Professional Documents
Culture Documents
SKPD
Nama Kegiatan
Nama Paket
Prop / Kab / Kodya
:
:
:
:
No. Divisi
Jumlah Harga
Pekerjaan
( Rupiah )
U r a i a n
26,039,814,000.00
23,260,511,000.00
49,300,325,000.00
Empat Sembilan Milyar Tiga Ratus Juta Tiga Ratus Dua Puluh Lima Juta Ribu Rupiah,-
Disetujui Oleh
Kepala Bidang Bina Marga
Dibuat Oleh
CV. DIKA S.A.E KONSULTAN
WERDI NURSYAMSI, ST
Nip. 19581006 198503 1 003
VERAWATI, ST
Kepala Perwakilan
Diketahui Oleh
Kepala Dinas PU Kabupaten Solok
(..)
File : 73190200.xls.ms_office
REKAPITULASI
PERKIRAAN HARGA PEKERJAAN
SKPD
Nama Kegiatan
Nama Paket
Prop / Kab / Kodya
STA
:
:
:
:
:
No. Divisi
Jumlah Harga
Pekerjaan
( Rupiah )
U r a i a n
Umum
Drainase
108,200,000.00
Pekerjaan Tanah
Pekerasan Berbutir
Perkerasan Aspal
11,268,007,877.46
Struktur
4,194,753,686.31
Pekerjaan Harian
10
256,456,033.39
1,593,726,822.82
3,081,386,718.42
2,936,852,274.93
233,171,526.00
3,585.87
(A)
(B)
(C)
26,039,814,377.70
(D)
PEMBULATAN
26,039,814,000.00
Terbilang :
23,672,558,525.19
2,367,255,852.52
Dua Puluh Enam Milyar Tiga Puluh Sembilan Juta Delapan Ratus Dua Empat Belas Ribu Rupiah,-
Disetujui Oleh
Kepala Bidang Bina Marga
Dibuat Oleh
CV. DIKA S.A.E KONSULTAN
WERDI NURSYAMSI, ST
Nip. 19581006 198503 1 003
VERAWATI, ST
Kepala Perwakilan
Diketahui Oleh
Kepala Dinas PU Kabupaten Solok
(..)
File : 73190200.xls.ms_office
Nama Kegiatan
Nama Paket
: Kab. Solok
STA
Uraian
Pembayaran
a
Satuan
Perkiraan
Harga
Jumlah
Kuantitas
Satuan
(Rupiah)
Harga-Harga
(Rupiah)
f = (d x e)
DIVISI 1. UMUM
1.2
1.18(3)
Mobilisasi
LS
1.00
80,000,000
80,000,000.00
Bh
10.00
1,000,000.00
10,000,000.00
Bh
26.00
700,000.00
18,200,000.00
Jumlah Harga Pekerjaan DIVISI 1 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
108,200,000.00
DIVISI 2. DRAINASE
2.1
2.2
M3
M3
3,197.19
57,481.76
183,780,108.25
142.80
508,935.05
72,675,925.14
Jumlah Harga Pekerjaan DIVISI 2 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
256,456,033.39
M3
16,219.17
51,987.10
843,187,612.71
3.2 (1)
4,320.50
68,656.88
296,632,050.04
3.2 (2)
M3
M3
5,996.90
75,690.30
453,907,160.07
Jumlah Harga Pekerjaan DIVISI 3 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
1,593,726,822.82
Jumlah Harga Pekerjaan DIVISI 4 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
0.00
M3
4,029.30
373,897.56
1,506,545,438.51
5.1 (2)
M3
4,971.04
316,803.18
1,574,841,279.91
Jumlah Harga Pekerjaan DIVISI 5 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
3,081,386,718.42
Liter
26,258.38
11,092.62
6.1 (2)
15,598.78
12,413.47
193,634,987.57
6.3 (5a)
Liter
M2
36,058.50
95,187.88
3,432,332,170.98
6.3 (5c)
6.3 (6a)
ton
M3
433.17
1,034,650.87
448,179,717.17
1,242.89
2,244,465.31
2,789,623,489.15
6.3 (6c)
6.3 (7a)
ton
M3
1,211.93
6.3 (7c)
ton
994.98
Jumlah Harga Pekerjaan DIVISI 6 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
DIVISI 7. STRUKTUR
File : 73190200.xls.ms_office
