NAMA KEGIATAN
PEKERJAAN
LOKASI
TAHUN
: SURABAYA
: 2014
No
Namadan Spesifikasi
Satuan
Harga(Rp)
Keterangan
I
1
2
MATERIAL.
Air (Biaya air tawar)
Aluminium 4" (dark brown)
3
4
5
6
ltr
M1
Rp
Rp
30.00
90,000.00
YKK
Lembar
kg
Rp
Rp
16,000.00
45,500.00
Djabesment
No drop
kg
bh
Rp
Rp
14,000.00
8,500.00
Hi Steel
axel
7
8
m3
m3
Rp
Rp
220,000.00
150,000.00
9
10
11
Batu Kerikil
Bata merah (kelas 1)
Besi beton polos
baut mur 16 mm
M3
Bh
Kg
Rp
Rp
Rp
150,000.00
700.00
9,200.00
Kg
Kg
Rp
Rp
4,000.00
26,000.00
14
15
Kg
Kg
Rp
Rp
7,300.00
12,500.00
16
17
18
kg
kg
kg
Rp
Rp
Rp
84,200.00
30,750.00
85,000.00
Global Exporter
Dulux
Dulux
19
20
kg
kg
Rp
Rp
110,000.00
85,000.00
Dulux
Dulux
21
22
Kg
Kg
Rp
Rp
32,000.00
46,000.00
emco
emco
23
24
Cat Kayu
Cat Penutup Kayu
Kg
Kg
Rp
Rp
43,000.00
20,950.00
emco
emco
25
26
27
Cerlak
Clear doof
Closed Jongkok Porselain
kg
kg
bh
Rp
Rp
Rp
11,500.00
46,000.00
300,000.00
multi jaya
Suzuka
Toto
28
29
bh
kg
Rp
Rp
2,000,000.00
5,000.00
Toto
kyoto
30
31
Coumpond
Daun pintu WPC 82X210 tanpa kaca
kg
bh
Rp
Rp
19,000.00
1,200,000.00
Blinken
duma
32
33
34
bh
bh
Stel
Rp
Rp
Rp
1,000,000.00
850,000.00
26,000.00
duma
duma
Solid
35
36
Engsel H
Engsel Kuningan ARCH u Jendela
Stel
Stel
Rp
Rp
10,000.00
13,500.00
Solid
Solid
37
38
Elektroda baja(20%)
FBBT 100
Kg
Bh
Rp
Rp
30,000.00
412,000.00
Badak Steel
Maspion
39
40
41
Fitting Plafond
Fiber Glass
Fitrase
Bh
m2
m2
Rp
Rp
Rp
42,500.00
33,500.00
325,600.00
Broco
Sunloid
Bekron
42
43
Bh
Bh
Rp
Rp
5,000.00
12,300.00
Karang Pilang
Karang Pilang
44
45
bh
bh
Rp
Rp
12,500.00
17,000.00
Solid
Solid
46
47
Grendel Tanam
Kalsiboard EG Uk. 240 x 120 x 4mm
bh
Lembar
Rp
Rp
102,000.00
72,890.00
Solid
Kalsiboard
48
49
50
bh
Stel
bh
Rp
Rp
Rp
9,500.00
11,200.00
27,200.00
solid
solid
solid
51
52
bh
Bh
Rp
Rp
16,500.00
5,500.00
solid
Vickers
53
54
Ijuk
Jarum Keras M-16
Kg
bh
Rp
Rp
10,250.00
29,000.00
UD lestari
55
56
57
Kawat Bendrat
Kawat Baja Hitam 10mm
Kawat ayam Lebar 90 cm
Kg
Kg
m2
Rp
Rp
Rp
14,500.00
14,000.00
29,500.00
Hi Steel
Hi Steel
58
59
Kawat Ikat
Dolken Kayu Gelam 8-10cm p=4m
m2
btg
Rp
Rp
12,300.00
6,800.00
Hi Steel
12
13
No
1
Namadan Spesifikasi
2
Satuan
3
Harga(Rp)
4
Keterangan
5
60
61
m3
m3
Rp
Rp
14,900,000.00
9,027,777.78
62
63
m3
m3
Rp
Rp
6,500,000.00
4,875,000.00
64
65
m3
m3
Rp
Rp
8,190,277.78
6,250,000.00
66
67
68
m3
m3
m3
Rp
Rp
Rp
4,300,000.00
5,150,000.00
3,300,000.00
69
70
m3
m3
Rp
Rp
4,816,666.67
5,333,333.33
71
72
m3
m3
Rp
Rp
3,335,000.00
4,166,666.67
73
74
75
m3
m3
m3
Rp
Rp
Rp
4,160,714.29
5,000,000.00
3,500,000.00
76
77
m3
m3
Rp
Rp
6,162,500.00
3,854,166.67
78
79
m2
m2
Rp
Rp
47,000.00
70,000.00
Roman
Roman
80
81
m2
m2
Rp
Rp
70,000.00
46,200.00
Roman
Roman
82
83
84
m2
m2
m2
Rp
Rp
Rp
80,000.00
152,500.00
89,700.00
Roman
Platinum / Roman
Mulia
85
86
m2
bh
Rp
Rp
104,000.00
35,000.00
Roman
87
88
bh
bh
Rp
Rp
7,500.00
11,000.00
Platinum / Roman
Roman
89
90
91
bh
m2
Lbr
Rp
Rp
Rp
7,200.00
427,000.00
8,750.00
92
93
Lbr
Bh
Rp
Rp
10,250.00
57,000.00
Taiyo
sun'i
94
Bh
Rp
182,000.00
toto
95
Kuas
Bh
Rp
8,500.00
Eterna
96
97
Bh
Bh
Rp
Rp
97,000.00
75,000.00
solid
solid
98
99
m2
m2
Rp
Rp
90,000.00
55,000.00
Assahimass
Assahimass
100
101
102
Kaca Reyben t = 5 mm
Kabel NYA 2x2.5
Las Doof
m2
m
bh
Rp
Rp
Rp
97,200.00
4,600.00
750.00
Assahimass
Eterna
Shukaku
103
104
Lampu SL 11 Watt
Lampu SL 18 Watt
bh
bh
Rp
Rp
32,000.00
38,000.00
Phillips
Phillips
105
106
Lem kayu
Lem PVC
kg
bh
Rp
Rp
7,800.00
7,200.00
rajawali
masplast
107
108
109
kg
kg
bh
Rp
Rp
Rp
43,200.00
133,000.00
9,300.00
wallpac
avian
jayaboard
110
111
Ltr
Ltr
Rp
Rp
6,300.00
8,500.00
Asoka
Robinair
112
113
Minyak pelumas
MCB
Ltr
bh
Rp
Rp
22,900.00
40,250.00
Mesran
schneider
114
115
116
Paku kayu
Paku reng
Paku usuk
Kg
Kg
Kg
Rp
Rp
Rp
13,850.00
12,750.00
13,850.00
Hi Steel
Hi Steel
Hi Steel
117
118
skrup
Paku skrup
Bh
Bh
Rp
Rp
150.00
10,000.00
Hi Steel
Hi Steel
119
120
kg
Kg
Rp
Rp
19,000.00
12,500.00
Hi Steel
Hi Steel
121
122
Paku triplek/eternit
Paku Asbes
Kg
Kg
Rp
Rp
16,000.00
37,500.00
Hi Steel
Hi Steel
123
124
125
Pasir Cor
Paku Klem (No.4)
Paku Klem (No.4)
m3
kg
doz
Rp
Rp
Rp
150,000.00
13,850.00
20,000.00
Hi Steel
Hi Steel
126
kg
Rp
12,750.00
Hi Steel
No
1
Namadan Spesifikasi
2
Satuan
3
Harga(Rp)
4
Keterangan
5
127
128
Pasir Pasang
Pasir Urug
m3
m3
Rp
Rp
150,000.00
125,000.00
129
130
m
m
Rp
Rp
5,000.00
19,000.00
maspion
Hi Steel
131
132
Pewarna
Kran Pelampung
sct
Set
Rp
Rp
700.00
19,750.00
merak
onda
133
134
135
m1
m1
m1
Rp
Rp
Rp
19,600.00
24,166.67
36,083.33
Hi Steel
Hi Steel
Hi Steel
136
137
m1
m1
Rp
Rp
39,916.67
53,416.67
Hi Steel
Hi Steel
138
139
batang
ljr
Rp
Rp
30,600.00
127,500.00
Wavin
Wavin
140
141
142
ljr
m
batang
Rp
Rp
Rp
14,200.00
33,500.00
63,450.00
maspion
maspion
maspion
143
144
batang
m
Rp
Rp
49,300.00
156,900.00
maspion
maspion
145
146
m
kg
Rp
Rp
97,200.00
719,200.00
Wavin
Cipta Proma perkasa
147
148
kg
kg
Rp
Rp
818,400.00
1,054,000.00
149
150
151
kg
kg
kg
Rp
Rp
Rp
1,229,000.00
1,521,000.00
2,383,000.00
152
153
Klem PVC
Plywood tebal 9mm
Bh
lbr
Rp
Rp
1,925.00
82,600.00
maspion
Parindo
154
155
lbr
lbr
Rp
Rp
225,000.00
235,000.00
Parindo
Parindo
156
157
158
m1
Bh
Bh
Rp
Rp
Rp
33,200.00
8,500.00
17,600.00
Hi Steel
Broco
Broco
159
160
Shanding
Ramset / dynabolt
kg
buah
Rp
Rp
50,500.00
2,500.00
Peacock
Ramset TM
161
162
Rol (Tba)
Reng dan usuk Galvalume uk 0.8 mm
Roll
m2
Rp
Rp
3,000.00
70,000.00
Fukuda
Hi Steel
163
164
165
Semen Pc 50kg
Semen Pc 40kg
Semen Grouting 25kg
Zak
Zak
Zak
Rp
Rp
Rp
71,000.00
57,000.00
160,000.00
Bosowa
Gresik
sikagrout
166
167
kg
m2
Rp
Rp
11,200.00
4,500.00
MU
serat mat
168
169
Sifon Wasser
Sirtu
m2
m3
Rp
Rp
12,000.00
115,000.00
onda
170
171
Slimar Alumunium3/8"
Sealent
m1
tube
Rp
Rp
62,375.00
26,800.00
YKK
Shirikon
172
173
174
Bh
Bh
Lbr
Rp
Rp
Rp
18,500.00
1,750.00
61,000.00
Broco
Maspion
Parindo
175
176
Lbr
bh
Rp
Rp
65,300.00
563,200.00
Parindo
Hi Steel
177
178
Tee 100x100
Teer
bh
Kg
Rp
Rp
295,600.00
5,750.00
Hi Steel
Teer
179
180
181
Tanah Urug
Thinner A
Tiang Pancang 25/25
m3
ltr
m
Rp
Rp
Rp
115,000.00
24,000.00
137,500.00
Thinner
metro pile
182
183
Urinoir
Vertical Blind
bh
m2
Rp
Rp
950,000.00
182,100.00
184
185
Valve 100
Valve 150
bh
bh
Rp
Rp
1,019,300.00
2,096,500.00
186
187
bh
kg
Rp
Rp
327,000.00
38,750.00
Toto L38V1
No drop
188
189
190
Wood filler
Wood plank + pemasangan
Walter Moer
kg
m1
bh
Rp
Rp
Rp
27,500.00
62,000.00
15,200.00
Emco
Elephant
onda
191
192
m1
m1
Rp
Rp
21,000.00
21,000.00
Hi Steel
Hi Steel
193
m1
Rp
24,300.00
Hi Steel
Ellite
maspion
maspion
No
1
Namadan Spesifikasi
2
Satuan
3
Harga(Rp)
4
Keterangan
5
194
195
m1
bh
Rp
Rp
19,500.00
26,750.00
Hi Steel
Ex. UD. Hartono
196
197
m'
m'
m'
Rp
Rp
27,000.00
22,500.00
Kalsi
Kalsi
m'
Rp
Rp
11,000.00
25,000.00
Kalsi
alumunium Louver
Pemasangan floor drain iron cast
PVC Cap 3"
PVC Cap 4"
bh
bh
bh
Rp
Rp
Rp
95,000.00
5,000.00
7,500.00
Rp
97,000.00
Rp
125,000.00
95,600.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
92,500.00
92,500.00
92,500.00
92,500.00
92,500.00
92,500.00
92,500.00
198
199
200
201
202
II
TENAGA
1
1
Mandor
Operator Alat Konstruksi
hr
hr
2
3
4
Surveyor Geodesi
KepalaTukang Batu
KepalaTukang Besi
hr
hr
hr
5
6
KepalaTukang Cat
KepalaTukang Kayu
hr
hr
7
8
KepalaTukang Listrik
KepalaTukang Pipa
hr
hr
9
10
Tukang Batu
Tukang Besi
hr
hr
11
12
13
Tukang Cat
Tukang Kayu
Tukang Las
hr
hr
hr
14
15
Tukang Listrik
Tukang Pipa
hr
hr
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16
17
Pembantu Tukang
Petugas Survey
hr
hr
Rp
Rp
89,100.00
95,600.00
III.
