NO
KODE
ITEM PEKERJAAN
SAT
A.101
1 A.101.2
2 A.101.4
3 A.101.5
4 A.101.6
TOTAL HARGA
( Rp )
E
PEKERJAAN PERSIAPAN
Pagar Sementara dari seng gelombang tinggi 2 meter
Pengukuran dan pemasangan bouwplank
Pembuatan Gudang semen dan Alat-alat
Pembuatan Kantor Sementara dengan lantai perkerasan
m1
150,885.41
40,674.40
539,936.50
672,456.50
585,218.00
5 A.101.7
6 A.101.8
m2
6,653.00
m
bh
bh
Bln
Bln
Bln
Bln
Ls
Ls
Ls
485,276.00
400,000.00
5,945,000.00
10,000,000.00
12,168,000.00
12,960,000.00
18,449,840.00
12,664,900.00
10,947,000.00
42,553,900.00
7
8
9
10
11
12
13
14
15
16
A.101.9
A.101.13
A.101.14
A.101.15
A.101.16
A.101.17
A.101.18
A.101.19
A.101.20
A.101.23
A.102
PEKERJAAN TANAH
1 A.102.1
m3
18,426.40
2 A.102.2
m3
24,200.02
33,832.93
23,688.20
8,834.44
23,033.00
80,380.60
170,924.50
m3
439,028.80
415,748.80
m
ttk
ttk
239,957.16
24,800.00
4,507,620.00
m3
2,797,248.00
3 A.102.3
4 A.102.8
5 A.102.9
6 A.102.10
7 A.102.11
8 A.102.12
A.103
1 A.103.5
2 A.103.6
3 A.103.9
4 A.103.17
5 A.103.19
A.106
1 A.106.8
NO
KODE
ITEM PEKERJAAN
SAT
A.107
1 A.107.1
TOTAL HARGA
( Rp )
E
PEKERJAAN BETON
Beton Tumbuk 1 pc : 3 ps : 5 kr
m3
473,417.60
2 A.107.5
3 A.107.10
4 A.107.11
Beton Bertulang 1 pc : 2 ps : 3 kr
Pembesian dengan besi polos
Pembesian dengan besi ulir
m
kg
kg
641,178.70
6,227.99
7,571.99
5 A.107.15
m2
79,800.00
6 A.107.16
m2
86,900.00
100,800.00
103,100.00
126,200.00
90,700.00
658,057.20
m1
12,923.18
A.110
A.110.1
A.110.8
A.110.9
A.110.10
A.110.11
A.110.12
A.110.13
A.110.14
A.110.15
A.110.16
A.110.17
kg
kg
kg
kg
kg
kg
kg
kg
bh
bh
bh
14,752.19
14,947.44
14,155.44
14,221.44
14,221.44
14,276.44
22,200.00
9,580.00
12,400.00
2,200.00
22,000.00
A.111
76,228.00
40,114.00
m2
17,987.70
7 A.107.17
8 A.107.18
9 A.107.19
10 A.107.20
11 A.107.29
A.108
1 A.108.10
1
2
3
4
5
6
7
8
9
10
11
1 A.111.18
2 A.111.19
A.112
1 A.112.11
PEKERJAAN PENGECATAN
Pengecatan permukaan baja dgn meni besi
NO
KODE
URAIAN PEKERJAAN
JUMLAH
ORANG
D
HARI &
JAM
E
PEKERJA
Pekerja / Kenek
Tukang Gali
Kepala Tukang Batu
Tukang Batu
Kepala Tukang Kayu
Tukang Kayu
Kepala Tukang Besi
Tukang Besi
Kepala Tukang Cat
Tukang Cat
Tukang aspal
Mandor / Pengawas
Tukang Las
Petugas Siang hari
Petugas Malam hari
Operator Terampil
Buruh Terampil
Buruh Tak Terampil
Sopir Terampil
Pembantu Sopir
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
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
org / hri
bln
bln
org / hri
org / hri
org / hri
org / hri
org / hri
1.00
1 HB.001
2 HB.002
MATERIAL
BATU :
Batu Bata merah Press Mesin
Batu Bata merah uk. 20x9,5x4 cm uk.kecil (proses tangan)
1.00
1.00
3 HB.003
4 HB.004
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1.00
PK.001
PK.002
PK.003
PK.004
PK.005
PK.006
PK.007
PK.008
PK.009
PK.010
PK.011
PK.012
PK.021
PK.022
PK.023
PK.024
PK.025
PK.026
PK.027
PK.028
BIAYA
( Rp )
G
40,950.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
61,460.00
51,160.00
61,460.00
1,053,000.00
975,000.00
46,800.00
27,110.00
27,110.00
50,700.00
27,300.00
40,950.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
71,680.00
61,460.00
61,460.00
51,160.00
61,460.00
1,053,000.00
975,000.00
46,800.00
27,110.00
27,110.00
50,700.00
27,300.00
bh
bh
340.00
260.00
340.00
260.00
1.00
m3
211,800.00
211,800.00
1.00
m3
232,470.00
232,470.00
5 HB.005
1.00
m3
279,860.00
279,860.00
6 HB.006
1.00
m3
184,500.00
184,500.00
7 HB.007
1.00
m3
135,300.00
135,300.00
8 HB.008
Koral Beton
1.00
m3
172,690.00
172,690.00
Sirtu
Batako tebal 20 cm
Batako tebal 15 cm
Batako tebal 10 cm
1.00
1.00
1.00
1.00
m3
bh
bh
bh
132,840.00
2,050.00
1,880.00
1,640.00
132,840.00
2,050.00
1,880.00
1,640.00
13 HB.015
1.00
m3
111,930.00
111,930.00
14 HB.016
1.00
m3
179,990.00
179,990.00
15 HB.017
Batu Kerikil
1.00
m3
106,600.00
106,600.00
16 HB.019
1.00
m3
205,000.00
205,000.00
17 HB.020
1.00
m3
23,690.00
23,690.00
9
10
11
12
HB.009
HB.010
HB.011
HB.012
PASIR :
1 HB.025
Pasir Urug
1.00
m3
56,320.00
56,320.00
2 HB.026
Pasir Pasang
1.00
m3
65,000.00
65,000.00
3 HB.027
1.00
m3
65,000.00
65,000.00
4 HB.029
Kerikil
1.00
m3
156,000.00
156,000.00
1 HB.035
2 HB.036
3 HB.037
BEKISTING :
Triplek uk.3 ft x 7 ft x 9 mm
Triplek uk.3 ft x 7 ft x 6 mm
Minyak bekesting
1.00
1.00
1.00
Lbr
Lbr
Ltr
99,010.00
40,500.00
6,180.00
99,010.00
40,500.00
6,180.00
4 HB.038
Kayu bekesting
1.00
m3
1,353,000.00
1,353,000.00
5
6
7
8
Schafolding
Plywood t. 6 mm
Plywood t. 9 mm
Triplek uk.3 ft x 7 ft x 12 mm
1.00
1.00
1.00
1.00
m2
Lbr
Lbr
Lbr
12,300.00
47,150.00
94,710.00
112,510.00
12,300.00
47,150.00
94,710.00
112,510.00
HB.039
HB.040
HB.041
HB.042
BIAYA ANGKUT
( Rp )
H
NO
KODE
URAIAN PEKERJAAN
JUMLAH
ORANG
D
HARI &
JAM
E
UPAH
( Rp/Org/Hr )
F
BIAYA
( Rp )
G
BIAYA ANGKUT
( Rp )
H
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
HB.045
HB.046
HB.047
HB.048
HB.049
HB.050
HB.051
HB.052
HB.053
HB.054
HB.055
HB.056
HB.057
HB.058
HB.059
HB.060
HB.061
HB.062
CAT :
Cat tembok Duluc / ICI ( Luar ) putih 1si 3,5 kg
Cat tembok Duluc / ICI ( Dalam ) putih 1si 3,5 kg
Cat kayu Emco
Dempul / Plamur
Minyak cat
Kertas gosok / ampelas
Meni besi
Plamur tembok
Cat dasar
Cat penutup
Dempul kayu
Kuas
Pengecatan Konst Baja
Zingkromate
Cat duko
Cat penutup 2x
Cat penutup (dengan tebal 200 um)
Cat antara
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
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
42,170.00
26,260.00
41,000.00
10,250.00
6,150.00
2,870.00
28,700.00
6,970.00
20,500.00
25,010.00
12,300.00
6,150.00
610.00
610.00
77,900.00
28,700.00
84,210.00
24,510.00
42,170.00
26,260.00
41,000.00
10,250.00
6,150.00
2,870.00
28,700.00
6,970.00
20,500.00
25,010.00
12,300.00
6,150.00
610.00
610.00
77,900.00
28,700.00
84,210.00
24,510.00
1
2
3
4
5
HB.091
HB.093
HB.095
HB.096
HB.097
SEMEN :
Semen ( Ex Andalas ) / 40 kg
Semen Putih Tiga Roda / 40 kg
Semen Warna
Semen Putih
Semen Abu-abu
1.00
1.00
1.00
1.00
1.00
kg
zak
kg
kg
kg
920.00
53,300.00
1,390.00
1,390.00
29,520.00
920.00
53,300.00
1,390.00
1,390.00
29,520.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
HB.100
HB.101
HB.102
HB.103
HB.104
HB.105
HB.106
HB.107
HB.108
HB.109
HB.110
HB.111
HB.112
HB.113
HB.114
HB.115
HB.116
HB.117
HB.118
HB.119
HB.120
HB.121
HB.122
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
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
6,320.00
5,040.00
10,240.00
11,040.00
8,280.00
10,190.00
9,530.00
9,470.00
68,800.00
8,350.00
35,000.00
9,470.00
14,400.00
28,000.00
7,600.00
7,600.00
1,200.00
10,000.00
600,000.00
20,400.00
20,000.00
8,740.00
19,690.00
6,320.00
5,040.00
10,240.00
11,040.00
8,280.00
10,190.00
9,530.00
9,470.00
68,800.00
8,350.00
35,000.00
9,470.00
14,400.00
28,000.00
7,600.00
7,600.00
1,200.00
10,000.00
600,000.00
20,400.00
20,000.00
8,740.00
19,690.00
1 HB.135
KAYU
Dolken kayu dia. 8 - 400 cm
1.00
btg
12,480.00
12,480.00
2 HB.136
1.00
m3
1,200,000.00
1,200,000.00
3 HB.137
1.00
m3
2,120,000.00
2,120,000.00
4 HB.138
1.00
m3
960,000.00
960,000.00
5 HB.139