291,274,231.16
512.47
975,854.48
500,096,146.70
2,196,899.50
2,662,488,411.04
955,173.70
950,378,723.70
11,268,007,877.46
No. Mata
Uraian
Pembayaran
a
Satuan
Perkiraan
Harga
Jumlah
Kuantitas
Satuan
(Rupiah)
Harga-Harga
(Rupiah)
f = (d x e)
7.1 (4)
Beton K300
M3
24.30
1,319,445.63
32,062,528.81
7.1 (5)
M3
1,385.28
996,085.12
1,379,856,795.03
7.1 (6)
Beton K175
M3
384.41
665,753.74
255,922,395.19
7.1 (7)
M3
11.31
646,749.23
7,314,733.79
7.1 (8)
M3
2.14
602,654.83
1,289,681.34
7.3 (1)
Kg
94,674.79
16,351.56
1,548,080,509.17
7.3 (2)
18,540.00
254,635,034.40
Kg
M1
13,734.36
7.7 (2)
4.00
286,289.40
1,145,157.59
7.7 (6)
M1
4.00
518,385.47
2,073,541.88
1,169.22
564,107.59
659,565,876.38
39,185,300.00
7.9
Pasangan Batu
7.11 (6)
7.12 (1)
Perletakan Logam
7.13
Sandaran ( Railing )
M1
14.00
2,798,950.00
Buah
M1
6.00
395,522.12
2,373,132.72
16.07
700,000.00
11,249,000.00
Jumlah Harga Pekerjaan DIVISI 7 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
4,194,753,686.31
M3
15.00
349,025.34
5,235,380.10
8.1 (5)
M3
5.40
2,168,565.82
11,710,255.43
100,349,474.40
8.3 (1)
3,197.88
31,380.00
8.4 (7)
Rel Pengaman
M1
200.00
643,000.00
128,600,000.00
8.4 (10)
Kerb Pracetak
M1
11,222.00
167,500.00
1,879,685,000.00
8.4 (12)
M1
2,760.00
100,804.00
278,219,040.00
M2
2,475.00
215,375.00
533,053,125.00
sa8.4 (12)
Jumlah Harga Pekerjaan DIVISI 8 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
2,936,852,274.93
Mandor
Jam
250.00
7,143.00
1,785,750.00
9.1.(2)
Pekerja Biasa
Jam
250.00
6,429.00
1,607,250.00
9.1.(3)
Jam
250.00
7,143.00
1,785,750.00
9.1.(4)
Jam
150.00
247,951.51
37,192,726.50
9.1.(5)
Jam
150.00
259,161.82
38,874,273.00
9.1.(8)
Jam
150.00
437,367.90
65,605,185.00
9.1.(11)
Jam
150.00
408,331.04
61,249,656.00
9.1.(17)
Jam
150.00
167,139.57
25,070,935.50
Jumlah Harga Pekerjaan DIVISI 9 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
233,171,526.00
Ls
Jumlah Harga Pekerjaan DIVISI 10 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
File : 73190200.xls.ms_office
1.00
3,585.87
3,585.87
3,585.87
Cumm
% Thd.
No. Mata
Total
Pembayaran
Uraian
Satuan
Perkiraan
Harga
Jumlah
% for
Kuantitas
Satuan
Harga-Harga
Major
(Rupiah)
(Rupiah)
Items
Biaya
a
0.1655
7.11 (6)
#REF!
#REF!
6.6526
5.1 (2)
6.3641
5.1 (1)
14.4992
M1
14.0
2,798,950
39,185,300
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M3
4,971.0
316,803
1,574,841,280
#REF!
M3
4,029.3
373,898
1,506,545,439
#REF!
6.3 (5a)
M2
36,058.5
95,188
3,432,332,171
#REF!
11.7842
6.3 (6a)
M3
1,242.9
2,244,465
2,789,623,489
#REF!
0.0000
4.2 (2)
M3
270,757
#REF!
3.5619
3.1 (1)
M3
51,987
843,187,613
#REF!
0.0000
7.2 (1)
0.0000
6.5 (1)
1.9174
3.2 (2)
0.0000
8.4 (4).(b)
#REF!
#REF!
6.5396
7.3 (1)
0.3379
1.2
0.0000
7.7 (3)
0.3070
#REF!
16,219.2
Buah
#REF!
M3
324,271
#REF!
M3
75,690
453,907,160
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Buah
#REF!
5,996.9
-
Kg
94,674.8
16,352
1,548,080,509
#REF!
