Anda di halaman 1dari 19

PERHITUNGAN ANIS POLITEKNIK

No

JENIS PEKERJAAN

Voluma/Satuan

Harga Satuan

Jumlah Harga

Pasang Batako LT. 1

1,340

m2

15,000

20,100,000

Pasang Batako LT. 2

1,260

m2

15,000

18,900,000

48

m2

17,500

840,000

Ls

Pasang Batako Pagar Teras

Pasang Tangga Depan + Samping

1,250,000

1,250,000

Cor Late 10/20

371

m'

25,000

9,275,000

Cor Ring Balak 15/20

175

m'

25,000

4,375,000

Cor Kolom Praktis

116

bh

25,000

2,900,000

Cor Can Cren

320

m'

50,000

16,000,000

Ls

Cor Meja + Pasang Keramik

750,000

750,000

10

Urugan

Ls

3,750,000

3,750,000

11

Cor Rabat

1,302

m2

15,000

19,530,000

12

Gali Bekas Tanah Galian

orang

360,000

1,800,000

13

Plester Acian Tembok LT.1

2,796

m2

15,000

41,940,000

Plester Acian Tembok LT.2

2,520

m2

15,000

37,800,000

96

m2

14

15

Plester Acian Pagar Teras

20,000

1,920,000

16

Plester Acian Kolom Tangga

bh

40,000

320,000

17

Plester Acian Balok Tangga

bh

50,000

400,000

18

Plester Acian Kolom 40 x 40

116

bh

125,000

14,500,000

m'

19

Plester Acian Lesplan

165

60,000

9,912,000

20

Pasang Kamar Mandi

bh

750,000

6,750,000

21

Pasang Keramik Dinding 20/25

153

m2

40,000

6,132,000

22

Pasang keramik LT.1

1,311

m2

20,000

26,220,000

23

Pasang Keramik LT. 2

1,230

m'

20,000

24,600,000

24

Pasang Plint LT.1 + LT.2

1,430

m'

15,000

21,450,000

bh

25

Pasang Keramik Tangga Depan

1,500,000

3,000,000

26

Pasang Keramik Tangga Samping

bh

250,000

250,000

27

Pasang Keramik Tangga

bh

2,500,000

10,000,000

28

Pasang Atap Multiroof

2,181

m2

40,000

87,256,000

29

Pasang Lesplan + Cat

191

m'

20,000

3,820,000

6,866

m2

3,500

24,031,000

30

Plamir + Cat Tembok

Jumlah

419,771,000
129,979,260
549,750,260
389,000,000

109,000,000
498,000,000

Bayar Lunas

51,750,260
55,000,000

PERHITUNGAN ANIS RUMAH GENSET


No
1

Jenis Pekerjaan

Voluma/Satuan

Harga Satuan

Jumlah Harga

Galian Pasang Pondasi

11

m'

25,000

275,000

Cor Slof 15/20

11

m'

25,000

275,000

Cor Ring Balak 15/20

11

m'

25,000

275,000

Pasang Batako

26.5

m2

15,000

397,500

Plester acian

58.5

m2

15,000

877,500

Plamir + Cat Tembok

58.5

m2

3,500

204,750

Pasang Plafond

18.86

m2

25,000

471,500

Cor Lantai

10

m2

20,000

200,000

Cat Plafon

18.86

m2

3,500

66,010

10

Pasang Atap Multiroof

30

m2

60,000

1,800,000

JUMLAH

4,842,260

PERHITUNGAN ANIS TDM LAMA


No

Jenis Pekerjaan

1
2
3
4
5
6
7
8
9

Galaian Foot Plat


Galian Pasangan Pondasi
Cor Fotplat
Cor Slof 20/30
Cor Kolom 35/35
Galian Psg cor peresepan
Pembongkaran
Urungan
Begesting Cor plat Lti I 200 m2

1
2
3
4
5
6
7
8
9
10
11
12

Per. Pagar + Kamar tidur


Galian Pasang Pondasi
Cor Slof 15/20
Cor Kolom 15/20
Cor Kolom Praktis
Cor Ring Balak
Pasang Batako
Plester Acian
Plester Kolom 15/20
Urugan
Cor Lantai
Atap
Pondasi Garasi

