REKAPITULASI NILAI UPAH KERJA

PEKERJAAN STRUKTUR RUSUN PONPES NUR SUFI'IYAH

NO ITEM PEKERJAAN NILAI PEKERJAAN NILAI PENGAMBILAN SISA NILAI PEKERJAAN

1 Pekerjaan Persiapan 7,019,474.58

2 Pekerjaan Septiktank 4,354,040.93
3 Pekerjaan Struktur Bawah 38,070,013.42
4 Pekerjaan Struktur Lantai Dasar elv. -0.05 m 33,618,719.34
5 Pekerjaan Struktur Lantai 2 elv. +3.52 m 79,958,755.56
6 Pekerjaan Struktur Lantai 3 elv. +6.75 m 79,702,485.45
7 Pekerjaan Struktur Lantai Dak/Jemur elv. +9.98 m 45,120,039.83
8 Pekerjaan Struktur Lantai RingBalk elv. +11.53 m 7,839,732.43
9 Pekerjaan Struktur Lantai Atap elv. +12.48 m 3,381,833.09

Jumlah 295,683,261.55
Pembulatan 295,680,000.00 254,806,600.00 40,873,400.00

Total Nilai Pekerjaan Desmon s/d Tanggal 24 Oktober 2018 : 295,680,000.00 (A)
Total Nilai Pengambilan Desmon s/d Tanggal 24 Oktober 2018 : 254,806,600.00 (B)
Nilai Penerimaan Desmon s/d Tanggal 24 Oktober 2018 : 40,873,400.00 (A-B)

Terbilang :
EMPAT PULUH JUTA DELAPAN RATUS TUJUH PULUH TIGA RIBU SERATUS RUPIAH.
Dibuat Oleh :
Kontraktor Pelaksana
PT. PRANINA GLOBALINDO SEJAHTERA

ANDI ABDUL RAFIQ PADUPPA, ST.

Site Manager
 CONTRACT CHANGE ORDER ( CCO )
PEKERJAAN STRUKTUR STANDARD
Nama Proyek : PEMBANGUNAN RUMAH SUSUN PONPES NUR SUFI'IYAH
Pemilik Proyek : SNVT PENYEDIAAN PERUMAHAN PROV. KALIMANTAN SELATAN
No. Kontrak / Tgl.Kontrak : 76/012/Kontrak/Rusun/Rr/2018, Tanggal. 28 Maret 2018
Nilai Kontrak : Rp. 8.915.148.000,-
Kontraktor : PT. PRANINA GLOBALINDO SEJAHTERA
Konsultan MK : PT. BUMI MADANI
Waktu Pelaksanaan : 240 HARI KALENDER
Masa Pemeliharaan : 180 HARI KALENDER

KONTRAK
NILAI
HARGA SATUAN
CHANGE CONTRAC ORDER
NO. URAIAN PEKERJAAN SAT.
PEKERJAAN
Jumlah Harga Jumlah Harga
Volume Volume
KET.
( Rp. )
16%
( Rp. ) ( Rp. ) 16%
1 2 3 4 5 6 8 9 13

A. PEKERJAAN PERSIAPAN STANDAR 92,910,824.55 43,871,716.15 7,019,474.58

1 Pengukuran dan Pemasangan Bouwplank M' 60,568.53 297.18 17,999,755.75 297.18 17,999,755.75 2,879,960.92
2 Gudang Kerja M2 959,962.85 24.00 23,039,108.40 - - -
3 Papan Nama Proyek ls 1,000,000.00 1.00 1,000,000.00 - - -
4 Pagar Seng Keliling Proyek M' 248,768.85 104.00 25,871,960.40 104.00 25,871,960.40 4,139,513.66
5 Pekerjaan Bor Dalam set 25,000,000.00 1.00 25,000,000.00 - - -
6 IZIN MENDIRIKAN BANGUNAN Ls Tanpa Biaya 1.00 - - - -
7 Pembersihan Lokasi M2 23,589.00 - - -
Nama Proyek : PEMBANGUNAN RUMAH SUSUN PONPES NUR SUFI'IYAH
Pemilik Proyek : SNVT PENYEDIAAN PERUMAHAN PROV. KALIMANTAN SELATAN
No. Kontrak / Tgl.Kontrak : 76/012/Kontrak/Rusun/Rr/2018, Tanggal. 28 Maret 2018
Nilai Kontrak : Rp. 8.915.148.000,-
Kontraktor : PT. PRANINA GLOBALINDO SEJAHTERA
Konsultan MK : PT. BUMI MADANI
Waktu Pelaksanaan : 240 HARI KALENDER
Masa Pemeliharaan : 180 HARI KALENDER

