RANCANGAN ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN 1234 TYPE - A KABUPATEN 56678I
LOKASI
: DESA GDGDFG, KEC. 56678I
PELAKSANA : PT.252

No

URAIAN PEKERJAAN

SATUAN

VOLUME

I.
1.1.

PEKERJAAN PEMBANGUNAN GEDUNG UTAMA
PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
1.1.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai dasar t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Lantai 2 t = 7 cm

PEKERJAAN BETON
1 Pondasi Struos dan Sloof
a. Titik Bor Strouse
b. Beton Strous ф 30 cm h= 6 m
c. Pile Cape 200 x 100 x 30
d. Pile Cape 300 x 100 x 30
e. Sloof 20/30 cm
f. Sloof 15/20 cm
g. Beton Tangga
h. Beton Balok Tangga 20/30 cm
i. Lantai Kerja t : 7 cm

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M'

174.16

0.009

20,500.00

3,570,212.15

M3
M3
M3
M3
M3
M3
M3
M3

533.20
285.11
445.93
445.93
35.84
59.46
18.23
39.93

0.021
0.004
0.075
0.017
0.005
0.009
0.003
0.006

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

8,051,306.56
1,570,968.26
28,887,523.55
6,408,053.62
2,110,140.52
3,500,274.80
1,073,288.41
2,350,841.58

Ttk
M3
M3
M3
M3
M3
M3
M3
M2

104.00
44.11
27.60
4.80
26.10
1.00
8.24
2.88
227.94

0.064
0.153
0.154
0.034
0.200
0.006
0.063
0.020
0.014

238,750.00
1,339,160.00
2,156,860.00
2,775,620.00
2,962,950.00
2,278,500.00
2,951,540.00
2,736,690.00
24,250.00

24,830,000.00
59,064,455.30
59,529,336.00
13,322,976.00
77,332,995.00
2,273,487.30
24,325,854.80
7,881,667.20
5,527,527.68

2 Plat Beton
Page 1

a . Rabat Beton 10 cm lt. dasar
b. Lantai 2 t : 12 cm
c. Lantai Atap t : 10 cm
d . Plat Lantai Atap t : 12 cm

M2
M3
M3
M3

594.58
68.46
38.68
5.91

0.053
0.417
0.273
0.036

34,640.00
2,357,330.00
2,730,390.00
2,357,330.00

20,596,147.28
161,373,759.65
105,621,041.57
13,922,980.31

3 Plat Kanopi
- Plat Kanopi Selasar + Entrance depan elev. 4.00
- Plat Kanopi Entrance Belakang ( type L )
- Plat Kanopi Elev. 7.25
- Plat Kanopi Elev. 7.50
- Plat Kanopi Elev. 7.90
- Plat Shading beton t = 10 cm

M3
M3
M3
M3
M3
M3

6.61
1.13
2.41
3.01
1.92
56.54

0.047
0.008
0.017
0.021
0.014
0.399

2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

18,054,703.88
3,095,153.04
6,566,587.95
8,208,234.94
5,242,348.80
154,376,250.60

4 Kolom
Lanlai 1
a. Kolom 30/30 cm
c. Kolom Praktis 15/15 cm

M3
M3

32.76
9.45

0.259
0.062

3,059,050.00
2,543,690.00

100,214,478.00
24,037,870.50

Lantai 2
a. Kolom 30/30 cm
b. Kolom Praktis 15/15 cm

M3
M3

23.40
5.69

0.185
0.037

3,059,050.00
2,543,690.00

71,581,770.00
14,479,955.33

5 Balok
Lantai 1
a. Balok Induk 20/40 cm
b. Balok Latai 15/20 cm
c. Balok Ring Lisplank 15/15

M3
M3
M3

39.54
9.41
0.20

0.313
0.056
0.001

3,065,920.00
2,309,300.00
2,309,300.00

121,238,740.48
21,732,535.66
467,633.25

M3
M3

54.10
16.06

0.383
0.096

2,736,690.00
2,309,300.00

148,049,455.62
37,079,852.78

M2

1,270.34

0.086

26,060.00

33,105,044.11

M2

1,138.10

0.046

15,580.00

17,731,587.05

M2
M'
M2
M'

1,138.10
101.50
105.46
18.40

0.141
0.010
0.049
0.007

48,030.00
36,580.00
179,080.00
145,000.00

54,662,909.23
3,712,870.00
18,885,776.80
2,668,000.00

Lantai 2
a. Balok 20/30 cm
b. Balok Latai 15/20 cm
10 Water Proofing
PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
2 Penutup Atap
- Genteng
- Bubungan
- Lisplank 2/30
- Jurai Dalam / Talang

Page 2

1.1.

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
1.1.2. PEKERJAAN ARSITEKTUR
I.

II.

