BQ - STRUKTUR HOTEL RADISSON - REMAIN WORK (Sampai 31.08.14) EDIT

RINCIAN PROGRESS PEKERJAAN STRUKTUR
PROYEK RADISSON HOTEL BATAM
Tanggal Pemeriksaan : 31 Agustus 2014
Volume Harga Satuan Jumlah Harga s/d Periode Ini

No Uraian Pekerjaan Satuan Bobot (%)
BQ BQ + Addendum (Rp) (Rp) Volume Progress Bobot (%)
(%)
I. PEKERJAAN STRUKTUR
A Pile Cap dan Lantai Basement
1 Cor lantai kerja m2 16,253.65 16,734.06 32,861.50 549,906,250 0.783% 16,734.06 100% 0.783%
2 Pasang & bongkar bekisting
- Pile Cap m2 2,667.71 1,837.87 82,557.08 151,729,177 0.216% 1,837.87 100% 0.216%
- Pelat Lantai m2 - 137.66 82,557.08 11,365,014 0.016% 137.66 100% 0.016%
- Kolom m2 2,184.71 2,850.78 80,395.75 229,190,186 0.326% 2,850.78 100% 0.326%
- Dinding m2 7,557.48 7,585.35 112,459.34 853,043,004 1.215% 7,585.35 100% 1.215%
- Balok STP m2 43.96 53.84 98,457.48 5,301,197 0.008% - 0% 0.000%
- Pelat STP m2 71.57 55.49 101,585.44 5,636,640 0.008% - 0% 0.000%
- Pelat GWT m2 - 95.52 101,585.44 9,703,741 0.014% - 0% 0.000%
- Tangga m2 125.25 184.19 111,271.13 20,494,869 0.029% - 0% 0.000%
- Ramp m2 542.03 1,013.99 98,457.48 99,834,719 0.142% 1,013.99 100% 0.142%
3 Pembesian kg 1,105,127.51 1,706,688.94 8,462.40 14,442,684,507 20.573% 1,699,418.22 100% 20.486%
4 Pengecoran m3 9,115.86 8,327.11 1,017,420.00 8,472,170,728 12.068% 8,263.10 99% 11.976%
5 Floor Hardener m2 16,254.00 16,090.60 34,841.67 560,623,469 0.799% 16,090.60 100% 0.799%
6 Waterproofing m3 8,561.82 8,561.82 105,000.00 898,991,100 1.281% 8,561.82 100% 1.281%
7 Man hole bh 3.00 3.00 1,500,000.00 4,500,000 0.006% - 0% 0.000%
8 Tangga service bh 3.00 3.00 2,000,000.00 6,000,000 0.009% - 0% 0.000%
9 Saluran m1 508.00 564.28 350,000.00 197,497,855 0.281% 564.28 100% 0.281%
10 Sumpit bh 11.00 3.00 3,500,000.00 10,500,000 0.015% 3.00 100% 0.015%
###
Sub Total Pile Cap dan Lantai Basement 26,529,172,455 37.790% 99% 37.536%
###
B Lantai Semi Basement ###
1 Pemasangan Bekisting ###
- Balok dan Pelat Lantai m2 20,772.23 21,893.84 98,457.48 2,155,612,708 3.071% 21,557.48 98% 3.023%
- Kolom m2 2,192.65 2,464.00 80,395.75 198,095,121 0.282% 2,205.95 90% 0.253%
- Dinding dan Tangga m2 975.75 1,961.14 112,459.34 220,548,116 0.314% 1,772.91 90% 0.284%
- Ramp m2 - 558.32 98,457.48 54,970,587 0.078% 558.32 100% 0.078%
2 Pembesian kg 412,076.70 549,475.57 8,462.40 4,649,882,045 6.624% 540,473.92 98% 6.515%
3 Pengecoran m3 3,727.15 4,224.54 1,017,420.00 4,298,129,244 6.123% 4,111.02 97% 5.958%
4 Floor Hardener m2 - 7,679.22 34,841.67 267,556,723 0.381% 7,679.22 100% 0.381%
###
Sub Total Lantai Semi Basement 11,844,794,544 16.873% 98% 16.493%
###
C Lantai 1 ###
- Balok m2 6,371.88 6,256.21 98,457.48 615,970,244 0.877% 4,859.78 78% 0.682%
- Pelat Lantai m2 8,789.68 9,204.73 101,585.44 935,066,430 1.332% 6,968.68 76% 1.008%
- Kolom m2 1,456.32 1,711.01 80,395.75 137,557,766 0.196% 1,711.01 100% 0.196%
- Dinding m2 829.38 884.08 112,459.34 99,423,211 0.142% 884.08 100% 0.142%
- Tangga m2 75.04 118.44 111,271.13 13,179,468 0.019% - 0% 0.000%
2 Pembesian kg 324,010.57 396,673.11 8,462.40 3,356,806,489 4.782% 339,541.24 86% 4.093%
3 Pengecoran m3 2,502.65 2,512.18 1,017,420.00 2,555,937,641 3.641% 2,007.28 80% 2.909%
4 Waterproofing m3 198.09 198.09 105,000.00 20,799,450 0.030% - 0% 0.000%
5 Floor Hardener m2 - 1,910.08 34,841.67 66,550,445 0.095% 1,910.08 100% 0.095%
###
Sub Total Lantai 1 7,801,291,143 11.113% 82% 9.124%
###
D Lantai 2 ###
- Balok m2 3,847.45 3,705.94 98,457.48 364,877,340 0.520% 3,514.77 95% 0.493%
- Pelat Lantai m2 5,201.63 5,496.06 101,585.44 558,319,842 0.795% 5,390.87 98% 0.780%
- Kolom m2 782.58 1,052.06 80,395.75 84,581,471 0.120% 954.72 91% 0.109%
- Dinding m2 829.38 881.17 112,459.34 99,095,768 0.141% 881.17 100% 0.141%
- Tangga m2 61.91 95.12 111,271.13 10,583,637 0.015% - 0% 0.000%
2 Pembesian kg 196,485.58 268,744.02 8,462.40 2,274,219,416 3.240% 267,250.77 99% 3.222%
3 Pengecoran m3 1,504.23 1,566.35 1,017,420.00 1,593,640,591 2.270% 1,263.50 81% 1.831%
4 Waterproofing m3 487.47 487.47 105,000.00 51,184,350 0.073% - 0% 0.000%
5 Pekerjaan Baja Atap Ballroom ###
- Kolom baja WF 300x150x6,5x9 kg 1,541.40 1,541.40 17,645.00 27,198,003 0.039% - 0% 0.000%
- Kap baja WF 200x100x5,5x8 kg 8,905.60 8,905.60 17,645.00 157,139,312 0.224% - 0% 0.000%
- Kap baja WF 150x75x5x7 kg 2,853.73 2,853.73 17,645.00 50,354,066 0.072% - 0% 0.000%
- Kap baja WF 200x100x5,5x8 kg 588.80 588.80 17,645.00 10,389,376 0.015% - 0% 0.000%
- Balok baja WF 150x75x5x7 kg 9,788.80 9,788.80 17,645.00 172,723,376 0.246% - 0% 0.000%
- Jurai baja WF 250x125x6x9 kg 2,389.61 2,389.61 17,645.00 42,164,668 0.060% - 0% 0.000%
- Gording baja CNP 200x75x20 t = 3,2 mm kg 21,875.35 21,875.35 17,645.00 385,990,551 0.550% - 0% 0.000%
- Trekstang dia 13 mm m1 306.40 306.40 17,045.00 5,222,588 0.007% - 0% 0.000%
###
Sub Total Lantai 2 5,887,684,357 8.387% 78% 6.576%
###
E Lantai 3 ###
- Balok m2 1,676.49 1,699.56 98,457.48 167,334,793 0.238% 1,690.32 99% 0.237%
- Pelat Lantai m2 2,245.15 2,482.76 101,585.44 252,212,475 0.359% 2,412.13 97% 0.349%
- Kolom m2 507.64 465.76 80,395.75 37,445,123 0.053% 465.76 100% 0.053%
- Dinding m2 768.93 622.83 112,459.34 70,042,758 0.100% 622.83 100% 0.100%
- Tangga m2 40.80 86.87 111,271.13 9,666,579 0.014% - 0% 0.000%
2 Pembesian kg 99,171.66 119,212.37 8,462.40 1,008,822,718 1.437% 116,205.58 97% 1.401%
3 Pengecoran m3 699.99 780.49 1,017,420.00 794,088,480 1.131% 756.99 97% 1.097%
4 Waterproofing m3 94.58 94.58 105,000.00 9,930,900 0.014% - 0% 0.000%
###
Sub Total Lantai 3 2,349,543,827 3.347% 97% 3.237%

(%)
###
F Lantai 4 ###
- Balok m2 1,058.85 1,216.32 98,457.48 119,755,525 0.171% 1,220.12 100% 0.171%
- Pelat Lantai m2 1,457.99 1,522.20 101,585.44 154,633,143 0.220% 1,521.44 100% 0.220%
- Kolom m2 507.64 465.76 80,395.75 37,445,123 0.053% 465.76 100% 0.053%
- Dinding m2 768.93 622.83 112,459.34 70,042,758 0.100% 622.83 100% 0.100%
- Tangga m2 40.80 86.87 111,271.13 9,666,579 0.014% - 0% 0.000%
2 Pembesian kg 76,198.52 86,617.01 8,462.40 732,987,802 1.044% 85,049.49 98% 1.025%
3 Pengecoran m3 502.90 499.38 1,017,420.00 508,075,824 0.724% 488.09 98% 0.707%
###
Sub Total Lantai 4 1,632,606,754 2.326% 98% 2.277%
###
G Lantai 5 ###
- Balok m2 1,058.85 1,216.32 98,457.48 119,755,525 0.171% 1,211.53 100% 0.170%
- Pelat Lantai m2 1,457.99 1,522.20 101,585.44 154,633,143 0.220% 1,521.44 100% 0.220%
- Kolom m2 507.64 465.76 80,395.75 37,445,123 0.053% 465.76 100% 0.053%
- Dinding m2 768.93 622.83 112,459.34 70,042,758 0.100% 622.83 100% 0.100%
- Tangga m2 40.80 86.87 111,271.13 9,666,579 0.014% - 0% 0.000%
2 Pembesian kg 76,198.52 86,617.01 8,462.40 732,987,802 1.044% 83,847.90 97% 1.011%
3 Pengecoran m3 502.90 499.38 1,017,420.00 508,075,824 0.724% 486.80 97% 0.706%
###
Sub Total Lantai 5 1,632,606,754 2.326% 97% 2.259%
###
H Lantai 6 ###
- Balok m2 1,058.85 1,216.32 98,457.48 119,755,525 0.171% 830.10 68% 0.116%
- Pelat Lantai m2 1,457.99 1,522.20 101,585.44 154,633,143 0.220% 1,052.65 69% 0.152%
- Kolom m2 507.64 465.76 80,395.75 37,445,123 0.053% - 0% 0.000%
- Dinding m2 768.93 622.83 112,459.34 70,042,758 0.100% - 0% 0.000%
- Tangga m2 40.80 86.87 111,271.13 9,666,579 0.014% - 0% 0.000%
2 Pembesian kg 76,198.52 86,617.01 8,462.40 732,987,802 1.044% 35,707.86 41% 0.430%
3 Pengecoran m3 502.90 499.38 1,017,420.00 508,075,824 0.724% 125.66 25% 0.182%
###
Sub Total Lantai 6 1,632,606,754 2.326% 38% 0.881%
###
I Lantai 7 ###
- Balok m2 1,058.85 1,216.32 98,457.48 119,755,525 0.171% - 0% 0.000%
- Pelat Lantai m2 1,457.99 1,522.20 101,585.44 154,633,143 0.220% - 0% 0.000%
- Kolom m2 446.99 392.29 80,395.75 31,538,287 0.045% - 0% 0.000%
- Dinding m2 768.93 622.83 112,459.34 70,042,758 0.100% - 0% 0.000%
- Tangga m2 40.80 86.87 111,271.13 9,666,579 0.014% - 0% 0.000%
2 Pembesian kg 73,755.86 78,244.91 8,462.40 662,139,698 0.943% - 0% 0.000%
3 Pengecoran m3 487.66 484.68 1,017,420.00 493,125,447 0.702% - 0% 0.000%
###
Sub Total Lantai 7 1,540,901,437 2.195% 0% 0.000%
###
J Lantai 8 ###
- Balok m2 1,058.85 1,216.32 98,457.48 119,755,525 0.171% - 0% 0.000%
- Pelat Lantai m2 1,457.99 1,526.68 101,585.44 155,088,246 0.221% - 0% 0.000%
- Kolom m2 446.99 392.29 80,395.75 31,538,287 0.045% - 0% 0.000%
- Dinding m2 768.93 622.83 112,459.34 70,042,758 0.100% - 0% 0.000%
- Tangga m2 40.80 86.87 111,271.13 9,666,579 0.014% - 0% 0.000%
2 Pembesian kg 73,755.86 78,244.91 8,462.40 662,139,698 0.943% - 0% 0.000%
3 Pengecoran m3 487.66 484.68 1,017,420.00 493,125,447 0.702% - 0% 0.000%
###
Sub Total Lantai 8 1,541,356,540 2.196% 0% 0.000%
###
K Lantai 9 ###
- Balok m2 1,058.85 1,216.32 98,457.48 119,755,525 0.171% - 0% 0.000%
- Pelat Lantai m2 1,457.99 1,526.68 101,585.44 155,088,246 0.221% - 0% 0.000%
- Kolom m2 340.42 703.25 80,395.75 56,538,148 0.081% - 0% 0.000%
- Dinding m2 630.82 1,108.01 112,459.34 124,606,456 0.177% - 0% 0.000%
- Tangga m2 34.24 133.58 111,271.13 14,863,816 0.021% - 0% 0.000%
2 Pembesian kg 68,336.61 93,458.13 8,462.40 790,880,088 1.127% - 0% 0.000%
3 Pengecoran m3 454.12 594.57 1,017,420.00 604,923,759 0.862% - 0% 0.000%
###
Sub Total Lantai 9 1,866,656,037 2.659% 0% 0.000%
###
L Lantai 10 ###
- Balok m2 826.85 873.05 98,457.48 85,958,650 0.122% - 0% 0.000%
- Pelat Lantai m2 1,212.42 1,071.10 101,585.44 108,808,094 0.155% - 0% 0.000%
- Kolom m2 287.51 249.28 80,395.75 20,041,052 0.029% - 0% 0.000%
- Dinding m2 630.82 622.83 112,459.34 70,042,758 0.100% - 0% 0.000%
- Tangga m2 34.24 61.55 111,271.13 6,849,026 0.010% - 0% 0.000%
2 Pembesian kg 55,728.28 61,711.87 8,462.40 522,230,566 0.744% - 0% 0.000%
3 Pengecoran m3 381.03 371.20 1,017,420.00 377,661,588 0.538% - 0% 0.000%
###
Sub Total Lantai 10 1,191,591,733 1.697% 0% 0.000%
###
M Lantai 11 ###
- Balok m2 826.85 873.05 98,457.48 85,958,650 0.122% - 0% 0.000%
- Pelat Lantai m2 1,212.42 1,077.90 101,585.44 109,498,875 0.156% - 0% 0.000%

(%)
- Kolom m2 287.51 249.28 80,395.75 20,041,052 0.029% - 0% 0.000%
- Dinding m2 630.82 622.83 112,459.34 70,042,758 0.100% - 0% 0.000%
- Tangga m2 34.24 61.55 111,271.13 6,849,026 0.010% - 0% 0.000%
2 Pembesian kg 55,728.28 61,711.87 8,462.40 522,230,566 0.744% - 0% 0.000%
3 Pengecoran m3 381.03 370.17 1,017,420.00 376,616,264 0.536% - 0% 0.000%
###
Sub Total Lantai 11 1,191,237,190 1.697% 0% 0.000%
###
N Lantai 12 ###
- Balok m2 826.85 873.05 98,457.48 85,958,650 0.122% - 0% 0.000%
- Pelat Lantai m2 1,212.42 1,077.90 101,585.44 109,498,875 0.156% - 0% 0.000%
- Kolom m2 411.68 249.28 80,395.75 20,041,052 0.029% - 0% 0.000%
- Dinding m2 630.82 622.83 112,459.34 70,042,758 0.100% - 0% 0.000%
- Tangga m2 34.24 61.55 111,271.13 6,849,026 0.010% - 0% 0.000%
2 Pembesian kg 59,328.28 61,711.87 8,462.40 522,230,566 0.744% - 0% 0.000%
3 Pengecoran m3 396.63 370.17 1,017,420.00 376,616,264 0.536% - 0% 0.000%
###
Sub Total Lantai 12 1,191,237,190 1.697% 0% 0.000%
###
O Lantai 13 ###
- Balok m2 826.85 873.05 98,457.48 85,958,650 0.122% - 0% 0.000%
- Pelat Lantai m2 1,212.42 1,077.90 111,271.13 119,939,071 0.171% - 0% 0.000%
- Kolom m2 326.35 249.28 80,395.75 20,041,052 0.029% - 0% 0.000%
- Dinding m2 630.82 622.83 112,459.34 70,042,758 0.100% - 0% 0.000%
- Tangga m2 34.24 70.05 111,271.13 7,794,627 0.011% - 0% 0.000%
2 Pembesian kg 57,236.88 66,267.77 8,462.40 560,784,419 0.799% - 0% 0.000%
3 Pengecoran m3 385.91 376.49 1,017,420.00 383,052,219 0.546% - 0% 0.000%
###
Sub Total Lantai 13 1,247,612,797 1.777% 0% 0.000%
###
P Lantai Atap ###
- Balok m2 826.85 873.05 98,457.48 85,958,650 0.122% - 0% 0.000%
- Pelat Lantai m2 1,345.02 1,290.86 101,585.44 131,132,894 0.187% - 0% 0.000%
- Dinding m2 630.82 630.82 112,459.34 70,941,039 0.101% - 0% 0.000%
2 Pembesian kg 46,619.13 53,746.46 8,462.40 454,824,019 0.648% - 0% 0.000%
3 Pengecoran m3 352.72 354.65 1,017,420.00 360,832,792 0.514% - 0% 0.000%
4 Waterproofing m3 161.08 161.08 105,000.00 16,913,400 0.024% - 0% 0.000%
###
Sub Total Lantai Atap 1,120,602,793 1.596% 0% 0.000%
TOTAL PEKERJAAN STRUKTUR 70,201,502,307 100% 78.384% 78.384%
Batam, 31 Agustus 2014
Mengetahui Dibuat Oleh
Ir. John S. / Ir. Chandra K. Hasfim Nur Rusli Ingrith Herawaty N.