II. PEKERJAAN STRUKTUR

KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

A. PEKERJAAN STRUKTUR BAWAH (SUB STURCTURE) 957,211,348.61

2.1 A.1. Pondasi Tiang Pancang dan Tie Beam (Sloof) 957,211,348.61 231,428,653.04 38,070,013.42
1 Pekerjaan Pondasi Tiang Pancang
Tipe Tiang Pondasi 20x20 cm, L = 19 m m1 316,522.28 2,014.00 637,475,877.96 - -
Pemotongan kepala tiang Nos 85,000.00 106.00 9,010,000.00 106.00 9,010,000.00 1,482,145.00
2 Pek. Pondasi Poer
Pile Cap Tipe P1
- Beton K-300 m3 1,692,781.75 0.25 423,195.44 0.30 507,834.53 83,538.78
- Besi beton 0.01 Kg/M 3
12,320.84 58.93 726,064.49 43.73 538,819.73 88,635.85
- Bekisting m 2
87,988.34 2.40 211,172.02 2.40 211,172.02 34,737.80
Pile Cap Tipe P2
- Beton K-300 m3 1,692,781.75 5.76 9,750,422.88 5.76 9,750,422.88 1,603,944.56
- Besi beton 0.01 Kg/M3 12,320.84 10.22 125,967.48 825.61 10,172,200.48 1,673,326.98
- Bekisting m2 87,988.34 30.72 2,703,001.80 30.72 2,703,001.80 444,643.80
Pile Cap Tipe P3
- Beton K-300 m3 1,692,781.75 5.52 9,344,155.26 11.81 19,988,366.90 3,288,086.36
- Besi beton 0.01 Kg/M3 12,320.84 975.06 12,013,574.76 1,293.99 15,943,082.93 2,622,637.14
- Bekisting m2 87,988.34 48.93 4,305,375.06 48.93 4,305,375.06 708,234.20
3 Tie Beam / Sloof TB1- 30x40 cm
- Beton K-300 m3 1,692,781.75 33.32 56,400,102.35 25.64 43,402,924.07 7,139,781.01
- Besi beton 0.01 Kg/M3 12,320.84 8,153.59 100,459,009.25 5,425.88 66,851,414.60 10,997,057.70
- Bekisting m2 87,988.34 407.94 35,893,523.48 230.76 20,304,189.34 3,340,039.15
4 Pekerjaan Galian tanah :
Pile Cap Tipe P1 m3 69,070.53 0.63 43,169.08 1.30 89,515.41 14,725.28
Pile Cap Tipe P2 m 3
69,070.53 12.96 895,154.06 12.80 884,102.77 145,434.91
Pile Cap Tipe P3 m3 69,070.53 22.08 1,525,077.28 43.20 2,983,846.85 490,842.81
Tie Beam / Sloof TB1- 30x40 cm m 3
69,070.53 44.44 3,069,736.06 32.05 2,213,710.45 364,155.37
5 Pekerjaan Urugan Pasir tebal 10 cm : -
Pile Cap Tipe P1 m3 26,953.30 0.05 1,347.67 - -
Pile Cap Tipe P2 m3 26,953.30 0.96 25,875.17 - -
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

Pile Cap Tipe P3 m3 26,953.30 2.21 59,512.89 - -

Tie Beam / Sloof TB1- 30x40 cm m3 26,953.30 14.83 399,825.25 - -
Pekerjaan Urugan Pasir tebal 10 cm : -
Pile Cap Tipe (P1, P2, P3) m3 195,594.00 7.16 1,400,844.23 230,438.88
Tie Beam / Sloof TB1- 30x40 cm m 3
195,594.00 12.82 2,507,515.08 412,486.23
6 Pekerjaan Lantai Kerja tebal 5 cm : -
Pile Cap Tipe P1 m3 558,652.49 0.03 13,966.31 0.08 45,250.85 7,443.77
Pile Cap Tipe P2 m3 558,652.49 0.48 268,153.20 0.80 446,921.99 73,518.67
Pile Cap Tipe P3 m3 558,652.49 1.10 616,752.35 2.70 1,508,361.72 248,125.50
Tie Beam / Sloof TB1- 30x40 cm m3 558,652.49 7.42 4,143,525.52 3.85 2,148,577.48 353,440.99
7 Pasangan Batu Kali Area Pinggir Bangunan m3 1,461,989.65 24.05 35,160,851.08 - - -
Pasangan Rolag 1 Batu Bata m2 261,788.56 - - 43.41 11,364,241.39 1,869,417.71
8 Urugan tanah kembali bekas galian m3 40,485.39 53.03 2,146,960.47 53.03 2,146,960.47 353,175.00
9 Urugan Tanah Pilihan -
- Urugan Tanah Site m3 173,022.30 - - - - -
- Urugan Tanah Jalan Akses Material m3 173,022.30 - - - - -
10 Pekerjaan Test PDA Tiang titik 15,000,000.00 2.00 30,000,000.00 - - -