1
PERALATAN
Sewa Alat Las
Hari
Rp
14,250.00
1
2
Sewa Compresor
Sewa Concreate Mixer m3 (min 3jam)
Jam
Jam
Rp
Rp
33,250.00
61,750.00
3
4
Jam
Jam
Rp
Rp
61,750.00
14,250.00
5
6
7
Jam
Rp
130,625.00
8
9
mob/demob,operator, BBM)
Sewa Bucket dan crane/draglin scraper
Jam
Jam
Rp
Rp
175,750.00
76,000.00
10
11
Jam
Jam
Rp
Rp
261,250.00
209,000.00
12
13
Jam
Jam
Rp
Rp
470,250.00
727,500.00
13
14
15
Jam
Jam
set
Rp
Rp
Rp
128,250.00
123,500.00
329,175.00
16
17
hari
jam
Rp
Rp
28,500.00
950.00
18
19
jam
jam
Rp
Rp
65,000.00
61,750.00
20
21
jam
jam
Rp
Rp
61,750.00
9,500.00
22
Sewa Stampper
jam
Rp
150,000.00
Mandor
Kepala Tukang Kayu
Kepala Tukang Besi
Kepala Tukang Batu
Kepala Tukang Listrik
Kepala Tukang Cat
Kepala Tukang Pipa
Tukang Kayu
Tukang Batu
Tukang Besi
Tukang Listrik
Tukang Las
Tukang pipa
Tukang Cat
Pekerja Terampil
Pekerja Tak Terampil
95,000
90,000
90,000
90,000
90,000
90,000
90,000
85,000
85,000
85,000
85,000
85,000
85,000
85,000
77,500
75,000
oh
oh
oh
oh
oh
oh
oh
oh
oh
oh
oh
oh
oh
oh
oh
oh
1,000
50,000
25,000
15,000
30,000
3,500
130,625
10,000
100,000
10,000
jam
jam
jam
jam
jam
jam
jam
jam
jam
jam
SEWA ALAT
1
2
3
4
5
6
7
8
9
10
Sirtu
Pasir Urug
Semen PC (50 kg)
Pasir Pasang
Batu Bata Merah
Pasir Cor
air
Batu Pecah 1/2 cm
Batu Pecah 2/3 cm
Batu Kali Belah 15/20 cm
kerikil
Besi Beton Polos
Besi Beton ulir
Kawat Ikat Beton (bendrat)
Kayu Meranti Bekisting
Paku
85,000
115,000
56,000
145,000
570
160,000
17
165,000
186,200
130,100
120,600
8,600
9,600
14,500
1,966,500
13,850
m
m
zak
m
buah
m
ltr
m
m
m
m
kg
kg
kg
m
kg
Paku Usuk
paku Triplek
Paku rivet
Lapis Triplek 0,4 cm
Minyak Bekisting
solar
Kayu Gelam f 8-10 cm
Kayu Meranti ( Balok )
Kayu Meranti papan
Kayu Kamper ( reng/usuk )
13,850
12,750
10,000
53,000
8,500
5,500
6,800
5,333,333
6,162,500
4,816,667
kg
kg
kg
kg
ltr
ltr
btg
m
m
m
list gypsum
Kalsiboard tebal 4mm uk 1,2x2,4 m
Kalsiplank 30
Joiner PN 207,208
Top cross rail PN 200,201,202
Connector PN 209,210
Suspension rod PN 227 M5
Suspension rod PN 220
Cross tee white PN 401 / 402
Main runner white PN 400 / 403
Suspension hanger spring adjusted PN 410
Sekrup
Dinabolt
Hollow 40.20.2
Hollow 40.40.2
Hollow 50.50.3
Hollow 60.60.2
Teakwood 4mm
PLywood 9mm
Multiplek 9mm
Triplek uk. 110x244 t=12 mm film satu muka
Pintu WPC tbl 3cm
Pintu WPC double tbl 3cm
Sekrup
Pewarna
Woodfiller
Woodstain
Colour Filler
Clean Doof
Shanding
Coumpund
1 liter A spesial Thiner
Rooster
Kayu Kamper Balok 6/15
Kayu Kamper Papan
Kaca Polos tb. 5 mm
Kaca Polos tb. 3 mm
Kaca Rayban tb. 5 mm
Kaca Es tb. 5mm
Engsel Kuningan untuk Pintu
Engsel Kuningan untuk Jendela
Grendel Tanam
grendel jendela
Kunci Tanam Besar 2x putar
Kunci Tanam kecil
Handle pintu aluminium
Door closer
9,300
72,890
20,000
25,000
20,000
3,500
1,500
2,500
28,000
25,000
5,000
850
2,500
17,500
20,000
24,500
32,000
61,000
93,500
93,500
110,000
950,000
1,400,000
50,000
900
29,000
30,000
42,500
43,450
55,000
31,400
24,000
6,000
9,027,777
8,190,277
90,000
55,000
97,200
95,000
26,000
13,500
75,000
17,000
97,000
48,600
55,000
97,500
m'
lbr
m'
m1
m1
bh
m1
bh
m1
m1
bh
bh
bh
m'
m'
m'
m'
lbr
lbr
lbr
lbr
bh
bh
dus
sch
kg
kg
kg
kg
kg
klng
ltr
bh
m
m
m
m
m
m
stell
stell
buah
buah
bh
bh
bh
bh
Eksplayonet
Rel pintu
Semen Berwarna Yiyitan
Pipa Paralon 5/8"
Isolator
Kabel NYA 500 volt 2x2.5 mm
Las Doof
T Doos PVC
Stop Kontak
Saklar tunggal
51,600
250,000
10,250
6,000
5,000
12,600
750
2,132
18,500
8,500
bh
stell
kg
ljr
roll
m'
bh
bh
bh
bh
Saklar ganda
lampu SL 23 watt
lampu SL 18 watt
lampu SL 6 watt
lampu SL 11 watt
Cat Alkali Resisting Primer
Cat Dinding Spot-less
Cat Dinding Weatherbond/cat exterior
Cat Dinding/Plafond Matex Gold
Cat coating batu alam
Cat dasar
Plamur Tembok
Kertas Gosok
lem kayu
Cat Kayu/ Besi
Cat Meni Kayu/ Besi
plamir kayu
Cerlak
Spirtus
Dempul
Minyak Cat/ Afduner
waterproofing
serat fiber
Sealent
Hak Angin Lurus Kuningan
Hak Angin Sikutan Kuningan
Tegel Keramik 40x40 (motif/warna gelap)
Keramik 20x20 motif
Keramik 20x50 (dinding)
Keramik 10x120 (list dinding)
Kran Air Import
Rol TBA
Closet Duduk
Closet jongkok
Wastafel Besar Warna
Pipa / Slang Spiral Saluran Kran
Keni
Sifon Wasser
Avour
Floor drain
valve
Ijuk
Pipa PVC 1/2" type AW
Pipa PVC 3/4" type AW
Pipa PVC 3" type D
Pipa PVC 4" type D
Lem PVC
17,600
33,000
29,000
21,000
26,000
34,000
125,000
135,000
125,000
45,000
15,000
15,000
8,750
7,800
43,000
46,000
28,785
86,350
12,500
3,690
7,050
40,755
4,500
26,800
24,850
24,850
75,000
63,000
192,500
37,850
37,850
3,000
2,710,000
392,000
327,000
6,300
1,100
59,700
8,500
21,000
50,000
11,550
6,500
7,500
12,000
15,000
11,650
bh
bh
bh
bh
bh
kg
kg
kg
kg
kg
kg
kg
lbr
kg
kg
kg
kg
kg
ltr
kg
ltr
kg
m
tube
bh
bh
m
m
m
bh
bh
roll
bh
bh
bh
m
bh
set
bh
bh
bh
kg
m
m
m
m
bh
Elektrode Baja
Besi profil WF
Besi profil C
Jarum keras dia. 12
Jarum keras dia. 19
mur baut, angkur
Besi Baja Profil L70x70x7
Besi Baja Profil L30x30x3
pLat besi
walter moer
30,000
12,000
12,000
25,000
32,500
15,000
7,300
7,300
26,000
29,700
kg
kg
kg
bh
bh
kg
kg
kg
kg
bh
97,200
6,162,500
36,800
550
850
150,000
3,515
85,000
100,000
22,250
42,500
40,540
370,000
452,000
65,000
500,000
17,500
1,250,000
389,450.00
1,450
19,450
6,412,500
39,000.00
5,500.00
20,000.00
175,000.00
29,500.00
26,000
3,500
8,000
90,850
35,000
10,500
5,500
200,000
12,500
85,000
750,000
8,000
bh
m
m
bh
bh
m'
bh
m'
m'
m'
bh
m'
bh
bh
bh
bh
bh
bh
bh
bh
bh
m
Lbr
bh
bh
lonjor
m'
bh
bh
bh
m'
bh
bh
bh
bh
bh
m'
unit
bh
:
:
:
:
SATUAN
HARGA SATUAN
(Rp.)
