset Duduk
Urinoir
Bak Air
Wastafel
1
2
3
4
PEKERJAAN PINTU
Pintu 70 cm
Pintu 80 cm
Shower
Pengecatan dinding
A. 2. SISI TIMUR
PEKERJAAN PASANGAN
3 Plesteran
PEKERJAAN LANTAI
C
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kloset Duduk
Urinoir
Bak Air
Wastafel
1
2
3
4
PEKERJAAN PINTU
Pintu 70 cm
Pintu 80 cm
Shower
Pengecatan dinding
229

PROYEK
LOKASI
No
URAIAN PEKERJAAN
A. 3. SISI UTARA
A PEKERJAAN PASANGAN
3 Plesteran
B
HARGA SATUAN
JUMLAH
m3
m2
m2
229,589.57
43,072.82
15,188.70
44,069,718.19
107,509,760.32
80,986,153.73
2,095.00
205.00
284.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
143,921,803.53
14,821,500.00
22,180,400.00
12.00
22.00
6.00
12.00
bh
bh
bh
bh
bh
300,000.00
3,600,000.00
1,800,000.00
600,000.00
1,800,000.00
39,600,000.00
3,600,000.00
21,600,000.00
14.00
20.00
3,332.00
bh
bh
bh
m2
2,906,610.00
3,956,415.00
40,692,540.00
79,128,300.00
19,074.00
63,554,568.00
A. 4. SISI SELATAN
PEKERJAAN PASANGAN
3 Plesteran
191.95
2,496.00
5,332.00
m3
m2
m2
229,589.57
43,072.82
15,188.70
44,069,718.19
107,509,760.32
80,986,153.73
PEKERJAAN LANTAI
2,095.00
205.00
284.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
143,921,803.53
14,821,500.00
22,180,400.00
12.00
22.00
6.00
12.00
bh
bh
bh
bh
bh
300,000.00
3,600,000.00
1,800,000.00
600,000.00
1,800,000.00
39,600,000.00
3,600,000.00
21,600,000.00
14.00
20.00
3,332.00
bh
bh
bh
m2
2,906,610.00
3,956,415.00
40,692,540.00
79,128,300.00
19,074.00
63,554,568.00
PEKERJAAN LANTAI
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kloset Duduk
Urinoir
Bak Air
Wastafel
1
2
3
4
PEKERJAAN PINTU
Pintu 70 cm
Pintu 80 cm
Shower
Pengecatan dinding
SATUAN
191.95
2,496.00
5,332.00
VOLUME
C
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kloset Duduk
Urinoir
Bak Air
Wastafel
1
2
3
4
PEKERJAAN PINTU
Pintu 70 cm
Pintu 80 cm
Shower
Pengecatan dinding
230

PROYEK
LOKASI
No
URAIAN PEKERJAAN
II. LANTAI 1
A. .PEKERJAAN PASANGAN DAN PLESTERAN
A.1 SISI BARAT
SATUAN
HARGA SATUAN
JUMLAH
PEKERJAAN PASANGAN
2 Plesteran
1,816.00
3,397.70
m2
m2
43,072.82
15,188.70
78,220,242.28
51,606,649.39
PEKERJAAN LANTAI
2,911.80
144.00
312.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
200,034,132.47
10,411,200.00
24,367,200.00
16.00
24.00
16.00
bh
bh
bh
bh
bh
300,000.00
1,800,000.00
600,000.00
1,800,000.00
4,800,000.00
43,200,000.00
40.00
14.00
2,397.70
bh
bh
m2
2,906,610.00
3,956,415.00
19,074.00
116,264,400.00
55,389,810.00
45,733,729.80
PEKERJAAN PASANGAN
2 Plesteran
1,816.00
3,397.70
m2
m2
43,072.82
15,188.70
78,220,242.28
51,606,649.39
PEKERJAAN LANTAI
2,911.80
144.00
312.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
200,034,132.47
10,411,200.00
24,367,200.00
17.00
2.00
24.00
2.00
16.00
bh
bh
bh
bh
bh
300,000.00
950,000.00
1,800,000.00
600,000.00
1,800,000.00
5,100,000.00
1,900,000.00
43,200,000.00
1,200,000.00
28,800,000.00
40.00
14.00
2,397.70
bh
bh
m2
2,906,610.00
3,956,415.00
19,074.00
116,264,400.00
55,389,810.00
45,733,729.80
PEKERJAAN PASANGAN
2 Plesteran
2,809.60
5,619.20
m2
m2
43,072.82
15,188.70
121,017,396.87
85,348,348.66
PEKERJAAN LANTAI
2,938.56
138.00
288.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
201,872,484.48
9,977,400.00
22,492,800.00
12.00
20.00
8.00
12.00
bh
bh
bh
bh
bh
300,000.00
950,000.00
1,800,000.00
600,000.00
1,800,000.00
3,600,000.00
36,000,000.00
4,800,000.00
21,600,000.00
16.00
10.00
3,619.20
bh
bh
m2
2,906,610.00
3,956,415.00
19,074.00
46,505,760.00
39,564,150.00
69,032,620.80
C
1
2
3
4
5
D
VOLUME
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen Zink
Urinoir
Bak Air
Wastafel
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
3 Pengecatan dinding
28,800,000.00
A.2 SISI TIMUR

A
C
1
2
3
4
5
D
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen Zink
Urinoir
Bak Air
Wastafel
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
A.3 SISI UTARA
C
1
2
3
4
5
D
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen Zink
Urinoir
Bak Air
Wastafel
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
231

PROYEK
LOKASI
No
URAIAN
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
JUMLAH
A.4 SISI SELATAN

A
PEKERJAAN PASANGAN
2 Plesteran
2,809.60
5,619.20
m2
m2
43,072.82
15,188.70
121,017,396.87
85,348,348.66
1
2
3
4
PEKERJAAN LANTAI
Keramik Lantai 30/30
Keramik lantai 20/20
Keramik Dinding 20/25
2,938.56
138.00
288.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
201,872,484.48
9,977,400.00
22,492,800.00
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen Zink
Urinoir
Bak Air
Wastafel
12.00
20.00
8.00
12.00
bh
bh
bh
bh
bh
300,000.00
950,000.00
1,800,000.00
600,000.00
1,800,000.00
3,600,000.00
36,000,000.00
4,800,000.00
21,600,000.00
16.00
10.00
3,619.20
bh
bh
m2
2,906,610.00
3,956,415.00
19,074.00
46,505,760.00
39,564,150.00
69,032,620.80
PEKERJAAN PASANGAN
1 Hollow blok
3 Plesteran
150.00
493.60
966.08
bh
m2
m2
7,500.00
43,072.82
15,188.70
1,125,000.00
21,260,744.27
14,673,500.26
1
2
3
4
PEKERJAAN LANTAI
Keramik Lantai 30/30
Keramik lantai 20/20
Keramik Dinding 20/25
981.70
36.00
66.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
67,440,589.27
2,602,800.00
5,154,600.00
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen zink
Urinoir
Bak Air
Wastafel
4.00
6.00
4.00
bh
bh
bh
bh
bh
300,000.00
950,000.00
1,800,000.00
600,000.00
1,800,000.00
1,200,000.00
10,800,000.00
4.00
2.00
966.08
bh
bh
m2
2,906,610.00
3,956,415.00
19,074.00
11,626,440.00
7,912,830.00
18,427,009.92
PEKERJAAN PASANGAN
1 Hollow blok
3 Plesteran
150.00
2,804.20
5,471.12
bh
m2
m2
7,500.00
43,072.82
15,188.70
1,125,000.00
120,784,803.64
83,099,205.82
PEKERJAAN LANTAI
852.40
78.00
186.81
m2
m2
m2
68,697.76
72,300.00
78,100.00
58,557,969.13
5,639,400.00
14,589,861.00
13.00
13.00
-
bh
bh
bh
bh
bh
300,000.00
950,000.00
1,800,000.00
600,000.00
1,800,000.00
3,900,000.00
12,350,000.00
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
III. LANTAI 2
A. PEKERJAAN PASANGAN DAN PLESTERAN
A.1 SISI BARAT
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
7,200,000.00
A.2 SISI TIMUR

A
C
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen zink
Urinoir
Bak Air
Wastafel
232