Project Manager / DPM Site Manager QS
No. Pekerjaan Struktur Total (Rp) Realisasi (Rp)
1. Lantai Basement Rp 26,529,172,455.36 Rp 26,350,875,761.45

2. Lantai Semi Basement Rp 11,844,794,544.10 Rp 11,578,091,163.80
3. Lantai 1 Rp 7,801,291,143.21 Rp 6,405,507,953.45
4. Lantai 2 Rp 5,887,684,356.68 Rp 4,616,632,720.16
5. Lantai 3 Rp 2,349,543,826.86 Rp 2,272,500,768.06
6. Lantai 4 Rp 1,632,606,754.22 Rp 1,598,483,808.63
7. Lantai 5 Rp 1,632,606,754.22 Rp 1,586,159,805.53
8. Lantai 6 Rp 1,632,606,754.22 Rp 618,686,310.12
9. Lantai 7 Rp 1,540,901,437.48 Rp -
10. Lantai 8 Rp 1,541,356,540.26 Rp -
11. Lantai 9 Rp 1,866,656,037.05 Rp -
12. Lantai 10 Rp 1,191,591,732.76 Rp -
13. Lantai 11 Rp 1,191,237,190.41 Rp -
14. Lantai 12 Rp 1,191,237,190.41 Rp -
15. Lantai 13 Rp 1,247,612,796.57 Rp -
16. Lantai Atap Rp 1,120,602,793.35 Rp -
Total Rp 70,201,502,307.15 Rp 55,026,938,291.21
Remain (Rp) KOREKSI
Rp 178,296,693.91 5,090,653,466 - 0
Rp 266,703,380.30 1,162,724,179 - (0)
Rp 1,395,783,189.76 614,899,442 - -
Rp 1,271,051,636.53 611,479,844 - -
Rp 77,043,058.80 169,592,462 - 0
Rp 34,122,945.59 88,165,446 - (0)
Rp 46,446,948.68 88,165,446 - (0)
Rp 1,013,920,444.10 88,165,446 - -
Rp 1,540,901,437.48 37,988,108 - -
Rp 1,541,356,540.26 37,988,108 - -
Rp 1,866,656,037.05 212,588,359 - -
Rp 1,191,591,732.76 50,635,569 - -
Rp 1,191,237,190.41 50,635,569 - -
Rp 1,191,237,190.41 20,170,929 - -
Rp 1,247,612,796.57 76,423,046 - -
Rp 1,120,602,793.35 60,314,293 - -
Rp 15,174,564,015.94 -
Proyek : HOTEL SUKAJADI - BATAM
Paket : STRUKTUR
Tanggal : 20 JUNI 2013
Revisi : R0
UPAH KERJA
NO. URAIAN UPAH VOLUME UNIT
1 Mandor 1.00 Oh
2 Kepala Tukang (Batu, Kayu, Besi) 1.00 Oh
3 Tukang (Batu, Kayu, Besi) 1.00 Oh
4 Pekerja (Batu, Kayu, Besi) 1.00 Oh
5 Pekerja (Galian) 1.00 Oh
6 Operator alat berat 1.00 Oh
7 Supir 1.00 Oh
SEWA ALAT
NO. PERALATAN & PERLENGKAPAN VOLUME UNIT
1 Pompa Beton 1.00 Jam

2 Mesin Tiang Bor 1.00 Jam
3 Service Crane 1.00 Jam
4 Dump Truck 1.00 Jam
5 Buldozer 1.00 Jam
6 Alat Las (Welding Set) 1.00 Jam
7 Pipa Tremie 1.00 Jam
8 Temporary Casing 1.00 Jam
9 Vibro Hammer 90 KVA 1.00 Jam
10 Compressor 1.00 Jam
11 Generator set 1.00 Jam
12 Guide beam 1.00 M1
13 Pengelasan Sheet pile 1.00 Ttk
14 Ongkos Galvanis 1.00 Kg
15 Upah Cor 1.00 M3
16 Pompa Beton 1.00 M3
17 Alat Bantu Pengecoran (Vibrator) 1.00 M3
18 Scalfolding 1.00 M2
19 Throwel Plorhardener 1.00 Jam
UPAH
Rp.
95,000.00
80,000.00
70,000.00
60,000.00
SEWA
Rp.
657,142.86
31,500.00
46,000.00
5,000.00
25,000.00
17,857.14
Proyek : HOTEL SUKAJADI - BATAM
Paket : STRUKTUR
Tanggal : 20 JUNI 2013
Revisi : R0
HARGA BAHAN / MATERIAL 1 $ SIN =
NO. URAIAN BAHAN / MATERIAL VOLUME UNIT
1 Beton ready mix K-275, Slump 16 ± 2 cm 1.00 M3

5 Besi Beton Ulir (BJTD40) 1.00 Kg
6 Besi Beton Polos (BJTP24) 1.00 Kg
7 Waterproofing Integral 1.00 m3
8 Kawat beton 1.00 Kg
9 Slurry Bentonite 1.00 M3
10 Semen Gresik @ 50 kg 1.00 Zak
11 Semen @ 40 kg 1.00 Zak
12 Balok kayu Bekisting 1.00 M3
13 Papan kayu Bekisting 1.00 M3
14 Paku kayu 1.00 Kg
15 Multiplek t = 12 mm 1.00 Lbr
16 Multiplek t = 9 mm 1.00 Lbr
17 Tanah merah 1.00 M3
18 Pasir urug 1.00 M3
19 Minyak Bekisting 1.00 Ltr
20 Dolken Kayu Galam Ø8-10/4m 1.00 Btg
21 Pasir beton 1.00 M3
22 Koral beton 1.00 M3
23 Stut werk (Ska folding) 1.00 M3
24 Waterproofing Integral 1.00 M3
25 Waterproofing Membran 1.00 M3
26 Floor Hardener 1.00 M2
27 Stek besi beton 1.00 M1
28 Saluran 1.00 M1
29 Manhole 1.00 Bh
30 Baja Profil 1.00 Kg
31 Angkur baut dia 16 mm 1.00 Bh
32 Angkur baut dia 19 mm 1.00 Bh
33 Cat meni 1.00 Ltr
34 Floor Hardener warna Natural 1.00 kg
Rp 8,400.00
H. BAHAN
Rp.
890,400.00
6,888.00
6,888.00
105,000.00
15,700.00
60,000.00
2,800,000.00
2,800,000.00
15,000.00
155,000.00
9,000.00
190,000.00
210,000.00
7,200.00
5,500.00
ANALISA HARGA SATUAN PEKERJAAN STRUKTUR R0 (20 Juni 2013) - ATELIER 6 STR
ANALISA NO. URAIAN BAHAN / MATERIAL VOLUME UNIT
SNI.91.08-2007 1. Besi Beton Ulir (BJTD-40) 1.00 Kg

Bahan
Besi Beton Ulir 1.05 kg
Kawat Beton 0.02 kg
Upah & Sewa Alat
Pekerja 0.01 Oh
Tukang Besi 0.01 Oh
Kepala Tukang Besi 0.00 Oh
Mandor 0.00 Oh
Service Crane 0.04 Jam
SNI.91.08-2007 2. Besi Beton Polos (BJTP-24) 1.00 Kg

Bahan
Besi Beton Polos 1.05 kg
Kawat Beton 0.02 kg
Upah & Sewa Alat
Pekerja 0.01 Oh
Tukang Besi 0.01 Oh
Mandor 0.00 Oh
Taksir 3. Beton ready mix K-350 Slump (10 ± 2 cm) 1.00 M3

Bahan
Beton ready mix 1.05 m3
Upah & Sewa Alat
Upah Cor (Balok,Kolom & Plat) 1.00 m3
Alat Bantu Pengecoran (Vibrator) 1.00 m3
Concrete Pump 1.00 m3
SNI.91.08-2007 4. Lantai kerja t = 5 cm 1.00 M3

1.00 M2
Bahan
Koral Beton 0.76 m3
Pasir Beton 0.64 m3
Semen 230.00 kg
Upah
Tukang Batu 0.25 Oh
Kepala Tukang 0.03 Oh
Pekerja 1.25 Oh
Mandor 0.06 Oh
SNI.91.08-2007 5. Pasang Bekisting Untuk Pondasi 1.00 M2

Bahan :
Multipleks 12 mm non film 0.12 Lbr
Kayu Terentang/Papan Bekisting 0.01 m3
Paku kayu 0.13 kg
Minyak Bekisting 0.25 Lt
Upah Pekerja :
Pekerja 0.40 Oh
Tukang 0.14 Oh
Mandor 0.01 Oh
Alat :
Taksir 6. Floor hardener 1.00 M2
Bahan
Floor Hardener warna Natural 5.00 Kg
Upah
Tukang Batu 0.01 Oh
Pekerja 0.02 Oh
Mandor 0.01 Oh
Alat :
Throwel 0.23 Jam
SNI.91.08-2007 7. Pasang Bekisting Untuk Kolom 1.00 M2

Bahan :
Rangka Multiplek 0.00 m3
Stood 0.00 m3
Paku kayu 0.13 kg
Upah Pekerja :
Pekerja 0.42 Oh
Tukang 0.16 Oh
Mandor 0.02 Oh
Alat :
SNI.91.08-2007 8. Pasang Bekisting Untuk Dinding 1.00 M2

Bahan :
Rangka Multiplek & Stood 0.02 m3
Paku kayu 0.33 kg
Upah Pekerja :
Pekerja 0.42 Oh
Tukang 0.16 Oh
Mandor 0.02 Oh
Alat :
SNI.91.08-2007 9. Pasang Bekisting Untuk Balok 1.00 M2

Bahan :
Scalfolding - 2 tumpuk 0.90 m2
Balok 0.00 m3
Paku kayu 0.13 kg
Upah Pekerja :
Pekerja 0.42 Oh
Tukang 0.16 Oh
Mandor 0.02 Oh
Alat :
SNI.91.08-2007 10. Pasang Bekisting Untuk Plat Lantai 1.00 M2

Bahan :
Balok 0.00 m3
Paku kayu 0.12 kg
Upah Pekerja :
Pekerja 0.42 Oh
Tukang 0.16 Oh
Mandor 0.02 Oh
Alat :
SNI.91.08-2007 11. Pasang Bekisting Untuk Tangga 1.00 M2

Bahan :
Balok 0.01 m3
Paku kayu 0.18 kg
Upah Pekerja :
Pekerja 0.42 Oh
Tukang 0.16 Oh
Mandor 0.02 Oh
Alat :
SNI-2007 12. Pasang rangka atap baja 1.00 kg

Bahan :
Besi baja profil Kanal, Siku, WF 1.15 kg
Upah Pekerja :
Pekerja 0.06 Oh
Tukang besi 0.06 Oh
Mandor 0.00 Oh
Ongkos Galvanis 1.00 kg
13. Pasang rangka atap baja - Trekstang 1.00 kg

Bahan :
Besi baja Trekstang 1.15 kg
Upah Pekerja :
Pekerja 0.06 Oh
Tukang besi 0.06 Oh
Mandor 0.00 Oh
14. Waterproofing 1.00 M3

Bahan :
Waterproofing Integral 1.00 m3
15. Man hole

1.00 BH
16. Tangga service

1.00 BH
17. Saluran
1.00 M
18. Sumpit
1.00 BH
R0 (20 Juni 2013) - ATELIER 6 STR
BAHAN / UPAH JUMLAH H. SATUAN LT. BASEMENT LT. SEMI BASEMENT
Rp. Rp. Rp. VOLUME HARGA (RP) VOLUME
8,462.40 1,105,127.51 412,076.70
6,888.00 7,232.40 Toko Utama 1,160,383.89 7,992,724,203.32 432,680.54

15,700.00 235.50 Toko Utama 16,576.91 260,257,528.61 6,181.15
60,000.00 420.00 7,735.89 464,153,554.20 2,884.54

70,000.00 490.00 7,735.89 541,512,479.90 2,884.54
80,000.00 56.00 773.59 61,887,140.56 288.45
95,000.00 28.50 331.54 31,496,134.04 123.62
- Masuk OHC
8,462.40
6,888.00 7,232.40
15,700.00 235.50
60,000.00 420.00
70,000.00 490.00
80,000.00 56.00
95,000.00 28.50
- - Masuk OHC
1,017,420.00 8,327.11 4,224.54
890,400.00 934,920.00 8,743.47 7,785,183,952.23 4,435.76
31,500.00 31,500.00 8,327.11 262,304,041.52 4,224.54

5,000.00 5,000.00 8,327.11 41,635,562.15 4,224.54
46,000.00 46,000.00 8,327.11 383,047,171.74 4,224.54
- Masuk OHC
657,230.00 836.70
32,861.50
210,000.00 159,810.00 636.73 133,713,491.15

190,000.00 121,220.00 533.82 101,425,126.07
1,200.00 276,000.00 192,441.67 230,930,001.61
70,000.00 17,500.00 209.18 14,642,300.83

80,000.00 2,000.00 20.92 1,673,405.81
60,000.00 75,000.00 1,045.88 62,752,717.83
95,000.00 5,700.00 50.20 4,769,206.56
3.00 x Pakai 82,557.08 1,975.53
155,000.00 19,092.09 243.34 37,717,044.17

2,800,000.00 23,790.73 16.79 46,999,366.23
15,000.00 1,911.76 251.78 3,776,734.79
9,000.00 2,250.00 493.88 4,444,948.13
60,000.00 23,700.00 780.34 46,820,120.25

70,000.00 9,450.00 266.70 18,668,782.13
80,000.00 1,080.00 26.67 2,133,575.10
95,000.00 1,282.50 26.67 2,533,620.43
- Tidak Pakai
34,841.67 16,090.60 7,679.22
5,500.00 27,500.00 80,453.02 442,491,616.41 38,396.09