Mobilisasi
LS
1.0
80,000,000
80,000,000
#REF!
M1
#REF!
2.2
M3
142.8
508,935
72,675,925
#REF!
0.7763
2.1
M3
3,197.2
57,482
183,780,108
#REF!
0.0000
7.7 (5)
M1
#REF!
0.0000
7.10 (1)
M3
206,995
#REF!
0.0495
8.1 (5)
M3
5.4
2,168,566
11,710,255
#REF!
0.8180
6.1 (2)
Liter
15,598.8
12,413
193,634,988
#REF!
0.0000
6.3 (5)
M2
95,188
#REF!
0.0000
1.18 (2)
LS
#REF!
0.0000
6.2 (2)
M2
7,225
#REF!
0.0048
7.7 (2)
M1
4.0
286,289
1,145,158
#REF!
0.0309
7.1 (7)
M3
11.3
646,749
7,314,734
#REF!
0.0000
6.3 (3)
Lataston ( HRS )
M2
77,582
#REF!
0.0221
8.1 (1)
M3
15.0
349,025
5,235,380
#REF!
5.8289
7.1 (5)
M3
1,385.3
996,085
1,379,856,795
#REF!
0.0000
6.3 (4)
M2
2,414,868
#REF!
0.0000
5.2 (1)
M3
152,921
#REF!
0.0000
6.4 (5)
Ton
2,886
#REF!
#REF!
7.12 (2)
#REF!
#REF!
#REF!
0.0000
3.1 (9)
0.0054
7.1 (8)
0.0000
Buah
#REF!
M3/Km
173,337
#REF!
M3
2.1
602,655
1,289,681
#REF!
7.3 (5)
Kg
#REF!
0.0000
8.1 (8)
M3
312,842
#REF!
0.0000
6.4 (4)
Bitumen Asbuton
Ton
#REF!
0.0000
7.3 (4)
Kg
#REF!
0.0000
3.3
M2
5,181
#REF!
0.0000
7.3 (3)
Kg
17
#REF!
0.0000
M3
245,013
#REF!
0.0000
7.6 (21)
M1
1,341
#REF!
0.0000
7.3 (2)
Kg
#REF!
0.1655
7.12 (1)
Buah
14.0
2,798,950
39,185,300
#REF!
0.0000
7.1 (1)
Beton K500
M3
163,810
#REF!
0.0000
7.1 (2)
Beton K400
M3
154,828
#REF!
0.0000
7.1 (3)
Beton K350
M3
1,329,591
#REF!
0.0000
8.1 (7)
M3
1,402,824
#REF!
0.1354
7.1 (4)
Beton K300
M3
24.3
1,319,446
32,062,529
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
5.4 (1)
Ton
14,722
#REF!
0.0000
6.4 (1)
Lasbutag
M2
5,284
#REF!
0.0000
7.1 (7)
M3
665,754
#REF!
0.0000
7.6 (20)
M1
1,134
#REF!
0.0000
6.6 (1)
M3
#REF!
0.0000
10.1.4 (5)
Ls
1.0
3,586
3,586
#REF!
0.0000
#REF!
#REF!
2,000,000
#REF!
0.0000
1.18 (1)
LS
#REF!
0.0000
#REF!
#REF!
#REF!
0.0000
2.3 (6)
Ton
#REF!
0.0000
4.2 (3)
M3
148,919
#REF!
0.0000
10.10 (7)
M2
19,067
#REF!
0.0000
6.2 (3)
M2
9,201
#REF!
0.0000
3.1 (2)
M3
131,594
#REF!
1.2304
6.1 (1)
Liter
11,093
291,274,231
#REF!
0.0000
8.4 (8)
Paku Jalan
Buah
#REF!
0.0000
10.10 (1)
M3
161,081
#REF!
File : 73190200.xls.ms_office
Perletakan Logam
#REF!
#REF!
Relokasi Utilitas dan Pelayanan Telkom yang Ada
#REF!
26,258.4
0.0000
7.10 (2)
M3
32,310
#REF!
0.0000
8.4 (6).(b)
Buah
#REF!
0.0000
9.1.(12)
Crane 10 - 15 Ton
Jam
206,640
#REF!
0.0000
6.4 (3)
Latasbusir Kelas B
M2
2,680
#REF!
0.0000
7.10 (3)
Bronjong
M3
456,228
#REF!