PROYEK
LOKASI
No
D
URAIAN
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
3 Pengecatan didning
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
JUMLAH
3,536.12
bh
bh
m2
2,906,610.00
3,956,415.00
19,074.00
67,447,952.88
PEKERJAAN PASANGAN
1 Hollow blok
3 Plesteran
90.00
1,024.00
1,990.40
bh
m2
m2
7,500.00
43,072.82
15,188.70
675,000.00
44,106,568.34
30,231,590.47
PEKERJAAN LANTAI
768.00
72.00
168.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
52,759,878.34
5,205,600.00
13,120,800.00
8.00
13.00
20.00
8.00
bh
bh
bh
bh
bh
300,000.00
950,000.00
1,800,000.00
600,000.00
1,800,000.00
2,400,000.00
12,350,000.00
36,000,000.00
8.00
8.00
1,990.40
bh
bh
m2
2,906,610.00
3,956,415.00
19,074.00
23,252,880.00
31,651,320.00
37,964,889.60
PEKERJAAN PASANGAN
1 Hollow blok
3 Plesteran
90.00
1,024.00
1,990.40
bh
m2
m2
7,500.00
43,072.82
15,188.70
675,000.00
44,106,568.34
30,231,590.47
PEKERJAAN LANTAI
768.00
72.00
168.00
m2
m2
m2
68,697.76
72,300.00
78,100.00
52,759,878.34
5,205,600.00
13,120,800.00
8.00
13.00
20.00
8.00
bh
bh
bh
bh
bh
300,000.00
950,000.00
1,800,000.00
600,000.00
1,800,000.00
2,400,000.00
12,350,000.00
36,000,000.00
8.00
8.00
1,990.40
bh
bh
m2
2,906,610.00
3,956,415.00
19,074.00
23,252,880.00
31,651,320.00
37,964,889.60
A.3 SISI UTARA

A
C
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen zink
Urinoir
Bak Air
Wastafel
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
A.4 SISI
A
C
1
2
3
4
5
D
14,400,000.00
SELATAN
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen zink
Urinoir
Bak Air
Wastafel
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
3 Pengecatan diniding
14,400,000.00
233

PROYEK
LOKASI
No
URAIAN
IV. LANTAI 3
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
JUMLAH
A.PEKERJAAN PASANGAN DAN PLESTERAN

A.1 SISI BARAT
A
1
2
3
4
PEKERJAAN PASANGAN
Hollow blok
Pasangan batu bata
Plesteran
Pengecatan diniding
150.00
154.00
308.00
308.00
bh
m2
m2
m2
7,500.00
43,072.82
15,188.70
19,074.00
1,125,000.00
6,633,214.38
4,678,119.91
5,874,792.00
PEKERJAAN PASANGAN
Hollow blok
Pasangan batu bata
Plesteran
Pengecatan diniding
150.00
529.20
1,058.40
1,058.40
bh
m2
m2
m2
7,500.00
43,072.82
15,188.70
19,074.00
1,125,000.00
22,794,136.68
16,075,721.14
20,187,921.60
PEKERJAAN LANTAI
1,010.00
-
m2
m2
m2
68,697.76
69,384,735.83
120.00
683.20
1,366.40
1,366.40
bh
m2
m2
m2
7,500.00
43,072.82
15,188.70
19,074.00
900,000.00
29,427,351.06
20,753,841.05
26,062,713.60
717.36
-
m2
m2
68,697.76
49,281,023.86
120.00
683.20
1,366.40
1,366.40
bh
m2
m2
m2
7,500.00
43,072.82
15,188.70
19,074.00
900,000.00
29,427,351.06
20,753,841.05
26,062,713.60
717.36
-
m2
m2
68,697.76
49,281,023.86
A.2 SISI TIMUR

A
1
2
3
4
B
A.3 SISI UTARA

A
1
2
3
4
B
PEKERJAAN PASANGAN
Hollow blok
Pasangan batu bata
Plesteran
Pengecatan diniding
PEKERJAAN LANTAI
A.4 SISI SELATAN
A
1
2
3
4
B
PEKERJAAN PASANGAN
Hollow blok
Pasangan batu bata
Plesteran
Pengecatan diniding
PEKERJAAN LANTAI
234

PROYEK
LOKASI
No
URAIAN
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
JUMLAH
V.LANTAI 4
PEKERJAAN PASANGAN DAN PLESTERAN
A. 1 SISI BARAT
A
PEKERJAAN PASANGAN
1 Hollow blok
160.00
bh
7,500.00
1,200,000.00
PEKERJAAN LANTAI
730.00
-
m2
m2
m2
68,697.76
50,149,363.52
PEKERJAAN PASANGAN
1 Hollow blok
3 Plesteran
160.00
237.65
467.62
bh
m2
m2
7,500.00
43,072.82
15,188.70
1,200,000.00
10,236,255.83
7,102,540.36
PEKERJAAN LANTAI
730.00
-
m2
m2
m2
68,697.76
50,149,363.52
PEKERJAAN PINTU
1 Pintu 70 cm
2 Pintu 80 cm
2.00
467.62
bh
bh
m2
3,956,415.00
19,074.00
7,912,830.00
8,919,383.88
bh
bh
bh
bh
bh
300,000.00
950,000.00
300,000.00
950,000.00
600,000.00
600,000.00
150.00
bh
m2
m2
7,500.00
1,125,000.00
326.00
-
m2
m2
m2
68,697.76
22,395,469.19
150.00
bh
m2
m2
7,500.00
1,125,000.00
326.00
-
m2
m2
m2
68,697.76
22,395,469.19
A. 2 SISI TIMUR
A
D
1
2
3
4
5
PEKERJAAN SANITAIR
Klosed Jongkok
Kitchen Zink
Urinoir
Bak Air
Wastafel
1.00
1.00
1.00
A. 3 SISI UTARA
A
PEKERJAAN PASANGAN
1 Hollow blok
PEKERJAAN LANTAI
A. 4 SISI
SELATAN
PEKERJAAN PASANGAN
1 Hollow blok
3 Plesteran
PEKERJAAN LANTAI
235

PROYEK
LOKASI
No
URAIAN
PEKERJAAN
VOLUME
SATUAN
HARGA SATUAN
JUMLAH
V. PEKERJAAN LAIN - LAIN

A
FINISHING KACA TEMPERED + KUSEN

COORPORATE BOX ( 9 unit )
PEK. ARENA (SPRINKLE+DRAINASI DIBAWAH

RUMPUT )
Kansteen
Gravel
Striping tanah
Timbunan pasir
Timbunan split 2/3
Geotekstile Non woven
Rain Gun dan instalasi system + HDPE 90 mm
PVC dia 8 " (Drainage type C)
1
2
3
4
5
6
7
8
PAGAR LEUIFEL
PEKERJAAN RUMPUT ZOYSIA MATRELA
SIGN BOARD
WATERPROOFING
RAILLING TRIBUNE
a. Type R1 & R1'
b. Type R2 & R3
c. Type R4
9.00
420.00
2,520.00
13,221.00
6,272.10
1,322.00
13,221.00
1.00
1,200.000
unit
m'
m2
m2
m3
m3
m2
ls
m'
42,304,500.00
380,740,500.00
48,875.00
12,750.00
3,000.00
34,265.00
133,000.00
18,000.00
358,353,600.00
195,000.00
20,527,500.00
32,130,000.00
39,663,000.00
214,913,506.50
175,826,000.00
237,978,000.00
358,353,600.00
234,000,000.00
468.00
m'
825,569.51
386,366,532.89
7,957.00
m2
148,500.00
1,181,614,500.00
850,000,000.00
850,000,000.00
1.00
ls
1,639.40
m2
90,000.00
147,546,000.00
516.44
485.65
44.40
m'
m'
m'
450,000.00
200,000.00
225,000.00
232,398,000.00
97,130,800.00
9,990,000.00
13,541,584,438.85
236