- -
70,000.00 700.00 160.91 11,263,422.96 76.79
80,000.00 800.00 160.91 12,872,483.39 76.79
60,000.00 1,200.00 321.81 19,308,725.08 153.58
95,000.00 475.00 80.45 7,643,037.01 38.40
17,857.14 4,166.67 3,754.47 67,044,184.30 1,791.82
3.00 x Pakai 80,395.75 2,850.78 2,464.00
155,000.00 19,092.09 351.14 54,427,252.70 303.50

2,800,000.00 10,780.00 10.98 30,731,354.50 9.49
2,800,000.00 7,152.34 7.28 20,389,699.11 6.29
15,000.00 1,921.32 365.15 5,477,255.74 315.61
9,000.00 2,250.00 712.69 6,414,243.75 616.00
60,000.00 25,200.00 1,197.33 71,839,530.00 1,034.88

70,000.00 11,200.00 456.12 31,928,680.00 394.24
80,000.00 1,280.00 45.61 3,648,992.00 39.42
95,000.00 1,520.00 45.61 4,333,178.00 39.42
- Masuk OHC
3.00 x Pakai 112,459.34 7,585.35 1,961.14

155,000.00 19,092.09 934.32 144,820,108.06 241.56
2,800,000.00 46,893.00 127.04 355,699,629.98 32.84
15,000.00 5,024.25 2,540.71 38,110,674.64 656.88
9,000.00 2,250.00 1,896.34 17,067,028.50 490.28
60,000.00 25,200.00 3,185.85 191,150,719.20 823.68

70,000.00 11,200.00 1,213.66 84,955,875.20 313.78
80,000.00 1,280.00 121.37 9,709,242.88 31.38
95,000.00 1,520.00 121.37 11,529,725.92 31.38
- Masuk OHC
4.00 x Pakai 98,457.48 1,067.83 22,452.16
25,000.00 22,426.04 957.89 23,947,212.63 20,140.52

155,000.00 14,319.07 98.65 15,290,338.93 2,074.15
2,800,000.00 7,717.50 2.94 8,240,982.94 61.88
2,800,000.00 10,584.00 4.04 11,301,919.47 84.87
15,000.00 1,960.88 139.59 2,093,882.40 2,935.06
9,000.00 2,250.00 266.96 2,402,618.93 5,613.04
60,000.00 25,200.00 448.49 26,909,332.07 9,429.91

70,000.00 11,200.00 170.85 11,959,703.14 3,592.35
80,000.00 1,280.00 17.09 1,366,823.22 359.23
95,000.00 1,520.00 17.09 1,623,102.57 359.23
- Masuk OHC
4.00 x Pakai 101,585.44 151.01
25,000.00 22,426.04 135.46 3,386,548.16

210,000.00 19,400.03 13.95 2,929,591.01
2,800,000.00 7,717.50 0.42 1,165,416.87
2,800,000.00 8,820.00 0.48 1,331,904.99
15,000.00 1,771.88 17.84 267,570.20
9,000.00 2,250.00 37.75 339,771.68
60,000.00 25,200.00 63.42 3,805,442.84

70,000.00 11,200.00 24.16 1,691,307.93
80,000.00 1,280.00 2.42 193,292.33
95,000.00 1,520.00 2.42 229,534.65
- Masuk OHC
3.00 x Pakai 111,271.13 184.19
25,000.00 22,426.04 165.22 4,130,619.91

155,000.00 19,092.09 22.69 3,516,544.46
2,800,000.00 10,780.00 0.71 1,985,552.62
2,800,000.00 14,784.00 0.97 2,723,043.60
15,000.00 2,739.00 33.63 504,492.45
9,000.00 2,250.00 46.05 414,424.25
60,000.00 25,200.00 77.36 4,641,551.59

70,000.00 11,200.00 29.47 2,062,911.82
80,000.00 1,280.00 2.95 235,761.35
95,000.00 1,520.00 2.95 279,966.60
- Masuk OHC
17,645.00
7,200.00 8,280.00
60,000.00 3,600.00
70,000.00 4,200.00
80,000.00 480.00
95,000.00 285.00
800.00 800.00
17,045.00
7,200.00 8,280.00
60,000.00 3,600.00
70,000.00 4,200.00
80,000.00 480.00
95,000.00 285.00
200.00 200.00
105,000.00 8,561.82
105,000.00 105,000.00 8,561.82 898,991,100.00
1,500,000.00 3.00
1,500,000.00 1,500,000.00 3.00 4,500,000.00
2,000,000.00 3.00
2,000,000.00 2,000,000.00 3.00 6,000,000.00
350,000.00 564.28
350,000.00 350,000.00 564.28 197,497,855.07
3,500,000.00 3.00
3,500,000.00 3,500,000.00 3.00 10,500,000.00
TOTAL 21,438,518,989.34
LT. SEMI BASEMENT LT. 1 LT. 2 LT. 3
HARGA (RP) VOLUME HARGA (RP) VOLUME HARGA (RP) VOLUME
324,010.57 196,485.58 99,171.66
2,980,303,525.08 340,211.10 2,343,374,046.47 206,309.86 1,421,062,308.79 104,130.24

97,044,062.85 4,860.16 76,304,489.24 2,947.28 46,272,354.09 1,487.57
173,072,214.00 2,268.07 136,084,439.40 1,375.40 82,523,943.60 694.20

201,917,583.00 2,268.07 158,765,179.30 1,375.40 96,277,934.20 694.20
23,076,295.20 226.81 18,144,591.92 137.54 11,003,192.48 69.42
11,744,185.95 97.20 9,234,301.25 58.95 5,599,839.03 29.75
2,512.18 1,566.35 780.49
3,949,604,875.81 2,637.78 2,348,683,158.60 1,644.67 1,464,416,329.04 819.52
133,072,940.56 2,512.18 79,133,529.60 1,566.35 49,340,172.81 780.49

21,122,688.98 2,512.18 12,560,877.71 1,566.35 7,831,773.46 780.49
194,328,738.60 2,512.18 115,560,074.97 1,566.35 72,052,315.85 780.49
1,910.08
211,178,470.87 9,550.41 52,527,258.50
5,375,451.99 19.10 1,337,057.49

6,143,373.70 19.10 1,528,065.70
9,215,060.55 38.20 2,292,098.55
3,647,628.13 9.55 907,289.01
31,996,738.01 445.69 7,958,675.53
1,711.01 1,052.06 465.76
47,042,909.61 210.75 32,666,718.62 129.59 20,086,100.51 57.37

26,561,920.00 6.59 18,444,666.24 4.05 11,341,249.92 1.79
17,623,354.56 4.37 12,237,703.18 2.69 7,524,714.65 1.19
4,734,136.56 219.16 3,287,396.72 134.76 2,021,353.35 59.66
5,544,000.00 427.75 3,849,768.00 263.02 2,367,144.00 116.44
62,092,800.00 718.62 43,117,401.60 441.87 26,512,012.80 195.62

27,596,800.00 273.76 19,163,289.60 168.33 11,783,116.80 74.52
3,153,920.00 27.38 2,190,090.24 16.83 1,346,641.92 7.45
3,745,280.00 27.38 2,600,732.16 16.83 1,599,137.28 7.45
884.08 881.17 622.83

37,442,194.35 108.90 16,878,961.60 108.54 16,823,372.12 76.72
91,963,573.66 14.81 41,457,229.09 14.76 41,320,693.09 10.43
9,853,240.04 296.12 4,441,845.97 295.15 4,427,217.12 208.62
4,412,557.11 221.02 1,989,183.15 220.29 1,982,631.94 155.71
49,420,639.67 371.31 22,278,851.28 370.09 22,205,477.70 261.59

21,964,728.74 141.45 9,901,711.68 140.99 9,869,101.20 99.65
2,510,254.71 14.15 1,131,624.19 14.10 1,127,897.28 9.97
2,980,927.47 14.15 1,343,803.73 14.10 1,339,378.02 9.97
6,256.21 3,705.94 1,699.56
503,513,072.21 5,612.08 140,301,915.05 3,324.38 83,109,517.25 1,524.58

321,494,014.64 577.96 89,583,028.57 342.36 53,065,578.30 157.01
173,274,556.17 17.24 48,282,265.95 10.21 28,600,577.64 4.68
237,633,677.03 23.65 66,215,679.01 14.01 39,223,649.34 6.42
44,025,882.13 817.84 12,267,636.96 484.46 7,266,881.46 222.18
50,517,363.31 1,564.05 14,076,462.38 926.48 8,338,360.83 424.89
565,794,469.12 2,627.61 157,656,378.60 1,556.49 93,389,641.28 713.82

251,464,208.50 1,000.99 70,069,501.60 592.95 41,506,507.24 271.93
28,738,766.69 100.10 8,007,943.04 59.30 4,743,600.83 27.19
34,127,285.44 100.10 9,509,432.36 59.30 5,633,025.98 27.19
9,204.73 5,496.06 2,482.76
8,257.02 206,425,613.76 4,930.20 123,254,896.64 2,227.14

850.34 178,571,983.60 507.73 106,623,741.99 229.36
25.37 71,037,493.52 15.15 42,415,855.10 6.84
28.99 81,185,706.88 17.31 48,475,262.97 7.82
1,087.31 16,309,628.61 649.22 9,738,334.08 293.28
2,301.18 20,710,639.51 1,374.02 12,366,138.51 620.69
3,865.99 231,959,162.52 2,308.35 138,500,751.34 1,042.76

1,472.76 103,092,961.12 879.37 61,555,889.48 397.24
147.28 11,782,052.70 87.94 7,034,958.80 39.72
147.28 13,991,187.58 87.94 8,354,013.57 39.72
118.44 95.12 86.87
106.25 2,656,244.02 85.32 2,133,069.62 77.93

14.59 2,261,355.53 11.72 1,815,958.45 10.70
0.46 1,276,833.11 0.37 1,025,347.79 0.33
0.63 1,751,085.41 0.50 1,406,191.25 0.46
21.63 324,419.84 17.37 260,522.04 15.86
29.61 266,500.42 23.78 214,010.44 21.72
49.75 2,984,804.68 39.95 2,396,916.90 36.49

18.95 1,326,579.86 15.22 1,065,296.40 13.90
1.90 151,609.13 1.52 121,748.16 1.39
1.90 180,035.84 1.52 144,575.94 1.39
47,943.29
55,134.78 396,970,441.20
2,876.60 172,595,844.00
2,876.60 201,361,818.00
287.66 23,012,779.20
143.83 13,663,837.65
47,943.29 38,354,632.00
306.40
352.36 2,536,992.00
18.38 1,103,040.00
18.38 1,286,880.00
1.84 147,072.00
0.92 87,324.00
306.40 61,280.00
198.09 487.47 94.58
198.09 20,799,450.00 487.47 51,184,350.00 94.58

10,682,070,365.00 7,186,391,701.45 5,276,204,512.70
TOTAL W
LT. 3 LT. 4 LT. 5 LT. 6
76,198.52 76,198.52 76,198.52
717,249,113.78 80,008.45 551,098,176.05 80,008.45 551,098,176.05 80,008.45

23,354,925.93 1,142.98 17,944,751.46 1,142.98 17,944,751.46 1,142.98
41,652,097.20 533.39 32,003,378.40 533.39 32,003,378.40 533.39

48,594,113.40 533.39 37,337,274.80 533.39 37,337,274.80 533.39
5,553,612.96 53.34 4,267,117.12 53.34 4,267,117.12 53.34
2,826,392.31 22.86 2,171,657.82 22.86 2,171,657.82 22.86
499.38 499.38 499.38
729,697,865.12 524.35 466,877,247.39 524.35 466,877,247.39 524.35
24,585,507.59 499.38 15,730,365.48 499.38 15,730,365.48 499.38

3,902,461.52 499.38 2,496,883.41 499.38 2,496,883.41 499.38
35,902,646.00 499.38 22,971,327.36 499.38 22,971,327.36 499.38
465.76 465.76 465.76
8,892,331.81 57.37 8,892,331.81 57.37 8,892,331.81 57.37

5,020,892.80 1.79 5,020,892.80 1.79 5,020,892.80 1.79
3,331,271.76 1.19 3,331,271.76 1.19 3,331,271.76 1.19
894,874.77 59.66 894,874.77 59.66 894,874.77 59.66
1,047,960.00 116.44 1,047,960.00 116.44 1,047,960.00 116.44
- -
11,737,152.00 195.62 11,737,152.00 195.62 11,737,152.00 195.62
5,216,512.00 74.52 5,216,512.00 74.52 5,216,512.00 74.52
596,172.80 7.45 596,172.80 7.45 596,172.80 7.45
707,955.20 7.45 707,955.20 7.45 707,955.20 7.45
622.83 622.83 622.83

11,891,076.74 76.72 11,891,076.74 76.72 11,891,076.74 76.72
29,206,245.27 10.43 29,206,245.27 10.43 29,206,245.27 10.43
3,129,240.56 208.62 3,129,240.56 208.62 3,129,240.56 208.62
1,401,361.65 155.71 1,401,361.65 155.71 1,401,361.65 155.71
15,695,250.48 261.59 15,695,250.48 261.59 15,695,250.48 261.59

6,975,666.88 99.65 6,975,666.88 99.65 6,975,666.88 99.65
797,219.07 9.97 797,219.07 9.97 797,219.07 9.97
946,697.65 9.97 946,697.65 9.97 946,697.65 9.97
1,216.32 1,216.32 1,216.32

(balok lt.5 uda semua --> diakibatkan ada dimensi balok yg beruba
38,114,490.32 1,091.09 27,277,177.11 1,091.09 27,277,177.11 1,091.09
24,336,171.56 112.36 17,416,527.32 112.36 17,416,527.32 112.36
13,116,385.17 3.35 9,386,927.61 3.35 9,386,927.61 3.35
17,988,185.38 4.60 12,873,500.72 4.60 12,873,500.72 4.60
3,332,632.56 159.00 2,385,045.89 159.00 2,385,045.89 159.00
3,824,019.00 304.08 2,736,713.59 304.08 2,736,713.59 304.08
42,829,012.80 510.85 30,651,192.18 510.85 30,651,192.18 510.85

19,035,116.80 194.61 13,622,752.08 194.61 13,622,752.08 194.61
2,175,441.92 19.46 1,556,885.95 19.46 1,556,885.95 19.46
2,583,337.28 19.46 1,848,802.07 19.46 1,848,802.07 19.46
1,522.20 1,522.20 1,522.20

(pelat lt.5 uda semua --> diakibatkan ada dimensi balok yg beruba
55,678,520.10 1,365.47 34,136,870.35 1,365.47 34,136,870.35 1,365.47
48,165,649.59 140.62 29,530,679.55 140.62 29,530,679.55 140.62
19,160,715.76 4.20 11,747,562.05 4.20 11,747,562.05 4.20
21,897,960.87 4.79 13,425,785.20 4.79 13,425,785.20 4.79
4,399,143.92 179.81 2,697,144.35 179.81 2,697,144.35 179.81
5,586,214.51 380.55 3,424,945.20 380.55 3,424,945.20 380.55
62,565,602.49 639.32 38,359,386.28 639.32 38,359,386.28 639.32

27,806,934.44 243.55 17,048,616.13 243.55 17,048,616.13 243.55
3,177,935.36 24.36 1,948,413.27 24.36 1,948,413.27 24.36
3,773,798.25 24.36 2,313,740.76 24.36 2,313,740.76 24.36
86.87 86.87 86.87
1,948,242.07 77.93 1,948,242.07 77.93 1,948,242.07 77.93

1,658,608.15 10.70 1,658,608.15 10.70 1,658,608.15 10.70
936,502.81 0.33 936,502.81 0.33 936,502.81 0.33
1,284,346.71 0.46 1,284,346.71 0.46 1,284,346.71 0.46
237,948.16 15.86 237,948.16 15.86 237,948.16 15.86
195,466.73 21.72 195,466.73 21.72 195,466.73 21.72
2,189,227.35 36.49 2,189,227.35 36.49 2,189,227.35 36.49

972,989.93 13.90 972,989.93 13.90 972,989.93 13.90
111,198.85 1.39 111,198.85 1.39 111,198.85 1.39
132,048.63 1.39 132,048.63 1.39 132,048.63 1.39
9,930,900.00
2,179,951,364.72 1,544,441,307.76 1,544,441,307.76
TOTAL WORK LANTAI BASEMENT - LANTAI ATAP
LT. 6 LT. 7 LT. 8 LT. 9
73,755.86 73,755.86 68,336.61
551,098,176.05 77,443.65 533,431,881.86 77,443.65 533,431,881.86 71,753.44

