SATKER :
KEGIATAN :
LOKASI :
KONTRAKTOR :
NOMOR KONTRAK :
TANGGAL KONT. :
NILAI KONT. :
KONSULTANT : CV. TATALINK CONSULTANT
TAHUN ANGGARAN :
HARGA SATUAN
(Rp.)
No. JENIS PEKERJAAN SAT HARGA SATUAN
QNTY. JUMLAH HARGA
I PEK. PERSIAPAN
1 Administrasi dan Dokumentasi Ls 5,000,000.00 1.00 5,000,000.00
2 Mob/Demob Alat Berat Ls 300,000,000.00 1.00 300,000,000.00
3 Keselamatan dan Kesehatan Kerja Ls 16,254,000.00 1.00 16,254,000.00
4 Pengukuran dan Pemasangan Bowplank Hr 1,308,299.99 5.00 6,541,499.95
5 Pembuatan Site Office dan Direksi m2 990,576.29 24.00 23,773,830.96
6 Pembuatan Barak Kerja dan Gudang m2 231,828.57 24.00 5,563,885.68
7 Papan Proyek dan Rambu Keselamatan Ls 679,726.99 1.00 679,726.99
8 Pengadaan Air Kerja Hr 240,000.00 120.00 28,800,000.00
II PEK. CAUSEWAY
1 Plesteran m2 93,493.16 622.00 58,152,745.52
2 Galian Tanah m3 109,020.00 126.19 13,757,233.80
3 Timbunan Tanah (Dengan Pemadatan) m3 60,375.00 2,834.03 171,104,561.25
4 Timbunan Tanah m3 94,875.00 1,088.48 103,269,540.00
5 Pondasi Batu Kapur m3 166,467.16 530.29 88,276,203.21
6 Lapis Resap Pengikat m2 12,733.29 1,130.79 14,398,677.00
7 CPHMAsbuton m2 104,200.10 1,130.79 117,828,431.08
8 Beton Tumbuk 1:3:5 m3 2,114,393.10 46.56 98,446,142.74
9 Buis Beton K175 m3 2,254,230.53 27.55 62,104,051.10
HARGA SATUAN
(Rp.)
No.
10 JENIS
Pas. Batu Kosong (Rip-Rap) PEKERJAAN SAT
m3 HARGA SATUAN
880,745.44 84.45 74,378,952.41
11 Pas. Batu Dengan Adukan 1:3 m3 1,021,505.44 198.74 203,013,991.15
12 Plat Lantai dan Leaning 150 kg m3 9,299,233.27 20.50 190,587,785.87
13 Beton Ring Balok 200 kg m3 10,007,898.92 7.49 74,979,178.71
14 Tiang Pancang Dia 400mm Bh 12,000,000.00 30.00 360,000,000.00
SATUAN
p.)
BOBOT %
0.248
14.867
0.805
0.324
1.178
0.276
0.034
1.427
2.882
0.682
8.479
5.118
4.375
0.714
5.839
4.879
3.078
SATUAN
p.)