B. PEKERJAAN STRUKTUR ATAS (UPPER STURCTURE)

2.1. Pekerjaan Struktur Lantai Dasar elv. -0.05 m 342,765,181.49 204,369,114.50 33,618,719.34
a Komponen Kolom
Tipe K.1 40x50 cm (12buah)
Beton K-275 m3 1,543,527.41 10.13 15,632,845.65 9.29 14,336,282.62 2,358,318.49
Besi beton U-39 kg 12,320.84 2,362.65 29,109,838.95 2,823.42 34,786,953.92 5,722,453.92
Bekisting m2 160,667.54 91.15 14,645,167.61 96.33 15,477,296.93 2,546,015.34
Tipe K.1A 40x50 cm (24buah)
Beton K-275 m3 1,543,527.41 20.26 31,265,691.30 18.58 28,672,565.24 4,716,636.98
Besi beton U-39 kg 12,320.84 2,996.43 36,918,467.50 3,307.94 40,756,635.52 6,704,466.54
Bekisting m2 160,667.54 182.30 29,290,335.21 192.66 30,954,593.86 5,092,030.69
Tipe K.1B 40x50 cm (4 buah)
Beton K-275 m3 1,543,527.41 3.38 5,210,948.55 3.42 5,272,689.65 867,357.45
Besi beton U-39 kg 12,320.84 614.47 7,570,835.68 711.09 8,761,267.63 1,441,228.52
Bekisting m2 160,667.54 30.38 4,881,722.54 32.11 5,159,098.98 848,671.78
Tipe K.2 25 x 40 cm (1 buah Yang Desmon Kerja)
Beton K-275 m3 1,543,527.41 0.84 1,302,737.14 0.39 597,345.11 98,263.27
Besi beton U-39 kg 12,320.84 192.31 2,369,429.20 224.44 2,765,231.76 454,880.62
Bekisting m2 160,667.54 10.97 1,762,844.25 5.89 946,749.55 155,740.30
Tipe K.3 25 x 25 cm (2 buah)
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

Beton K-275 m3 1,543,527.41 0.53 814,210.71 - - - Teras

Besi beton U-39 kg 12,320.84 212.97 2,623,925.35 - - -
Bekisting m2 160,667.54 8.44 1,356,034.04 - - -
b Komponen Pelat Lantai
Pelat t = 100 mm
Beton K-275 m3 1,543,527.41 51.71 79,809,937.17 - -
Besi beton wiremesh M6 - 150 kg 9,851.00 1,519.14 14,965,047.84 - -
Pasir Alas Tebal 10 Cm m3 195,594.00 - - 49.49 9,679,947.06 1,592,351.29 25%
Lantai Kerja Tebal 5 Cm m3
558,652.49 - - - -
c Komponen Tangga
Tangga Utama (1 buah)
Pek. Hamparan Tangga
Beton K-275 m3 1,543,527.41 2.24 3,453,256.71 - -
Besi beton U-39 kg 12,320.84 479.88 5,912,514.02 176.18 2,170,635.60 357,069.56 Stek
Bekisting m2 263,574.74 14.92 3,931,217.25 - -
Tangga Darurat (2 buah)
Pek. Hamparan Tangga
Beton K-275 m3 1,543,527.41 2.77 4,274,027.41 - -
Besi beton U-39 kg 12,320.84 593.94 7,317,801.46 327.24 4,031,821.09 663,234.57 Stek
Bekisting m2 263,574.74 18.46 4,865,589.70 - -

2.2. Pekerjaan Struktur Lantai 2 elv. +3.52 m 687,119,166.98 486,071,462.34 79,958,755.56

a Komponen Kolom
Tipe K.1A 40x50 cm (34buah)
Beton K-275 m3 1,543,527.41 24.28 37,470,671.50 29.45 45,456,882.34 7,477,657.15
Besi beton U-39 kg 12,320.84 3,591.10 44,245,296.06 4,259.56 52,481,340.19 8,633,180.46
Bekisting m2 160,667.54 218.48 35,103,286.81 203.32 32,666,924.23 5,373,709.04
Tipe K.1B 40x50 cm (6 buah)
Beton K-275 m3 1,543,527.41 3.88 5,982,712.26 4.31 6,652,603.15 1,094,353.22
Besi beton U-39 kg 12,320.84 705.48 8,692,108.74 959.73 11,824,675.93 1,945,159.19
Bekisting m2 160,667.54 34.88 5,604,726.47 35.88 5,764,751.34 948,301.59
Tipe K.2 25 x 40 cm (2 buah)
Beton K-275 m3 1,543,527.41 0.65 997,118.71 - - -
Besi beton U-39 kg 12,320.84 147.20 1,813,567.85 - - -
Bekisting m2 160,667.54 8.40 1,349,286.00 - - -
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