17,944,751.46 1,106.34 17,369,505.03 1,106.34 17,369,505.03 1,025.05
32,003,378.40 516.29 30,977,461.20 516.29 30,977,461.20 478.36

37,337,274.80 516.29 36,140,371.40 516.29 36,140,371.40 478.36
4,267,117.12 51.63 4,130,328.16 51.63 4,130,328.16 47.84
2,171,657.82 22.13 2,102,042.01 22.13 2,102,042.01 20.50
484.68 484.68 594.57
466,877,247.39 508.92 453,139,158.94 508.92 453,139,158.94 624.29
15,730,365.48 484.68 15,267,491.88 484.68 15,267,491.88 594.57

2,496,883.41 484.68 2,423,411.41 484.68 2,423,411.41 594.57
22,971,327.36 484.68 22,295,384.96 484.68 22,295,384.96 594.57
392.29 392.29 703.25
8,892,331.81 48.32 7,489,597.78 48.32 7,489,597.78 86.62

5,020,892.80 1.51 4,228,864.64 1.51 4,228,864.64 2.71
3,331,271.76 1.00 2,805,775.37 1.00 2,805,775.37 1.80
894,874.77 50.25 753,711.43 50.25 753,711.43 90.08
1,047,960.00 98.07 882,648.00 98.07 882,648.00 175.81
11,737,152.00 164.76 9,885,657.60 164.76 9,885,657.60 295.36

5,216,512.00 62.77 4,393,625.60 62.77 4,393,625.60 112.52
596,172.80 6.28 502,128.64 6.28 502,128.64 11.25
707,955.20 6.28 596,277.76 6.28 596,277.76 11.25
622.83 622.83 1,108.01

11,891,076.74 76.72 11,891,076.74 76.72 11,891,076.74 136.48
29,206,245.27 10.43 29,206,245.27 10.43 29,206,245.27 18.56
3,129,240.56 208.62 3,129,240.56 208.62 3,129,240.56 371.13
1,401,361.65 155.71 1,401,361.65 155.71 1,401,361.65 277.00
15,695,250.48 261.59 15,695,250.48 261.59 15,695,250.48 465.37

6,975,666.88 99.65 6,975,666.88 99.65 6,975,666.88 177.28
797,219.07 9.97 797,219.07 9.97 797,219.07 17.73
946,697.65 9.97 946,697.65 9.97 946,697.65 17.73
1,216.32 1,216.32 1,216.32

an ada dimensi balok yg berubah)
27,277,177.11 1,091.09 27,277,177.11 1,091.09 27,277,177.11 1,091.09
17,416,527.32 112.36 17,416,527.32 112.36 17,416,527.32 112.36
9,386,927.61 3.35 9,386,927.61 3.35 9,386,927.61 3.35
12,873,500.72 4.60 12,873,500.72 4.60 12,873,500.72 4.60
2,385,045.89 159.00 2,385,045.89 159.00 2,385,045.89 159.00
2,736,713.59 304.08 2,736,713.59 304.08 2,736,713.59 304.08
30,651,192.18 510.85 30,651,192.18 510.85 30,651,192.18 510.85

13,622,752.08 194.61 13,622,752.08 194.61 13,622,752.08 194.61
1,556,885.95 19.46 1,556,885.95 19.46 1,556,885.95 19.46
1,848,802.07 19.46 1,848,802.07 19.46 1,848,802.07 19.46
1,522.20 1,526.68 1,526.68

an ada dimensi balok yg berubah)
34,136,870.35 1,365.47 34,136,870.35 1,369.49 34,237,339.01 1,369.49
29,530,679.55 140.62 29,530,679.55 141.04 29,617,591.67 141.04
11,747,562.05 4.20 11,747,562.05 4.21 11,782,136.45 4.21
13,425,785.20 4.79 13,425,785.20 4.81 13,465,298.80 4.81
2,697,144.35 179.81 2,697,144.35 180.34 2,705,082.35 180.34
3,424,945.20 380.55 3,424,945.20 381.67 3,435,025.20 381.67
38,359,386.28 639.32 38,359,386.28 641.20 38,472,282.28 641.20

17,048,616.13 243.55 17,048,616.13 244.27 17,098,792.13 244.27
1,948,413.27 24.36 1,948,413.27 24.43 1,954,147.67 24.43
2,313,740.76 24.36 2,313,740.76 24.43 2,320,550.36 24.43
86.87 86.87 133.58
1,948,242.07 77.93 1,948,242.07 77.93 1,948,242.07 119.83

1,658,608.15 10.70 1,658,608.15 10.70 1,658,608.15 16.45
936,502.81 0.33 936,502.81 0.33 936,502.81 0.51
1,284,346.71 0.46 1,284,346.71 0.46 1,284,346.71 0.71
237,948.16 15.86 237,948.16 15.86 237,948.16 24.39
195,466.73 21.72 195,466.73 21.72 195,466.73 33.40
2,189,227.35 36.49 2,189,227.35 36.49 2,189,227.35 56.10

972,989.93 13.90 972,989.93 13.90 972,989.93 21.37
111,198.85 1.39 111,198.85 1.39 111,198.85 2.14
132,048.63 1.39 132,048.63 1.39 132,048.63 2.14
1,544,441,307.76 1,502,913,329.00 1,503,368,431.78
LT. 9 LT. 10 LT. 11 LT. 12
55,728.28 55,728.28 59,328.28
494,237,698.16 58,514.69 403,049,212.27 58,514.69 403,049,212.27 62,294.69

16,093,271.66 835.92 13,124,009.94 835.92 13,124,009.94 889.92
28,701,376.20 390.10 23,405,877.60 390.10 23,405,877.60 415.30

33,484,938.90 390.10 27,306,857.20 390.10 27,306,857.20 415.30
3,826,850.16 39.01 3,120,783.68 39.01 3,120,783.68 41.53
1,947,593.39 16.72 1,588,255.98 16.72 1,588,255.98 17.80
371.20 370.17 370.17
555,872,030.32 389.76 347,037,970.03 388.68 346,077,409.29 388.68
18,728,841.99 371.20 11,692,653.98 370.17 11,660,290.07 370.17

2,972,832.06 371.20 1,855,976.82 370.17 1,850,839.69 370.17
27,350,054.97 371.20 17,074,986.76 370.17 17,027,725.18 370.17
249.28 249.28 249.28
13,426,474.07 30.71 4,759,276.18 30.71 4,759,276.18 30.71

7,581,013.44 0.96 2,687,238.40 0.96 2,687,238.40 0.96
5,029,865.61 0.64 1,782,934.18 0.64 1,782,934.18 0.64
1,351,165.61 31.93 478,947.06 31.93 478,947.06 31.93
1,582,308.00 62.32 560,880.00 62.32 560,880.00 62.32
17,721,849.60 104.70 6,281,856.00 104.70 6,281,856.00 104.70

7,876,377.60 39.88 2,791,936.00 39.88 2,791,936.00 39.88
900,157.44 3.99 319,078.40 3.99 319,078.40 3.99
1,068,936.96 3.99 378,905.60 3.99 378,905.60 3.99
622.83 622.83 622.83

21,154,291.49 76.72 11,891,076.74 76.72 11,891,076.74 76.72
51,958,072.37 10.43 29,206,245.27 10.43 29,206,245.27 10.43
5,566,936.32 208.62 3,129,240.56 208.62 3,129,240.56 208.62
2,493,030.15 155.71 1,401,361.65 155.71 1,401,361.65 155.71
27,921,937.68 261.59 15,695,250.48 261.59 15,695,250.48 261.59

12,409,750.08 99.65 6,975,666.88 99.65 6,975,666.88 99.65
1,418,257.15 9.97 797,219.07 9.97 797,219.07 9.97
1,684,180.37 9.97 946,697.65 9.97 946,697.65 9.97
873.05 873.05 873.05
27,277,177.11 783.17 19,579,132.75 783.17 19,579,132.75 783.17

17,416,527.32 80.65 12,501,311.96 80.65 12,501,311.96 80.65
9,386,927.61 2.41 6,737,790.39 2.41 6,737,790.39 2.41
12,873,500.72 3.30 9,240,398.24 3.30 9,240,398.24 3.30
2,385,045.89 114.13 1,711,948.78 114.13 1,711,948.78 114.13
2,736,713.59 218.26 1,964,370.38 218.26 1,964,370.38 218.26
30,651,192.18 366.68 22,000,948.20 366.68 22,000,948.20 366.68

13,622,752.08 139.69 9,778,199.20 139.69 9,778,199.20 139.69
1,556,885.95 13.97 1,117,508.48 13.97 1,117,508.48 13.97
1,848,802.07 13.97 1,327,041.32 13.97 1,327,041.32 13.97
1,071.10 1,077.90 1,077.90
34,237,339.01 960.82 24,020,515.43 966.92 24,173,012.51 966.92

29,617,591.67 98.95 20,779,354.90 99.58 20,911,275.08 99.58
11,782,136.45 2.95 8,266,208.73 2.97 8,318,687.73 2.97
13,465,298.80 3.37 9,447,095.69 3.40 9,507,071.69 3.40
2,705,082.35 126.52 1,897,854.04 127.33 1,909,902.79 127.33
3,435,025.20 267.77 2,409,973.39 269.47 2,425,273.39 269.47
38,472,282.28 449.86 26,991,701.96 452.72 27,163,061.96 452.72

17,098,792.13 171.38 11,996,311.98 172.46 12,072,471.98 172.46
1,954,147.67 17.14 1,371,007.08 17.25 1,379,711.08 17.25
2,320,550.36 17.14 1,628,070.91 17.25 1,638,406.91 17.25
61.55 61.55 61.55
2,995,714.38 55.22 1,380,380.74 55.22 1,380,380.74 55.22

2,550,358.79 7.58 1,175,167.49 7.58 1,175,167.49 7.58
1,440,013.53 0.24 663,536.87 0.24 663,536.87 0.24
1,974,875.70 0.32 909,993.42 0.32 909,993.42 0.32
365,880.99 11.24 168,592.53 11.24 168,592.53 11.24
300,559.41 15.39 138,493.32 15.39 138,493.32 15.39
3,366,265.39 25.85 1,551,125.14 25.85 1,551,125.14 25.85

1,496,117.95 9.85 689,388.95 9.85 689,388.95 9.85
170,984.91 0.98 78,787.31 0.98 78,787.31 0.98
203,044.58 0.98 93,559.93 0.98 93,559.93 0.98
1,654,067,677.80 1,140,956,163.88 1,140,601,621.53
LT. 12 LT. 13 LT. ATAP TOTAL
57,236.88 46,619.13 2,855,956.76
429,085,852.27 60,098.72 413,960,010.91 48,950.09 337,168,195.81 2,998,754.60

13,971,809.94 858.55 13,479,285.24 699.29 10,978,805.12 42,839.35
24,917,877.60 400.66 24,039,489.60 326.33 19,580,034.60 19,991.70

29,070,857.20 400.66 28,046,071.20 326.33 22,843,373.70 19,991.70
3,322,383.68 40.07 3,205,265.28 32.63 2,610,671.28 1,999.17
1,690,855.98 17.17 1,631,251.08 13.99 1,328,645.21 856.79
-
-
-
-
-
-
376.49 354.65
346,077,409.29 395.32 351,991,488.92 372.39 331,573,778.68 23,431.18
11,660,290.07 376.49 11,859,551.51 354.65 11,171,623.27 22,315.41

1,850,839.69 376.49 1,882,468.49 354.65 1,773,273.54 22,315.41
17,027,725.18 376.49 17,318,710.15 354.65 16,314,116.52 22,315.41
636.73
533.82
192,441.67
209.18
20.92
1,045.88
50.20
243.34
16.79
251.78
493.88
780.34
266.70
26.67
26.67
128,399.52
256.80
256.80
513.60
128.40
5,991.98
249.28
4,759,276.18 30.71 4,759,276.18 1,530.55

2,687,238.40 0.96 2,687,238.40 47.84
1,782,934.18 0.64 1,782,934.18 31.74
478,947.06 31.93 478,947.06 1,591.60
560,880.00 62.32 560,880.00 3,106.46
6,281,856.00 104.70 6,281,856.00 5,218.85

2,791,936.00 39.88 2,791,936.00 1,988.13
319,078.40 3.99 319,078.40 198.81
378,905.60 3.99 378,905.60 198.81
622.83 630.82
11,891,076.74 76.72 11,891,076.74 77.70 12,043,576.72 2,374.67
29,206,245.27 10.43 29,206,245.27 10.56 29,580,807.80 322.87
3,129,240.56 208.62 3,129,240.56 211.29 3,169,372.26 6,457.45
1,401,361.65 155.71 1,401,361.65 157.70 1,419,333.75 4,819.71
15,695,250.48 261.59 15,695,250.48 264.94 15,896,538.00 8,097.11

6,975,666.88 99.65 6,975,666.88 100.93 7,065,128.00 3,084.61
797,219.07 9.97 797,219.07 10.09 807,443.20 308.46
946,697.65 9.97 946,697.65 10.09 958,838.80 308.46
873.05 873.05
19,579,132.75 783.17 19,579,132.75 783.17 19,579,132.75 42,021.80

12,501,311.96 80.65 12,501,311.96 80.65 12,501,311.96 4,327.58
6,737,790.39 2.41 6,737,790.39 2.41 6,737,790.39 129.12
9,240,398.24 3.30 9,240,398.24 3.30 9,240,398.24 177.07
1,711,948.78 114.13 1,711,948.78 114.13 1,711,948.78 6,123.80
1,964,370.38 218.26 1,964,370.38 218.26 1,964,370.38 11,711.22
22,000,948.20 366.68 22,000,948.20 366.68 22,000,948.20 19,674.85

9,778,199.20 139.69 9,778,199.20 139.69 9,778,199.20 7,495.18
1,117,508.48 13.97 1,117,508.48 13.97 1,117,508.48 749.52
1,327,041.32 13.97 1,327,041.32 13.97 1,327,041.32 749.52
- 1,290.86
24,173,012.51 - - 1,157.96 28,948,946.64 27,803.33

20,911,275.08 - - 119.25 25,042,778.02 2,863.30
8,318,687.73 - - 3.56 9,962,235.65 85.43
9,507,071.69 - - 4.07 11,385,412.18 97.63
1,909,902.79 - - 152.48 2,287,247.98 3,661.22
2,425,273.39 - - 322.72 2,904,441.88 7,748.62
27,163,061.96 - - 542.16 32,529,749.07 13,017.68

12,072,471.98 - - 206.54 14,457,666.25 4,959.12
1,379,711.08 - - 20.65 1,652,304.71 495.91
1,638,406.91 - - 20.65 1,962,111.85 495.91
1,147.95
1,380,380.74 1,029.76 25,743,973.66 2,139.61

1,175,167.49 141.40 21,916,765.49 293.79
663,536.87 4.42 12,374,901.48 9.18
909,993.42 6.06 16,971,293.45 12.59
168,592.53 209.62 3,144,235.17 435.53
138,493.32 286.99 2,582,887.60 596.30
1,551,125.14 482.14 28,928,341.11 1,001.78