3.686
10.061
9.445
3.716
17.840
0.050
100.000
II PEK. PONDASI
1 Pek. Galian Alur Pondasi m3 Rp 103,818.88 73.02 Rp 7,580,595.07 #REF! 40.46
2 Pek. Urugan Kembali m3 Rp 57,497.00 15.66 Rp 900,144.28 #REF! 13.49
3 Pek. Urugan tanah bawah lantai m3 Rp 242,599.00 233.72 Rp 56,700,723.48 #REF! 398.93
4 Pek. Pemadatan Tanah m3 Rp 57,497.00 233.72 Rp 13,438,313.83 #REF! 398.93
5 Pek. Pasangan Batu Gunung m3 Rp 1,280,668.40 64.78 Rp 82,965,540.96 #REF! 145.24
6 Pek. Pasangan Batu Kosong m3 Rp 859,750.32 23.92 Rp 20,565,227.65 #REF! 79.37
III PEK. LANTAI
KONTRAK AWAL KONT
NO URAIAN SAT. HARGA SATUAN
QNTY JUMLAH HARGA BOBOT QNTY
1 Pek. Urugan pasir bawah lantai m3 Rp 947,555.40 19.44 Rp 18,424,267.20 #REF! 24.00
2 Pek. Pasangan Granit 80 x 80 m2 Rp 718,148.20 269.78 Rp 193,742,021.40 #REF! 0.00
3 Pek. Pasangan Granit 80 x 80 Black Stone Motif m2 #REF! 0.00 #REF! #REF! 185.01
3 Pek. Pasangan Keramik 40 x 40 m2 Rp 321,290.20 67.58 Rp 21,712,791.72 #REF! 0.00
8 Pek. Pasangan Keramik 20 x 20 m2 Rp 322,571.70 9.12 Rp 2,941,853.90 #REF! 9.12
9 Pek. Pasangan Granit Tangga m2 Rp 718,148.20 22.90 Rp 16,442,721.19 #REF! 0.00
6 Pek. Lantai Parquet m2 Rp 670,993.40 97.50 Rp 65,421,856.50 #REF! 0.00
7 Pek. Pasangan Keramik 60 x 60 m2 #REF! 0.00 #REF! #REF! 306.51
IV PEK. BETON
1 Pek. Lantai kerja beton tumbuk m3 Rp 1,331,646.30 43.00 Rp 57,255,464.14 #REF! 9.76
2 Pek. Rabat m3 Rp 1,331,646.30 22.54 Rp 30,017,217.49 #REF! 109.55
3 Pek. Poer plat m3 Rp 6,150,645.38 14.60 Rp 89,817,874.48 #REF! 16.90
4 Pek. Sloof 15/20 m3 Rp 7,532,393.44 2.23 Rp 16,789,704.98 #REF! 6.07
5 Pek. Sloof 20/30 m3 Rp 7,532,393.44 3.50 Rp 26,393,506.61 #REF! 1.16
6 Pek. Kolom Praktis 11 x 11 m' Rp 124,021.81 0.55 Rp 67,800.00 #REF! 1.10
7 Pek. Kolom 20/20 m3 Rp 12,045,405.24 1.79 Rp 21,585,366.19 #REF! 1.68
8 Pek. Kolom 30/30 m3 Rp 12,045,405.24 0.36 Rp 4,336,345.89 #REF! 2.70
9 Pek. Kolom 40/40 m3 Rp 12,045,405.24 5.76 Rp 69,381,534.18 #REF! 8.06
10 Pek. Balok Lantai 20/30 m3 Rp 9,271,611.14 4.11 Rp 38,106,321.79 #REF! 11.28
11 Pek. Ringbalk 20/20 m3 Rp 9,271,611.14 5.71 Rp 52,959,442.83 #REF! 0.48
12 Pek. Plat lantai t= 0.12 m m3 Rp 8,497,308.60 11.70 Rp 99,418,510.62 #REF! 8.57
13 Pek. Plat atap t= 0.10 m m3 Rp 8,497,308.60 18.58 Rp 157,837,507.25 #REF! 13.68
14 Pek. Meja Dapur m3 Rp 6,150,645.38 0.38 Rp 2,306,492.02 #REF! 0.00
15 Canopy Beton t=0.07 m m3 Rp 6,150,645.38 5.87 Rp 36,122,740.32 #REF! 3.56
KONTRAK AWAL KONT
NO URAIAN SAT. HARGA SATUAN
QNTY JUMLAH HARGA BOBOT QNTY
16 Pek. Balok Latei 11/15 m3 Rp 9,271,611.14 0.00 Rp - 0.48
17 Pek. Caison Beton Sumuran m3 Rp 6,150,645.38 0.00 Rp - #REF! 12.79
