Komponen TKDN

REKAPITULASI PENGAMBILAN KOMPONEN TKDN
PROGRAM
KEGIATAN
PEKERJAAN
LOKASI
No.
Item
Pekerjaan
1
A.
I.
1
2
3
II
1
2
3
4
5
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
IV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
: PROGRAM WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN

: REHABILITASI SEDANG/BERAT BANGUNAN SEKOLAH
: REHABILITASI SDN BANJAREJO 1 KECAMATAN BOJONEGORO
: KABUPATEN BOJONEGORO
URAIAN PEKERJAAN
2
LANTAI 1
PEK. PERSIAPAN
Pengukuran dan Pembersihan
Bongkar bangunan lama
Pasang Bouplank
PEKERJAAN GALIAN DAN URUGAN
Galian tanah Pondasi
Bor strous 30 cm
Urugan pasir bawah pondasi
Urugan pasir bawah lantai
Urugan peninggian tanah pedel
PEKERJAAN BETON
Beton strous 30 cm (K.175)
Beton poer 25.75.150 (K.225) P1
Beton poer (K.225) P2
Beton poer 25.80.80 (K.175) P3
Beton poer 25,100,100 (K225)P4
Beton poer 25,100,100 (K225)P5
Beton sloof 20/30 (K.225) S1
Beton sloof 20/30 (K225) S5
Beton kolom utama 30/30 (K.225) K1
Beton kolom 15/30 (K.225) K3
Beton kolom praktis 11/11 (K.175) KP 1
Beton balok latei 11/11 (K.175)
Beton balok bordes 15/30 (K.225)
Baton tangga dan plat bordes (K.225)
Beton balok 30/55 (K.250) B1
Beton balok 20/30(K.250) B2
Beton plat T : 11 cm (K.250)
Beton plat level 8 cm (K.175)
Beton plat frame kusen 15 cm (K.175)
Lantai kerja 5 cm'
PEKERJAAN PEMBESIAN
Beton strous 30 cm
Beton poer 25.75.150 (P1)
Beton poer (P2)
Beton poer 25,100,100 (P4)
Beton poer 25,100,100 (P5)
Beton sloof 20/30 (S1)
Beton kolom utama 30/30 (K1)
Beton kolom 15/30 (K3)
Beton kolom praktis 11/11 (KP 1)
Beton balok latei 11/11
Beton balok bordes 15/30
Beton balok bordes 20/30
Baton tangga dan plat bordes
Beton balok 30/55 (B1)
Beton plat T : 11 cm
Beton plat level 8 cm
Beton plat frame kusen 15 cm
VOLUME
Satuan
Pekerjaan
3
Hrg Sat.
(Rp.)
4
KOMPONEN BARANG/JASA
1). Material Langsung
DN
LN
(Rp.)
(Rp.)
5
6
Total
(Rp.)
7
1,000
901,590
96,000
27.324
2.623.104
2.623.104
137,277
621,000
13,074
61,172
84,887
81.000
81.000
54.000
1.058.994
4.954.932
4.583.898
1.058.994
4.954.932
4.583.898
43,874
10,125
4,741
1,920
2,750
2,000
9,186
2,088
1,802
1,821
0,615
0,319
18,720
6,300
0,871
2,045
0,288
1,440
8,667
14,693
5,863
3,760
1,998
1,620
0,750
43,292
3,697
2,470
6,537
593.658
648.270
648.270
593.658
648.270
648.270
648.270
648.270
648.270
593.658
648.270
648.270
648.270
648.270
593.658
593.658
648.270
648.270
648.270
658.620
658.620
658.620
658.620
658.620
658.620
658.620
593.658
593.658
488.349
26.046.151
6.563.734
3.073.448
1.139.823
1.782.743
1.296.540
5.955.008
1.353.588
1.168.183
1.081.051
398.686
206.798
12.135.614
4.084.101
517.076
1.214.031
186.702
933.509
5.618.556
9.677.104
3.861.489
2.476.411
1.315.923
1.066.964
493.965
28.512.977
2.194.754
1.466.335
3.192.337
26.046.151
6.563.734
3.073.448
1.139.823
1.782.743
1.296.540
5.955.008
1.353.588
1.168.183
1.081.051
398.686
206.798
12.135.614
4.084.101
517.076
1.214.031
186.702
933.509
5.618.556
9.677.104
3.861.489
2.476.411
1.315.923
1.066.964
493.965
28.512.977
2.194.754
1.466.335
3.192.337
1.977,460
1.572,629
686,533
276,525
371,544
229,432
1.413,361
1.423,513
1.009,320
194,536
91,164
77,142
3.289,176
1.038,044
167,469
451,472
39,589
146,881
986,596
2.348,379
1.420,751
1.829,280
438,952
255,854
118,451
4.913,788
33,487
49,766
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
15.990.730
12.717.064
5.551.649
2.236.119
3.004.491
1.855.302
11.429.144
11.511.238
8.161.866
1.573.115
737.198
623.809
26.597.922
8.394.143
1.354.238
3.650.828
320.136
1.187.753
7.978.109
18.990.167
11.488.903
14.792.473
3.549.585
2.068.963
957.854
39.735.347
270.793
402.433
15.990.730
12.717.064
5.551.649
2.236.119
3.004.491
1.855.302
11.429.144
11.511.238
8.161.866
1.573.115
737.198
623.809
26.597.922
8.394.143
1.354.238
3.650.828
320.136
1.187.753
7.978.109
18.990.167
11.488.903
14.792.473
3.549.585
2.068.963
957.854
39.735.347
270.793
402.433
Hrg Sat.
(Rp.)
8
DN
(Rp.)
9
2). Peralatan
LN
(Rp.)
10
Total
(Rp.)
11
3). Menejemen dan Rekayasa

