Kurva S
Kurva S
Uraian Pekerjaan
PEKERJAAN
PEKERJAAN
PEKERJAAN
PEKERJAAN
PEKERJAAN
Jumlah
Jumlah Harga
( Rp )
7,334,792.500
2,156,472.500
7,237,668.100
19,431,862.648
1,268,232.000
37,429,027.748
PENDAHULUAN
TANAH DAN PASIR
PASANGAN DAN PLESTERAN
STRUKTUR BETON BERTULANG
MEKANIKAL & ELEKTRIKAL
Total Pekerjaan
Page 1 of 41
Uraian Pekerjaan
Volume
Satuan
Harga Satuan
( Rp )
I
1
2
3
4
PEKERJAAN PENDAHULUAN
Uitset dan bouwplank
Pembersihan lokasi
Pagar pengaman keliling
Administrasi dan perijinan
1
2
3
II
IV
1
2
3
4
5
Pemipaan
- Sparing pipa air kotor PVC AW 4"
- Sparing air bekas Pipa PVC 3" AW
Jumlah Harga
( Rp )
23.75
165.00
28.00
1.00
m'
m2
m'
Ls
30,590.00
3,200.00
172,510.00
1,250,000.00
Sub Jumlah
726,512.50
528,000.00
4,830,280.00
1,250,000.00
7,334,792.50
70.35
60.83
1.96
m
m
m
21,000.00
6,750.00
137,000.00
Sub Jumlah
1,477,350.00
410,602.50
268,520.00
2,156,472.50
23.27
311,030.00
Sub Jumlah
7,237,668.10
7,237,668.10
0.98
3.95
3.34
0.72
1.40
m
m
m
m
m
511,220.00
1,468,580.00
2,385,550.00
3,698,740.00
1,789,720.00
Sub Jumlah
500,995.60
5,794,429.25
7,967,737.00
2,663,092.80
2,505,608.00
19,431,862.65
8.40
14.00
m'
m'
74,830.00
45,690.00
628,572.00
639,660.00
Sub Jumlah
Page 2 of 41
1,268,232.00
No
U r a i a n
0.002
0.013
0.015
1.000
m
m
kg
m'
x
x
x
x
Rp.
Rp.
Rp.
Rp.
3,000,000
3,000,000
8,500
2,000.00
Jumlah
Dibulatkan
x
x
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
50,000
37,500
60,000
120,000.00
125,000
8,500
8,500
12,000.00
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0.200
0.400
oh
oh
x Rp.
x Rp.
40,000
30,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
oh
oh
x Rp.
x Rp.
30,000
40,000
= Rp.
= Rp.
Jumlah
Dibulatkan
= Rp.
= Rp.
oh
x Rp.
30,000
Jumlah
Dibulatkan
= Rp.
= Rp.
= Rp.
0.225
oh
x Rp.
30,000
Jumlah
Dibulatkan
= Rp.
= Rp.
= Rp.
1.200
1.000
1.000
m
m
m
x Rp.
x Rp.
x Rp.
60,000
5,000
300
= Rp.
= Rp.
= Rp.
Jumlah
Dibulatkan
1.100
1.000
m
m
x Rp.
x Rp.
120,000
5,000
Jumlah
Dibulatkan
Page 3 of 41
= Rp.
= Rp.
btg
zak
lbr
m
m
btg
kg
ltr
0.100
0.005
Rp.
Rp.
Rp.
Rp.
1.250
0.050
1.200
0.005
0.009
1.000
0.060
0.450
Jumlah
Dibulatkan
=
=
=
=
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
No
U r a i a n
1 M Pas. Batu belah ( 1 Pc : 5 Ps )
- Batu belah
- Semen Portland ( 1 zak @ 50 kg )
- Pasir Pasang
- Upah pasang
- Jasa
Jumlah
=
Dibulatkan =
1.100
2.720
0.544
1.000
m
zak
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
100,000
37,500
120,000
33,750
Jumlah
Dibulatkan
1.00
43.90
23.07
8.78
bh
zak
m
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
500
37,500
120,000
60,667
1,800
Jumlah
Dibulatkan
m
kg
kg
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
532,300
7,580
7,580
48,830
Jumlah
Dibulatkan
1.00
76.50
23.89
10.00
m
kg
kg
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
532,300
7,580
7,580
240,550
Jumlah
Dibulatkan
1.00
147.86
15.00
m
kg
m
x Rp.
x Rp.
x Rp.