b. Komponen Balok
Tipe B-1 250x400 mm
L = 1.70 m
Beton K-275 m3 1,543,527.41 0.34 524,799.32 - - -
Besi beton U-39 kg 12,320.84 71.31 878,593.60 66.48 819,074.39 134,737.74
Bekisting m2 118,524.34 2.75 326,416.03 2.82 334,475.69 55,021.25
L = 2.05 m
Beton K-275 m3 1,543,527.41 1.23 1,898,538.72 - -
Besi beton U-39 kg 12,320.84 257.97 3,178,441.56 305.11 3,759,234.91 618,394.14
Bekisting m2 118,524.34 9.96 1,180,858.00 13.61 1,613,353.32 265,396.62
L = 4,50 m
Beton K-275 m3 1,543,527.41 0.45 694,587.34 - -
Besi beton U-39 kg 12,320.84 94.38 1,162,844.47 77.97 960,667.90 158,029.87
Bekisting m2 118,524.34 3.65 432,021.22 3.74 442,688.41 72,822.24
L = 5.60 m
Beton K-275 m3 1,543,527.41 6.72 10,372,504.22 - -
Besi beton U-39 kg 12,320.84 1,409.41 17,365,144.11 1,655.86 20,401,628.78 3,356,067.93
Bekisting m2 118,524.34 54.43 6,451,516.87 55.78 6,610,813.59 1,087,478.84
Tipe B-1' 250x400 mm
L = 2.05 m
Beton K-275 m3 1,543,527.41 0.41 632,846.24 - -
Besi beton U-39 kg 12,320.84 92.98 1,145,570.67 90.18 1,111,117.63 182,778.85
Bekisting m2 118,524.34 3.32 393,619.33 3.40 403,338.33 66,349.16
L = 5.60 m
Beton K-275 m3 1,543,527.41 2.24 3,457,501.41 - -
Besi beton U-39 kg 12,320.84 507.98 6,258,727.55 519.27 6,397,865.15 1,052,448.82
Bekisting m2 118,524.34 18.14 2,150,505.62 18.59 2,203,604.53 362,492.95
Tipe B-2 250x400 mm
L = 2.05 m
Beton K-275 m3 1,543,527.41 0.41 632,846.24 - -
Besi beton U-39 kg 12,320.84 65.03 801,210.07 52.26 643,911.53 105,923.45
Bekisting m2 118,524.34 3.32 393,619.33 3.40 403,338.33 66,349.16
L = 3.00 m
Beton K-275 m3 1,543,527.41 2.40 3,704,465.79 - -
Besi beton U-39 kg 12,320.84 380.66 4,690,010.18 319.32 3,934,289.35 647,190.60
Bekisting m2 118,524.34 19.44 2,304,113.17 19.92 2,361,004.85 388,385.30
L = 4,50 m
Beton K-275 m3 1,543,527.41 12.60 19,448,445.42 - -
Besi beton U-39 kg 12,320.84 1,998.45 24,622,553.46 2,149.64 26,485,312.62 4,356,833.93
Bekisting m2 118,524.34 102.06 12,096,594.14 104.58 12,395,275.48 2,039,022.82
L = 4,795 m
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

Beton K-275 m3 1,543,527.41 1.92 2,960,485.58 - -

Besi beton U-39 kg 12,320.84 304.21 3,748,099.80 242.24 2,984,648.60 490,974.69
Bekisting m2 118,524.34 15.54 1,841,370.44 15.94 1,888,803.88 310,708.24
Tipe B-A 200x300 mm
L = 4.50 m
Beton K-275 m3 1,543,527.41 3.51 5,417,781.22 - -
Besi beton U-39 kg 12,320.84 595.30 7,334,569.38 526.67 6,489,002.38 1,067,440.89
Bekisting m2 118,524.34 32.76 3,882,857.38 33.93 4,021,530.86 661,541.83
c Komponen Pelat Lantai
Pelat Bangunan t = 130 mm
Beton K-275 m3 1,543,527.41 59.88 92,423,334.50 - -
Besi beton U-39 kg 12,320.84 9,142.09 112,638,195.55 9,564.19 117,838,870.67 19,384,494.23
Bekisting m2 231,887.37 460.60 106,807,322.62 412.35 95,618,757.02 15,729,285.53
Pelat Konsol t = 100 mm
Beton K-275 m3 1,543,527.41 2.86 4,414,488.40 - - -
Besi beton U-39 kg 12,320.84 567.66 6,994,034.72 397.64 4,899,220.26 805,921.73 Stek
Bekisting m2 231,887.37 28.60 6,631,978.78 - - -
d Komponen Tangga
Tangga Utama (1 buah)
Pek. Hamparan Tangga
Beton K-275 m3 1,543,527.41 2.24 3,453,256.71 - - -
Besi beton U-39 kg 12,320.84 479.88 5,912,514.02 176.18 2,170,635.60 357,069.56 Stek
Bekisting m2 263,574.74 14.92 3,931,217.25 - - -
Tangga Darurat (2 buah)
Pek. Hamparan Tangga
Beton K-275 m3 1,543,527.41 2.77 4,274,027.41 - - -
Besi beton U-39 kg 12,320.84 593.94 7,317,801.46 327.24 4,031,821.09 663,234.57 Stek
Bekisting m2 263,574.74 18.46 4,865,589.70 - - -

2.3. Pekerjaan Struktur Lantai 3 elv. +6.75 m 633,685,682.86 484,513,589.38 79,702,485.45

a Komponen Kolom
Tipe K.1A 40x50 cm (40 buah)
Beton K-275 m3 1,543,527.41 25.70 39,674,828.65 20.52 31,673,182.54 5,210,238.53
Besi beton U-39 kg 12,320.84 3,802.34 46,847,960.54 3,812.37 46,971,538.52 7,726,818.09
Bekisting m2 160,667.54 231.34 37,168,186.03 215.28 34,588,508.01 5,689,809.57
Tipe K.2 25 x 40 cm (2 buah)
Beton K-275 m3 1,543,527.41 0.65 997,118.71 - -
Besi beton U-39 kg 12,320.84 147.20 1,813,567.85 - -
Bekisting m2 160,667.54 8.40 1,349,286.00 - -
b. Komponen Balok
Tipe B-1 250x400 mm
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