DN
LN
(Rp.)
(Rp.)
13
14
Hrg Sat.
(Rp.)
12
Total
(Rp.)
15
Hrg Sat.
(Rp.)
16
DN
(Rp.)
17
-
4.500,00
-
4). Alat Kerja
2.794.500
-
LN
(Rp.)
18
Total
(Rp.)
19
-
2.794.500
-
5). Konstruksi
Hrg Sat.
(Rp.)
20
DN
(Rp.)
21
LN
(Rp.)
22
Total
(Rp.)
23
2.250.000,00
45.000,00
8.865,00
2.250.000
40.571.550
851.040
2.250.000
40.571.550
851.040
28.350,00
8.982,00
11.340,00
11.340,00
11.340,00
3.891.803
5.577.822
148.259
693.690
962.619
3.891.803
5.577.822
148.259
693.690
962.619
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
53.514,00
3.343.528
771.601
361.300
146.318
209.571
152.415
700.042
159.121
137.326
138.774
46.868
24.310
1.426.604
480.107
66.377
155.844
21.948
109.739
660.490
1.119.717
446.805
286.540
152.263
123.456
57.156
3.299.175
281.739
188.233
349.821
3.343.528
771.601
361.300
146.318
209.571
152.415
700.042
159.121
137.326
138.774
46.868
24.310
1.426.604
480.107
66.377
155.844
21.948
109.739
660.490
1.119.717
446.805
286.540
152.263
123.456
57.156
3.299.175
281.739
188.233
349.821
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
1.616.870
1.285.860
561.344
226.101
303.793
187.595
1.155.635
1.163.935
825.270
159.062
74.540
63.075
2.689.395
848.757
136.931
369.146
32.370
120.097
806.690
1.920.152
1.161.677
1.495.711
358.909
209.199
96.851
4.017.759
27.381
40.691
1.616.870
1.285.860
561.344
226.101
303.793
187.595
1.155.635
1.163.935
825.270
159.062
74.540
63.075
2.689.395
848.757
136.931
369.146
32.370
120.097
806.690
1.920.152
1.161.677
1.495.711
358.909
209.199
96.851
4.017.759
27.381
40.691
Hrg Sat.
(Rp.)
24
6). Jasa Umum
DN
LN
(Rp.)
(Rp.)
25
26
Total
(Rp.)
27
TOTAL
HARGA SAT.
PEKERJAAN
(Rp.)
28
250.000,00
5.000,00
4.021,00
250.000
4.507.950
386.016
250.000
4.507.950
386.016
2.500.000
45.079.500
3.860.160
3.150,00
1.498,00
10.260,00
10.260,00
7.260,00
432.423
930.258
134.139
627.625
616.280
432.423
930.258
134.139
627.625
616.280
4.324.226
9.302.580
1.341.392
6.276.247
6.162.796
74.429,50
80.497,50
80.497,50
74.429,50
80.497,50
80.497,50
80.497,50
80.497,50
80.497,50
74.429,50
80.497,50
80.497,50
80.497,50
80.497,50
74.429,50
74.429,50
80.497,50
80.497,50
80.497,50
81.647,50
81.647,50
81.647,50
81.647,50
81.647,50
81.647,50
81.647,50
74.429,50
74.429,50
60.207,00
3.265.520
815.037
381.639
142.905
221.368
160.995
739.450
168.079
145.056
135.536
49.506
25.679
1.506.913
507.134
64.828
152.208
23.183
115.916
697.672
1.199.647
478.699
306.995
163.132
132.269
61.236
3.534.684
275.166
183.841
393.573
3.265.520
815.037
381.639
142.905
221.368
160.995
739.450
168.079
145.056
135.536
49.506
25.679
1.506.913
507.134
64.828
152.208
23.183
115.916
697.672
1.199.647
478.699
306.995
163.132
132.269
61.236
3.534.684
275.166
183.841
393.573
32.655.199
8.150.372
3.816.386
1.429.046
2.213.681
1.609.950
7.394.500
1.680.788
1.450.565
1.355.361
495.060
256.787
15.069.132
5.071.343
648.281
1.522.083
231.833
1.159.164
6.976.718
11.996.467
4.786.993
3.069.946
1.631.317
1.322.690
612.356
35.346.836
2.751.659
1.838.409
3.935.732
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
1.955.411
1.555.094
678.878
273.442
367.401
226.874
1.397.602
1.407.641
998.066
192.367
90.148
76.282
3.252.502
1.026.470
165.602
446.438
39.148
145.243
975.595
2.322.195
1.404.910
1.808.884
434.058
253.001
117.130
4.858.999
33.114
49.211
1.955.411
1.555.094
678.878
273.442
367.401
226.874
1.397.602
1.407.641
998.066
192.367
90.148
76.282
3.252.502
1.026.470
165.602
446.438
39.148
145.243
975.595
2.322.195
1.404.910
1.808.884
434.058
253.001
117.130
4.858.999
33.114
49.211
19.563.012
15.558.019
6.791.871
2.735.662
3.675.685
2.269.771
13.982.380
14.082.814
9.985.203
1.924.545
901.885
763.166
32.539.818
10.269.369
1.656.771
4.466.412
391.654
1.453.094
9.760.394
23.232.513
14.055.490
18.097.067
4.342.552
2.531.164
1.171.836
48.612.105
331.287
492.335
No.
Item
Pekerjaan
1
V
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