689,388.95 183.67 12,857,040.49 381.63
78,787.31 18.37 1,469,376.06 38.16
93,559.93 18.37 1,744,884.07 38.16
55,134.78
2,876.60
2,876.60
287.66
143.83
47,943.29
352.36
18.38
18.38
1.84
0.92
306.40
161.08
161.08 16,913,400.00 9,503.04
3.00
3.00
564.28
3.00
1,171,066,261.53 1,171,189,750.78 1,060,288,500.17
TOTAL
HARGA
20,655,421,671.02
672,577,816.98
1,199,501,839.20
1,399,418,812.40
159,933,578.56
81,394,767.66
-
-
-
-
-
-
20,863,126,327.36
702,935,523.16
111,577,067.17
1,026,509,017.95
133,713,491.15
101,425,126.07
230,930,001.61
14,642,300.83
1,673,405.81
62,752,717.83
4,769,206.56
83,837,631.02
37,717,044.17
46,999,366.23
3,776,734.79
4,444,948.13
46,820,120.25
18,668,782.13
2,133,575.10
2,533,620.43
706,197,345.78
17,975,932.44
20,543,922.79
30,815,884.18
12,197,954.15
106,999,597.85
237,235,083.03
133,950,458.18
88,873,711.64
23,874,018.19
27,958,119.75
313,130,941.20
139,169,307.20
15,905,063.68
18,887,263.12
368,073,271.71
904,042,458.66
96,861,692.00
43,377,381.10
485,826,668.33
215,922,963.70
24,676,910.14
29,303,830.79
1,050,544,933.86
670,774,855.69
361,525,285.43
495,806,105.74
91,856,934.77
105,400,957.85
1,180,490,727.94
524,662,545.75
59,961,433.80
71,204,202.64
695,083,225.13
601,293,550.84
239,199,822.18
273,371,225.34
54,918,326.52
69,737,557.49
781,060,643.84
347,138,063.93
39,672,921.59
47,111,594.39
53,490,216.20
45,538,134.09
25,712,275.98
35,262,549.91
6,533,017.06
5,366,662.43
60,106,619.16
26,714,052.96
3,053,034.62
3,625,478.62
396,970,441.20
172,595,844.00
201,361,818.00
23,012,779.20
13,663,837.65
38,354,632.00
2,536,992.00
1,103,040.00
1,286,880.00
147,072.00
87,324.00
61,280.00
997,819,200.00
4,500,000.00
6,000,000.00
197,497,855.07
10,500,000.00
61,824,750,224.01
ANALISA HARGA SATUAN PEKERJAAN STRUKTUR R0 (20 Juni 2013) - ATELIER 6 STR

Bahan
Kawat Beton 0.0150 kg
Upah & Sewa Alat
Pekerja 0.0070 Oh
Tukang Besi 0.0070 Oh
Mandor 0.0003 Oh

Bahan
Upah & Sewa Alat
Pekerja 0.0070 Oh
Mandor 0.0003 Oh

Bahan
Upah & Sewa Alat

1.0000 M2
Bahan
Koral Beton 0.7610 m3
Pasir Beton 0.6380 m3
Semen 230.0000 kg
Upah
Tukang Batu 0.2500 Oh
Pekerja 1.2500 Oh
Mandor 0.0600 Oh

Bahan :
Paku kayu 0.1275 kg
Upah Pekerja :
Pekerja 0.3950 Oh
Tukang 0.1350 Oh
Mandor 0.0135 Oh
Alat :
Bahan
Upah
Pekerja 0.0200 Oh
Mandor 0.0050 Oh
Alat :
Throwel 0.2333 Jam

Bahan :
Stood 0.0026 m3
Paku kayu 0.1281 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Paku kayu 0.3350 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Balok 0.0038 m3
Paku kayu 0.1307 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Balok 0.0032 m3
Paku kayu 0.1181 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Balok 0.0053 m3
Paku kayu 0.1826 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Upah Pekerja :
Pekerja 0.0600 Oh
Tukang besi 0.0600 Oh
Mandor 0.0030 Oh

Bahan :
Upah Pekerja :
Pekerja 0.0600 Oh
Mandor 0.0030 Oh

Bahan :
15. Man hole

1.0000 BH
16. Tangga service

1.0000 BH
17. Saluran
1.0000 M
18. Sumpit
1.0000 BH
R0 (20 Juni 2013) - ATELIER 6 STR
BAHAN / UPAH JUMLAH H. SATUAN LT. BASEMENT LT. SEMI BASEMENT
Rp. Rp. Rp. VOLUME HARGA (RP) VOLUME
8,462.40 1,699,418.22 540,473.92
6,888.00 7,232.40 Toko Utama 1,784,389.14 12,290,872,370.30 567,497.61

15,700.00 235.50 Toko Utama 25,491.27 400,212,991.98 8,107.11
60,000.00 420.00 11,895.93 713,755,654.49 3,783.32

70,000.00 490.00 11,895.93 832,714,930.24 3,783.32
80,000.00 56.00 1,189.59 95,167,420.60 378.33
95,000.00 28.50 509.83 48,433,419.41 162.14
- Masuk OHC
8,462.40
6,888.00 7,232.40
15,700.00 235.50
60,000.00 420.00
70,000.00 490.00
80,000.00 56.00
95,000.00 28.50
- - Masuk OHC
1,017,420.00 8,263.10 4,111.02
890,400.00 934,920.00 8,676.25 7,725,332,855.28 4,316.57
31,500.00 31,500.00 8,263.10 260,287,495.12 4,111.02

5,000.00 5,000.00 8,263.10 41,315,475.42 4,111.02
46,000.00 46,000.00 8,263.10 380,102,373.83 4,111.02
- Masuk OHC
657,230.00 836.70
32,861.50
210,000.00 159,810.00 636.73 133,713,491.15

190,000.00 121,220.00 533.82 101,425,126.07
1,200.00 276,000.00 192,441.67 230,930,001.61
70,000.00 17,500.00 209.18 14,642,300.83

80,000.00 2,000.00 20.92 1,673,405.81
60,000.00 75,000.00 1,045.88 62,752,717.83
95,000.00 5,700.00 50.20 4,769,206.56
3.00 x Pakai 82,557.08 1,975.53
155,000.00 19,092.09 243.34 37,717,044.17

2,800,000.00 23,790.73 16.79 46,999,366.23
15,000.00 1,911.76 251.78 3,776,734.79
9,000.00 2,250.00 493.88 4,444,948.13
60,000.00 23,700.00 780.34 46,820,120.25

70,000.00 9,450.00 266.70 18,668,782.13
80,000.00 1,080.00 26.67 2,133,575.10
95,000.00 1,282.50 26.67 2,533,620.43
- Tidak Pakai
34,841.67 16,090.60 7,679.22
5,500.00 27,500.00 80,453.02 442,491,616.41 38,396.09

- -
70,000.00 700.00 160.91 11,263,422.96 76.79
80,000.00 800.00 160.91 12,872,483.39 76.79
60,000.00 1,200.00 321.81 19,308,725.08 153.58
95,000.00 475.00 80.45 7,643,037.01 38.40
17,857.14 4,166.67 3,754.47 67,044,184.30 1,791.82
3.00 x Pakai 80,395.75 2,850.78 2,205.95
155,000.00 19,092.09 351.14 54,427,252.70 271.72

2,800,000.00 10,780.00 10.98 30,731,354.50 8.49
2,800,000.00 7,152.34 7.28 20,389,699.11 5.63
15,000.00 1,921.32 365.15 5,477,255.74 282.56
9,000.00 2,250.00 712.69 6,414,243.75 551.49
60,000.00 25,200.00 1,197.33 71,839,530.00 926.50

70,000.00 11,200.00 456.12 31,928,680.00 352.95
80,000.00 1,280.00 45.61 3,648,992.00 35.30
95,000.00 1,520.00 45.61 4,333,178.00 35.30
- Masuk OHC
3.00 x Pakai 112,459.34 7,585.35 1,772.91

155,000.00 19,092.09 934.32 144,820,108.06 218.38
2,800,000.00 46,893.00 127.04 355,699,629.98 29.69
15,000.00 5,024.25 2,540.71 38,110,674.64 593.84
9,000.00 2,250.00 1,896.34 17,067,028.50 443.23
60,000.00 25,200.00 3,185.85 191,150,719.20 744.62

70,000.00 11,200.00 1,213.66 84,955,875.20 283.67
80,000.00 1,280.00 121.37 9,709,242.88 28.37
95,000.00 1,520.00 121.37 11,529,725.92 28.37
- Masuk OHC
4.00 x Pakai 98,457.48 1,013.99 22,115.79
25,000.00 22,426.04 909.59 22,739,738.57 19,838.79

155,000.00 14,319.07 93.67 14,519,364.54 2,043.08
2,800,000.00 7,717.50 2.79 7,825,453.45 60.96
2,800,000.00 10,584.00 3.83 10,732,050.45 83.60
15,000.00 1,960.88 132.55 1,988,303.99 2,891.09
9,000.00 2,250.00 253.50 2,281,473.31 5,528.95
60,000.00 25,200.00 425.88 25,552,501.07 9,288.63

70,000.00 11,200.00 162.24 11,356,667.14 3,538.53
80,000.00 1,280.00 16.22 1,297,904.82 353.85
95,000.00 1,520.00 16.22 1,541,261.97 353.85
- Masuk OHC
4.00 x Pakai 101,585.44 -
25,000.00 22,426.04 - -
210,000.00 19,400.03 - -
2,800,000.00 7,717.50 - -
2,800,000.00 8,820.00 - -
15,000.00 1,771.88 - -
9,000.00 2,250.00 - -
60,000.00 25,200.00 - -
70,000.00 11,200.00 - -
80,000.00 1,280.00 - -
95,000.00 1,520.00 - -
- Masuk OHC
3.00 x Pakai 111,271.13 -
25,000.00 22,426.04 - -
155,000.00 19,092.09 - -
2,800,000.00 10,780.00 - -
2,800,000.00 14,784.00 - -
15,000.00 2,739.00 - -
9,000.00 2,250.00 - -
60,000.00 25,200.00 - -
70,000.00 11,200.00 - -
80,000.00 1,280.00 - -
95,000.00 1,520.00 - -
- Masuk OHC
17,645.00
7,200.00 8,280.00
60,000.00 3,600.00
70,000.00 4,200.00
80,000.00 480.00
95,000.00 285.00
800.00 800.00
17,045.00
7,200.00 8,280.00
60,000.00 3,600.00
70,000.00 4,200.00
80,000.00 480.00
95,000.00 285.00
200.00 200.00
105,000.00 8,561.82
105,000.00 105,000.00 8,561.82 898,991,100.00
1,500,000.00 -
1,500,000.00 1,500,000.00 - -
2,000,000.00 -
2,000,000.00 2,000,000.00 - -
350,000.00 564.28
350,000.00 350,000.00 564.28 197,497,855.07
3,500,000.00 3.00
3,500,000.00 3,500,000.00 3.00 10,500,000.00
TOTAL 26,350,875,761.45
LT. SEMI BASEMENT LT. 1 LT. 2 LT. 3
339,541.24 267,250.77 116,205.58
3,908,923,555.84 356,518.30 2,455,698,036.79 280,613.31 1,932,864,497.59 122,015.86

127,281,607.41 5,093.12 79,961,961.13 4,008.76 62,937,557.27 1,743.08
226,999,045.05 2,376.79 142,607,319.21 1,870.76 112,245,325.06 813.44

264,832,219.23 2,376.79 166,375,205.74 1,870.76 130,952,879.24 813.44
30,266,539.34 237.68 19,014,309.23 187.08 14,966,043.34 81.34
15,403,506.63 101.86 9,676,925.23 80.18 7,616,647.06 34.86
2,007.28 1,263.50 756.99
3,843,474,137.87 2,107.64 1,876,644,931.83 1,326.67 1,181,270,695.07 794.83
129,497,107.07 2,007.28 63,229,276.68 1,263.50 39,800,225.58 756.99

20,555,096.36 2,007.28 10,036,393.12 1,263.50 6,317,496.12 756.99
189,106,886.52 2,007.28 92,334,816.74 1,263.50 58,120,964.33 756.99
1,910.08
211,178,470.87 9,550.41 52,527,258.50
5,375,451.99 19.10 1,337,057.49

6,143,373.70 19.10 1,528,065.70
9,215,060.55 38.20 2,292,098.55
3,647,628.13 9.55 907,289.01
31,996,738.01 445.69 7,958,675.53
1,711.01 954.72 465.76
42,116,233.99 210.75 32,666,718.62 117.60 18,227,600.11 57.37

23,780,162.56 6.59 18,444,666.24 3.68 10,291,881.60 1.79
15,777,708.70 4.37 12,237,703.18 2.44 6,828,477.71 1.19
4,238,343.35 219.16 3,287,396.72 122.29 1,834,324.21 59.66
4,963,392.00 427.75 3,849,768.00 238.68 2,148,120.00 116.44
55,589,990.40 718.62 43,117,401.60 400.98 24,058,944.00 195.62

24,706,662.40 273.76 19,163,289.60 152.76 10,692,864.00 74.52
2,823,618.56 27.38 2,190,090.24 15.28 1,222,041.60 7.45
3,353,047.04 27.38 2,600,732.16 15.28 1,451,174.40 7.45
884.08 881.17 622.83

33,848,553.36 108.90 16,878,961.60 108.54 16,823,372.12 76.72
83,137,059.25 14.81 41,457,229.09 14.76 41,320,693.09 10.43
8,907,542.06 296.12 4,441,845.97 295.15 4,427,217.12 208.62
3,989,047.05 221.02 1,989,183.15 220.29 1,982,631.94 155.71
44,677,326.96 371.31 22,278,851.28 370.09 22,205,477.70 261.59

19,856,589.76 141.45 9,901,711.68 140.99 9,869,101.20 99.65
2,269,324.54 14.15 1,131,624.19 14.10 1,127,897.28 9.97
2,694,822.90 14.15 1,343,803.73 14.10 1,339,378.02 9.97
4,859.78 3,514.77 1,690.32
495,969,662.13 4,359.42 108,985,528.92 3,152.89 78,822,308.31 1,516.29

316,677,533.56 448.95 69,587,458.93 324.70 50,328,187.57 156.15
170,678,633.43 13.39 37,505,320.51 9.69 27,125,215.30 4.66
234,073,554.42 18.37 51,435,868.13 13.29 37,200,295.27 6.39
43,366,305.84 635.29 9,529,413.07 459.47 6,892,018.99 220.97
49,760,534.53 1,214.94 10,934,495.78 878.69 7,908,226.03 422.58
557,317,986.72 2,041.11 122,466,352.68 1,476.20 88,572,131.58 709.94

247,696,882.98 777.56 54,429,490.08 562.36 39,365,391.82 270.45
28,308,215.20 77.76 6,220,513.15 56.24 4,498,901.92 27.05
33,616,005.55 77.76 7,386,859.37 56.24 5,342,446.03 27.05
6,968.68 5,390.87 2,412.13
6,251.19 156,279,812.37 4,835.84 120,895,901.65 2,163.78

643.77 135,192,506.31 498.01 104,583,053.30 222.84
19.21 53,780,758.87 14.86 41,604,051.33 6.65
21.95 61,463,724.43 16.98 47,547,487.23 7.60
823.17 12,347,623.21 636.80 9,551,950.56 284.93
1,742.17 15,679,521.54 1,347.72 12,129,461.03 603.03
2,926.84 175,610,641.22 2,264.17 135,849,963.52 1,013.10

1,114.99 78,049,173.88 862.54 60,377,761.57 385.94
111.50 8,919,905.59 86.25 6,900,315.61 38.59
111.50 10,592,387.88 86.25 8,194,124.78 38.59
- - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
- - - - -
11,578,091,163.80 6,405,507,953.45 4,616,632,720.16
REALI
LT. 3 LT. 4 LT. 5 LT. 6
85,049.49 83,847.90 35,707.86
840,445,249.93 89,301.97 615,111,940.67 88,040.30 606,421,581.05 37,493.25

27,366,414.52 1,275.74 20,029,155.19 1,257.72 19,746,181.40 535.62
48,806,344.36 595.35 35,720,786.33 586.94 35,216,119.69 249.96

56,940,735.09 595.35 41,674,250.72 586.94 41,085,472.97 249.96
6,507,512.58 59.53 4,762,771.51 58.69 4,695,482.63 25.00
3,311,859.08 25.51 2,423,910.50 25.15 2,389,665.26 10.71
488.09 486.80 125.66
707,720,879.16 512.49 456,320,492.90 511.14 455,116,409.43 131.94
23,845,043.10 488.09 15,374,679.68 486.80 15,334,110.83 125.66

3,784,927.48 488.09 2,440,425.35 486.80 2,433,985.85 125.66
34,821,332.78 488.09 22,451,913.18 486.80 22,392,669.78 125.66
465.76 465.76 -
8,892,331.81 57.37 8,892,331.81 57.37 8,892,331.81 -

5,020,892.80 1.79 5,020,892.80 1.79 5,020,892.80 -
3,331,271.76 1.19 3,331,271.76 1.19 3,331,271.76 -
894,874.77 59.66 894,874.77 59.66 894,874.77 -
1,047,960.00 116.44 1,047,960.00 116.44 1,047,960.00 -
11,737,152.00 195.62 11,737,152.00 195.62 11,737,152.00 -

