PERHITUNGAN PEKERJAAN STRUKTUR

JUMLAH JUMLAH BERAT BERAT

NO. JENIS PEKERJAAN PJNG LEBAR LUAS
POTONGAN TOTAL KG/M' TOTAL

pcs m' m' m² m' kg kg

1 Kolom IWF 400.200.8.13
a. Lantai 1 - 2 32.00 10.00 320.00 66.00 21,120.00
b. Lantai 2 - 4 32.00 6.00 192.00 66.00 12,672.00

2 Beam Honeycomb IWF 400.200.8.13

a. Lantai 1 8.00 7.90 63.20 66.00 4,171.20
b. Lantai 2 8.00 7.90 63.20 66.00 4,171.20
c. Lantai 3 8.00 7.90 63.20 66.00 4,171.20
d. Lantai 4 8.00 7.90 63.20 66.00 4,171.20

3 Beam IWF 250.125.6.9

(Melintang Kiri)
a. Lantai 1 8.00 3.60 28.80 66.00 1,900.80
Lantai 2 8.00 3.60 28.80 66.00 1,900.80
c. Lantai 3 8.00 3.60 28.80 66.00 1,900.80
d. Lantai 4 8.00 3.60 28.80 66.00 1,900.80

4 Beam IWF 250.125.6.9

(Melintang Kanan)
a. Lantai 1 8.00 2.60 20.80 66.00 1,372.80
b. Lantai 2 8.00 2.60 20.80 66.00 1,372.80
c. Lantai 3 8.00 2.60 20.80 66.00 1,372.80
d. Lantai 4 8.00 2.60 20.80 66.00 1,372.80

5 Beam IWF 250.125.6.9

(Memanjang Kiri)
a. Lantai 1 16.00 4.28 68.48 66.00 4,519.68
b. Lantai 2 16.00 4.28 68.48 66.00 4,519.68
c. Lantai 3 16.00 4.28 68.48 66.00 4,519.68
d. Lantai 4 16.00 4.28 68.48 66.00 4,519.68

6 Beam IWF 250.125.6.9

(Memanjang Kanan)
a. Lantai 1 16.00 4.28 68.48 66.00 4,519.68
b. Lantai 2 16.00 4.28 68.48 66.00 4,519.68
c. Lantai 3 16.00 4.28 68.48 66.00 4,519.68
d. Lantai 4 16.00 4.28 68.48 66.00 4,519.68

7 Base plate t = 12 mm 32.00 0.45 0.25 0.11 3.60 97.208 349.95

8 Haunch ½ WF 250.125.6.9 54.00 0.50 27.00 66.00 1,782.00

9 Plat buhul sambungan kolom t = 9 mm

a. Sambungan batang Kolom WF 400 64.00 0.76 0.33 0.25 16.05 72.906 1,170.23
b. Sambungan sayap Kolom WF 400 64.00 0.76 0.20 0.15 9.73 72.906 709.23
10 Plat buhul sambungan ujung beam
a. Beam melintang WF 250.125.6.9 128.00 0.53 0.13 0.07 8.48 72.906 618.24
b. Beam melintang WF 400.200.8.13 64.00 0.88 0.20 0.18 11.26 72.906 821.21
b. Beam memanjang WF 250.125.6.9 224.00 0.53 0.13 0.07 14.84 72.906 1,081.93

11 Baut HTB 16
- Plat buhul Beam WF 400.200.8.13 64.00 18.00 1,152.00
- Plat buhul Beam WF 250.125.6.9 128.00 12.00 1,536.00
(Melintang)
- Plat buhul Beam WF 250.125.6.9 224.00 12.00 2,688.00
(Memanjang)
HARGA
JUMLAH HARGA
SATUAN

Rp. Rp.

28,000.00 591,360,000.00
28,000.00 354,816,000.00

28,000.00 116,793,600.00
28,000.00 116,793,600.00
28,000.00 116,793,600.00
28,000.00 116,793,600.00

28,000.00 53,222,400.00
28,000.00 53,222,400.00
28,000.00 53,222,400.00
28,000.00 53,222,400.00

28,000.00 38,438,400.00
28,000.00 38,438,400.00
28,000.00 38,438,400.00
28,000.00 38,438,400.00

28,000.00 126,551,040.00
28,000.00 126,551,040.00
28,000.00 126,551,040.00
28,000.00 126,551,040.00

28,000.00 126,551,040.00
28,000.00 126,551,040.00
28,000.00 126,551,040.00
28,000.00 126,551,040.00

28,000.00 9,798,566.40

28,000.00 49,896,000.00

28,000.00 32,766,406.04
28,000.00 19,858,427.90
 28,000.00 17,310,800.64
28,000.00 22,993,969.15
28,000.00 30,293,901.12

8,500.00 9,792,000.00
8,500.00 13,056,000.00

8,500.00 22,848,000.00

TOTAL 3,021,015,991.26
 REKAPITULASI ANGGARAN BIAYA

Pekerjaan : Pembangunan Hotel

Lokasi : Jl. Sei Batang Hari - Medan

NO. URAIAN PEKERJAAN JUMLAH HARGA

I PEKERJAAN STRUKTUR
1 PEKERJAAN PERSIAPAN 13,788,000.00
2 PEKERJAAN TANAH 22,931,565.56
3 PEKERJAAN STRUKTUR BETON 875,402,743.20
4 PEKERJAAN PASANGAN 1,179,751,152.00
5 PEKERJAAN STRUKTUR BAJA 3,021,015,991.26

TOTAL 5,112,889,452.02
PEMBULATAN 5,112,800,000.00
TERBILANG: # Lima milyar seratus dua belas juta delapan ratus ribu rupiah #

Medan, 20 April 2019

Dibuat oleh,

Bambang Ganda S.
Kontraktor
 BILL of QUANTITY
(BQ)
Pekerjaan : Pembangunan Hotel
Lokasi : Jl. Sei Batang Hari - Medan