Kayu Bangkirai
1.00
m3
1,440,000.00
1,440,000.00
6 HB.140
1.00
m3
1,480,000.00
1,480,000.00
7 HB.141
1.00
m3
1,200,000.00
1,200,000.00
8 HB.142
Papan Ulin
1.00
m3
1,200,000.00
1,200,000.00
9 HB.143
Kayu Ulin
1.00
m3
1,600,000.00
1,600,000.00
10 HB.144
1.00
m3
1,440,000.00
1,440,000.00
11 HB.147
1.00
m3
760,000.00
760,000.00
12 HB.148
1.00
m3
5,720,000.00
5,720,000.00
35 btg
13 HB.149
1.00
m3
5,720,000.00
5,720,000.00
26 btg
NO
KODE
URAIAN PEKERJAAN
C
JUMLAH
ORANG
D
HARI &
JAM
E
UPAH
( Rp/Org/Hr )
F
BIAYA
( Rp )
G
BIAYA ANGKUT
( Rp )
H
14 HB.150
1.00
m3
5,720,000.00
5,720,000.00
28 btg
15 HB.151
1.00
m3
2,800,000.00
2,800,000.00
35 btg
16 HB.152
1.00
m3
2,800,000.00
2,800,000.00
28 btg
17 HB.153
1.00
m3
2,920,000.00
2,920,000.00
35 btg
18 HB.154
1.00
m3
2,920,000.00
2,920,000.00
28 btg
ATAP
Seng gelombang bjls 30
Seng plat
Asbes gelombang
Seng plat bjls 28
1.00
1.00
1.00
1.00
lbr
lbr
lbr
lbr
41,600.00
28,000.00
32,800.00
30,240.00
41,600.00
28,000.00
32,800.00
30,240.00
5 HB.214
1.00
m2
2,800.00
2,800.00
6 HB.268
Upah pemasangan
1.00
m1
22,000.00
22,000.00
1
2
3
4
HB.160
HB.169
HB.178
HB.205
Beton K.BO
1.00
m3
400,980.00
400,980.00
2 HB.325
1.00
m3
573,080.00
573,080.00
3 HB.234
4 HB.337
1.00
1.00
m3
jam
11,270.00
205,000.00
11,270.00
205,000.00
1
2
3
4
5
6
7
8
LAIN - LAIN
Peralatan pancang
Pemotongan kepala tiang pancang
Pembuangan potongan kepala tiang pancang
Bak fiberglass
Kunci tanam
Kait angin
Engsel pintu
Kunci Slot
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
ls
bh
bh
bh
bh
bh
bh
bh
2,880.00
20,000.00
4,800.00
120,000.00
52,000.00
10,000.00
6,800.00
6,000.00
2,880.00
20,000.00
4,800.00
120,000.00
52,000.00
10,000.00
6,800.00
6,000.00
1.00
m2
26,000.00
26,000.00
10 HB.361
1.00
m2
30,000.00
30,000.00
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
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
m2
bh
bh
ls
bln
Ls
bln
bh
bh
bh
bh
kg
kg
kg
kg
kg
kg
kg
ls
bln
30,000.00
400,000.00
1,000,000.00
1,200,000.00
880,000.00
1,200,000.00
760,000.00
1,800,000.00
2,000.00
18,000.00
2,200.00
2,000.00
400.00
800.00
11,600.00
1,400.00
4,000.00
18,000.00
2,000.00
32,000,000.00
30,000.00
400,000.00
1,000,000.00
1,200,000.00
880,000.00
1,200,000.00
760,000.00
1,800,000.00
2,000.00
18,000.00
2,200.00
2,000.00
400.00
800.00
11,600.00
1,400.00
4,000.00
18,000.00
2,000.00
32,000,000.00
HB.345
HB.346
HB.347
HB.350
HB.351
HB.352
HB.353
HB.354
9 HB.360
HB.362
HB.364
HB.365
HB.367
HB.368
HB.369
HB.370
HB.371
HB.372
HB.373
HB.374
HB.375
HB.376
HB.377
HB.378
HB.379
HB.380
HB.381
HB.382
HB.383
TIANG PANCANG
1 HB.384
1.00
m1
135,000.00
135,000.00
2 HB.385
3 HB.386
Upah pemacangan
Sambungan
1.00
1.00
m1
Ttk
58,720.00
165,000.00
58,720.00
165,000.00
4 HB.397
Las penyambungan
1.00
m1
54,750.00
54,750.00
5 HB.399
1.00
m3
25,500.00
25,500.00
NO
KODE
URAIAN PEKERJAAN
JUMLAH
ORANG
D
HARI &
JAM
E
UPAH
( Rp/Org/Hr )
F
BIAYA
( Rp )
G
PIPA.
1 HB.405
1.00
m1
61,500.00
61,500.00
2 HB.406
1.00
m1
77,900.00
77,900.00
3 HB.407
1.00
m1
33,720.00
33,720.00
4 HB.408
1.00
m1
56,530.00
56,530.00
5 HB.409
1.00
m1
80,900.00
80,900.00
6 HB.410
1.00
m1
14,350.00
14,350.00
7 HB.411
1.00
m1
22,550.00
22,550.00
8 HB.412
1.00
m1
102,500.00
102,500.00
9 HB.413
1.00
m1
61,500.00
61,500.00
10 HB.414
Seal tape
1.00
m1
4,100.00
4,100.00
11 HB.415
Pisher
1.00
m1
2,050.00
2,050.00
12 HB.416
Pipa Sshedule 40
1.00
m1
9,580.00
9,580.00
1 HB.425
KACA.
Jendela nako
1.00
bh
12,300.00
12,300.00
2 HB.426
3 HB.427
Kaca polos
Sealant
1.00
1.00
m2
kg
53,300.00
151,700.00
53,300.00
151,700.00
4 HB.428
Kaca Wireglass t = 5 mm
1.00
m2
213,200.00
213,200.00
5 HB.429
Kaca Patri t = 5 mm
1.00
m2
779,000.00
779,000.00
6 HB.430
1.00
m2
229,600.00
229,600.00
7 HB.431
1.00
m2
229,600.00
229,600.00
8 HB.432
Printed process
1.00
m2
164,000.00
164,000.00
9 HB.433
1.00
m2
110,700.00
110,700.00
BIAYA ANGKUT
( Rp )
H
NO
KODE
URAIAN PEKERJAAN
SAT
A.101
1 A.101.2
PK.006
PK.005
PK.001
PK.012
HB.135
HB.091
HB.027
HB.008
HB.136
HB.103
HB.051
PK.006
PK.005
PK.001
PK.012
HB.135
HB.136
HB.103
HB.091
HB.027
HB.008
HB.140
4 A.101.6
TOTAL HARGA
BAHAN
G
UPAH
F
JUMLAH
H
PEKERJAAN PERSIAPAN
2 A.101.4
3 A.101.5
HARGA
( Rp )
E
61,460.00
71,680.00
40,950.00
51,160.00
12,292.00
1,433.60
16,380.00
1,023.20
12,480.00
920.00
65,000.00
172,690.00
1,200,000.00
11,040.00
28,700.00
31,128.80
61,460.00
71,680.00
40,950.00
51,160.00
6,146.00
716.80
4,095.00
255.80
1,200,000.00
11,040.00
2,120,000.00
11,213.60
61,460.00
71,680.00
40,950.00
51,160.00
122,920.00
14,336.00
40,950.00
2,558.00
12,480.00
1,200,000.00
11,040.00
920.00
65,000.00
172,690.00
41,600.00
180,764.00
61,460.00
61,460.00
71,680.00
40,950.00
51,160.00
122,920.00
61,460.00
21,504.00
81,900.00
2,558.00
15,600.00
2,300.00
325.00
1,554.21
86,400.00
662.40
12,915.00
119,756.61
TOTAL :
12,292.00
1,433.60
16,380.00
1,023.20
15,600.00
2,300.00
325.00
1,554.21
86,400.00
662.40
12,915.00
150,885.41
150,885.41
m1
14,400.00
220.80
14,840.00
29,460.80
TOTAL :
6,146.00
716.80
4,095.00
255.80
14,400.00
220.80
14,840.00
40,674.40
40,674.40
m2
21,216.00
252,000.00
3,312.00
9,660.00
1,950.00
8,634.50
62,400.00
359,172.50
TOTAL :
122,920.00
14,336.00
40,950.00
2,558.00
21,216.00
252,000.00
3,312.00
9,660.00
1,950.00
8,634.50
62,400.00
539,936.50
539,936.50
m2
12,480.00
15,600.00
122,920.00
61,460.00
21,504.00
81,900.00
2,558.00
15,600.00
HB.136
HB.103
HB.111
HB.091
HB.026
HB.027
HB.008
HB.001
HB.169
HB.425
HB.426
HB.351
HB.140
5 A.101.7
PK.006
PK.005
PK.001
PK.012
HB.135
HB.136
HB.103
HB.140
6 A.101.8
PK.001
PK.012
0.1800
0.8500
1.1000
35.000
0.1500
0.1000
0.1500
30.000
0.2500
2.0000
0.0800
0.1500
0.0600
m3
kg
kg
kg
m3
m3
m3
bh
lbr
bh
m2
bh
lbr
1,200,000.00
11,040.00
9,470.00
920.00
65,000.00
65,000.00
172,690.00
340.00
28,000.00
12,300.00
53,300.00
52,000.00
41,600.00
290,342.00
61,460.00
71,680.00
40,950.00
51,160.00
92,190.00
10,752.00
40,950.00
2,558.00
12,480.00
1,200,000.00
11,040.00
41,600.00
146,450.00
40,950.00
51,160.00
4,095.00
2,558.00
216,000.00
9,384.00
10,417.00
32,200.00
9,750.00
6,500.00
25,903.50
10,200.00
7,000.00
24,600.00
4,264.00
7,800.00
2,496.00
382,114.50
TOTAL :
m2
37,440.00
331,200.00
7,728.00
62,400.00
438,768.00
TOTAL :
TOTAL :
7 A.101.9
PK.006
PK.005
PK.001
PK.012
2.0000
0.2000
1.0000
0.0500
HB.135
HB.136
HB.103
HB.140
1.2500
0.1860
0.3000
1.5000
Tenaga :
Tukang Kayu
Kepala Tukang Kayu
Pekerja / Kenek
Mandor / Pengawas
Material :
btg Dolken kayu dia. 8 - 400 cm
m3 Kayu meranti 5/7 MB
kg Paku segala ukuran ( Rata-rata )
lbr Seng gelombang bjls 30
61,460.00
71,680.00
40,950.00
51,160.00
122,920.00
14,336.00
40,950.00
2,558.00
12,480.00
1,200,000.00
11,040.00
41,600.00
180,764.00
122,920.00
14,336.00
40,950.00
2,558.00
400,000.00
400,000.00
400,000.00
400,000.00
bh
400,000.00
bh
1,435,000.00
2,050,000.00
1,025,000.00
2,870,000.00
2,050,000.00
1,025,000.00
2,870,000.00
2,050,000.00
1,025,000.00
5,945,000.00
5,945,000.00
bln
1,200,000.00
880,000.00