532,300
7,580
48,830
Jumlah
Dibulatkan
1.00
60.27
21.89
8.33
m
kg
kg
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
532,300
7,580
7,580
94,400
Jumlah
Dibulatkan
1.00
47.22
21.89
8.33
m
kg
kg
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
532,300
7,580
7,580
94,400
Jumlah
Dibulatkan
Page 4 of 41
=
=
=
=
Rp.
Rp.
Rp.
Rp.
= Rp.
= Rp.
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
No
U r a i a n
1.00
86.86
27.48
3.30
m
kg
kg
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
532,300
7,580
7,580
118,400
Jumlah
Dibulatkan
1 M3 kolom praktis
- Beton site mix (1 pc: 2 ps : 3pk)
- Besi beton bjtp 24
- Bekisting
- Upah cor
1.00
103.95
13.33
1.00
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
532,300
7,580
10,200
125,000
Jumlah
Dibulatkan
1 M3 PLAT BETON
- Beton site mix (1 pc: 2 ps : 3pk)
- Besi beton bjtp 24
- Bekisting
- Upah cor
1.00
103.95
8.33
1.00
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
532,300
7,580
94,400
145,000
Jumlah
Dibulatkan
1.00
95.54
20.00
1.00
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
532,300
7,580
94,400
145,000
Jumlah
Dibulatkan
46.47
1.00
kg x Rp.
unit x Rp.
7,580
3,500
Jumlah
Dibulatkan
Page 5 of 41
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
Rp.
Rp.
Rp.
Rp.
6,000.00
37,800.00
127.50
2,000.00
45,927.50
45,920.00
62,500.00
1,875.00
72,000.00
600.00
1,125.00
8,500.00
510.00
5,400.00
8,000.00
12,000.00
172,510.00
172,510.00
3,000.00
200.00
3,200.00
3,200.00
21,000.00
21,000.00
21,000.00
6,750.00
6,750.00
6,750.00
72,000.00
5,000.00
300.00
77,300.00
77,300.00
132,000.00
5,000.00
137,000.00
137,000.00
Page 6 of 41
Juml Hrg
( Rp )
110,000.00
102,000.00
65,280.00
33,750.00
311,030.00
311,030.00
290,000.00
60,375.00
45,000.00
60,666.67
1,800.00
457,841.67
457,840.00
532,300.00
332,729.77
174,844.74
428,685.87
1,468,560.38
1,468,580.00
532,300.00
579,870.00
181,053.71
2,405,500.00
3,698,723.71
3,698,740.00
532,300.00
1,120,783.13
732,450.00
2,385,533.13
2,385,550.00
532,300.00
456,869.10
165,943.55
786,666.67
1,941,779.32
1,941,790.00
532,300.00
357,927.09
165,943.55
786,666.67
1,842,837.31
1,842,850.00
Page 7 of 41
Juml Hrg
( Rp )
532,300.00
658,377.14
208,311.38
390,720.00
1,789,708.52
1,789,720.00
532,300.00
787,945.76
135,966.00
125,000.00
1,581,211.76
1,581,230.00
532,300.00
787,945.76
786,666.67
145,000.00
2,251,912.43
2,251,930.00
532,300.00
724,214.86
1,888,000.00
145,000.00
3,289,514.86
3,289,530.00
352,242.60
3,500.00
355,742.60
355,760.00
Page 8 of 41
Uraian Pekerjaan
PEKERJAAN
PEKERJAAN
PEKERJAAN
PEKERJAAN
Jumlah
Jumlah Harga
( Rp )
5,330,163.600
1,811,739.200
6,761,539.642
33,284,672.216
47,188,114.658
PENDAHULUAN
TANAH DAN PASIR
PASANGAN DAN PLESTERAN
STRUKTUR BETON BERTULANG
Total Pekerjaan
Page 9 of 41
Uraian Pekerjaan
Volume
Satuan
Harga Satuan
( Rp )
I