NO. JENIS PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH HARGA

m' m' m²

I PEKERJAAN STRUKTUR
1 PEKERJAAN PERSIAPAN
a. Pembersihan lahan m² 450.00 15,000.00 6,750,000.00
b. Pengukuran dan bowplank m¹ 180.00 39,100.00 7,038,000.00
Sub Total 13,788,000.00
2 PEKERJAAN TANAH
a. Pekerjaan galian pondasi sumuran m³ 60.79 140,500.00 8,541,051.20
b. Galian tanah pondasi m³ 69.12 140,500.00 9,711,360.00
c. Galian tanah sloof m³ 17.96 140,500.00 2,523,380.00
d. Timbunan kembali m³ 56.94 23,400.00 1,332,405.36
`e. Pasir urug m³ 4.55 181,000.00 823,369.00
Sub Total 22,931,565.56
3 PEKERJAAN STRUKTUR BETON
a. Beton cyclop sumuran Ø 100 cm m³ 50.30 750,000.00 37,728,000.00
h = 200 cm
b. Beton pondasi tapak 120x120 cm m³ 17.28 3,038,150.60 52,499,242.35
c. Beton kolom pedestal 25x45 cm m³ 5.40 5,406,920.00 29,197,368.00
d. Beton sloof 20x40 cm m³ 17.96 3,989,085.00 71,643,966.60
e. Beton lantai kerja t = 5 cm lt. Dasar m² 474.07 55,050.00 26,097,278.25
f. Bondek t = 0.75 lantai - 1 m² 464.07 195,000.00 90,493,650.00
g. Wiremesh M-8 m² 464.07 88,500.00 41,070,195.00
h. Beton slab lantai 1 t = 12 cm Camp. 1:3:5 m³ 55.69 1,577,500.00 87,848,451.00
i. Bondek t = 0.75 lantai - 2 m¹ 464.07 195,000.00 90,493,650.00
j. Wiremesh M-8 m² 464.07 88,500.00 41,070,195.00
k. Beton slab lantai 2 t = 12 cm m³ 55.69 1,577,500.00 87,848,451.00
l. Bondek t = 0.75 lantai - 3 m¹ 464.07 195,000.00 90,493,650.00
m. Wiremesh M-8 m² 464.07 88,500.00 41,070,195.00
n. Beton slab lantai 3 t = 12 cm m³ 55.69 1,577,500.00 87,848,451.00
Sub Total 875,402,743.20
4 PEKERJAAN PASANGAN
a. Pasangan dinding 1/2 bata 5,294.40 108,010.00 571,848,144.00
b. Plasteran dinding bata 10,588.80 32,410.00 343,183,008.00
c. Acian 10,588.80 25,000.00 264,720,000.00
Sub Total 1,179,751,152.00
5 PEKERJAAN STRUKTUR BAJA
a. Baja IWF 400.200.8.13
- Kolom utama kg 33,792.00 28,000.00 946,176,000.00
- Beam Honeycomb up to 600 cm kg 16,684.80 28,000.00 467,174,400.00
b. Beam IWF 250.125.6.9
- Lantai 1 kg 12,312.96 28,000.00 344,762,880.00
- Lantai 2 kg 12,312.96 28,000.00 344,762,880.00
- Lantai 3 kg 12,312.96 28,000.00 344,762,880.00
- Lantai 4 kg 12,312.96 28,000.00 344,762,880.00
 BILL of QUANTITY
(BQ)
Pekerjaan : Pembangunan Hotel
Lokasi : Jl. Sei Batang Hari - Medan

NO. JENIS PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH HARGA

m' m' m²

c. Base plate t - 12 mm kg 349.95 28,000.00 9,798,566.40

d. Haunch ½ WF 250.125.6.9 kg 1,782.00 28,000.00 49,896,000.00
e. Plat buhul sambungan kolom t = 9 mm kg 1,879.46 28,000.00 52,624,833.95
f. Plat buhul sambungan ujung beam kg 2,521.38 28,000.00 70,598,670.91
g. Baut HTB 16 bh 5,376.00 8,500.00 45,696,000.00
Sub Total 3,021,015,991.26
Total 5,112,889,452.02
Pembulatan 5,112,800,000.00
Terbilang : # Lima milyar seratus dua belas juta delapan ratus ribu rupiah #
Keliling 20.00 ttk x 3.00 sisi = 60.00
Tengah 12.00 ttk x 4.00 sisi = 48.00
pot x 4.00 lantai = 240 pot x 0.5 m' = 120.00 m'
pot x 4.00 lantai = 192 pot x 0.5 m' = 96.00 m'
216.00 m'
 Jarak ujung (u)
2d 19 x 2 = 38 mm
3d 19 x 3 = 57 mm

Jarak tepi (u)

1.5d 19 x 1.5 = 28.5 mm
2d 19 x 2 = 38 mm
3d 19 x 3 = 57 mm

0.483 Jarak baut (s)

0.0966 3d 19 x 3 = 57 mm
4d 19 x 4 = 76 mm
5d 19 x 5 = 95 mm
6d 19 x 6 = 114 mm
7d 19 x 7 = 133 mm

14t 8 x 14 = 112 mm
 ANALISA HARGA SATUAN
RUMAH GRAHA HELVETIA

1 Pagar seng sementara

0.0130 ton Kayu @ Rp. 3,500,000.00 = Rp.
1.4474 lbr Seng gelombang @ Rp. 35,000.00 = Rp.
0.0800 kg Paku @ Rp. 15,000.00 = Rp.
1.0000 m2 Upah kerja @ Rp. 8,000.00 = Rp.

2 1 m3 Galian Tanah
0.7500 hr Pekerja @ Rp. 90,000 = Rp.
0.0250 hr Mandor @ Rp. 110,000 = Rp.

3 1 m3 Urugan Pasir
1.0000 m3 Upah urug pasir @ Rp. 25,000.00 = Rp.
1.2000 m3 Pasir Urug @ Rp. 130,000.00 = Rp.

4 1 m3 Pondasi batu kali 1 : 4

1.1000 m3 Batukali @ Rp. 183,333 = Rp.
3.1663 zak Semen @ Rp. 52,000 = Rp.
0.4060 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m3 Upah pasang bt. Kali @ Rp. 100,000 = Rp.

5 1 m3 Pengecoran Beton dengan RMC K-300

1.0500 m3 RMC K-300 @ Rp. 1,350,000.00 = Rp.
1.0000 m3 Upah pengecoran @ Rp. 150,000.00 = Rp.
1.0000 ls Alat bantu @ Rp. 5,000.00 = Rp.

6 1 m3 Pengecoran Beton dengan RMC K-225

1.0500 m3 RMC K-225 @ Rp. 410,000.00 = Rp.
1.0000 m3 Upah pengecoran @ Rp. 60,000.00 = Rp.
1.0000 ls Alat bantu @ Rp. 5,000.00 = Rp.
7 1 m3 Beton Cor 1 : 3 : 5
0.8500 m3 Kerikil @ Rp. 225,000 = Rp.
5.0000 zak Semen @ Rp. 52,000 = Rp.
0.6000 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m3 Upah cor @ Rp. 100,000.00 = Rp.
1.0000 lot Alat Bantu @ Rp. 5,000 = Rp.