0.0000
5.4 (2)
M3
19,671
#REF!
0.0000
3.1 (6)
M3
53,583
#REF!
0.0000
9.1.(7)
Jam
576,515
#REF!
0.0000
2.3 (5)
Gorong-Gorong Pipa Beton Bertulang, Diameter Dalam 140 cm sampai 150 cmM1
#REF!
0.0000
8.5 (3)
M2
518,669
#REF!
0.0000
3.1 (5)
M3
41,207
#REF!
0.0000
6.4 (2)
Latasbusir Kelas A
M2
1,735
#REF!
0.0000
8.1 (4)
M3
222,758
#REF!
0.0000
9.1.(10)
Jam
261,019
#REF!
0.0000
3.1 (4)
M3
36,112
#REF!
0.2587
9.1.(11)
Jam
408,331
61,249,656
#REF!
0.0000
8.1 (3)
M3
127,657
#REF!
0.0000
8.1 (2)
M3
261,651
#REF!
0.0000
2.3 (4)
Gorong-Gorong Pipa Beton Bertulang, Diameter Dalam 100 cm sampai 130 cmM1
#REF!
0.0000
10.8 (4)
Semak / Perdu
M2
1,085
#REF!
0.0000
3.2 (3)
M3
16,290
#REF!
0.2771
9.1.(8)
Jam
437,368
65,605,185
#REF!
0.0000
9.1.(9)
Jam
360,322
#REF!
2.7862
7.9
Pasangan Batu
M3
1,169.2
564,108
659,565,876
#REF!
0.1642
9.1.(5)
Jam
150.0
259,162
38,874,273
#REF!
0.0000
M3
144,537
#REF!
0.0000
2.3 (3)
#REF!
0.1571
9.1.(4)
Dump Truck 3 - 4 M3
Jam
150.0
247,952
37,192,727
#REF!
1.2531
3.2 (1)
M3
4,320.5
68,657
296,632,050
#REF!
0.0000
8.4 (5)
Patok Pengarah
Buah
#REF!
0.0000
9.1.(14)
Jam
145,939
#REF!
0.0000
9.1.(16)
Jam
241,685
#REF!
0.0000
2.3 (2)
648,488
#REF!
0.0000
9.1.(6)
Jam
64,858
#REF!
0.0000
10.10 (2)
Pembongkaran Beton
M3
487,772
#REF!
0.0000
9.1.(13)
Jam
286,416
#REF!
0.0000
2.3 (1)
M1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
2.4 (1)
M3
#REF!
0.0000
4.2 (5)
M2
#REF!
0.0000
9.1.(18)
Jam
4,078
#REF!
0.0000
8.1 (9)
Liter
793
#REF!
0.0000
9.1.(20)
Jack Hammer
Jam
6,081
#REF!
0.1059
9.1.(17)
Jam
167,140
25,070,936
#REF!
0.0000
#REF!
0.0000
0.0000
6.2 (3)
1.1753
sa8.4 (12)
0.0000
#REF!
150.0
150.0
-
#REF!
#REF!
150.0
-
Plesteran Spesi 1 : 4
M2
40,341
#REF!
Liter
442
#REF!
M1
100,804
278,219,040
#REF!
4.2 (6)
Liter
#REF!
0.0000
8.4(1)
M2
#REF!
0.0000
9.1.(15)
Jam
21,068
#REF!
0.0000
4.2 (7)
Liter
#REF!
0.0000
9.1.(19)
Jam
3,405
#REF!
0.0075
9.1.(3)
Jam
250.0
7,143
1,785,750
#REF!
0.0068
9.1.(2)
Pekerja Biasa
Jam
250.0
6,429
1,607,250
#REF!
0.0000
2.4 (3)
M1
#REF!
0.0075
9.1.(1)
Mandor
Jam
250.0
7,143
1,785,750
#REF!
7.9404
8.4 (10)
Kerb Pracetak
M1
11,222.0
167,500
1,879,685,000
#REF!
0.0000
2.4 (2)
M2
#REF!
0.0000
3.1 (7)
LS
#REF!
0.0000
3.1 (8)
M3
#REF!
0.0000
3.1 (9)
M3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
3.4a
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
5.5 (1)
Lapis Beton Semen Pondasi Bawah ( Cement Treated Sub Base ( CTSB )
M3
#REF!
0.0000
6.4 (6)
Liter
#REF!
0.0000
7.2 (2)
Buah
#REF!