Voluma/Satuan

Harga Satuan

Jumlah Harga

16
91
16
91
16
1
1
1
200

bh
mtr
bh
mtr
bh
ls
ls
ls
mtr

200,000
30,000
150,000
30,000
200,000
750,000
500,000
1,000,000
150,000
Jumlah

3,200,000
2,730,000
2,400,000
2,730,000
3,200,000
750,000
500,000
1,000,000
30,000,000
46,510,000

178.5
136.5
22
15
192
480
968
22
1
82.5
90
12.5

m'
m'
bh
bh
mtr
m2
m2
bh
Ls
m2
m2
m'

30,000
20,000
100,000
20,000
20,000
15,000
15,000
50,000
1,000,000
15,000
30,000
25,000
Jumlah

5,355,000
2,730,000
2,200,000
300,000
3,840,000
7,200,000
14,520,000
1,100,000
1,000,000
1,237,500
2,700,000
312,500
42,495,000

JUMLAH

89,005,000

PERHITUNGAN ANIS TDM BARU


No

Jenis Pekerjaan

Bongkar Kap Atap Lama

Bongkar Pahat Ring Bangunan Lama

Bagesting Cor Plat Lantai

Voluma/Satuan

Harga Satuan

Jumlah Harga

Ls

1,000,000

1,000,000

Ls

500,000

500,000

150,000

34,632,000

230.88

JUMLAH

36,132,000

PERHITUNGAN ANIS RUMAH GENSET


No
1
2
3
4
5
6

Jenis Pekerjaan
Galian Pasang Pondasi
Cor Slof 15/20
Cor Ring Balak 15/20
Pasang Batako
Plester acian
Plamir + Cat Tembok

Voluma/Satuan
11
11
11
26.5
58.5
58.5

m'
m'
m'
m2
m2
m2

Harga Satuan
25,000
25,000
25,000
15,000
15,000
3,500

Jumlah Harga
275,000
275,000
275,000
397,500
877,500
204,750

7
8
9
10

Pasang Plafond
Cor Lantai
Cat Plafon
Pasang Atap Multiroof

18.86
10
18.86
30

m2
m2
m2
m2

25,000
20,000
3,500
60,000

JUMLAH

471,500
200,000
66,010
1,800,000

4,842,260
129,979,260

PONDASI PROYEK KWU ( GORIS )


No

Panjang (cm)

Lebar (cm)

Tinggi (cm)

A1

3.3

0.4

1.3

A2

2.1

0.4

1.3

A3

2.1

0.4

1.3

A4

0.9

0.4

1.3

A5

2.1

0.4

1.3

A6

0.9

0.4

1.3

A7

3.3

0.4

1.3

A8

3.3

0.4

1.3

A9

3.3

0.4

1.3

A10

0.9

0.4

1.3

A11

3.3

0.4

1.3

A12

2.1

0.4

1.3

A13

2.1

0.4

1.3

A14

0.9

0.4

1.3

A15

0.9

0.4

1.3

A16

3.3

0.4

1.3

A17

3.1

0.4

1.3

A18

3.1

0.4

1.3

A19

3.1

0.4

1.3

A20

3.1

0.4

1.3

A21

3.1

0.4

1.3

A22

3.1

0.4

1.3

A23

3.1

0.4

1.3

A24

3.1

0.4

1.3

A25

3.1

0.4

1.3

A26

3.1

0.4

1.3

A27

3.1

0.4

1.3

A28

3.1

0.4

1.3

A29

3.1

0.4

1.3

A30

3.1

0.4

1.3

A31

3.1

0.4

1.3

A32

3.1

0.4

1.3

A33

3.1

0.4

1.3

Jumlah

Jumlah ( M3)

46

No

Panjang (cm)

Lebar (cm)

Tinggi (cm)

C1

3.4

0.4

1.3

C2

3.4

0.4

1.3

C3

4.4

0.4

1.3

C4

2.9

0.4

1.3

C5

3.3

0.4

1.3

C6

3.3

0.4

1.3

C7

3.3

0.4

1.3

C8

1.2

0.4

1.3

C9

3.6

0.4

1.3

Jumlah

15

Jumlah A

46

Jumlah B

95

Jumlah C

15

Jumlah Seluruhnya

12,411,360

Jumlah ( M3)

155

ONDASI PROYEK KWU ( GORIS )


No

Panjang (cm)

Lebar (cm)

Tinggi (cm)

Jumlah ( M3)