VI
1
2
3
4
5
6
7
8
9
10
11
12
VII
1
2
3
4
5
6
7
8
9
VIII
1
2
3
4
5
IX
1
X
1
2
3
4
5
6
7
XI
1
2
3
4
XII
1
2
3
4
5
6
7
8
9
URAIAN PEKERJAAN
2
PEKERJAAN BEKESTING
Beton poer (P2)
Beton poer 25,100,100 (P4)
Beton poer 25,100,100 (P5)
Beton kolom praktis 11/11 (KP 1)
Baton tangga dan plat bordes (K.225)
Beton plat level 8 cm
Beton plat frame kusen 15 cm
PEKERJAAN PASANGAN DAN PLESTERAN
Pasang rolaag bata 1pc : 4 ps
Pasang bata trasram 1pc : 4 ps
Pasang bata biasa 1pc : 6ps
Plesteran bata trasram 1 pc : 4ps
Plesteran bata biasa 1pc : 6ps
Plesteran beton 1pc : 2ps
Acian
Benangan Sudut
Pasang beton alur pracetak
Pasang roster
Pasang railing stainlies 1,5''
Pasang tulisan identitas dari bahan acrylic
PEKERJAAN KUSEN,DAUN PINTU DAN JENDELA
Pasang Pintu Type P1
Pasang Kusen Jendela type J1
Pasang Kusen Bouvent allumunium tpe BV 1
Pasang Kusen Bouvent allumunium tpe BV3
Pasang Kusen Sekat partisi type PT1
PEK. PENUTUP LANTAI & KERAMIK
Rabat beton lantai t.5cm
Pasang lantai keramik 40 x 40 cm
Pasang lantai toilet 30 x 30 cm
Pasang latai keramik tangga 30 x 30 cm
Pasang dinding keramik 25/40 cm
PEKERJAAN PLAFON
Pasang list plafon gypsum
PEKERJAAN INSTALASI LISTRIK
Pasang instalasi listrik
Pasang lampu SL 20 watt
Pasang stop kontak
Pasang skakelar ganda
Pasang skakelar tunggal
Pasang panal MCB
PEKERJAAN PENGECATAN
Cat Interior
Cat Exterior
Cat beton plat lantai
Politur
PEKERJAAN SANITASI
Pasang kloset jongkok
Pasang instalasi air bersih 3/4 ''
Pasang instalasi air limbah 3''
Pasang instalasi air kotor 4''
Pasang kran air
Pasang floor drain
Pasang wastafel komplit asesorisna
Peembuatan sumur resapan
Pembuatan Septitank
DN
LN
(Rp.)
(Rp.)
5
6
VOLUME
Satuan
Pekerjaan
3
Hrg Sat.
(Rp.)
4
Total
(Rp.)
7
33,750
53,188
9,600
11,000
8,000
91,860
23,200
18,024
24,280
6,150
4,250
228,800
84,000
15,840
37,180
2,880
12,000
47,682
105,079
56,678
41,360
22,790
16,560
8,600
416,869
46,210
16,381
18.972
18.972
18.972
18.972
18.972
21.222
21.222
21.222
21.222
21.222
21.222
44.651
44.651
26.046
27.396
93.341
93.341
199.553
93.341
93.341
93.341
93.341
93.341
93.341
199.553
199.553
199.553
640.305
1.009.083
182.131
208.692
151.776
1.949.453
492.350
382.505
515.270
130.515
90.194
10.216.206
3.750.705
412.569
1.018.583
268.823
1.120.095
9.515.062
9.808.205
5.290.395
3.860.594
2.127.247
1.545.731
802.735
83.187.251
9.221.321
3.268.870
640.305
1.009.083
182.131
208.692
151.776
1.949.453
492.350
382.505
515.270
130.515
90.194
10.216.206
3.750.705
412.569
1.018.583
268.823
1.120.095
9.515.062
9.808.205
5.290.395
3.860.594
2.127.247
1.545.731
802.735
83.187.251
9.221.321
3.268.870
12,125
131,146
338,568
262,291
569,054
365,388
634,627
977,220
22,680
42,000
28,200
1,000
95.297
45.288
42.053
9.245
7.354
13.582
3.803
951
109.539
117.000
-
1.155.470
5.939.340
14.237.936
2.424.828
4.184.664
4.962.729
2.413.169
929.541
2.484.345
3.299.400
-
1.155.470
5.939.340
14.237.936
2.424.828
4.184.664
4.962.729
2.413.169
929.541
2.484.345
3.299.400
-
8,000
5,000
24,000
6,000
1,000
3,000
6,000
5,000
4,000
564.120
1.399.230
2.449.628
1.459.389
1.313.454
2.329.681
1.328.202
444.006
923.575
4.512.963
6.996.150
58.791.074
8.756.335
1.313.454
6.989.042
7.969.212
2.220.030
3.694.301
4.512.963
6.996.150
58.791.074
8.756.335
1.313.454
6.989.042
7.969.212
2.220.030
3.694.301
23,155
469,674
22,783
32,736
108,082
488.349
67.137
58.527
58.527
57.789
11.307.721
31.532.644
1.333.421
1.915.940
6.245.951
11.307.721
31.532.644
1.333.421
1.915.940
6.245.951
714,300
7.313
5.223.319
5.223.319
48,000
26,000
13,000
9,000
7,000
12,000
1,000
412,507
222,119
531,000
28,132
8.550
22.590
8.550
37.512
3.526.935
5.017.668
4.540.050
1.055.288
3.526.935
5.017.668
4.540.050
1.055.288
5,000
32,000
16,000
16,000
5,000
5,000
1,000
2,000
2,000
469.603
1.024.091
939.206
2.048.182
939.206
2.048.182
Hrg Sat.
(Rp.)
8
DN
(Rp.)
9
2). Peralatan
LN
(Rp.)
10
Total
(Rp.)
11