File : 73190200.xls.ms_office
Komposit Geogrid
M2
2,760.0
0.0000
7.2 (3)
Buah
#REF!
0.0000
7.2 (4)
Buah
#REF!
0.0000
7.2 (5)
Buah
#REF!
0.0000
7.2 (6)
Buah
#REF!
0.0000
7.2 (7)
Buah
#REF!
0.0000
7.2 (8)
Buah
#REF!
0.0000
7.2 (9)
Baja Prategang
Kg
#REF!
0.0000
7.2 (10)
Buah
#REF!
0.0000
7.2 (11)
#REF!
0.0000
#REF!
0.0000
7.2 (12)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
7.3 (6)
#REF!
0.0000
#REF!
0.0000
7.4 (1)
Kg
22,048
#REF!
0.0000
7.4 (2)
Kg
20,948
#REF!
0.0000
7.4 (3)
Kg
20,948
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
7.6 (3)
M2
#REF!
0.0000
7.6 (4)
M2
#REF!
0.0000
7.6 (5)
M2
#REF!
0.0000
7.6 (17)
#REF!
0.0000
7.6 (18)
M1
#REF!
0.0000
7.6 (19)
M1
#REF!
0.0000
7.6 (23)
Tambahan Biaya untuk Nomor Mata Pembayaran 7.6 (11) s/d 7.6(17)
M1
181,118
#REF!
0.0000
7.6 (24)
Tambahan Biaya untuk Nomor Mata Pembayaran 7.6 (18) s/d 7.6(22)
M1
#REF!
0.0000
7.6 (26)
Buah
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
#REF!
0.0000
7.7 (1)
M1
#REF!
0.0000
7.7 (4)
M1
#REF!
0.0088
7.7 (6)
M1
4.0
518,385
2,073,542
#REF!
0.0000
7.7 (7)
M1
#REF!
0.0000
7.7 (8)
M1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
#REF!
0.0000
7.11 (2)
Tamb. Biaya utk No.Mata Pemb. 7.6 (14) Bila Lokasi Berair
M1
3,000,000
#REF!
0.0000
7.11 (4)
M1
3,000,000
#REF!
0.0000
7.11 (5)
M1
#REF!
0.0000
#REF!
#REF!
#REF!
0.0475
7.12 (4)
Buah
16.1
700,000
11,249,000
#REF!
0.0000
7.15 (2)
Pembongkaran Beton
M3
#REF!
0.0000
7.15 (3)
M3
#REF!
0.0000
7.15 (4)
M2
#REF!
0.0000
7.15 (5)
M2
#REF!
0.0000
7.15 (6)
M1
#REF!
0.0000
7.15 (7)
M2
#REF!
0.0000
7.15 (8)
M2
#REF!
0.0000
7.15 (9)
M3/Km
#REF!
0.0000
#REF!
0.0000
7.16 (1)
#REF!
0.0000
#REF!
#REF!
7.17 (1)
M2
#REF!
#REF!
#REF!
#REF!
#REF!
7.17 (2)
Sand Bedding ( t = 4 cm )
M2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
#REF!
0.0000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
( Post-Tension )
Plaat Dek
Bh
Kg
-
Tamb. Biaya utk No.Mata Pemb. 7.6 (11) s/d 7.6.(13) Lok. Berair
#REF!
M3
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
File : 73190200.xls.ms_office
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.0000
#REF!
0.0000
8.1 (6)
M3
#REF!
0.0000
8.4 (6).(a)
Patok Kilometer
Buah
#REF!
0.5432
8.4 (7)
Rel Pengaman
M1
643,000
128,600,000
#REF!
0.0000
8.4 (9)
Mata Kucing
0.0000
8.4 (12)
2.2518
200.0
Buah
#REF!
M1
#REF!
8.5 (1)
M2
215,375
533,053,125
#REF!
0.0000
8.5 (2)
M2
518,669
#REF!
0.0000
M2
31,990
#REF!
0.0000
#REF!
#REF!
0.0000
8.6 (1)
#REF!
0.0000
#REF!
0.0000
8.7 (1)
Unit Lampu Penerangan Jalan Lengan Tunggal, Tipe Sodium 250 watt
Buah
#REF!
0.0000
8.7 (2)
Unit Lampu Penerangan Jalan Lengan Ganda, Tipe Sodium 250 watt
Buah
#REF!