1,200,000.00
8,800,000.00
TOTAL :
4,095.00
2,558.00
6,653.00
6,653.00
15,600.00
223,200.00
3,312.00
62,400.00
485,276.00
485,276.00
TOTAL :
10 A.101.15 Pengadaan Listrik kerja
HB.367
1.0000 ls Biaya Penyambungan PLN
HB.368
10.000 bln Listrik PLN untuk Direksi Keet & Barak Kerja
37,440.00
331,200.00
7,728.00
62,400.00
585,218.00
585,218.00
15,600.00
223,200.00
3,312.00
62,400.00
304,512.00
TOTAL :
TOTAL :
9 A.101.14 Pengadaan Sumber air bersih
2.0000 unit Tangki air 5 m3 + accessories
1.0000 ls Instalasi pipa
1.0000 bh Pemasangan Pompa + Pemipaan
92,190.00
10,752.00
40,950.00
2,558.00
or/hr
or/hr
or/hr
or/hr
216,000.00
9,384.00
10,417.00
32,200.00
9,750.00
6,500.00
25,903.50
10,200.00
7,000.00
24,600.00
4,264.00
7,800.00
2,496.00
672,456.50
672,456.50
1,200,000.00
8,800,000.00
10,000,000.00
10,000,000.00
bln
1,053,000.00
1,053,000.00
1,053,000.00
PK.023
1.0000
975,000.00
6.0000
2,028,000.00
975,000.00
TOTAL PER BULAN :
12,168,000.00
TOTAL :
bln
1,200,000.00
760,000.00
1,800,000.00
1,200,000.00
4,560,000.00
7,200,000.00
TOTAL :
82,000.00
113,880.00
16,400,000.00
2,049,840.00
1,230,000.00
820,000.00
1,230,000.00
697,000.00
533,000.00
369,000.00
533,000.00
410,000.00
287,000.00
205,000.00
205,000.00
287,000.00
205,000.00
205,000.00
205,000.00
512,500.00
426,400.00
205,000.00
410,000.00
410,000.00
410,000.00
2,870,000.00
1,230,000.00
820,000.00
1,230,000.00
697,000.00
533,000.00
369,000.00
533,000.00
410,000.00
287,000.00
205,000.00
205,000.00
287,000.00
205,000.00
205,000.00
205,000.00
512,500.00
426,400.00
205,000.00
410,000.00
410,000.00
410,000.00
2,870,000.00
1,025,000.00
69,700.00
2,050,000.00
8,200,000.00
697,000.00
2,050,000.00
A.102
PK.001
PK.012
8,200,000.00
697,000.00
2,050,000.00
10,947,000.00
10,947,000.00
ls
15,990,000.00
5,330,000.00
106,600.00
533,000.00
7,462,000.00
86,100.00
15,990,000.00
5,330,000.00
2,558,400.00
9,061,000.00
7,462,000.00
2,152,500.00
TOTAL :
1 A.102.1
1,230,000.00
820,000.00
1,230,000.00
697,000.00
533,000.00
369,000.00
533,000.00
410,000.00
287,000.00
205,000.00
205,000.00
287,000.00
205,000.00
205,000.00
205,000.00
512,500.00
426,400.00
205,000.00
410,000.00
410,000.00
410,000.00
2,870,000.00
12,664,900.00
12,664,900.00
ls
TOTAL :
16 A.101.23 Dokumentasi
1.000 ls Dokumen tender
1.000 ls Dokumen kontrak
24.000 pkn Laporan mingguan
17.000 bln Laporan bulanan
1.000 unit Kamera
25.000 rol Film
16,400,000.00
2,049,840.00
18,449,840.00
18,449,840.00
ls
TOTAL :
15 A.101.20 Peralatan Keselamatan & Kesehatan Kerja ( K-3 )
8.000 unit Pemadam kebakaran
10.000 unit Sabuk pengaman
1.000 ls Rambu-rambu, railing
1,200,000.00
4,560,000.00
7,200,000.00
12,960,000.00
12,960,000.00
bh
TOTAL :
14 A.101.19 Mobilisasi & Demobilisasi Alat
1.0000 ls Balok beton utk loading test
1.0000 bh Tower Crane kap 5 s/d 40 ton
1.0000 bh Mobile Crane
1.0000 bh Universal Lift
1.0000 bh Dump Truk
1.0000 bh Concrete pump
1.0000 bh Compressor
1.0000 bh Generator set 100 kva
1.0000 bh Concrete Vibrator
1.0000 bh Bar Bender
1.0000 bh Bar Cutter
1.0000 bh Water pump
1.0000 bh Auto Level
1.0000 bh Theodolite
1.0000 bh Chain block
1.0000 bh Arc Welding Machine
1.0000 bh Tamping Rammer
1.0000 bh Concrete Mixer
1.0000 bh Eskavator
1.0000 bh Stum Wals
1.0000 ls Scafolding
1.0000 ls Alat Pancang
975,000.00
2,028,000.00
12,168,000.00
12,168,000.00
15,990,000.00
5,330,000.00
2,558,400.00
9,061,000.00
7,462,000.00
2,152,500.00
42,553,900.00
42,553,900.00
PEKERJAAN TANAH
Penggalian Tanah Biasa sedalam 1 meter
Tenaga :
0.4000 or/hr Pekerja / Kenek
0.0400 or/hr Mandor / Pengawas
m3
40,950.00
51,160.00
16,380.00
2,046.40
TOTAL :
16,380.00
2,046.40
18,426.40
18,426.40
2 A.102.2
PK.001
PK.012
m3
40,950.00
51,160.00
21,539.70
2,660.32
TOTAL :
3 A.102.3
PK.001
PK.012
40,950.00
51,160.00
30,098.25
3,734.68
TOTAL :
4 A.102.8
PK.001
PK.012
PK.001
PK.012
Urugan Kembali
40,950.00
51,160.00
21,130.20
2,558.00
40,950.00
51,160.00
7,862.40
972.04
TOTAL :
PK.001
PK.012
40,950.00
51,160.00
20,475.00
2,558.00
TOTAL :
PK.001
PK.012
HB.025
PK.001
PK.012
HB.009
A.103
1 A.103.5
PK.004
PK.003
PK.001
20,475.00
2,558.00
23,033.00
23,033.00
Tenaga :
0.3000 or/hr Pekerja / Kenek
0.0100 or/hr Mandor / Pengawas
Material :
1.2000 m3 Pasir Urug
7,862.40
972.04
8,834.44
8,834.44
m3
Tenaga :
0.5000 or/hr Pekerja / Kenek
0.0500 or/hr Mandor / Pengawas
21,130.20
2,558.00
23,688.20
23,688.20
Tenaga :
0.1920 or/hr Pekerja / Kenek
0.0190 or/hr Mandor / Pengawas
30,098.25
3,734.68
33,832.93
33,832.93
m3
TOTAL :
5 A.102.9
21,539.70
2,660.32
24,200.02
24,200.02
40,950.00
51,160.00
12,285.00
511.60
56,320.00
12,796.60
40,950.00
51,160.00
10,237.50
1,279.00
132,840.00
11,516.50
61,460.00
71,680.00
40,950.00
36,876.00
4,300.80
61,425.00
67,584.00
67,584.00
TOTAL :
12,285.00
511.60
67,584.00
80,380.60
80,380.60
m3
Tenaga :
0.2500 or/hr Pekerja / Kenek
0.0250 or/hr Mandor / Pengawas
Material :
1.2000 m3 Sirtu
159,408.00
159,408.00
TOTAL :
10,237.50
1,279.00
159,408.00
170,924.50
170,924.50
PEKERJAAN PONDASI
Batu Gunung camp. 1 pc : 4 ps
Tenaga :
0.6000 or/hr Tukang Batu
0.0600 or/hr Kepala Tukang Batu
1.5000 or/hr Pekerja / Kenek
m3
-
36,876.00
4,300.80
61,425.00
PK.012
HB.007
HB.091
HB.026
2 A.103.6
3 A.103.9
PK.004
PK.003
PK.001
PK.012
0.3900
0.0390
0.7800
0.0390
HB.007
HB.025
1.2000
0.3000
HB.346
HB.347
1.0000
1.0000
135,300.00
920.00
65,000.00
106,438.80
61,460.00
71,680.00
40,950.00
51,160.00
36,876.00
4,300.80
61,425.00
3,837.00
135,300.00
920.00
65,000.00
106,438.80
61,460.00
71,680.00
40,950.00
51,160.00
23,969.40
2,795.52
31,941.00
1,995.24
135,300.00
56,320.00
60,701.16
20,000.00
4,800.00
20,000.00
4,800.00
148,830.00
149,960.00
33,800.00
332,590.00
TOTAL :
Tenaga :
Tukang Batu
Kepala Tukang Batu
Pekerja / Kenek
Mandor / Pengawas
Material :
m3 Batu Kali Belah
m3 Pasir Urug
148,830.00
125,120.00
35,360.00
309,310.00
TOTAL :
162,360.00
16,896.00
179,256.00
TOTAL :
TOTAL :
A.106
A.107
PK.004
PK.003
36,876.00
4,300.80
61,425.00
3,837.00
148,830.00
125,120.00
35,360.00
415,748.80
415,748.80
23,969.40
2,795.52
31,941.00
1,995.24
162,360.00
16,896.00
239,957.16
239,957.16
20,000.00
4,800.00
24,800.00
24,800.00
ttk
58,720.00
1,233,120.00
135,000.00
165,000.00
54,750.00
1,233,120.00
61,460.00
71,680.00
40,950.00
51,160.00
737,520.00
86,016.00
163,800.00
10,232.00
1,480,000.00
7,600.00
11,040.00
997,568.00
61,460.00
71,680.00
15,365.00
1,792.00
2,835,000.00
330,000.00
109,500.00
3,274,500.00
TOTAL :
1,233,120.00
2,835,000.00
330,000.00
109,500.00
4,507,620.00
4,507,620.00
1 A.106.8
1 A.107.1
148,830.00
149,960.00
33,800.00
439,028.80
439,028.80
ttk
Tenaga :
Pemotongan kepala tiang pancang
Pembuangan potongan kepala tiang pancang
3,837.00
or/hr
or/hr
or/hr
or/hr
bh
bh
3,837.00
m3
51,160.00
m3
1,628,000.00
6,080.00
165,600.00
1,799,680.00
TOTAL :
737,520.00
86,016.00
163,800.00
10,232.00
1,628,000.00
6,080.00
165,600.00
2,797,248.00
2,797,248.00
PEKERJAAN BETON
Beton Tumbuk 1 pc : 3 ps : 5 kr