L = 2.05 m
Beton K-275 m3 1,543,527.41 1.23 1,898,538.72 0.41 626,517.78 103,062.17
Besi beton U-39 kg 12,320.84 257.97 3,178,441.56 228.83 2,819,426.19 463,795.61
Bekisting m2 118,524.34 9.96 1,180,858.00 10.21 1,210,014.99 199,047.47
L = 5.60 m
Beton K-275 m3 1,543,527.41 6.72 10,372,504.22 2.22 3,422,926.39 563,071.39
Besi beton U-39 kg 12,320.84 1,409.41 17,365,144.11 1,655.86 20,401,628.78 3,356,067.93
Bekisting m2 118,524.34 54.43 6,451,516.87 55.78 6,610,813.59 1,087,478.84
Tipe B-1' 250x400 mm
L = 2.05 m
Beton K-275 m3 1,543,527.41 0.41 632,846.24 0.14 208,839.26 34,354.06
Besi beton U-39 kg 12,320.84 92.98 1,145,570.67 76.28 939,808.73 154,598.54
Bekisting m2 118,524.34 3.32 393,619.33 3.40 403,338.33 66,349.16
L = 5.60 m
Beton K-275 m3 1,543,527.41 2.24 3,457,501.41 0.74 1,140,975.46 187,690.46
Besi beton U-39 kg 12,320.84 507.98 6,258,727.55 385.29 4,747,070.26 780,893.06
Bekisting m2 118,524.34 18.14 2,150,505.62 18.59 2,203,604.53 362,492.95
Tipe B-2 250x400 mm
L = 2.05 m
Beton K-275 m3 1,543,527.41 0.41 632,846.24 0.14 208,839.26 34,354.06
Besi beton U-39 kg 12,320.84 65.03 801,210.07 106.38 1,310,641.25 215,600.49
Bekisting m2 118,524.34 3.32 393,619.33 3.40 403,338.33 66,349.16
L = 3.00 m
Beton K-275 m3 1,543,527.41 2.40 3,704,465.79 0.79 1,222,473.71 201,096.93
Besi beton U-39 kg 12,320.84 380.66 4,690,010.18 306.68 3,778,553.98 621,572.13
Bekisting m2 118,524.34 19.44 2,304,113.17 19.92 2,361,004.85 388,385.30
L = 4,50 m
Beton K-275 m3 1,543,527.41 12.60 19,448,445.42 4.16 6,417,986.99 1,055,758.86
Besi beton U-39 kg 12,320.84 1,998.45 24,622,553.46 2,149.64 26,485,312.62 4,356,833.93
Bekisting m2 118,524.34 102.06 12,096,594.14 104.58 12,395,275.48 2,039,022.82
L = 4,795 m
Beton K-275 m3 1,543,527.41 1.92 2,960,485.58 0.63 976,960.24 160,709.96
Besi beton U-39 kg 12,320.84 304.21 3,748,099.80 242.12 2,983,091.24 490,718.51
Bekisting m2 118,524.34 15.54 1,841,370.44 15.92 1,886,836.38 310,384.58
Tipe B-A 200x300 mm
L = 4.50 m
Beton K-275 m3 1,543,527.41 3.51 5,417,781.22 0.66 1,013,125.09 166,659.08
Besi beton U-39 kg 12,320.84 595.30 7,334,569.38 673.57 8,298,933.18 1,365,174.51
Bekisting m2 118,524.34 32.76 3,882,857.38 33.93 4,021,530.86 661,541.83
c Komponen Pelat Lantai
Pelat Bangunan t = 130 mm
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

Beton K-275 m3 1,543,527.41 58.84 90,818,065.98 17.69 27,304,714.40 4,491,625.52 1/3 cor
Besi beton U-39 kg 12,320.84 8,983.30 110,681,822.20 9,814.84 120,926,979.79 19,892,488.18
Bekisting m2 231,887.37 452.60 104,952,223.66 412.35 95,618,757.02 15,729,285.53
Pelat Konsol t = 100 mm
Beton K-275 m3 1,543,527.41 2.50 3,858,818.54 - - -
Besi beton U-39 kg 12,320.84 496.21 6,113,666.71 397.64 4,899,220.26 805,921.73 Stek
Bekisting m2 231,887.37 25.00 5,797,184.25 - - -
d Komponen Tangga
Tangga Darurat (2 buah)
Pek. Anak Tangga
Beton K-275 m3 1,543,527.41 1.48 2,287,507.63 - -
Besi beton U-39 kg 12,320.84 183.84 2,265,113.52 - -
Pek. Hamparan Tangga
Beton K-275 m3 1,543,527.41 2.77 4,274,027.41 - -
Besi beton U-39 kg 12,320.84 593.94 7,317,801.46 327.24 4,031,821.09 663,234.57 Stek
Besi beton U-24 kg 9,433.34 - - - -
Bekisting m2 263,574.74 18.46 4,865,589.70 - -