DN
LN
(Rp.)
(Rp.)
13
14
Hrg Sat.
(Rp.)
12
Total
(Rp.)
15
Hrg Sat.
(Rp.)
16
DN
(Rp.)
17
4). Alat Kerja
LN
(Rp.)
18
Total
(Rp.)
19
Hrg Sat.
(Rp.)
20
DN
(Rp.)
21
5). Konstruksi
LN
(Rp.)
22
Total
(Rp.)
23
33.111,00
33.111,00
33.111,00
33.111,00
33.111,00
33.111,00
33.111,00
33.111,00
33.111,00
33.111,00
33.111,00
42.025,50
42.025,50
40.405,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
1.117.496
1.761.108
317.866
364.221
264.888
3.041.576
768.175
596.793
803.935
203.633
140.722
9.615.434
3.530.142
640.023
1.562.508
121.033
504.306
2.003.860
4.415.998
2.381.921
1.738.175
957.761
695.942
361.419
17.519.128
1.941.998
688.420
1.117.496
1.761.108
317.866
364.221
264.888
3.041.576
768.175
596.793
803.935
203.633
140.722
9.615.434
3.530.142
640.023
1.562.508
121.033
504.306
2.003.860
4.415.998
2.381.921
1.738.175
957.761
695.942
361.419
17.519.128
1.941.998
688.420
33.210,00
16.605,00
16.605,00
19.102,50
19.102,50
19.102,50
14.715,00
3.235,50
45.697,50
40.500,00
8.109,00
6.042.915,00
402.671
2.177.679
5.621.922
5.010.414
10.870.354
6.979.824
9.338.536
3.161.795
1.036.419
1.701.000
228.674
6.042.915
402.671
2.177.679
5.621.922
5.010.414
10.870.354
6.979.824
9.338.536
3.161.795
1.036.419
1.701.000
228.674
6.042.915
526.594,50
84.279,92
106.861,71
60.840,67
54.419,97
101.012,81
59.348,12
19.350,99
229.370,93
4.212.756
421.400
2.564.681
365.044
54.420
303.038
356.089
96.755
917.484
4.212.756
421.400
2.564.681
365.044
54.420
303.038
356.089
96.755
917.484
53.514,00
44.302,50
41.422,50
41.422,50
57.307,50
1.239.117
20.807.732
943.729
1.356.007
6.193.909
1.239.117
20.807.732
943.729
1.356.007
6.193.909
4.459,50
3.185.421
3.185.421
130.500,00
72.000,00
63.000,00
40.500,00
45.000,00
27.000,00
225.000,00
6.264.000
1.872.000
819.000
364.500
315.000
324.000
225.000
6.264.000
1.872.000
819.000
364.500
315.000
324.000
225.000
3.987,00
3.987,00
3.987,00
3.627,00
1.644.665
885.588
2.117.097
102.035
1.644.665
885.588
2.117.097
102.035
270.000,00
10.800,00
45.000,00
67.500,00
72.000,00
45.000,00
450.000,00
132.003,68
473.830,20
1.350.000
345.600
720.000
1.080.000
360.000
225.000
450.000
264.007
947.660
1.350.000
345.600
720.000
1.080.000
360.000
225.000
450.000
264.007
947.660
Hrg Sat.
(Rp.)
24
6). Jasa Umum
DN
LN
(Rp.)
(Rp.)
25
26
Total
(Rp.)
27
TOTAL
HARGA SAT.
PEKERJAAN
(Rp.)
28
5.787,00
5.787,00
5.787,00
5.787,00
5.787,00
6.037,00
6.037,00
6.037,00
6.037,00
6.037,00
6.037,00
9.630,25
9.630,25
7.383,50
7.713,50
15.040,25
15.040,25
26.842,00
15.040,25
15.040,25
15.040,25
15.040,25
15.040,25
15.040,25
26.842,00
26.842,00
26.842,00
195.311
307.799
55.555
63.657
46.296
554.559
140.058
108.811
146.578
37.128
25.657
2.203.401
808.941
116.955
286.788
43.316
180.483
1.279.880
1.580.414
852.451
622.065
342.767
249.067
129.346
11.189.598
1.240.369
439.699
195.311
307.799
55.555
63.657
46.296
554.559
140.058
108.811
146.578
37.128
25.657
2.203.401
808.941
116.955
286.788
43.316
180.483
1.279.880
1.580.414
852.451
622.065
342.767
249.067
129.346
11.189.598
1.240.369
439.699
1.953.113
3.077.990
555.552
636.570
462.960
5.545.588
1.400.584
1.088.109
1.465.784
371.276
256.573
22.035.042
8.089.788
1.169.546
2.867.879
433.172
1.804.884
12.798.802
15.804.617
8.524.768
6.220.834
3.427.776
2.490.740
1.293.500
111.895.977
12.403.688
4.396.988
14.278,50
6.877,00
6.517,60
3.149,70
2.938,78
3.631,42
2.057,50
464,29
17.248,50
4.500,00
13.901,00
671.435,00
173.127
901.891
2.206.651
826.138
1.672.325
1.326.877
1.305.745
453.713
391.196
189.000
392.008
671.435
173.127
901.891
2.206.651
826.138
1.672.325
1.326.877
1.305.745
453.713
391.196
189.000
392.008
671.435
1.731.268
9.018.910
22.066.508
8.261.380
16.727.342
13.269.431
13.057.451
4.545.050
3.911.960
1.890.000
3.920.082
6.714.350
121.190,14
164.834,09
284.054,19
168.914,18
151.985,33
270.072,60
154.171,89
51.484,01
128.104,93
969.521
824.170
6.817.301
1.013.485
151.985
810.218
925.031
257.420
512.420
969.521
824.170
6.817.301
1.013.485
151.985
810.218
925.031
257.420
512.420
9.695.240
8.241.720
68.173.056
10.134.864
1.519.859
8.102.298
9.250.332
2.574.205