PROYEK
LOKASI
NO
I
VOLUME SATUAN
PEKERJAAN PERSIAPAN
II
PEKERJAAN LISTRIK
2.2 PEKERJAAN INSTALASI TM
2.1.1 Transformator
Cap : 500 KVA
Type : Indoor
Tegangan : 20 KV / 220 V - 380 V
lengkap estimold MV
2 Panel TM
- Incoming
- Out going c/w
3 bh fuse, 1 bh shunt trip 220 V AC
3 Kabel TM N2XSY 3x1x50 mm2
4 Kabel tray W = 50 cm
5 Testing instalasi TM
6 Material bantu
7 Grounding
Sub Total
2.3
2.3.1
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
28
29
30
PEKERJAAN PANEL
Pengadaan dan pemasangan panel sesuai gambar & spec
Panel LVMDP
Panel Distribusi (PD-T)
Panel Distribusi (PD-B)
Panel Distribusi (PD-U)
Panel Distribusi (PD-S)
Panel Penerangan LPD -T1
Panel Penerangan LPD -T2
Panel Penerangan LP.lt. - T1
Panel Penerangan LP.lt. - T2
Panel AC (PAC-TD)
Panel AC (PAC-T2)
Panel Penerangan Tribun Timur
Panel Penerangan LPD -B1
Panel Penerangan LPD -B2
Panel Penerangan LP.lt.1 - B1
Panel AC (PAC-BD)
Panel Penerangan Tribun Barat
Panel Penerangan LP-DU
Panel Penerangan LP.lt.1 - U1
Panel Penerangan LP.lt.2 - U2
Panel Penerangan LP-DS
Panel Penerangan LP.lt.1 - S1
Panel Penerangan LP.lt.2 - S2
Panel Pompa Air Bersih (PP-AB)
Panel Pompa Hydrant (PP-PH)
Panel Penerangan Jalan (LP-PJ)
Grounding
Material bantu
Testing commisioning
Sub Total
HARGA SAT.
JUMLAH
(Rp)
(Rp)
ls
1.00
unit
119,481,600
119,481,600
1.00
unit
377,305,000
377,305,000
323,596
266,700
2,500,000
7,500,000
4,000,000
6,471,920
6,400,800
2,500,000
7,500,000
4,000,000
523,659,320
219,313,061
23,402,925
22,669,500
20,276,312
20,276,312
9,798,487
9,384,284
9,798,487
9,798,487
14,001,750
14,001,750
12,763,373
9,384,284
9,384,284
9,798,487
7,096,460
7,467,600
14,001,750
12,763,373
9,798,487
9,707,880
7,094,220
10,952,480
9,707,880
7,096,460
29,123,640
61,483,240
22,750,000
12,000,000
7,500,000
219,313,061
23,402,925
22,669,500
20,276,312
20,276,312
9,798,487
9,384,284
9,798,487
9,798,487
14,001,750
14,001,750
12,763,373
9,384,284
9,384,284
9,798,487
7,096,460
7,467,600
14,001,750
12,763,373
9,798,487
9,707,880
7,094,220
10,952,480
9,707,880
7,096,460
29,123,640
61,483,240
22,750,000
12,000,000
7,500,000
642,595,253
20.00
24.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
m'
m'
ls
ls
ls
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
ls
ls
ls
El - 237

PROYEK
LOKASI
NO
2.4
2.4.1
2
3
4
VOLUME SATUAN
PEKERJAAN KABEL DAYA

Dari dari Trafo ke LVMDP NYY 8x1x240 mm2
Kabel daya dari Genset ke LVMDP NYY 8x1x240 mm2
Material bantu
HARGA SAT.
JUMLAH
(Rp)
(Rp)
15.00
20.00
1.00
m'
m'
ls
2,850,000
2,850,000
5,000,000
42,750,000
57,000,000
5,000,000
a.
b.
c.
d.
e.
f.
g.
h.
i.
Kabel daya dari LVMDP ke :

Panel Distribusi (PD-T) NYY 4x120 mm2
Panel Distribusi (PD-B) NYY 4x95 mm2
Panel Distribusi (PD-S) NYY 4x16 mm2
Panel Distribusi (PD-U) NYY 4x16 mm2
Panel Penerangan Stadion (LP-S) NYY 4x120 mm2
Panel Penerangan Jalan (LP-PJ) NYY 4x10 mm2
Panel Pompa Air Bersih (PP-AB) NYY 4x16 mm2
Panel Pompa Hidrant (PP-H) FRC 4x1x120 mm2
Material Bantu
20.00
118.00
10.00
285.00
10.00
12.00
20.00
25.00
1.00
m'
m'
m'
m'
m'
m'
m'
m'
ls
353,822
281,457
58,588
58,588
407,518
39,505
58,588
1,059,332
5,000,000
7,076,440
33,211,973
585,880
16,697,580
4,075,176
474,060
1,171,760
26,483,310
5,000,000
a.
b.
c.
d.
e.
f.
Dari Panel Distribusi Blok Timur (PD-T) Ke:

Panel Pen. Blok Timur Lt. Dsr 1&2 (LP-TD) NYY 4X25 mm2 + BC 16
Panel Pen. Blok Timur Lantai 1 (LP-T1) NYY 4x16 mm2 + BC 10 mm
Panel Pen. Blok Timur Lantai 2 (LP-T2) NYY 4x16 mm2 + BC 10 mm
Panel Pen. Blok Timur Tribun timur (LP-TR-T) NYY 4x16 mm2 + BC 1
Panel AC Blok Timur (PP-AC-T) NYY 4x25 mm2 + BC 16 mm
Material Bantu
110.00
5.00
120.00
140.00
115.00
1.00
m'
m'
m'
m'
m'
ls
107,391
58,588
58,588
58,588
107,391
5,000,000
11,813,032
292,940
7,030,560
8,202,320
12,349,988
5,000,000
a.
b.
c.
d.
e.
1
g.
Dari Panel Distribusi Blok Barat (PD-B) Ke:

Panel Penerangan Barat Lt.Dsr (LP-BD) NYY 4x25 mm2 + BC 16 mm
Panel Penerangan Barat Lt.1 ( LP-B1) NYY 4x16 mm2 + BC 10 mm
Panel Penerangan Barat Lt.2 ( LP-B2) NYY 4x10 mm2 + BC 6 mm
Panel AC Blok Barat (PP-AC-B) NYY 4x16 mm2 + BC 10 mm
Panel Penerangan LP.B3 NYY 4x16 mm2 + BC 10 mm
Panel Pen. Blok Timur Tribun Barat (LP-TR-B) NYY 4x16 mm2 + BC 1
Material Bantu
18.00
132.00
80.00
28.00
90.00
120.00
1.00
m'
m'
m'
m'
m'
m'
ls
107,391
58,588
39,505
58,588
58,588
58,588
5,000,000
1,933,042
7,733,616
3,160,400
1,640,464
5,272,920
7,030,560
5,000,000
a.
b.
c.
d.
Dari Panel Distribusi Blok Utara (PD-U) Ke:

Panel Penerangan Utara Lt.Dsr ( LP-DU ) NYY 4x 16 mm2 + BC 10 m
Panel Penerangan Utara Lt.1 ( LP-U1) NYY 4x16 mm2 + BC 10 mm
Panel Penerangan Utara Lt.2 ( LP-U2) NYY 4x10 mm2 + BC 6 mm
Material Bantu
10.00
58.00
68.00
1.00
m'
m'
m'
ls
58,588
58,588
39,505
1,000,000
585,880
3,398,104
2,686,340
1,000,000
a.
b.
c.
d.
Dari Panel Distribusi Blok Selatan (PD-S) Ke:

Panel Penerangan Selatan Lt.Dsr ( LP-SD ) NYY 4x 16 mm2 + BC 10
Panel Penerangan Selatan Lt.1 ( LP-S1) NYY 4x16 mm2 + BC 10 mm
Panel Penerangan Selatan Lt.2 ( LP-S2) NYY 4x10 mm2 + BC 6 mm
Material Bantu
10.00
58.00
68.00
1.00
m'
m'
m'
ls
58,588
58,588
39,505
1,000,000
585,880
3,398,104
2,686,340
1,000,000
Sub Total
291,326,669
2.5 INSTALASI PENERANGAN DAN STOP KONTAK

A BLOK TIMUR
A.1 Lantai Dasar - 1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Instalasi penerangan
Instalasi stop kontak
TL 2 X 36 W TKI
TL 1 X 36 W TKI
TL 2 X 36 W V. Shave
Baret TL-E 20W
Down light 18 W
Lampu exit 20 W c/w battery
TL 1x36 W GSM Wastafel
TL 1 x 20 W TKI
Stop kontak
Saklar-saklar
Kabel tray
Material bantu
280.00
31.00
125.00
6.00
12.00
38.00
40.00
56.00
3.00
31.00
63.00
100.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
213,360
1,253,490
42,000
45,000
266,700
3,000,000
51,121,000
5,659,825
45,706,824
1,898,904
4,480,560
12,837,160
11,379,200
11,948,160
3,760,470
1,302,000
2,835,000
26,670,000
3,000,000
El - 238