B1

3.3

0.4

1.3

B2

3.3

0.4

1.3

B3

3.3

0.4

1.3

B4

3.3

0.4

1.3

B5

3.3

0.4

1.3

B6

3.3

0.4

1.3

B7

1.6

0.4

1.3

B8

3.3

0.4

1.3

B9

3.3

0.4

1.3

B10

2.1

0.4

1.3

B11

3.3

0.4

1.3

B12

2.1

0.4

1.3

B13

3.3

0.4

1.3

B14

2.1

0.4

1.3

B15

3.4

0.4

1.3

B16

3.3

0.4

1.3

B17

3.3

0.4

1.3

B18

3.3

0.4

1.3

B19

2.9

0.4

1.3

B20

2.9

0.4

1.3

B21

4.4

0.4

1.3

B22

4.4

0.4

1.3

B23

10.3

0.4

1.3

B24

10.3

0.4

1.3

B25

4.4

0.4

1.3

B26

3.1

0.4

1.3

B27

3.1

0.4

1.3

B28

3.1

0.4

1.3

B29

3.1

0.4

1.3

B30

2.9

0.4

1.3

B31

3.1

0.4

1.3

B32

2.9

0.4

1.3

B33

3.3

0.4

1.3

B34

0.6

0.4

1.3

B35

3.1

0.4

1.3

B36

3.1

0.4

1.3

B37

4.4

0.4

1.3

B38

4.4

0.4

1.3

B39

4.4

0.4

1.3

B40

3.3

0.4

1.3

B41

2.1

0.4

1.3

B42

1.2

0.4

1.3

B43

2.7

0.4

1.3

B44

3.8

0.4

1.3

B45

1.75

0.4

1.3

B46

2.5

0.4

1.3

B47

2.9

0.4

1.3

B48

3.4

0.4

1.3

B49

3.3

0.4

1.3

B50

3.3

0.4

1.3

B51

2.8

0.4

1.3

B52

2.9

0.4

1.3

B53

3.3

0.4

1.3

B54

3.3

0.4

1.3

B55

1.1

0.4

1.3

Jumlah

95

PONDASI PROYEK KWU ( GORIS


No

Panjang (cm)

Lebar (cm)

Tinggi (cm)

A1

330

0.4

157

20,724

A2

210

0.4

155

13,020

A3

210

0.4

150

12,600

A4

90

0.4

140

5,040

A5

210

0.4

155

13,020

A6

90

0.4

150

5,400

A7

330

0.4

155

20,460

A8

330

0.4

150

19,800

A9

330

0.4

155

20,460

A10

90

0.4

150

5,400

A11

330

0.4

160

21,120

A12

210

0.4

155

13,020

A13

210

0.4

150

12,600

A14

90

0.4

150

5,400

A15

90

0.4

150

5,400

A16

330

0.4

150

19,800

A17

310

0.4

145

17,980

A18

310

0.4

145

17,980

A19

310

0.4

140

17,360

A20

310

0.4

165

20,460

A21

310

0.4

145

17,980

A22

310

0.4

155

19,220

A23

310

0.4

140

17,360

A24

310

0.4

155

19,220

A25

310

0.4

135

16,740

A26

310

0.4

150

18,600

A27

310

0.4

155

19,220

A28

310

0.4

180

22,320

A29

310

0.4

175

21,700

A30

310

0.4

170

21,080

A31

310

0.4

135

16,740

A32

310

0.4

135

16,740

A33

310

0.4

125

15,500

Jumlah

Jumlah ( M3)

529,464

No

Panjang (cm)

Lebar (cm)

Tinggi (cm)

C1

340

0.4

50

6,800

C2

340

0.4

50

6,800

C3

440

0.4

60

10,560

C4

290

0.4

140

16,240

C5

330

0.4

140

18,480

C6

330

0.4

50

6,600

C7

330

0.4

50

6,600

C8

120

0.4

140

6,720

C9

360

0.4

140

20,160

Jumlah

98,960

Jumlah A

529,464

Jumlah B

634,694

Jumlah C

98,960

Jumlah Seluruhnya

97

Jumlah ( M3)

126,311,840,000

1,263,118

PONDASI PROYEK KWU ( GORIS )


No

Panjang (cm)

Lebar (cm)

Tinggi (cm)

