PROYEK
PEKERJAAN
LOKASI
TAHUN ANGGARAN
:
:
A. U P A H
1.
2.
3.
4.
Kepala Tukang
Mandor
Tukang
Pekerja
Org-Hr
Org-Hr
Org-Hr
Org-Hr
B. B A H A N
Bahan Galian
1
M3
2
M3
Harga (Rp)
Tanah Urug
Pasir Urug
M3
M3
M3
M3
Btg
Harga (Rp)
59,500.00
59,500.00
52,500.00
38,500.00
Kayu
Kayu
Kayu
Kayu
Kayu
40,000.00
88,000.00
219,000.00
69,000.00
233,000.00
42,500.00
400.00
2,100,000.00
1,100,000.00
690,000.00
800,000.00
15,000.00
8,500.00
10,500.00
12,500.00
14,400.00
13,800.00
9,200.00
15,500.00
14,400.00
Bahan Atap
1
2
3
4
5
6
7
8
64,800.00
26,000.00
46,000.00
33,125.00
45,000.00
50,400.00
5,750.00
5,750.00
Triplek 4 mm
Triplek 3 mm
Plywood
Gypsumboard 9 mm
Gypsum List 1-2 M'
Tepung Gypsum
List Profil Kayu K4
56,000.00
42,000.00
96,000.00
90,000.00
20,700.00
2,800.00
10,350.00
Lbr
M'
M'
M'
Lbr
Lbr
Bh
Kg
Bahan Plafond
1
Lbr
2
Lbr
3
Lbr
4
Lbr
5
Btg
6
Kg
7
Btg
Bahan Pengecatan
1
Kg
2
Kg
3
Ltr
4
Kg
5
Kg
6
Ltr
7
Ltr
8
Kg
9
Bh
10
Bh
11
Lbr
30,000.00
7,400.00
8,050.00
13,800.00
34,500.00
15,000.00
10,500.00
34,500.00
5,500.00
15,000.00
3,500.00
44,400.00
56,200.00
60,950.00
2,705.00
10,350.00
66,000.00
60,000.00
115,000.00
8,600.00
5,750.00
10,100.00
10,000.00
11,500.00
5,000.00
Bahan Listrik
1
2
3
4
5
6
125,000.00
22,500.00
13,000.00
37,500.00
38,000.00
52,500.00
Bh
Bh
Bh
Bh
Bh
Bh
Bahan Sanitair
1
M'
2
M'
3
M'
4
M'
5
M'
6
M'
7
Bh
8
Bh
9
Bh
10
Bh
11
Bh
12
Bh
13
Kg
6,600.00
8,600.00
31,875.00
63,250.00
123,750.00
26,250.00
250,000.00
265,000.00
10,500.00
1,552,500.00
162,000.00
24,000.00
12,000.00
PEKERJAAN
LOKASI
TAHUN ANGGARAN
:
:
1 M2 Pembersihan Lahan
Tenaga
0.0500 Oh Pekerja
0.0050 Oh Mandor
Rp
Rp
38,500.00
59,500.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
690,000.00
9,200.00
690,000.00
Jumlah (1)
=
=
=
=
52,500.00
38,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Rp
Rp
38,500.00
59,500.00
Jumlah
=
=
=
1 M3 Urugan kembali
Tenaga
0.1875 Oh Pekerja
0.0050 Oh Mandor
Rp
Rp
38,500.00
59,500.00
Jumlah
=
=
=
1 M3 Urugan pasir
Bahan
1.2000 M3 Pasir urug
Rp
88,000.00
Jumlah (1)
=
=
38,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
Rp
40,000.00
Jumlah (1)
=
=
38,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
Rp
Rp
8,500.00
10,500.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)x3/4
=
=
=
=
=
Tenaga
0.0500 Oh Tukang Kayu
0.0280 Oh Pekerja
0.0050 Oh Kepala Tukang
Tenaga
0.3000 Oh Pekerja
0.0100 Oh Mandor
1 M3 Urugan tanah
Bahan
1.2000 M3 Tanah Urug
Tenaga
0.1875 Oh Pekerja
0.0050 Oh Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp
Rp
Rp
42,500.00
219,000.00
233,000.00
Jumlah (1)
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Rp
Rp
Rp
42,500.00
219,000.00
233,000.00
Jumlah (1)
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Rp
Rp
800,000.00
9,200.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
88,000
219,000
233,000
850
8,500
10,500
690,000
9,200
15,000
34,500
Jumlah (1)
=
=
=
=
=
=
=
=
=
=
=
38,500
52,500
59,500
59,500
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
1 M3 Pekerjaan Balok
1.0000 M3
136.0000 Kg
12.0000 M2
25/45
Pek. Beton 1:2:3
Pek. Pembesian
Pek. Bekisting
Rp
Rp
Rp
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
742,695.00
16,191.25
37,597.00
Jumlah (1)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
=
=
=
=
=
742,695.00
16,191.25
37,597.00
Jumlah (1)
Untuk Lantai 2; x 1.05
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
1 M3 Pekerjaan Balok
1.0000 M3
80.0000 Kg
16.0000 M2
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
742,695.00
16,191.25
37,597.00
Jumlah (1)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Latei
Pek. Beton 1:2:3
Pek. Pembesian
Pek. Bekisting
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp
Rp
Rp
400.00
42,500.00
69,000.00
Jumlah (1)