1
2
3
PEKERJAAN PENDAHULUAN
Uniset dan bouwplank
Pembersihan lokasi
Administrasi dan perijinan
1
2
3
II
IV
1
2
3
4
5
Jumlah Harga
( Rp )
45.58
168.00
1.00
m'
m2
m'
39,420.00
3,175.00
3,000,000.00
Sub Jumlah
1,796,763.60
533,400.00
3,000,000.00
5,330,163.60
75.50
25.17
4.76
m
m
m
17,600.00
5,760.00
71,000.00
Sub Jumlah
1,328,800.00
144,960.00
337,960.00
1,811,739.20
25.05
269,960.00
Sub Jumlah
6,761,539.64
6,761,539.64
0.98
9.80
2.10
7.68
0.35
m
m
m
m
m
435,620.00
899,090.00
2,077,110.00
2,511,420.00
1,148,860.00
426,907.60
8,811,082.00
4,361,931.00
19,287,705.60
397,046.02
33,284,672.22
47,188,114.66
Page 10 of 41
Uraian Pekerjaan
PEKERJAAN PENDAHULUAN
1
Uniset dan bouwplank
2
Pembersihan lokasi
3
Administrasi dan perijinan
II
Volume
Satuan
Tenaga
( Rp )
45.58
168.00
1.00
m'
m2
m'
6,525.00
3,175.00
3,000,000.00
75.50
25.17
4.76
m
m
m
17,600.00
6,425.00
71,000.00
Material
( Rp )
33,420.00
Sub Jumlah
Harga total
Material
Tenaga
( Rp )
( Rp )
297,409.50
533,400.00
830,809.50
1,523,283.60
3,000,000.00
4,523,283.60
1
2
3
III
Galian tanah
Urug tanah kembali
Urug pasir bawah pondasi
IV
1
2
3
4
5
Sub Jumlah
1,328,800.00
161,695.83
337,960.00
1,828,455.83
25.05
67,725.00
202,240.00
Sub Jumlah
1,696,270.83
1,696,270.83
5,065,394.05
5,065,394.05
m
m
m
m
m
125,000.00
125,000.00
125,000.00
135,000.00
125,000.00
310,625.00
774,074.80
2,022,618.00
2,022,398.01
1,023,848.39
Sub Jumlah
122,500.00
1,225,000.00
262,500.00
1,036,800.00
43,200.00
2,690,000.00
304,412.50
7,585,933.04
4,247,497.80
15,532,016.68
353,842.00
28,023,702.03
7,045,536.16
37,612,379.68
Totals
No
Juml Hrg
( Rp )
Uraian
0.012
0.007
0.02
0.1
0.1
0.01
0.005
m
m
kg
m'
oh
oh
oh
1 M Pembersihan Lokasi
- Pekerja
0.1 oh
- Mandor
0.005 oh
- Jasa
Jumlah
=
Dibulatkan =
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
1750000 = Rp.
1750000 = Rp.
8500 = Rp.
30000 = Rp.
30000 = Rp.
35000 = Rp.
35000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
21000
12250
170
3000
3000
350
175
39420
39420
x Rp.
x Rp.
30000 = Rp.
35000 = Rp.
3000
175
Jumlah
= Rp.
Dibulatkan = Rp.
3175
3170
15780
1820
17600
17600
30000 = Rp.
35000 = Rp.
22050
2555
Jumlah
= Rp.
Dibulatkan = Rp.
24605
24600
x Rp.
30000 = Rp.
35000
Jumlah
= Rp.
Dibulatkan = Rp.
5760
665
6425
6420
x Rp.
x Rp.
x Rp.
60000 = Rp.
30000 = Rp.
35000 = Rp.
72000
9000
350
Jumlah
=
Dibulatkan =
1 M Urugan pasir urug
- Pasir Urug
- Upah Urug + Pemad
- Jasa
Jumlah
=
Dibulatkan =
1.1 m
1 m
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
81350
81350
60000 = Rp.
5000 = Rp.
66000
5000
Jumlah
= Rp.
Dibulatkan = Rp.
71000
71000
80000
30000
60000
52500
2600
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
88000
97800
31200
52500
2600
Jumlah
= Rp.
Dibulatkan = Rp.
272100
272100
80000 = Rp.
30000 = Rp.
60000 = Rp.
30000 = Rp.
30000 = Rp.
35000 = Rp.