18 Pek. Acian Plat Atap m2 Rp 42,952.80 0.00 Rp - #REF! 221.92
V PEK. DINDING
1 Pek. Pasangan Bata 1:5 m2 Rp 184,010.20 235.51 Rp 43,335,322.15 #REF! 230.83
2 Pek. Pas. Batu Alam (limestone) m2 Rp 196,618.40 57.92 Rp 11,388,137.73 #REF! 30.22
3 Pek. Plasteran 1 : 4 m2 Rp 85,158.48 471.01 Rp 40,110,495.66 #REF! 461.67
4 Pek. Plint dinding keramik 10 x 20 m' Rp 131,763.61 17.80 Rp 2,345,392.26 #REF! 16.40
5 Pek. Plint dinding keramik 10 x 40 m' Rp 82,500.11 66.40 Rp 5,478,007.30 #REF! 63.21
6 Pek. Plint dinding keramik 10 x 80 m' Rp 99,130.19 27.44 Rp 2,720,132.28 #REF! 84.77
7 Pek. Pasangan dinding Keramik 20 x 30 m2 Rp 377,891.36 25.60 Rp 9,674,018.82 #REF! 32.04
8 Pek. Plint dinding keramik 10 x 60 m' #REF! 0.00 #REF! 147.98
VI PEK. KUSEN, KACA DAN PENGGANTUNG
1 Pek. Kusen Alluminium m' Rp 175,203.62 227.10 Rp 39,788,742.56 #REF! 359.79
2 Pek. Kusen Kayu Klas I m3 Rp 7,985,076.00 0.14 Rp 1,149,850.94 #REF! 0.30
3 Pek. Daun Pintu/Jendela/Ventilasi Aluminium m2 Rp 317,510.38 14.40 Rp 4,572,149.47 #REF! 0.00
4 Pek. Pemasangan kaca t=5mm (tempered) m2 Rp 358,132.50 108.85 Rp 38,982,722.63 #REF! 0.00
5 Pek. Daun Pintu Kaca t=12mm (tempered) m2 Rp 629,293.50 14.40 Rp 9,061,826.40 #REF! 16.00
6 Pek. Pemasangan Kaca t=5mm m2 Rp 262,300.50 0.00 Rp - #REF! 0.00
7 Pek. Pintu Panil Jati m2 Rp 835,687.60 6.40 Rp 5,348,400.64 #REF! 8.00
8 Pek. Pintu PVC m2 Rp 1,241,748.20 2.80 Rp 3,476,894.96 #REF! 2.80
9 Kunci Tanam Pintu Bh Rp 185,254.30 5.00 Rp 926,271.50 #REF! 5.00
10 Kunci Kamar Mandi Bh Rp 415,542.82 2.00 Rp 831,085.64 #REF! 2.00
11 Handle Pintu 30 cm (Stainles Steel) Psg Rp 758,244.30 8.00 Rp 6,065,954.40 #REF! 8.00
12 Door Holder Bh Rp 144,978.02 15.00 Rp 2,174,670.30 #REF! 15.00
13 Door Closer Bh Rp 144,978.02 30.00 Rp 4,349,340.60 #REF! 30.00
14 Grendel Pintu (Kuningan) Bh Rp 76,905.97 5.00 Rp 384,529.86 #REF! 5.00
15 Engsel Pintu (Kuningan) Bh Rp 63,155.97 15.00 Rp 947,339.58 #REF! 15.00
KONTRAK AWAL KONT
NO URAIAN SAT. HARGA SATUAN
QNTY JUMLAH HARGA BOBOT QNTY
16 Engsel Pintu Kaca Bh Rp 299,325.97 24.00 Rp 7,183,823.33 #REF! 24.00
17 Pek. Pemasangan kaca t=10mm (polos) m2 #REF! 0.00 #REF! #REF! 226.70
VII PEK. INSTALASI LISTRIK DAN INTERIOR
1 Pek. Titik Lampu Bh Rp 311,637.04 80.00 Rp 24,930,963.20 #REF! 82.00
2 Pek. Pemasangan Panel dan MCB 5 Fase Bh Rp 573,645.60 1.00 Rp 573,645.60 #REF! 1.00
3 Pek. Pemasangan Down Light 10 watt Bh Rp 147,611.20 20.00 Rp 2,952,224.00 #REF! 20.00
4 Pek. Pemasangan Down Light 15 watt Bh Rp 182,701.20 53.00 Rp 9,683,163.60 #REF! 53.00