8 1 m2 Beton Cor Lantai Kerja 1 : 3 : 5, tebal 5 cm

0.0500 m3 Kerikil @ Rp. 225,000 = Rp.
0.3248 zak Semen @ Rp. 53,000 = Rp.
0.0314 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m2 Upah cor @ Rp. 20,000.00 = Rp.
1.0000 lot Alat Bantu @ Rp. 2,500 = Rp.

9 1 m3 Beton Cor 1 : 2 : 3
0.8500 m3 Kerikil @ Rp. 225,000 = Rp.
8.0000 zak Semen @ Rp. 52,000 = Rp.
0.6000 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m3 Upah cor @ Rp. 100,000.00 = Rp.
1.0000 lot Alat Bantu @ Rp. 5,000 = Rp.

10 1 m3 Beton Cor K-350

0.7407 m3 Kerikil @ Rp. 225,000 = Rp.
11.2000 zak Semen @ Rp. 52,000 = Rp.
0.4764 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m3 Upah cor @ Rp. 282,800.00 = Rp.
1.0000 lot Alat Bantu @ Rp. 10,000 = Rp.

10 1 m3 Beton Cor menggunakan RMC K-200

1.0500 m3 RMC K-200 @ Rp. 370,000 = Rp.
1.0000 m3 Upah cor @ Rp. 80,000.00 = Rp.
1.0000 lot Alat Bantu @ Rp. 10,000 = Rp.

1 1 m3 Beton Cor menggunakan RMC K-300

 1.0500 m3 RMC K-300 @ Rp. 1,350,000 = Rp.
1.0000 m3 Upah cor @ Rp. 150,000.00 = Rp.
1.0000 lot Alat Bantu @ Rp. 10,000 = Rp.

11 Mengerjakan besi beton

1.1000 kg Besi beton @ Rp. 11,500 = Rp.
0.0200 kg Kawat beton @ Rp. 14,000 = Rp.
1.0000 kg Upah pemasangan besi beton @ Rp. 1,000 = Rp.

12 Mengerjakan Bekisting ( 2 x pakai )

0.4000 kg Paku @ Rp. 15,000 = Rp.
0.0400 m3 Kayu SK @ Rp. 3,500,000 = Rp.

Untuk 2 Kali pakai 0.50 x

1.0000 m2 Upah kerja @ Rp. 65,000

1 Mengerjakan Bekisting ( 3 x pakai )

0.4000 kg Paku @ Rp. 15,000 = Rp.
0.0400 m3 Kayu SK @ Rp. 3,500,000 = Rp.

Untuk 3 Kali pakai 0.35 x

1.0000 m2 Upah kerja @ Rp. 65,000

1 1 m3 Poer 60 x 120 x 50 Beton bertulang ( D13-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
102.4633 kg Besi beton @ Rp. 13,930.00 = Rp.
5.5556 m2 Bekisting @ Rp. 138,000.00 = Rp.

13 1 m3 Kolom pagar 25/25

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
79.2720 kg Besi beton @ Rp. 13,930.00 = Rp.
16.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.
1 1 m3 Sloof 15/20 Beton bertulang ( 4D14 + D8-150 )
1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
224.4200 kg Besi beton @ Rp. 13,930.00 = Rp.
13.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

14 1 m3 Sloof 15/25 Beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
160.9440 kg Besi beton @ Rp. 13,930.00 = Rp.
13.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

15 1 m3 Sloof Pagar 15/30 Beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
135.4656 kg Besi beton @ Rp. 13,930.00 = Rp.
13.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

16 1 m3 Sloof Pagar 20/25 Beton bertulang ( 4D14 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
122.7840 kg Besi beton @ Rp. 13,930.00 = Rp.
10.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

17 1 m3 Sloof 20/30 Beton bertulang ( 6D13 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
150.8850 kg Besi beton @ Rp. 13,930.00 = Rp.
10.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

17 1 m3 Sloof 25/30 Beton bertulang ( 6D13 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
124.3947 kg Besi beton @ Rp. 13,930.00 = Rp.
8.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

18 1 m3 Sloof 25/40 Beton bertulang ( 6D14 + D8-200 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
104.5440 kg Besi beton @ Rp. 13,930.00 = Rp.
 8.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

19 1 m3 Sloof 25/40 Beton bertulang ( 8D13 + D8-200 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
115.9680 kg Besi beton @ Rp. 13,930.00 = Rp.
8.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

20 1 m3 Ringbalk 15/25 Beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
120.6613 kg Besi beton @ Rp. 13,930.00 = Rp.
13.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

21 1 m3 Pondasi tapak 100/100 Beton bertulang (D13-150)

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
135.2705 kg Besi beton @ Rp. 13,930.00 = Rp.
4.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

22 1 m3 Pondasi tapak 120/120 Beton bertulang (D12-150)

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
109.1500 kg Besi beton @ Rp. 13,930.00 = Rp.
3.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

23 1 m3 Pondasi tapak 120/120 Beton bertulang ( D16-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
193.9625 kg Besi beton @ Rp. 13,930.00 = Rp.
3.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

24 1 m3 Kolom pondasi 13/20 beton bertulang ( 4D13 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
219.8615 kg Besi beton @ Rp. 13,930.00 = Rp.
15.3846 m2 Bekisting @ Rp. 138,000.00 = Rp.
25 1 m3 Kolom pondasi 13/30 beton bertulang
1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
214.1897 kg Besi beton @ Rp. 13,930.00 = Rp.
22.0513 m2 Bekisting @ Rp. 138,000.00 = Rp.

26 1 m3 Kolom pondasi 13/40 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
211.3538 kg Besi beton @ Rp. 13,930.00 = Rp.
20.3846 m2 Bekisting @ Rp. 138,000.00 = Rp.

27 1 m3 Kolom pondasi 13/47 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
179.8756 kg Besi beton @ Rp. 13,930.00 = Rp.
19.6399 m2 Bekisting @ Rp. 138,000.00 = Rp.

28 1 m3 Kolom pondasi 13/50 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
177.5908 kg Besi beton @ Rp. 13,930.00 = Rp.
19.3846 m2 Bekisting @ Rp. 138,000.00 = Rp.

29 1 m3 Kolom pondasi 20/20 beton bertulang (8D13 + D8-150)

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
256.7875 kg Besi beton @ Rp. 13,930.00 = Rp.
20.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

30 1 m3 Kolom pondasi 20/20 beton bertulang (4D14 + D8-150)

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
169.1875 kg Besi beton @ Rp. 13,930.00 = Rp.
20.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

31 1 m3 Kolom pondasi 20/30 beton bertulang ( 4D13 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
110.9417 kg Besi beton @ Rp. 13,930.00 = Rp.
 16.6667 m2 Bekisting @ Rp. 138,000.00 = Rp.