Tenaga :
0.2500 or/hr Tukang Batu
0.0250 or/hr Kepala Tukang Batu
m3
-
15,365.00
1,792.00
PK.001
PK.012
HB.027
HB.008
HB.091
2 A.107.5
Beton Bertulang 1 pc : 2 ps : 3 kr
Tenaga :
PK.004
0.3500 or/hr Tukang Batu
PK.003
0.0350 or/hr Kepala Tukang Batu
PK.001
2.0000 or/hr Pekerja / Kenek
PK.012
1.0000 or/hr Mandor / Pengawas
Material :
HB.027
0.5400 m3 Pasir Cor / Pasir beton
HB.008
0.8100 m3 Koral Beton
HB.091
336.00 kg Semen ( Ex Andalas ) / 40 kg
kg
kg
0.0070
0.0007
0.0070
0.0003
or/hr
or/hr
or/hr
or/hr
HB.100
HB.102
1.0500
0.0150
kg
kg
Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Tulangan Besi Beton Ulir
Kawat Beton
m2
PK.006
PK.005
65,000.00
172,690.00
920.00
88,817.30
61,460.00
71,680.00
40,950.00
51,160.00
21,511.00
2,508.80
81,900.00
51,160.00
65,000.00
172,690.00
920.00
157,079.80
61,460.00
71,680.00
40,950.00
51,160.00
430.22
50.18
286.65
15.35
5,040.00
10,240.00
782.39
61,460.00
71,680.00
40,950.00
51,160.00
430.22
50.18
286.65
15.35
6,320.00
10,240.00
782.39
61,460.00
71,680.00
40,950.00
51,160.00
15,979.60
1,863.68
12,285.00
255.80
2,120,000.00
6,180.00
11,040.00
30,384.08
61,460.00
71,680.00
15,979.60
1,863.68
33,800.00
150,240.30
200,560.00
384,600.30
TOTAL :
67,567.50
4,092.80
33,800.00
150,240.30
200,560.00
473,417.60
473,417.60
35,100.00
139,878.90
309,120.00
484,098.90
TOTAL :
5,292.00
153.60
5,445.60
TOTAL :
6,636.00
153.60
6,789.60
TOTAL :
21,511.00
2,508.80
81,900.00
51,160.00
35,100.00
139,878.90
309,120.00
641,178.70
641,178.70
430.22
50.18
286.65
15.35
5,292.00
153.60
6,227.99
6,227.99
430.22
50.18
286.65
15.35
6,636.00
153.60
7,571.99
7,571.99
Tenaga :
0.2600 or/hr Tukang Kayu
0.0260 or/hr Kepala Tukang Kayu
67,567.50
4,092.80
PK.008
PK.007
PK.001
PK.012
40,950.00
51,160.00
84,800.00
1,236.00
3,312.00
89,348.00
TOTAL :
1 1/2 x pakai :
Dibulatkan :
15,979.60
1,863.68
12,285.00
255.80
84,800.00
1,236.00
3,312.00
119,732.08
119,732.08
79,821.39
79,800.00
15,979.60
1,863.68
PK.001
PK.012
HB.137
HB.037
HB.103
12,285.00
255.80
2,120,000.00
6,180.00
11,040.00
30,384.08
61,460.00
71,680.00
40,950.00
51,160.00
20,281.80
2,365.44
12,285.00
306.96
2,120,000.00
11,040.00
1,200,000.00
94,710.00
6,180.00
12,480.00
35,239.20
61,460.00
71,680.00
40,950.00
51,160.00
20,281.80
2,365.44
13,104.00
306.96
2,120,000.00
11,040.00
1,200,000.00
94,710.00
6,180.00
12,480.00
36,058.20
61,460.00
71,680.00
40,950.00
51,160.00
20,281.80
2,365.44
13,104.00
306.96
2,120,000.00
11,040.00
1,200,000.00
94,710.00
6,180.00
12,480.00
36,058.20
61,460.00
20,281.80
95,400.00
1,236.00
3,312.00
99,948.00
TOTAL :
1 1/2 x pakai :
Dibulatkan :
12,285.00
255.80
95,400.00
1,236.00
3,312.00
130,332.08
130,332.08
86,888.05
86,900.00
m2
m2
40,950.00
51,160.00
84,800.00
4,416.00
18,000.00
33,148.50
1,236.00
24,960.00
166,560.50
TOTAL :
2 x pakai :
Dibulatkan :
84,800.00
4,416.00
21,600.00
33,148.50
1,236.00
24,960.00
170,160.50
TOTAL :
2 x pakai :
Dibulatkan :
84,800.00
4,416.00
18,000.00
33,148.50
1,236.00
74,880.00
216,480.50
TOTAL :
2 x pakai :
Dibulatkan :
20,281.80
2,365.44
12,285.00
306.96
84,800.00
4,416.00
18,000.00
33,148.50
1,236.00
24,960.00
201,799.70
201,799.70
100,899.85
100,800.00
20,281.80
2,365.44
13,104.00
306.96
84,800.00
4,416.00
21,600.00
33,148.50
1,236.00
24,960.00
206,218.70
206,218.70
103,109.35
103,100.00
20,281.80
2,365.44
13,104.00
306.96
84,800.00
4,416.00
18,000.00
33,148.50
1,236.00
74,880.00
252,538.70
252,538.70
126,269.35
126,200.00
m2
-
20,281.80
PK.005
PK.001
PK.012
HB.137
HB.103
HB.141
HB.041
HB.037
HB.135
A.108
A.110
1 A.110.1
Pek.Canal C.125x50x20x3.2
PK.008
PK.007
PK.001
PK.012
1.2000
1.2000
2.4000
0.6000
or/hr
or/hr
or/hr
or/hr
HB.105
HB.057
HB.116
110.00
110.00
15.000
kg
kg
kg
3 A.110.9
2,365.44
13,104.00
306.96
2,120,000.00
11,040.00
1,200,000.00
94,710.00
6,180.00
12,480.00
36,058.20
61,460.00
71,680.00
40,950.00
51,160.00
12,292.00
7,168.00
24,570.00
1,023.20
11,270.00
573,080.00
45,053.20
61,460.00
71,680.00
40,950.00
51,160.00
3,073.00
358.40
6,142.50
409.28
2,800.00
9,983.18
61,460.00
71,680.00
40,950.00
51,160.00
368.76
430.08
2,457.00
15.35
8,350.00
28,700.00
3,271.19
61,460.00
71,680.00
40,950.00
51,160.00
73,752.00
86,016.00
98,280.00
30,696.00
10,190.00
610.00
1,200.00
288,744.00
63,600.00
4,416.00
18,000.00
33,148.50
1,236.00
24,960.00
145,360.50
TOTAL :
2 x pakai :
Dibulatkan :
2,365.44
13,104.00
306.96
63,600.00
4,416.00
18,000.00
33,148.50
1,236.00
24,960.00
181,418.70
181,418.70
90,709.35
90,700.00
11,270.00
601,734.00
613,004.00
TOTAL :
12,292.00
7,168.00
24,570.00
1,023.20
11,270.00
601,734.00
658,057.20
658,057.20
2 A.110.8
71,680.00
40,950.00
51,160.00
2,940.00
2,940.00
TOTAL :
3,073.00
358.40
6,142.50
409.28
2,940.00
12,923.18
12,923.18
kg
9,185.00
2,296.00
11,481.00
TOTAL :
368.76
430.08
2,457.00
15.35
9,185.00
2,296.00
14,752.19
14,752.19
kg
Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Besi Canal C.125x50x20x3.2
Pengecatan Konst Baja
Kawat las. AW.SE.6013
Pek.besi L70x70x7
kg
Tenaga :
1,120,900.00
67,100.00
18,000.00
1,206,000.00
TOTAL :
Harga per kg :
73,752.00
86,016.00
98,280.00
30,696.00
1,120,900.00
67,100.00
18,000.00
1,494,744.00
1,494,744.00
14,947.44
PK.008
PK.007
PK.001
PK.012
1.2000
1.2000
2.4000
0.6000
or/hr
or/hr
or/hr
or/hr
HB.107
HB.057
HB.116
110.00
110.00
15.000
kg
kg
kg
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Besi Baja Siku L70x70x7
Pengecatan Konst Baja
Kawat las. AW.SE.6013
1.2000
1.2000
2.4000
0.6000
or/hr
or/hr
or/hr
or/hr
HB.106
HB.057
HB.116
110.00
110.00
15.000
kg
kg
kg
PK.008
PK.007
PK.001
PK.012
1.2000
1.2000
2.4000
0.6000
or/hr
or/hr
or/hr
or/hr
HB.106
HB.057
HB.116
110.00
110.00
15.000
kg
kg
kg
1.2000
1.2000
2.4000
0.6000
or/hr
or/hr
or/hr
or/hr
HB.416
HB.057
HB.116
110.00
110.00
15.000
m1
kg
kg
1.0000
bh
HB.373
HB.374
1.0000
1.0000
bh
bh
288,744.00
61,460.00
71,680.00
40,950.00
51,160.00
73,752.00
86,016.00
98,280.00
30,696.00
9,530.00
610.00
1,200.00
288,744.00
61,460.00
71,680.00
40,950.00
51,160.00
73,752.00
86,016.00
98,280.00
30,696.00
9,530.00
610.00
1,200.00
288,744.00
61,460.00
71,680.00
40,950.00
51,160.00
73,752.00
86,016.00
98,280.00
30,696.00
9,580.00
610.00
1,200.00
288,744.00
2,000.00
2,000.00
18,000.00
2,200.00
2,000.00
1,041,700.00
67,100.00
18,000.00
1,126,800.00
TOTAL :
Harga per kg :
73,752.00
86,016.00
98,280.00
30,696.00
1,041,700.00
67,100.00
18,000.00
1,415,544.00
1,415,544.00
14,155.44
1,048,300.00
67,100.00
18,000.00
1,133,400.00
TOTAL :
Harga per kg :
73,752.00
86,016.00
98,280.00
30,696.00
1,048,300.00
67,100.00
18,000.00
1,422,144.00
1,422,144.00
14,221.44
1,048,300.00
67,100.00
18,000.00
1,133,400.00
TOTAL :
Harga per kg :
73,752.00
86,016.00
98,280.00
30,696.00
1,048,300.00
67,100.00
18,000.00
1,422,144.00
1,422,144.00
14,221.44
kg
Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Pipa Sshedule 40
Pengecatan Konst Baja
Kawat las. AW.SE.6013
9,470.00
610.00
1,200.00
kg
Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Besi Plat Hitam segala ukuran
Pengecatan Konst Baja
Kawat las. AW.SE.6013
73,752.00
86,016.00
98,280.00
30,696.00
kg
Tenaga :
Tukang Besi
Kepala Tukang Besi
Pekerja / Kenek
Mandor / Pengawas
Material :
Besi Plat Hitam segala ukuran
Pengecatan Konst Baja
Kawat las. AW.SE.6013
5 A.110.11 Pek.plat t = 8 mm
61,460.00
71,680.00
40,950.00
51,160.00
Tenaga :
Upah pasang angkur
Material :
Angkur 4 dia. 19 mm ( P = 300 )
Chemical angkur
1,053,800.00
67,100.00
18,000.00
1,138,900.00
TOTAL :
Harga per kg :
73,752.00
86,016.00
98,280.00
30,696.00
1,053,800.00
67,100.00
18,000.00
1,427,644.00
1,427,644.00
14,276.44
bh
18,000.00
2,200.00
20,200.00
TOTAL :
2,000.00
18,000.00
2,200.00
22,200.00
22,200.00
kg
kg
HB.377
1.0000
kg
HB.378
1.0000
kg
Tenaga :
Upah pasang
Material :
Walter Mur
1.0000
kg
HB.379
1.0000
kg
1.0000
kg
HB.381
1.0000
kg
Tenaga :
Upah pasang Grouting
Material :
Grouting
2,400.00
800.00
800.00
11,600.00
800.00
800.00
800.00
1,400.00
800.00
4,000.00
4,000.00
18,000.00
4,000.00
61,460.00
71,680.00
51,160.00
15,365.00
3,584.00
1,279.00
26,000.00
30,000.00
20,228.00
61,460.00
71,680.00
51,160.00
7,682.50
1,792.00
639.50
30,000.00
10,114.00
61,460.00
71,680.00
40,950.00
51,160.00
12,292.00
1,433.60
819.00
511.60
28,700.00
6,150.00
15,056.20
5,040.00
1,530.00
610.00
7,180.00
TOTAL :
11,600.00
11,600.00
TOTAL :
2,000.00
400.00
5,040.00
1,530.00
610.00
9,580.00
9,580.00
800.00
11,600.00
12,400.00
12,400.00
1,400.00
1,400.00
TOTAL :
800.00
1,400.00
2,200.00
2,200.00
18,000.00
18,000.00
TOTAL :
4,000.00
18,000.00
22,000.00
22,000.00
m2
m2
A.112
5,040.00
1,530.00
610.00
bh
HB.380
A.111
2,000.00
400.00
bh
Tenaga :
Upah pasang
Material :
Mur Baut dia. 12 mm
11 A.110.17 Grouting
2,000.00
400.00
26,000.00
30,000.00
56,000.00
TOTAL :
30,000.00
30,000.00
TOTAL :
15,365.00
3,584.00
1,279.00
26,000.00
30,000.00
76,228.00
76,228.00
7,682.50
1,792.00
639.50
30,000.00
40,114.00
40,114.00
m2
2,870.00
61.50
2,931.50
TOTAL :
12,292.00
1,433.60
819.00
511.60
2,870.00
61.50
17,987.70
17,987.70
NO.
I.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
PEKERJAAN PENDAHULUAN
1 Direksi Keet
m2
40.00
688,530.00
27,541,200.00
bh
1.00
400,000.00
400,000.00
40.00
539,936.50
21,597,460.00
4 Pagar Sementara
m'
240.00
150,885.41
36,212,498.40
5 Air Kerja
ls
1.00
6,000,000.00
6,000,000.00
6 Listrik Kerja
ls
1.00
10,000,000.00
10,000,000.00
ls
1.00
12,664,900.00
12,664,900.00
ls
1.00
800,000.00
800,000.00
ls
1.00
10,947,000.00
10,947,000.00
m2
2.00
585,218.00
1,170,436.00
ls
1.00
20,000,000.00
20,000,000.00
12 Relokasi instalasi air bersih lama dari ground tank Fak. Teknik
m'
120.00
36,000.00
4,320,000.00
ls
1.00
520,000.00
520,000.00
ls
1.00
5,400,000.00
5,400,000.00
ls
1.00
4,200,000.00
4,200,000.00
ls
1.00
1,400,000.00
1,400,000.00
163,173,494.40
NO.
ITEM PEKERJAAN
PEKERJAAN STRUKTUR
II.
II.1.
VOLUME
HARGA SATUAN
(Rp.)
PEKERJAAN PERSIAPAN
1 Pek. Bouwplank
m'
138.00
40,674.40
II.2.
333.93
27,040.00
9,029,467.20
12.31
143,670.00
1,768,577.70
12.31
509,330.00
6,269,852.30
m3
31.90
80,700.00
2,574,330.00
m3
31.90
509,330.00
16,247,627.00
m3
99.82
12,000.00
1,197,840.00
127.60
25,740.00
3,284,424.00
234.11
9,870.00
II.3.
5,613,067.20
5,613,067.20
II.3.1.
TOTAL HARGA
(Rp.)
2,310,665.70
42,682,783.90
m3
0.90
658,057.20
592,251.48
kg
70.76
7,571.99
535,794.30
kg
74.92
7,571.99
567,293.79
4.80
79,800.00
383,040.00
1,217,405.82
Bekisting
m3
1.85
658,057.20
kg
113.89
7,571.99
862,374.40
kg
166.44
7,571.99
1,260,282.68
Bekisting
m2
7.63
79,800.00
608,874.00
m3
13.00
658,057.20
8,554,743.60
kg
1,163.48
7,571.99
8,809,863.58
kg
1,079.73
7,571.99
8,175,709.08
38.34
79,800.00
3,059,532.00
Bekisting
m3
8.10
658,057.20
5,330,263.32
kg
370.29
7,571.99
2,803,833.66
kg
721.14
7,571.99
5,460,467.75
21.60
79,800.00
1,723,680.00
Bekisting
m3
40.09
861,904.84
34,553,765.04
kg
1,509.69
7,571.99
11,431,363.62
kg
2,873.30
7,571.99
21,756,610.36
91.31
79,800.00
7,286,538.00
Bekisting
m3
23.63
861,904.84
20,366,811.37
kg
1,220.61
7,571.99
9,242,451.60
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
kg
1,221.67
7,571.99
9,250,477.91
Bekisting
52.50
79,800.00
4,189,500.00
m3
8.12
861,904.84
6,998,667.30
kg
266.30
7,571.99
2,016,422.00
kg
301.65
7,571.99
2,284,091.99
Bekisting
10.20
79,800.00
813,960.00
Beton K.300
2.82
861,904.84
2,430,571.65
Besi Polos
kg
102.62
7,571.99
777,038.02
Besi Ulir
kg
270.60
7,571.99
2,048,981.58
Bekisting
28.16
79,800.00
2,247,168.00
743,757,300.00
ttk
165.00
4,507,620.00
bh
165.00
24,800.00
4,092,000.00
11 PDA Test
ttk
2.00
9,750,000.00
19,500,000.00
II.3.2.
II.3.2.1.
954,989,127.89
UPPER STRUKTUR
LANTAI - 1 (SATU)
1 Balok TB1. 250x400
Beton K.300
m3
14.75
658,057.20
9,706,343.70
Besi Polos
kg
1,014.66
6,227.99
6,319,296.39
Besi Ulir
kg
1,398.30
7,571.99
10,587,919.21
Bekisting
m2
118.00
86,900.00
10,254,200.00
m3
5.39
658,057.20
3,546,928.31
Besi Polos
kg
342.26
6,227.99
2,131,593.23
Besi Ulir
kg
408.78
7,571.99
3,095,279.71
Bekisting
m2
43.12
86,900.00
3,747,128.00
Beton K.300
m3
14.98
658,057.20
9,857,696.86
Besi Polos
kg
772.15
6,227.99
4,808,945.57
Besi Ulir
kg
1,990.66
7,571.99
15,073,265.58
Bekisting
m2
99.84
86,900.00
8,676,096.00
Beton K.300
m3
30.40
658,057.20
20,004,938.88
Besi Polos
kg
2,303.65
6,227.99
14,347,118.38
Besi Ulir
kg
4,529.60
7,571.99
34,298,104.02
Bekisting
m2
228.00
100,800.00
22,982,400.00
Beton K.300
m3
14.40
658,057.20
9,476,023.68
Besi Polos
kg
1,091.20
6,227.99
6,795,987.05
Besi Ulir
kg
1,609.20
7,571.99
12,184,852.74
Bekisting
m2
108.00
100,800.00
10,886,400.00
Beton K.300
m3
4.29
658,057.20
2,823,065.39
Besi Polos
kg
495.08
6,227.99
3,083,355.27
Besi Ulir
kg
1,251.60
7,571.99
9,477,107.69
Bekisting
m2
49.00
100,800.00
4,939,200.00
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
Beton K.300
m3
1.80
658,057.20
1,184,502.96
Besi Polos
kg
202.07
6,227.99
1,258,490.75
Besi Ulir
kg
249.60
7,571.99
1,889,969.70
24.00
100,800.00
2,419,200.00
Beton K.300
2.45
658,057.20
1,612,240.14
Besi Polos
kg
282.90
6,227.99
1,761,899.50
Besi Ulir
kg
379.20
7,571.99
2,871,300.12
28.00
100,800.00
2,822,400.00
Beton K.300
0.61
658,057.20
401,414.89
Besi Polos
kg
70.73
6,227.99
440,506.02
Besi Ulir
kg
94.80
7,571.99
717,825.03
Bekisting
m2
7.00
132,100.00
924,700.00
Bekisting
8 Kolom K5. 350x350
Bekisting
9 Kolom K6. 350x350
10 Plat Lantai, t = 10 cm
Beton K.300
m3
63.80
658,057.20
41,984,049.36
Besi Polos
kg
5,248.61
6,227.99
32,688,311.59
m3
0.32
658,057.20
210,578.30
Besi Polos
kg
26.33
6,227.99
163,983.08
Besi Ulir
kg
33.28
7,571.99
251,995.96
6.40
100,800.00
645,120.00
Bekisting
m3
0.36
658,057.20
236,900.59
Besi Polos
kg
24.68
6,227.99
153,706.89
Besi Ulir
kg
37.44
7,571.99
283,495.46
4.80
103,100.00
494,880.00
Bekisting
13 Tangga Beton, t = 15 cm
Beton K.300
m3
5.20
658,057.20
3,421,897.44
Besi Polos
kg
395.37
6,227.99
2,462,361.99
Besi Ulir
kg
505.07
7,571.99
3,824,387.01
26.98
90,700.00
Bekisting
II.3.2.2.