1
2
3
Mandor
Kep. Tukang Gali Tanah
Kep. Tukang Batu
O.H
O.H
O.H
95,000.00
90,000.00
90,000.00
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
O.H
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
77,500.00
125,000.00
KETERANGAN
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
PEKERJAAN PEMBONGKARAN
Pembongkaran Kayu
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja Terampil
Pembongkaran Pintu
Upah:
Mandor
Pekerja/Buruh Tak Terampil
Pembongkaran Beton
m2
0.0250
0.2500
O.H
O.H
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
2,375.00
19,375.00
21,750.00
21,750.00
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
2,375.00
19,375.00
21,750.00
21,750.00
95,000.00
90,000.00
85,000.00
Jumlah:
Nilai HSPK :
19,000.00
36,000.00
340,000.00
395,000.00
395,000.00
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
475.00
7,750.00
8,225.00
8,225.00
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
2,375.00
19,375.00
21,750.00
21,750.00
m2
0.0250
0.2500
O.H
O.H
m3
0.2000
0.4000
4.0000
2.6700
O.H
O.H
O.H
O.H
m2
0.0050
0.1000
O.H
O.H
m2
0.0250
0.2500
O.H
O.H
m3
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Upah:
Mandor
Pekerja Tak Terampil
0.4000
4.0000
O.H
O.H
95,000.00
77,500.00
Jumlah:
38,000.00
310,000.00
348,000.00
Sewa Peralatan:
Sewa alat bantu (1 set @ 3 alat)
0.0000
Jam
1,000.00
Jumlah:
Nilai HSPK :
348,000.00
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
4,750.00
7,750.00
12,500.00
12,500.00
0.0500
0.1000
O.H
O.H
m2
Upah:
Pekerja/Buruh Tak Terampil
0.2500
O.H
77,500.00
Jumlah:
19,375.00
19,375.00
Sewa Peralatan:
Sewa Dump Truck 5 T (min 5 jam)
0.2500
Jam
65,000.00
Nilai HSPK :
16,250.00
35,625.00
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
475.00
900.00
8,500.00
7,750.00
17,625.00
m3
m3
Kg
5,750,000.00
3,300,000.00
14,000.00
Jumlah:
Nilai HSPK :
40,250.00
39,600.00
280.00
80,130.00
97,755.00
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
427.50
900.00
8,500.00
7,750.00
17,577.50
PEKERJAAN PERSIAPAN
m2
m1
0.0050
0.0100
0.1000
0.1000
0.0070
0.0120
0.0200
titik
0.0045
0.0100
0.1000
0.1000
O.H
O.H
O.H
O.H
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Bahan/Material:
Kayu Meranti Bekisting
Kayu Meranti (Usuk 5/7)
Paku biasa 2"-5"
0.0080
0.0120
0.0070
m3
m3
Kg
1,750,000.00
3,300,000.00
14,000.00
Jumlah:
Nilai HSPK :
14,000.00
39,600.00
98.00
53,698.00
71,275.50
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
2,375.00
3,875.00
6,250.00
6,250.00
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
4,750.00
7,750.00
12,500.00
12,500.00
m2
0.0250
0.0500
O.H
O.H
m2
0.0500
0.1000
O.H
O.H
m2
0.0067
0.0133
O.H
O.H
125,000.00
0.00
Jumlah:
837.50
0.00
837.50
Sewa Peralatan:
Sewa Theodolit
0.0067
Set
100,000.00
Jumlah:
Nilai HSPK :
670.00
670.00
1,507.50
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
1,900.00
1,800.00
17,000.00
31,000.00
51,700.00
14,000.00
52,000.00
50,160.00
160,000.00
175,085.00
3,300,000.00
16,000.00
35,055.00
17,500.00
2,600.00
60,192.00
800.00
1,575.77
237,600.00
960.00
15,774.75
337,002.52
388,702.52
m
0.0200
0.0200
0.2000
0.4000
O.H
O.H
O.H
O.H
Bahan:
Dolken kayu Gelam 8-10/400 cm
Semen portland (40 kg)
Seng Gelombang Uk. (0,8 x 1,50)
Pasir beton
Batu Pecah Mesin 2/3
Kayu Meranti Kaso 5/7
Paku Asbes
Cat Meni Besi
1.2500
0.0500
1.2000
0.0050
0.0090
0.0720
0.0600
0.4500
batang
zak
lembar
m3
m3
m3
kg
kg
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
95,000.00
77,500.00
Jumlah:
6,270.00
51,150.00
57,420.00
95,000.00
77,500.00
Jumlah:
950.00
15,500.00
16,450.00
O.H
O.H
14,000.00
85,000.00
Jumlah:
210.00
1,870.00
2,080.00
Roll
67,450.00
Jumlah:
Nilai HSPK :
2,225.85
2,225.85
4,305.85
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
2,375.00
58,125.00
60,500.00
60,500.00
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
3,040.00
77,500.00
80,540.00
80,540.00
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
5,700.00
116,250.00
121,950.00
121,950.00
PEKERJAAN TANAH
bh
0.0660
0.6600
O.H
O.H
m2
0.0100
0.2000
O.H
O.H
m
0.0150
0.0220
0.0330
m3
0.0250
0.7500
O.H
O.H
m3
0.0320
1.0000
O.H
O.H
m3
0.0600
1.5000
O.H
O.H
m3
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Mandor
Pekerja / Buruh Tak Terampil
0.0450
1.2000
O.H
O.H
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
4,275.00
93,000.00
97,275.00
97,275.00
0.0720
1.4400
O.H
O.H
95,000.00
77,500.00
Jumlah:
6,840.00
111,600.00
118,440.00
Sewa Peralatan:
Sewa alat bantu strouss pile
1.2000
Jam
10,000.00
Jumlah:
Nilai HSPK :
12,000.00
12,000.00
130,440.00
95,000.00
77,500.00
Jumlah:
Nilai HSPK :
1,805.00
7,905.00
9,710.00
9,710.00
ttk
m3
0.0190
0.1020
O.H
O.H
0.0210
0.2500
O.H
O.H
95,000.00
0.00
Jumlah:
1,995.00
0.00
1,995.00
Bahan:
Sirtu
1.2000
m3
85,000.00
Jumlah:
102,000.00
102,000.00
Sewa Peralatan:
Sewa Dump Truck 3,5 T (min 5 jam)
Sewa Motor Grader 125 - 140 Pk (min 5 jam)
Sewa Phenumatic Tire Roller (min 5 jam)
Sewa Truck Tangki Air (min 5 jam)
Sewa Vibrator Roller (min 5 jam)
Sewa Escavator 6m3
0.0880
0.0080
0.0040
0.0120
0.0120
0.0220
Jam
Jam
Jam
Jam
Jam
Jam
10,000.00
100,000.00
100,000.00
70,000.00
135,000.00
Jumlah:
Nilai HSPK :
880.00
800.00
400.00
840.00
1,620.00
0.00
4,540.00
108,535.00
95,000.00
77,500.00
Jumlah:
2,375.00
19,375.00
21,750.00
m3
m3
0.0250
0.2500
O.H
O.H
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
m3
85,000.00
Jumlah:
102,000.00
102,000.00
Jam
100,000.00
Jumlah:
Nilai HSPK :
880.00
880.00
124,630.00
Tanah sirtu
Sewa Peralatan:
Sewa Stampper
1.2000
0.0088
m3
0.0100
0.3000
O.H
O.H
95,000.00
77,500.00
Jumlah:
950.00
23,250.00
24,200.00
Bahan:
Pasir urug
1.2000
m3
120,000.00
Jumlah:
Nilai HSPK :
144,000.00
144,000.00
168,200.00
PEKERJAAN PONDASI
0.0750
0.0750
0.7500
1.5000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
7,125.00
6,750.00
63,750.00
116,250.00
193,875.00
Bahan:
Semen portland (40kg)
Pasir Pasang
Batu Kali Belah 15/20 cm
3.2600
0.5200
1.2000
Zak
m3
m3
52,000.00
158,000.00
140,200.00
Jumlah:
Nilai HSPK :
169,520.00
82,160.00
168,240.00
419,920.00
613,795.00
m3
0.0170
0.0150
0.1500
0.3500
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
1,615.00
1,350.00
12,750.00
27,125.00
42,840.00
Bahan:
Batu Kali Belah 15/20 cm
1.2000
m3
140,200.00
Jumlah:
Nilai HSPK :
168,240.00
168,240.00
211,080.00
95,000.00
Jumlah:
11,875.00
11,875.00
m3
m'
0.1250
O.H
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Bahan:
Tiang Pancang 25/25
Sewa Peralatan:
Sewa Crane 30ton-min8jam (termasuk mob/demob. Opertor,
BBM)
Sewa Hammer tiang pancang-min8jam Hidrolis (termasuk
mob/demob,operator, BBM)
E
1
m'
0.2180
Jam
0.2180
Jam
PEKERJAAN BETON
Perancah Sementara
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja Terampil
0.0415
0.0830
0.8300
0.8300
O.H
O.H
O.H
O.H
Bahan:
Kayu Gelam dia. 8-10cm
Kayu Meranti Bekisting
Kayu Meranti 4/6 (skur)
Paku Klem (No 4)
5.5000
0.0099
0.0079
0.2000
Batang
m3
m3
Kg
180,000.00
Jumlah:
180,000.00
180,000.00
130,625.00
28,476.25
175,750.00
38,313.50
Jumlah:
Nilai HSPK :
66,789.75
258,664.75
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
3,942.50
7,470.00
70,550.00
64,325.00
146,287.50
14,000.00
1,750,000.00
3,300,000.00
15,000.00
Jumlah:
Nilai HSPK :
77,000.00
17,325.00
26,070.00
3,000.00
123,395.00
269,682.50
m2
0.0260
0.0260
0.2600
0.5200
O.H
O.H
O.H
O.H
Bahan:
Kayu meranti bekisting
Paku usuk
Minyak bekesting
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
2,470.00
2,340.00
22,100.00
40,300.00
67,210.00
0.0450
0.3000
0.1000
m3
Kg
ltr
1,750,000.00
15,000.00
6,500.00
Jumlah:
78,750.00
4,500.00
650.00
83,900.00
83,900.00
67,210.00
Nilai HSPK :
41,950.00
67,210.00
109,160.00
95,000.00
90,000.00
85,000.00
77,500.00
3,135.00
2,970.00
28,050.00
51,150.00
1.0000
m2
0.5000
1.0000
m2
0.0330
0.0330
0.3300
0.6600
O.H
O.H
O.H
O.H
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Bahan:
Kayu meranti bekisting
Paku usuk
Minyak bekesting
Kayu meranti balok
Multiplek Lapis Film
Dolken kayu gelam
85,305.00
0.0275
0.4000
0.2000
0.0150
0.3500
2.0000
m3
Kg
ltr
m3
Lembar
btg
0.2500
1.0000
0.0330
0.0330
0.3300
0.6600
O.H
O.H
O.H
O.H
Bahan:
Kayu meranti bekisting
Paku usuk
Minyak bekesting
Kayu kamper balok 3/5
Plywood tebal 9 mm
0.0400
0.4000
0.2000
0.0180
0.3500
m3
Kg
ltr
m3
Lembar
1,750,000.00
15,000.00
6,500.00
3,650,000.00
255,000.00
14,000.00
48,125.00
6,000.00
1,300.00
54,750.00
89,250.00
28,000.00
227,425.00
227,425.00
85,305.00
Nilai HSPK :
56,856.25
85,305.00
142,161.25
95,000.00
90,000.00
85,000.00
77,500.00
3,135.00
2,970.00
28,050.00
51,150.00
85,305.00
1,750,000.00
15,000.00
6,500.00
3,650,000.00
82,600.00
70,000.00
6,000.00
1,300.00
65,700.00
28,910.00
171,910.00
257,215.00
m2
Nilai HSPK :
5
m2
0.0330
0.0330
0.3300
0.6600
O.H
O.H
O.H
O.H
Bahan:
Kayu meranti bekisting
Paku usuk
Minyak bekesting
Kayu kamper balok 3/5
Plywood tebal 9 mm
0.0400
0.4000
0.2000
0.0150
0.3500
m3
Kg
ltr
m3
Lembar
95,000.00
90,000.00
85,000.00
77,500.00
3,135.00
2,970.00
28,050.00
51,150.00
85,305.00
1,750,000.00
15,000.00
6,500.00
3,650,000.00
82,600.00
70,000.00
6,000.00
1,300.00
54,750.00
28,910.00
160,960.00
246,265.00
Nilai HSPK :
6
m2
0.0330
0.0330
0.3300
0.6600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
3,135.00
2,970.00
28,050.00
51,150.00
85,305.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Bahan:
Kayu meranti bekisting
Paku usuk
Minyak bekesting
Kayu kamper balok 3/5
Plywood tebal 9 mm
0.0300
0.4000
0.2000
0.0200
0.3500
m3
Kg
ltr
m3
Lembar
1,750,000.00
15,000.00
6,500.00
3,650,000.00
82,600.00
Nilai HSPK :
0.0330
0.0330
0.3300
0.6600
O.H
O.H
O.H
O.H
Bahan:
Kayu meranti bekisting
Paku usuk
Minyak bekesting
Kayu kamper balok 3/5
Dolken kayu gelam dia 8-10 cm, panjang 4m
Plywood tebal 9 mm
0.0300
0.4000
0.1500
0.0150
2.0000
0.3500
m3
Kg
ltr
m3
Batang
Lembar
m2
95,000.00
90,000.00
85,000.00
77,500.00
3,135.00
2,970.00
28,050.00
51,150.00
85,305.00
1,750,000.00
15,000.00
6,500.00
3,650,000.00
52,500.00
6,000.00
975.00
54,750.00
28,910.00
143,135.00
228,440.00
82,600.00
Nilai HSPK :
52,500.00
6,000.00
1,300.00
73,000.00
28,910.00
161,710.00
247,015.00
0.0330
0.0330
0.3300
0.6600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Bahan:
Kayu meranti bekisting
Paku usuk
Minyak bekesting
3,135.00
2,970.00
28,050.00
51,150.00
85,305.00
0.0450
0.3000
0.1000
m3
Kg
ltr
1,750,000.00
15,000.00
6,500.00
Jumlah:
78,750.00
4,500.00
650.00
83,900.00
83,900.00
85,305.00
Nilai HSPK :
Nilai HSPK :
83,900.00
85,305.00
169,205.00
254,510.00
m2
1.0000
1.0000
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
285.00
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Besi profil WF