32 1 m3 Kolom pondasi 20/30 beton bertulang ( 10D13 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
215.1417 kg Besi beton @ Rp. 13,930.00 = Rp.
16.6667 m2 Bekisting @ Rp. 138,000.00 = Rp.

33 1 m3 Kolom pondasi 25/25 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
274.2264 kg Besi beton @ Rp. 13,930.00 = Rp.
16.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

34 1 m3 Kolom 30/40 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
108.8542 kg Besi beton @ Rp. 13,930.00 = Rp.
11.6667 m2 Bekisting @ Rp. 138,000.00 = Rp.

35 1 m3 Kolom 40/40 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
112.7119 kg Besi beton @ Rp. 13,930.00 = Rp.
10.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

35 1 m3 Kolom pondasi 20/80 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
148.4875 kg Besi beton @ Rp. 13,930.00 = Rp.
12.5000 m2 Bekisting @ Rp. 138,000.00 = Rp.

36 1 m3 Kolom pondasi 15/40 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
322.2333 kg Besi beton @ Rp. 13,930.00 = Rp.
18.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.
37 1 m3 Kolom pagar 15/25 beton bertulang
1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
162.7600 kg Besi beton @ Rp. 13,930.00 = Rp.
13.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

38 1 m3 Kolom bulat D30 beton bertulang (6D13 + D8-150)

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
124.5900 kg Besi beton @ Rp. 13,930.00 = Rp.
13.4286 m2 Bekisting @ Rp. 138,000.00 = Rp.

39 1 m3 Kolom bulat D30 beton bertulang (8D13 + D8-150)

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
155.8500 kg Besi beton @ Rp. 13,930.00 = Rp.
13.4286 m2 Bekisting @ Rp. 138,000.00 = Rp.

40 1 m3 Balok 15/20 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
163.8200 kg Besi beton @ Rp. 13,930.00 = Rp.
10.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

40 1 m3 Balok 15/25 beton bertulang ( 4D14 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
186.9093 kg Besi beton @ Rp. 13,930.00 = Rp.
13.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

41 1 m3 Balok 15/30 beton bertulang ( 4D13 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
146.4089 kg Besi beton @ Rp. 13,930.00 = Rp.
11.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

42 1 m3 Balok 15/30 beton bertulang ( 5D13 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
170.7222 kg Besi beton @ Rp. 13,930.00 = Rp.
 11.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

43 1 m3 Balok 15/40 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
156.5433 kg Besi beton @ Rp. 13,930.00 = Rp.
11.8333 m2 Bekisting @ Rp. 138,000.00 = Rp.

44 1 m3 Balok 30/60 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
102.7056 kg Besi beton @ Rp. 13,930.00 = Rp.
8.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

45 1 m3 Balok 25/50 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
114.7496 kg Besi beton @ Rp. 13,930.00 = Rp.
10.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

46 1 m3 Balok 25/57 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
83.6267 kg Besi beton @ Rp. 13,930.00 = Rp.
9.7544 m2 Bekisting @ Rp. 138,000.00 = Rp.

47 1 m3 Balok 25/40 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
116.0250 kg Besi beton @ Rp. 13,930.00 = Rp.
10.5000 m2 Bekisting @ Rp. 138,000.00 = Rp.

48 1 m3 Balok 20/30 beton bertulang ( 4D16 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
151.9350 kg Besi beton @ Rp. 13,930.00 = Rp.
9.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.
49 1 m3 Balok 20/30 beton bertulang ( 5D16 + D8-150 )
1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
179.5500 kg Besi beton @ Rp. 13,930.00 = Rp.
9.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

50 1 m3 Balok 20/40 beton bertulang ( 5D16 + D8-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
141.5750 kg Besi beton @ Rp. 13,930.00 = Rp.
9.5000 m2 Bekisting @ Rp. 138,000.00 = Rp.

51 1 m3 Balok 25/45 beton bertulang ( 8D16 + D10-150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
167.6920 kg Besi beton @ Rp. 13,930.00 = Rp.
8.0889 m2 Bekisting @ Rp. 138,000.00 = Rp.

52 1 m3 Plat lantai tebal 12 cm beton bertulang ( D8 - 150 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
96.7750 kg Besi beton @ Rp. 13,930.00 = Rp.
8.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

53 1 m3 Plat lantai tebal 12 cm beton bertulang ( D12 - 250 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
155.4000 kg Besi beton @ Rp. 13,930.00 = Rp.
8.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

54 1 m3 Listplank 15/80 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
132.6500 kg Besi beton @ Rp. 13,930.00 = Rp.
15.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

55 1 m3 Listplank 10/80 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
102.2063 kg Besi beton @ Rp. 13,930.00 = Rp.
 21.2500 m2 Bekisting @ Rp. 138,000.00 = Rp.

56 1 m3 Talang tebal 10 cm beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
129.4650 kg Besi beton @ Rp. 13,930.00 = Rp.
10.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

57 1 m3 Kolom/balok diatas pintu 15/35 beton bertulang

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
167.6286 kg Besi beton @ Rp. 13,930.00 = Rp.
13.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

58 1 m3 Kolom/balok praktis 13/15 beton bertulang ( 4D10 + D6-200 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
157.2000 kg Besi beton @ Rp. 13,930.00 = Rp.
15.3846 m2 Bekisting @ Rp. 138,000.00 = Rp.

59 1 m2 Beton lantai t = 12 cm + wiremesh M-6, 1 lapis

0.1260 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
1.0300 m2 Besi wiremesh M-5 @ Rp. 25,291.50 = Rp.
2.0000 m2 Bekisting @ Rp. 13,930.00 = Rp.
1.0000 m2 Plastik cor @ Rp. 1,000.00 = Rp.

60 1 m2 Beton lantai t = 12 cm + wiremesh M-5, 1 lapis

0.1260 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
1.0300 m2 Besi wiremesh M-5 @ Rp. 13,345.68 = Rp.
2.0000 m2 Bekisting @ Rp. 13,930.00 = Rp.
1.0000 m2 Plastik cor @ Rp. 1,000.00 = Rp.

61 1 m2 Beton lantai t = 7 cm + wiremesh M-6, 1 lapis

0.0735 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
1.0300 m2 Besi wiremesh M-6 @ Rp. 26,291.50 = Rp.
2.0000 m2 Bekisting @ Rp. 13,930.00 = Rp.
 1.0000 m2 Plastik cor @ Rp. 1,000.00 = Rp.