5 Pek. Pemasangan Lampu Sorot Bh Rp 330,651.20 6.00 Rp 1,983,907.20 #REF! 6.00
6 Pek. Pemasangan Lampu Box Plafond 01 Bh Rp 552,745.60 1.00 Rp 552,745.60 #REF! 1.00
7 Pek. Pemasangan Lampu Box Plafond 02 Bh Rp 465,075.60 2.00 Rp 930,151.20 #REF! 2.00
8 Pek. Pemasangan Exhaus Toilet Unit Rp 573,645.60 2.00 Rp 1,147,291.20 #REF! 4.00
9 Pek. Pemasangan Exhaus Dapur Unit Rp 1,669,245.60 1.00 Rp 1,669,245.60 #REF! 3.00
10 Penyambungan PLN Kap. 6600 Watt Unit Rp 17,000,000.00 1.00 Rp 17,000,000.00 #REF! 1.00
11 Interior Minibar Ls Rp 55,000,000.00 1.00 Rp 55,000,000.00 #REF! 1.00
12 Pek. Pemasangan AC Standing 3PK Unit #REF! 0.00 #REF! #REF! 2.00
13 Pek. Pemasangan Lampu Crystal Unit #REF! 0.00 #REF! #REF! 0.00
14 Pek. Pemasangan MCB Box 1 Fase-AC Unit #REF! 0.00 #REF! #REF! 1.00
15 AC Split 1/2 PK (Setara Panasonic) Unit #REF! 0.00 #REF! #REF! 2.00
16 Pas. Stop Kontak Tanam Lantai Ex. Schneider Bh #REF! 0.00 #REF! #REF! 4.00
KONTRAK AWAL KONT
NO URAIAN SAT. HARGA SATUAN
QNTY JUMLAH HARGA BOBOT QNTY
VIII PEK. ATAP, KAYU, DAN PLAFOND
1 Pek. Penutup Genteng Bitumen m2 Rp 273,273.00 642.48 Rp 175,572,437.04 #REF! 707.44
2 Pek. Nok & Jurai Genteng Bitumen m' Rp 181,173.41 49.80 Rp 9,022,435.82 #REF! 49.80
3 Pek. Listplank Kayu 3/30 m' Rp 115,413.54 146.84 Rp 16,947,324.21 #REF! 0.00
4 Pek. Talang Air m' Rp 361,126.26 49.24 Rp 17,781,857.04 #REF! 50.30
5 Pek. Railing Kayu m3 Rp 8,647,161.60 0.66 Rp 5,734,520.86 #REF! 0.00
6 Pek. List Palafond Gypsum m' Rp 53,974.80 84.20 Rp 4,544,678.16 #REF! 0.00
7 Pek. Palafond Gypsum m2 Rp 75,232.96 76.70 Rp 5,770,368.03 #REF! 0.00
8 Pek. Plafond PVC m2 Rp 98,376.08 642.48 Rp 63,204,663.88 #REF! 0.00
9 Pek. Kalsiplank m' #REF! 0.00 #REF! #REF! 305.00
10 Pek. Plafond PVC Motif m2 #REF! 0.00 #REF! #REF! 883.14
11 Pek. List Plafond PVC (Besar) m' #REF! 0.00 #REF! #REF! 192.22
IX PEK. CAT
1 Pek. Cat Dinding m2 Rp 44,309.78 471.01 Rp 20,870,350.42 #REF! 461.67
2 Pek. Cat Kayu m2 Rp 59,703.82 44.05 Rp 2,630,072.68 #REF! 9.88
3 Pek. Cat Plafond m2 Rp 30,295.78 346.35 Rp 10,492,944.10 #REF! 0.00
4 Pek. Cat Besi m2 #REF! 0.00 #REF! #REF! 614.75
5 Pek. Water Proofing m2 #REF! 0.00 #REF! #REF! 221.92
### X PEK. SANITASI DAN DRAINASE
1 Pek. Septictank
- Galian Tanah m3 Rp 103,818.88 34.65 Rp 3,597,324.19 #REF! 34.65
- Urugan pasir m3 Rp 947,555.40 1.93 Rp 1,824,044.15 #REF! 1.93
- Pas. Batu Gunung m3 Rp 57,497.00 4.87 Rp 279,722.91 #REF! 4.87
- Pas. Batu Kosong m3 Rp 859,750.32 3.85 Rp 3,310,038.73 #REF! 3.85
- Plesteran m2 Rp 85,158.48 49.34 Rp 4,201,719.40 #REF! 49.34
- Beton Bertulang m3 Rp 8,497,308.60 5.42 Rp 46,063,909.92 #REF! 5.42
2 Pek. Sumur Resapan Rp -