5,216,512.00 74.52 5,216,512.00 74.52 5,216,512.00 -
596,172.80 7.45 596,172.80 7.45 596,172.80 -
707,955.20 7.45 707,955.20 7.45 707,955.20 -
622.83 622.83 -
11,891,076.74 76.72 11,891,076.74 76.72 11,891,076.74 -
29,206,245.27 10.43 29,206,245.27 10.43 29,206,245.27 -
3,129,240.56 208.62 3,129,240.56 208.62 3,129,240.56 -
1,401,361.65 155.71 1,401,361.65 155.71 1,401,361.65 -
15,695,250.48 261.59 15,695,250.48 261.59 15,695,250.48 -

6,975,666.88 99.65 6,975,666.88 99.65 6,975,666.88 -
797,219.07 9.97 797,219.07 9.97 797,219.07 -
946,697.65 9.97 946,697.65 9.97 946,697.65 -
1,220.12 1,211.53 830.10

(balok lt.5 uda semua --> diakibatkan ada dimensi balok yg berub
37,907,273.71 1,094.50 27,362,396.06 1,086.79 27,169,846.08 744.64
24,203,863.38 112.72 17,470,939.77 111.92 17,347,996.26 76.69
13,045,075.47 3.36 9,416,254.11 3.34 9,349,991.65 2.29
17,890,389.22 4.61 12,913,719.92 4.58 12,822,845.69 3.14
3,314,514.07 159.50 2,392,497.22 158.38 2,375,661.14 108.52
3,803,229.00 305.03 2,745,263.59 302.88 2,725,945.09 207.53
42,596,164.80 512.45 30,746,952.18 508.84 30,530,584.98 348.64

18,931,628.80 195.22 13,665,312.08 193.84 13,569,148.88 132.82
2,163,614.72 19.52 1,561,749.95 19.38 1,550,759.87 13.28
2,569,292.48 19.52 1,854,578.07 19.38 1,841,527.35 13.28
1,521.44 1,521.44 1,052.65

(pelat lt.5 uda semua --> diakibatkan ada dimensi balok yg berub
54,094,579.35 1,364.79 34,119,826.56 1,364.79 34,119,826.56 944.27
46,795,434.74 140.55 29,515,935.53 140.55 29,515,935.53 97.24
18,615,632.33 4.19 11,741,696.75 4.19 11,741,696.75 2.90
21,275,008.38 4.79 13,419,082.00 4.79 13,419,082.00 3.32
4,273,997.22 179.72 2,695,797.72 179.72 2,695,797.72 124.34
5,427,298.06 380.36 3,423,235.20 380.36 3,423,235.20 263.16
60,785,738.24 639.00 38,340,234.28 639.00 38,340,234.28 442.11

27,015,883.66 243.43 17,040,104.13 243.43 17,040,104.13 168.42
3,087,529.56 24.34 1,947,440.47 24.34 1,947,440.47 16.84
3,666,441.35 24.34 2,312,585.56 24.34 2,312,585.56 16.84
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
-
2,272,500,768.06 1,598,483,808.63 1,586,159,805.53
REALISASI WORK LANTAI BASEMENT - LANTAI ATAP
LT. 6 LT. 7 LT. 8 LT. 9
- - -
258,253,517.93 - - - - -
8,409,200.75 - - - - -
14,997,300.69 - - - - -
17,496,850.81 - - - - -
1,999,640.09 - - - - -
1,017,673.98 - - - - -
- - -
117,481,730.76 - - - - -
3,958,279.34 - - - - -
628,298.31 - - - - -
5,780,344.43 - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
ada dimensi balok yg berubah)
18,615,896.36 - - - - -
11,886,283.77 - - - - -
6,406,310.69 - - - - -
8,785,797.52 - - - - -
1,627,725.88 - - - - -
1,867,729.07 - - - - -
20,918,565.53 - - - - -
9,297,140.24 - - - - -
1,062,530.31 - - - - -
1,261,754.75 - - - - -
- - -
da dimensi balok yg berubah)
23,606,732.08 - - - - -
20,421,404.58 - - - - -
8,123,812.97 - - - - -
9,284,357.68 - - - - -
1,865,161.14 - - - - -
2,368,458.59 - - - - -
26,526,736.22 - - - - -
11,789,660.54 - - - - -
1,347,389.78 - - - - -
1,600,025.36 - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
618,686,310.12 - -
LT. 9 LT. 10 LT. 11 LT. 12
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
LT. 12 LT. 13 LT. ATAP TOTAL
- -
- - - - - 3,325,869.74
- - - - - 47,512.42
- - - - - 22,172.46
- - - - - 22,172.46
- - - - - 2,217.25
- - - - - 950.25
- -
- - - - - 18,377.54
- - - - - 17,502.42
- - - - - 17,502.42
- - - - - 17,502.42
636.73
533.82
192,441.67
209.18
20.92
1,045.88
50.20
243.34
16.79
251.78
493.88
780.34
266.70
26.67
26.67
128,399.52
256.80
256.80
513.60
128.40
5,991.98
- - - 1,123.32
- - - 35.11
- - - 23.30
- - - 1,168.13
- - - 2,279.93
- - - 3,830.29
- - - 1,459.16
- - - 145.92
- - - 145.92
- -
- - - - - 1,600.29
- - - - - 217.58
- - - - - 4,351.67
- - - - - 3,248.00
- - - - - 5,456.64
- - - - - 2,078.72
- - - - - 207.87
- - - - - 207.87
- -
- - - - - 32,702.91
- - - - - 3,367.88
- - - - - 100.48
- - - - - 137.81
- - - - - 4,765.76
- - - - - 9,114.10
- - - - - 15,311.69
- - - - - 5,833.02
- - - - - 583.30
- - - - - 583.30
- -
- - - - - 16,924.67
- - - - - 1,742.97
- - - - - 52.00
- - - - - 59.43
- - - - - 2,228.69
- - - - - 4,716.80
- - - - - 7,924.23
- - - - - 3,018.75
- - - - - 301.88
- - - - - 301.88
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
-
-
-
-
-
-
-
-
-
-
- - 8,561.82
564.28
3.00
- - -
TOTAL
HARGA
22,908,590,750.10
745,945,069.64
1,330,347,894.90
1,552,072,544.04
177,379,719.32
90,273,607.15
16,363,362,132.30
551,326,217.40
87,512,098.00
805,111,301.59
133,713,491.15
101,425,126.07
230,930,001.61
14,642,300.83
1,673,405.81
62,752,717.83
4,769,206.56
37,717,044.17
46,999,366.23
3,776,734.79
4,444,948.13
46,820,120.25
18,668,782.13
2,133,575.10
2,533,620.43
706,197,345.78
17,975,932.44
20,543,922.79
30,815,884.18
12,197,954.15
106,999,597.85
174,114,800.85
98,310,743.30
65,227,403.99
17,521,944.35
20,519,403.75
229,817,322.00
102,141,032.00
11,673,260.80
13,861,997.20
248,044,225.35
609,233,347.21
65,275,001.49
29,231,975.59
327,398,126.58
145,510,278.48
16,629,746.11
19,747,823.51
817,572,650.15
522,021,627.77
281,352,254.61
385,854,520.61
71,486,440.20
82,026,896.39
918,701,239.54
408,311,662.02
46,664,189.94
55,413,725.56
423,116,678.56
366,024,270.00
145,607,649.00
166,408,741.72
33,430,327.58
42,451,209.62
475,453,547.76
211,312,687.89
24,150,021.47
28,678,150.50
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
898,991,100.00
197,497,855.07
10,500,000.00
55,026,938,291.21
ANALISA HARGA SATUAN PEKERJAAN STRUKTUR R0 (20 Juni 2013) - ATELIER 6

Bahan
Upah & Sewa Alat
Pekerja 0.0070 Oh
Mandor 0.0003 Oh

Bahan
Upah & Sewa Alat
Pekerja 0.0070 Oh
Mandor 0.0003 Oh

Bahan
Upah & Sewa Alat

1.0000 M2
Bahan
Koral Beton 0.7610 m3
Pasir Beton 0.6380 m3
Semen 230.0000 kg
Upah
Pekerja 1.2500 Oh
Mandor 0.0600 Oh

Bahan :
Paku kayu 0.1275 kg
Upah Pekerja :
Pekerja 0.3950 Oh
Tukang 0.1350 Oh
Mandor 0.0135 Oh
Alat :
Bahan
Upah
Pekerja 0.0200 Oh
Mandor 0.0050 Oh
Alat :
Throwel 0.2333 Jam

Bahan :
Stood 0.0026 m3
Paku kayu 0.1281 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Paku kayu 0.3350 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Balok 0.0038 m3
Paku kayu 0.1307 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Balok 0.0032 m3
Paku kayu 0.1181 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Balok 0.0053 m3
Paku kayu 0.1826 kg
Upah Pekerja :
Pekerja 0.4200 Oh
Tukang 0.1600 Oh
Mandor 0.0160 Oh
Alat :

Bahan :
Upah Pekerja :
Pekerja 0.0600 Oh
Mandor 0.0030 Oh

Bahan :
Upah Pekerja :
Pekerja 0.0600 Oh
Mandor 0.0030 Oh

Bahan :
15. Man hole

1.0000 BH
16. Tangga service

1.0000 BH
17. Saluran
1.0000 M
18. Sumpit
1.0000 BH
RUKTUR R0 (20 Juni 2013) - ATELIER 6 STR
BAHAN / UPAH JUMLAH H. SATUAN LT. BASEMENT
Rp. Rp. Rp. VOLUME HARGA (RP)
8,462.40 7,270.72
6,888.00 7,232.40 Toko Utama 7,634.25 52,584,737.12

15,700.00 235.50 Toko Utama 109.06 1,712,253.97
60,000.00 420.00 50.90 3,053,701.34

70,000.00 490.00 50.90 3,562,651.57
80,000.00 56.00 5.09 407,160.18
95,000.00 28.50 2.18 207,215.45
- Masuk OHC
8,462.40
6,888.00 7,232.40
15,700.00 235.50
60,000.00 420.00
70,000.00 490.00
80,000.00 56.00
95,000.00 28.50
- - Masuk OHC
1,017,420.00 64.02
890,400.00 934,920.00 67.22 59,851,096.95
31,500.00 31,500.00 64.02 2,016,546.39

5,000.00 5,000.00 64.02 320,086.73
46,000.00 46,000.00 64.02 2,944,797.91
- Masuk OHC
657,230.00 -
32,861.50
210,000.00 159,810.00 - -
190,000.00 121,220.00 - -
1,200.00 276,000.00 - -
70,000.00 17,500.00 - -
80,000.00 2,000.00 - -
60,000.00 75,000.00 - -
95,000.00 5,700.00 - -
3 x Pakai 82,557.08 -
155,000.00 19,092.09 - -
2,800,000.00 23,790.73 - -
15,000.00 1,911.76 - -
9,000.00 2,250.00 - -
60,000.00 23,700.00 - -
70,000.00 9,450.00 - -
80,000.00 1,080.00 - -
95,000.00 1,282.50 - -
- Tidak Pakai
34,841.67 -
5,500.00 27,500.00 - -
- -
70,000.00 700.00 - -
80,000.00 800.00 - -
60,000.00 1,200.00 - -
95,000.00 475.00 - -
17,857.14 4,166.67 - -
3 x Pakai 80,395.75 -
155,000.00 19,092.09 - -
2,800,000.00 10,780.00 - -
2,800,000.00 7,152.34 - -
15,000.00 1,921.32 - -
9,000.00 2,250.00 - -
60,000.00 25,200.00 - -
70,000.00 11,200.00 - -
80,000.00 1,280.00 - -
95,000.00 1,520.00 - -
- Masuk OHC
3 x Pakai 112,459.34 -
155,000.00 19,092.09 - -
2,800,000.00 46,893.00 - -
15,000.00 5,024.25 - -
9,000.00 2,250.00 - -
60,000.00 25,200.00 - -
70,000.00 11,200.00 - -
80,000.00 1,280.00 - -
95,000.00 1,520.00 - -
- Masuk OHC
4 x Pakai 98,457.48 53.84
25,000.00 22,426.04 48.30 1,207,474.06

155,000.00 14,319.07 4.97 770,974.39
2,800,000.00 7,717.50 0.15 415,529.49
2,800,000.00 10,584.00 0.20 569,869.02
15,000.00 1,960.88 7.04 105,578.41
9,000.00 2,250.00 13.46 121,145.63
60,000.00 25,200.00 22.61 1,356,831.00

70,000.00 11,200.00 8.61 603,036.00
80,000.00 1,280.00 0.86 68,918.40
95,000.00 1,520.00 0.86 81,840.60
- Masuk OHC
4 x Pakai 101,585.44 151.01
25,000.00 22,426.04 135.46 3,386,548.16

210,000.00 19,400.03 13.95 2,929,591.01
2,800,000.00 7,717.50 0.42 1,165,416.87
2,800,000.00 8,820.00 0.48 1,331,904.99
15,000.00 1,771.88 17.84 267,570.20
9,000.00 2,250.00 37.75 339,771.68
60,000.00 25,200.00 63.42 3,805,442.84

70,000.00 11,200.00 24.16 1,691,307.93
80,000.00 1,280.00 2.42 193,292.33
95,000.00 1,520.00 2.42 229,534.65
- Masuk OHC
3 x Pakai 111,271.13 184.19
25,000.00 22,426.04 165.22 4,130,619.91

155,000.00 19,092.09 22.69 3,516,544.46
2,800,000.00 10,780.00 0.71 1,985,552.62
2,800,000.00 14,784.00 0.97 2,723,043.60
15,000.00 2,739.00 33.63 504,492.45
9,000.00 2,250.00 46.05 414,424.25
60,000.00 25,200.00 77.36 4,641,551.59

70,000.00 11,200.00 29.47 2,062,911.82
80,000.00 1,280.00 2.95 235,761.35
95,000.00 1,520.00 2.95 279,966.60
- Masuk OHC
17,645.00
7,200.00 8,280.00
60,000.00 3,600.00
70,000.00 4,200.00
80,000.00 480.00
95,000.00 285.00
800.00 800.00
17,045.00
7,200.00 8,280.00
60,000.00 3,600.00
70,000.00 4,200.00
80,000.00 480.00
95,000.00 285.00
200.00 200.00
105,000.00 -
105,000.00 105,000.00 - -
1,500,000.00 3.00
1,500,000.00 1,500,000.00 3.00 4,500,000.00
2,000,000.00 3.00
2,000,000.00 2,000,000.00 3.00 6,000,000.00
350,000.00 -
350,000.00 350,000.00 - -
3,500,000.00 -
3,500,000.00 3,500,000.00 - -
TOTAL 178,296,693.91
LT. SEMI BASEMENT LT. 1 LT. 2
VOLUME HARGA (RP) VOLUME HARGA (RP) VOLUME HARGA (RP)
9,001.65 57,131.87 1,493.25
9,451.73 65,103,540.92 59,988.46 413,200,532.58 1,567.91 10,799,770.89

135.02 2,119,888.82 856.98 13,454,555.25 22.40 351,660.04
63.01 3,780,693.43 399.92 23,995,385.17 10.45 627,164.40

63.01 4,410,809.01 399.92 27,994,616.03 10.45 731,691.79
6.30 504,092.46 39.99 3,199,384.69 1.05 83,621.92
2.70 256,547.05 17.14 1,628,258.28 0.45 42,557.58
113.52 504.90 302.86
119.19 106,130,737.94 530.14 472,038,226.77 318.00 283,145,633.96
113.52 3,575,833.49 504.90 15,904,252.92 302.86 9,539,947.24

113.52 567,592.62 504.90 2,524,484.59 302.86 1,514,277.34
113.52 5,221,852.08 504.90 23,225,258.24 302.86 13,931,351.52
- -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
258.05 - 97.34
31.79 4,926,675.62 - - 11.99 1,858,500.40

0.99 2,781,757.44 - - 0.37 1,049,368.32
0.66 1,845,645.86 - - 0.25 696,236.94
33.05 495,793.21 - - 12.47 187,029.14
64.51 580,608.00 - - 24.34 219,024.00
108.38 6,502,809.60 - - 40.88 2,453,068.80