1.1500
kg
17,765.00
20,429.75
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Jumlah:
Nilai HSPK :
20,429.75
31,004.75
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
285.00
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Besi profil baja CNP
1.1500
kg
17,765.00
Jumlah:
Nilai HSPK :
20,429.75
20,429.75
31,004.75
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
285.00
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Besi beton polos/ulir
1.0000
kg
9,800.00
Jumlah:
Nilai HSPK :
9,800.00
9,800.00
20,375.00
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
285.00
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Besi beton polos/ulir
1.0000
kg
9,800.00
Jumlah:
Nilai HSPK :
9,800.00
9,800.00
20,375.00
0.0030
0.0060
0.0600
O.H
O.H
O.H
95,000.00
90,000.00
77,500.00
Jumlah:
285.00
540.00
4,650.00
5,475.00
Bahan:
Jarum keras M16
1.0000
bh
27,500.00
Jumlah:
Nilai HSPK :
27,500.00
27,500.00
32,975.00
Buah
unit
0.0030
O.H
95,000.00
285.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Kepala Tukang
Tukang Las
Pekerja/Buruh Tak Terampil
0.0060
0.0600
0.0600
O.H
O.H
O.H
90,000.00
85,000.00
77,500.00
Jumlah:
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Angkur M19
1.0000
unit
22,500.00
Jumlah:
Nilai HSPK :
22,500.00
22,500.00
33,075.00
Buah
0.0030
0.0060
0.0600
O.H
O.H
O.H
95,000.00
90,000.00
77,500.00
Jumlah:
285.00
540.00
4,650.00
5,475.00
Bahan:
Baut M16
1.0000
bh
15,000.00
Jumlah:
Nilai HSPK :
15,000.00
15,000.00
20,475.00
Buah
0.0030
0.0060
0.0600
O.H
O.H
O.H
95,000.00
90,000.00
77,500.00
Jumlah:
285.00
540.00
4,650.00
5,475.00
Bahan:
Baut M10
1.0000
bh
7,500.00
Jumlah:
Nilai HSPK :
7,500.00
7,500.00
12,975.00
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
285.00
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Besi plat t=12mm
1.0000
kg
12,500.00
Jumlah:
Nilai HSPK :
12,500.00
12,500.00
23,075.00
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
285.00
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Besi plat t=10mm
1.0000
kg
12,500.00
Jumlah:
12,500.00
12,500.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Nilai HSPK :
23,075.00
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
285.00
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Besi plat t=8mm
1.0000
kg
12,500.00
Jumlah:
Nilai HSPK :
12,500.00
12,500.00
23,075.00
kg
0.0030
0.0060
0.0600
0.0600
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
285.00
540.00
5,100.00
4,650.00
10,575.00
Bahan:
Besi plat t=6mm
1.0000
kg
12,500.00
Jumlah:
Nilai HSPK :
12,500.00
12,500.00
23,075.00
0.0050
0.0100
0.1000
0.4000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
475.00
900.00
8,500.00
31,000.00
40,875.00
Bahan:
Rangka Galvalume uk 0.8mm
1.1000
m2
105,400.00
Jumlah:
Nilai HSPK :
115,940.00
115,940.00
156,815.00
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
760.00
720.00
6,375.00
11,625.00
19,480.00
Buah
5,500.00
Jumlah:
Nilai HSPK :
137,500.00
137,500.00
156,980.00
m2
m2
0.0080
0.0080
0.0750
0.1500
25.000
ml
0.0020
O.H
95,000.00
190.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
O.H
O.H
O.H
90,000.00
85,000.00
77,500.00
Jumlah:
1,800.00
17,000.00
31,000.00
49,990.00
Zak
m3
bh
52,000.00
158,000.00
13,000.00
Jumlah:
Nilai HSPK :
10,400.00
5,103.40
39,000.00
54,503.40
104,493.40
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
883.50
2,250.00
21,250.00
11,625.00
36,008.50
m'
kg
20,000.00
16,000.00
Jumlah:
Nilai HSPK :
20,000.00
800.00
20,800.00
56,808.50
0.0200
0.2000
0.4000
0.2000
0.0323
3.0000
m1
0.009
0.025
0.250
0.150
1.0000
0.0500
kg
Pembantu Tukang
0.0004
0.0007
0.0070
0.0070
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
38.00
63.00
595.00
542.50
1,238.50
Bahan:
Besi Beton Polos
Kawat Beton
1.0500
0.0150
Kg
Kg
9,800.00
16,000.00
Jumlah:
Nilai HSPK :
10,290.00
240.00
10,530.00
11,768.50
kg
Pembantu Tukang
0.0004
0.0007
0.0070
0.0070
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
38.00
63.00
595.00
542.50
1,238.50
Bahan:
Besi Beton Ulir
Kawat Beton
1.0500
0.0150
Kg
Kg
10,000.00
16,000.00
Jumlah:
Nilai HSPK :
10,500.00
240.00
10,740.00
11,978.50
m2
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Mandor
Kepala Tukang Besi
Tukang Besi
Pembantu Tukang
0.0010
0.0020
0.0250
0.0250
O.H
O.H
O.H
O.H
Bahan:
Besi Beton Wiremesh
Kawat Ikat Beton
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
95.00
180.00
2,125.00
1,937.50
4,337.50
0.0900
0.0300
m2
Kg
400,000.00
16,000.00
Jumlah:
Nilai HSPK :
36,000.00
480.00
36,480.00
40,817.50
m3
0.0830
0.0280
0.2750
1.6500
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
7,885.00
2,520.00
23,375.00
127,875.00
161,655.00
10.3250
0.4256
0.5374
215.0000
Zak
m3
m3
Liter
52,000.00
160,000.00
293,400.00
30.00
Jumlah:
Nilai HSPK :
536,900.00
68,096.00
157,673.16
6,450.00
769,119.16
930,774.16
m3
0.0830
0.0280
0.2750
1.6500
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
7,885.00
2,520.00
23,375.00
127,875.00
161,655.00
9.2750
0.4363
0.5511
215.0000
Zak
m3
m3
Liter
52,000.00
160,000.00
293,400.00
30.00
Jumlah:
Nilai HSPK :
482,300.00
69,808.00
161,692.74
6,450.00
720,250.74
881,905.74
95,000.00
77,500.00
30.00
Jumlah:
2,375.00
3,875.00
4,500.00
10,750.00
10,750.00
m3
0.0250
0.0500
150.0000
O.H
O.H
ltr
Nilai HSPK :
6
m3
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Upah:
Pekerjaan Beton Berstruktur K-225
Pembesian Besi Beton Polos
Bekisting Poer
Pembongkaran Cetakan dan Penyiraman Beton
10
11
1.0000
1.0000
m3
Kg
m2
m3
881,905.74
11,768.50
254,510.00
10,750.00
Jumlah:
Nilai HSPK :
881,905.74
10,750.00
892,655.74
892,655.74
881,905.74
11,978.50
109,160.00
10,750.00
Jumlah:
Nilai HSPK :
881,905.74
10,750.00
892,655.74
892,655.74
881,905.74
11,978.50
142,161.25
10,750.00
Jumlah:
Nilai HSPK :
881,905.74
10,750.00
892,655.74
892,655.74
881,905.74
11,768.50
247,015.00
10,750.00
Jumlah:
Nilai HSPK :
881,905.74
10,750.00
892,655.74
892,655.74
881,905.74
11,978.50
257,215.00
10,750.00
Jumlah:
Nilai HSPK :
881,905.74
10,750.00
892,655.74
892,655.74
881,905.74
11,978.50
257,215.00
10,750.00
Jumlah:
Nilai HSPK :
881,905.74
10,750.00
892,655.74
892,655.74
m3
1.0000
1.0000
m3
Kg
m2
m3
m3
1.0000
1.0000
m3
Kg
m2
m3
m3
1.0000
1.0000
m3
Kg
m2
m3
m3
1.0000
1.0000
m3
Kg
m2
m3
m3
1.0000
1.0000
m3
Kg
m2
m3
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
12
13
ml
0.0090
0.0060
0.0200
0.0200
0.0200
0.1800
O.H
O.H
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
85,000.00
85,000.00
77,500.00
Jumlah:
855.00
540.00
1,700.00
1,700.00
1,700.00
13,950.00
20,445.00
Bahan:
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir)
Kawat Ikat Beton
Kayu meranti bekisting
Paku usuk
0.1000
0.0060
0.0090
3.0000
0.0450
0.0020
0.0100
Zak
m3
m3
Kg
Kg
m3
Kg
52,000.00
160,000.00
293,400.00
9,800.00
16,000.00
1,750,000.00
15,000.00
Jumlah:
Nilai HSPK :
5,200.00
960.00
2,640.60
29,400.00
720.00
3,500.00
150.00
42,570.60
63,015.60
ml
0.0150
0.0100
0.0330
0.0330
0.0330
0.2970
O.H
O.H
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
85,000.00
85,000.00
77,500.00
Jumlah:
1,425.00
900.00
2,805.00
2,805.00
2,805.00
23,017.50
33,757.50
Bahan:
Semen portland (40kg)
Pasir Beton
Batu Pecah Mesin 1/2 cm
Besi Beton (polos/ulir)
Kawat Ikat Beton
Kayu meranti bekisting
Paku usuk
0.1375
0.0090
0.0150
3.6000
0.0500
0.0030
0.0200
Zak
m3
m3
Kg
Kg
m3
Kg
52,000.00
160,000.00
293,400.00
9,800.00
16,000.00
1,750,000.00
15,000.00
Jumlah:
Nilai HSPK :
7,150.00
1,440.00
4,401.00
35,280.00
800.00
5,250.00
300.00
54,621.00
88,378.50
5,700.00
0.0600
O.H
95,000.00
0.0200
O.H
90,000.00
1,800.00
Tukang Batu
0.2000
O.H
85,000.00
17,000.00
1.2000
O.H
77,500.00
Jumlah:
93,000.00
117,500.00
5.7500
Zak
52,000.00
299,000.00
Bahan:
Semen PC (Portland Cement) 40 kg
m3
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Pasir Cor
Batu Pecah Mesin 2/3 cm
Air (biaya air tawar)
14
15
16
0.5581
0.5405
215.0000
m3
m3
m3
160,000.00
293,400.00
30.00
Jumlah:
Nilai HSPK :
89,300.00
158,590.42
6,450.00
553,340.42
670,840.42
titik
0.0720
1.4400
O.H
O.H
95,000.00
77,500.00
Jumlah:
6,840.00
111,600.00
118,440.00
Bahan:
Sewa alat bantu Strous Pile
1.2000
jam
10,000.00
Jumlah:
Nilai HSPK :
12,000.00
12,000.00
130,440.00
0.0800
0.0250
0.2500
1.6500
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
7,600.00
2,250.00
21,250.00
127,875.00
158,975.00
Bahan:
Semen PC (Portland Cement) 40 kg
Pasir Cor
Batu kerikil
8.9504
0.4882
0.8137
Zak
m3
m3
52,000.00
160,000.00
195,000.00
Jumlah:
Nilai HSPK :
465,419.50
78,112.00
158,671.50
702,203.00
861,178.00
861,178.00
11,768.50
Jumlah:
Nilai HSPK :
861,178.00
1,282,766.50
2,143,944.50
2,143,944.50
m3
m3
1.0000
109.0000
m3
Kg
PEKERJAAN DINDING
Pemasangan Batu Merah Rollag
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja/Buruh Tak Terampil
Bahan:
Batu Bata Merah uk 22 x 11 x 4.5 cm
m3
0.0495
0.0330
0.3300
0.9900
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
4,702.50
2,970.00
28,050.00
76,725.00
112,447.50
755.0000
Buah
617.50
Jumlah:
Nilai HSPK :
466,212.50
466,212.50
578,660.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
m2
0.0150
0.0100
0.1000
0.3000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
1,425.00
900.00
8,500.00
23,250.00
34,075.00
0.2300
0.0430
70.0000
Zak
m3
Buah
52,000.00
158,000.00
617.50
Jumlah:
Nilai HSPK :
11,960.00
6,794.00
43,225.00
61,979.00
96,054.00
m2
0.0150
0.0150
0.1500
0.3000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
1,425.00
1,350.00
12,750.00
23,250.00
38,775.00
Bahan:
Semen PC (Portland Cement) 40 kg
Pasir Pasang
0.1040
0.0260
Zak
m3
52,000.00
158,000.00
Jumlah:
Nilai HSPK :
5,408.00
4,108.00
9,516.00
48,291.00
m2
Pekerjaan Acian
Tenaga:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja/Buruh Tak Terampil
0.0100
0.0100
0.1000
0.2000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
Bahan:
Semen portland (40 kg)
0.0650
Zak
52,000.00
Jumlah:
Nilai HSPK :
3,380.00
3,380.00
29,230.00
Rp
950.00
900.00
8,500.00
15,500.00
25,850.00
Pasang Benangan
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja/Buruh Tak Terampil
m
0.0040
0.0400
0.4000
0.0800
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
380.00
3,600.00
34,000.00
6,200.00
44,180.00
Bahan:
Semen PC (Portland Cement) 40 kg
Pasir Pasang
0.0020
0.0130
Zak
m3
52,000.00
158,000.00
Jumlah:
Nilai HSPK :
104.00
2,054.00
2,158.00
46,338.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
PEKERJAAN LANTAI
Pemasangan Granit Tile 60 x 60 cm
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja/Buruh Tak Terampil
m2
0.0450
0.0450
0.4500
0.9000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