PROYEK
LOKASI
NO
VOLUME SATUAN
HARGA SAT.
JUMLAH
(Rp)
(Rp)
A.2
1
2
3
4
5
6
7
8
9
10
11
13
15
16
Lantai Dasar - 2
TL 2 X 36 W TKI
TL 1 X 36 W TKI
Baret TL-E 20W
TL 1 x 20 W TKI
Stop kontak
Saklar-saklar
Kabel tray
Material bantu
146.00
40.00
47.00
15.00
18.00
24.00
42.00
40.00
63.00
100.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
42,000
45,000
266,700
3,000,000
26,655,950
7,303,000
17,185,766
4,747,260
6,720,840
8,107,680
11,948,160
1,680,000
2,835,000
26,670,000
3,000,000
A.3
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai - 1
TL 2 X 36 W TKI
TL 1 X 36 W TKI
Baret TL-E 20W
TL 1 x 20 W TKI
Stop kontak
Saklar-saklar
Kabel tray
Material bantu
266.00
10.00
198.00
18.00
46.00
4.00
10.00
63.00
158.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
48,564,950
1,825,750
73,929,240
6,080,760
13,086,080
7,000,000
420,000
2,835,000
42,138,600
3,000,000
A.4
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai - 2
TL 2 X 36 W TKI
TL 1 X 36 W TKI
Baret TL-E 20W
TL 1 x 20 W TKI
Stop kontak
Saklar-saklar
Kabel tray
Material bantu
283.00
27.00
112.00
79.00
9.00
83.00
27.00
63.00
162.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
51,668,725
4,929,525
40,953,314
29,497,020
3,040,380
23,611,840
1,134,000
2,835,000
43,205,400
3,000,000
A.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai - 3
TL 2 X 36 W TKI
TL 1 X 36 W TKI
Baret TL-E 20W
TL 1 x 20 W TKI
Stop kontak
Saklar-saklar
Kabel tray
Material bantu
80.00
27.00
65.00
5.00
10.00
27.00
63.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
14,606,000
4,929,525
24,269,700
1,689,100
2,844,800
1,134,000
2,835,000
3,000,000
757,516,468
El - 239

PROYEK
LOKASI
NO
VOLUME SATUAN
HARGA SAT.
JUMLAH
(Rp)
(Rp)
B
B.1.
1
2
3
4
5
6
7
8
9
10
11
12
15
16
BLOK BARAT
Lantai Dasar - 1
Instalasi Penerangan
Instalasi Stop kontak
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X36 W GSM Washtafel
Down light
Lampu baret TLE 20 W
Lampu Exit 20 W c/w Battery
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
231.00
24.00
33.00
44.00
12.00
29.00
20.00
90.00
3.00
24.00
63.00
140.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
213,360
284,480
1,750,000
42,000
45,000
266,700
3,000,000
42,174,825
4,381,800
12,066,601
13,925,296
4,480,560
9,796,780
4,267,200
25,603,200
5,250,000
1,008,000
2,835,000
37,338,000
3,000,000
B.2.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai Dasar - 2
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V.Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
290.00
28.00
48.00
68.00
49.00
123.00
2.00
28.00
63.00
75.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
52,946,750
5,112,100
17,551,420
21,520,912
16,553,180
34,991,040
3,500,000
1,176,000
2,835,000
20,002,500
3,000,000
B.3.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai 1
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
251.00
184.00
8.00
44.00
15.00
63.00
158.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
45,826,325
68,701,920
2,702,560
12,517,120
26,250,000
2,835,000
42,138,600
3,000,000
B.4.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai 2
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Lampu Emergency 20 W c/w Battery
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
53.00
32.00
5.00
16.00
63.00
162.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,253,490
42,000
45,000
266,700
3,000,000
9,676,475
11,948,160
1,689,100
4,551,680
2,835,000
43,205,400
3,000,000
El - 240

PROYEK
LOKASI
NO
VOLUME SATUAN
HARGA SAT.
(Rp)
JUMLAH
(Rp)
626,193,505
C.
C.1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
BLOK UTARA
Lantai Dasar
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
260.00
9.00
15.00
189.00
56.00
9.00
63.00
104.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
47,469,500
1,643,175
5,600,700
63,847,980
15,930,880
378,000
2,835,000
27,736,800
3,000,000
C.2.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai 1
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
217.00
157.00
8.00
48.00
4.00
63.00
104.00
1.00
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
39,618,775
58,620,660
2,702,560
13,655,040
7,000,000
2,835,000
27,736,800
3,000,000
C.3 Lantai 2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
68.00
36.00
6.00
16.00
10.00
63.00
104.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
12,415,100
13,441,680
2,026,920
4,551,680
17,500,000
2,835,000
27,736,800
3,000,000
407,118,050
D
D.1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
BLOK SELATAN
Lantai Dasar
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
264.00
18.00
9.00
1.00
32.00
166.00
56.00
18.00
63.00
110.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
48,199,800
3,286,350
3,290,891
316,484
11,948,160
56,078,120
15,930,880
756,000
2,835,000
29,337,000
3,000,000
El - 241

PROYEK
LOKASI
NO
VOLUME SATUAN
HARGA SAT.
JUMLAH
(Rp)
(Rp)
D.2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai 1
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Stop Kontak
Saklar Tunggal
Kabel Tray
Material bantu
209.00
18.00
147.00
48.00
14.00
18.00
63.00
110.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
38,158,175
3,286,350
54,886,860
16,215,360
24,500,000
756,000
2,835,000
29,337,000
3,000,000
D.3
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Lantai 2
TL 2X36 W TKI
TL 1X36 W TKI
TL 2X36 W V. Shave
TL 1X36 W V. Shave
TL 1X20 W TKI
Stop Kontak
Saklar-saklar
Kabel Tray
Material bantu
43.00
10.00
36.00
4.00
3.00
10.00
63.00
110.00
1.00
ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m'
ls
182,575
182,575
365,655
316,484
373,380
337,820
284,480
1,750,000
42,000
45,000
266,700
3,000,000
7,850,725
1,825,750
13,441,680
1,351,280
5,250,000
420,000
2,835,000
29,337,000
3,000,000
413,264,865
E
E.1
1
2
3
4
5
6
INSTALASI PEN. TRIBUNE

Tribune Barat
Lampu Mercury 250 W HDK
TL 2X36 W Balk
Stop Kontak
Material bantu
33.00
33.00
1.00
ttk
ttk
bh
bh
bh
ls
503,547
196,981
365,655
316,484
31,115
4,000,000
16,617,064
12,066,601
4,000,000
E.2
1
2
3
4
5
6
Tribune Timur
Lampu Mercury 250 W HDK
TL 2X36 W Balk
Stop Kontak
Material bantu
41.00
33.00
8.00
1.00
ttk
ttk
bh
bh
bh
ls
503,547
196,981
365,655
316,484
42,000
4,000,000
20,645,443
12,066,601
2,531,872
4,000,000
71,927,581
1.00
ls
17,780,000
Sub Total
2.9
Testing Commisioning
TOTAL PEK. LISTRIK
2,276,020,469
17,780,000
3,751,381,710
El - 242

PROYEK
LOKASI
NO
II.a
VOLUME SATUAN
GENSET 200 KVA
HARGA SAT.
JUMLAH
(Rp)
(Rp)
1.00
unit
405,000,000
405,000,000
405,000,000
1.00
unit
95,505,000
95,505,000
1.00
1.00
6.00
1.00
1.00
unit
bh
bh
lot
lot
16,722,090
9,500,000
2,750,000
4,500,000
5,000,000
16,722,090
9,500,000
16,500,000
4,500,000
5,000,000
Sub Total
III
PEKERJAAN FIRE ALARM
3.1 Peralatan Utama
3.1.1 Panel Master Control Fire Alarm 30 zone
lengkap battery charger.
2 Anunciator panel 30 zone
MDF 60 Pair
CTB kap.10 pair
3 Grounding
Material bantu
3.2
Pemasangan kabel feeder

Dari MCFA (Kabel NYA 8x1x1,5 mm2 + ITC 2x0,6 mm2) dlm pipa PVC
ke :
TBFA-DS
TBFA-S1
TBFA-S2
TBFA-DB
TBFA-B1
TBFA-B2
TBFA-B3
TBFA-DT
TBFA-T1
TBFA-T2
TBFA-DU
TBFA-U1
TBFA-U2
120.00
140.00
150.00
20.00
30.00
40.00
70.00
125.00
135.00
168.00
170.00
180.00
220.00
1.00
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
ls
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
5,000,000
5,400,000
6,300,000
6,750,000
900,000
1,350,000
1,800,000
3,150,000
5,625,000
6,075,000
7,560,000
7,650,000
8,100,000
9,900,000
5,000,000
3.3
A
A.1
1
2
3
4
5
6
7
8
Pekerjaan instalasi Fire Alarm

Blok Selatan
Lantai Dasar
Instalasi Fire alarm + telephone jacknya 2x1,5 mm2 dlm PVC 20 mm
Rate of rise detector
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Terminal box fire alarm
Material bantu
55.00
49.00
3.00
3.00
3.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
20,535,900
4,417,085
839,038
266,700
922,249
622,300
4,000,000
A.2
1
2
3
4
5
6
7
8
Lantai - 1
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
53.00
47.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
19,789,140
4,236,796
559,359
177,800
614,832
622,300
4,000,000
A.3
1
2
3
4
5
6
7
8
Lantai - 2
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
28.00
22.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
10,454,640
1,983,181
559,359
177,800
614,832
622,300
4,000,000
El - 243