1 m2 Beton lantai t = 12 cm + wiremesh M-8, 1 lapis

0.1260 m3 Beton K-300 @ Rp. 1,350,000.00 = Rp.
1.0300 m2 Besi wiremesh M-8 @ Rp. 65,789.47 = Rp.
2.0000 m2 Bekisting @ Rp. 13,930.00 = Rp.
1.0000 m2 Plastik cor @ Rp. 1,000.00 = Rp.
1.0000 m3 Upah cor @ Rp. 150,000.00 = Rp.

62 1 m3 Beton lantai Jembatan t = 25 cm ( D16-200, 2 lps )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
236.7000 m2 Besi beton @ Rp. 13,930.00 = Rp.
5.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

62 1 m3 Dinding beton Kolam 15 x 115 cm ( D10 - 200 )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
94.3513 m2 Besi beton @ Rp. 13,930.00 = Rp.
13.3333 m2 Bekisting @ Rp. 138,000.00 = Rp.

63 1 m3 Plat lantai beton Kolam tebal 10 cm ( D10 - 250 / 2 lps )

1.0500 m3 Beton 1:2:3 @ Rp. 790,250.00 = Rp.
103.5720 m2 Besi beton @ Rp. 13,930.00 = Rp.
1.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.

64 1 m3 Timbunan Tanah Peninggian Lantai

0.3000 hr Pekerja @ Rp. 85,000.00 = Rp.
0.0100 hr Mandor @ Rp. 90,000.00 = Rp.
1.2000 m3 Tanah Timbun @ Rp. 97,500.00 = Rp.

65 1 m3 Timbunan Sirtu Peninggian Lantai

 0.3000 hr Pekerja @ Rp. 90,000.00 = Rp.
0.0100 hr Mandor @ Rp. 110,000.00 = Rp.
1.2000 m3 Sirtu @ Rp. 110,000.00 = Rp.

66 1 m2 Pasangan bata 1 : 2
77.0000 bh Batu bata @ Rp. 600.00 = Rp.
0.7723 zak Semen @ Rp. 53,000 = Rp.
0.0500 m3 Pasir Pasang @ Rp. 150,000 = Rp.
1.0000 m2 Upah pasang dinding bata @ Rp. 20,000.00 = Rp.
1.0000 ls Alat bantu @ Rp. 5,000.00 = Rp.

67 1 m2 Pasangan bata 1 : 4
77.0000 bh Batu bata @ Rp. 600.00 = Rp.
0.4749 zak Semen @ Rp. 53,000 = Rp.
0.0609 m3 Pasir Pasang @ Rp. 150,000 = Rp.
1.0000 m2 Upah pasang dinding bata @ Rp. 25,000.00 = Rp.
1.0000 ls Alat bantu @ Rp. 2,500.00 = Rp.

68 1 m2 Pekerjaan Plesteran 1 : 2, tebal 15 mm

0.2558 zak Semen @ Rp. 53,000 = Rp.
0.0171 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m2 Upah plesteran dinding @ Rp. 20,000.00 = Rp.
1.0000 ls Alat bantu @ Rp. 2,500.00 = Rp.

69 1 m2 Pekerjaan Plesteran 1 : 4, tebal 15 mm

0.1830 zak Semen @ Rp. 53,000 = Rp.
0.0209 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m2 Upah plesteran dinding @ Rp. 17,500.00 = Rp.
1.0000 ls Alat bantu @ Rp. 2,500.00 = Rp.

70 1 m2 Pasangan Keramik ( bahan perekat + upah )

0.2500 zak Semen @ Rp. 52,000 = Rp.
0.1000 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m2 Upah pasang @ Rp. 15,000.00 = Rp.
1.0000 ls Alat bantu @ Rp. 2,500.00 = Rp.
71 1 m3 Beton Badan Jalan , RMC K.300
1.0500 m3 RMC K.300 @ Rp. 1,572,500.00 = Rp.
0.5500 lbr Wire Mesh M.8, 2,1 x 5,4 m @ Rp. 0.00 = Rp.
2.0000 m2 Bekisting @ Rp. 138,000.00 = Rp.
5.0000 m2 Upah bentang M.8 @ Rp. 0.00 = Rp.
5.0000 m2 Upah trawel + motif sapu lidi @ Rp. 7,000.00 = Rp.
1.0000 ls Alat bantu @ Rp. 5,000.00 = Rp.

72 1 m3 Pondasi batu kali 1 : 4

1.1000 m3 Batukali @ Rp. 183,333.33 = Rp.
3.1663 zak Semen @ Rp. 52,000 = Rp.
0.4060 m3 Pasir Pasang @ Rp. 130,000 = Rp.
1.0000 m3 Upah cor pondasi @ Rp. 75,000.00 = Rp.

73 1 m2 Atap Seng Galvalume tebal 0.35 mm

1.6000 m' Seng Galvalume 0.35 mm @ Rp. 28,500.00 = Rp.
8.0000 bh Baut mur pancing @ Rp. 500.00 = Rp.
1.0000 m2 Upah pasang @ Rp. 3,000.00 = Rp.
1.0000 m2 Alat bantu @ Rp. 4,000.00 = Rp.

74 1 m' Atap Rabung Seng Galvalume tebal 0.35 mm

1.1000 m' Seng Galvalume 0.35 mm @ Rp. 14,250.00 = Rp.
6.0000 bh Baut mur pancing @ Rp. 500.00 = Rp.
1.0000 m' Upah pasang @ Rp. 5,000.00 = Rp.
1.0000 m' Alat bantu @ Rp. 5,000.00 = Rp.
75 Atap Genteng KIA ( /m2 )
20.0000 bh Genteng @ Rp. 5,800.00 = Rp.
1.0000 m2 Upah kerja @ Rp. 15,000.00 = Rp.
0.0000 bh Rabung genteng @ Rp. 5,800.00 = Rp.
0.0000 zak Semen @ Rp. 52,000.00 = Rp.
0.0000 m3 Pasir pasang @ Rp. 130,000.00 = Rp.
0.0000 ls Upah kerja @ Rp. 35,000.00 = Rp.

76 Rabung Genteng ( /m' )

3.5000 bh Genteng @ Rp. 5,800.00 = Rp.
0.3000 zak Semen @ Rp. 52,000.00 = Rp.
0.0380 m3 Pasir pasang @ Rp. 130,000.00 = Rp.
1.0000 ls Upah kerja @ Rp. 35,000.00 = Rp.