PEKERJAAN PASANGAN
1 Pas. Batu Kosong ( Aanstampeng )
2 Pas. Batu Kali 1 Pc : 4 Ps
3 Pas. Trasram 1/2 Bata 1 Pc : 3 Psr
a. Lantai 1
b. Lantai 2
4 Pas. Dinding 1/2 Bata 1 Pc : 5 Psr
a. Lantai 1
b. Lantai 2
5 Pekerjaan Acsessoris
- Pasangan Trap Bt Bata 1 Pc : 3 Psr
- Pipa Tangga Railling Besi Stainless
- Tulisan Unit Bangunan bahan tembaga
- Papan Nama dan Petunjuk Arah
- Meja Wastavel ( Beton t = 7 cm )
- Pasangan Batu Alam
- Plesteran Camprot
- Roster Bata 20 x 20

M3
M3

6.65
80.16

0.002
0.061

118,520.00
296,220.00

788,395.04
23,744,190.07

M2
M2

138.33
275.54

0.015
0.030

42,400.00
42,400.00

5,865,351.00
11,682,922.50

M2
M2

576.45
1,170.48

0.061
0.123

40,800.00
40,800.00

23,519,109.00
47,755,647.75

M2
M'
Ls
Bh
M3
M2
M2
M2

79.80
80.80
1.00
10.00
0.18
428.62
509.38
5.76

0.019
0.030
0.005
0.012
0.001
0.216
0.021
0.0005

93,460.00
145,000.00
2,000,000.00
450,000.00
1,869,630.00
194,540.00
15,740.00
31,370.00

7,458,108.00
11,716,000.00
2,000,000.00
4,500,000.00
336,533.40
83,383,734.80
8,017,562.50
180,691.20

PEKERJAAN KUSEN PINTU, JENDELA & DINDING PARTISI
1 Lantai 1
- PJ1
- PJ2
- PJ3
- P1
- P2
- P3
- P4
- P5
- J1
- S1
- S2
- BV 1
-R

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

1.00
2.00
4.00
4.00
1.00
4.00
1.00
2.00
12.00
10.00
4.00
10.00
10.00

0.016
0.052
0.087
0.039
0.010
0.037
0.021
0.010
0.074
0.036
0.013
0.012
0.095

6,230,928.70
10,057,003.30
8,458,631.15
3,803,518.00
4,042,496.00
3,554,760.00
8,099,241.04
1,847,818.00
2,381,910.00
1,373,042.00
1,247,974.00
451,090.72
3,676,482.20

6,230,928.70
20,114,006.60
33,834,524.60
15,214,072.00
4,042,496.00
14,219,040.00
8,099,241.04
3,695,636.00
28,582,920.00
13,730,420.00
4,991,896.00
4,510,907.16
36,764,822.00

2 Lantai 2
- PJ3
- P1

Unit
Unit

6.00
2.00

0.131
0.020

8,458,631.15
3,803,518.00

50,751,786.90
7,607,036.00

Page 3

- P2
- P3
- P5
- J1
- J2
- J3
-S1
-S2
- BV1
III.

IV.

PEKERJAAN PLESTERAN
1 Plesteran Trasram 1/2 Bata 1 Pc : 3 Ps
b. Lantai 1
c. Lantai 2
2 Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
a. Lantai 1
b. Lantai 2
3 Plesteran Beton 1 Pc : 3 Psr
4 Acian Beton
5 Benangan
6 Tali Air
PEKERJAAN ATAP PLAFOND
1 Pada Bangunan Utama
a. Pekerjaan Atap Lantai 1
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum (dalam)
b. Pekerjaan Atap Lantai 2
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum (dalam)
- Plafond Penutup Kalsiboard (Luar)
2 Pada KM / WC
a. Pekerjaan Atap Lantai 1
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum
b. Pekerjaan Atap Lantai 2
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum
3 List Gypsum Motif
- Lantai 1
- Lantai 2

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

2.00
2.00
3.00
2.00
13.00
1.00
10.00
4.00
8.00

0.021
0.018
0.014
0.012
0.058
0.029
0.036
0.013
0.009

4,042,496.00
3,554,760.00
1,847,818.00
2,381,910.00
1,737,306.00
11,348,228.80
1,373,042.00
1,247,974.00
451,090.72

8,084,992.00
7,109,520.00
5,543,454.00
4,763,820.00
22,584,978.00
11,348,228.80
13,730,420.00
4,991,896.00
3,608,725.73

M2
M2

276.67
551.08

0.013
0.025

17,830.00
17,830.00

4,932,981.53
9,825,778.69

M2
M2
M2
M2
M'
M'

1,152.90
2,340.96
2,331.80
3,003.69
15,718.53
1,948.00

0.048
0.098
0.133
0.171
0.199
0.025

16,170.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

18,642,352.58
37,853,373.73
51,322,990.22
66,111,276.23
76,863,594.98
9,525,720.00

M2
M2

389.83
389.83

28,000.00
24,680.00

10,915,240.00
9,621,004.40

M2
M2
M2

665.68
554.58
111.10

0.028
0.025
0.000
0.048
0.035
0.008

28,000.00
24,680.00
27,950.00

18,638,900.00
13,686,960.36
3,105,189.10

M2
M2

24.00
24.00

0.002
0.002

28,000.00
24,680.00

672,000.00
592,320.00

M2
M2

24.00
24.00

0.002
0.002

28,000.00
24,680.00

672,000.00
592,320.00

M'
M'

650.00
950.00

0.025
0.036

14,710.00
14,710.00

9,561,500.00
13,974,500.00

Page 4

V.

VI.

VII.