2.4. Pekerjaan Struktur Lantai Dak/Jemur elv. +9.98 m 358,590,823.35 274,285,956.39 45,120,039.83
a Komponen Kolom
Tipe K.2A 25x40 cm (36 buah)
Beton K-275 m3 1,543,527.41 4.96 7,655,895.97 5.68 8,767,235.71 1,442,210.27
Besi beton U-39 kg 12,320.84 2,297.74 28,310,061.44 1,567.89 19,317,715.56 3,177,764.21
Bekisting m2 160,667.54 64.48 10,359,842.98 14.72 2,365,026.19 389,046.81
b. Komponen Balok
Tipe B-1 250x400 mm
L = 2.05 m
Beton K-275 m3 1,543,527.41 0.82 1,265,692.48 - - -
Besi beton U-39 kg 12,320.84 171.98 2,118,961.04 228.83 2,819,426.19 463,795.61
Bekisting m2 118,524.34 6.64 787,238.67 10.21 1,210,014.99 199,047.47
L = 5.60 m
Beton K-275 m3 1,543,527.41 4.48 6,915,002.81 - - -
Besi beton U-39 kg 12,320.84 939.61 11,576,762.74 1,655.86 20,401,628.78 3,356,067.93
Bekisting m2 118,524.34 36.29 4,301,011.25 55.78 6,610,813.59 1,087,478.84
Tipe B-1' 250x400 mm
L = 2.05 m
Beton K-275 m3 1,543,527.41 0.41 632,846.24 - - -
Besi beton U-39 kg 12,320.84 92.98 1,145,570.67 76.28 939,808.73 154,598.54
Bekisting m2 118,524.34 3.32 393,619.33 3.40 403,338.33 66,349.16
L = 5.60 m
Beton K-275 m3 1,543,527.41 2.24 3,457,501.41 - - -
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

Besi beton U-39 kg 12,320.84 507.98 6,258,727.55 485.29 5,979,153.86 983,570.81

Bekisting m2 118,524.34 18.14 2,150,505.62 18.59 2,203,604.53 362,492.95
Tipe B-2 250x400 mm
L = 2.05 m
Beton K-275 m3 1,543,527.41 0.41 632,846.24 - - -
Besi beton U-39 kg 12,320.84 65.03 801,210.07 106.38 1,310,641.25 215,600.49
Bekisting m2 118,524.34 3.32 393,619.33 3.40 403,338.33 66,349.16
L = 3.00 m
Beton K-275 m3 1,543,527.41 1.80 2,778,349.35 - - -
Besi beton U-39 kg 12,320.84 285.49 3,517,507.64 306.68 3,778,553.98 621,572.13
Bekisting m2 118,524.34 14.58 1,728,084.88 19.92 2,361,004.85 388,385.30
L = 4,50 m
Beton K-275 m3 1,543,527.41 9.90 15,280,921.40 - - -
Besi beton U-39 kg 12,320.84 1,570.21 19,346,292.01 2,149.64 26,485,312.62 4,356,833.93
Bekisting m2 118,524.34 80.19 9,504,466.82 104.58 12,395,275.48 2,039,022.82
L = 4,795 m
Beton K-275 m3 1,543,527.41 0.96 1,480,242.79 - - -
Besi beton U-39 kg 12,320.84 152.10 1,874,049.90 242.12 2,983,091.24 490,718.51
Bekisting m2 118,524.34 7.77 920,685.22 15.92 1,886,836.38 310,384.58
Tipe B-A 200x300 mm
L = 3.00 m
Beton K-275 m3 1,543,527.41 0.60 926,116.45 - - -
Besi beton U-39 kg 12,320.84 101.76 1,253,772.54 101.76 1,253,772.54 206,245.58
Bekisting m2 118,524.34 4.86 576,028.29 4.86 576,028.29 94,756.65
L = 4.50 m
Beton K-275 m3 1,543,527.41 2.16 3,334,019.21 - - -
Besi beton U-39 kg 12,320.84 366.34 4,513,581.15 366.34 4,513,581.15 742,484.10
Bekisting m2 118,524.34 20.16 2,389,450.69 20.16 2,389,450.69 393,064.64
L = 4,795 m
Beton K-275 m3 1,543,527.41 0.96 1,480,242.79 0.66 1,013,125.09 166,659.08
Besi beton U-39 kg 12,320.84 162.65 2,003,946.45 673.57 8,298,933.18 1,365,174.51
Bekisting m2 118,524.34 7.77 920,685.22 33.93 4,021,530.86 661,541.83
c Komponen Pelat Lantai
Pelat Bangunan t = 130 mm
Beton K-275 m3 1,543,527.41 34.53 53,294,914.55 - - -
Besi beton U-39 kg 12,320.84 5,271.69 64,951,595.18 5,271.69 64,951,595.18 10,684,537.41
Bekisting m2 231,887.37 265.60 61,589,285.47 265.60 61,589,285.47 10,131,437.46
Pelat Konsol t = 100 mm
Beton K-275 m3 1,543,527.41 2.50 3,858,818.54 - - -
Besi beton U-39 kg 12,320.84 496.21 6,113,666.71 248.10 3,056,833.36 502,849.09 Stek
Bekisting m2 231,887.37 25.00 5,797,184.25 - - -
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