PROYEK
LOKASI
NO
VOLUME SATUAN
HARGA SAT.
JUMLAH
(Rp)
(Rp)
B
B.1
1
2
3
4
5
6
7
8
Blok Barat
Lantai Dasar
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
73.00
44.00
20.00
3.00
3.00
3.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
27,256,740
3,966,362
9,522,968
839,038
266,700
922,249
622,300
4,000,000
B.2
1
2
3
4
5
6
7
8
Lantai - 1
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
54.00
48.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
20,162,520
4,326,941
559,359
177,800
614,832
622,300
4,000,000
B.3
1
2
3
4
5
6
7
8
Lantai - 2
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
50.00
44.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
18,669,000
3,966,362
559,359
177,800
614,832
622,300
4,000,000
B.4
1
2
3
4
5
6
7
8
Lantai - 3
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
39.00
30.00
3.00
3.00
3.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
14,561,820
2,704,338
839,038
266,700
922,249
622,300
4,000,000
C
C.1
1
2
3
4
5
6
7
8
Blok Timur
Lantai Dasar
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
44.00
34.00
4.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
16,428,720
3,064,916
1,904,594
559,359
177,800
614,832
622,300
4,000,000
C.2
1
2
3
4
5
6
7
8
Lantai - 1
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
53.00
47.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
19,789,140
4,236,796
559,359
177,800
614,832
622,300
4,000,000
El - 244

PROYEK
LOKASI
NO
VOLUME SATUAN
HARGA SAT.
JUMLAH
(Rp)
(Rp)
C.3
1
2
3
4
5
6
7
8
Lantai - 2
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
42.00
36.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
15,681,960
3,245,206
559,359
177,800
614,832
622,300
4,000,000
D
C.1
1
2
3
4
5
6
7
8
Blok Utara
Lantai Dasar
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
50.00
44.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
18,669,000
3,966,362
559,359
177,800
614,832
622,300
4,000,000
C.2
1
2
3
4
5
6
7
8
Lantai - 1
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
42.00
36.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
15,681,960
3,245,206
559,359
177,800
614,832
622,300
4,000,000
C.3
1
2
3
4
5
6
7
8
Lantai - 2
Smoke detector
Manual push button
Indicator lamp
Alarm bell
Material bantu
36.00
30.00
2.00
2.00
2.00
1.00
1.00
ttk
bh
bh
bh
bh
bh
bh
ls
373,380
90,145
476,148
279,679
88,900
307,416
622,300
4,000,000
13,441,680
2,704,338
559,359
177,800
614,832
622,300
4,000,000
1.00
1.00
ls
ls
7,500,000
7,500,000
7,500,000
7,500,000
Ijin Depnaker
3.3
TOTAL PEK. FIRE ALARM

IV
606,594,535
PEKERJAAN PENANGKAL PETIR

1
2
3
4
5
6
7
8
Electro statis R 120

NYA 70 mm2
Tiang pipa GIP dia.3 & 2"
Grounding
Bak kontrol
Izin Depnaker
Material bantu
Testing
4.00
200.00
4.00
4.00
4.00
1.00
1.00
1.00
bh
m'
unt
ttk
bh
ls
ls
ls
27,500,000
50,673
622,300
2,667,000
750,000
10,668,000
4,445,000
4,000,000
TOTAL PEK. PEN. PETIR

V
5.1
5.1.1
4
5
6
PEKERJAAN TELEPHONE
Peralatan Utama
PABX cap. 8/32 c/w battery & Rectifier
MDF 50 pair
Pesawat operator digital
Material bantu
110,000,000
10,134,600
2,489,200
10,668,000
3,000,000
10,668,000
4,445,000
4,000,000
155,404,800
1.00
1.00
1.00
1.00
unit
unit
unit
ls
195,500,000
3,000,000
3,500,000
5,000,000
195,500,000
3,000,000
3,500,000
5,000,000
El - 245

PROYEK
LOKASI
NO
5.2
A
VOLUME SATUAN
HARGA SAT.
JUMLAH
(Rp)
(Rp)
1
2
3
4
Pekerjaan Instalasi telephone

Lantai Dasar
Instalasi titik outlet telephone ITC 2x2x0,6 mm2 dlm conduit PVC 20
Pesawat telephone
TB lt.D
Material bantu
9.00
9.00
1.00
1.00
ttk
bh
bh
ls
355,600
650,000
889,000
1,500,000
3,200,400
5,850,000
889,000
1,500,000
1
2
3
4
Lantai - 1
Pesawat telephone
TB lt.1
Material bantu
5.00
5.00
1.00
1.00
ttk
bh
bh
ls
355,600
650,000
889,000
1,500,000
1,778,000
3,250,000
889,000
1,500,000
1
2
3
4
Lantai - 2
Pesawat telephone
TB lt.2
Material bantu
5.00
5.00
1.00
1.00
ttk
bh
bh
ls
355,600
650,000
889,000
1,500,000
1,778,000
3,250,000
889,000
1,500,000
1
2
3
4
Lantai - 3
Pesawat telephone
TB lt.3
Material bantu
1.00
1.00
1.00
1.00
ttk
bh
bh
ls
355,600
650,000
889,000
1,500,000
355,600
650,000
889,000
1,500,000
15.00
25.00
35.00
45.00
m'
m'
m'
m'
160,020
88,900
88,900
53,340
2,400,300
2,222,500
3,111,500
2,400,300
1.00
1.00
ls
ls
10,000,000
5,000,000
10,000,000
5,000,000
261,802,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
unit
unit
unit
unit
unit
unit
unit
unit
15,000,000
11,250,000
12,000,000
30,500,000
5,056,232
11,250,000
21,750,000
7,647,356
15,000,000
11,250,000
12,000,000
30,500,000
5,056,232
11,250,000
21,750,000
7,647,356
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
750,000
1,125,000
1,500,000
375,000
750,000
2,250,000
5,625,000
7,800,000
8,175,000
6,000,000
6,375,000
6,600,000
6,975,000
11,175,000
5.3
1
Pekerjaan Kabel Feeder

Dari MDF ke :
TBTP Dasar ITC 20x2xx0,6 mm2
TBTP-T1 ITC 10x2xx0,6 mm2
5.4 Biaya Penyambungn PTT

5.5 Testing Commisioning
TOTAL PEK. TELEPHONE
VI
6.1
6.1.1
2
3
4
5
6
7
8
PEKERJAAN TATA SUARA

Peralatan Utama
Battery charger
Cabinet rack
Cassete deck player
Mixer frame with module
Paging microphone
Radio AM/FM c/w antenna
Rectifier
Zone selector switch 10 zone
6.2 Kabel Feeder

6.1.1 Dari selector switch Kabel NYMHY 3x2,5 mm2 dalam konduit PVC 20 mm
ke :
TB-S.DS
20.00
TB-S.1
30.00
TB-S.2
40.00
TB-B.DS
10.00
TB-B.1
20.00
TB-B.2
60.00
TB-Tribun Barat
150.00
TB-T.DS
208.00
TB-T.1
218.00
TB-T.2
160.00
TB-Tribun Timur
170.00
TB-U.DS
176.00
TB-U.1
186.00
TB-U.2
298.00
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
El - 246

PROYEK
LOKASI
NO
VOLUME SATUAN
HARGA SAT.
JUMLAH
(Rp)
(Rp)
6.3
A
A.1
1
2
3
4
5
Instalasi Tata Suara

Blok Selatan
Lantai Dasar
Instalasi ceiling speaker
TB-DS
Ceiling speaker 6 w
Volume control
Material bantu
16.00
1.00
16.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
5,974,080
266,700
2,800,000
2,000,000
A.2
1
2
3
4
5
Lantai - 1
TB-S1
Ceiling speaker 6 w
Volume control
Material bantu
9.00
1.00
9.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
3,360,420
266,700
1,575,000
2,000,000
A.3
1
2
3
4
5
Lantai - 2
TB-S2
Ceiling speaker 6 w
Volume control
Material bantu
4.00
1.00
4.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
1,493,520
266,700
700,000
2,000,000
B
B.1
1
2
3
4
5
Blok Barat
Lantai Dasar
TB-DB
Ceiling speaker 6 w
Volume control
Material bantu
26.00
1.00
26.00
14.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
9,707,880
266,700
4,550,000
3,522,218
2,000,000
B.2
1
2
3
4
5
Lantai - 1
TB-B1
Ceiling speaker 6 w
Volume control
Material bantu
13.00
1.00
13.00
7.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
4,853,940
266,700
2,275,000
1,761,109
2,000,000
B.3
1
2
3
4
5
Lantai -2
TB-B2
Ceiling speaker 6 w
Volume control
Material bantu
32.00
1.00
32.00
22.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
11,948,160
266,700
5,600,000
5,534,914
2,000,000
B.4
1
2
3
4
5
Lantai - 3 (Tribun Barat)