0.0000
8.7 (3)
Unit Lampu Penerangan Jalan Lengan Tunggal, Tipe Merkuri 250 watt
Buah
#REF!
0.0000
8.7 (4)
Unit Lampu Penerangan Jalan Lengan Ganda, Tipe Merkuri 250 watt
Buah
#REF!
0.0000
8.7 (5)
Unit Lampu Penerangan Jalan Lengan Tunggal, Tipe Merkuri 400 watt
Buah
#REF!
0.0000
8.7 (6)
Unit Lampu Penerangan Jalan Lengan Ganda, Tipe Merkuri 400 watt
Buah
#REF!
0.0000
#REF!
0.0000
8.8 (1)
M1
#REF!
0.0000
8.8 (2)
M1
#REF!
0.0000
#REF!
0.0000
#REF!
0.0000
#REF!
0.0000
#REF!
0.0000
#REF!
File : 73190200.xls.ms_office
M1
TOTAL BIAYA
2,475.0
#REF!
#REF!
File : 73190200.xls.ms_office
File : 73190200.xls.ms_office
File : 73190200.xls.ms_office
File : 73190200.xls.ms_office
File : 73190200.xls.ms_office
No. Mata
Uraian
Pembayaran
a
1.2
Satuan
Perkiraan
Harga
% Thd.
Kuantitas
Satuan
Total Biaya
(Rupiah)
(%)
Mobilisasi
LS
1.0
80,000,000
0.3379
1.18 (1)
LS
1.18 (2)
LS
2.1
M3
3,197.2
57,482
0.7763
2.2
142.8
M3
508,935
0.3070
2.3 (1)
M1
2.3 (2)
M1
648,488
2.3 (3)
2.3 (4)
2.3 (5)
2.3 (6)
Ton
2.4 (1)
M3
2.4 (2)
M2
2.4 (3)
M1
3.1 (1)
M3
51,987
3.5619
3.1 (2)
M3
131,594
3.1 (4)
M3
36,112
3.1 (5)
M3
41,207
3.1 (6)
M3
53,583
3.1 (7)
LS
3.1 (8)
M3
3.1 (9)
M3
3.1 (9)
M3/Km
173,337
3.2 (1)
68,657
1.2531
#REF!
#REF!
M3
#REF!
3.2 (2)
M3
3.2 (3)
M3
M2
3.3
#REF!
16,219.2
4,320.5
#REF!
#REF!
#REF!
5,996.9
75,690
1.9174
16,290
5,181
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3.4a
4.2 (2)
Komposit Geogrid
M2
#REF!
-
M3
270,757
M3
245,013
M3
144,537
4.2 (3)
M3
148,919
4.2 (5)
M2
4.2 (6)
Liter
4.2 (7)
Liter
5.1 (1)
M3
4,029.3
373,898
6.3641
5.1 (2)
M3
4,971.0
316,803
6.6526
5.2 (1)
M3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
152,921
#REF!
#REF!
#REF!
#REF!
5.4 (1)
Ton
14,722
5.4 (2)
M3
19,671
5.5 (1)
Lapis Beton Semen Pondasi Bawah ( Cement Treated Sub Base ( CTSB )
M3
6.1 (1)
Liter
26,258.4
11,093
1.2304
6.1 (2)
Liter
15,598.8
12,413
0.8180
6.2 (2)
M2
7,225
6.2 (3)
M2
9,201
6.2 (3)
Liter
442
6.3 (3)
Lataston ( HRS )
M2
77,582
6.3 (4)
M2
2,414,868
6.3 (5)
M2
95,188
#REF!
#REF!
#REF!
File : 73190200.xls.ms_office
#REF!
#REF!
#REF!