2.5. Pekerjaan Struktur Lantai RingBalk elv. +11.53 m 74,810,789.04 47,657,947.91 7,839,732.43
a Komponen Kolom
Tipe K.2A 25x40 cm (12 buah)
Beton K-275 m3 1,543,527.41 1.14 1,759,621.25 1.14 1,759,621.25 289,457.70
Besi beton U-39 kg 12,320.84 528.11 6,506,747.99 627.11 7,726,510.76 1,271,011.02
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

Bekisting m2 160,667.54 14.82 2,381,092.94 14.82 2,381,092.94 391,689.79

b Komponen Balok
Tipe B-1 250x400 mm
L = 3.00 m
Beton K-275 m3 1,543,527.41 1.20 1,852,232.90 0.60 926,116.45 152,346.16
Besi beton U-39 kg 12,320.84 251.68 3,100,918.59 125.84 1,550,459.30 255,050.55
Bekisting m2 118,524.34 9.72 1,152,056.58 7.29 864,042.44 142,134.98
L = 4,795 m
Beton K-275 m3 1,543,527.41 0.96 1,480,242.79 0.48 740,121.40 121,749.97
Besi beton U-39 kg 12,320.84 201.13 2,478,150.77 100.57 1,239,075.39 203,827.90
Bekisting m2 118,524.34 7.77 920,685.22 5.83 690,513.92 113,589.54
L = 5.60 m
Beton K-275 m3 1,543,527.41 1.12 1,728,750.70 0.56 864,375.35 142,189.75
Besi beton U-39 kg 12,320.84 234.90 2,894,190.68 117.45 1,447,095.34 238,047.18
Bekisting m2 118,524.34 9.07 1,075,252.81 6.80 806,439.61 132,659.32
Tipe RB-1 250x400 mm
L = 2.05 m
Beton K-275 m3 1,543,527.41 0.41 632,846.24 0.21 316,423.12 52,051.60
Besi beton U-39 kg 12,320.84 53.09 654,089.58 26.54 327,044.79 53,798.87
Bekisting m2 118,524.34 3.32 393,619.33 2.49 295,214.50 48,562.79
L = 4.50 m
Beton K-275 m3 1,543,527.41 4.50 6,945,873.36 2.25 3,472,936.68 571,298.08
Besi beton U-39 kg 12,320.84 582.67 7,179,032.00 291.34 3,589,516.00 590,475.38
Bekisting m2 118,524.34 36.45 4,320,212.19 27.34 3,240,159.14 533,006.18
L = 5.60 m
Beton K-275 m3 1,543,527.41 2.24 3,457,501.41 1.12 1,728,750.70 284,379.49
Besi beton U-39 kg 12,320.84 290.04 3,573,562.59 145.02 1,786,781.30 293,925.52
Bekisting m2 118,524.34 18.14 2,150,505.62 13.61 1,612,879.22 265,318.63
Tipe RB-3 150x200 mm
L = 3.00 m
Beton K-275 m3 1,543,527.41 0.72 1,111,339.74 0.36 555,669.87 91,407.69
Besi beton U-39 kg 12,320.84 189.72 2,337,550.22 94.86 1,168,775.11 192,263.51
Bekisting m2 118,524.34 7.44 881,821.09 5.58 661,365.82 108,794.68
c Komponen Pelat Lantai
Pelat Bangunan RWT t = 150 mm
Beton K-275 m3 1,543,527.41 2.55 3,935,994.91 1.28 1,967,997.45 323,735.58
Besi beton U-39 kg 12,320.84 484.12 5,964,812.22 242.06 2,982,406.11 490,605.81
Bekisting m2 231,887.37 17.00 3,942,085.29 12.75 2,956,563.97 486,354.77

2.6. Pekerjaan Struktur Lantai Atap elv. +12.48 m 42,272,913.63 21,136,456.82 3,381,833.09
a Komponen Balok
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO. URAIAN PEKERJAAN SAT VOLUME JUMLAH HARGA Jumlah Harga KET.
Volume
(Rp) (Rp) ( Rp. ) 16%