2,447,086.00
346,676,448.44
LANTAI - 2 (DUA)
1 Kolom K1. 400x800
Beton K.300
m3
24.32
658,057.20
16,003,951.10
Besi Polos
kg
1,842.92
6,227.99
11,477,694.70
Besi Ulir
kg
3,623.68
7,571.99
27,438,483.22
Bekisting
m2
182.40
100,800.00
18,385,920.00
m3
11.52
658,057.20
7,580,818.94
Besi Polos
kg
872.96
6,227.99
5,436,789.64
Besi Ulir
kg
1,287.36
7,571.99
9,747,882.20
Bekisting
m2
86.40
100,800.00
8,709,120.00
m3
3.43
658,057.20
2,257,136.20
Besi Polos
kg
396.07
6,227.99
2,466,721.58
Besi Ulir
kg
1,001.28
7,571.99
7,581,686.15
39.20
100,800.00
3,951,360.00
Bekisting
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
1.44
658,057.20
947,602.37
Besi Polos
kg
161.66
6,227.99
1,006,817.51
Besi Ulir
kg
199.68
7,571.99
1,511,975.76
Bekisting
19.20
100,800.00
1,935,360.00
Beton K.300
1.96
658,057.20
1,289,792.11
Besi Polos
kg
226.32
6,227.99
1,409,519.60
Besi Ulir
kg
303.36
7,571.99
2,297,040.10
Bekisting
22.40
100,800.00
2,257,920.00
Beton K.300
11.52
658,057.20
7,580,818.94
Besi Polos
kg
711.19
6,227.99
4,429,287.05
Besi Ulir
kg
1,573.44
7,571.99
11,914,078.24
Bekisting
m2
76.80
103,100.00
7,918,080.00
Beton K.300
m3
3.15
658,057.20
2,072,880.18
Besi Polos
kg
216.42
6,227.99
1,347,862.46
Besi Ulir
kg
298.24
7,571.99
2,258,271.49
Bekisting
m2
25.17
103,100.00
2,595,027.00
Beton K.300
m3
6.69
658,057.20
4,402,402.67
Besi Polos
kg
434.20
6,227.99
2,704,194.99
Besi Ulir
kg
477.04
7,571.99
3,612,144.02
Bekisting
m2
38.24
103,100.00
3,942,544.00
Beton K.300
m3
8.06
658,057.20
5,303,941.03
Besi Polos
kg
730.53
6,227.99
4,549,736.46
Besi Ulir
kg
1,836.29
7,571.99
13,904,376.86
Bekisting
m2
46.08
103,100.00
4,750,848.00
m3
9.44
658,057.20
6,212,059.97
Besi Polos
kg
615.23
6,227.99
3,831,648.75
Besi Ulir
kg
973.93
7,571.99
7,374,592.12
Bekisting
m2
53.92
103,100.00
5,559,152.00
m3
5.38
658,057.20
3,540,347.74
Besi Polos
kg
348.81
6,227.99
2,172,386.59
Besi Ulir
kg
755.14
7,571.99
5,717,915.55
Bekisting
m2
30.72
103,100.00
3,167,232.00
m3
1.06
658,057.20
697,540.63
Besi Polos
kg
59.83
6,227.99
372,620.88
Besi Ulir
kg
107.79
7,571.99
816,185.23
Bekisting
m2
6.03
103,100.00
621,693.00
m3
3.06
658,057.20
2,013,655.03
Besi Polos
kg
269.87
6,227.99
1,680,748.74
Besi Ulir
kg
318.24
7,571.99
2,409,711.37
30.60
103,100.00
3,154,860.00
Bekisting
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
2.62
658,057.20
1,724,109.86
Besi Polos
kg
230.71
6,227.99
1,436,860.50
Besi Ulir
kg
226.72
7,571.99
1,716,722.48
Bekisting
26.16
103,100.00
2,697,096.00
Beton K.300
4.80
658,057.20
3,158,674.56
Besi Polos
kg
330.20
6,227.99
2,056,483.62
Besi Ulir
kg
492.96
7,571.99
3,732,690.16
Bekisting
38.40
103,100.00
3,959,040.00
Beton K.300
0.28
658,057.20
184,256.02
Besi Polos
kg
24.87
6,227.99
154,890.21
Besi Ulir
kg
44.56
7,571.99
337,408.05
Bekisting
m2
2.82
103,100.00
290,742.00
Beton K.300
m3
6.93
658,057.20
4,560,336.40
Besi Polos
kg
514.34
6,227.99
3,203,306.43
Besi Ulir
kg
1,040.40
7,571.99
7,877,902.56
Bekisting
m2
39.60
103,100.00
4,082,760.00
Beton K.300
m3
2.21
658,057.20
1,454,306.41
Besi Polos
kg
133.35
6,227.99
830,503.00
Besi Ulir
kg
321.84
7,571.99
2,436,970.55
Bekisting
m2
12.60
103,100.00
1,299,060.00
m3
77.11
658,057.20
50,742,790.69
Besi Polos
kg
10,572.58
6,227.99
65,845,964.80
Bekisting
m2
642.58
126,200.00
81,093,596.00
Beton K.300
m3
2.60
658,057.20
1,710,948.72
Besi Polos
kg
197.69
6,227.99
1,231,212.13
Besi Ulir
kg
252.53
7,571.99
1,912,155.64
Bekisting
m2
13.49
90,700.00
19 Plat Lantai, t = 12 cm
Beton K.300
20 Tangga Beton, t = 15 cm
II.3.2.3.
1,223,543.00
517,276,763.99
LANTAI - 3 (TIGA)
1 Kolom K1. 400x800
Beton K.300
m3
24.32
658,057.20
16,003,951.10
Besi Polos
kg
1,842.92
6,227.99
11,477,694.70
Besi Ulir
kg
3,623.68
7,571.99
27,438,483.22
182.40
100,800.00
18,385,920.00
Bekisting
m3
10.08
658,057.20
6,633,216.58
Besi Polos
kg
800.21
6,227.99
4,983,703.08
Besi Ulir
kg
1,287.36
7,571.99
9,747,882.20
79.20
100,800.00
7,983,360.00
Bekisting
m3
3.43
658,057.20
2,257,136.20
Besi Polos
kg
396.07
6,227.99
2,466,721.58
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
Besi Ulir
kg
1,001.28
7,571.99
7,581,686.15
Bekisting
39.20
100,800.00
3,951,360.00
m3
1.44
658,057.20
947,602.37
Besi Polos
kg
161.66
6,227.99
1,006,817.51
Besi Ulir
kg
199.68
7,571.99
1,511,975.76
Bekisting
19.20
100,800.00
1,935,360.00
Beton K.300
1.96
658,057.20
1,289,792.11
Besi Polos
kg
226.32
6,227.99
1,409,519.60
Besi Ulir
kg
303.36
7,571.99
2,297,040.10
22.40
100,800.00
2,257,920.00
Bekisting
m3
11.52
658,057.20
7,580,818.94
Besi Polos
kg
711.19
6,227.99
4,429,287.05
Besi Ulir
kg
1,287.36
7,571.99
9,747,882.20
76.80
103,100.00
7,918,080.00
Bekisting
m3
3.21
658,057.20
2,112,363.61
Besi Polos
kg
220.54
6,227.99
1,373,521.80
Besi Ulir
kg
303.93
7,571.99
2,301,356.14
25.65
103,100.00
2,644,515.00
Bekisting
m3
6.69
658,057.20
4,402,402.67
Besi Polos
kg
335.14
6,227.99
2,087,249.91
Besi Ulir
kg
477.04
7,571.99
3,612,144.02
38.24
103,100.00
3,942,544.00
5,303,941.03
Bekisting
m3
8.06
658,057.20
Besi Polos
kg
730.53
6,227.99
4,549,736.46
Besi Ulir
kg
1,922.11
7,571.99
14,554,205.39
Bekisting
m2
46.08
103,100.00
4,750,848.00
m3
9.44
658,057.20
6,212,059.97
Besi Polos
kg
615.23
6,227.99
3,831,648.75
Besi Ulir
kg
973.93
7,571.99
7,374,592.12
53.92
103,100.00
5,559,152.00
Bekisting
m3
5.38
658,057.20
3,540,347.74
Besi Polos
kg
454.11
6,227.99
2,828,194.36
Besi Ulir
kg
755.14
7,571.99
5,717,915.55
30.72
103,100.00
3,167,232.00
Bekisting
m3
1.06
658,057.20
697,540.63
Besi Polos
kg
75.78
6,227.99
471,957.39
Besi Ulir
kg
107.79
7,571.99
816,185.23
6.03
103,100.00
621,693.00
Bekisting
m3
3.06
658,057.20
2,013,655.03
Besi Polos
kg
269.87
6,227.99
1,680,748.74
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
Besi Ulir
kg
318.24
7,571.99
2,409,711.37
Bekisting
30.60
103,100.00
3,154,860.00
m3
2.62
658,057.20
1,724,109.86
Besi Polos
kg
230.71
6,227.99
1,436,860.50
Besi Ulir
kg
204.05
7,571.99
1,545,065.38
Bekisting
26.16
103,100.00
2,697,096.00
Beton K.300
4.80
658,057.20
3,158,674.56
Besi Polos
kg
330.20
6,227.99
2,056,483.62
Besi Ulir
kg
492.96
7,571.99
3,732,690.16
38.40
103,100.00
3,959,040.00
Bekisting
m3
0.28
658,057.20
184,256.02
Besi Polos
kg
24.87
6,227.99
154,890.21
Besi Ulir
kg
44.56
7,571.99
337,408.05
2.82
103,100.00
290,742.00
Bekisting
m3
6.93
658,057.20
4,560,336.40
Besi Polos
kg
514.34
6,227.99
3,203,306.43
Besi Ulir
kg
1,040.40
7,571.99
7,877,902.56
39.60
103,100.00
4,082,760.00
1,454,306.41
Bekisting
m3
2.21
658,057.20
Besi Polos
kg
133.35
6,227.99
830,503.00
Besi Ulir
kg
321.84
7,571.99
2,436,970.55
Bekisting
m2
12.60
103,100.00
1,299,060.00
19 Plat Lantai, t = 12 cm
Beton K.300
m3
77.11
658,057.20
50,742,790.69
Besi Polos
kg
10,572.58
6,227.99
65,845,964.80
642.58
126,200.00
81,093,596.00
Bekisting
20 Tangga Beton, t = 15 cm
Beton K.300
m3
2.60
658,057.20
1,710,948.72
Besi Polos
kg
197.69
6,227.99
1,231,212.13
Besi Ulir
kg
252.53
7,571.99
1,912,155.64
13.49
90,700.00
1,223,543.00
Bekisting
II.3.2.4.