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
400.00
42,500.00
69,000.00
Jumlah (1)
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
400.00
42,500.00
69,000.00
Jumlah (1)
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Rp
Rp
42,500.00
69,000.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,500.00
69,000.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
Rp
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp
Rp
42,500.00
69,000.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp 2,100,000.00
Rp
9,200.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Rp
66,000.00
Jumlah (1)
=
=
Rp
Rp
Rp
Rp
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Rp 1,100,000.00
Rp
9,200.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp 1,100,000.00
Rp
9,200.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
1 M2 Plafond Piri-piri
Bahan
0.0220 M3 Kayu Klas II
0.1500 Kg Paku
Tenaga
0.2300
0.5000
0.0500
0.0120
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp
Rp
10,350.00
9,200.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,000.00
14,400.00
2,800.00
Jumlah (1)
=
=
=
=
Rp
Rp
Rp
Rp
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
=
=
Rp 1,100,000.00
Rp
9,200.00
Jumlah (1)
=
=
=
Rp
Rp
Rp
Rp
=
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
Rp
Rp
64,800.00
14,400.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Rp
26,000.00
14,400.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Oh
Oh
Oh
Oh
Rp
Rp
Rp
45,000.00
5,750.00
14,400.00
Jumlah (1)
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Rp
50,400.00
14,400.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Rp
Rp
Rp
44,400.00
42,500.00
69,000.00
10,350.00
Jumlah (1)
=
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
=
=
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp
Rp
Rp
Rp
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp
Rp
Rp
Rp
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp
Rp
Rp
Rp
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
60,950.00
42,500.00
69,000.00
10,350.00
Jumlah (1)
=
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
44,400.00
42,500.00
69,000.00
10,350.00
Jumlah (1)
=
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp
Rp
Rp
Rp
Rp
13,800.00
34,500.00
30,000.00
8,050.00
3,500.00
Jumlah (1)
=
=
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
34,500.00
7,400.00
3,500.00
Jumlah (1)
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
162,000.00
42,500.00
69,000.00
Jumlah (1)
=
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,552,500 =
50,000 =
=
Jumlah (1) =
Rp
Rp
Rp
Rp
=
=
=
=
=
38,500
52,500
59,500
59,500
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
Memasang 1 bh washtafel
Bahan
1.000 Bh Washtafel
12% harga washtafel
Perlengkapan
6.000 Kg Semen PC
0.010 M3 Pasir Pasang
Tenaga
1.800
2.700
0.540
0.110
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp
Rp
Rp
265,000 =
=
850 =
69,000 =
Jumlah (1) =
Rp
Rp
Rp
Rp
38,500
52,500
59,500
59,500
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
Rp
250,000.00
Jumlah (1)
Tenaga
2.0000
0.4500
0.0450
0.2000
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp
Rp
Rp
Rp
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
Rp
6,600.00
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Rp
Rp
Rp
8,600.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
31,875.00
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Rp
Rp
10,500.00
2,000.00
Jumlah (1)
=
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
24,000.00
Jumlah (1)
=
=
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
Untuk Lantai 2; x 1.05
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
400.00
42,500.00
69,000.00
Jumlah (1)
=
=
=
=
Pekerja
Tukang batu
Kepala Tukang
Mandor
38,500.00