PEKERJAAN LANTAI
1 Lantai Keramik 30 x 30 cm Polos
a. Lantai 1
b. Lantai 2
3 Lantai Keramik Pada Kamar Mandi 20 x 20 cm
a. Lantai 1
b. Lantai 2
5 Keramik Dinding Kamar Mandi 20 x 25 cm
a. Lantai 1
b. Lantai 2
6 Keramik 30 x 30 cm Warna
7 Pasang Col Plint Keramik
8 Steepnoise
1
2
3
4
5
6
7

PEKERJAAN SANITAIR
Pasangan Kloset Duduk + Acsesoris
Pasang Urinoir + Acsesoris
Pasang Wastavel + Acsesoris
Pasang Kran Air 1/2"
Pasang Shower Kran
Pasang Floor Drain
Pasang Kaca Cermin Wastavel

PEKERJAAN PENGECATAN
1 Cat Dinding Bangunan
a. Lantai 1
- Cat Tembok
b. Lantai 2
- Cat Tembok
2 Cat Beton
3 Cat Plafond
a. Lantai 1
b. Lantai 2

M2
M2

570.58
546.47

0.131
0.125

88,630.00
88,630.00

50,570,239.51
48,433,458.84

M2
M2

32.00
32.00

0.008
0.008

91,630.00
91,630.00

2,932,160.00
2,932,160.00

M2
M2
M2
M'
M'

284.45
495.97
63.30
300.00
196.50

0.066
0.115
0.015
0.050
0.017

89,620.00
89,620.00
92,630.00
65,000.00
33,490.00

25,491,960.90
44,449,111.46
5,863,479.00
19,500,000.00
6,580,785.00

Bh
Bh
Bh
Bh
Bh
Bh
Bh

6.00
3.00
4.00
10.00
2.00
9.00
4.00

0.027
0.016
0.007
0.001
0.002
0.001
0.004

1,717,040.00
2,088,430.00
712,780.00
54,380.00
450,000.00
54,330.00
407,750.00

10,302,240.00
6,265,290.00
2,851,120.00
543,800.00
900,000.00
488,970.00
1,631,000.00

M2

3,761.37

0.106

10,940.00

41,149,369.00

M2
M2

2,892.04
5,335.50

0.082
0.151

10,940.00
10,940.00

31,638,965.46
58,370,325.99

M2
M2

413.83
578.58

0.012
0.016

10,940.00
10,940.00

4,527,300.20
6,329,632.38

Unit
Bh

1.00
1.00

0.002
0.001

673,585.00
441,595.00

673,585.00
441,595.00

1.1.

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
1.1.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEKERJAAN PANEL
1 Panel SDP LP 1 60 X 40
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 30A/3P/18 kA NS100N TM40D

Page 5

- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Bh
Bh
Ls

7.00
3.00
1.00

0.001
0.000
0.001

63,085.00
63,085.00
254,375.00

441,595.00
189,255.00
254,375.00

2 Panel SDP LP 2 60 X 40
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
4.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lantai 1
Lampu dinding TL acrilic 18 W
Down light DO 3 Halogen 50 W
Lampu SL 18 w + fitting broco
Down light SL 18 W RD150 E27
Lampu emergency 20 W + stop kontak
Lampu TKI 2 x 20 W
Lampu baret acr susu kotak 25 w
Lampu SPOT 80 w
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

2.00
8.00
10.00
14.00
15.00
33.00
6.00
14.00
30.00
2.00
101.00
30.00
30.00

0.001
0.003
0.002
0.006
0.026
0.023
0.004
0.006
0.001
0.000
0.036
0.002
0.012

215,000.00
136,853.75
59,015.00
170,940.00
670,532.50
269,841.00
267,856.88
167,887.50
17,094.00
32,560.00
137,362.50
25,030.50
154,660.00

430,000.00
1,094,830.00
590,150.00
2,393,160.00
10,057,987.50
8,904,753.00
1,607,141.25
2,350,425.00
512,820.00
65,120.00
13,873,612.50
750,915.00
4,639,800.00

Lantai 2
Lampu baret acr susu kotak 25 w
Lampu SL 18 w + fitting
Lampu emergency 20 W + stop kontak
Lampu TKI 2 x 20 W
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
12.00
9.00
43.00
18.00
2.00
73.00
44.00
44.00

0.001
0.002
0.016
0.030
0.001
0.000
0.026
0.003
0.018

267,856.88
59,015.00
670,532.50
269,841.00
17,094.00
32,560.00
137,362.50
25,030.50
154,660.00

267,856.88
708,180.00
6,034,792.50
11,603,163.00
307,692.00
65,120.00
10,027,462.50
1,101,342.00
6,805,040.00

Bh
Ls
Unit

4.00
1.00
1.00

0.002
0.004
0.068

157,500.00
1,550,000.00
26,200,625.00

630,000.00
1,550,000.00
26,200,625.00

II.
1
2
3
4
5
6
7
8
9
10
11
12
13
1
2
3
4
5
6
7
8
9
III.

PEKERJAAN FIRE ALARM PROTECTION ( FAP )
1 Indikator Lamp
2 Test Commisioning
3 Fire Alarm control Panel, system 500 cap 8 zone Notifier

Page 6

IV.

V.

VI.

4
5
6
7
8

ROR Detector HD-601
Break Glass MUS3A-R000SG-0001
Alarm bell
Instalasi
Portable extinguisher 3.5 NAF PIV

Bh
Bh
Bh
Ttk
Bh

37.00
6.00
4.00
51.00
7.00

0.019
0.002
0.004
0.018
0.012

200,956.25
140,923.75
386,650.00
137,362.50
681,725.00

7,435,381.25
845,542.50
1,546,600.00
7,005,487.50
4,772,075.00

1
2
3
4
5
6
7
8

PEKERJAAN SOUND SYSTEM
Power Amplifier VM 2240
Zone Selector SS021
Microphone PM660D
Rack Box
Kolom Speaker 30 W
Volume Control ZV303
1234 Box Uk. 30 x 10 cm
Instalasi Speaker

Unit
Unit
Bh
Unit
Bh
Unit
Unit
Ttk

1.00
1.00
1.00
1.00
11.00
6.00
1.00
11.00

0.025
0.017
0.003
0.017
0.018
0.002
0.002
0.005

9,513,625.00
6,410,250.00
1,271,875.00
6,715,500.00
646,112.50
159,645.75
763,125.00
178,062.50