4,275.00
4,050.00
38,250.00
69,750.00
116,325.00
Bahan:
Semen PC (Portland Cement) 40 kg
Semen Berwarna Yiyitan
Pasir Pasang
Granit Tile 60 x 60 cm
0.1860
1.9400
0.0180
1.0500
Zak
Kg
m3
m2
52,000.00
12,000.00
158,000.00
180,500.00
Jumlah:
Nilai HSPK :
9,672.00
23,280.00
2,844.00
189,525.00
225,321.00
341,646.00
m2
0.0350
0.0350
0.3500
0.7000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
3,325.00
3,150.00
29,750.00
54,250.00
90,475.00
Bahan:
Semen PC (Portland Cement) 40 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 30 x 30 Cm (bermotif)
0.2080
1.6200
0.0450
1.0600
Zak
Kg
m3
m2
52,000.00
12,000.00
158,000.00
95,000.00
Jumlah:
Nilai HSPK :
10,816.00
19,440.00
7,110.00
100,700.00
138,066.00
228,541.00
0.0350
0.0350
0.3500
0.7000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
3,325.00
3,150.00
29,750.00
54,250.00
90,475.00
Bahan:
Semen PC (Portland Cement) 40 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 30 x 60 Cm (bermotif)
0.2080
1.6200
0.0450
1.0600
Zak
Kg
m3
m2
52,000.00
12,000.00
158,000.00
145,000.00
Jumlah:
Nilai HSPK :
10,816.00
19,440.00
7,110.00
153,700.00
191,066.00
281,541.00
95,000.00
90,000.00
85,000.00
209.95
387.00
3,655.00
m2
m1
0.0022
0.0043
0.0430
OH
OH
OH
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Pekerja Terampil
0.0430
OH
77,500.00
Jumlah:
3,332.50
7,584.45
Bahan:
Aluminium Uk. 4 x 10, Profil 4"
Skrup/Ripet
Sealent
1.1000
2.0000
0.0600
m1
Buah
Buah
90,000.00
3,700.00
Jumlah:
Nilai HSPK :
99,000.00
7,400.00
106,400.00
113,984.45
m1
0.0022
0.0043
0.0430
0.0430
OH
OH
OH
OH
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
209.95
387.00
3,655.00
3,332.50
7,584.45
Bahan:
Slimar Alumunium 3/8
Skrup/Ripet
Sealent
1.1000
2.0000
0.0600
m1
Buah
Buah
85,000.00
3,700.00
Jumlah:
Nilai HSPK :
93,500.00
7,400.00
100,900.00
108,484.45
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
2,850.00
18,000.00
170,000.00
46,500.00
237,350.00
m2
0.0300
0.2000
2.0000
0.6000
O.H
O.H
O.H
O.H
1.0000
0.3000
lembar
kg
255,000.00 Rp
9,500.00 Rp
Jumlah:
Nilai HSPK :
255,000.00
2,850.00
257,850.00
495,200.00
0.0300
0.2000
2.0000
0.6000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
2,850.00
18,000.00
170,000.00
46,500.00
237,350.00
Bahan:
Daun Pintu PVC
1.0000
bh
195,000.00
Jumlah:
Nilai HSPK :
195,000.00
195,000.00
432,350.00
95,000.00
90,000.00
85,000.00
237.50
180.00
17,000.00
Pemasangan HPL
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Buah
m2
0.0025
0.0020
0.2000
O.H
O.H
O.H
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
0.0200
O.H
77,500.00
Jumlah:
1,550.00
18,967.50
Bahan:
HPL
Lem Kayu
1.2000
0.2000
m2
kg
125,000.00
9,500.00
Jumlah:
Nilai HSPK :
150,000.00
1,900.00
151,900.00
170,867.50
Buah
0.0050
0.0100
0.5000
0.0100
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
475.00
900.00
42,500.00
775.00
44,650.00
Bahan:
Kunci Tanam Besar 2x Putar (kuningan)
1.0000
Buah
97,000.00
Jumlah:
Nilai HSPK :
97,000.00
97,000.00
141,650.00
Stel
0.0008
0.0150
0.1500
0.0150
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
71.25
1,350.00
12,750.00
1,162.50
15,333.75
Bahan:
Engsel Kuningan (untuk Pintu)
1.0000
stel
26,000.00
Jumlah:
Nilai HSPK :
26,000.00
26,000.00
41,333.75
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
47.50
900.00
8,500.00
775.00
10,222.50
stel
0.0005
0.0100
0.1000
0.0100
O.H
O.H
O.H
O.H
Bahan:
Engsel kuningan
1.0000
stel
20,400.00 Rp
Jumlah:
Nilai HSPK :
20,400.00
20,400.00
30,622.50
Buah
0.1200
0.0600
O.H
O.H
85,000.00
77,500.00
Jumlah:
10,200.00
4,650.00
14,850.00
Bahan:
Grendel Biasa (besar)
1.0000
Buah
17,000.00
Jumlah:
17,000.00
17,000.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Nilai HSPK :
31,850.00
Stel
0.1200
0.0600
O.H
O.H
85,000.00
77,500.00
Jumlah:
10,200.00
4,650.00
14,850.00
Bahan:
Hak Angin (sikutan biasa)
1.0000
Buah
11,200.00
Jumlah:
Nilai HSPK :
11,200.00
11,200.00
26,050.00
Stel
0.1400
0.0800
O.H
O.H
85,000.00
77,500.00
Jumlah:
11,900.00
6,200.00
18,100.00
Bahan:
Hak Angin (lurus biasa)
1.0000
Buah
27,200.00
Jumlah:
Nilai HSPK :
27,200.00
27,200.00
45,300.00
m2
0.0008
0.0150
0.1500
0.0150
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
71.25
1,350.00
12,750.00
1,162.50
15,333.75
Bahan:
Kaca Polos Tebal 5 mm
1.1000
m2
82,000.00
Jumlah:
Nilai HSPK :
90,200.00
90,200.00
105,533.75
m2
0.0008
0.0150
0.1500
0.0150
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
71.25
1,350.00
12,750.00
1,162.50
15,333.75
Bahan:
Kaca Tempered tebal 12 mm
1.1000
m2
1,250,000.00
Jumlah:
Nilai HSPK :
1,375,000.00
1,375,000.00
1,390,333.75
95,000.00
90,000.00
237.50
567.00
m2
0.0025
0.0063
O.H
O.H
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Tukang Cat
Pekerja/Buruh Tak Terampil
0.0630
0.2000
O.H
O.H
85,000.00
77,500.00
Jumlah:
5,355.00
15,500.00
21,659.50
Bahan:
Plamir
Cat Dasar
Cat Penutup
0.4250
0.0800
1.0000
Kg
Kg
Kg
10,500.00
15,000.00
13,700.00
Jumlah:
Nilai HSPK :
4,462.50
1,200.00
13,700.00
19,362.50
41,022.00
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
7,125.00
2,250.00
12,750.00
19,375.00
41,500.00
72,890.00
25,000.00
13,800.00
250.00
Jumlah:
Nilai HSPK :
27,836.69
18,750.00
27,600.00
1,000.00
75,186.69
116,686.69
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
7,125.00
2,250.00
12,750.00
19,375.00
41,500.00
56,000.00
25,000.00
13,800.00
250.00
Jumlah:
Nilai HSPK :
21,386.40
18,750.00
27,600.00
1,000.00
68,736.40
110,236.40
m2
Upah:
Mandor
Kepala Tukang Kayu
Pekerja/Buruh Tak Terampil
Tukang Kayu
0.0750
0.0250
0.1500
0.2500
Bahan:
Kalsiboard Ling6 R 2 Uk.240 x 120 x 4 mm
Hollow plafond 40/40
Hollow plafond 20/40
Skrup
0.3819 Lembar
0.7500
m'
2.0000
m'
4.0000 Buah
O.H
O.H
O.H
O.H
m2
Upah:
Mandor
Kepala Tukang Kayu
Pekerja/Buruh Tak Terampil
Tukang Kayu
0.0750
0.0250
0.1500
0.2500
Bahan:
Gypsump board uk.120x240 t=9mm
Hollow plafond 40/40
Hollow plafond 20/40
Skrup
0.3819 Lembar
0.7500
m'
2.0000
m'
4.0000 Buah
O.H
O.H
O.H
O.H
m1
0.0010
0.0020
0.0210
0.1500
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
95.00
180.00
1,785.00
11,625.00
13,685.00
Bahan:
List Plafond Gipsum t=10
1.0500
bh
15,000
Jumlah:
Nilai HSPK :
15,750.00
29,435.00
43,120.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
90,000.00
85,000.00
77,500.00
Jumlah:
4,500.00
17,000.00
77.50
21,577.50
Instalasi Listrik
Pemasangan Titik Stop Kontak Gedung
Upah:
Kepala Tukang Listrik
Tukang Listrik
Pekerja Terampil
Bahan
Stop Kontak (broco)
Kabel NYA 500 Volt 2 x 2,5 mm2
Pipa Pralon 5/8
T Doos Pvc
Bahan
Isolator
Kabel NYA 500 Volt 2 x 2,5 mm2
Pipa Pralon 5/8
T Doos Pvc
Fiting Plafon
Las Doof
Titik
0.0500
0.2000
0.0010
1.0000
10.0000
1.0000
1.0000
O.H
O.H
O.H
Buah
m1
Lonjor
Buah
18,500.00 Rp
11,500.00 Rp
8,800.00
1,100.00 Rp
Jumlah:
Nilai HSPK :
Titik
0.0500
0.5000
0.3000
4.0000
10.0000
1.0000
1.0000
1.0000
1.0000
O.H
O.H
O.H
90,000.00
85,000.00
77,500.00
Jumlah:
Buah
m1
Lonjor
Buah
Buah
bh
30,200.00
11,500.00
8,800.00
1,100.00
45,000.00
500.00
Jumlah:
Nilai HSPK :
4,500.00
42,500.00
23,250.00
70,250.00
Rp
Rp
Rp
Rp
Rp
Rp
120,800.00
115,000.00
8,800.00
1,100.00
45,000.00
500.00
290,700.00
360,950.00
0.5000
0.2500
O.H
O.H
85,000.00
77,500.00
Jumlah:
42,500.00
19,375.00
61,875.00
1.0000
Buah
60,000.00
Jumlah:
Nilai HSPK :
60,000.00
60,000.00
121,875.00
Bahan :
Down Light PLC 20 W lengkap dengan fitting
18,500.00
115,000.00
8,800.00
1,100.00
143,400.00
164,977.50
unit
0.0500
0.2000
1.0000
O.H
O.H
Rp
Rp
85,000.00 Rp
77,500.00 Rp
Jumlah: Rp
4,250.00
15,500.00
19,750.00
unit
Rp
45,000.00 Rp
Jumlah: Rp
Nilai HSPK : Rp
45,000.00
45,000.00
64,750.00
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
90,000.00
85,000.00
77,500.00
Jumlah:
4,500.00
17,000.00
77.50
21,577.50
Titik
0.0500
0.2000
0.0010
1.0000
O.H
O.H
O.H
Buah
Rp
8,500.00
Jumlah:
Nilai HSPK :
Rp
8,500.00
8,500.00
30,077.50
Titik
0.0500
0.2000
0.0010
1.0000
O.H
O.H
O.H
Buah
Sanitair
Pemasangan Pipa Air Bersih diameter 3/4''
Upah:
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja/Buruh Terampil
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
Bahan:
Pipa PVC 3/4" TYPE AW
Perlengkapan 35% harga pipa
0.3000
0.3500
batang
buah
90,000.00
85,000.00
77,500.00
Jumlah:
Rp
17,600.00
Jumlah:
Nilai HSPK :
4,500.00
17,000.00
77.50
21,577.50
Rp
17,600.00
17,600.00
39,177.50
m
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
171.00
540.00
5,100.00
2,790.00
8,601.00
28,200.00
28,200.00
Jumlah:
Nilai HSPK :
8,460.00
9,870.00
18,330.00
26,931.00
m
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
171.00
540.00
5,100.00
2,790.00
8,601.00
Bahan:
Pipa PVC 1/2" TYPE AW
Perlengkapan 35% harga pipa
0.3000
0.3500
batang
buah
23,250.00
23,250.00
Jumlah:
6,975.00
8,137.50
15,112.50
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
Bahan:
Pipa PVC 3" TYPE C
Perlengkapan 35% harga pipa
0.3000
0.3500
batang
buah
Nilai HSPK :
23,713.50
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
171.00
540.00
5,100.00
2,790.00
8,601.00
57,300.00
57,300.00
Jumlah:
Nilai HSPK :
17,190.00
20,055.00
37,245.00
45,846.00
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
171.00
540.00
5,100.00
2,790.00
8,601.00
73,700.00
73,700.00
Jumlah:
Nilai HSPK :
22,110.00
25,795.00
47,905.00
56,506.00
m
0.0018
0.0060
0.0600
0.0360
O.H
O.H
O.H
O.H
Bahan:
Pipa PVC 4" TYPE C
Perlengkapan 35% harga pipa
0.3000
0.3500
batang
buah
Buah
0.0300
0.1500
O.H
O.H
90,000.00
85,000.00
Jumlah:
2,700.00
12,750.00
15,450.00
Bahan:
Kran Air IN 102 C/A
Rol TBA
1.0000
1.0000
Buah
roll
27,900.00
8,200.00
Jumlah:
Nilai HSPK :
27,900.00
8,200.00
36,100.00
51,550.00
0.0300
0.1500
O.H
O.H
90,000.00
85,000.00
Jumlah:
2,700.00
12,750.00
15,450.00
Bahan:
Kran Air ex. Lokal
Rol TBA
1.0000
1.0000
Buah
roll
9,750.00
8,200.00
Jumlah:
Nilai HSPK :
9,750.00
8,200.00
17,950.00
33,400.00
95,000.00
15,200.00
Buah
buah
0.1600
O.H
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
1.5000
1.5000
1.0000
O.H
O.H
O.H
90,000.00
85,000.00
77,500.00
Jumlah:
135,000.00
127,500.00
77,500.00
355,200.00
Bahan:
Closed jongkok porselin
Semen PC (Portland Cement) 40 kg
Pasir Pasang
1.0000
0.1500
0.0100
bh
Zak
m3
142,800.00
52,000.00
158,000.00
Jumlah:
Nilai HSPK :
142,800.00
7,800.00
1,580.00
152,180.00
507,380.00
buah
0.1000
0.1500
1.4500
1.2000
O.H
O.H
O.H
O.H
95,000.00
90,000.00
85,000.00
77,500.00
Jumlah:
9,500.00
13,500.00
123,250.00
93,000.00
239,250.00
Bahan:
wastafel besar warna
perlengkapan 12%
Semen PC (Portland Cement) 40 kg
Pasir Pasang
1.0000
0.1200
0.1500
0.0100
bh
ls
Zak
m3
298,700.00
298,700.00
52,000.00
158,000.00
Jumlah:
298,700.00
35,844.00
7,800.00
1,580.00
343,924.00
583,174.00
Nilai HSPK :
NO.