52,500.00
59,500.00
59,500.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
Pek.Galian Tanah
Pasir Urug
Pek. Pas. Bata 1:4
Pek. Cor 1:3:5
Pek. Plesteran 1:4
Pas. Bowplank
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
30,065.00
117,745.00
597,957.50
670,150.00
10,107.00
9,520.50
Jumlah
UAN
Rp
Rp
Rp
1,925.00
297.50
2,222.50
Rp
Rp
Rp
Rp
2,622.00
138.00
2,760.00
5,520.00
Rp
Rp
Rp
Rp
Rp
2,625.00
1,078.00
297.50
4,000.50
9,520.50
Rp
Rp
Rp
28,875.00
1,190.00
30,065.00
Rp
Rp
Rp
7,218.75
297.50
7,516.25
Rp
Rp
105,600.00
105,600.00
Rp
Rp
Rp
Rp
11,550.00
595.00
12,145.00
117,745.00
Rp
Rp
48,000.00
48,000.00
Rp
Rp
Rp
Rp
7,218.75
297.50
7,516.25
55,516.25
Rp
Rp
Rp
8,500.00
210.00
8,710.00
Rp
Rp
Rp
Rp
Rp
3,465.00
4,725.00
1,785.00
9,975.00
16,191.25
Rp
Rp
Rp
Rp
289,000.00
118,260.00
191,060.00
598,320.00
Rp
Rp
Rp
Rp
Rp
Rp
77,000.00
52,500.00
5,950.00
8,925.00
144,375.00
742,695.00
Rp
Rp
Rp
Rp
212,500.00
109,500.00
233,000.00
555,000.00
Rp
Rp
Rp
Rp
Rp
Rp
77,000.00
26,250.00
2,975.00
8,925.00
115,150.00
670,150.00
Rp
Rp
Rp
32,000.00
368.00
32,368.00
Rp
Rp
Rp
Rp
Rp
Rp
770.00
3,150.00
714.00
595.00
5,229.00
37,597.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,408
17,520
29,125
41,650
102,000
7,350
18,630
1,104
1,350
6,900
227,037
Rp
Rp
Rp
Rp
Rp
Rp
19,250
42,000
2,975
2,380
66,605
293,642
Rp
Rp
Rp
Rp
742,695.00
2,914,425.00
187,985.00
3,845,105.00
Rp
Rp
Rp
Rp
742,695.00
1,748,655.00
488,761.00
2,980,111.00
Rp
Rp
Rp
Rp
742,695.00
2,202,010.00
451,164.00
3,395,869.00
Rp
Rp
Rp
Rp
Rp
742,695.00
2,752,512.50
488,761.00
3,983,968.50
4,183,166.93
Rp
Rp
Rp
Rp
742,695.00
1,457,212.50
375,970.00
2,575,877.50
Rp
Rp
Rp
Rp
Rp
742,695.00
3,513,501.25
751,940.00
5,008,136.25
5,258,543.06
Rp
Rp
Rp
Rp
Rp
742,695.00
4,047,812.50
1,127,910.00
5,918,417.50
6,214,338.38
Rp
Rp
Rp
Rp
742,695.00
2,072,480.00
563,955.00
3,379,130.00
Rp
Rp
Rp
Rp
742,695.00
3,157,293.75
676,746.00
4,576,734.75
Rp
Rp
Rp
Rp
742,695.00
1,295,300.00
601,552.00
2,639,547.00
Rp
Rp
Rp
Rp
742,695.00
971,475.00
300,776.00
2,014,946.00
Rp
Rp
Rp
Rp
742,695.00
1,295,300.00
827,134.00
2,865,129.00
Rp
Rp
Rp
Rp
Rp
742,695.00
1,942,950.00
751,940.00
3,437,585.00
3,609,464.25
Rp
Rp
Rp
Rp
30,000.00
17,518.50
2,277.00
49,795.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,848.00
8,400.00
952.00
2,856.00
14,056.00
63,851.50
67,044.08
Rp
Rp
Rp
Rp
30,000.00
17,000.00
1,138.50
48,138.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,848.00
8,400.00
952.00
2,856.00
14,056.00
62,194.50
65,304.23
Rp
Rp
Rp
Rp
60,000.00
34,552.50
7,176.00
101,728.50
Rp
Rp
Rp
Rp
Rp
Rp
36,960.00
16,800.00
1,904.00
5,712.00
61,376.00
163,104.50
Rp
Rp
Rp
9,052.50
1,173.00
10,225.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,540.00
1,050.00
119.00
238.00
2,947.00
13,172.50
13,831.13
Rp
Rp
Rp
5,780.00
1,380.00
7,160.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,540.00
1,050.00
119.00
238.00
2,947.00
10,107.00
10,612.35
Rp
Rp
Rp
11,475.00
1,794.00
13,269.00
Rp
Rp
Rp
Rp
Rp
Rp
4,620.00
1,050.00
119.00
714.00
6,503.00
19,772.00
Rp
Rp
Rp
2,310,000.00
36,800.00
2,346,800.00
Rp
Rp
Rp
Rp
Rp
Rp
231,000.00
157,500.00
119,000.00
19,831.35
527,331.35
2,874,131.35
Rp
Rp
72,600.00
72,600.00
Rp
Rp
Rp
Rp
Rp
Rp
577.50
7,875.00
892.50
44.63
9,389.63
81,989.63
Rp
Rp
Rp
7,700.00
460.00
8,160.00
Rp
Rp
Rp
Rp
Rp
Rp
192.50
5,250.00
595.00
297.50
6,335.00
14,495.00
Rp
Rp
Rp
29,700.00
1,656.00
31,356.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,235.00
18,375.00
2,082.50
654.50
25,347.00
56,703.00
59,538.15
Rp
Rp
Rp
11,385.00
92.00
11,477.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
616.00
2,625.00
297.50
476.00
4,014.50
15,491.50
16,266.08
Rp
Rp
Rp
Rp
67,500.00
1,440.00
1,120.00
70,060.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