77 Rangka Atap / (Kaso & Reng) ( /m2 )

0.0160 ton Kayu @ Rp. 5,000,000.00 = Rp.
0.0800 kg Paku @ Rp. 15,000.00 = Rp.
1.0000 m2 Upah kerja @ Rp. 15,000.00 = Rp.

78 Partisi sementara, tripleks 4 mm + rangka kayu

0.0100 ton Kayu @ Rp. 3,500,000.00 = Rp.
0.4000 lbr Tripleks 4 mm @ Rp. 60,000.00 = Rp.
0.0800 kg Paku @ Rp. 15,000.00 = Rp.
1.0000 m2 Upah kerja @ Rp. 8,000.00 = Rp.

79 Plafond tripleks 4 mm + rangka kayu

0.0200 ton Kayu @ Rp. 3,500,000.00 = Rp.
0.4000 lbr Tripleks 4 mm @ Rp. 60,000.00 = Rp.
0.0800 kg Paku @ Rp. 15,000.00 = Rp.
1.0000 m2 Upah kerja @ Rp. 8,000.00 = Rp.
80 Dinding tripleks 4mm, 1 sisi + rangka kayu
0.0270 ton Kayu @ Rp. 3,500,000.00 = Rp.
0.4000 lbr Tripleks 4 mm @ Rp. 60,000.00 = Rp.
0.0800 kg Paku @ Rp. 15,000.00 = Rp.
1.0000 m2 Upah kerja @ Rp. 8,000.00 = Rp.
 N
IA

45,500.00
50,657.89
1,200.00
8,000.00
Jumlah Rp. 105,357.89
Dibulatkan Rp. 105,360.00

67,500
2,750
Jumlah Rp. 70,250
Dibulatkan Rp. 70,250

25,000.00
156,000.00
Jumlah Rp. 181,000.00
Dibulatkan Rp. 181,000.00

201,667
164,648
52,780
100,000
Jumlah Rp. 519,094
Dibulatkan Rp. 519,090

1,417,500.00
150,000.00
5,000.00
Jumlah Rp. 1,572,500.00
Dibulatkan Rp. 1,572,500.00

430,500.00
60,000.00
5,000.00
Jumlah Rp. 495,500.00
Dibulatkan Rp. 495,500.00
 191,250
260,000
78,000
100,000
5,000
Jumlah Rp. 634,250.00
Dibulatkan Rp. 634,250.00

11,250
17,214
4,086
20,000
2,500
Jumlah Rp. 55,049.36
Dibulatkan Rp. 55,050.00

191,250
416,000
78,000
100,000
5,000
Jumlah Rp. 790,250.00
Dibulatkan Rp. 790,250.00

166,667
582,400
61,936
282,800
10,000
Jumlah Rp. 1,103,802.38
Dibulatkan Rp. 1,103,800.00

388,500
80,000
10,000
Jumlah Rp. 478,500.00
Dibulatkan Rp. 478,500.00
 1,417,500
150,000
10,000
Jumlah Rp. 1,577,500.00
Dibulatkan Rp. 1,577,500.00

12,650
280
1,000
Jumlah Rp. 13,930

6,000
140,000
Jumlah Rp. 146,000
146,000 Rp. 73,000
Rp. 65,000
Jumlah Rp. 138,000
Dibulatkan Rp. 138,000.00

6,000
140,000
Jumlah Rp. 146,000
146,000 Rp. 51,100
Rp. 65,000
Jumlah Rp. 116,100
Dibulatkan Rp. 116,100.00

829,762.50
1,427,314.23
766,666.67
Jumlah Rp. 3,023,743.40
Dibulatkan Rp. 3,023,740.00

829,762.50
1,104,258.96
2,208,000.00
Jumlah Rp. 4,142,021.46
Dibulatkan Rp. 4,142,020.00
 829,762.50
3,126,170.60
1,840,000.00
Jumlah Rp. 5,795,933.10
Dibulatkan Rp. 5,795,930.00

829,762.50
2,241,949.92
1,840,000.00
Jumlah Rp. 4,911,712.42
Dibulatkan Rp. 4,911,710.00

829,762.50
1,887,035.19
1,840,000.00
Jumlah Rp. 4,556,797.69
Dibulatkan Rp. 4,556,800.00

829,762.50
1,710,381.12
1,380,000.00
Jumlah Rp. 3,920,143.62
Dibulatkan Rp. 3,920,140.00

829,762.50
2,101,828.05
1,380,000.00
Jumlah Rp. 4,311,590.55
Dibulatkan Rp. 4,311,590.00

829,762.50
1,732,817.71
1,104,000.00
Jumlah Rp. 3,666,580.21
Dibulatkan Rp. 3,666,580.00

829,762.50
1,456,297.92
 1,104,000.00
Jumlah Rp. 3,390,060.42
Dibulatkan Rp. 3,390,060.00

829,762.50
1,615,434.24
1,104,000.00
Jumlah Rp. 3,549,196.74
Dibulatkan Rp. 3,549,200.00

829,762.50
1,680,812.37
1,840,000.00
Jumlah Rp. 4,350,574.87
Dibulatkan Rp. 4,350,570.00

829,762.50
1,884,318.70
552,000.00
Jumlah Rp. 3,266,081.20
Dibulatkan Rp. 3,266,080.00

829,762.50
1,520,459.50
460,000.00
Jumlah Rp. 2,810,222.00
Dibulatkan Rp. 2,810,220.00

829,762.50
2,701,897.63
460,000.00
Jumlah Rp. 3,991,660.13
Dibulatkan Rp. 3,991,660.00

829,762.50
3,062,671.23
2,123,076.92
Jumlah Rp. 6,015,510.65
Dibulatkan Rp. 6,015,510.00
 829,762.50
2,983,663.13
3,043,076.92
Jumlah Rp. 6,856,502.55
Dibulatkan Rp. 6,856,500.00

829,762.50
2,944,159.08
2,813,076.92
Jumlah Rp. 6,586,998.50
Dibulatkan Rp. 6,587,000.00

829,762.50
2,505,667.30
2,710,310.97
Jumlah Rp. 6,045,740.77
Dibulatkan Rp. 6,045,740.00

829,762.50
2,473,839.42
2,675,076.92
Jumlah Rp. 5,978,678.84
Dibulatkan Rp. 5,978,680.00

829,762.50
3,577,049.88
2,760,000.00
Jumlah Rp. 7,166,812.38
Dibulatkan Rp. 7,166,810.00

829,762.50
2,356,781.88
2,760,000.00
Jumlah Rp. 5,946,544.38
Dibulatkan Rp. 5,946,540.00