URAIAN KEGIATAN
KOEF.
SAT.
HARGA SATUAN
HARGA
Nama Pekerjaan
PERBAIKAN RUANGAN BIDANG AIR TANAH DAN PENGECATAN GEDUNG. DINAS ENERGI DAN SUMBER DAYA
Lokasi
Tahun Anggaran
NO.
2,015.00
SATUAN
HARGA SATUAN
(Rp.)
I
1
2
3
4
5
6
m3
m3
m3
m3
m3
liter
90,000.00
120,000.00
160,000.00
85,000.00
158,000.00
30.00
II
1
2
3
4
5
6
7
8
9
10
11
12
BAHAN BATU
Batu kali belah 15/20 cm
Batu Pecah 2-3 mesin
Batu Pecah 1-2 mesin
Batu Bata Merah
Bataco tebal 10 cm
Roster 20 x 20 cm
Buis Beton U 30 cm
Batu kali 10 x 20 cm
Batu Bobos 30/60
Batu Andesit 5/20
Batu kerikil
Batako 9 x 19 x 39 cm
m3
m3
m3
bj
bh
bh
bh
m2
m2
m2
m3
bh
140,200.00
175,085.00
293,400.00
617.50
5,950.00
3,150.00
30,850.00
97,500.00
115,000.00
100,000.00
195,000.00
2,000.00
III
1
2
3
4
BAHAN SEMEN / PC
Semen 40 kg
Semen 40 kg
Semen Warna
Semen khusus untuk Floor Hardener
zak
kg
kg
kg
52,000.00
1,300.00
12,000.00
7,500.00
IV
1
2
3
4
5
6
7
8
9
10
BAHAN BESI
Besi Beton Polos
Besi Beton Ulir
Besi Wiremesh M6 (210 x 495 cm)
Besi Siku uk. 40 x 40 x 4
Jarum Keras
Kawat Beton / Bendrat
Kawat Duri
Besi plat
Besi L
Pagar/Realling besi hollow finishing cat
kg
kg
lbr
kg
bh
kg
roll
kg
kg
m2
9,800.00
10,000.00
400,000.00
32,450.00
27,500.00
16,000.00
67,450.00
12,500.00
32,450.00
375,000.00
NO.
SATUAN
HARGA SATUAN
(Rp.)
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
Elekroda Baja
Pintu Dorong Ganda Besi Hollow komplit Accessories
Besi hollow Stainless Steel 60/60
Besi hollow 60/60
Besi hollow 50/50
Besi hollow 40/60
Besi hollow 40/40
Besi hollow 40/20
Besi Profil (baja konstruksi)
Aluminium Uk. 4 x 10
Slimar Alumunium 2.75 "
Slimar Alumunium 3/8"
Karet Kusen Aluminium
Skrup/Ripet
Baut Scrup
Baut Angkur 19
Baut Angkur 16
Baut Mur 10
Suspension Rod Bracket
Suspension Rod dia. 5 mm
Suspension Clip
Top cross Rail 55mm
Connector Clip
Furring Channel
Top Cros Rail Joiner
Furring Channel Joiner
Wall Angle 35x35x.75
Kawat duri pagar
Pipa besi dia. 6"
Pipa besi dia. 4"
Pipa besi dia. 3"
Pipa besi dia. 2"
Pipa Galvanize dia 4"
Pintu + Jendela Besi Komplit + Cat
Jendela Besi + Cat
Reng 4/2,5/3,7 galvalum tbl 0,5mm
Rangka galvalum tbl 0,8 mm
Listplank ex woodplank / kalsiplank lebar 30cm tb 8 mm
Besi Pipa Putih (stainless) SCH 40 welded 2"
Besi Pipa Putih (stainless) SCH 40 welded 1"
Rangka Metal Stud
Pintu Dorong Ganda Hollow ukuran 1,2 x 3 m2
Pintu Rolling dari bahan Aluminium
kg
m2
m'
m'
m'
m'
m'
m'
kg
m'
m'
m'
m'
bh
bh
bh
bh
bh
bh
bh
bh
m1
bh
m1
bh
bh
m1
m'
m'
m'
m'
m'
m'
unit
unit
m2
m2
m1
m1
m1
m3
m2
m2
13,525.00
550,000.00
55,000.00
35,000.00
30,000.00
200,000.00
25,000.00
13,800.00
17,765.00
90,000.00
60,750.00
85,000.00
5,000.00
3,700.00
250.00
22,500.00
15,000.00
7,500.00
444.00
2,950.00
922.00
6,850.00
922.00
8,075.00
1,625.00
1,290.00
6,075.00
2,500.00
119,375.00
75,000.00
51,250.00
85,350.00
231,000.00
2,750,000.00
850,000.00
10,800.00
105,400.00
20,000.00
95,300.00
66,500.00
4,262,050.00
1,000,000.00
275,000.00
V
1
2
3
4
5
6
BAHAN KAYU
Kayu Jati balok
Kayu Jati Papan
Kayu Kamper Slimar
Kayu Kamper Papan
Kayu Kamper Usuk
Kayu Kamper
m3
m3
m3
m3
m3
m3
14,640,000.00
15,870,000.00
9,400,000.00
9,500,000.00
9,200,000.00
9,000,000.00
NO.
7
8
9
10
11
12
13
VI
1
2
3
4
5
6
7
8
9
10
11
12
13
VII
1
2
3
4
BAHAN PRECAST
SATUAN
m3
m3
m3
m3
m3
m3
bt
HARGA SATUAN
(Rp.)
4,816,666.67
3,650,000.00
5,750,000.00
3,300,000.00
1,750,000.00
2,000,000.00
14,000.00
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
Unit
bh
ljr
23,250
28,200
34,850
42,300
91,560
24,500
38,900
57,300
73,700
130,350
195,000.00
12,000.00
6,000.00
bh
bh
m'
m'
615,000.00
135,000.00
135,375.00
180,000.00
VIII
1
2
3
4
5
6
7
8
9
m2
m2
m2
m2
m2
m2
m2
bh
m2
60,000.00
28,600.00
95,000.00
145,000.00
70,000.00
37,100.00
29,200.00
33,000.00
180,500.00
IX
1
2
3
4
BAHAN GENTENG
Genteng Flam Pres Jawa
Genteng beton
Genteng wuwung beton
m'
bj
bj
bh
bh
1,950.00
5,500.00
13,000.00
5,950.00
X
1
2
3
4
5
lbr
lbr
lbr
lbr
lbr
54,100.00
43,850.00
10,850.00
37,850.00
24,350.00
NO.
SATUAN
HARGA SATUAN
(Rp.)
Polycarbonate
m2
35,000.00
XI
1
2
3
BAHAN KACA
Kaca Polos / Bening 3 mm
Kaca Polos 5 mm
Kaca Tempered Stopsol 12 mm
m2
m2
m2
82,000.00
70,000.00
1,250,000.00
XII
1
2
3
4
5
6
7
8
9
10
11
12
BAHAN TRIPLEK
Triplek 122 x 244 x 4 mm
Triplek 110 x 210 x 4 mm
Multiplek 110 x 210 x 18 mm
Teakwood 110 x 210 x 4 mm
Plywood tebal 9 mm
Kalsiboard 4 mm
Kalsiboard 6 mm
Gypsumboard 9 mm
List gypsum
Sterofoam
Karpet Wool
HPL 1.2M x 2.4M
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
m'
m2
m2
m2
60,000.00
37,762.50
255,000.00
54,050.00
82,600.00
72,890.00
106,750.00
56,000.00
15,000.00
45,000.00
231,000.00
125,000.00
XIII
1
2
3
4
BAHAN SENG
Seng Datar BJLS 40 uk. 90 cm
Seng Datar BJLS 40 uk. 60 cm
ACP termasuk rangka
Seng Gelombang Uk. (0,8 x 1,50)
lbr
lbr
m2
m2
37,800.00
30,250.00
150,000.00
50,160.00
XIV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
unit
stell
stell
bh
bh
bh
bh
stel
stel
set
unit
unit
stel
stel
97,000.00
26,000.00
20,400.00
20,000.00
17,000.00
12,500.00
29,150.00
27,200.00
11,200.00
220,000.00
210,000.00
225,000.00
450,000.00
1,200,000.00
XV
1
2
3
4
5
6
BAHAN SANITAIR
Kloset Jongkok Teraso Lokal
Kloset Jongkok Porselin
Kloset Duduk Porselin Lengkap Monobloc + Jet Shower
Wastafel besar
Urinoir
Kran Air 3/4" IN 102 C/A
bh
bh
set
bh
bh
bh
51,100.00
142,800.00
700,000.00
298,700.00
850,000.00
27,900.00
NO.
SATUAN
HARGA SATUAN
(Rp.)
7
8
9
10
11
12
13
14
15
16
17
18
19
20
bh
bh
bh
bh
bh
bh
bh
m
roll
bh
set
bh
Unit
Unit
9,750.00
18,600.00
25,000.00
200,000.00
137,500.00
20,000.00
20,000.00
6,300.00
8,200.00
937.50
128,050.00
85,000.00
3,750,000.00
5,750,000.00
XVI
1
2
3
4
5
6
7
BAHAN PAKU
Paku Reng
Paku Usuk
Paku Triplek
Paku asbes
Paku Klem
Paku Sumbat
Skrup
kg
kg
kg
kg
kg
bh
bh
14,000.00
15,000.00
16,000.00
16,000.00
15,000.00
350.00
850.00
XVII
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
BAHAN LISTRIK
Stop Kontak (broco) 16A
Stop Kontak (broco) Floor Type 16A
Stop Kontak AC 1 Phase
Sakelar tunggal
Saklar Ganda
T Doss Pvc
Kabel NYA 500 Volt 2 x 2,5 mm2
Kabel NYM 3 x 2,5 mm2
Kabel NYM 2 x 2,5 mm2
Kabel NYM 3 x 4 mm2
Kabel NYY 3 x 4 mm2
Kabel NYY 4 x 4 mm2
Pipa Paralon 5/8"
Pipa Conduit
Fitting Plafon
Isolator
Lass Doof
Fiting Plafon
Lampu Spot Light 40 W
Lampu PLC 18 Watt + fitting
Lampu Downlioght 18 Watt lengkap
Lampu TL 1 x 36 Watt lengkap
Lampu T-5 14 W
Lampu Essensial 13 Watt
Exhaust Fan 100 CFM
MCB 125A / 10kA 1P
MCB 63A / 10kA 1P
bh
bh
bh
bh
bh
bh
m'
m'
m'
m'
m'
m'
lonjor
lonjor
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
18,500.00
170,000.00
57,000.00
8,500.00
17,600.00
1,100.00
11,500.00
13,000.00
11,000.00
15,000.00
31,000.00
38,000.00
8,800.00
4,800.00
45,000.00
30,200.00
500.00
11,310.00
125,000.00
85,000.00
60,000.00
60,000.00
45,000.00
58,000.00
300,000.00
544,000.00
113,000.00
NO.