Tipe RB-2 200x300 mm

L = 2.05 m
Beton K-275 m3 1,543,527.41 0.49 759,415.49 0.25 379,707.74 60,753.24
Besi beton U-39 kg 12,320.84 75.66 932,188.66 37.83 466,094.33 74,575.09
Bekisting m2 118,524.34 4.59 544,263.77 2.30 272,131.88 43,541.10
L = 3.00 m
Beton K-275 m3 1,543,527.41 1.08 1,667,009.61 0.54 833,504.80 133,360.77
Besi beton U-39 kg 12,320.84 166.08 2,046,267.79 83.04 1,023,133.90 163,701.42
Bekisting m2 118,524.34 10.08 1,194,725.35 5.04 597,362.67 95,578.03
L = 4.795 m
Beton K-275 m3 1,543,527.41 1.15 1,776,291.35 0.58 888,145.67 142,103.31
Besi beton U-39 kg 12,320.84 176.97 2,180,412.01 88.48 1,090,206.01 174,432.96
Bekisting m2 118,524.34 10.74 1,273,046.23 5.37 636,523.12 101,843.70
b Komponen Pelat Lantai
Pelat Bangunan t = 10 mm
Beton K-275 m3 1,543,527.41 4.74 7,316,319.94 2.37 3,658,159.97 585,305.60
Besi beton U-39 kg 12,320.84 940.81 11,591,512.09 470.40 5,795,756.05 927,320.97
Bekisting m2 231,887.37 47.40 10,991,461.34 23.70 5,495,730.67 879,316.91
Nama Proyek : PEMBANGUNAN RUMAH SUSUN PONPES NUR SUFI'IYAH
Pemilik Proyek : SNVT PENYEDIAAN PERUMAHAN PROV. KALIMANTAN SELATAN
No. Kontrak / Tgl.Kontrak : 76/012/Kontrak/Rusun/Rr/2018, Tanggal. 28 Maret 2018
Nilai Kontrak : Rp. 8.915.148.000,-
Kontraktor : PT. PRANINA GLOBALINDO SEJAHTERA
Konsultan MK : PT. BUMI MADANI
Waktu Pelaksanaan : 240 HARI KALENDER
Masa Pemeliharaan : 180 HARI KALENDER

IV. PEKERJAAN MEKANIKAL ELEKTRIKAL

KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO URAIAN PEKERJAAN SAT. Jumlah Harga Jumlah Harga KET.
Volume Volume
(Rp) (Rp) ( Rp. ) 16%

5.2. PEKERJAAN STP & DRAINASE BANGUNAN 53,999,430.37 37,088,755.84 4,354,040.93

Pekerjaan Galian Tanah
- Pek. Galian tanah untuk STP m3 48,305.40 13.52 653,040.70 - - -
- Pek. Galian tanah untuk saluran bangunan m3 48,305.40 42.00 2,028,826.80 - - -
- Pek. Buangan tanah ke luar Lokasi m3 28,195.20 55.52 1,565,369.31 - - -
Pekerjaan Pasangan -
1. Pek. Pas. Septitank (STP) -
- Pek. Urugan pasir t = 10 cm m3 313,469.20 0.71 223,503.54 - - -
Pek. Urugan pasir t = 10 cm m3 195,594.00 - 1.25 244,492.50 39,118.80
- Pek. Lantai kerja t = 5 cm m3 558,652.49 0.36 199,159.61 0.58 321,783.83 51,485.41
- Pek. Pelat lantai bawah 10 cm -
Beton K-275 m3 1,540,862.95 0.74 1,135,615.99 1.06 1,630,233.00 260,837.28
Besi beton wiremesh M6 - 150 kg 9,851.00 19.40 191,139.53 39.60 390,099.40 62,415.90
- Pek. Pelat lantai atas 10 cm -
Beton K-275 m3 1,540,862.95 0.75 1,154,876.78 1.22 1,876,771.07 300,283.37
Besi beton wiremesh M6 - 150 kg 9,851.00 22.97 226,317.66 81.93 807,106.99 129,137.12
Bekisting m2 231,887.37 8.49 1,969,419.43 9.00 2,086,986.33 333,917.81
- Pek. Tie Beam Tipe TB-2 150x200 mm (Sloef) L: 2,15m -
Beton K-275 m3 1,540,862.95 - - 0.70 1,072,440.61 171,590.50
Besi beton kg 12,320.84 - - 288.04 3,548,933.03 567,829.28
Bekisting m2 87,988.34 - - 3.20 281,562.69 45,050.03
- Pek. Kolom Praktis 15x15 Cm m' 81,016.05 - - 8.80 712,941.20 114,070.59
- Pek. Ringbalk Tipe RB-2 150x200 mm -
Beton K-275 m3 1,540,862.95 - - 0.70 1,072,440.61 171,590.50
Besi beton kg 12,320.84 - - 288.04 3,548,933.03 567,829.28
Bekisting m2 87,988.34 - - 3.20 281,562.69 45,050.03
- Pek. Pas. Dinding bata merah 1 pc : 3 psr m2 133,506.45 25.79 3,443,398.36 28.60 3,818,284.47 610,925.52
- Pek. Pelsteran dinding t = 2 cm 1 pc : 3 psr m2 80,885.64 25.79 2,086,202.43 28.60 2,313,329.30 370,132.69
- Pek. Acian Plesteran m2 42,127.80 25.79 1,086,560.22 28.60 1,204,855.08 192,776.81
 KONTRAK CHANGE CONTRAC ORDER
HARGA SATUAN UPAH KERJA
NO URAIAN PEKERJAAN SAT. Jumlah Harga Jumlah Harga KET.
Volume Volume
(Rp) (Rp) ( Rp. ) 16%
- Pek. Lapisan untuk resapan ls 2,000,000.00 1.00 2,000,000.00 1.00 2,000,000.00 320,000.00