37,730.00
7,350.00
833.00
2,915.50
48,828.50
118,888.50
124,832.93
Rp
Rp
Rp
24,200.00
1,380.00
25,580.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,855.00
26,250.00
2,975.00
714.00
38,794.00
64,374.00
67,592.70
Rp
Rp
Rp
64,800.00
2,880.00
67,680.00
Rp
Rp
Rp
Rp
Rp
Rp
3,080.00
6,300.00
714.00
238.00
10,332.00
78,012.00
Rp
Rp
Rp
78,000.00
720.00
78,720.00
Rp
Rp
Rp
Rp
Rp
Rp
2,310.00
5,250.00
59.50
178.50
7,798.00
86,518.00
Rp
Rp
Rp
Rp
15,750.00
5,750.00
216.00
21,716.00
Rp
Rp
Rp
Rp
Rp
Rp
4,812.50
10,500.00
1,190.00
3,718.75
20,221.25
41,937.25
Rp
Rp
Rp
35,280.00
2,880.00
38,160.00
Rp
Rp
Rp
Rp
Rp
Rp
4,620.00
3,150.00
357.00
357.00
8,484.00
46,644.00
Rp
Rp
Rp
Rp
Rp
44,400.00
4,250.00
3,450.00
1,552.50
53,652.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,700.00
7,875.00
1,487.50
1,487.50
18,550.00
72,202.50
75,812.63
Rp
Rp
Rp
Rp
Rp
60,950.00
4,250.00
3,450.00
1,552.50
70,202.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,700.00
7,875.00
1,487.50
1,487.50
18,550.00
88,752.50
93,190.13
Rp
Rp
Rp
Rp
Rp
44,400.00
7,905.00
1,242.00
15,525.00
69,072.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,700.00
7,875.00
1,487.50
1,487.50
18,550.00
87,622.00
92,003.10
Rp
Rp
Rp
Rp
Rp
Rp
1,725.00
2,760.00
12,750.00
603.75
700.00
18,538.75
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,700.00
17,850.00
202.30
595.00
26,347.30
44,886.05
47,130.35
Rp
Rp
Rp
Rp
5,175.00
1,850.00
700.00
7,725.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,775.00
10,500.00
1,190.00
446.25
17,911.25
25,636.25
26,918.06
Rp
Rp
Rp
Rp
162,000.00
255,000.00
690.00
417,690.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
38,500.00
78,750.00
89,250.00
9,520.00
216,020.00
633,710.00
665,395.50
Rp
Rp
Rp
Rp
1,552,500
50,000
93,150
1,695,650
Rp
Rp
Rp
Rp
Rp
Rp
Rp
127,050
57,750
655
9,520
194,975
1,890,625
1,985,155.73
Rp
Rp
Rp
Rp
Rp
265,000
31,800
5,100
690
302,590
Rp
Rp
Rp
Rp
Rp
Rp
Rp
69,300
141,750
32,130
6,545
249,725
552,315
579,930.75
Rp
Rp
Rp
250,000.00
30,000.00
280,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
77,000.00
23,625.00
2,677.50
11,900.00
115,202.50
395,202.50
414,962.63
Rp
Rp
Rp
7,920.00
2,772.00
10,692.00
Rp
Rp
Rp
Rp
Rp
Rp
1,386.00
3,150.00
357.00
107.10
5,000.10
15,692.10
Rp
Rp
Rp
10,320.00
3,612.00
13,932.00
Rp
Rp
Rp
Rp
Rp
Rp
1,386.00
3,150.00
357.00
107.10
5,000.10
18,932.10
Rp
Rp
Rp
38,250.00
13,387.50
51,637.50
Rp
Rp
Rp
Rp
Rp
Rp
2,079.00
4,200.00
535.50
160.65
6,975.15
58,612.65
Rp
Rp
Rp
10,500.00
50.00
10,550.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
385.00
5,250.00
595.00
297.50
6,527.50
17,077.50
17,931.38
Rp
Rp
24,000.00
24,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
385.00
5,250.00
595.00
297.50
6,527.50
30,527.50
32,053.88
Rp
Rp
Rp
Rp
300,000.00
170,000.00
35,190.00
505,190.00
Rp
Rp
Rp
Rp
Rp
Rp
51,975.00
35,437.50
4,016.25
1,338.75
92,767.50
597,957.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,254.88
2,354.90
44,846.81
13,403.00
12,128.40
95.21
75,083.19
VOLUME
I
1
2
2
PEK. PENDAHULUAN
Pek. Pembersihan Lokasi
Pek. Pas. Papan Bouwplank
Pek. Pas. Papan Nama Kegiatan
II
1
2
3
4
5
6
115.00
8.87
338.09
49.31
84.52
8.87
III
1
2
3
PEK. PONDASI
Pek. Pas. Tiang Pancang dia. 30 cm
Pek. Pondasi Bata
Pek. Raben Pondasi Bata
402.00 M'
31.77 M2
63.55 M2
VI
1
2
3
4
5
6
7
1,148.05 M2
155.29 M'
1.00 Ls
M3
M3
M3
M3
M3
M3
HARGA
SATUAN
(Rp)
2,222.50
9,520.50
280,000.00
Sub Jumlah
30,065.00
117,745.00
55,516.25
117,745.00
7,516.25
670,150.00
Sub Jumlah
293,642.00
163,104.50
19,772.00
Sub Jumlah
9.60
39.10
20.95
1.87
1.67
4.09
5.82
M3
M3
M3
M3
M3
M3
M3
3,845,105.00
2,980,111.00
3,983,968.50
2,575,877.50
5,918,417.50
3,437,585.00
2,639,547.00
74.85
2.84
1.86
57.32
14.36
1.87
1.18
12.25
M3
M3
M3
M3
M3
M3
M3
M3