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
XVIII
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
SATUAN
HARGA SATUAN
(Rp.)
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
unit
bh
bh
m'
bh
bh
bh
Unit
Unit
Set
Set
Set
unit
jam
unit
unit
113,000.00
58,850.00
58,850.00
58,850.00
49,650.00
49,650.00
49,650.00
64,650.00
15,000.00
65,000.00
106,500.00
480,000.00
445,000.00
1,200,000.00
1,750,000.00
180,000.00
22,500.00
250.00
100.00
15,000.00
500,000.00
200,000.00
250,000.00
5,500.00
7,500.00
6,000,000.00
150,000.00
190,000.00
400,000.00
BAHAN CAT
Cat Kayu / Besi
Cat Penutup Kayu
Cat Tembok Catylac
Cat Dasar
Waterprofing
Cat Tembok Luar
Dempul
Waterstop
Minyak Cat / Thiner B
Lem kayu
Meni Kayu
Meni besi
Plamir Tembok
Plamir Kayu
Serat Fiber
Minyak Pelumas
Minyak Bekisting
Minyak Cat / Thiner B
Teer
Air Tawar
kg
kg
kg
kg
kg
kg
kg
m'
ltr
kg
kg
kg
kg
kg
m2
ltr
ltr
ltr
kg
ltr
48,067.00
37,500.00
13,700.00
15,000.00
45,000.00
72,550.00
5,600.00
150,000.00
12,350.00
9,500.00
30,400.00
35,055.00
10,500.00
33,700.00
10,000.00
24,400.00
6,500.00
12,350.00
8,800.00
30.00
NO.
SATUAN
HARGA SATUAN
(Rp.)
:
:
:
:
NO.
SATUAN
1
2
3
4
5
6
7
8
9
10
11
12
13
HARGA SATUAN
(Rp.)
4
Jam
set
jam
jam
jam
jam
jam
jam
1,000.00
100,000.00
65,000.00
130,000.00
jam
jam
jam
Hari
jam
130,625.00
175,750.00
10,000.00
30,000.00
500.00
100,000.00
100,000.00
70,000.00
135,000.00
KETERANGAN
5
BACKUP VOLUME
KEGIATAN
PEKERJAAN
LOKASI
NO
JENIS PEKERJAAN
PERHITUNGAN
tinggi
I.
1
2
3
PEKERJAAN PERSIAPAN
Pembersihan Lokasi
Pengukuran dan bowplank
Pekerjaan bongkar Pintu garasi lama
II
1
lebar
Volume
panjang
banyak
luas
1.00
4.00
1.00
3.00
3.00
1.35
2.15
cendela
pintu
4.55
3.15
1.60
1.00
1
1
1
1
13.65
9.45
2.16
2.15
2
3
4
5
6
Pasang PJ1
pasang J1
Pasang J2
Pasang P1 (pintu Geser)
Pindah Posisi AC
III
1
PEKERJAAN GUDANG
Pemasangan dinding kalsiboard 6mm ( rangka hollow galvalum )
37.58
1
1
1
1
1
3.3
3.3
bv
cendela 1
cendela 2
cendela 3
pintu
0.60
2.15
1.30
2.10
2.90
1.83
1.85
1.83
0.94
1.36
3.00
3.00
2.00
1.00
1.00
pintu 2
3.50
2.15
7.00
0.95
1.00
1.00
24.50
2.04
44.92
pasang P2
1.00
5.00
5.00
1.00
1.00
5.00
1
2
Pekerjaan pembongkaran
pembongkaran jalur pipa
pembongkaran keramik exsisting
Pekerjaan galian
galian tanah
urugan tanah kembali 0.3%
Pasangan Bata dan Keramik
pondasi rolag
pas. Keramik 20x20 area wudhu
pasangan bata
B
1
C
1
2
22.46
98.51
4
5
6
7
98.51
2
2
IV
11.85
7
1.00
1.00
1.00
1.00
1.00
78.21
46.2
3.29
11.93
4.76
1.97
3.94
III
18.79
plesteran
acian
benangan
pengecatan dinding
Pekerjaan Pipa dan kran
pipa air wudhu
kran air
Pemasangan Pintu
kusen pintu swing
daun pintu swing
0.2
0.2
Pantry
Tempat wudhu
1.05
1.6
0.2
1.98
3.65
0.3
2.43
0.2
1.93
1
7.227
1
7.227
5.2005
0.1458
0.04374
0.1458
0.04374
1.93
0.55
1.93
0.0772
2.0265
5.2005
0.88
0.772
1.8665
1.8665
4.3
1.8665
5
3
1
1
0.0772
7.227
1.65
m1
0.0050
0.0100
0.1000
0.1000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
95,000.00
89,100.00
Jumlah:
0.0035
0.0120
0.0200
m3
m3
Kg
3,500,000.00
4,160,714.29
12,750.00
Jumlah:
Nilai HSPK :
24.01.01.03 Pembersihan Lapangan Ringan dan Perataan
Upah:
23.06.01.01.04 Mandor
23.06.01.04.04 Pembantu Tukang
m2
0.0250
0.0500
O.H
O.H
97,000.00
89,100.00
Jumlah:
Nilai HSPK :
m2
0.0067
0.0133
O.H
O.H
95,600.00
89,100.00
Jumlah:
Sewa Peralatan:
23.09.09.07.01 Sewa Theodolit
0.0067
Set
329,175.00
Jumlah:
Nilai HSPK :
24.01.02.07 Penggalian Tanah Biasa Untuk Konstruksi
Upah:
23.06.01.01.04 Mandor
23.06.01.04.04 Pembantu Tukang
m3
0.0250
0.7500
O.H
O.H
97,000.00
89,100.00
Jumlah:
Nilai HSPK :
24.04.01.9 Pemasangan Batu Merah 1 Pc : 5 Ps (tebal 1/2 bata)
Upah:
23.06.01.01.04 Mandor
23.06.01.01.01 Kepala Tukang Batu
23.06.01.03.01 Tukang Batu
23.02.04.01.04 Pembantu Tukang
Bahan:
20.01.01.02.02 Semen portland (50kg)
20.01.01.04.03 Pasir Pasang
20.01.01.21.03 Batu Bata Merah uk 22 x 11 x 4.5 cm
m2
0.0150
0.0100
0.1000
0.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
0.1936
0.0450
70.0000
Zak
m3
Buah
71,000.00
150,000.00
700.00
Jumlah:
Nilai HSPK :
24.04.01.17 Plesteran Halus 1 Pc : 5 Ps tebal 1,5 cm
Upah:
23.06.01.01.04 Mandor
23.06.01.01.01 Kepala Tukang Batu
23.06.01.03.01 Tukang Batu
23.02.04.01.04 Pembantu Tukang
m2
0.0150
0.0150
0.1500
0.3000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
Bahan:
20.01.01.02.02 Semen portland (50kg)
20.01.01.04.03 Pasir Pasang
0.1037
0.0260
Zak
m3
71,000.00
150,000.00
Jumlah:
Nilai HSPK :
24.04.01.18 Pasang Benangan 1 Pc : 2 Ps
Upah:
23.06.01.01.04 Mandor
23.06.01.01.01 Kepala Tukang Batu
23.06.01.03.01 Tukang Batu
23.02.04.01.04 Pembantu Tukang
m
0.0040
0.0400
0.0400
0.0800
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
Bahan:
20.01.01.02.02 Semen portland (50kg)
20.01.01.04.03 Pasir Pasang
0.0100
0.0130
Zak
m3
71,000.00
150,000.00
Jumlah:
Nilai HSPK :
24.04.01.21 Pekerjaan Acian
Tenaga:
23.06.01.01.04 Mandor
23.06.01.01.01 Kepala Tukang Batu
23.06.01.03.01 Tukang Batu
23.02.04.01.04 Pembantu Tukang
m2
0.0100
0.0100
0.1000
0.2000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
Bahan:
20.01.01.02.02 Semen portland (50kg)
0.0650
Zak
71,000.00
Jumlah:
Nilai HSPK :
24.04.02.10 Pengecatan Dinding Exsterior
Upah:
23.06.01.01.04 Mandor
23.06.01.01.01 Kepala Tukang Cat
23.06.01.03.01 Tukang Cat
23.02.04.01.04 Pembantu Tukang
Bahan:
20.01.01.04.03 Cat Alkali Resisting Primer
20.01.01.04.04 Cat Dinding Weathershield
20.01.01.05.06.03 Kertas Gosok no 150
m2
0.0010
0.0030
0.0300
0.0200
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
0.0830
0.1667
0.5000
kg
kg
Lembar
30,750.00
110,000.00
8,750.00
Jumlah:
Nilai HSPK :
m2
0.0010
0.0030
0.0300
0.0200
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
0.1667
0.5000
kg
Lembar
85,000.00
8,750.00
Jumlah:
Nilai HSPK :
E PEKERJAAN LANTAI
24.05.01 Lantai
24.05.01.01 Pemasangan Tegel Keramik 20x20 cm
Upah:
23.06.01.01.04 Mandor
23.06.01.01.01 Kepala Tukang Batu
23.06.01.03.01 Tukang Batu
23.06.01.04.04 Pembantu Tukang
20.01.01.02.02
20.01.01.02.05
20.01.01.04.03
20.01.01.38.02.02
Bahan:
Semen PC (Portland Cement) 40 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 20 x 20 Cm (bermotif)
m2
0.0350
0.0350
0.3500
0.7000
O.H
O.H
O.H
O.H
97,000.00
95,000.00
92,500.00
89,100.00
Jumlah:
0.2080
1.6200
0.0450
1.0600
Zak
Kg
m3
m2
57,000.00
11,200.00
150,000.00
104,000.00
Jumlah:
Nilai HSPK :
24.07.02 Instalasi Listrik
24.07.02.01 Pemasangan Titik Stop Kontak Gedung
Upah:
23.06.02.01.03 Kepala Tukang Listrik
23.06.02.03.04 Tukang Listrik
23.06.01.02.01 Pembantu Tukang
20.03.06.05.01.01
20.03.06.01.01.08
20.05.04.01.02.01
20.05.01.05.13
Bahan
Stop Kontak (broco)
Kabel NYA 500 Volt 2 x 2,5 mm2
Pipa Pralon 5/8
T Doos Pvc
Bahan
Titik
0.0500
0.2000
0.0010
O.H
O.H
O.H
95,000.00
92,500.00
89,100.00
Jumlah:
1.0000
10.0000
1.0000
1.0000
Buah
m1
Lonjor
Buah
18,500.00
4,600.00
5,000.00
1,750.00
Jumlah:
Nilai HSPK :
Titik
0.0500
0.5000
0.3000
O.H
O.H
O.H
95,000.00
92,500.00
89,100.00
Jumlah:
Isolator
Kabel NYA 500 Volt 2 x 2,5 mm2
Pipa Pralon 5/8
T Doos Pvc
Fiting Plafon
4.0000
10.0000
1.0000
1.0000
1.0000
Buah
m1
Lonjor
Buah
Buah
5,500.00
4,600.00
5,000.00
1,750.00
42,500.00
Jumlah:
Nilai HSPK :
Titik
0.0500
0.2000
0.0010
O.H
O.H
O.H
95,000.00
92,500.00
89,100.00
Jumlah:
1.0000
Buah
8,500.00
Jumlah:
Nilai HSPK :
Titik
0.0500
0.2000
0.0010
O.H
O.H
O.H
95,000.00
92,500.00
89,100.00
Jumlah:
1.0000
Buah
17,600.00
Jumlah:
Nilai HSPK :
24.07.03.19 Pemasangan Kran Air Ex Lokal
Upah:
23.06.02.01.04 Kepala Tukang Pipa
23.06.02.03.06 Tukang Pipa
Bahan:
20.01.01.40.06.07 Kran Air
20.05.01.08.02 Rol TBA
Buah
0.0300
0.1500
O.H
O.H
95,000.00
92,500.00
Jumlah:
1.0000
1.0000
Buah
roll
57,000.00
3,000.00