9,513,625.00
6,410,250.00
1,271,875.00
6,715,500.00
7,107,237.50
957,874.50
763,125.00
1,958,687.50

Unit

1.00

0.049

18,989,195.50

18,989,195.50

Ttk
Bh
Rol
Bh

12.00
1.00
2.00
18.00

0.008
0.002
0.005
0.0002

244,200.00
763,125.00
890,312.50
3,561.25

2,930,400.00
763,125.00
1,780,625.00
64,102.50

Unit
Ls
Ls
Unit
M'
Ttk

1.00
1.00
1.00
1.00
60.00
1.00

0.023
0.009
0.007
0.000
0.015
0.004

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
96,662.50
1,510,000.00

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00

M'
M'
Bh
Bh
Ls

128.21
52.31
4.00
8.00
1.00

0.090
0.014
0.007
0.006
0.007

270,940.00
105,710.00
661,375.00
309,218.25
2,543,750.00

34,735,862.70
5,529,161.55
2,645,500.00
2,473,746.00
2,543,750.00

INSTALASI PABX
1 PABX , TDN 1212 Lengkap terpasang
- Ex. Nasional Panasonic
2 Instalasi titik telephone + program
3 1234 Box 20 pairs
4 Kabel 4 x 0,6 mm2 ex Supreme (@500 m)
5 Roset model tanam tembok
1
2
3
4
5
6

PEKERJAAN PENANGKAL PETIR
Penangkal petir sistem emisi Viking
Instalasi
Test Commisioning DEPNAKER
Bak Kontrol
BC 70 mm2 + Klem / NYA 70 mm2 + Klem
grounding

1.1.

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
1.1.4. PEKERJAAN PLAMBING
I.

1
2
3
4
5

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET LT 1 & 2
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Wash Basin
Clean Out
Fitting & supporting

Page 7

II.

1
2
3
4
5
6
7
8
9
10

III.

PEKERJAAN INSTALASI AIR BERSIH TOILET LT 1 & 2
Pipa PVC AW kelas medium A dia 2"
Pipa PVC AW kelas medium A dia 1 1/4"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Gate Valve dia. 1 1/4"
Gate Valve dia. 1 "
Hand Shower
Faucet dia 1/2" /Spray Shower
Roof Tank 1100 Lt
Fitting & supporting

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

TOTAL

M'
M'
M'
M'
Bh
Bh
Bh
Bh
Bh
Ls

10.00
73.10
7.34
126.94
8.00
4.00
2.00
10.00
2.00
1.00

0.003
0.005
0.001
0.012
0.004
0.001
0.002
0.004
0.009
0.004

105,710.00
27,472.50
31,980.00
35,850.00
188,237.50
135,836.25
330,687.50
137,362.50
1,800,000.00
1,526,250.00

1,057,100.00
2,008,239.75
234,637.26
4,550,799.00
1,505,900.00
543,345.00
661,375.00
1,373,625.00
3,600,000.00
1,526,250.00

M'
M'
Ls

233.29
17.60
1.00

0.107
0.014
0.007
8.084

177,940.00
309,218.25
2,543,750.00

41,512,441.12
5,442,241.20
2,543,750.00

M'

431.00

0.023

20,500.00

8,835,500.00

M3
M3
M3
M3
M3
M3
M3

989.63
620.79
1,743.23
1,743.23
49.75
25.04
221.55

0.039
0.009
0.292
0.065
0.008
0.004
0.034

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

14,943,337.50
3,420,525.35
112,926,115.50
25,050,143.25
2,928,782.50
1,474,104.80
13,042,648.50

M3
M3
M3
M2

27.00
38.88
0.38
202.50

0.153
0.298
0.002
0.018

2,184,630.00
2,962,950.00
2,278,500.00
34,640.00

58,985,010.00
115,199,496.00
854,437.50
7,014,600.00

1.2.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
1.2.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 7 cm

PEKERJAAN BETON
1 Pondasi dan Sloof
a. Pondasi Foot Plate ( 150 x 150 x 30 )
b. Sloof 20/30 cm Mutu Beton K 225
c. Sloof 15/20 cm Mutu Beton K 175
d. Lantai Kerja Bawah Pondasi t : 10 cm

Page 8

IV.

e. Lantai Kerja Bawah Sloof t : 7 cm

M2

250.40

0.016

24,250.00

6,072,200.00

2 Plat
a. Plat Lantai / Rabatan Beton t = 10 cm
b. Plat Dapur t : 10 cm

M2
M3

2,215.50
2.16

0.198
0.015

34,640.00
2,730,390.00

76,744,920.00
5,897,642.40

3 Kolom
a. Kolom 30/30 cm Mutu Beton K 225
b. Kolom 20/20 cm Mutu Beton K 225
c. Kolom Praktis 15/15 cm Mutu Beton K 175

M3
M3
M3

37.80
8.40
19.13

0.299
0.067
0.126

3,059,050.00
3,089,750.00
2,543,690.00

115,632,090.00
25,953,900.00
48,648,071.25

4 Balok
a. Balok 20/40 cm Mutu Beton K 225
b. Balok 15/30 cm Mutu Beton K 225
c. Balok 15/20 cm Mutu Beton K 175

M3
M3
M3

47.44
6.30
3.84

0.376
0.045
0.023

3,065,920.00
2,790,380.00
2,309,300.00

145,447,244.80
17,579,394.00
8,867,712.00

PEKERJAAN ATAP
1 Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm

M2
M'
M'