3,395,869.00
3,379,130.00
4,576,734.75
2,014,946.00
4,183,166.93
5,258,543.06
6,214,338.38
3,609,464.25
773.22
1,546.43
129.88
259.76
129.64
642.60
1,285.21
49.50
99.00
58.00
M2
M2
M2
M2
M'
M2
M2
M2
M2
M'
64.72
564.72
25.37
39.60
410.26
24.62
49.50
M3
M2
M2
M2
M2
M2
M2
Sub Jumlah
62,194.50
10,107.00
63,851.50
13,172.50
25,000.00
65,304.23
10,612.35
67,044.08
13,831.13
26,250.00
Sub Jumlah
670,150.00
88,752.50
72,202.50
87,622.00
93,190.13
75,812.63
92,003.10
Sub Jumlah
N0
URAIAN PEKERJAAN
VII
1
2
3
4
5
6
7
8
9
10
VIII
1
2
3
4
5
6
PEK. TANGGA
Pek. Cor Tangga
Pek. Pas. Keramik Tangga 30 x 30
Pek. Railing Tangga
Pek. Railing Void
Pek. Cor Tangga Teras
Pek. Pas. Keramik Tangga Teras 30 x 30
IX
1
2
3
4
5
6
7
8
9
10
11
12
PEK. PLAFOND
Pek. Pas. Plafond Gypsum Lt. 1
Pek. Rangka Plafond Lt. 1
Pek. Pas. List Plafond Gypsum Lt. 1
Pek. Pas. Plafond Piri-piri Lt. 1
Pek. Rangka Plafond Piri-piri Lt. 1
Pek. Pas. List Plafond Piri-piri Lt. 1
Pek. Pas. Plafond Gypsum Lt. 2
Pek. Rangka Plafond Lt. 2
Pek. Pas. List Plafond Gypsum Lt. 2
Pek. Pas. Plafond Piri-piri Lt. 2
Pek. Rangka Plafond Piri-piri Lt. 2
Pek. Pas. List Plafond Piri-piri Lt. 2
X
1
2
3
4
5
6
7
8
9
PEK. PENGECATAN
Pek. Cat Minyak Listplank Kayu
Pek. Cat Dinding + Kolom Lt.1
Pek. Cat Plafond Gypsum Lt. 1
Pek. Cat Profil Beton Lt. 1
Pek. Cat Minyak Plafond Piri-piri Lt. 1
Pek. Cat Dinding + Kolom Lt.2
Pek. Cat Plafond Gypsum Lt. 2
Pek. Cat Profil Beton Lt. 2
Pek. Cat Minyak Plafond Piri-piri Lt. 2
VOLUME
1,120.72
1,120.72
141.25
81.42
143.34
194.61
81.71
81.71
7.00
81.42
M2
M2
M'
M'
M'
M'
M2
M2
Psg
M'
3.99
16.25
8.22
18.99
2.81
56.16
M3
M2
M'
M'
M3
M2
605.75
605.75
601.88
76.03
76.03
78.02
546.86
546.86
471.92
170.73
170.73
185.58
M2
M2
M'
M2
M2
M'
M2
M2
M'
M2
M2
M'
81.42
1,546.43
605.75
210.46
76.03
1,285.21
546.86
120.63
170.73
M2
M2
M2
M2
M2
M2
M2
M2
M2
2.00
14.00
10.00
10.00
27.00
4.00
16.00
6.00
3.00
2.00
22.00
8.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
HARGA
SATUAN
(Rp)
192,762.15
78,012.00
86,518.00
23,322.00
41,937.25
41,937.25
360,000.00
46,644.00
300,000.00
14,495.00
Sub Jumlah
2,865,129.00
88,752.50
400,000.00
400,000.00
670,150.00
88,752.50
Sub Jumlah
118,888.50
56,703.00
20,700.00
64,374.00
56,703.00
15,491.50
124,832.93
59,538.15
21,735.00
67,592.70
59,538.15
16,266.08
Sub Jumlah
47,130.35
25,636.25
25,636.25
25,636.25
47,130.35
26,918.06
26,918.06
26,918.06
47,130.35
Sub Jumlah
2,100,000.00
1,900,000.00
1,000,000.00
300,000.00
420,000.00
400,000.00
470,000.00
520,000.00
920,000.00
2,300,000.00
520,000.00
55,000.00
Sub Jumlah
N0
URAIAN PEKERJAAN
VOLUME
XII
1
2
3
4
5
6
7
8
9
10
11
12
13
XIII
1
2
3
PEK. PLUMBING
Pek. Pas. Instalasi Pipa PVC Super dia. 3/4"
Pek. Pas. Instalasi Pipa PVC Super dia. 2"
Pek. Pas. Assesories Pipa PVC Super
65.00 M'
50.00 M'
1.00 Ls
XIV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
PEK. ELEKTRIKAL
Pek. Pas. Sub Box Panel Lt. 1
Pek. Pas. Titik Api Lt. 1
Pek. Pas. Stop Kontak Lt.1
Pek. Pas. Saklar Ganda Lt.1
Pek. Pas. Saklar Tunggal Lt. 1
Pek. Pas. Lampu Pijar 25 watt Lt. 1
Pek. Pas. Lampu Box TL 2x20 watt Lt. 1
Pek. Pas. Sub Box Panel Lt. 2
Pek. Pas. Titik Api Lt. 2
Pek. Pas. Stop Kontak Lt.2
Pek. Pas. Saklar Ganda Lt.2
Pek. Pas. Saklar Tunggal Lt. 2
Pek. Pas. Lampu Pijar 25 watt Lt. 2
Pek. Pas. Lampu Box TL 2x20 watt Lt. 2
1.00
75.00
15.00
7.00
13.00
19.00
41.00
1.00
60.00
11.00
7.00
9.00
12.00
37.00
XV
1
2
3
PEK. LAIN-LAIN
Pek. Saluran Keliling
Pek. Pas. Box Control
Pek. Pembersihan Akhir
4.00
1.00
5.00
3.00
5.00
5.00
4.00
4.00
2.00
8.00
6.00
2.00
2.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Bh
Ttk
Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Bh
Bh
Bh
Bh
132.58 M'
18.00 Bh
1.00 Ls
HARGA
SATUAN
(Rp)
633,710.00
1,890,624.50
395,202.50