TB-B3
Ceiling speaker 6 w
Volume control
Material bantu
8.00
1.00
8.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
2,987,040
266,700
1,400,000
2,000,000
C
C.1
1
2
3
4
5
Blok Timur
Lantai Dasar
TB-TD
Ceiling speaker 6 w
Volume control
Material bantu
32.00
1.00
32.00
12.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
11,948,160
266,700
5,600,000
3,019,044
2,000,000
El - 247

PROYEK
LOKASI
NO
VOLUME SATUAN
HARGA SAT.
JUMLAH
(Rp)
(Rp)
C.2
1
2
3
4
5
Lantai - 1
TB-T1
Ceiling speaker 6 w
Volume control
Material bantu
16.00
1.00
16.00
3.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
5,974,080
266,700
2,800,000
754,761
2,000,000
C.3
1
2
3
4
5
Lantai -2
TB-T2
Ceiling speaker 6 w
Volume control
Material bantu
4.00
1.00
4.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
1,493,520
266,700
700,000
2,000,000
D
D.1
1
2
3
4
5
Blok Utara
Lantai Dasar
TB-DU
Ceiling speaker 6 w
Volume control
Material bantu
17.00
1.00
17.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
6,347,460
266,700
2,975,000
2,000,000
D.2
1
2
3
4
5
Lantai - 1
TB-U1
Ceiling speaker 6 w
Volume control
Material bantu
10.00
1.00
10.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
3,733,800
266,700
1,750,000
2,000,000
A.3
1
2
3
4
5
Lantai - 2
TB-U2
Ceiling speaker 6 w
Volume control
Material bantu
4.00
1.00
4.00
1.00
ttk
bh
bh
bh
ls
373,380
266,700
175,000
251,587
2,000,000
1,493,520
266,700
700,000
2,000,000
1.00
ls
10,000,000
10,000,000
6.4
Sub Total
6.6 TATA SUARA STADION
6.6.1Peralatan Utama
1 Power amplifier 360 W
3 Equalizer
4 Mixer pre amplifier
5 Tape deck player
6 Radio Tuner AM/FM c/w antenna
8 Paging Microphone w/ chimne
9 Microphone
6.6.2Instalasi
1 Stadion lapangan Blok Barat
Instalasi Horn Speaker
Horn speaker 25 W
Wide Horn speaker 25 W
338,728,314
1.00
1.00
1.00
1.00
1.00
1.00
1.00
unit
unit
unit
unit
unit
unit
unit
25,000,000
35,000,000
45,000,000
17,500,000
7,500,000
15,000,000
7,500,000
25,000,000
35,000,000
45,000,000
17,500,000
7,500,000
15,000,000
7,500,000
13.00
13.00
ttk
bh
bh
1,750,000
1,150,000
1,350,000
22,750,000
17,550,000
El - 248

PROYEK
LOKASI
NO
VOLUME SATUAN
2 Stadion lapangan Blok Selatan

Horn speaker 25 W
HARGA SAT.
JUMLAH
(Rp)
(Rp)
6.00
6.00
-
ttk
bh
bh
1,750,000
1,150,000
1,350,000
10,500,000
6,900,000
-
3 Stadion lapangan Blok Timur

Horn speaker 25 W
11.00
11.00
ttk
bh
bh
1,750,000
1,150,000
1,350,000
19,250,000
14,850,000
4 Stadion lapangan Blok Utara

Horn speaker 25 W
6.00
6.00
-
ttk
bh
bh
1,750,000
1,150,000
1,350,000
10,500,000
6,900,000
-
5 Material bantu
6 Testing commisioning
1.00
1.00
ls
ls
15,000,000
9,000,000
15,000,000
9,000,000
285,700,000
1.00
1.00
1.00
1.00
1.00
1.00
unit
bh
bh
bh
ls
ls
25,000,000
7,500,000
1,137,920
533,400
5,000,000
7,500,000
25,000,000
7,500,000
1,137,920
533,400
5,000,000
7,500,000
46,671,320
671,099,634
Sub Total
6.7
1
2
3
4
5
6
CAR CALL SYSTEM

Power amplifier 360 W
Paging microphone
Kolom speaker / horn speaker
Instalasi horn speaker
Material bantu
Sub Total
TOTAL PEK. TATA SUARA
El - 249

PROYEK
: STADION SLEMAN YOGYAKARTA
LOKASI
: JENENGAN, MAGUWOHARJO, DEPOK, SLEMAN
No.
URAIAN
VOLUME SATUAN
VII PEKERJAAN PLUMBING

7.1 INSTALASI PIPA AIR BERSIH
7.1.1Peralatan Utama
7.1.1.1Pompa Booster Packaged Pump P1 & P2
Kap. 2 x 250 l/m
Head : 80 M
Power : 7,5 KW
RPM : 2900
Type : Multi Split Stage
2 Pressure tank kap. 1000 ltr+ Assories + install
3 Pressure tank kap. 500 ltr + Assesories + install
4 Pompa Booster Packaged Pump
Kap. 100 l/m
Head : 25 M
RPM : 2900
Type : Multi Split Stage
5 Pipa header dia.6"
6 Gate valve
a. dia 3"
b. dia 2"
c. dia 1"
6 Strainer dia. 3"
7 Flexible dia. 3"
8 Check valve dia. 2"
9 Check valve dia. 3"
10 Foot valve 3"
11 Pipa GIP
a. dia 5"
b. dia 3"
10 Fitting-fitting
11 Alat bantu
12 Material bantu
13
14
15
17
18
19
Pompa Deep Well kap. 200 LPM + Install + Asseso

Pipa GIP dia. 2"
Floating valve dia. 2" + Assesories
Gate valve dia. 4"
Material bantu Deep well
Ijin deep well
7.1.2 Site Plan Area

7.2.2.1 Pipa air bersih GIP
a. dia 1"
b. dia 1/2"
2 Fitting-fitting
3 Gate valve 1"
4 Galian + urug
HAR - SAT
(Rp)
JUMLAH
(Rp)
2.00
unit
226,716,438
453,432,875
1.00
1.00
1.00
unit
unit
unit
28,448,000
15,113,000
92,000,000
28,448,000
15,113,000
92,000,000
1.00
ls
15,500,000
15,500,000
6.00
1.00
1.00
3.00
4.00
2.00
6.00
3.00
bh
bh
bh
bh
bh
bh
bh
bh
7,643,622
4,608,576
452,323
8,916,670
3,010,510
8,402,828
10,579,100
7,556,500
45,861,732
4,608,576
452,323
26,750,010
12,042,038
16,805,656
63,474,600
22,669,500
9.00
49.00
m'
m'
155,842
125,050
1,402,575
6,127,450
1.00
1.00
1.00
ls
ls
ls
20,000,000
15,000,000
15,000,000
20,000,000
15,000,000
15,000,000
210,000,000
84,259
5,867,400
10,810,240
10,000,000
7,500,000
210,000,000
2,527,783
5,867,400
21,620,480
10,000,000
7,500,000
49,402
26,226
17,500,000
452,323
35,000
21,539,154
209,804
17,500,000
3,618,584
15,260,000
1.00
30.00
1.00
2.00
1.00
1.00
436.00
8.00
1.00
8.00
436.00
unit
m'
bh
bh
ls
ls
m'
m'
ls
bh
m'
Pl - 250

PROYEK
LOKASI
No.
URAIAN
5 Kran kebun + bak kontrol
VOLUME SATUAN
8.00
bh
HAR - SAT
(Rp)
2,500,000
JUMLAH
(Rp)
20,000,000
Pl - 251

PROYEK
LOKASI
No.
7.1.3
7.1.3.1
1
2
3
4
5
URAIAN
Instalasi Plumbing
Pipa Distribusi ke dalam gedung
Pipa GIP dia. 2"
Pipa GIP dia. 1 1/2"
Pipa GIP dia. 1"
Fitting2 + Assesories
Material bantu
A Lantai - Dasar
A.1 Air Bersih
1 Pipa GIP
a. dia 1"
b. dia 3/4"
c. dia 1/2"
2
3
4
5
6
7
A.2
1
2
3
4
5
6
7
8
9
10
11
Gate Valve 1"