5.124.204
60.207,00
12.382,20
11.105,50
11.105,50
12.788,50
1.394.093
5.815.597
253.017
363.550
1.382.207
1.394.093
5.815.597
253.017
363.550
1.382.207
13.940.931
58.155.974
2.530.166
3.635.496
13.822.067
1.308,00
934.304
934.304
9.343.044
14.500,00
8.000,00
7.000,00
4.500,00
5.000,00
3.000,00
25.000,00
696.000
208.000
91.000
40.500
35.000
36.000
25.000
696.000
208.000
91.000
40.500
35.000
36.000
25.000
6.960.000
2.080.000
910.000
405.000
350.000
360.000
250.000
1.393,00
2.953,00
1.393,00
4.571,00
574.622
655.917
739.683
128.591
574.622
655.917
739.683
128.591
5.746.223
6.559.174
7.396.830
1.285.914
30.000,00
1.200,00
5.000,00
7.500,00
8.000,00
5.000,00
50.000,00
66.844,43
166.434,79
150.000
38.400
80.000
120.000
40.000
25.000
50.000
133.689
332.870
150.000
38.400
80.000
120.000
40.000
25.000
50.000
133.689
332.870
1.500.000
384.000
800.000
1.200.000
400.000
250.000
500.000
1.336.902
3.328.712
No.
Item
Pekerjaan
1
B.
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
IV
1
2
3
4
5
6
7
8
V
1
2
3
4
5
6
7
8
9
10
11
VI
1
2
3
URAIAN PEKERJAAN
2
LANTAI 2
PEKERJAAN BETON
Beton kolom 15/30 (K.225) K3
Beton kolom utama 30/30 (K.225) K4
Beton kolom pratis 11/11 (KP1)
Beton balok latei 11/11 (K.175)
Beton ring balk,gewel 11/20 (K.175)
Beton konsol 11/15 (K.175)
Beton balok18/25 (K.225) B12
PEKERJAAN PEMBESIAN
Beton ring balk,gewel 11/20
Beton konsol 11/15
Beton balok18/25 (B12)
PEKERJAAN BEGESTING
Beton ring balk,gewel 11/20
Beton konsol 11/15
PEKERJAAN PASANGAN DAN PLESTERAN
Pasang bata trasram 1pc : 4 ps
Pasang bata biasa 1pc : 6ps
Pleteran bata trasram 1pc : 4ps
Plesteran bata biasa 1pc : 6 ps
Plesteran beton 1pc : 2ps
Acian
Benangan sudut
Pasang roster
PEKERJAAN KUSEN, DAUN PINTU DAN JENDELA
PEKERJAAN LANTAI DAN KERAMIK
Pasang lantai keramik 40 x 40
Pasang lantai keramik toilet 30 x 30
Pasang dinding keramik 25x 40
VOLUME
Satuan
Pekerjaan
3
Hrg Sat.
(Rp.)
4
DN
LN
(Rp.)
(Rp.)
5
6
Total
(Rp.)
7
5,760
19,188
0,823
1,404
6,370
1,637
1,207
0,242
0,674
0,290
1,078
0,167
0,158
5,489
648.270
648.270
593.658
593.658
593.658
593.658
648.270
648.270
648.270
648.270
648.270
648.270
648.270
648.270
3.734.035
12.439.005
488.581
833.496
3.781.601
971.818
782.462
156.881
436.934
187.998
698.835
108.261
102.427
3.558.354
3.734.035
12.439.005
488.581
833.496
3.781.601
971.818
782.462
156.881
436.934
187.998
698.835
108.261
102.427
3.558.354
755,570
2.214,777
125,918
309,871
843,249
275,595
142,920
35,613
101,100
55,717
143,957
32,226
17,905
583,513
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
8.087
6.109.917
17.909.794
1.018.236
2.505.772
6.818.933
2.228.599
1.155.723
287.985
817.545
450.556
1.164.108
260.596
144.789
4.718.578
6.109.917
17.909.794
1.018.236
2.505.772
6.818.933
2.228.599
1.155.723
287.985
817.545
450.556
1.164.108
260.596
144.789
4.718.578
89,600
166,400
14,960
25,520
115,840
40,672
10,260
2,903
6,182
3,548
10,776
1,998
1,848
54,449
44.651
44.651
26.046
27.396
27.396
27.396
93.341
93.341
93.341
93.341
93.341
93.341
93.341
199.553
4.000.752
7.429.968
389.648
699.146
3.173.553
1.114.250
957.681
270.970
577.036
331.175
1.005.845
186.496
172.495
10.865.434
4.000.752
7.429.968
389.648
699.146
3.173.553
1.114.250
957.681
270.970
577.036
331.175
1.005.845
186.496
172.495
10.865.434
34,413
485,092
68,826
871,526
180,438
888,733
553,200
42,000
45.288
42.053
9.245
7.354
13.582
3.803
951
-
1.558.496
20.399.768
636.283
6.408.958
2.450.723
3.379.407
526.209
-
1.558.496
20.399.768
636.283
6.408.958
2.450.723
3.379.407
526.209
-
7,000
4,000
24,000
6,000
1,000
3,000
4,000
1,000
6,000
4,000
4,000
564.120
1.399.230
2.449.628
1.459.389
1.313.454
2.329.681
2.424.186
2.759.004
1.328.202
451.472
444.006
3.948.843
5.596.920
58.791.074
8.756.335
1.313.454
6.989.042
9.696.744
2.759.004
7.969.212
1.805.886
1.776.024
3.948.843
5.596.920
58.791.074
8.756.335
1.313.454
6.989.042
9.696.744
2.759.004
7.969.212
1.805.886
1.776.024
462,491
16,811
98,658
67.137
58.527
57.789
31.050.397
983.897
5.701.347
31.050.397
983.897
5.701.347
Hrg Sat.
(Rp.)
8
DN
(Rp.)
9
2). Peralatan
LN
(Rp.)
10
Total
(Rp.)
11