552,315.00
17,077.50
30,527.50
665,395.50
414,962.63
579,930.75
17,931.38
32,053.88
1,500,000.00
800,000.00
Sub Jumlah
15,692.10
58,612.65
200,000.00
Sub Jumlah
405,000.00
105,000.00
37,500.00
52,500.00
38,000.00
22,500.00
125,000.00
405,000.00
110,250.00
37,500.00
52,500.00
38,000.00
22,500.00
125,000.00
Sub Jumlah
75,083.19
75,000.00
1,500,000.00
Sub Jumlah
GAN DAERAH
GAN DAERAH
JUMLAH
HARGA
(Rp)
2,551,550.02
1,478,438.45
280,000.00
4,309,988.46
3,457,475.00
1,044,103.79
18,769,644.41
5,805,440.77
635,235.87
5,942,555.13
35,654,454.96
118,044,084.00
5,182,319.28
1,256,431.51
124,482,834.79
36,913,008.00
116,522,340.10
83,472,108.01
4,822,042.68
9,902,104.32
14,071,135.43
15,366,122.86
254,190,982.26
9,596,729.20
8,501,742.47
115,488,644.94
60,049,361.21
9,843,992.61
7,351,562.30
44,209,728.78
790,301,605.17
48,089,770.07
15,629,784.18
8,293,160.52
3,421,741.29
3,241,000.00
41,964,722.53
13,639,066.17
3,318,681.71
1,369,281.38
1,522,500.00
140,489,707.86
43,373,126.63
50,120,223.05
1,832,066.24
3,469,831.20
38,232,450.93
1,866,681.20
4,554,153.45
143,448,532.69
JUMLAH
HARGA
(Rp)
216,032,400.00
87,429,608.64
12,220,667.50
1,898,877.24
6,011,285.42
8,161,559.20
29,416,320.00
3,811,374.53
2,100,000.00
1,180,182.90
368,262,275.42
11,438,741.02
1,442,228.13
3,288,000.00
7,596,000.00
1,881,781.20
4,984,340.40
30,631,090.74
72,016,138.21
34,347,570.08
12,458,916.00
4,894,252.22
4,311,038.37
1,208,646.83
68,265,908.67
32,558,925.54
10,257,181.20
11,540,345.00
10,165,162.69
3,018,658.20
265,042,743.00
3,837,353.30
39,644,707.11
15,529,035.38
5,395,405.18
3,583,245.29
34,595,281.51
14,720,363.21
3,247,045.13
8,046,734.75
128,599,170.85
4,200,000.00
26,600,000.00
10,000,000.00
3,000,000.00
11,340,000.00
1,600,000.00
7,520,000.00
3,120,000.00
2,760,000.00
4,600,000.00
11,440,000.00
440,000.00
86,620,000.00
JUMLAH
HARGA
(Rp)
2,534,840.00
1,890,624.50
1,976,012.50
1,656,945.00
85,387.50
152,637.50
2,661,582.00
1,659,850.50
1,159,861.50
143,451.00
192,323.25
3,000,000.00
1,600,000.00
18,713,515.25
1,019,986.50
2,930,632.50
200,000.00
4,150,619.00
405,000.00
7,875,000.00
562,500.00
367,500.00
494,000.00
427,500.00
5,125,000.00
405,000.00
6,615,000.00
412,500.00
367,500.00
342,000.00
270,000.00
4,625,000.00
28,293,500.00
9,954,529.66
1,350,000.00
1,500,000.00
12,804,529.66
PEMBERSIHAN LOKASI
No
KETERANGAN
Ruang ICU
Teras Depan
Teras Belakang
B1
Dimensi (M')
B2
H
15.000
4.500
4.500
18.000
1.500
1.500
Luas (M2)
270.000
6.750
6.750
270.000
6.750
6.750
283.500
KETERANGAN
Ruang ICU
Teras Depan
Teras Belakang
B1
5.250
1.500
1.500
Dimensi (M')
B2
H
5.250
1.500
1.500
18.000
4.500
4.500
Kllng (M')
28.500
7.500
7.500
57.000
7.500
7.500
72.000
KETERANGAN
Poer Pondasi
Sloof
B1
0.900
0.350
Dimensi (M')
B2
H
0.900
0.500
1.150
391.000
Vol (M3)
0.932
68.425
Jumlah
50
1
KETERANGAN
Poer Pondasi
Sloof
B1
0.900
0.350
Dimensi (M')
B2
H
0.900
0.050
0.050
391.000
Vol (M3)
0.041
6.843
Jumlah
50
1
KETERANGAN
Kantor
B1
704.360
Dimensi (M')
B2
H
0.480
Vol (M3)
338.093
Jumlah
1
KETERANGAN
Kantor
B1
704.360
Dimensi (M')
B2
H
0.070
Vol (M3)
49.305
Jumlah
1
KETERANGAN
Poer Pondasi
B1
0.800
Dimensi (M')
B2
H
0.800
0.300
Vol (M3)
0.192
Jumlah
50
PONDASI BATA
No
KETERANGAN
B1
Dimensi (M')
B2
H
0.350
L
90.780
Luas (M2)
31.773
31.773
31.773
KETERANGAN
Pondasi Pas. 1 bata
B1
Dimensi (M')
B2
H
0.350
L
90.780
Luas (M2)
31.773
63.546
63.546
KETERANGAN
Sloof 25/40
B1
0.250
Dimensi (M')
B2
H
0.400
L
391.000
Vol (M3)
39.100
Jumlah
1
URUGAN KEMBALI
No
KETERANGAN
Galian Tanah Pondasi
Urugan Pasir Bawah Pondasi Tapak
Lantai Kerja Pondasi Tapak
Pondasi Tapak
Tiang pondasi Tapak
B1
0.300
Dimensi (M')
B2
H
0.300
0.700
Vol (M3)
115.000
8.868
8.868
9.600
0.063
Jumlah
1
-1
-1
-1
-50
KOLOM 30/30
No
KETERANGAN
Lantai
Lantai