2,314.80
169.68
339.36

0.512
0.011
0.028

85,490.00
25,608.00
32,010.00

197,892,149.41
4,345,165.44
10,862,913.60

2 Gording :
- CNP 150 x 65 x 20 x 3.2

Kg

12,095.33

0.252

8,055.85

97,438,123.90

3 Rafter :
- WF 200 x 100 x 5.5 x 8

Kg

8,097.69

0.221

10,563.30

85,538,357.60

4 Regel :
- WF 150 x 75 x 5 x 7

Kg

4,848.48

0.132

10,563.30

51,215,948.78

5 Vute :
- WF 200 x 100 x 5.5 x 8

Kg

1,717.93

0.047

10,563.30

18,147,056.45

6 Lisplank :
- L 30 x 30 x 3
- Seng

Kg
M2

2,651.74
443.52

0.070
0.033

10,163.18
29,000.00

26,950,057.02
12,862,080.00

7 Kolom :
- WF 200 x 100 x 5.5 x 8

Kg

837.02

0.023

10,563.30

8,841,672.24

8 Aksesiries :
Page 9

- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Bh
Bh
Bh
Kg

550.42
242.40
228.16
67.00
3,011.27
2,154.96
21.63
265.09
1,265.00
870.00
69.00
758.24

0.013
0.006
0.006
0.002
0.296
0.056
0.001
0.007
0.010
0.007
0.001
0.018

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

5,138,855.92
2,211,378.84
2,276,216.86
679,145.50
114,428,412.00
21,498,850.69
215,750.71
2,644,647.15
4,049,265.00
2,784,870.00
220,869.00
7,079,127.54

9 Atap Polycarbonat

M2

190.08

476,980.00

90,664,358.40

10 Talang Seng 0.4 cm

M'

70.40

0.234
0.000
0.006

32,010.00

2,253,504.00

1.2.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
1.2.2. PEKERJAAN ARSITEKTUR
I.

II.

1
2
3
4

1
2
3
4
5
6

PEKERJAAN PASANGAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pasangan Roolag Pot Taman 1 Pc : 3 Ps
Pekerjaan Aksesories :
- Pasangan Bata Penebalan Kolom 1 Pc : 5 Ps
- Pasangan 1/2 Bata Pada Pot Taman 1 Pc : 3 Ps
- Plesteran 1/2 Bata Pada Pot Taman 1 Pc : 3 Ps
- Pasangan Batu Palimanan Pada Pot Taman
- Pasangan Batu Lempeng
- Pasang Meja Information & Security
- Pasang Kursi Ruang Tunggu (1 unit @ 4 Tempat Duduk)
- Pasang Petunjuk Tanda Ruang

M2
M2
M2

136.50
2,636.50
94.40

0.015
0.289
0.023

42,400.00
42,400.00
93,460.00

5,787,600.00
111,787,600.00
8,822,624.00

M2
M2
M2
M2
M2
Unit
Unit
Bh

354.00
354.00
708.00
708.00
661.00
4.00
228.00
4.00

0.078
0.039
0.033
0.318
0.273
0.021
0.103
0.003

84,960.00
42,400.00
17,830.00
173,540.00
160,000.00
2,000,000.00
175,000.00
250,000.00

30,075,840.00
15,009,600.00
12,623,640.00
122,866,320.00
105,760,000.00
8,000,000.00
39,900,000.00
1,000,000.00

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
P3
RD (Rolling Door)
M1 (Partisi)
M2 (Partisi)

Unit
Unit
Unit
Unit
Unit
Unit

2.00
2.00
4.00
44.00
14.00
6.00

0.032
0.050
0.038
0.324
0.043
0.018

6,219,318.38
9,761,902.50
3,720,876.47
2,851,923.50
1,183,443.30
1,165,404.50

12,438,636.75
19,523,805.00
14,883,505.88
125,484,634.00
16,568,206.20
6,992,427.00

Page 10

7
8
9
10
III.

IV.

V.

VI.

VII.

M3 (Partisi)
M4 (Partisi)
R1 (Rooster)
R2 (Rooster)

Unit
M2
M2
M2

12.00
48.50
41.60
47.52

0.029
0.000
0.029
0.062

918,794.50
271,544.00
507,267.60

11,025,534.00
11,296,230.40
24,105,356.35

PEKERJAAN PLESTERAN
Plesteran Transram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

273.00
6,097.40
1,377.20
43.20
10,650.00
6,500.00

0.013
0.255
0.078
0.002
0.135
0.082

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

4,867,590.00
98,594,958.00
30,312,172.00
950,832.00
52,078,500.00
31,785,000.00

PEKERJAAN PLAFOND
1 Pada Bangunan Retail & Warung
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
2 List Gypsum

M2
M2
M'

624.00
624.00
513.37

0.045
0.040
0.020

28,000.00
24,680.00
14,710.00

17,472,000.00
15,400,320.00
7,551,672.70

M2
M2

140.70
1,596.00

0.034
0.382

92,630.00
92,630.00

13,033,041.00
147,837,480.00

M2

824.74

0.191

89,620.00

73,912,840.32

M'

430.40

0.072

65,000.00

27,976,000.00

M'