DN
LN
(Rp.)
(Rp.)
13
14
Hrg Sat.
(Rp.)
12
Total
(Rp.)
15
Hrg Sat.
(Rp.)
16
DN
(Rp.)
17
4). Alat Kerja
LN
(Rp.)
18
Total
(Rp.)
19
Hrg Sat.
(Rp.)
20
DN
(Rp.)
21
5). Konstruksi
LN
(Rp.)
22
Total
(Rp.)
23
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
76.207,50
438.955
1.462.270
62.719
106.995
485.442
124.752
91.982
18.442
51.364
22.100
82.152
12.727
12.041
418.303
438.955
1.462.270
62.719
106.995
485.442
124.752
91.982
18.442
51.364
22.100
82.152
12.727
12.041
418.303
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
817,65
617.792
1.810.912
102.957
253.366
689.483
225.340
116.859
29.119
82.664
45.557
117.706
26.350
14.640
477.109
617.792
1.810.912
102.957
253.366
689.483
225.340
116.859
29.119
82.664
45.557
117.706
26.350
14.640
477.109
42.025,50
42.025,50
40.405,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
42.025,50
3.765.485
6.993.043
604.466
1.072.491
4.868.234
1.709.261
431.182
122.000
259.802
149.106
452.867
83.967
77.663
2.288.246
3.765.485
6.993.043
604.466
1.072.491
4.868.234
1.709.261
431.182
122.000
259.802
149.106
452.867
83.967
77.663
2.288.246
16.605,00
16.605,00
19.102,50
19.102,50
19.102,50
14.715,00
3.235,50
40.500,00
571.428
8.054.953
1.314.749
16.648.325
3.446.817
13.077.706
1.789.879
1.701.000
571.428
8.054.953
1.314.749
16.648.325
3.446.817
13.077.706
1.789.879
1.701.000
526.594,50
84.279,92
106.861,71
60.840,67
54.419,97
101.012,81
125.954,28
145.686,83
59.348,12
20.265,21
19.350,99
3.686.162
337.120
2.564.681
365.044
54.420
303.038
503.817
145.687
356.089
81.061
77.404
3.686.162
337.120
2.564.681
365.044
54.420
303.038
503.817
145.687
356.089
81.061
77.404
44.302,50
41.422,50
57.307,50
20.489.508
696.354
5.653.843
20.489.508
696.354
5.653.843
Hrg Sat.
(Rp.)
24
6). Jasa Umum
DN
LN
(Rp.)
(Rp.)
25
26
Total
(Rp.)
27
TOTAL
HARGA SAT.
PEKERJAAN
(Rp.)
28
80.497,50
80.497,50
74.429,50
74.429,50
74.429,50
74.429,50
80.497,50
80.497,50
80.497,50
80.497,50
80.497,50
80.497,50
80.497,50
80.497,50
463.666
1.544.586
61.255
104.499
474.116
121.841
97.160
19.480
54.255
23.344
86.776
13.443
12.719
441.851
463.666
1.544.586
61.255
104.499
474.116
121.841
97.160
19.480
54.255
23.344
86.776
13.443
12.719
441.851
4.636.656
15.445.860
612.555
1.044.990
4.741.159
1.218.411
971.605
194.804
542.553
233.443
867.763
134.431
127.186
4.418.508
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
988,85
747.145
2.190.082
124.514
306.416
833.847
272.522
141.326
35.216
99.973
55.096
142.352
31.867
17.705
577.007
747.145
2.190.082
124.514
306.416
833.847
272.522
141.326
35.216
99.973
55.096
142.352
31.867
17.705
577.007
7.474.854
21.910.789
1.245.707
3.065.554
8.342.262
2.726.461
1.413.908
352.319
1.000.182
551.208
1.424.167
318.812
177.134
5.772.694
9.630,25
9.630,25
7.383,50
7.713,50
7.713,50
7.713,50
15.040,25
15.040,25
15.040,25
15.040,25
15.040,25
15.040,25
15.040,25
26.842,00
862.870
1.602.474
110.457
196.849
893.532
313.723
154.313
43.662
92.979
53.363
162.074
30.050
27.794
1.461.520
862.870
1.602.474
110.457
196.849
893.532