Lantai
Lantai
1
2 elev. 8.50
2 elev. 9
2 elev. 10.2
B1
0.300
0.300
0.300
0.300
Dimensi (M')
B2
H
0.300
0.300
0.300
0.300
L
4.850
4.050
4.650
5.500
Vol (M3)
0.437
0.365
0.419
0.495
Jumlah
48
16
18
2
BALOK 25/45
No
KETERANGAN
Balok 25/45
B1
0.250
Dimensi (M')
B2
H
0.450
L
665.360
Vol (M3)
74.853
Jumlah
1
KETERANGAN
Reng Balok 20/25
B1
0.200
Dimensi (M')
B2
H
0.250
L
56.800
Vol (M3)
2.840
Jumlah
1
LISPLANK BETON
No
KETERANGAN
Listplank Beton
Listplank Beton Lt.1
Listplank Beton Lt.2
B1
0.120
0.120
0.120
Dimensi (M')
B2
H
0.550
0.550
0.550
L
247.600
62.020
185.580
Vol (M3)
16.342
4.093
12.248
Jumlah
1
1
1
PEK. KUSEN
No
KETERANGAN
B1
Dimensi (M')
B2
H
Vol (M3)
Jumlah
2.000
1.900
0.825
2.700
2.200
0.400
0.130
0.130
0.130
0.702
0.543
0.043
2
-2
-4
1.404
-1.087
-0.172
1.700
1.600
0.775
2.700
2.200
0.400
0.130
0.130
0.130
0.597
0.458
0.040
14
-14
-28
8.354
-6.406
-1.128
0.900
0.800
0.800
2.700
2.200
0.400
0.130
0.130
0.130
0.316
0.229
0.042
10
-10
-10
3.159
-2.288
-0.416
0.800
0.700
2.200
2.150
0.130
0.130
0.229
0.196
10
-10
2.288
-1.957
0.800
0.700
0.700
2.150
1.500
0.500
0.130
0.130
0.130
0.224
0.137
0.046
27
-27
-27
6.037
-3.686
-1.229
0.800
1.950
0.130
0.130
0.130
0.203
0.000
0.000
4
-8
-8
0.811
0.000
0.000
0.800
3.250
0.130
0.130
0.130
0.338
0.000
0.000
16
-8
-8
5.408
0.000
0.000
1.550
2.150
0.130
0.130
0.130
0.433
0.000
0.000
6
-8
-8
2.599
0.000
0.000
1.750
0.875
2.450
0.301
0.130
0.130
0.130
0.557
0.039
0.000
3
3
-8
1.672
0.117
0.000
1.750
0.875
5.550
0.301
0.130
0.130
0.130
1.263
0.039
0.000
2
2
-8
2.525
0.078
0.000
1.550
2.150
0.130
0.130
0.130
0.433
0.000
0.000
22
-8
-8
9.531
0.000
0.000
Space Kusen+kaca V1
Space kaca V1
0.800
0.700
0.600
0.500
0.130
0.130
0.062
0.046
8
-8
0.499
-0.364
25.752
KETERANGAN
B1
Dimensi (M')
B2
H
0.300
1.200
1.500
L
300.940
33.000
33.000
Luas (M2)
90.282
39.600
49.500
90.282
39.600
49.500
129.882
KETERANGAN
B1
Dimensi (M')
B2
H
3.550
300.940
4.050
4.550
0.950
104.000
87.000
44.960
Luas (M2)
1068.337
110.591
421.200
395.850
42.712
129.882
275.830
167.659
1068.337
110.591
421.200
395.850
42.712
-129.882
-275.830
-167.659
1465.319
KETERANGAN
B1
Dimensi (M')
B2
H
Kuda-Kuda K1
Kayu 6/12
Kayu 5/10
0.060
0.050
0.120
0.100
28.340
4.840
0.204
0.024
4
4
0.816
0.097
Kuda-Kuda K2
Kayu 6/12
Kayu 5/10
0.060
0.050
0.120
0.100
17.060
1.720
0.123
0.009
1
1
0.123
0.009
Kuda-kuda K3
Kayu 6/12
Kayu 5/10
0.060
0.050
0.120
0.100
17.040
2.720
0.123
0.014
1
1
0.123
0.014
Stengah kuda2
Kayu 6/12
Kayu 5/10
0.060
0.050
0.120
0.100
3.420
2.196
0.025
0.011
4
4
0.098
0.044
Skor Angin
Gording 5/10
0.050
0.050
0.100
0.100
29.780
204.000
0.149
1.020
1
1
0.149
1.020
2.492
PAS. ATAP
No
KETERANGAN
Atap depan dan belakang
Atap teras depan dan belakang
Atap Samping bagian atas
B1
13.270
8.430
16.500
2.030
5.930
2.680
7.020
5.740
16.800
13.160
4.430
5.930
Dimensi (M')
B2
H
8.430
4.410
7.400
4.210
2.030
7.020
2.040
4.410
7.400
4.810
4.190
3.390
7.020
Luas (M2)
76.167
37.176
52.700
8.546
17.313
18.814
11.099
25.313
59.532
43.667
18.562
12.163
4.410
4.350
2.450
4.920
4.860
2.610
304.668
148.705
105.399
34.185
69.252
75.254
44.394
101.254
119.064
87.334
37.123
24.325
1150.958
SINGAP UKIR
No
KETERANGAN
Singap atap utama
Singap atap teras
B1
4.540
1.420
Dimensi (M')
B2
H
2.840
0.890
Luas (M2)
6.447
0.632
12.894
1.264
14.157
LISTPLANK
No
KETERANGAN
Listplank
Listplank
Listplank
Listplank
Listplank
Listplank
Listplank
B1
Dimensi (M')
B2
H
0.300
0.300
0.300
0.300
0.300
0.300
0.300
L
13.440
13.440
4.300
16.440
16.440
3.500
81.420
Luas (M2)
4.032
4.032
1.290
4.932
4.932
1.050
24.426
8.064
8.064
2.580
9.864
9.864
4.200
24.426
67.062
PLAFOND GYPSUM
No
KETERANGAN
B1
Dimensi (M')
B2
H
Lt 1
Lt 2
Teras
Luas (M2)
567.435
546.858
38.310
567.435
546.858
38.310
1152.603
PLAFOND PIRI-PIRI