498.18

0.043

33,490.00

16,684,048.20

Unit
Bh
Unit
Bh

16.00
16.00
16.00
16.00

0.083
0.002
0.010
0.002

2,000,000.00
54,380.00
250,000.00
54,330.00

32,000,000.00
870,080.00
4,000,000.00
869,280.00

M2
M2
M2
M2

3,503.72
2,866.68
1,420.40
624.00

0.099
0.081
0.040
0.018

10,940.00
10,940.00
10,940.00
10,940.00

38,330,696.80
31,361,479.20
15,539,176.00
6,826,560.00

1
2
3
4
5
6

PEKERJAAN LANTAI
1 Pasang Keramik Lantai :
- (K1) Keramik Lantai 30 x 30 cm Warna Gelap
- (K2) Keramik Lantai 30 x 30 cm Warna Terang
2 Pasang Keramik Dinding :
- Keramik Dinding 20 x 25 cm
3 Pasang Collplint
- Collplint 10 x 30 cm
4 Pasang Step Noise
- Step Noise
1
2
3
4

PEKERJAAN SANITAR
Pasang Kitchen Sink & Pelengkapan
Pasang Kran Air Dia. 1/2"
Pasang Tempat Cuci Piring
Pasang Foor Drian

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam
2 Cat Beton
3 Cat Plafond

Page 11

1.2.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
1.2.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

II.
A.

B.

C.

PEKERJAAN PANEL
1 Panel SDP RUANG TUNGGU
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 50A/3P/18 kA NS100N TM50D
- MCB 16A/1P/6kA
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu
- KWH Meter

Unit
Bh
Bh
Bh
Bh
Ls
Bh

1.00
1.00
1.00
17.00
3.00
1.00
44.00

0.002
0.001
0.000
0.003
0.000
0.001
0.040

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00
355,000.00

673,585.00
441,595.00
63,085.00
1,072,445.00
189,255.00
254,375.00
15,620,000.00

1
2
3
4
5
6
7

PEK. INSTALASI LAMPU DAN STOP KONTAK
Kedatangan Bus
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

15.00
24.00
12.00
6.00
57.00
14.00
14.00

0.015
0.028
0.005
0.000
0.020
0.001
0.006

391,991.88
455,331.25
167,887.50
17,094.00
137,362.50
25,030.50
154,660.00

5,879,878.13
10,927,950.00
2,014,650.00
102,564.00
7,829,662.50
350,427.00
2,165,240.00

1
2
3
4
5
6
7
8

Keberangkatan Bus
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Lampu SL 18 W + Fitting
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

11.00
22.00
11.00
1.00
16.00
45.00
12.00
12.00

0.011
0.026
0.005
0.000
0.001
0.016
0.001
0.005

391,991.88
455,331.25
167,887.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

4,311,910.63
10,017,287.50
1,846,762.50
59,015.00
273,504.00
6,181,312.50
300,366.00
1,855,920.00

1
2
3
4
5
6

Kedatangan Angkot
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Saklar double / seri
Instalasi lampu
Stop kontak broco

Bh
Bh
Bh
Bh
Ttk
Bh

13.00
29.00
10.00
12.00
43.00
12.00

0.013
0.034
0.004
0.001
0.015
0.001

391,991.88
455,331.25
167,887.50
17,094.00
137,362.50
25,030.50

5,095,894.38
13,204,606.25
1,678,875.00
205,128.00
5,906,587.50
300,366.00

Page 12

7 Instalasi stop kontak
D.

III.

1
2
3
4
5
6
7
8
9

Keberangkatan Angkot
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Lampu SL 18 W + fitting Broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
Saklar Engkel

PEKERJAAN FIRE ALARM PROTECTION ( FAP )
1 Portable extinguisher 3.5 kg

Ttk

12.00

0.005

154,660.00

1,855,920.00

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk
Bh

15.00
25.00
12.00
1.00
16.00
54.00
15.00
15.00
3.00

0.015
0.029
0.005
0.0002
0.001
0.019
0.001
0.006
0.0003

391,991.88
455,331.25
167,887.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00
32,560.00

5,879,878.13
11,383,281.25
2,014,650.00
59,015.00
273,504.00
7,417,575.00
375,457.50
2,319,900.00
97,680.00

Bh

8.00

0.014

681,725.00

5,453,800.00

1.2.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
1.2.4. PEKERJAAN PLAMBING
I.

II.

III.

1.3.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

288.00
192.00
32.00
1.00

0.202
0.088
0.026
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

78,030,720.00
34,164,480.00
9,894,984.00
2,543,750.00

1
2
3
4
5

PEKERJAAN INSTALASI AIR BERSIH
Stop Kran 2"
Pipa PVC AW Dia. 1 "
Pipa PVC AW Dia. 3/4 "
Fitting & Supporting
Kran unt. Kicthen Zink

Bh
M'
M'
Ls
Bh

4.00
592.00
1,280.00
1.00
32.00

0.005
0.049
0.119
0.007
0.005

464,285.25
31,980.00
35,850.00
2,543,750.00
64,380.00

1,857,141.00
18,932,160.00
45,888,000.00
2,543,750.00
2,060,160.00

M'
Ls
Bh

1,545.28
1.00
62.00

0.711
0.004
0.009
9.230

177,940.00
1,526,250.00
54,330.00

274,967,123.20
1,526,250.00
3,368,460.00

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC Dia. 3 "
2 accesoris pipa 3"
3 floor drain 3"

TOTAL

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
Page 13

1.3.1. PEKERJAAN STRUKTUR
I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M2

88.00

0.005

20,500.00

1,804,000.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan tanah
Urugan Pasir di bawah Pondasi t = 10 cm
Urugan Pasir di bawah Sloof t = 10 cm
Urugan pasir di bawah Lantai t = 7 cm
Urugan Pasir Bawah Rigit Pavement