6.3 (5a)
M2
36,058.5
95,188
14.4992
6.3 (6a)
M3
1,242.9
2,244,465
11.7842
6.4 (1)
Lasbutag
M2
5,284
6.4 (2)
Latasbusir Kelas A
M2
1,735
6.4 (3)
Latasbusir Kelas B
M2
2,680
6.4 (4)
Bitumen Asbuton
Ton
6.4 (5)
Ton
2,886
6.4 (6)
Liter
6.5 (1)
M3
324,271
6.6 (1)
M3
7.1 (1)
Beton K500
M3
163,810
7.1 (2)
Beton K400
M3
154,828
7.1 (3)
Beton K350
M3
1,329,591
7.1 (4)
Beton K300
M3
24.3
1,319,446
0.1354
7.1 (5)
M3
1,385.3
996,085
5.8289
7.1 (7)
M3
11.3
646,749
0.0309
7.1 (7)
M3
665,754
7.1 (8)
M3
2.1
602,655
0.0054
7.2 (1)
Buah
7.2 (2)
Buah
7.2 (3)
Buah
7.2 (4)
Buah
7.2 (5)
Buah
7.2 (6)
Buah
7.2 (7)
Buah
7.2 (8)
Buah
7.2 (9)
Baja Prategang
Kg
7.2 (10)
Buah
7.2 (11)
( Post-Tension )
Bh
0
7.2 (12)
Plaat Dek
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7.3 (6)
Kg
7.4 (1)
Kg
22,048
7.4 (2)
Kg
20,948
7.4 (3)
Kg
20,948
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7.6 (3)
M2
7.6 (4)
M2
7.6 (5)
M2
7.3 (1)
Kg
16,352
6.5396
7.3 (2)
Kg
7.3 (3)
Kg
17
7.3 (4)
Kg
7.3 (5)
Kg
7.6 (17)
M1
7.6 (18)
M1
7.6 (19)
M1
7.6 (20)
M1
1,134
7.6 (21)
M1
1,341
7.6 (23)
Tambahan Biaya untuk Nomor Mata Pembayaran 7.6 (11) s/d 7.6(17)
M1
181,118
7.6 (24)
Tambahan Biaya untuk Nomor Mata Pembayaran 7.6 (18) s/d 7.6(22)
M1
7.6 (26)
Buah
94,674.8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
File : 73190200.xls.ms_office
7.7 (1)
M1
7.7 (2)
M1
4.0
286,289
0.0048
7.7 (3)
M1
7.7 (4)
M1
7.7 (5)
M1
7.7 (6)
M1
4.0
518,385
0.0088
7.7 (7)
M1
7.7 (8)
M1
#REF!
#REF!
#REF!
#REF!
#REF!
40,341
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Plesteran Spesi 1 : 4
M2
Tamb. Biaya utk No.Mata Pemb. 7.6 (11) s/d 7.6.(13) Lok. Berair
#REF!
-
7.11 (2)
Tamb. Biaya utk No.Mata Pemb. 7.6 (14) Bila Lokasi Berair
M1
3,000,000
7.11 (4)
M1
3,000,000
7.11 (5)
M1
7.11 (6)
M1
14.0
2,798,950
0.1655
#REF!
#REF!
#REF!
#REF!
Buah
14.0
2,798,950
0.1655
Buah
#REF!
#REF!
#REF!
7.12 (1)
Perletakan Logam
7.12 (2)
#REF!
#REF!
#REF!
#REF!
#REF!
2,000,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Buah
16.1
700,000
0.0475
1,169.2
7.12 (4)
7.9
M3
564,108
2.7862
7.10 (1)
M3
206,995
7.10 (2)
M3
32,310
7.10 (3)
Bronjong
M3
456,228
7.15 (2)
Pembongkaran Beton
M3
7.15 (3)
M3
7.15 (4)
M2
7.15 (5)
M2
7.15 (6)
M1
7.15 (7)
M2
7.15 (8)
M2
7.15 (9)
M3/Km
M3
0
7.16 (1)
0
Perkerasan Jalan Beton
7.17 (1)
7.17 (2)
Sand Bedding ( t = 4 cm )
#REF!
#REF!
M2
#REF!
#REF!
#REF!
M2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8.1 (1)
M3
15.0
349,025
0.0221
8.1 (2)
M3
261,651
8.1 (3)
M3
127,657
8.1 (4)
M3
222,758
8.1 (5)
M3
5.4
2,168,566
0.0495
8.1 (6)
M3
8.1 (7)
M3
1,402,824
8.1 (8)
M3
312,842
8.1 (9)
Liter
793
8.4(1)
M2
Buah
8.4 (5)
Patok Pengarah
Buah
8.4 (6).(a)
Patok Kilometer
Buah
8.4 (4).(b)
File : 73190200.xls.ms_office
8.4 (6).(b)
Patok Hektometer
Buah
643,000
0.5432
167,500
7.9404
Rel Pengaman
8.4 (8)
Paku Jalan
Buah
8.4 (9)
Mata Kucing
Buah
8.4 (10)
Kerb Pracetak
M1
8.4 (12)
M1
M1
2,760.0
100,804
1.1753
8.5 (1)
M2
2,475.0
215,375
2.2518
8.5 (2)
M2
518,669
8.5 (3)
M2
518,669
M2
31,990
M1
sa8.4 (12)
0
#REF!