313.723
154.313
43.662
92.979
53.363
162.074
30.050
27.794
1.461.520
8.629.107
16.025.485
1.104.572
1.968.485
8.935.318
3.137.235
1.543.176
436.632
929.816
533.644
1.620.786
300.513
277.952
14.615.201
6.877,00
6.517,60
3.149,70
2.938,78
3.631,42
2.057,50
464,29
4.500,00
236.658
3.161.636
216.781
2.561.223
655.246
1.828.568
256.845
189.000
236.658
3.161.636
216.781
2.561.223
655.246
1.828.568
256.845
189.000
2.366.582
31.616.356
2.167.813
25.618.507
6.552.786
18.285.681
2.572.933
1.890.000
121.190,14
164.834,09
284.054,19
168.914,18
151.985,33
270.072,60
283.348,72
322.743,18
154.171,89
52.414,29
51.484,01
848.331
659.336
6.817.301
1.013.485
151.985
810.218
1.133.395
322.743
925.031
209.657
205.936
848.331
659.336
6.817.301
1.013.485
151.985
810.218
1.133.395
322.743
925.031
209.657
205.936
8.483.335
6.593.376
68.173.056
10.134.864
1.519.859
8.102.298
11.333.956
3.227.434
9.250.332
2.096.604
2.059.364
12.382,20
11.105,50
12.788,50
5.726.656
186.695
1.261.688
5.726.656
186.695
1.261.688
57.266.561
1.866.946
12.616.878
No.
Item
Pekerjaan
1
VII
1
2
3
4
5
6
7
8
9
10
11
12
VIII
1
2
3
IX
1
2
3
4
5
6
7
X
1
2
3
4
XI
1
2
3
4
5
6
URAIAN PEKERJAAN
DN
LN
(Rp.)
(Rp.)
5
6
VOLUME
Satuan
Pekerjaan
3
2
PEKERJAAN RANGKA ATAP DAN PENUTUP ATAP
Pasang kuda-kuda siku (2x47.47.2,8 &2x40.40.2)
4.517,921
Pasang angkur baut 12mm
320,000
Pasang plat buhul tebal 6mm
598,924
Pasang plat plendes tebal 6mm
84,780
Pasang gording C 100.50.20.2
645,540
Pasang trekstang gording 10mm
28,396
Pasang reng galvalum
621,500
Pasang penutup atap genteng kodok ex Goodyear karangpilang
621,500
Pasang bubungan atap genteng kodok ex Goodyear karangpilang
55,000
Pasang atap zingkalum
135,000
Pasang lisplang kalsipank lebar 30 cm
133,920
Pasang lisplank kalsiplank lebar 20 +30 cm'
59,000
PEKERJAAN PLAFON
Pasang rangka plafon kayu lama
584,506
Pasang plafon kalsiboard
584,506
Pasang list plafon gypsum
513,730
PEKERJAAN INSTALASI LISTRIK
Pasang instalasi listrik
46,000
26,000
12,000
Pasang stop kontak
8,000
Pasang skalar ganda
7,000
Pasang skalar tunggal
12,000
Pasang panel MCB
1,000
PEKERJAAN PENGECATAN
Cat Interior
577,676
Cat Exterior
311,056
Cat Plafon
584,506
Politur
24,114
PEKERJAAN SANITASI
Pasang kloset jongkok
4,000
Pasang instalasi air bersih 3/4 ''
8,000
Pasang instalasi air limbah 3''
8,000
Pasang instalasi air kotor 4''
12,000
Pasang kran air
4,000
Pasang floor drain
4,000
Hrg Sat.
(Rp.)
4
Total
(Rp.)
7
11.385
11.385
11.385
11.385
11.385
35.100
103.950
47.952
80.649
21.060
34.560
51.436.531
6.818.750
965.220
7.349.473
323.288
21.814.650
64.604.925
2.637.360
10.887.615
2.820.355
2.039.040
51.436.531
6.818.750
965.220
7.349.473
323.288
21.814.650
64.604.925
2.637.360
10.887.615
2.820.355
2.039.040
4.050
21.456
7.313
2.367.249
12.541.161
3.756.651
2.367.249
12.541.161
3.756.651
8.550
22.590
8.550
37.512
TOTAL
4.939.130
7.026.755
4.997.526
904.564
1.224.267.405
4.939.130
7.026.755
4.997.526
904.564
1.224.267.405
Hrg Sat.
(Rp.)
8
TOTAL
DN
(Rp.)
9
2). Peralatan
LN
(Rp.)
10
Total
(Rp.)
11