829,762.50
1,545,417.42
 2,300,000.00
Jumlah Rp. 4,675,179.92
Dibulatkan Rp. 4,675,180.00

829,762.50
2,996,923.42
2,300,000.00
Jumlah Rp. 6,126,685.92
Dibulatkan Rp. 6,126,690.00

829,762.50
3,819,973.75
2,208,000.00
Jumlah Rp. 6,857,736.25
Dibulatkan Rp. 6,857,740.00

829,762.50
1,516,338.54
1,610,000.00
Jumlah Rp. 3,956,101.04
Dibulatkan Rp. 3,956,100.00

829,762.50
1,570,076.42
1,380,000.00
Jumlah Rp. 3,779,838.92
Dibulatkan Rp. 3,779,840.00

829,762.50
2,068,430.88
1,725,000.00
Jumlah Rp. 4,623,193.38
Dibulatkan Rp. 4,623,190.00

829,762.50
4,488,710.33
2,530,000.00
Jumlah Rp. 7,848,472.83
Dibulatkan Rp. 7,848,470.00
 829,762.50
2,267,246.80
1,840,000.00
Jumlah Rp. 4,937,009.30
Dibulatkan Rp. 4,937,010.00

829,762.50
1,735,538.70
1,853,142.86
Jumlah Rp. 4,418,444.06
Dibulatkan Rp. 4,418,440.00

829,762.50
2,170,990.50
1,853,142.86
Jumlah Rp. 4,853,895.86
Dibulatkan Rp. 4,853,900.00

829,762.50
2,282,012.60
1,426,000.00
Jumlah Rp. 4,537,775.10
Dibulatkan Rp. 4,537,780.00

829,762.50
2,603,647.01
1,840,000.00
Jumlah Rp. 5,273,409.51
Dibulatkan Rp. 5,273,410.00

829,762.50
2,039,475.82
1,564,000.00
Jumlah Rp. 4,433,238.32
Dibulatkan Rp. 4,433,240.00

829,762.50
2,378,160.56
 1,564,000.00
Jumlah Rp. 4,771,923.06
Dibulatkan Rp. 4,771,920.00

829,762.50
2,180,648.63
1,633,000.00
Jumlah Rp. 4,643,411.13
Dibulatkan Rp. 4,643,410.00

829,762.50
1,430,688.39
1,150,000.00
Jumlah Rp. 3,410,450.89
Dibulatkan Rp. 3,410,450.00

829,762.50
1,598,461.93
1,380,000.00
Jumlah Rp. 3,808,224.43
Dibulatkan Rp. 3,808,220.00

829,762.50
1,164,919.47
1,346,105.26
Jumlah Rp. 3,340,787.23
Dibulatkan Rp. 3,340,790.00

829,762.50
1,616,228.25
1,449,000.00
Jumlah Rp. 3,894,990.75
Dibulatkan Rp. 3,894,990.00

829,762.50
2,116,454.55
1,288,000.00
Jumlah Rp. 4,234,217.05
Dibulatkan Rp. 4,234,220.00
 829,762.50
2,501,131.50
1,288,000.00
Jumlah Rp. 4,618,894.00
Dibulatkan Rp. 4,618,890.00

829,762.50
1,972,139.75
1,311,000.00
Jumlah Rp. 4,112,902.25
Dibulatkan Rp. 4,112,900.00

829,762.50
2,335,949.56
1,116,266.67
Jumlah Rp. 4,281,978.73
Dibulatkan Rp. 4,281,980.00

829,762.50
1,348,075.75
1,150,000.00
Jumlah Rp. 3,327,838.25
Dibulatkan Rp. 3,327,840.00

829,762.50
2,164,722.00
1,150,000.00
Jumlah Rp. 4,144,484.50
Dibulatkan Rp. 4,144,480.00

829,762.50
1,847,814.50
2,070,000.00
Jumlah Rp. 4,747,577.00
Dibulatkan Rp. 4,747,580.00

829,762.50
1,423,733.06
 2,932,500.00
Jumlah Rp. 5,185,995.56
Dibulatkan Rp. 5,186,000.00

829,762.50
1,803,447.45
1,380,000.00
Jumlah Rp. 4,013,209.95
Dibulatkan Rp. 4,013,210.00

829,762.50
2,335,066.00
1,840,000.00
Jumlah Rp. 5,004,828.50
Dibulatkan Rp. 5,004,830.00

829,762.50
2,189,796.00
2,123,076.92
Jumlah Rp. 5,142,635.42
Dibulatkan Rp. 5,142,640.00

99,571.50
26,050.24
27,860.00
1,000.00
Jumlah Rp. 154,481.74
Dibulatkan Rp. 154,480.00

99,571.50
13,746.05
27,860.00
1,000.00
Jumlah Rp. 142,177.55
Dibulatkan Rp. 142,180.00

58,083.38
27,080.24
27,860.00
 1,000.00
Jumlah Rp. 114,023.62
Dibulatkan Rp. 114,020.00

170,100.00
67,763.16
27,860.00
1,000.00
150,000.00
Jumlah Rp. 266,723.16
Dibulatkan Rp. 266,720.00

829,762.50
3,297,231.00
690,000.00
Jumlah Rp. 4,816,993.50
Dibulatkan Rp. 4,816,990.00

829,762.50
1,314,313.67
1,840,000.00
Jumlah Rp. 3,984,076.17
Dibulatkan Rp. 3,984,080.00

829,762.50
1,442,757.96
138,000.00
Jumlah Rp. 2,410,520.46
Dibulatkan Rp. 2,410,520.00

25,500.00
900.00
117,000.00
Jumlah Rp. 143,400.00
Dibulatkan Rp. 143,400.00
 27,000.00
1,100.00
132,000.00
Jumlah Rp. 160,100.00
Dibulatkan Rp. 160,100.00

46,200.00
40,932.17
7,492.50
20,000.00
5,000.00
Jumlah Rp. 119,624.67
Dibulatkan Rp. 119,620.00

46,200.00
25,172.09
9,135.00
25,000.00
2,500.00
Jumlah Rp. 108,007.09
Dibulatkan Rp. 108,010.00

13,554.75
2,223.00
20,000.00
2,500.00
Jumlah Rp. 38,277.75
Dibulatkan Rp. 38,280.00

9,699.00
2,710.50
17,500.00
2,500.00
Jumlah Rp. 32,409.50
Dibulatkan Rp. 32,410.00

13,000.00
13,000.00
15,000.00
2,500.00
Jumlah Rp. 43,500.00
Dibulatkan Rp. 43,500.00