Gate Valve 3/4"
Gate Valve 1/2"
Kran tembok 1/2"
Fitting2 + Assesories
Material bantu
Air Kotor
Pipa PVC dia
Pipa PVC dia
Pipa PVC dia
Pipa PVC dia
6"
4"
3"
2"
FD 2"
FCO 6" + instalasi sipil
Utrap 2"
Fitting2
Material bantu
B Lantai - 1
B.1 Air Bersih
1 Pipa GIP
a. dia 1"
b. dia 3/4"
c. dia 1/2"
2
3
4
5
B.2
1
2
3
4
5
6
7
8
Gate Valve 1"

Kran tembok 1/2"
Fitting2
Material bantu
Air Kotor
Pipa PVC dia 4"
Pipa PVC dia 2 "
Pipa PVC dia 1 1/2"
FD 2"
FCO 4"
Utrap 2"
Fitting2
Material bantu
VOLUME SATUAN
HAR - SAT
(Rp)
JUMLAH
(Rp)
800.00
80.00
96.00
1.00
1.00
m'
m'
m'
ls
ls
84,259
63,897
49,402
22,500,000
5,000,000
67,407,536
5,111,760
4,742,566
22,500,000
5,000,000
404.00
229.00
###
m
m
m
49,402
32,004
26,226
19,958,299
7,328,916
33,358,836
53.00
93.00
12.00
84.00
1.00
1.00
bh
bh
bh
bh
ls
ls
452,323
175,000
150,000
105,000
21,750,000
5,000,000
23,973,130
16,275,000
1,800,000
8,820,000
21,750,000
5,000,000
224.00
980.00
204.00
838.00
m
m
m
m
85,000
68,186
39,000
22,874
19,040,000
66,822,574
7,956,000
19,168,387
203.00
7.00
19.00
4.00
203.00
1.00
1.00
bh
bh
bh
bh
bh
ls
ls
276,435
2,250,000
1,125,000
480,060
28,004
15,750,000
7,000,000
56,116,214
15,750,000
21,375,000
1,920,240
5,684,711
15,750,000
7,000,000
144.00
143.00
739.00
m
m
m
49,402
32,004
26,226
7,113,849
4,576,572
19,380,645
7.00
56.00
1.00
1.00
bh
bh
ls
ls
452,323
105,000
10,750,000
4,500,000
3,166,261
5,880,000
10,750,000
4,500,000
479.00
753.00
136.00
86.00
17.00
86.00
1.00
1.00
m
m
m
bh
bh
bh
ls
ls
68,186
22,874
14,135
276,435
1,125,000
28,004
21,750,000
9,000,000
32,661,238
17,224,099
1,922,374
23,773,371
19,125,000
2,408,301
21,750,000
9,000,000
Pl - 252

PROYEK
LOKASI
No.
URAIAN
VOLUME SATUAN
HAR - SAT
(Rp)
JUMLAH
(Rp)
C Lantai - 2
C.1 Air Bersih
1 Pipa GIP
a. dia 1"
b. dia 3/4"
c. dia 1/2"
2 Kran tembok 1/2"
3 Fitting2
4 Material bantu
57.00
54.00
419.00
18.00
1.00
1.00
m
m
m
bh
ls
ls
49,402
32,004
26,226
105,000
7,500,000
2,000,000
2,815,899
1,728,216
10,988,485
1,890,000
7,500,000
2,000,000
C.2
1
2
3
4
5
6
7
8
236.00
399.00
44.00
19.00
8.00
19.00
1.00
1.00
m
m
m
bh
bh
bh
ls
ls
68,186
22,874
14,135
276,435
1,125,000
28,004
15,750,000
7,000,000
16,091,967
9,126,714
621,944
5,252,256
9,000,000
532,067
15,750,000
7,000,000
D Lantai - 4 / Toilet Penyiaran

D.1 Air Bersih
1 Pipa GIP
a. dia 3/4"
b. dia 1/2"
2 Kran tembok 1/2"
3 Fitting2
4 Material bantu
6.00
14.00
2.00
1.00
1.00
m
m
bh
ls
ls
32,004
26,226
105,000
850,000
250,000
192,024
367,157
210,000
850,000
250,000
D.2
1
2
3
4
5
6
7
6.00
12.00
1.00
1.00
1.00
1.00
m
m
m
bh
bh
ls
ls
68,186
22,874
14,135
276,435
28,004
850,000
250,000
409,118
274,488
276,435
28,004
850,000
250,000
E Pipa air kotor dan air buangan di shaft

1 Pipa PVC dia 6"
2 Pipa PVC dia 3 "
250.00
250.00
m
m
95,000
39,000
23,750,000
9,750,000
F Pipa air kotor dari gedung ke Seftic tank

1 Pipa PVC dia 6"
360.00
95,000
34,200,000
Air Kotor
Pipa PVC dia 4"
Pipa PVC dia 2 "
Pipa PVC dia 1 1/2"
FD 2"
FCO 4"
Utrap 2"
Fitting2
Material bantu
Air Kotor & Buangan

Pipa PVC dia 4"
Pipa PVC dia 2 "
Pipa PVC dia 1 1/2"
FD 2"
Utrap 2"
Fitting2
Material bantu
G Septic tank kap. 25 m3

lkp dengan rembesan
7.1.4 Testing commisioning
8.00
unit
40,000,000
320,000,000
1.00
ls
10,000,000
10,000,000
2,345,127,190
Pl - 253

PROYEK
LOKASI
No.
URAIAN
VIII PEKERJAAN HYDRANT

8.1 Pengadaan dan Pemasangan Material Utama
8.1.1 Pompa hydrant Diesel
Kap. 500 GPM
Head : 70 M
Power : 55 KW
RPM : 2900
VOLUME SATUAN
HAR - SAT
(Rp)
JUMLAH
(Rp)
1.00
unit
435,000,000
435,000,000
2 Pompa hydrant electric

Kap. 500 GPM
Head : 70 M
Power : 55 KW
RPM : 2900
1.00
unit
222,000,000
222,000,000
3 Pompa Jockey
Kap. 50 GPM
Head : 80 M
Power : 5,5 KW
RPM : 1500
1.00
unit
135,000,000
135,000,000
1.00
4.00
2.00
2.00
1.00
4.00
2.00
2.00
1.00
3.00
3.00
1.00
1.00
1.00
1.00
unit
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
ls
ls
8,890,000
10,810,240
6,173,216
13,174,233
5,083,942
10,324,846
4,852,162
12,470,892
7,387,590
1,533,400
1,533,400
20,650,403
15,335,250
25,000,000
8,500,000
8,890,000
43,240,960
12,346,432
26,348,466
5,083,942
41,299,384
9,704,324
24,941,784
7,387,590
4,600,200
4,600,200
20,650,403
15,335,250
20,000,000
8,500,000
410,000
250,000
284,540,000
6,000,000
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Pipa header dia. 10"

Gate valve dia. 4"
Gate valve dia. 2 1/2"
Check valve dia. 4"
Check valve dia. 2 1/2"
Flexible joint dia. 4"
Flexible joint dia. 2 1/2"
Strainer dia. 4"
Strainer dia. 2 1/2"
Pressure gauge
Pressure switch
PRV
ARV
Fitting2
Alat bantu
8.2 Instalasi Luar Bangunan

8.2.1 Pipa BS sch. 40
a. dia. 6" + raping
b. dia. 4" + raping
2
3
4
5
6
7
8.3
A
1
2
3
4
694.00
24.00
m'
m'
Siammese connection + pondasi

Hydrant pilar + pondasi
Out door hydrant box + pondasi
Galian tanah + urugan
Fitting-fitting
Material bantu
6.00
6.00
6.00
718.00
1.00
1.00
unit
unit
unit
m
ls
ls
7,500,000
3,800,000
6,250,000
35,000
22,500,000
7,500,000
45,000,000
22,800,000
37,500,000
25,130,000
22,500,000
7,500,000
Instalasi Dalam Bangunan

Lantai Dasar
Pipa BS Sch. 40 dia. 4"
Indoor hydrant box + sipil work
Fitting2
Material bantu
124.00
10.00
1.00
1.00
m'
unit
ls
ls
344,763
5,500,000
12,000,000
1,500,000
42,750,623
55,000,000
12,000,000
1,500,000
Pl - 254