35000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
88000
81600
32640
45000
18000
2100
2625
269965
269960
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
145000
72000
19980
60666.67
1800
Jumlah
= Rp.
Dibulatkan = Rp.
299446.7
299440
250 = Rp.
30000 = Rp.
60000 = Rp.
60666.67 = Rp.
1800 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
145000
48300
22500
60666.67
1800
278266.7
278260
250
30000
60000
60666.67
1800
1 M Plesteran ( 1 Pc : 3 Ps ) ; t = 1,5 cm
- Semen Portland ( 1
0.13 zak
- Pasir Pasang
0.019 m
- Upah Plester + Acia
1 m
- Peralatan bantu ( ste
1 m
- Jasa
Jumlah
=
Dibulatkan =
1 M Plesteran ( 1 Pc : 5 Ps ) ; t = 1,5 cm
- Semen Portland ( 1
0.086 zak
- Pasir Pasang
0.022 m
- Upah Plester + Acia
1 m
- Peralatan bantu ( ste
1 m
Jumlah
=
Dibulatkan =
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
30000
60000
7520
400
= Rp.
= Rp.
= Rp.
= Rp.
3900
1140
7520
400
Jumlah
= Rp.
Dibulatkan = Rp.
12960
12960
30000 = Rp.
60000 = Rp.
9000 = Rp.
300 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
2580
1320
9000
300
13200
13200
0.086 zak
0.016 m
1 m
x Rp.
x Rp.
x Rp.
2580
780
3178
1200
9000
500
17238
17230
30000 = Rp
60000 = Rp
2500 = Rp
480
120
2500
Jumlah
= Rp
Dibulatkan = Rp
3100
3100
30000 = Rp
60000 = Rp
4500 = Rp
2580
960
4500
Jumlah
= Rp
Dibulatkan = Rp
8040
8040
- Keramik Lantai ( 30
- Semen Portland ( 1
- Pasir Pasang
- Upah pasang
- Peralatan bantu ( ala
Jumlah
=
Dibulatkan =
1.05
0.216
0.025
1
1
m
zak
m
m
ls
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
45000 = Rp.
30000 = Rp.
60000 = Rp.
9000 = Rp.
50 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
47250
6480
1500
9000
50
64280
64280
44625
6480
1500
9000
50
61655
61650
50925
6480
1500
11000
69905
69900
48300
6480
1500
11000
67280
67280
5400
660
180
390
4450
215
11295
11290
- Rangka ky Sengon (
- Paku
- Upah
- Peralatan bantu ( ste
Jumlah
=
Dibulatkan =
0.017
0.15
1
1
m3
kg
m2
ls
42500
660
180
390
10000
515
54245
54240
x Rp.
x Rp.
x Rp.
x Rp.
1750000 = Rp.
8500 = Rp.
10000 = Rp.
500 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
29750
1275
10000
500
41525
41520
x Rp.
x Rp.
x Rp.
x Rp.
52080 = Rp.
9000 = Rp.
6500 = Rp.
300 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
19894.56
900
6500
300
27594.56
27590
x Rp.
x Rp.
x Rp.
2450000 = Rp.
8500 = Rp.
400000 = Rp.
2817500
425000
400000
Jumlah
= Rp.
Dibulatkan = Rp.
3642500
3642500
1750000
1750000
3800
8500
15000
7500
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
14000
8750
3800
1275
120
7500
Jumlah
= Rp.
Dibulatkan = Rp.
35445
35440
25 bh
x Rp.
1000 = Rp.
25000
0.15 oh
0.075 oh
x Rp.
x Rp.
30000 = Rp.
30000
Jumlah
= Rp.
Dibulatkan = Rp.
4500
2250
31750
31750
x Rp.
x Rp.
x Rp.
1000 = Rp.
30000 = Rp.
60000 = Rp.
5000
4800
1920
x Rp.
x Rp.
30000 = Rp.
30000
Jumlah
= Rp.
Dibulatkan = Rp.
4500
2250
18470
18470
x Rp.
x Rp.
x Rp.
1750000 = Rp.
8500 = Rp.
14400 = Rp.
7000
850
14400
Jumlah
= Rp.
Dibulatkan = Rp.
22250
22250
1750000 = Rp.
8500 = Rp.
7500 = Rp.
8750
127.5
7500
Jumlah
= Rp.