1,651,125.00
-
276,000.00
-
35,000.00
5,000.00
Jumlah Rp. 1,967,125.00
Dibulatkan Rp. 1,967,125.00

201,666.67
164,647.60
52,780.00
75,000.00
Jumlah Rp. 494,094.27
Dibulatkan Rp. 494,090.00

45,600.00
4,000.00
3,000.00
4,000.00
Jumlah Rp. 56,600.00
Dibulatkan Rp. 56,600.00

15,675.00
3,000.00
5,000.00
2,500.00
Jumlah Rp. 26,175.00
Dibulatkan Rp. 26,180.00

116,000.00
15,000.00
-
-
-
-
Jumlah Rp. 131,000.00
Dibulatkan Rp. 131,000.00

20,300.00
15,600.00
4,940.00
35,000.00
Jumlah Rp. 75,840.00
Dibulatkan Rp. 75,840.00

80,000.00
1,200.00
15,000.00
Jumlah Rp. 96,200.00
Dibulatkan Rp. 96,200.00

35,000.00
24,000.00
1,200.00
8,000.00
Jumlah Rp. 68,200.00
Dibulatkan Rp. 68,200.00

70,000.00
24,000.00
1,200.00
8,000.00
Jumlah Rp. 103,200.00
Dibulatkan Rp. 103,200.00
 94,500.00
24,000.00
1,200.00
8,000.00
Jumlah Rp. 127,700.00
Dibulatkan Rp. 127,700.00
 DAFTAR HARGA
SATUAN UPAH & BAHAN
Kawasan Industri Medan Mas Karimun

NO. URAIAN HARGA SATUAN

A MATERIAL & ALAT

1 Semen @ 40 kg Rp. 52,000.00 /zak
2 Pasir cor Rp. 130,000.00 /m3
3 Pasir pasang Rp. 150,000.00 /m3
4 Kerikil Rp. 225,000.00 /m3
5 Batu kali Rp. 183,333.33 /m3
6 Pasir urug Rp. 50,000.00 /m3
7 Sirtu Rp. 65,000.00 /m3
8 RMC K-175 Rp. 760,000.00 /m3
9 RMC K-225 Rp. 410,000.00 /m3
10 RMC K-200 Rp. 370,000.00 /m3
11 RMC K-300 Rp. 1,350,000.00 /m3
10 Koral gundul Rp. 100,000.00 /m3
11 Besi beton polos Rp. 11,500.00 /kg
12 Kawat beton Rp. 14,000.00 /kg
13 Batu bata mesin Rp. 600.00 /bh
14 Paku Rp. 15,000.00 /kg
15 Kayu jenis SK Rp. 3,500,000.00 /ton
16 Kayu jenis Balam Rp. /ton
17 Kayu jenis Meranti Rp. 5,000,000.00 /ton
18 Keramik Lantai 30 x 30 cm Rp. 37,500.00 /m2
19 Keramik Dinding 30 x 30 cm Rp. 45,000.00 /m2
20 Genteng KIA Rp. 5,800.00 /bh
21 Rabung genteng KIA Rp. 5,800.00 /bh
22 Kloset Duduk Rp. 250,000.00 /bh
23 Kloset Jongkok Rp. 100,000.00 /bh
24 Wastafel Rp. 175,000.00 /bh
25 Floor drain Rp. 25,000.00 /bh
26 Kran air tembok Rp. 25,000.00 /bh
27 Plafond Gypsum (Furring) Rp. 45,000.00 /m2
28 List plafond Rp. 15,000.00 /m'
29 Plastik hitam Rp. 7,500.00 /m2
30 Wire Mess M.8 ukr. 2,1 x 5,2 m Rp. 340,000.00 /lbr
31 Pipa PVC O 4" x 6 m Class D Rp. 128,000.00 /btg
32 Aspal Pent. 60/70 Rp. 5,000.00 /ltr
33 Sewa alat Dozer D.6 Rp. 125,000.00 /jam
34 Sewa alat Stoom Walls Rp. 125,000.00 /jam
35 Seng gelombang 7' Rp. 35,000.00 /lbr
36 Panel BRC 1750 x 2400 Rp. 275,000.00 /lbr
37 Tiang BRC O 2" x 1750 Rp. 55,000.00 /unit
38 Tripleks 4 mm Rp. 60,000.00 /lbr
39 Wiremesh M-5 Rp. 140,000.00 /lbr
40 Wiremesh M-6 Rp. 240,000.00 /lbr
41 Wiremesh M-8 Rp. 650,000.00 /lbr
42 WF 250.125.6.9 Rp. 2,307,500.00 /btg
43 WF 200.100.5,5.8 Rp. 1,664,000.00 /btg
44 UNP 150.50 Rp. 500,000.00 /btg
45 CNP 125.50.20.2,3 Rp. 126,000.00 /btg
46 Plat 12 mm Rp. 1,750,000.00 /lbr
47 Plat 5 mm Rp. 745,000.00 /lbr
48 Besi beton polos D16, pjg 10 m Rp. 64,100.00 /btg
49 Pipa besi dia. 1 1/2", tebal 2.3 mm Rp. 1,010,000.00 /btg

B UPAH KERJA
1 Upah borong rangkai besi Rp. 450.00 /kg
2 Upah borong cor beton Rp. 60,000.00 /m3
3 Upah borong pasang bata Rp. 10,000.00 /m2
4 Upah borong plasteran Rp. 6,700.00 /m2
5 Upah galian tanah manual Rp. 31,300.00 /m3
6 Upah timbun tanah kembali Rp. 15,700.00 /m3
7 Upah bekisting Rp. 65,000.00 /m2
8 Upah trawel permukaan lantai beton Rp. 5,000.00 /m2
9 Upah bentang Wire Mesh Rp. 1,000.00 /m2
10 Upah pasang bata + plesteran + KP + RB Rp. 47,000.00 /m2
11 Upah pembesian ruko uk. 4m x 16m Rp. 800,000.00 /lantai
12 Rp.
13 Rp.
14 Rp.
HARGA
H & BAHAN
edan Mas Karimun

EDIT
KETERANGAN TANGGAL

3/8/2012

3/8/2012

Putih polos
Polos

American Standart
American Standart
American Standart

Terpasang
Terpasang
12,345.68 /m2
24,291.50 /m2
65,789.47 /m2
6,496.34 /kg 17-Nov-06
6,500.00 /kg 17-Nov-06
4,464.29 17-Nov-06
4,649.45 /kg
6,250.00 /kg 17-Nov-06
6,367.52 /kg 17-Nov-06
4,062.10 /kg
7,750.15 /kg 17-Nov-06

17-Nov-06
17-Nov-06