513,758,205.04
LANTAI - 4 (EMPAT)
1 Kolom K1. 400x800
Beton K.300
m3
41.28
658,057.20
27,164,601.22
Besi Polos
kg
3,128.35
6,227.99
19,483,345.03
Besi Ulir
kg
4,613.40
7,571.99
34,932,637.12
Bekisting
m2
309.62
100,800.00
31,209,696.00
Beton K.300
m3
17.11
658,057.20
11,259,358.69
Besi Polos
kg
1,358.36
6,227.99
8,459,857.93
Besi Ulir
kg
1,456.86
7,571.99
11,031,335.18
Bekisting
m2
134.44
100,800.00
13,551,552.00
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
Beton K.300
m3
5.82
658,057.20
3,829,892.90
Besi Polos
kg
672.32
6,227.99
4,187,204.93
Besi Ulir
kg
1,133.12
7,571.99
8,579,977.84
66.54
100,800.00
6,707,232.00
Beton K.300
2.44
658,057.20
1,605,659.57
Besi Polos
kg
274.42
6,227.99
1,709,086.11
Besi Ulir
kg
254.22
7,571.99
1,924,952.31
32.59
100,800.00
3,285,072.00
Beton K.300
3.33
658,057.20
2,191,330.48
Besi Polos
kg
384.18
6,227.99
2,392,670.73
Besi Ulir
kg
343.30
7,571.99
2,599,465.54
Bekisting
m2
38.02
100,800.00
3,832,416.00
Bekisting
4 Kolom K4. 400x400x200
Bekisting
5 Kolom K5. 350x350
m3
11.52
658,057.20
7,580,818.94
Besi Polos
kg
711.19
6,227.99
4,429,287.05
Besi Ulir
kg
1,287.36
7,571.99
9,747,882.20
Bekisting
m2
76.80
103,100.00
7,918,080.00
m3
3.21
658,057.20
2,112,363.61
Besi Polos
kg
220.54
6,227.99
1,373,521.80
Besi Ulir
kg
303.93
7,571.99
2,301,356.14
Bekisting
m2
25.95
103,100.00
2,675,445.00
m3
6.69
658,057.20
4,402,402.67
Besi Polos
kg
436.32
6,227.99
2,717,398.34
Besi Ulir
kg
477.04
7,571.99
3,612,144.02
Bekisting
m2
38.24
103,100.00
3,942,544.00
Beton K.300
m3
4.03
658,057.20
2,651,970.52
Besi Polos
kg
444.24
6,227.99
2,766,724.05
Besi Ulir
kg
961.06
7,571.99
7,277,140.55
Bekisting
m2
23.04
103,100.00
2,375,424.00
Beton K.300
m3
22.88
658,057.20
15,056,348.74
Besi Polos
kg
1,491.52
6,227.99
9,289,177.61
Besi Ulir
kg
2,361.13
7,571.99
17,878,462.19
Bekisting
m2
130.72
103,100.00
13,477,232.00
Beton K.300
m3
1.06
658,057.20
697,540.63
Besi Polos
kg
75.78
6,227.99
471,957.39
Besi Ulir
kg
107.79
7,571.99
816,185.23
Bekisting
m2
6.03
103,100.00
621,693.00
Beton K.300
m3
3.06
658,057.20
2,013,655.03
Besi Polos
kg
269.87
6,227.99
1,680,748.74
Besi Ulir
kg
291.72
7,571.99
2,208,902.09
Bekisting
m2
30.60
103,100.00
3,154,860.00
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
Beton K.300
m3
2.62
658,057.20
1,724,109.86
Besi Polos
kg
230.71
6,227.99
1,436,860.50
Besi Ulir
kg
204.05
7,571.99
1,545,065.38
26.16
103,100.00
2,697,096.00
Beton K.300
4.80
658,057.20
3,158,674.56
Besi Polos
kg
330.20
6,227.99
2,056,483.62
Besi Ulir
kg
492.96
7,571.99
3,732,690.16
38.40
103,100.00
3,959,040.00
Beton K.300
0.28
658,057.20
184,256.02
Besi Polos
kg
24.87
6,227.99
154,890.21
Besi Ulir
kg
44.56
7,571.99
337,408.05
Bekisting
m2
2.82
103,100.00
290,742.00
Bekisting
14 Balok B3. 250x400
Bekisting
15 Balok B4. 200x300
m3
6.93
658,057.20
4,560,336.40
Besi Polos
kg
514.34
6,227.99
3,203,306.43
Besi Ulir
kg
1,040.40
7,571.99
7,877,902.56
Bekisting
m2
39.60
103,100.00
4,082,760.00
m3
2.21
658,057.20
1,454,306.41
Besi Polos
kg
133.35
6,227.99
830,503.00
Besi Ulir
kg
321.84
7,571.99
2,436,970.55
Bekisting
m2
12.60
103,100.00
1,299,060.00
18 Plat Lantai, t = 12 cm
Beton K.300
m3
77.11
658,057.20
50,742,790.69
Besi Polos
kg
10,572.58
6,227.99
65,845,964.80
642.58
126,200.00
81,093,596.00
Bekisting
19 Tangga Beton, t = 15 cm
Beton K.300
m3
2.60
658,057.20
1,710,948.72
Besi Polos
kg
197.69
6,227.99
1,231,212.13
Besi Ulir
kg
252.53
7,571.99
1,912,155.64
Bekisting
m2
13.49
90,700.00
II.3.2.5.
1,223,543.00
585,971,281.83
LANTAI RL.1
1 Kolom K6. 400x800
Beton K.300
m3
14.72
658,057.20
9,686,601.98
Besi Polos
kg
1,487.27
6,227.99
9,262,708.64
Besi Ulir
kg
1,162.88
7,571.99
8,805,320.38
147.20
100,800.00
14,837,760.00
Bekisting
m3
4.90
658,057.20
3,224,480.28
Besi Polos
kg
565.81
6,227.99
3,523,861.29
Besi Ulir
kg
953.60
7,571.99
7,220,653.48
56.00
100,800.00
5,644,800.00
Bekisting
m3
1.44
658,057.20
947,602.37
Besi Polos
kg
161.66
6,227.99
1,006,817.51
Besi Ulir
kg
99.84
7,571.99
755,987.88
NO.
ITEM PEKERJAAN
Bekisting
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
m2
19.20
100,800.00
1,935,360.00
13.08
658,057.20
8,607,388.18
Besi Polos
kg
807.50
6,227.99
5,029,105.16
Besi Ulir
kg
1,461.69
7,571.99
11,067,907.91
Bekisting
87.20
103,100.00
8,990,320.00
Beton K.300
1.24
658,057.20
815,990.93
Besi Polos
kg
85.30
6,227.99
531,247.89
Besi Ulir
kg
88.16
7,571.99
667,546.99
Bekisting
9.92
103,100.00
1,022,752.00
15,220,863.04
m3
23.13
658,057.20
Besi Polos
kg
1,507.95
6,227.99
9,391,503.55
Besi Ulir
kg
1,648.70
7,571.99
12,483,946.51
Bekisting
m2
132.16
103,100.00
13,625,696.00
m3
3.06
658,057.20
2,013,655.03
Besi Polos
kg
269.87
6,227.99
1,680,748.74
Besi Ulir
kg
318.24
7,571.99
2,409,711.37
Bekisting
m2
30.60
103,100.00
3,154,860.00
m3
2.62
658,057.20
1,724,109.86
Besi Polos
kg
230.71
6,227.99
1,436,860.50
Besi Ulir
kg
204.05
7,571.99
1,545,065.38
Bekisting
m2
26.16
103,100.00
2,697,096.00
m3
0.60
658,057.20
394,834.32
Besi Polos
kg
41.27
6,227.99
257,029.31
Besi Ulir
kg
61.62
7,571.99
466,586.27
4.80
103,100.00
494,880.00
Bekisting
m3
0.80
658,057.20
526,445.76
Besi Polos
kg
55.03
6,227.99
342,726.51
Besi Ulir
kg
75.84
7,571.99
574,260.02
6.40
103,100.00
659,840.00
Bekisting
m3
0.32
658,057.20
210,578.30
Besi Polos
kg
28.05
6,227.99
174,695.23
Besi Ulir
kg
50.24
7,571.99
380,416.98
3.18
103,100.00
327,858.00
Bekisting
m3
6.64
658,057.20
4,369,499.81
Besi Polos
kg
392.50
6,227.99
2,444,487.65
Besi Ulir
kg
791.43
7,571.99
5,992,703.21
37.95
103,100.00
3,912,645.00
1,454,306.41
Bekisting
m3
2.21
658,057.20
Besi Polos
kg
133.35
6,227.99
830,503.00
Besi Ulir
kg
268.20
7,571.99
2,030,808.79
NO.
ITEM PEKERJAAN
Bekisting
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
12.60
103,100.00
1,299,060.00
ELEVASI + 18.90
1 Balok B2. 200x300
Beton K.300
m3
2.10
658,057.20
1,381,920.12
Besi Polos
kg
184.94
6,227.99
1,151,805.21
Besi Ulir
kg
163.57
7,571.99
1,238,551.06
Bekisting
20.97
103,100.00
2,162,007.00
Beton K.300
4.34
658,057.20
2,855,968.25
Besi Polos
kg
217.35
6,227.99
1,353,654.50
Besi Ulir
kg
332.48
7,571.99
2,517,536.57
24.80
103,100.00
2,556,880.00
Bekisting
3 Plat Lantai, t = 12 cm
Beton K.300
m3
4.42
658,057.20
2,908,612.82
Besi Polos
kg
606.31
6,227.99
3,776,095.04
Bekisting
m2
36.85
126,200.00
II.3.2.6.
4,650,470.00
224,665,993.97
LANTAI RL.2
1 Balok B2. 200x300
II.4.