- Galian Tanah m3 Rp 103,818.88 9.11 Rp 945,582.36 #REF! 9.11
- Urugan pasir m3 Rp 947,555.40 1.90 Rp 1,797,986.37 #REF! 1.90
KONTRAK AWAL KONT
NO URAIAN SAT. HARGA SATUAN
QNTY JUMLAH HARGA BOBOT QNTY
- Lapisan Ijuk m3 Rp 69,389.10 2.28 Rp 157,998.98 #REF! 2.28
- Lapisan Kerikil m3 Rp 701,639.40 3.04 Rp 2,130,177.22 #REF! 3.04
- Plesteran m2 Rp 85,158.48 19.84 Rp 1,689,544.24 #REF! 19.84
- Beton Bertulang m3 Rp 8,497,308.60 6.12 Rp 52,023,922.17 #REF! 6.12
3 Pek. Bak air penampung 5000 Ltr
- Galian Tanah m3 Rp 103,818.88 5.74 Rp 595,660.82 #REF! 5.74
- Urugan pasir m3 Rp 947,555.40 0.17 Rp 159,899.97 #REF! 0.17
- Beton Tumbuk m3 Rp 1,331,646.30 0.17 Rp 224,715.31 #REF! 0.17
- Beton Bertulang m3 Rp 8,497,308.60 5.76 Rp 48,944,497.54 #REF! 5.76
4 Pek. Pipa PVC Dia. 3/4" m' Rp 38,885.88 40.00 Rp 1,555,435.20 #REF! 40.00
5 Pek. Pipa PVC Dia. 3" m' Rp 81,084.96 56.00 Rp 4,540,757.76 #REF! 56.00
6 Pek. Pipa PVC Dia 4" m' Rp 93,781.71 12.00 Rp 1,125,380.52 #REF! 12.00
7 Pek. Kran Air Dia 1/2" Staniless (washtafel) Bh Rp 202,374.15 6.00 Rp 1,214,244.90 #REF! 6.00
8 Pek. Kran Air Bak Cuci Piring Set Rp 328,324.15 1.00 Rp 328,324.15 #REF! 1.00
9 Bak Cuci Piring Unit Rp 3,590,145.90 1.00 Rp 3,590,145.90 #REF! 1.00
10 Pek. Kran Closed Bh Rp 226,464.15 2.00 Rp 452,928.30 #REF! 2.00
11 Pek. Profil Tank 1200 Ltr Unit Rp 1,912,421.28 2.00 Rp 3,824,842.56 #REF! 2.00
12 Pengadaan Pompa Air Unit Rp 1,308,697.50 1.00 Rp 1,308,697.50 #REF! 1.00
13 Closet Duduk Bh Rp 5,511,600.05 2.00 Rp 11,023,200.10 #REF! 2.00
14 Urinoir Bh Rp 2,334,697.20 1.00 Rp 2,334,697.20 #REF! 1.00
15 Washtafel Bh Rp 1,924,676.60 6.00 Rp 11,548,059.60 #REF! 6.00
16 Floor Drain Bh Rp 156,724.70 4.00 Rp 626,898.80 #REF! 4.00
KONTRAK AWAL KONT
NO URAIAN SAT. HARGA SATUAN
QNTY JUMLAH HARGA BOBOT QNTY
17 Darainase Eksterior #REF!
Pek. Galian m3 Rp 103,818.88 0.00 Rp - #REF! 14.77
Pek. Pas. Batu Gunung m3 Rp 947,555.40 0.00 Rp - #REF! 5.67
Pek. Beton Tumbuk m3 Rp 1,331,646.30 0.00 Rp - #REF! 7.61
Aci Licin m2 Rp 42,952.80 0.00 Rp - #REF! 76.30
Penutup Besi Kg Rp 21,876.80 0.00 Rp - #REF! 767.00
18 Penyambungan Air Bersih PDAM Ls Rp 6,516,493.28 0.00 Rp - #REF! 1.00
XI PEK. KONSTRUKSI BESI
1 Pekerjaan Rangka Pipa Baja KgRp 21,876.80 37,316.24 Rp 816,360,010.66 #REF! 5906.93
2 Pek. Sambungan Las Listrik m'Rp 132,140.80 32.97 Rp 4,357,292.45 #REF! 35.54
3 Pek. Perakitan Konstruksi Baja KgRp 404.02 37,316.24 Rp 15,076,635.85 #REF! 5906.93
4 Pek. Baja Profil WF 175.90.5.8. (12m) KgRp 137,639.04 144.80 Rp 19,930,132.99 #REF! 216.48
5 Pek. Sinstem Tumpuan Rangka Atap Rp