Dibulatkan = Rp.
16377.5
16370
17600 = Rp.
6420 = Rp.
272100 = Rp.
3100 = Rp.
3100 = Rp.
12500 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
4752
321
68025
1643
12400
12500
99641
99660
0.005 m3
0.015 kg
1 m'
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
m
kg
m
m
441970
5820
44730
125000
= Rp.
= Rp.
= Rp.
= Rp.
441970
278428.8
53676
125000
Jumlah
= Rp.
Dibulatkan = Rp.
PEKERJAAN KAYU
1M3 Pekerjaan Kuda-kuda Kayu
Kayu Sengon
1.1
Bahan :
Tukang kayu
24
Pekerja
8
Kep. tukang
2.4
Mandor
0.4
Upah :
Total
1M3 Pekerjaan Gording Kayu
Kayu Sengon
1.1
Bahan :
Tukang kayu
18
Pekerja
6
Kep. tukang
2
Mandor
0.2
Upah :
Total
1750000
org
org
org
org
30000
30000
35000
35000
1750000
org
org
org
org
30000
30000
35000
35000
1750000
30000
30000
35000
35000
1750000
30000
30000
35000
35000
1750000
25000
30000
30000
899074.8
899090
1925000
1925000
720000
240000
84000
14000
1058000
1925000
1925000
540000
180000
70000
7000
797000
1925000
1925000
720000
240000
84000
14000
1058000
78750
78750
225000
75000
26250
4375
330625
25555.25
250
25805.25
120000
39000
Kep. tukang
Mandor
Upah :
Total
0.4 org
0.065 org
0.031 m
10 daun
0.4 m
1.932
0.75
1
3
0.03168 m
2.4 m
m
m
unit
bh
0.148
2.88
5.4
16
8
16
m
m
m
bh
bh
bh
0.155
10
4.5
12
6
12
m
daun
m
bh
bh
bh
0.104
10
4.335
0
0
0
m
daun
m
bh
bh
bh
35000
35000
14000
2275
175275
0
0
0.0824 m
3.06 m
x Rp.
x Rp.
441970 = Rp.
5820 = Rp.
441970
528747
37.48 kg
17.77778 m
1 m
x Rp.
x Rp.
x Rp.
5820
66800 = Rp.
135000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
218133.6
1187556
135000
2511406
2511420
m
kg
kg
m
m
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
441970 = Rp.
5820 = Rp.
5820 = Rp.
66800 = Rp.
135000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
441970
931200
190295.9
890444
135000
2588910
2588920
m
kg
kg
m
m
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
441970 = Rp.
5820 = Rp.
5820 = Rp.
44730 = Rp.
125000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
441970
833724.7
299623.3
447300
125000
2147618
2147630
m
kg
m
m
x Rp.
x Rp.
x Rp.
x Rp.
441970 = Rp.
40620 = Rp.
108650 = Rp.
135000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
441970
4149120
1086500
135000
5812590
5812610
m
kg
m
m
x Rp.
x Rp.
x Rp.
x Rp.
441970 = Rp.
40620 = Rp.
108650 = Rp.
135000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
441970
6737256
1448667
135000
8762893
8762910
m
kg
kg
m
m
x Rp.
x Rp.
x Rp.
x Rp.
x Rp.
441970 = Rp.
5820 = Rp.
40620 = Rp.
108650 = Rp.
145000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
441970
363750
1172910
784694.4
145000
2908324
2908340
1 M3 kolom praktis
- Beton site mix (1 pc:
1 m
- Besi beton bjtp 24
82.34319 kg
x Rp.
x Rp.
441970 = Rp.
5820 = Rp.
441970
479237.4
- Bekisting
- Upah cor
1 M3 PLAT BETON
- Beton site mix (1 pc:
- Besi beton bjtp 24
- Bekisting
- Upah cor
13.33 m
1 m
1
200.64
10
1
m
kg
m
m
46.47 kg
1 unit
x Rp.
x Rp.
7700 = Rp.
125000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
102641
125000
1148848
1148860
x Rp.
x Rp.
x Rp.
x Rp.
441970 = Rp.
40620 = Rp.
108650 = Rp.
145000 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
441970
8149997
1086500
145000
9823467
9823480
x Rp.
x Rp.