41.29 2,890,137.60 - - 15.58 1,090,252.80
4.13 330,301.44 - - 1.56 124,600.32
4.13 392,232.96 - - 1.56 147,962.88
188.23 - -
23.18 3,593,640.99 - - - -
3.15 8,826,514.41 - - - -
63.05 945,697.97 - - - -
47.06 423,510.06 - - - -
79.06 4,743,312.71 - - - -
30.12 2,108,138.98 - - - -
3.01 240,930.17 - - - -
3.01 286,104.58 - - - -
336.37 1,396.43 191.17
301.74 7,543,410.07 1,252.66 31,316,386.12 171.49 4,287,208.94

31.07 4,816,481.08 129.00 19,995,569.64 17.66 2,737,390.73
0.93 2,595,922.74 3.85 10,776,945.44 0.53 1,475,362.34
1.27 3,560,122.61 5.28 14,779,810.89 0.72 2,023,354.07
43.97 659,576.29 182.55 2,738,223.89 24.99 374,862.47
84.09 756,828.79 349.11 3,141,966.60 47.79 430,134.79
141.27 8,476,482.40 586.50 35,190,025.92 80.29 4,817,509.70

53.82 3,767,325.51 223.43 15,640,011.52 30.59 2,141,115.42
5.38 430,551.49 22.34 1,787,429.89 3.06 244,698.91
5.38 511,279.89 22.34 2,122,572.99 3.06 290,579.95
2,236.05 105.19
2,005.83 50,145,801.39 94.36 2,358,994.99

206.57 43,379,477.29 9.72 2,040,688.69
6.16 17,256,734.65 0.29 811,803.77
7.04 19,721,982.46 0.33 927,775.74
264.13 3,962,005.40 12.43 186,383.52
559.01 5,031,117.97 26.30 236,677.48
939.14 56,348,521.30 44.18 2,650,787.82

357.77 25,043,787.25 16.83 1,178,127.92
35.78 2,862,147.11 1.68 134,643.19
35.78 3,398,799.70 1.68 159,888.79
118.44 95.12
106.25 2,656,244.02 85.32 2,133,069.62

14.59 2,261,355.53 11.72 1,815,958.45
0.46 1,276,833.11 0.37 1,025,347.79
0.63 1,751,085.41 0.50 1,406,191.25
21.63 324,419.84 17.37 260,522.04
29.61 266,500.42 23.78 214,010.44
49.75 2,984,804.68 39.95 2,396,916.90

18.95 1,326,579.86 15.22 1,065,296.40
1.90 151,609.13 1.52 121,748.16
1.90 180,035.84 1.52 144,575.94
47,943.29
55,134.78 396,970,441.20
2,876.60 172,595,844.00
2,876.60 201,361,818.00
287.66 23,012,779.20
143.83 13,663,837.65
47,943.29 38,354,632.00
306.40
352.36 2,536,992.00
18.38 1,103,040.00
18.38 1,286,880.00
1.84 147,072.00
0.92 87,324.00
306.40 61,280.00
198.09 487.47
198.09 20,799,450.00 487.47 51,184,350.00

266,703,380.30 1,395,783,189.76 1,271,051,636.53
LT. 3 LT. 4 LT. 5
VOLUME HARGA (RP) VOLUME HARGA (RP) VOLUME HARGA (RP)
3,006.78 1,567.52 2,769.11
3,157.12 21,746,258.83 1,645.90 11,336,936.71 2,907.56 20,027,296.33

45.10 708,097.44 23.51 369,151.12 41.54 652,124.92
21.05 1,262,848.94 10.97 658,358.69 19.38 1,163,025.34

21.05 1,473,323.77 10.97 768,085.14 19.38 1,356,862.89
2.10 168,379.86 1.10 87,781.16 1.94 155,070.05
0.90 85,693.32 0.47 44,674.34 0.83 78,919.58
23.51 11.29 12.58
24.68 21,976,985.96 11.86 10,556,754.49 13.21 11,760,837.96
23.51 740,464.49 11.29 355,685.80 12.58 396,254.65

23.51 117,534.05 11.29 56,458.06 12.58 62,897.56
23.51 1,081,313.22 11.29 519,414.18 12.58 578,657.58
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
9.24 (3.80) 4.79

(balok lt.5 uda semua --> diakibatkan ada dimensi balok yg ber
8.29 207,216.61 (3.41) (85,218.95) 4.29 107,331.03
0.85 132,308.18 (0.35) (54,412.46) 0.44 68,531.06
0.03 71,309.70 (0.01) (29,326.50) 0.01 36,935.96
0.03 97,796.16 (0.01) (40,219.20) 0.02 50,655.02
1.21 18,118.49 (0.50) (7,451.32) 0.63 9,384.75
2.31 20,790.00 (0.95) (8,550.00) 1.20 10,768.50
3.88 232,848.00 (1.60) (95,760.00) 2.01 120,607.20

1.48 103,488.00 (0.61) (42,560.00) 0.77 53,603.20
0.15 11,827.20 (0.06) (4,864.00) 0.08 6,126.08
0.15 14,044.80 (0.06) (5,776.00) 0.08 7,274.72
70.63 0.76 0.76

(pelat lt.5 uda semua --> diakibatkan ada dimensi balok yg beru
63.36 1,583,940.75 0.68 17,043.79 0.68 17,043.79
6.52 1,370,214.85 0.07 14,744.02 0.07 14,744.02
0.19 545,083.43 0.00 5,865.30 0.00 5,865.30
0.22 622,952.49 0.00 6,703.20 0.00 6,703.20
8.34 125,146.71 0.09 1,346.62 0.09 1,346.62
17.66 158,916.45 0.19 1,710.00 0.19 1,710.00
29.66 1,779,864.25 0.32 19,152.00 0.32 19,152.00

11.30 791,050.78 0.12 8,512.00 0.12 8,512.00
1.13 90,405.80 0.01 972.80 0.01 972.80
1.13 107,356.89 0.01 1,155.20 0.01 1,155.20
86.87 86.87 86.87
77.93 1,948,242.07 77.93 1,948,242.07 77.93 1,948,242.07

10.70 1,658,608.15 10.70 1,658,608.15 10.70 1,658,608.15
0.33 936,502.81 0.33 936,502.81 0.33 936,502.81
0.46 1,284,346.71 0.46 1,284,346.71 0.46 1,284,346.71
15.86 237,948.16 15.86 237,948.16 15.86 237,948.16
21.72 195,466.73 21.72 195,466.73 21.72 195,466.73
36.49 2,189,227.35 36.49 2,189,227.35 36.49 2,189,227.35

13.90 972,989.93 13.90 972,989.93 13.90 972,989.93
1.39 111,198.85 1.39 111,198.85 1.39 111,198.85
1.39 132,048.63 1.39 132,048.63 1.39 132,048.63
94.58
94.58 9,930,900.00
77,043,058.80 34,122,945.59 46,446,948.68
REMAIN WORK LANTAI BASEMENT - LANTAI ATAP
LT. 6 LT. 7 LT. 8
VOLUME HARGA (RP) VOLUME HARGA (RP) VOLUME
50,909.15 78,244.91 78,244.91
53,454.61 368,195,359.45 82,157.15 565,898,462.94 82,157.15

763.64 11,989,105.57 1,173.67 18,426,675.52 1,173.67
356.36 21,381,844.33 547.71 32,862,860.80 547.71

356.36 24,945,485.06 547.71 38,340,004.26 547.71
35.64 2,850,912.58 54.77 4,381,714.77 54.77
15.27 1,450,910.87 23.47 2,229,979.84 23.47
373.72 484.68 484.68
392.40 349,395,516.63 508.92 453,139,158.94 508.92
373.72 11,772,086.14 484.68 15,267,491.88 484.68

373.72 1,868,585.10 484.68 2,423,411.41 484.68
373.72 17,190,982.93 484.68 22,295,384.96 484.68
465.76 392.29 392.29
57.37 8,892,331.81 48.32 7,489,597.78 48.32

1.79 5,020,892.80 1.51 4,228,864.64 1.51
1.19 3,331,271.76 1.00 2,805,775.37 1.00
59.66 894,874.77 50.25 753,711.43 50.25
116.44 1,047,960.00 98.07 882,648.00 98.07
195.62 11,737,152.00 164.76 9,885,657.60 164.76

74.52 5,216,512.00 62.77 4,393,625.60 62.77
7.45 596,172.80 6.28 502,128.64 6.28
7.45 707,955.20 6.28 596,277.76 6.28
622.83 622.83 622.83

76.72 11,891,076.74 76.72 11,891,076.74 76.72
10.43 29,206,245.27 10.43 29,206,245.27 10.43
208.62 3,129,240.56 208.62 3,129,240.56 208.62
155.71 1,401,361.65 155.71 1,401,361.65 155.71
261.59 15,695,250.48 261.59 15,695,250.48 261.59

99.65 6,975,666.88 99.65 6,975,666.88 99.65
9.97 797,219.07 9.97 797,219.07 9.97
9.97 946,697.65 9.97 946,697.65 9.97
386.22 1,216.32 1,216.32

akibatkan ada dimensi balok yg berubah)
346.45 8,661,280.75 1,091.09 27,277,177.11 1,091.09
35.68 5,530,243.55 112.36 17,416,527.32 112.36
1.06 2,980,616.91 3.35 9,386,927.61 3.35
1.46 4,087,703.19 4.60 12,873,500.72 4.60
50.49 757,320.01 159.00 2,385,045.89 159.00
96.55 868,984.52 304.08 2,736,713.59 304.08
162.21 9,732,626.65 510.85 30,651,192.18 510.85

61.79 4,325,611.84 194.61 13,622,752.08 194.61
6.18 494,355.64 19.46 1,556,885.95 19.46
6.18 587,047.32 19.46 1,848,802.07 19.46
469.55 1,522.20 1,526.68

kibatkan ada dimensi balok yg berubah)
421.21 10,530,138.26 1,365.47 34,136,870.35 1,369.49
43.38 9,109,274.97 140.62 29,530,679.55 141.04
1.29 3,623,749.08 4.20 11,747,562.05 4.21
1.48 4,141,427.52 4.79 13,425,785.20 4.81
55.47 831,983.21 179.81 2,697,144.35 180.34
117.39 1,056,486.61 380.55 3,424,945.20 381.67
197.21 11,832,650.07 639.32 38,359,386.28 641.20

75.13 5,258,955.59 243.55 17,048,616.13 244.27
7.51 601,023.50 24.36 1,948,413.27 24.43
7.51 713,715.40 24.36 2,313,740.76 24.43
86.87 86.87 86.87
77.93 1,948,242.07 77.93 1,948,242.07 77.93

10.70 1,658,608.15 10.70 1,658,608.15 10.70
0.33 936,502.81 0.33 936,502.81 0.33
0.46 1,284,346.71 0.46 1,284,346.71 0.46
15.86 237,948.16 15.86 237,948.16 15.86
21.72 195,466.73 21.72 195,466.73 21.72
36.49 2,189,227.35 36.49 2,189,227.35 36.49

13.90 972,989.93 13.90 972,989.93 13.90
1.39 111,198.85 1.39 111,198.85 1.39
1.39 132,048.63 1.39 132,048.63 1.39
1,013,920,444.10 1,540,901,437.48
AI ATAP
LT. 8 LT. 9 LT. 10 LT. 11
93,458.13 61,711.87 61,711.87
565,898,462.94 98,131.04 675,926,586.59 64,797.47 446,324,960.09 64,797.47

18,426,675.52 1,401.87 22,009,389.85 925.68 14,533,146.41 925.68
32,862,860.80 654.21 39,252,415.02 431.98 25,918,987.23 431.98

38,340,004.26 654.21 45,794,484.19 431.98 30,238,818.43 431.98
4,381,714.77 65.42 5,233,655.34 43.20 3,455,864.96 43.20
2,229,979.84 28.04 2,663,556.73 18.51 1,758,788.42 18.51
594.57 371.20 370.17
453,139,158.94 624.29 555,872,030.32 389.76 347,037,970.03 388.68
15,267,491.88 594.57 18,728,841.99 371.20 11,692,653.98 370.17

2,423,411.41 594.57 2,972,832.06 371.20 1,855,976.82 370.17
22,295,384.96 594.57 27,350,054.97 371.20 17,074,986.76 370.17
703.25 249.28 249.28
7,489,597.78 86.62 13,426,474.07 30.71 4,759,276.18 30.71

4,228,864.64 2.71 7,581,013.44 0.96 2,687,238.40 0.96
2,805,775.37 1.80 5,029,865.61 0.64 1,782,934.18 0.64
753,711.43 90.08 1,351,165.61 31.93 478,947.06 31.93
882,648.00 175.81 1,582,308.00 62.32 560,880.00 62.32
9,885,657.60 295.36 17,721,849.60 104.70 6,281,856.00 104.70

4,393,625.60 112.52 7,876,377.60 39.88 2,791,936.00 39.88
502,128.64 11.25 900,157.44 3.99 319,078.40 3.99
596,277.76 11.25 1,068,936.96 3.99 378,905.60 3.99
1,108.01 622.83 622.83

11,891,076.74 136.48 21,154,291.49 76.72 11,891,076.74 76.72
29,206,245.27 18.56 51,958,072.37 10.43 29,206,245.27 10.43
3,129,240.56 371.13 5,566,936.32 208.62 3,129,240.56 208.62
1,401,361.65 277.00 2,493,030.15 155.71 1,401,361.65 155.71
15,695,250.48 465.37 27,921,937.68 261.59 15,695,250.48 261.59

6,975,666.88 177.28 12,409,750.08 99.65 6,975,666.88 99.65
797,219.07 17.73 1,418,257.15 9.97 797,219.07 9.97
946,697.65 17.73 1,684,180.37 9.97 946,697.65 9.97
1,216.32 873.05 873.05
27,277,177.11 1,091.09 27,277,177.11 783.17 19,579,132.75 783.17

17,416,527.32 112.36 17,416,527.32 80.65 12,501,311.96 80.65
9,386,927.61 3.35 9,386,927.61 2.41 6,737,790.39 2.41
12,873,500.72 4.60 12,873,500.72 3.30 9,240,398.24 3.30
2,385,045.89 159.00 2,385,045.89 114.13 1,711,948.78 114.13
2,736,713.59 304.08 2,736,713.59 218.26 1,964,370.38 218.26
30,651,192.18 510.85 30,651,192.18 366.68 22,000,948.20 366.68

13,622,752.08 194.61 13,622,752.08 139.69 9,778,199.20 139.69
1,556,885.95 19.46 1,556,885.95 13.97 1,117,508.48 13.97
1,848,802.07 19.46 1,848,802.07 13.97 1,327,041.32 13.97
1,526.68 1,071.10 1,077.90
34,237,339.01 1,369.49 34,237,339.01 960.82 24,020,515.43 966.92

29,617,591.67 141.04 29,617,591.67 98.95 20,779,354.90 99.58
11,782,136.45 4.21 11,782,136.45 2.95 8,266,208.73 2.97
13,465,298.80 4.81 13,465,298.80 3.37 9,447,095.69 3.40
2,705,082.35 180.34 2,705,082.35 126.52 1,897,854.04 127.33
3,435,025.20 381.67 3,435,025.20 267.77 2,409,973.39 269.47
38,472,282.28 641.20 38,472,282.28 449.86 26,991,701.96 452.72

17,098,792.13 244.27 17,098,792.13 171.38 11,996,311.98 172.46
1,954,147.67 24.43 1,954,147.67 17.14 1,371,007.08 17.25
2,320,550.36 24.43 2,320,550.36 17.14 1,628,070.91 17.25
133.58 61.55 61.55
1,948,242.07 119.83 2,995,714.38 55.22 1,380,380.74 55.22

1,658,608.15 16.45 2,550,358.79 7.58 1,175,167.49 7.58
936,502.81 0.51 1,440,013.53 0.24 663,536.87 0.24
1,284,346.71 0.71 1,974,875.70 0.32 909,993.42 0.32
237,948.16 24.39 365,880.99 11.24 168,592.53 11.24
195,466.73 33.40 300,559.41 15.39 138,493.32 15.39
2,189,227.35 56.10 3,366,265.39 25.85 1,551,125.14 25.85

972,989.93 21.37 1,496,117.95 9.85 689,388.95 9.85
111,198.85 2.14 170,984.91 0.98 78,787.31 0.98
132,048.63 2.14 203,044.58 0.98 93,559.93 0.98
1,541,356,540.26 1,866,656,037.05 1,191,591,732.76
LT. 11 LT. 12 LT. 13 LT. ATAP
61,711.87 66,267.77 53,746.46
446,324,960.09 64,797.47 446,324,960.09 69,581.16 479,275,055.86 56,433.78