DN
LN
(Rp.)
(Rp.)
13
14
Hrg Sat.
(Rp.)
12
Total
(Rp.)
15
TOTAL
Hrg Sat.
(Rp.)
16
TOTAL
DN
(Rp.)
17
4). Alat Kerja
LN
(Rp.)
18
Total
(Rp.)
19
Hrg Sat.
(Rp.)
20
DN
(Rp.)
21
5). Konstruksi
LN
(Rp.)
22
Total
(Rp.)
23
5.319,00
2.250,00
5.319,00
5.319,00
5.319,00
5.319,00
3.809,25
20.745,00
24.498,00
39.870,00
13.860,00
13.860,00
24.030.822
720.000
3.185.677
450.945
3.433.627
151.038
2.367.449
12.893.018
1.347.390
5.382.450
1.856.131
817.740
24.030.822
720.000
3.185.677
450.945
3.433.627
151.038
2.367.449
12.893.018
1.347.390
5.382.450
1.856.131
817.740
22.725,00
6.367,50
4.459,50
13.282.899
3.721.842
2.290.979
13.282.899
3.721.842
2.290.979
130.500,00
72.000,00
63.000,00
40.500,00
45.000,00
27.000,00
225.000,00
6.003.000
1.872.000
756.000
324.000
315.000
324.000
225.000
6.003.000
1.872.000
756.000
324.000
315.000
324.000
225.000
3.987,00
3.987,00
3.987,00
3.627,00
2.303.194
1.240.180
2.330.425
87.461
2.303.194
1.240.180
2.330.425
87.461
270.000,00
10.800,00
45.000,00
67.500,00
72.000,00
45.000,00
1.080.000
86.400
360.000
810.000
288.000
180.000
1.080.000
86.400
360.000
810.000
288.000
180.000
473.955.849
473.955.849
2.794.500
2.794.500
TOTAL
Hrg Sat.
(Rp.)
24
6). Jasa Umum
DN
LN
(Rp.)
(Rp.)
25
26
Total
(Rp.)
27
TOTAL
HARGA SAT.
PEKERJAAN
(Rp.)
28
1.856,00
250,00
1.856,00
1.856,00
1.856,00
1.856,00
4.322,75
13.855,00
8.050,00
13.391,00
3.880,00
5.380,00
8.385.261
80.000
1.111.603
157.352
1.198.122
52.703
2.686.589
8.610.883
442.750
1.807.785
519.610
317.420
8.385.261
80.000
1.111.603
157.352
1.198.122
52.703
2.686.589
8.610.883
442.750
1.807.785
519.610
317.420
83.852.614
800.000
11.116.029
1.573.517
11.981.222
527.030
26.868.688
86.108.825
4.427.500
18.077.850
5.196.096
3.174.200
2.975,00
3.091,50
1.308,00
1.738.905
1.807.000
671.959
1.738.905
1.807.000
671.959
17.389.054
18.070.003
6.719.588
14.500,00
8.000,00
7.000,00
4.500,00
5.000,00
3.000,00
25.000,00
667.000
208.000
84.000
36.000
35.000
36.000
25.000
667.000
208.000
84.000
36.000
35.000
36.000
25.000
6.670.000
2.080.000
840.000
360.000
350.000
360.000
250.000
1.393,00
2.953,00
1.393,00
4.571,00
804.703
918.548
814.217
110.225
804.703
918.548
814.217
110.225
8.047.027
9.185.484
8.142.169
1.102.251
30.000,00
1.200,00
5.000,00
7.500,00
8.000,00
5.000,00
120.000
9.600
40.000
90.000
32.000
20.000
120.000
9.600
40.000
90.000
32.000
20.000
1.200.000
96.000
400.000
900.000
320.000
200.000
188.982.277
188.982.277
1.890.000.031
TOTAL
Blora, 28 Maret 2014

CV. KARTIKA KARYA
ANDY KURNIAWAN
DIREKTUR

Komponen TKDN

Diunggah oleh

Informasi Dokumen

Deskripsi 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

Komponen TKDN

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI PENGAMBILAN KOMPONEN TKDN

: PROGRAM WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN

3). Menejemen dan Rekayasa

4). Alat Kerja

3). Menejemen dan Rekayasa

4). Alat Kerja

3). Menejemen dan Rekayasa

4). Alat Kerja

3). Menejemen dan Rekayasa

4). Alat Kerja

Blora, 28 Maret 2014

Anda mungkin juga menyukai