40620 = Rp.
3500 = Rp.
Jumlah
= Rp.
Dibulatkan = Rp.
1887611
3500
1891111.4
1891130
0.012
0.007
0.02
0.1
0.1
0.01
0.005
m
m
kg
m'
x
x
x
x
x
x
x
21,000.00
12,250.00
170.00
3,000.00
3,000.00
350.00
175.00
39,420.00
39,420.00
= Rp.
= Rp.
15,780.00
1,820.00
= Rp.
= Rp.
17,600.00
17,600.00
0.192 oh x Rp.
0.019 oh
30,000.00 = Rp.
35,000.00
Jumlah
= Rp.
Dibulatkan
= Rp.
5,760.00
665.00
6,425.00
6,420.00
1.1 m x Rp.
1 m x Rp.
60,000.00 = Rp.
5,000.00 = Rp.
66,000.00
5,000.00
1.1 m x Rp.
2.72 zakx Rp.
0.544 m x Rp.
1.5
x Rp.
0.6
x Rp.
0.06
x Rp.
0.075
x Rp.
1
123.812
32.9623
10
1
m
kg
kg
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Jumlah
Dibulatkan
= Rp.
= Rp.
80,000.00
30,000.00
60,000.00
30,000.00
30,000.00
35,000.00
35,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
441,970.00
5,820.00
5,820.00
66,800.00
135,000.00
71,000.00
71,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
88,000.00
81,600.00
32,640.00
45,000.00
18,000.00
2,100.00
2,625.00
269,965.00
269,960.00
= Rp.
= Rp.
441,970.00
720,587.50
191,840.50
668,000.00
135,000.00
= Rp.
= Rp.
Jumlah
Dibulatkan
= Rp.
= Rp.
2,157,398.01
2,157,410.00
1
-
M3 sloof 15/20
Beton site mix (1 pc: 2 ps : 3pk)
Besi beton bjtp 24
Bekisting
Upah cor
1
192.171
13.3333
1
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
441,970.00
5,820.00
44,730.00
125,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
1,118,433.28
596,400.00
125,000.00
2,281,803.28
2,281,820.00
1
-
1
142.472
36.7712
8.33333
1
m
kg
kg
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
5,820.00
6,070.00
108,650.00
145,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
829,188.33
223,201.18
905,416.67
145,000.00
2,544,776.18
2,544,790.00
1
-
M3 kolom praktis
Beton site mix (1 pc: 2 ps : 3pk)
Besi beton bjtp 24
Bekisting
Upah cor
1
82.3432
13.33
1
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
441,970.00
5,820.00
7,700.00
125,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
479,237.39
102,641.00
125,000.00
1,148,848.39
1,148,860.00
1
-
M3 PLAT BETON
Beton site mix (1 pc: 2 ps : 3pk)
Besi beton bjtp 24
Bekisting
Upah cor
1
200.64
10
1
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
441,970.00
6,070.00
108,650.00
145,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
1,217,884.80
1,086,500.00
145,000.00
2,891,354.80
2,891,370.00
1
-
1
102.58
40.5585
7.33333
1
m
kg
kg
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
5,820.00
6,070.00
108,650.00
145,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
597,015.60
246,190.14
796,766.67
145,000.00
2,226,942.40
2,226,960.00
1
-
1
170.967
31.1692
6.66667
1
m
kg
kg
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
5,820.00
6,070.00
108,650.00
145,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
995,026.00
189,196.88
724,333.33
145,000.00
Jumlah
Dibulatkan
= Rp.
= Rp.
2,495,526.22
2,495,540.00
1
-
1
136.275
66.684
10
1
m
kg
kg
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
5,820.00
6,070.00
108,650.00
145,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
793,120.50
404,771.88
1,086,500.00
145,000.00
2,871,362.38
2,871,380.00
1
-
1
151.417
77.3195
11.6667
1
m
kg
kg
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
5,820.00
6,070.00
108,650.00
145,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
881,245.00
469,329.16
1,267,583.33
145,000.00
3,205,127.50
3,205,140.00
1
-
1
36.9249
7.5
1
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
441,970.00
6,070.00
108,650.00
135,000.00
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
224,133.88
814,875.00
135,000.00
1,615,978.88
1,615,990.00
No
Juml Hrg
( Rp )
U r a i a n
0.012
0.007
0.020
0.100
0.100
0.010
0.005
m
m
kg
m'
oh
oh
oh
x
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,750,000
1,750,000
8,500
30,000.00
30,000.00
35,000.00
35,000.00
Jumlah
Dibulatkan
0.100
0.005
oh
oh
x Rp.
x Rp.