B1

330

0.4

160

B2

330

0.4

160

B3

330

0.4

160

B4

330

0.4

160

B5

330

0.4

160

B6

330

0.4

160

B7

160

0.4

90

B8

330

0.4

150

B9

330

0.4

160

B10

210

0.4

130

B11

330

0.4

90

B12

210

0.4

90

B13

330

0.4

130

B14

210

0.4

120

B15

340

0.4

150

B16

330

0.4

150

B17

330

0.4

150

B18

330

0.4

150

B19

290

0.4

150

B20

290

0.4

150

B21

440

0.4

60

B22

440

0.4

60

B23

10.3

0.4

60

B24

10.3

0.4

60

B25

440

0.4

60

B26

310

0.4

120

B27

310

0.4

120

B28

310

0.4

120

B29

310

0.4

120

B30

290

0.4

50

B31

310

0.4

50

B32

290

0.4

60

B33

330

0.4

60

B34

60

0.4

50

B35

310

0.4

50

B36

310

0.4

50

B37

440

0.4

60

B38

440

0.4

60

B39

440

0.4

60

B40

330

0.4

60

B41

210

0.4

40

B42

120

0.4

40

B43

270

0.4

40

B44

380

0.4

40

B45

175

0.4

40

B46

235

0.4

40

B47

290

0.4

120

B48

340

0.4

120

B49

330

0.4

110

B50

330

0.4

110

B51

280

0.4

90

B52

290

0.4

70

B53

330

0.4

60

B54

330

0.4

60

B55

110

0.4

40
Jumlah

Jumlah ( M3)
21,120
21,120
21,120
21,120
21,120
21,120
5,760
19,800
21,120
10,920
11,880
7,560
17,160
10,080
20,400
19,800
19,800
19,800
17,400
17,400
10,560
10,560
247
247
10,560
14,880
14,880
14,880
14,880
5,800
6,200
6,960
7,920
1,200
6,200
6,200

10,560
10,560
10,560
7,920
3,360
1,920
4,320
6,080
2,800
3,760
13,920
16,320
14,520
14,520
10,080
8,120
7,920
7,920
1,760
634,694

PEKERJAAN STANLESTEL PROYEK TEKNI


Reling Pagar Atas
Panjang (m1)

Buah

Jumlah (m1)

1.5

24

36

1.85

3.7

1.7

1.7

2.8

11

30.8

2.9

2.9

2.85

2.85

JUMLAH 1

77.95

Tangga Samping Kanan - Muka Belakang


Panjang (m1)

Buah

Jumlah (m1)

16.6

16.8

33.4

Tangga Samping Kiri - Muka Belakang


Panjang (m1)

Buah

Jumlah (m1)

16.6

16.8

33.4

Jumlah 1

77.95

Jumlah 2

31.65

Jumlah Tangga Samping Kanan

33.40

Jumlah Tangga Samping Kiri

33.40

Jumlah Tangga Muka Kanan - Kiri

5.20

Jumlah Tangga Muka Los

1.80

Jumlah Seluruhnya

183.40

TEL PROYEK TEKNIK LISTRIK ( SIAS )


Reling Pagar Bawah
Panjang (m1)

Buah

Jumlah (m1)

1.85

1.85

1.9

3.8

2.9

20.3

2.85

5.7

JUMLAH 2

31.65

Tangga Muka Samping Kanan - Kiri


Panjang (m1)

Buah

Jumlah (m1)

2.45

2.75

5.2

Tangga Samping Di Muka Los


Panjang (m1)

Buah

Jumlah (m1)

1.8

1.8

NO
1
2

URAIAN PEKERJAAN

VOL

SATUAN

HARGA SATUAN

Pemasangan Lampu downlight

269

Titik

30,000

Titik

30,000

Pemasangan Stop Kontak

40

Pemasangan MCB

50

Titik

30,000

Pemasangan Penangkal Petir

12

Pucuk

150,000

Pemasangan Arde Instalasi

Unit

75,000

Pemasangan Panel Induk

Unit

250,000

15

Unit

75,000

Meter

7
8

Pemasangan Sub Panel


Penarikan SR 3 Phase + Rakit Meter + KS
Tipe 36 3 Phase

500,000

JUMLAH
PANJAR
SISA

JUMLAH
8,070,000
1,200,000
1,500,000
1,800,000
75,000
250,000
1,125,000
500,000

14,520,000
2,750,000
11,770,000

Anda mungkin juga menyukai