Jumlah:
Nilai HSPK :
Pasang Pintu TYPE PJ1
kusen alumunium dark brown 4"
Pas, kaca mati t=5mm (jendela)
Pemasangan Slimar Alumunium Profil 3/8 "
Pemasangan Hak Angin Lurus (Bisa Disetel Maju/Mundur)
daun pintu wpc uk 83X210 5mm tanpa kaca
engsel kuningan untuk pintu
Pas. Engsel kuningan untuk jendela
grendel biasa (kecil)
kunci tanam besar 2x putar (untuk pintu)
Cat Melamine Duco
Pasang Pintu TYPE P2
kusen alumunium dark brown 4"
15.2400
m1
2.7500
m2
4.4800
m1
2.0000
bh
1.0000 unit
1.0000
stel
2.0000
stel
2.0000
bh
1.0000
bh
3.3532
m2
Nilai HSPK :
3.3200
m1
109,329.00
115,709.25
78,951.20
16,500.00
1,000,000.00
26,000.00
13,500.00
12,500.00
97,000.00
122,856.75
109,329.00
1.0000 unit
0.2950
M2
1.0000
stel
1.0000
bh
3.3532
m2
Nilai HSPK :
1,000,000.00
115,709.25
26,000.00
97,000.00
122,856.75
1.0000 unit
1.0000
stel
1.0000
bh
1.8720
m2
Nilai HSPK :
1,000,000.00
26,000.00
97,000.00
122,856.75
1.5000
m1
1.0000 unit
2.0000
m1
1.0000
stel
1.0000
bh
1.8720
m2
Nilai HSPK :
109,329.00
1,000,000.00
100,000.00
26,000.00
97,000.00
122,856.75
13.2450
m1
2.1840
m2
8.9600
m1
2.0000
bh
2.0000
stel
2.0000
bh
Nilai HSPK :
109,329.00
115,709.25
78,951.20
16,500.00
13,500.00
12,500.00
8.5500
m1
4.4260
m2
3.1200
m1
2.0000
bh
2.0000
stel
2.0000
bh
Nilai HSPK :
109,329.00
115,709.25
78,951.20
16,500.00
13,500.00
12,500.00
485.00
950.00
9,250.00
8,910.00
19,595.00
12,250.00
49,928.57
255.00
62,433.57
82,028.57
2,425.00
4,455.00
6,880.00
6,880.00
640.52
1,185.03
1,825.55
2,205.47
2,205.47
4,031.02
2,425.00
66,825.00
69,250.00
69,250.00
1,455.00
950.00
9,250.00
26,730.00
38,385.00
13,745.60
6,750.00
49,000.00
69,495.60
107,880.60
1,455.00
1,425.00
13,875.00
26,730.00
43,485.00
7,362.70
3,900.00
11,262.70
54,747.70
388.00
3,800.00
3,700.00
7,128.00
15,016.00
710.00
1,950.00
2,660.00
17,676.00
970.00
950.00
9,250.00
17,820.00
28,990.00
4,615.00
4,615.00
33,605.00
97.00
285.00
2,775.00
1,782.00
4,939.00
2,552.25
18,337.00
4,375.00
25,264.25
30,203.25
97.00
285.00
2,775.00
1,782.00
4,939.00
14,169.50
4,375.00
18,544.50
23,483.50
3,395.00
3,325.00
32,375.00
62,370.00
101,465.00
11,856.00
18,144.00
6,750.00
110,240.00
146,990.00
248,455.00
4,750.00
18,500.00
89.10
23,339.10
18,500.00
46,000.00
5,000.00
1,750.00
71,250.00
94,589.10
4,750.00
46,250.00
26,730.00
77,730.00
22,000.00
46,000.00
5,000.00
1,750.00
42,500.00
117,250.00
194,980.00
4,750.00
18,500.00
89.10
23,339.10
8,500.00
8,500.00
31,839.10
4,750.00
18,500.00
89.10
23,339.10
17,600.00
17,600.00
40,939.10
2,850.00
13,875.00
16,725.00
57,000.00
3,000.00
60,000.00
76,725.00
1,666,173.96
318,200.44
353,701.38
33,000.00
1,000,000.00
26,000.00
27,000.00
25,000.00
97,000.00
411,963.25
3,958,039.03
362,972.28
1,000,000.00
34,134.23
26,000.00
97,000.00
411,963.25
1,932,069.76
1,000,000.00
26,000.00
97,000.00
229,987.84
1,352,987.84
163,993.50
1,000,000.00
200,000.00
26,000.00
97,000.00
229,987.84
1,716,981.34
1,448,062.61
252,709.00
707,402.75
33,000.00
27,000.00
25,000.00
2,493,174.36
934,762.95
512,129.14
246,327.74
33,000.00
27,000.00
25,000.00
1,778,219.83
ANALISA 2014
URAIAN KEGIATAN
Koef.
0.0045
0.0100
0.1000
0.1000
O.H
O.H
O.H
O.H
Bahan/Material:
Kayu Meranti (Papan 2/20)
Kayu Meranti (Usuk 4/6)
Paku
0.0080
0.0120
0.0500
m3
m3
Kg
0.0250
0.0500
HARGA
SATUAN
(Rp)
SATUAN
Titik
HARGA (Rp)
95,000.00
90,000.00
85,000.00
75,000.00
Jumlah:
427.50
900.00
8,500.00
7,500.00
17,327.50
6,162,500.00
4,816,666.67
13,850.00
Jumlah:
Nilai HSPK :
m2
49,300.00
57,800.00
692.50
107,792.50
125,120.00
O.H
O.H
95,000.00
75,000.00
Jumlah:
Nilai HSPK :
2,375.00
3,750.00
6,125.00
6,125.00
95,000.00
75,000.00
Jumlah:
475.00
7,500.00
7,975.00
7,975.00
m2
0.005 O.H
0.1 O.H
Nilai HSPK :
m2
0.0010
0.0030
0.0300
0.0200
O.H
O.H
O.H
O.H
Bahan:
Cat Alkali Resisting Primer
Cat Dinding Spot-less
Kertas Gosok no 150
0.0830
0.1667
0.5000
kg
kg
Lembar
95,000.00
90,000.00
85,000.00
75,000.00
Jumlah:
95.00
270.00
2,550.00
1,500.00
4,415.00
34,000.00
125,000.00
2,822.00
20,837.50
4,375.00
28,034.50
32,449.50
8,750.00
Jumlah:
Nilai HSPK :
m2
0.0010
0.0030
0.0400
0.0200
O.H
O.H
O.H
O.H
Bahan:
Cat Alkali Resisting Primer
Cat Dinding Weatherbond
Kertas Gosok no 150
0.0850
0.2167
0.5000
kg
kg
Lembar
95,000.00
90,000.00
85,000.00
75,000.00
Jumlah:
95.00
270.00
3,400.00
1,500.00
5,265.00
34,000.00
135,000.00
2,890.00
29,254.50
4,375.00
36,519.50
41,784.50
8,750.00
Jumlah:
Nilai HSPK :
m2
Pengecatan Plafond
Upah:
Mandor
Kepala Tukang Cat
Tukang Cat
Pembantu Tukang
0.0010
0.0030
0.0300
0.0200
O.H
O.H
O.H
O.H
Bahan:
Cat Dinding/Plafond Matex Gold
Kertas Gosok no 150
0.1667
0.5000
kg
Lembar
Nilai HSPK :
95,000.00
90,000.00
85,000.00
75,000.00
Jumlah:
95.00
270.00
2,550.00
1,500.00
4,415.00
125,000.00
8,750.00
Jumlah:
20,837.50
4,375.00
25,212.50
29,627.50
URAIAN KEGIATAN
Koef.
SATUAN
m2
0.0450
0.0450
0.4500
0.9000
O.H
O.H
O.H
O.H
Bahan:
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Keramik 30 x 60 Cm (dinding)
0.1860
1.9000
0.0180
1.0500
Zak
Kg
m3
m2
HARGA
SATUAN
(Rp)
HARGA (Rp)
95,000.00
90,000.00
85,000.00
75,000.00
Jumlah:
4,275.00
4,050.00
38,250.00
67,500.00
114,075.00
56,000.00
10,250.00
145,000.00
192,500.00
Jumlah:
Nilai HSPK :
10,416.00
19,475.00
2,610.00
202,125.00
234,626.00
348,701.00
95,000.00
90,000.00
85,000.00
75,000.00
Jumlah:
475.00
810.00
7,650.00
6,750.00
15,685.00
56,000.00
10,250.00
145,000.00
37,850.00
Jumlah:
Nilai HSPK :
1,276.80
256.25
435.00
198,712.50
200,680.55
216,365.55
m'
0.0050
0.0090
0.0900
0.0900
O.H
O.H
O.H
O.H
Bahan:
Semen PC (Portland Cement) 50 kg
Semen Berwarna Yiyitan
Pasir Pasang
Tegel Plint Keramik warna/motif
0.0228
0.0250
0.0030
5.2500
Zak
Kg
m3
bh
No
I.
1
2
3
4
Uraian Pekerjaan
PEKERJAAN PERSIAPAN
Pembersihan Lokasi
Pengukuran dan bowplank
Pekerjaan bongkar Pintu garasi lama
Bongkar + Pasang Outdoor AC
Satuan
ls
titik
ls
ls
Volume
Harga Satuan
1.00
8.00
1.00
1.00
3,500,000.00
82,028.57
SUB TOTAL
II
1
2
3
4
5
6
m2
m2
bh
bh
bh
bh
18.79
37.58
1.00
1.00
1.00
1.00
III
ttk
ttk
ttk
ttk
ttk
bh
5.00
5.00
1.00
1.00
5.00
1.00
IV
1
2
3,500,000.00
656,228.57
Rp
4,156,228.57
23,483.50
3,958,039.03
2,493,174.36
1,778,219.83
1,716,981.34
SUB TOTAL Rp
882,509.93
3,958,039.03
2,493,174.36
1,778,219.83
1,716,981.34
10,828,924.49
194,980.00
974,900.00
40,939.10
31,839.10
472,945.50
40,939.10
31,839.10
94,589.10
SUB TOTAL
IV
Total Harga
Rp
1,520,623.70
PEKERJAAN GUDANG
Pemasangan dinding kalsiboard 6mm ( rangka hollow galvalum )
Pasangan dinding partisi (rangka metal stud c80) kalsiboard 6 mm
ls
m2
1.00
7.23
m3
m3
0.15
0.04
m3
m2
m2
m2
m2
m1
m2
0.08
7.23
1.65
1.87
1.87
4.30
1.87
248,455.00
107,880.60
54,747.70
33,605.00
17,676.00
30,203.25
1,795,584.29
178,218.75
102,186.58
62,723.73
76,006.80
56,374.37
m1
bh
5.00
3.00
76,725.00
230,175.00
bh
1.00
m2
m2
98.51
22.46
69,250.00
Rp
1,352,987.84
SUB TOTAL
10,096.65
-
Rp
1,352,987.84
3,864,354.00
No
3
4
5
Uraian Pekerjaan
Satuan
m2
m2
bh
Volume
98.51
44.92
1.00
Harga Satuan
Total Harga
23,483.50
23,483.50
1,932,069.76
SUB TOTAL
Rp
2,313,300.88
1,054,761.40
1,932,069.76
5,300,132.04
SUB TOTAL
Rp
7,232,201.80
ls
ls
TOTAL
PPN 10%
JUMLAH
DIBULATKAN
32,902,464.61
3,290,246.46
36,192,711.07
36,192,000.00
Lokasi
Tahun Anggaran
No
I
II.
III.
IV
V
VI
2,015
Uraian Pekerjaan
Total Harga
PEKERJAAN PERSIAPAN
PEKERJAAN PASANG PARTISI GARASI
PEKERJAAN MEKANIKAL ELEKTRIK
PEKERJAAN TEMPAT WUDHU
PEKERJAAN GUDANG
PEKERJAAN LAIN LAIN
Rp
Rp
Rp
Rp
Rp
Rp
4,156,228.57
10,828,924.49
1,520,623.70
3,864,354.00
5,300,132.04
7,232,201.80
TOTAL
PPn(10%)
J U M LAH
Rp
Rp
Rp
32,902,464.61
3,290,246.46
36,192,711.07
DIBULATKAN
Rp
36,192,000.00
Terbilang :
TIGA PULUH ENAM JUTA SERATUS SEMBILAN PULUH DUA RIBU RUPIAH