14,533,146.41 925.68 14,533,146.41 994.02 15,606,061.01 806.20
25,918,987.23 431.98 25,918,987.23 463.87 27,832,465.50 376.23

30,238,818.43 431.98 30,238,818.43 463.87 32,471,209.75 376.23
3,455,864.96 43.20 3,455,864.96 46.39 3,710,995.40 37.62
1,758,788.42 18.51 1,758,788.42 19.88 1,888,631.59 16.12
370.17 376.49 354.65
346,077,409.29 388.68 346,077,409.29 395.32 351,991,488.92 372.39
11,660,290.07 370.17 11,660,290.07 376.49 11,859,551.51 354.65

1,850,839.69 370.17 1,850,839.69 376.49 1,882,468.49 354.65
17,027,725.18 370.17 17,027,725.18 376.49 17,318,710.15 354.65
249.28 249.28
4,759,276.18 30.71 4,759,276.18 30.71 4,759,276.18

2,687,238.40 0.96 2,687,238.40 0.96 2,687,238.40
1,782,934.18 0.64 1,782,934.18 0.64 1,782,934.18
478,947.06 31.93 478,947.06 31.93 478,947.06
560,880.00 62.32 560,880.00 62.32 560,880.00
6,281,856.00 104.70 6,281,856.00 104.70 6,281,856.00

2,791,936.00 39.88 2,791,936.00 39.88 2,791,936.00
319,078.40 3.99 319,078.40 3.99 319,078.40
378,905.60 3.99 378,905.60 3.99 378,905.60
622.83 622.83 630.82

11,891,076.74 76.72 11,891,076.74 76.72 11,891,076.74 77.70
29,206,245.27 10.43 29,206,245.27 10.43 29,206,245.27 10.56
3,129,240.56 208.62 3,129,240.56 208.62 3,129,240.56 211.29
1,401,361.65 155.71 1,401,361.65 155.71 1,401,361.65 157.70
15,695,250.48 261.59 15,695,250.48 261.59 15,695,250.48 264.94

6,975,666.88 99.65 6,975,666.88 99.65 6,975,666.88 100.93
797,219.07 9.97 797,219.07 9.97 797,219.07 10.09
946,697.65 9.97 946,697.65 9.97 946,697.65 10.09
873.05 873.05 873.05
19,579,132.75 783.17 19,579,132.75 783.17 19,579,132.75 783.17

12,501,311.96 80.65 12,501,311.96 80.65 12,501,311.96 80.65
6,737,790.39 2.41 6,737,790.39 2.41 6,737,790.39 2.41
9,240,398.24 3.30 9,240,398.24 3.30 9,240,398.24 3.30
1,711,948.78 114.13 1,711,948.78 114.13 1,711,948.78 114.13
1,964,370.38 218.26 1,964,370.38 218.26 1,964,370.38 218.26
22,000,948.20 366.68 22,000,948.20 366.68 22,000,948.20 366.68

9,778,199.20 139.69 9,778,199.20 139.69 9,778,199.20 139.69
1,117,508.48 13.97 1,117,508.48 13.97 1,117,508.48 13.97
1,327,041.32 13.97 1,327,041.32 13.97 1,327,041.32 13.97
1,077.90 - 1,290.86
24,173,012.51 966.92 24,173,012.51 - - 1,157.96

20,911,275.08 99.58 20,911,275.08 - - 119.25
8,318,687.73 2.97 8,318,687.73 - - 3.56
9,507,071.69 3.40 9,507,071.69 - - 4.07
1,909,902.79 127.33 1,909,902.79 - - 152.48
2,425,273.39 269.47 2,425,273.39 - - 322.72
27,163,061.96 452.72 27,163,061.96 - - 542.16

12,072,471.98 172.46 12,072,471.98 - - 206.54
1,379,711.08 17.25 1,379,711.08 - - 20.65
1,638,406.91 17.25 1,638,406.91 - - 20.65
61.55 1,147.95
1,380,380.74 55.22 1,380,380.74 1,029.76 25,743,973.66

1,175,167.49 7.58 1,175,167.49 141.40 21,916,765.49
663,536.87 0.24 663,536.87 4.42 12,374,901.48
909,993.42 0.32 909,993.42 6.06 16,971,293.45
168,592.53 11.24 168,592.53 209.62 3,144,235.17
138,493.32 15.39 138,493.32 286.99 2,582,887.60
1,551,125.14 25.85 1,551,125.14 482.14 28,928,341.11

689,388.95 9.85 689,388.95 183.67 12,857,040.49
78,787.31 0.98 78,787.31 18.37 1,469,376.06
93,559.93 0.98 93,559.93 18.37 1,744,884.07
161.08
161.08
1,191,237,190.41 1,191,237,190.41 1,247,612,796.57
LT. ATAP TOTAL
HARGA (RP) VOLUME HARGA
388,715,876.61 722,660.24 4,977,683,758.02

12,657,290.66 10,323.72 162,082,368.93
22,573,512.00 4,817.73 289,064,097.45

26,335,764.00 4,817.73 337,241,447.02
3,009,801.60 481.77 38,541,879.66
1,531,774.03 206.47 19,615,063.76
- -
- -
- -
- -
- -
- -
331,573,778.68 5,053.64 4,499,764,195.06
11,171,623.27 4,812.99 151,609,305.76

1,773,273.54 4,812.99 24,064,969.17
16,314,116.52 4,812.99 221,397,716.35
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
407.23 63,120,282.18
12.73 35,639,714.88
8.45 23,646,307.64
423.47 6,352,073.84
826.52 7,438,716.00
1,388.56 83,313,619.20
528.98 37,028,275.20
52.90 4,231,802.88
52.90 5,025,265.92
12,043,576.72 774.38 120,029,046.36
29,580,807.80 105.29 294,809,111.45
3,169,372.26 2,105.78 31,586,690.51
1,419,333.75 1,571.71 14,145,405.51
15,896,538.00 2,640.48 158,428,541.75

7,065,128.00 1,005.90 70,412,685.22
807,443.20 100.59 8,047,164.03
958,838.80 100.59 9,556,007.28
19,579,132.75 9,318.89 232,972,283.71

12,501,311.96 959.70 148,753,227.92
6,737,790.39 28.63 80,173,030.82
9,240,398.24 39.27 109,951,585.13
1,711,948.78 1,358.03 20,370,494.57
1,964,370.38 2,597.12 23,374,061.46
22,000,948.20 4,363.16 261,789,488.41

9,778,199.20 1,662.16 116,350,883.74
1,117,508.48 166.22 13,297,243.86
1,327,041.32 166.22 15,790,477.08
28,948,946.64 10,878.66 271,966,546.57

25,042,778.02 1,120.33 235,269,280.83
9,962,235.65 33.43 93,592,173.17
11,385,412.18 38.20 106,962,483.63
2,287,247.98 1,432.53 21,487,998.94
2,904,441.88 3,031.82 27,286,347.86
32,529,749.07 5,093.45 305,607,096.08

14,457,666.25 1,940.36 135,825,376.04
1,652,304.71 194.04 15,522,900.12
1,962,111.85 194.04 18,433,443.89
2,139.61 53,490,216.20
293.79 45,538,134.09
9.18 25,712,275.98
12.59 35,262,549.91
435.53 6,533,017.06
596.30 5,366,662.43
1,001.78 60,106,619.16
381.63 26,714,052.96
38.16 3,053,034.62
38.16 3,625,478.62
55,134.78 396,970,441.20
2,876.60 172,595,844.00
2,876.60 201,361,818.00
287.66 23,012,779.20
143.83 13,663,837.65
47,943.29 38,354,632.00
352.36 2,536,992.00
18.38 1,103,040.00
18.38 1,286,880.00
1.84 147,072.00
0.92 87,324.00
306.40 61,280.00
16,913,400.00 941.22 98,828,100.00
3.00 4,500,000.00
3.00 6,000,000.00
- -
- -
1,120,602,793.35 15,174,564,015.94
Total Semua
Jenis Pekerjaan
Volume Harga
Bahan
Besi Beton Ulir dan Polos 2,998,754.60 20,655,421,671.02

Kawat Beton 42,839.35 672,577,816.98
Beton ready mix 23,431.18 20,863,126,327.36
Koral Beton 636.73 133,713,491.15
Pasir Beton 533.82 101,425,126.07
Semen 192,441.67 230,930,001.61
Multipleks 12 mm non film 11,633.23 1,960,631,939.53
Kayu Terentang/Papan Bekisting 16.79 46,999,366.23
Rangka Multiplek & Stood 626.18 1,753,304,012.06
Scalfolding - 2 tumpuk 71,964.74 1,799,118,375.18
Balok 287.30 804,439,880.99
Paku kayu 18,521.38 277,820,723.33
Minyak Bekisting 28,476.18 256,285,626.74
Floor Hardener warna Natural 128,399.52 706,197,345.78
Besi baja profil Kanal, Siku, WF & Trekstang 55,487.14 399,507,433.20
Waterproofing Integral 9,503.04 997,819,200.00
Upah
Pekerja 72,236.75 4,334,205,045.94

Tukang 41,318.85 2,906,961,459.34
Kepala Tukang 4,383.92 350,713,697.29
Mandor 2,997.67 284,779,080.00
Upah Cor (Balok,Kolom & Plat) 22,315.41 702,935,523.16
Ongkos Galvanis 48,249.69 38,415,912.00
Alat
Alat Bantu Pengecoran (Vibrator) 22,315.41 111,577,067.17
Concrete Pump 22,315.41 1,026,509,017.95
Throwel 5,991.98 106,999,597.85
Total 61,522,414,737.93
Total + Man hole + Tangga servis + Saluran + Sumpit 61,740,912,592.99
Realisasi Remain Work Koreksi
Volume Harga Volume Harga Volume Harga
3,325,869.74 22,908,590,750.10 722,660.24 4,977,683,758.02 ### ###

47,512.42 745,945,069.64 10,323.72 162,082,368.93 (14,997) ###
18,377.54 16,363,362,132.30 5,053.64 4,499,764,195.06 - -
636.73 133,713,491.15 - - - -
533.82 101,425,126.07 - - - -
192,441.67 230,930,001.61 - - - -
8,077.80 1,347,921,968.15 3,555.43 612,709,971.38 - -
16.79 46,999,366.23 - - - -
428.48 1,199,731,398.11 197.70 553,572,613.95 - -
49,627.57 1,240,689,328.71 22,337.16 558,429,046.47 - -
197.24 552,263,262.32 90.06 252,176,618.67 - -
12,766.03 191,490,448.40 5,755.35 86,330,274.92 - -
19,852.71 178,674,433.47 8,623.47 77,611,193.27 - -
128,399.52 706,197,345.78 - - - -
- - 55,487.14 399,507,433.20 - -
8,561.82 898,991,100.00 941.22 98,828,100.00 - -
57,035.11 3,422,106,853.03 22,200.14 1,332,008,346.05 (6,999) ###

35,085.61 2,470,635,219.82 13,231.73 926,221,418.18 (6,999) ###
3,760.60 300,847,841.34 1,323.17 105,853,876.36 (700) ###
2,394.49 227,476,085.06 903.13 85,796,898.19 (300) ###
17,502.42 551,326,217.40 4,812.99 151,609,305.76 - -
- - 48,249.69 38,415,912.00 - -
17,502.42 87,512,098.00 4,812.99 24,064,969.17 - -

17,502.42 805,111,301.59 4,812.99 221,397,716.35 - -
5,991.98 106,999,597.85 - - - -
54,818,940,436.14 15,164,064,015.94 - ###

55,026,938,291.21 15,174,564,015.94 - ###

BQ - STRUKTUR HOTEL RADISSON - REMAIN WORK (Sampai 31.08.14) EDIT

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

BQ - STRUKTUR HOTEL RADISSON - REMAIN WORK (Sampai 31.08.14) EDIT

Diunggah oleh

Hak Cipta:

Format Tersedia

RINCIAN PROGRESS PEKERJAAN STRUKTUR

PROYEK RADISSON HOTEL BATAM

Tanggal Pemeriksaan : 31 Agustus 2014

Volume Harga Satuan Jumlah Harga s/d Periode Ini

Tanggal Pemeriksaan : 31 Agustus 2014

Volume Harga Satuan Jumlah Harga s/d Periode Ini

Tanggal Pemeriksaan : 31 Agustus 2014

Volume Harga Satuan Jumlah Harga s/d Periode Ini

TOTAL PEKERJAAN STRUKTUR 70,201,502,307 100% 78.384% 78.384%

Batam, 31 Agustus 2014

Mengetahui Dibuat Oleh

Ir. John S. / Ir. Chandra K. Hasfim Nur Rusli Ingrith Herawaty N.

1. Lantai Basement Rp 26,529,172,455.36 Rp 26,350,875,761.45

NO. URAIAN UPAH VOLUME UNIT

NO. PERALATAN & PERLENGKAPAN VOLUME UNIT

1 Pompa Beton 1.00 Jam

NO. URAIAN BAHAN / MATERIAL VOLUME UNIT

1 Beton ready mix K-275, Slump 16 ± 2 cm 1.00 M3

SNI.91.08-2007 1. Besi Beton Ulir (BJTD-40) 1.00 Kg

SNI.91.08-2007 2. Besi Beton Polos (BJTP-24) 1.00 Kg

Taksir 3. Beton ready mix K-350 Slump (10 ± 2 cm) 1.00 M3

SNI.91.08-2007 4. Lantai kerja t = 5 cm 1.00 M3

SNI.91.08-2007 5. Pasang Bekisting Untuk Pondasi 1.00 M2

Taksir 6. Floor hardener 1.00 M2

SNI.91.08-2007 7. Pasang Bekisting Untuk Kolom 1.00 M2

SNI.91.08-2007 8. Pasang Bekisting Untuk Dinding 1.00 M2

SNI.91.08-2007 9. Pasang Bekisting Untuk Balok 1.00 M2

SNI.91.08-2007 10. Pasang Bekisting Untuk Plat Lantai 1.00 M2

SNI.91.08-2007 11. Pasang Bekisting Untuk Tangga 1.00 M2

SNI-2007 12. Pasang rangka atap baja 1.00 kg

13. Pasang rangka atap baja - Trekstang 1.00 kg

14. Waterproofing 1.00 M3

15. Man hole

16. Tangga service

8,462.40 1,105,127.51 412,076.70

6,888.00 7,232.40 Toko Utama 1,160,383.89 7,992,724,203.32 432,680.54

60,000.00 420.00 7,735.89 464,153,554.20 2,884.54

1,017,420.00 8,327.11 4,224.54

890,400.00 934,920.00 8,743.47 7,785,183,952.23 4,435.76

31,500.00 31,500.00 8,327.11 262,304,041.52 4,224.54

210,000.00 159,810.00 636.73 133,713,491.15

70,000.00 17,500.00 209.18 14,642,300.83

3.00 x Pakai 82,557.08 1,975.53

155,000.00 19,092.09 243.34 37,717,044.17

60,000.00 23,700.00 780.34 46,820,120.25

34,841.67 16,090.60 7,679.22

5,500.00 27,500.00 80,453.02 442,491,616.41 38,396.09

17,857.14 4,166.67 3,754.47 67,044,184.30 1,791.82

3.00 x Pakai 80,395.75 2,850.78 2,464.00

155,000.00 19,092.09 351.14 54,427,252.70 303.50

60,000.00 25,200.00 1,197.33 71,839,530.00 1,034.88

3.00 x Pakai 112,459.34 7,585.35 1,961.14

60,000.00 25,200.00 3,185.85 191,150,719.20 823.68

4.00 x Pakai 98,457.48 1,067.83 22,452.16

25,000.00 22,426.04 957.89 23,947,212.63 20,140.52

60,000.00 25,200.00 448.49 26,909,332.07 9,429.91

4.00 x Pakai 101,585.44 151.01

25,000.00 22,426.04 135.46 3,386,548.16

60,000.00 25,200.00 63.42 3,805,442.84

3.00 x Pakai 111,271.13 184.19

25,000.00 22,426.04 165.22 4,130,619.91

60,000.00 25,200.00 77.36 4,641,551.59

105,000.00 105,000.00 8,561.82 898,991,100.00