Unit 1,000,000.00 4.00 Rp 4,000,000.00 #REF! 4.00
6 Plat Kopel/Sambungan Rp
Unit 350,000.00 8.00 Rp 2,800,000.00 #REF! 12.00
7 Rangka Plafond Hollow m2 Rp 141,180.23 642.48 Rp 90,705,476.31 #REF! 883.14
8 Pek. Gording CNP 100x50x20x3.2 Kg Rp 13,736.80 20,015.16 Rp 274,944,249.89 #REF! 6256.18
9 Pek. Sag Rod Dia.12 Kg Rp 21,876.80 301.22 Rp 6,589,635.63 #REF! 0.00
10 Ikatan Angin unit Rp 450,000.00 4.00 Rp 1,800,000.00 #REF! 16.00
11 Reng Besi Hollow 2x4 Kg Rp 21,876.80 0.00 Rp - #REF! 522.83
XIII PEK. LANSEKAP DAN AREA PARKIR
1 Portal otomatis Elektronik + Pos Jaga Unit Rp 20,000,000.00 1.00 Rp 20,000,000.00 #REF! 0.00
#REF! #REF!
#REF! 0
#REF! 0
1). (Ketua)……………………………………………………
……………………………………………………………….. #REF!
2). (Sekretaris)………………………………………
…………………………………………………………………
4). (Anggota)……………………………………….
DAFTAR KOMPONEN UPAH
BERDASARKAN SATUAN MASING-MASING
SAT
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
DAFTAR KOMPONEN BAHAN
BERDASARKAN SATUAN MASING-MASING
JUMLAH HARGA
D Jumlah
E Overhead & Profit 15%
F Harga Satuan Pekerjaan (D+E)
JUMLAH HARGA
D Jumlah
E Overhead & Profit 15%
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
JUMLAH HARGA
D Jumlah (A+B+C)
E Overhead & Profit 15%
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
JUMLAH HARGA
D Jumlah (A+B+C)
E Overhead & Profit 15%
F Harga Satuan Pekerjaan (D+E)
(200 kg besi + bekisting)
571,500.00
35,750.00
214,500.00
182,000.00
49,950.00
47,700.00
1,101,400.00
868,480.00
73,600.00
11,132.80
3,881,430.00
92,958.00
556,416.00
376,380.00
413,100.00
379,960.00
350,000.00
616,480.00
7,619,936.80
-
-
8,721,336.80
1,308,200.52
10,029,537.32
477,000.00
35,750.00
169,000.00
136,500.00
39,750.00
39,750.00
897,750.00
868,480.00
73,600.00
11,132.80
2,911,072.50
69,718.50
556,416.00
376,380.00
413,100.00
325,680.00
350,000.00
1,232,960.00
7,188,539.80
-
-
8,086,289.80
1,212,943.47
9,299,233.27
571,500.00
35,750.00
214,500.00
182,000.00
49,950.00
47,700.00
1,101,400.00
868,480.00
73,600.00
11,132.80
3,881,430.00
92,958.00
537,600.00
376,380.00
413,100.00
379,960.00
350,000.00
616,480.00
7,601,120.80
-
-
8,702,520.80
1,305,378.12
10,007,898.92
27,000.00
19,500.00
2,250.00
2,250.00
51,000.00
16,358.40
13,940.00
30,298.40
-
-
81,298.40
12,194.76
93,493.16
-
-
-
94,800.00
14,220.00
109,020.00
75,000.00
7,500.00
82,500.00
-
-
-
-
82,500.00
12,375.00
94,875.00
-
-
-
-
52,500.00
7,875.00
60,375.00
70,200.00
50,700.00
5,850.00
5,850.00
132,600.00
270,825.60
362,440.00
633,265.60
-
-
-
765,865.60
114,879.84
880,745.44
270,825.60
362,440.00
269,928.00
633,265.60
-
-
-
888,265.60
133,239.84
1,021,505.44