PROYEK
LOKASI
No.
B
URAIAN
HAR - SAT
(Rp)
JUMLAH
(Rp)
1
2
3
4
5
Lantai 1
Pipa BS Sch. 40 dia. 2 1/2"
Gate valve dia. 4"
Fitting2
Material bantu
64.00
4.00
4.00
1.00
1.00
m'
unit
bh
ls
ls
191,491
5,500,000
10,810,240
4,500,000
1,750,000
12,255,398
22,000,000
43,240,960
4,500,000
1,750,000
1
2
3
4
Lantai 2
Fitting2
Material bantu
54.00
4.00
1.00
1.00
m'
unit
ls
ls
191,491
5,500,000
4,500,000
1,750,000
10,340,492
22,000,000
4,500,000
1,750,000
1
2
3
4
Lantai 3
Indoor hydrant box
Fitting2
Material bantu
28.00
4.00
1.00
1.00
m'
unit
ls
ls
191,491
5,500,000
3,500,000
1,750,000
5,361,737
22,000,000
3,500,000
1,750,000
10,000,000
17,500,000
7,500,000
10,000,000
17,500,000
7,500,000
8.3 As built drawing & Shop drawing

8.4 Perizinan Depnaker
8.5 Testing & Commisoning
IX
VOLUME SATUAN
1.00
1.00
1.00
ls
ls
ls
TOTAL PEK. INSTALASI HYDRANT

PEKERJAAN SALURAN KELILING STADION
1,797,098,147
9.1 Drainage Bagian Dalam (Luar Lapangan)

PVC dia 16 " (Drainage type D)
Saluran Beton bertulang ( B)
Saluran Beton bertulang ( A)
Saluran Beton bertulang ( E)
222.00
111.72
425.88
252.00
m'
m3
m3
m3
600,000.00
1,977,392.09
1,977,392.09
1,977,392.09
133,200,000.00
220,914,244.72
842,131,744.90
498,302,807.64
1,694,548,797.26
9.2 Galian
Galian Tanah
###
m3
11,510.40
24,511,627.01
TOTAL PEK. SALURAN
###
Pl - 255

PROYEK
LOKASI
TAHUN ANGGARAN
NO

: 2003/2004
URAIAN PEKERJAAN
VOL.
SAT. HARGA SAT.

(Rp)
XI
A
A.1
1
2
3
4
5
6
PEKERJAAN TATA UDARA

Pengadaan dan pemasangan unit AC & Ventilasi lengkap instalasi listrik
Lobby VIP Blok Barat
Wall split kap. 7100 Btuh
3.00 unit
AC Cassette kap. 21.000 Btuh
1.00 unit
Exhaust fan kap. 100 CFM
8.00 unit
Exhaust fan axial type kap. 200 CFM c/w ducting
1.00 unit
Exhaust grille
1.00
ls
Material bantu
1.00
ls
A.2
1
2
3
4
5
6
PANPEL Blok Barat

AC Window kap. 12.000 Btuh
Exhaust fan axial type kap. 500 CFM
Ducting exhaust
Exhaust grille
Material bantu
1.00
7.00
1.00
1.00
1.00
1.00
A.3
1
2
3
4
5
6
R. Kesehatan Blok Barat

AC Cassette kap. 100 Btuh
Ducting exhaust
Exhaust grille
Material bantu
A.4
1
2
3
4
JUMLAH
(Rp)
dan drain
###
###
2,019,586
###
7,767,638
5,000,000
35,265,000
79,753,545
16,156,686
12,428,220
7,767,638
5,000,000
unit
unit
unit
ls
ls
ls
###
2,019,586
###
###
5,000,000
5,000,000
15,657,500
14,137,100
12,428,220
35,750,000
5,000,000
5,000,000
2.00
9.00
1.00
1.00
1.00
1.00
unit
unit
unit
ls
ls
ls
###
2,019,586
###
###
5,000,000
5,000,000
26,720,673
18,176,272
12,428,220
31,070,550
5,000,000
5,000,000
R. Ganti Blok Barat

Ducting exhaust
Exhaust grille
8.00
1.00
1.00
1.00
unit
unit
ls
ls
2,019,586
###
###
5,000,000
16,156,686
12,428,220
15,535,275
5,000,000
A.5
1
2
3
4
5
R. Teknik Blok Barat

Ducting exhaust
Exhaust grille
2.00
8.00
1.00
1.00
1.00
unit
unit
unit
ls
ls
###
2,019,586
###
###
5,000,000
26,720,673
16,156,686
12,428,220
38,455,250
5,000,000
A.6
1
Toilet Umum A Type

26.00
unit
2,019,586
52,509,230
A.7
1
Toilet Umum B Type

9.00
unit
2,019,586
18,176,272
A.8
1
2
3
4
R. Rapat
Wall split kap. 24.000 Btuh
1.00
3.00
2.00
9.00
unit
unit
unit
unit
###
###
###
2,019,586
34,022,252
46,972,500
23,510,000
18,176,272
A.9
1
Caf dan Bar

2.00
unit
###
68,044,505
Material bantu
1.00
1.00
ls
ls
###
8,000,000
14,308,747
8,000,000
A.10
A.11
TOTAL PEK. TATA UDARA
774,340,410
ac - 256
REKAPITULASI ANGGARAN BIAYA

PROYEK
LOKASI
TAHUN ANGGARAN
No.

: 2003/2004
URAIAN
JUMLAH
PEKERJAAN LISTRIK
Rp
3,751,381,710
PEKERJAAN GENSET
Rp
405,000,000
PEK. FIRE ALARM
Rp
606,594,535
PEK. PENANGKAL PETIR
Rp
155,404,800
PEK. INSTALASI TELEPHONE
Rp
261,802,600
PEK. TATA SUARA
Rp
671,099,634
PEKERJAAN PLUMBING
Rp
2,345,127,190
PEKERJAAN HYDRANT
Rp
1,797,098,147
PEKERJAAN SALURAN
Rp
1,719,060,424
PEKERJAAN SISTIM TATA UDARA
Rp
774,340,410
10
TOTAL
305269346.xls, 02/22/2016
Rp
12,486,909,449

Contoh Tahun 2006 Excel RAB

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Contoh Tahun 2006 Excel RAB

Diunggah oleh

Hak Cipta:

Format Tersedia

DAFTAR HARGA UPAH DAN BAHAN BANGUNAN

PROYEK : STADION SLEMAN YOGYAKARTA

HARGA SATUAN (Rp.)

DAFTAR HARGA UPAH DAN BAHAN BANGUNAN

HARGA SATUAN (Rp.)

MOBILISASI DAN DEMOBILISASI PERALATAN

Tower Crane dan genset

Tower Crane dan genset

PERALATAN KESELAMATAN DAN KESEHATAN KERJA ( K-3)

GENSET & LISTRIK PLN

ALAT KOMUNIKASI : TELEPON & FAX

PAGAR PROYEK / m'

KANTOR DIREKSI / KONSULTAN

PEMBUATAN SALURAN IRIGASI

: DUMP TRUCK Kapasitas 7 ton

A. BIAYA PEMILIKAN ( OWNESHIP COST ) : ( Rp. /jam )

= 0.002 x Harga alat

B. BIAYA OPERASI ( Operator Cost ) : Rp. / Jam

2. Harga bahan bakar dan pelumas

16,000.00 per hari

Bahan Bakar solar

C. Total Biaya Pemilikan dan Biaya Operasi alat

: DUMP TRUCK kapasitas 3.5 ton

A. BIAYA PEMILIKAN ( OWNESHIP COST ) : ( Rp. /jam )

= 0.002 x Harga alat

B. BIAYA OPERASI ( Operator Cost ) : Rp. / Jam

2. Harga bahan bakar dan pelumas

16,000.00 per hari

Bahan Bakar solar

C. Total Biaya Pemilikan dan Biaya Operasi alat

A. BIAYA PEMILIKAN ( OWNESHIP COST ) : ( Rp. /jam )

= 0.002 x Harga alat

B. BIAYA OPERASI ( Operator Cost ) : Rp. / Jam

2. Harga bahan bakar dan pelumas

22,500.00 per hari

Bahan Bakar solar

C. Total Biaya Pemilikan dan Biaya Operasi alat

A. BIAYA PEMILIKAN ( OWNESHIP COST ) : ( Rp. /jam )

= 0.002 x Harga alat

B. BIAYA OPERASI ( Operator Cost ) : Rp. / Jam

2. Harga bahan bakar dan pelumas

16,000.00 per hari

Bahan Bakar solar

C. Total Biaya Pemilikan dan Biaya Operasi alat

Harga pasir pasang/cor di lokasi

HARGA PASIR PASANG / COR

Angkutan dari muntilan ( 25 km )

Sub Total Biaya

Biaya alat per m3

Harga satuan ( Rp./m3 )

Harga pasir urug di lokasi

HARGA PASIR URUG

Angkutan dari muntilan ( 25 km )

Sub Total Biaya

Biaya alat per m3

Harga satuan ( Rp./m3 )

Harga batu bata di lokasi

HARGA BATU BATA

Angkutan dari pleret ( 20 km )

Biaya alat per bh

Sub Total Biaya

Harga satuan ( Rp./m3 )

Harga batu kali di lokasi