Beton K.300
m3
7.71
658,057.20
5,073,621.01
Besi Polos
kg
679.71
6,227.99
4,233,229.80
Besi Ulir
kg
601.15
7,571.99
4,551,904.19
Bekisting
m2
77.07
103,100.00
7,945,917.00
21,804,672.01
2,210,153,365.27
3,165,142,493.16
kg
4,437.50
14,752.19
65,462,834.25
kg
591.67
14,752.19
8,728,427.07
Stiffener, t = 8 mm
kg
263.78
14,221.44
3,751,331.44
kg
259.46
14,221.44
3,689,894.82
Angkur 4 M 22 pj = 40 cm
bh
80.00
22,200.00
1,776,000.00
Grouting, t = 30 mm
bh
20.00
22,000.00
440,000.00
WF 175x90x5x8
kg
394.22
14,752.19
5,815,607.55
Potongan WF 175x90x5x8
kg
72.33
14,752.19
1,067,025.76
Stiffener, t = 8 mm
kg
22.50
14,221.44
319,982.40
kg
51.89
14,221.44
737,950.52
Angkur 4 M 22 pj = 40 cm
bh
16.00
22,200.00
355,200.00
Grouting, t = 30 mm
bh
4.00
22,000.00
88,000.00
3 Gording C.125x50x20x2,3
kg
2,038.52
14,947.44
30,470,655.39
kg
139.44
9,580.00
1,335,835.20
kg
74.59
9,580.00
714,572.20
6 Besi L 70x70x7
kg
93.03
14,155.44
1,316,880.58
bh
252.00
2,200.00
554,400.00
8 Turn Bucle
bh
8.00
12,400.00
99,200.00
NO.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
kg
551.10
14,752.19
8,129,930.81
Stiffener, t = 8 mm
kg
31.17
14,221.44
443,282.28
kg
22.46
14,221.44
319,413.54
Angkur 8 M 22 pj = 60 cm
bh
16.00
22,200.00
355,200.00
Grouting, t = 30 mm
bh
4.00
22,000.00
88,000.00
WF 175x90x5x8
kg
62.21
14,752.19
917,733.62
Stiffener, t = 8 mm
kg
4.09
14,221.44
58,165.69
kg
22.46
14,221.44
319,413.54
Angkur 8 M 22 pj = 60 cm
bh
12.00
22,200.00
266,400.00
Grouting, t = 30 mm
bh
2.00
22,000.00
44,000.00
3 WF.1 175x90x5x8
kg
454.54
14,752.19
6,705,459.53
4 Baut 4 M 16
bh
80.00
2,200.00
176,000.00
5 Plat 90x130x10
kg
18.97
14,221.44
269,780.72
6 Gording C.125x50x20x2,3
kg
191.89
14,947.44
2,868,264.26
kg
6.48
9,580.00
62,078.40
8 Besi L. 70x70x7
kg
16.24
14,155.44
229,884.35
bh
44.00
2,200.00
96,800.00
148,073,603.93
REKAPITULASI
PEKERJAAN
LOKASI
NO.
ITEM PEKERJAAN
REKAPITULASI
PEKERJAAN STRUKTUR
II
II.1
PEKERJAAN PERSIAPAN
II.2
II.3
5,613,067.20
42,682,783.90
954,989,127.89
2,210,153,365.27
346,676,448.44
517,276,763.99
513,758,205.04
585,971,281.83
224,665,993.97
21,804,672.01
II.4
148,073,603.93
TOTAL - II. BANGUNAN LABOTORATORIUM BIOLOGI :
3,361,511,948.20
NO.
ITEM PEKERJAAN
PEKERJAAN STRUKTUR
III
BANGUNAN RUANG ME
III.1.
VOLUME
HARGA SATUAN
(Rp.)
PEKERJAAN PERSIAPAN
1 Pek. Bouwplank
m'
40.00
40,674.40
1,626,976.00
m3
200.62
27,040.00
4.52
143,670.00
649,388.40
m3
4.52
509,330.00
2,302,171.60
m3
3.00
143,670.00
431,010.00
3.00
509,330.00
1,527,990.00
m3
9.05
12,000.00
108,600.00
m3
36.00
25,740.00
926,640.00
191.57
9,870.00
III.3.1.
1,626,976.00
III.3.
TOTAL HARGA
(Rp.)
5,424,764.80
1,890,795.90
13,261,360.70
m3
15.88
658,057.20
10,449,948.34
kg
869.58
7,571.99
6,584,454.54
kg
2,454.64
7,571.99
18,586,519.35
m2
25.20
79,800.00
2,010,960.00
m3
3.00
658,057.20
1,974,171.60
kg
150.26
7,571.99
1,137,767.82
kg
179.33
7,571.99
1,357,885.68
6.40
79,800.00
510,720.00
m3
0.60
658,057.20
394,834.32
Besi Polos
kg
110.57
6,227.99
688,629.30
Bekisting
m2
8.00
79,800.00
Bekisting
3 Pondasi Cable Trench, t 5 cm
Beton K.300
638,400.00
44,334,290.95
UPPER STRUKTUR
LANTAI 1 (SATU)
1 Balok TB1. 250x400
Beton K.300
m3
5.40
658,057.20
3,553,508.88
Besi Polos
kg
272.98
6,227.99
1,700,117.80
Besi Ulir
kg
353.81
7,571.99
2,679,047.20
43.20
103,100.00
4,453,920.00
Beton K.300
m3
2.40
658,057.20
1,579,337.28
Besi Polos
kg
298.62
6,227.99
1,859,803.57
Bekisting
2 Kolom K1. 200x200
NO.
ITEM PEKERJAAN
Besi Ulir
Bekisting
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
kg
417.56
7,571.99
3,161,761.81
48.00
100,800.00
4,838,400.00
3 Plat Lantai, t = 10 cm
Beton K.300
m3
6.00
658,057.20
3,948,343.20
Besi Polos
kg
248.85
6,227.99
1,549,836.31
29,324,076.05
LANTAI ATAP
1 Balok G1. 150x300
Beton K.300
m3
1.89
658,057.20
1,243,728.11
Besi Polos
kg
156.78
6,227.99
976,424.90
Besi Ulir
kg
329.60
7,571.99
2,495,729.22
Bekisting
m2
25.20
103,100.00
2,598,120.00
m3
0.72
658,057.20
473,801.18
Besi Polos
kg
54.78
6,227.99
341,169.51
Besi Ulir
kg
94.17
7,571.99
713,054.67
9.60
103,100.00
989,760.00
Bekisting
m3
1.80
658,057.20
1,184,502.96
Besi Polos
kg
128.05
6,227.99
797,494.63
Besi Ulir
kg
226.55
7,571.99
1,715,435.24
Bekisting
m2
24.00
103,100.00
2,474,400.00
m3
0.63
658,057.20
414,576.04
Besi Polos
kg
52.26
6,227.99
325,474.97
Besi Ulir
kg
109.87
7,571.99
831,934.98
8.40
103,100.00
866,040.00
Bekisting
5 Plat Lantai, t = 10 cm
Beton K.300
m3
9.60
658,057.20
6,317,349.12
Besi Polos
kg
398.16
6,227.99
2,479,738.09
96.00
126,200.00
12,115,200.00
Bekisting
m
SUB. TOTAL.III.3.2. UPPER STRUKTUR - LANTAI ATAP :
39,353,933.63
68,678,009.68
83,566,346.38
REKAPITULASI
PEKERJAAN
LOKASI
NO.
ITEM PEKERJAAN
PEKERJAAN STRUKTUR
II
BANGUNAN RUANG ME
II.1.
PEKERJAAN PERSIAPAN
II.2.
II.3.
1,626,976.00
13,261,360.70
II.3.1. SUB.STRUKTUR
44,334,290.95
68,678,009.68
29,324,076.05
39,353,933.63
TOTAL - III. BANGUNAN RUANG ME :
127,900,637.33
NO.
A.
A.IV.
IV.1.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
40.00
40,674.40
PEKERJAAN STRUKTUR
PEKERJAAN PONDASI GROUND TANK (2 UNIT)
PEKERJAAN PERSIAPAN
1 Pek. Bouwplank
m'
TOTAL. IV.1. PEKERJAAN PERSIAPAN :
IV.2.
1,626,976.00
1,626,976.00
11.96
27,040.00
323,398.40
0.53
143,670.00
76,145.10
0.53
509,330.00
269,944.90
7.39
12,000.00
88,680.00
4.57
9,870.00
45,105.90
m
m
TOTAL HARGA
(Rp.)
803,274.30
6.34
658,057.20
4,172,082.65
kg
526.90
7,571.99
3,989,683.64
kg
526.90
7,571.99
3,989,683.64
Bekisting
8.16
79,800.00
651,168.00
2 Balok 300x300
Beton K-300
5.76
658,057.20
3,790,409.47
kg
293.37
7,571.99
2,221,395.88
kg
364.09
7,571.99
2,756,887.30
38.40
79,800.00
Bekisting
m
TOTAL. IV.3. PEKERJAAN STRUKTUR BETON :
3,064,320.00
24,635,630.57
REKAPITULASI
PEKERJAAN : PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI
TAHUN ANGGARAN 2011
LOKASI
: JL. WILLEM ISKANDAR, Psr. MEDAN ESTATE
NO.
ITEM PEKERJAAN
TOTAL HARGA
(Rp.)
REKAPITULASI
PEKERJAAN STRUKTUR
VI.
VI.1.
PEKERJAAN PERSIAPAN
1,626,976.00
VI.2.
803,274.30
VI.3.
24,635,630.57
27,065,880.87
NO.
V.
ITEM PEKERJAAN
VOLUME
HARGA SATUAN
(Rp.)
TOTAL HARGA
(Rp.)
PEKERJAAN SIPIL
m3
22.80
34,700.00
791,160.00
2 Pasir urug, t = 5 cm
m3
2.04
80,700.00
164,628.00
m'
130.00
450,150.00
58,519,500.00
m'
6.00
600,000.00
3,600,000.00
56.95
60,000.00
3,417,000.00
78.48
36,710.00
2,881,000.80
bh
3.00
360,000.00
1,080,000.00
0.16
600,000.00
96,000.00
160,515.00
5 Pasangan Bata
kg
15.66
10,250.00
m3
0.65
60,270.00
39,175.50
0.69
220,000.00
151,800.00
m3
0.16
220,000.00
35,200.00
m3
22.80
24,290.00
553,812.00
m'
20.00
100,000.00
2,000,000.00
73,489,791.30
REKAPITULASI
PEKERJAAN : PEMBANGUNAN GEDUNG LABORATORIUM BIOLOGI
TAHUN ANGGARAN 2011
LOKASI
: JL. WILLIEM ISKANDAR, Psr. V MEDAN ESTATE
NO.
ITEM PEKERJAAN
PEKERJAAN SIPIL
A.
73,489,791.30
73,489,791.30