30,000
35,000
=
=
oh
oh
0.192
0.019
oh
oh
x Rp.
x Rp.
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
21,000.00
12,250.00
170.00
3,000.00
3,000.00
350.00
175.00
39,420.00
39,420.00
= Rp.
= Rp.
3,000.00
175.00
Jumlah
Dibulatkan
= Rp.
= Rp.
3,175.00
3,170.00
30,000
35,000
Jumlah
Dibulatkan
=
=
=
=
Rp.
Rp.
Rp.
Rp.
15,780.00
1,820.00
17,600.00
17,600.00
30,000
35,000
Jumlah
Dibulatkan
= Rp.
5,760.00
665.00
6,425.00
6,420.00
= Rp.
= Rp.
1.100
2.720
0.544
1.500
0.600
0.060
0.075
m
zak
m
oh
oh
oh
oh
x
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
80,000
30,000
60,000
30,000
30,000
35,000
35,000
Jumlah
Dibulatkan
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
88,000.00
81,600.00
32,640.00
45,000.00
18,000.00
2,100.00
2,625.00
269,965.00
269,960.00
1.00
1.20
1.00
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
441,970
5,820
44,730
125,000
Jumlah
Dibulatkan
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
53,676.00
125,000.00
620,646.00
620,660.00
1.00
90.85
37.48
17.78
1.00
m
kg
kg
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
441,970
5,820
5,820
66,800
135,000
Jumlah
Dibulatkan
= Rp.
= Rp.
=
=
=
=
Rp.
Rp.
Rp.
Rp.
441,970.00
528,747.00
218,133.60
1,187,555.56
135,000.00
2,511,406.16
2,511,420.00
1.00
10.00
1.00
m
kg
kg
m
m
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
441,970
5,820
5,820
44,730
125,000
Jumlah
Dibulatkan
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
447,300.00
125,000.00
1,014,270.00
1,014,290.00
1 M3 kolom praktis
- Beton site mix (1 pc: 2 ps : 3pk)
- Besi beton bjtp 24
- Bekisting
- Upah cor
1.00
13.33
1.00
m
kg
m
m
x
x
x
x
Rp.
Rp.
Rp.
Rp.
441,970
5,820
7,700
125,000
Jumlah
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
441,970.00
102,641.00
125,000.00
669,611.00
Dibulatkan
= Rp.
669,630.00
Page 40 of 41
Uraian Pekerjaan
Satuan
Harga Satuan
( Rp )
Jumlah Harga
( Rp )
PEKERJAAN PENDAHULUAN
Uniset dan bouwplank
48.03
m'
39,420.00
Sub Jumlah
1,893,342.60
5,330,163.60
1
2
3
20.17
6.72
2.88
m
m
m
17,600.00
6,420.00
71,000.00
Sub Jumlah
355,037.76
43,169.36
204,607.80
1,811,739.20
10.81
269,960.00
Sub Jumlah
2,917,390.23
2,917,390.23
1.44
6.40
1.08
4.18
6.56
10.07
3.47
2.07
5.69
14.30
6.24
m
m
m
m
m
m
m
m
m
m
m
2,281,820.00
2,157,410.00
1,148,860.00
2,544,790.00
2,226,960.00
2,495,540.00
2,871,380.00
3,205,140.00
1,615,990.00
2,891,370.00
2,891,370.00
Sub Jumlah
3,287,874.44
13,807,424.00
1,240,768.80
10,627,043.04
14,597,722.80
25,141,267.82
9,951,054.53
6,640,409.05
9,194,853.82
41,352,622.40
18,038,968.29
153,880,008.99
129.08
129.08
m
m
125,000.00
35,000.00
Sub Jumlah
total
16,135,000.00
4,517,800.00
20,652,800.00
184,592,102.02
II
IV
1
2
3
4
5
6
7
8
9
10
11
V
Volume
PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
2 Penutup Atap
Page 41 of 41