M3
M3
M3
M3
M3
M3
M3
M3

76.04
60.83
31.50
15.75
3.20
3.01
2.31
27.50

0.003
0.001
0.005
0.001
0.0005
0.0005
0.0004
0.004

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

1,148,204.00
335,184.32
2,040,570.00
226,327.50
188,384.00
177,198.70
135,989.70
1,618,925.00

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Foot Plate 150 x 150 x 30
- Sloof 20/40 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M3
M2
M2

5.40
4.32
32.00
30.10

0.031
0.034
0.003
0.002

2,184,630.00
3,055,050.00
34,640.00
24,250.00

11,797,002.00
13,197,816.00
1,108,480.00
729,925.00

2 Kolom :
- Kolom 40 x 40 cm

M3

2.56

2,997,650.00

7,673,984.00

3 Rigit Pavement

M3

45.05

0.020
0.000
0.313

2,684,150.00

120,907,536.75

M2
M'
M'

234.50
25.00
50.00

0.052
0.002
0.008

85,490.00
25,608.00
65,000.00

20,047,405.00
640,200.00
3,250,000.00

Kg

1.53

0.00003

8,055.85

12,341.56

Kg
Kg
Kg

635.00
508.95
645.91

0.017
0.013
0.017

10,163.18
10,163.18
10,163.18

6,453,616.13
5,172,547.92
6,564,470.96

Kg

588.00

0.016

10,563.30

6,211,220.40

M2

83.30

0.006

29,000.00

2,415,700.00

1
2
3
4
5
6
7
8

PEKERJAAN ATAP
1 Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 150 cm
2 Gording :
- CNP 150 x 50 x 20 x 3.2
3 Rangka Kuda Kuda :
- 2L ( 75 x 75 x 7 )
- 2L ( 50 x 50 x 5 )
- L ( 50 x 50 x 5 )
4 Regel :
- WF 150 x 75 x 5 x 7
5 Penutup Lisplank :
- Seng

Page 14

7 Kolom :
- WF 250 x 125 x 6 x 9
8 Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Plat 6 mm
- Mur Baut Dia. 16 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

Kg

1,404.00

0.038

10,563.30

14,830,873.20

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg

156.10
35.20
112.17
13.00
370.15
9.32
185.98
13.82
155.62
34.00
266.00
34.00
60.10

0.004
0.001
0.003
0.0003
0.036
0.0002
0.005
0.0004
0.004
0.0003
0.002
0.0003
0.001

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

1,457,397.96
321,124.32
1,119,028.47
131,774.50
14,065,700.00
92,950.58
1,855,390.24
137,834.63
1,552,505.22
108,834.00
851,466.00
108,834.00
561,135.41

M2
M2
M3
M3
M'

120.00
81.90
6.00
4.29
140.00

0.029
0.009
0.001
0.001
0.016

93,460.00
44,720.00
58,870.00
77,870.00
45,000.00

11,215,200.00
3,662,568.00
353,367.18
333,867.63
6,300,000.00

Bh

4.00

0.006

550,000.00

2,200,000.00

1.3.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
1.3.2. PEKERJAAN ARSITEKTUR
I.

PEKERJAAN PASANGAN
1 Pas. Penebalan 1 Bata Pada Kolom
2 Pasang Conblock :
- Urugan Pasir Bawah Conblock t : 7 cm
- Abu Batu t : 5 cm
3 Pasang Kanstin
4 Pekerjaan Aksesories :
- Pasang Papan Nama + Acc

II.

PEKERJAAN PLESTERAN
1 Plesteran Bata Penebalan Kolom
2 Tali Air
3 Benangan

M2
M'
M'

120.00
240.00
210.00

0.005
0.003
0.003

16,170.00
4,890.00
4,890.00

1,940,400.00
1,173,600.00
1,026,900.00

III.

PEKERJAAAN PENGECATAN
1 Cat Dinding
2 Cat Besi
3 Cat Kanstin

M2
M2
M2

120.00
77.00
42.00

0.003
0.004
0.002

10,940.00
21,900.00
21,900.00

1,312,800.00
1,686,300.00
919,800.00

1.3.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
Page 15

1.3.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu TKI 2X40W
2 Instalasi lampu

Bh
Ttk

6.00
6.00

0.004
0.002

250,686.56
137,362.50

1,504,119.38
824,175.00

M'
M'
M'
Ls

73.92
46.20
8.00
1.00

0.034
0.032
0.006
0.004
0.815

177,940.00
270,940.00
309,218.25
1,526,250.00

13,153,324.80
12,517,428.00
2,473,746.00
1,526,250.00

M2

378.00

0.020

20,500.00

7,749,000.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan tanah
Urugan Pasir di bawah Pondasi t = 10 cm
Urugan Pasir di bawah Sloof t = 10 cm
Urugan pasir di bawah Lantai t = 7 cm
Urugan Pasir Bawah Rigit Pavement

M3
M3
M3
M3
M3
M3
M3
M3

302.40
221.20
687.99
687.99
8.00
11.20
6.93
135.00

0.012
0.003
0.115
0.026
0.001
0.002
0.001
0.021

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

4,566,240.00
1,218,812.00
44,567,992.20
9,886,416.30
470,960.00
659,344.00
407,969.10
7,947,450.00

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Foot Plate 150 x 150 x 30 cm
- Sloof 20/40 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M3
M2
M2

13.50
12.00
80.00
112.00

0.076
0.095
0.007
0.007

2,184,630.00
3,055,050.00
34,640.00
24,250.00

29,492,505.00
36,660,600.00
2,771,200.00
2,716,000.00

1.3.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
1.3.4. PEKERJAAN PLAMBING
I.