No
KETERANGAN
Piri-piri depan dan belakang
Piri-piri samping
Piri-piri teras
Piri-piri pelana
B1
13.100
14.130
4.600
2.500
1.000
Dimensi (M')
B2
H
0.980
0.980
0.980
0.980
81.420
Luas (M2)
12.838
13.847
4.508
2.450
81.420
51.352
55.390
9.016
4.900
81.420
202.078
KETERANGAN
Lantai Ruang ICU
B1
Dimensi (M')
B2
H
13.870
10.870
0.100
KETERANGAN
Lantai Teras
B1
2.500
Dimensi (M')
B2
H
2.450
0.100
KETERANGAN
Rabat tebal 7 cm
B1
Dimensi (M')
B2
H
13.100
14.130
2.500
0.850
0.850
0.850
L
0.070
0.070
0.070
Vol (M3)
0.779
0.841
0.149
Jumlah
2
2
2
LANTAI KERAMIK WC
No
KETERANGAN
Lantai Keramik WC 20X20
B1
1.370
1.370
Dimensi (M')
B2
H
1.870
2.000
Luas (M2)
2.562
2.740
5.124
5.480
10.604
KETERANGAN
Luas Ruang ICU
Luas teras
Lantai WC
B1
Dimensi (M')
B2
H
10.870
2.500
13.870
2.450
Luas (M2)
150.767
6.125
10.604
150.767
12.250
-10.604
152.413
PINTU PANIL
No
KETERANGAN
Pintu P3
Pintu P4
Kaca Mati P3
B1
0.800
0.800
0.550
Dimensi (M')
B2
H
2.050
2.050
0.350
Luas (M2)
1.640
1.640
0.193
9.840
4.920
-1.155
13.605
KETERANGAN
Pintu P1
Pintu P2
Pintu P3
Pintu P4
Jendela J1
Jendela J2
Ventilasi V1
B1
0.580
0.560
0.560
0.600
0.550
0.600
0.600
0.600
0.600
0.600
0.500
Dimensi (M')
B2
H
0.200
1.860
1.860
0.200
0.350
0.200
0.200
0.850
0.200
0.850
0.440
Luas (M2)
0.116
1.042
1.042
0.120
0.193
0.120
0.120
0.510
0.120
0.510
0.220
0.464
4.166
2.083
0.720
1.155
0.360
1.200
5.100
0.360
1.530
0.660
17.799
KETERANGAN
B1
Dimensi (M')
B2
H
Vol (M3)
Jumlah
Pintu P1
1.550
1.600
0.580
0.560
0.400
2.100
0.200
1.860
0.025
0.025
0.025
0.025
0.016
0.084
0.003
0.026
2
2
-4
-4
0.031
0.168
-0.012
-0.104
Pintu P2
1.600
0.560
2.100
1.860
0.025
0.025
0.084
0.026
1
-2
0.084
-0.052
Pintu P3
0.800
0.600
0.400
0.200
0.025
0.025
0.008
0.003
6
-6
0.048
-0.018
Pintu P4
0.800
0.600
0.400
0.200
0.025
0.025
0.008
0.003
3
-3
0.024
-0.009
Jendela J1
1.600
1.600
0.600
0.600
0.400
1.050
0.200
0.850
0.025
0.025
0.025
0.025
0.016
0.042
0.003
0.013
5
5
-10
-10
0.080
0.210
-0.030
-0.128
Jendela J2
0.800
0.800
0.600
0.600
0.400
1.050
0.200
0.850
0.025
0.025
0.025
0.025
0.008
0.021
0.003
0.013
3
3
-3
-3
0.024
0.063
-0.009
-0.038
0.332
KETERANGAN
Dinding 1:4
Dinding 1:2
Kolom
Kolom teras
B1
0.140
0.800
Dimensi (M')
B2
H
Luas (M2)
773.216
129.882
0.532
3.040
3.800
3.800
1546.432
129.882
9.576
12.160
1698.050
KETERANGAN
B1
Dimensi (M')
B2
H
Luas (M2)
Pintu P1
0.800
2.050
1.640
14.760
Jendela J1
0.700
0.600
1.500
1.400
1.050
0.840
6
-6
6.300
-5.040
Jendela J2
0.700
0.600
1.000
0.900
0.700
0.540
8
-8
5.600
-4.320
1.311
1.311
0.025
52.450
18.611
KETERANGAN
B1
Luas Kusen
Bagian dalam kusen
Dimensi (M')
B2
H
0.130
L
52.450
Luas (M2)
396.180
6.819
396.180
6.819
402.999
TERALIS
No
KETERANGAN
B1
Dimensi (M')
B2
H
Luas (M2)
Pintu P1
1.550
0.400
0.620
1.240
Pintu P3
0.800
0.400
0.320
1.920
Pintu P4
0.800
0.400
0.320
0.960
Jendela J1
1.600
1.600
0.400
1.050
0.640
1.680
5
5
3.200
8.400
Jendela J2
0.800
0.800
0.400
1.050
0.320
0.840
3
3
0.960
2.520
19.200
REKAPITULASI
PROYEK
PEKERJAAN
LOKASI
: KOTA DUMAI
TAHUN ANGGARAN
: 2006
PEMKO DUMAI
NO
JUMLAH HARGA
URAIAN PEKERJAAN
( Rp. )
PEK. PENDAHULUAN
4,309,988.46
PEK. PONDASI
124,482,834.79
790,301,605.17
140,489,707.86
143,448,532.69
368,262,275.42
PEK. TANGGA
30,631,090.74
PEK. PLAFOND
265,042,743.00
10
PEK. PENGECATAN
128,599,170.85
11
86,620,000.00
12
18,713,515.25
13
PEK. PLUMBING
14
PEK. ELEKTRIKAL
28,293,500.00
15
PEK. LAIN-LAIN
12,804,529.66
35,654,454.96
4,150,619.00
JUMLAH
2,181,804,567.86
PPN 10%
218,180,456.79
TOTAL
2,399,985,024.65
DIBULATKAN
2,399,985,000.00
Terbilang : Dua milyar tiga ratus sembilan puluh sembilan juta sembilan ratus delapan puluh lima
ribu rupiah
Pekanbaru,
Juli 2006
Dibuat Oleh,
KONSULTAN PERENCANA
CV. BINA RIAU JAYA KONSULTAN
hjhjhjhj
k
HAZNI SYAFRINA, ST
Direktur