8.6 (1)
M1
8.4 (7)
0
Kerb Pracetak Pemisah Jalan ( Concrete Barrier )
200.0
11,222.0
-
8.7 (1)
Unit Lampu Penerangan Jalan Lengan Tunggal, Tipe Sodium 250 watt
Buah
8.7 (2)
Unit Lampu Penerangan Jalan Lengan Ganda, Tipe Sodium 250 watt
Buah
8.7 (3)
Unit Lampu Penerangan Jalan Lengan Tunggal, Tipe Merkuri 250 watt
Buah
8.7 (4)
Unit Lampu Penerangan Jalan Lengan Ganda, Tipe Merkuri 250 watt
Buah
8.7 (5)
Unit Lampu Penerangan Jalan Lengan Tunggal, Tipe Merkuri 400 watt
Buah
8.7 (6)
Unit Lampu Penerangan Jalan Lengan Ganda, Tipe Merkuri 400 watt
Buah
8.8 (1)
M1
8.8 (2)
M1
9.1.(1)
Mandor
Jam
250.0
7,143
0.0075
9.1.(2)
Pekerja Biasa
Jam
250.0
6,429
0.0068
9.1.(3)
Jam
250.0
7,143
0.0075
9.1.(4)
Dump Truck 3 - 4 M3
Jam
150.0
247,952
0.1571
9.1.(5)
Jam
150.0
259,162
0.1642
9.1.(6)
Jam
64,858
9.1.(7)
Jam
576,515
9.1.(8)
Jam
437,368
0.2771
-
150.0
9.1.(9)
Jam
360,322
9.1.(10)
Jam
261,019
9.1.(11)
Jam
408,331
0.2587
9.1.(12)
Crane 10 - 15 Ton
Jam
206,640
9.1.(13)
Jam
286,416
9.1.(14)
Jam
145,939
9.1.(15)
Jam
21,068
9.1.(16)
Jam
241,685
9.1.(17)
Jam
167,140
0.1059
9.1.(18)
Jam
4,078
9.1.(19)
Jam
3,405
9.1.(20)
Jack Hammer
Jam
6,081
Ls
1.0
3,586
0.0000
10.1.4 (5)
150.0
150.0
10.8 (4)
Semak / Perdu
M2
1,085
10.10 (1)
M3
161,081
10.10 (2)
Pembongkaran Beton
M3
487,772
10.10 (7)
M2
19,067
File : 73190200.xls.ms_office
#REF!
File : 73190200.xls.ms_office
Jumlah
Harga-Harga
(Rupiah)
g = (d x e)
80,000,000
0
0
183,780,108
72,675,925
0
0
0
0
0
0
0
0
0
843,187,613
0
0
0
0
0
0
0
0
296,632,050
#REF!
453,907,160
0
0
#REF!
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
0
0
0
0
0
0
1,506,545,439
1,574,841,280
0
#REF!
#REF!
0
0
0
291,274,231
193,634,988
0
0
0
0
0
0
#REF!
File : 73190200.xls.ms_office
3,432,332,171
2,789,623,489
0
0
0
0
0
0
0
0
0
0
0
32,062,529
1,379,856,795
7,314,734
0
1,289,681
0
0
0
0
0
0
0
0
0
0
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
0
0
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
0
0
1,548,080,509
0
0
0
0
0
0
0
0
0
0
0
0
#REF!
#REF!
#REF!
#REF!
0
File : 73190200.xls.ms_office
0
1,145,158
0
0
0
2,073,542
0
0
0
#REF!
0
#REF!
#REF!
#REF!
0
0
0
0
39,185,300
#REF!
39,185,300
#REF!
0
0
0
11,249,000
659,565,876
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#REF!
#REF!
#REF!
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
5,235,380
0
0
0
11,710,255
0
0
0
0
0
0
0
0
File : 73190200.xls.ms_office
0
128,600,000
0
0
1,879,685,000
0
278,219,040
533,053,125
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,785,750
1,607,250
1,785,750
37,192,727
38,874,273
0
0
65,605,185
0
0
61,249,656
0
0
0
0
0
25,070,936
0
0
0
3,586
0
0
0
0
File : 73190200.xls.ms_office