1
1
2
3

PEKERJAAN INSTALASI TALANG TEGAK
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 4"
Roof drain almunium dia. 3"
Fitting & supporting

TOTAL

1.4.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
1.4.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8

Page 16

IV.

2 Kolom :
- Kolom 40/40 cm

M3

18.97

0.147

2,997,650.00

56,865,420.50

3 Rigit Pavement

M3

137.36

0.953

2,684,150.00

368,694,844.00

M2
M'
M'

582.90
67.00
134.00

0.129
0.004
0.023

85,490.00
25,608.00
65,000.00

49,832,121.00
1,715,736.00
8,710,000.00

Kg

4,107.10

0.086

8,055.85

33,086,181.54

Kg
Kg
Kg

1,588.00
1,450.35
1,651.65

0.042
0.038
0.043

10,163.18
10,163.18
10,163.18

16,139,121.90
14,740,160.86
16,786,007.99

Kg

1,764.00

0.048

10,563.30

18,633,661.20

M2

183.26

0.014

29,000.00

5,314,540.00

Kg

3,560.00

0.097

10,563.30

37,605,348.00

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg

195.12
85.00
300.61
15.00
894.59
9.32
464.94
34.55
389.04
82.00
698.00
35.20
158.46

0.005
0.002
0.008
0.0004
0.088
0.0002
0.012
0.001
0.010
0.001
0.006
0.000
0.004

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

1,821,670.43
775,442.25
2,999,000.68
152,047.50
33,994,268.00
92,950.58
4,638,420.73
344,696.32
3,881,208.18
262,482.00
2,234,298.00
112,675.20
1,479,386.05

PEKERJAAN ATAP
1 Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 150 cm
2 Gording :
- CNP 150 x 50 x 20 x 3.2
3 Rangka Kuda Kuda :
- 2L ( 75 x 75 x 7 )
- 2L ( 50 x 50 x 5 )
- L ( 50 x 50 x 5 )
4 Regel :
- WF 150 x 75 x 5 x 7
5 Penutup Lisplank :
- Seng
7 Kolom :
- WF 250 x 125 x 6 x 9
8 Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Plat 6 mm
- Mur Baut Dia. 16 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

1.4.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
1.4.2. PEKERJAAN ARSITEKTUR
I.

PEKERJAAN PASANGAN
Page 17

1 Pas. Penebalan 1 Bata Pada Kolom
2 Pasang Conblock
- Urugan Pasir Bawah Conblock t : 7 cm
- Abu batu t = 5 cm
3 Pasang Kanstin
4 Pekerjaan Aksesories
- Pasang Papan Nama + Acc

M2
M2
M3
M3
M'

335.00
245.70
25.62
18.30
369.00

0.081
0.028
0.004
0.004
0.043

93,460.00
44,720.00
58,870.00
77,870.00
45,000.00

31,309,100.00
10,987,704.00
1,508,249.40
1,425,021.00
16,605,000.00

Bh

9.00

0.013

550,000.00

4,950,000.00

II.

PEKERJAAN PLESTERAN
1 Plesteran Bata Penebalan Kolom
2 Tali Air
3 Benangan

M2
M'
M'

300.00
1,440.00
633.33

0.013
0.018
0.008

16,170.00
4,890.00
4,890.00

4,851,000.00
7,041,600.00
3,096,998.37

III.

PEKERJAAAN PENGECATAN
1 Cat Dinding
2 Cat Besi
3 Cat Kanstin

M2
M2
M2

300.00
306.49
167.18

0.008
0.017
0.009

10,940.00
21,900.00
21,900.00

3,282,000.00
6,712,131.00
3,661,242.00

Bh
Ttk

18.00
18.00

0.012
0.018

250,686.56
385,000.00

4,512,358.13
6,930,000.00

M'
M'
M'
Ls

173.80
110.00
30.00
1.00

0.080
0.077
0.024
0.004
2.608

177,940.00
270,940.00
309,218.25
1,526,250.00

30,925,972.00
29,803,400.00
9,276,547.50
1,526,250.00

1.4.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
1.4.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu TKI 2X40W
2 Instalasi lampu dng kabel NYY 2x2.5mm2
1.4.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
1.4.4. PEKERJAAN PLAMBING
I.

1
1
2
3

1.5.

I.

PEKERJAAN INSTALASI TALANG TEGAK
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 4"
Roof drain almunium dia. 3"
Fitting & supporting

TOTAL

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN ANGKOT
PEKERJAAN PERSIAPAN
Page 18

1 Uitzet dan Pasangan Bowplank

M'

219.44

0.012

20,500.00

4,498,520.00

II.

PEKERJAAN TANAH
1 Urugan Pasir Bawah Perkerasan Paving 10 cm
2 Urugan Abu Batu Bawah Perkerasan Paving 7 cm

M3
M3

31.61
22.13

0.005
0.004

58,870.00
77,870.00

1,861,008.74
1,723,148.05

III.

PEKERJAAN PASANGAN
1 Pasang Perkerasan Paving
2 Kansteen
3 Papan Nama

M2
M'
Bh

316.12
34.00
1.00

0.037
0.004
0.004

44,720.00
45,000.00
1,500,000.00

14,136,964.66
1,530,000.00
1,500,000.00

IV.

PEKERJAAN PENGECATAN
1 Pengecatan Kansteen

M2

15.15

0.001
0.066

21,900.00

331,785.00

M'

118.00

0.006

20,500.00

2,419,000.00

M3
M3
M3
M3
M3
M3
M3
M3

2.51
2.01
87.94
0.22
63.70
16.66
44.59
11.90

0.0001
0.00003
0.015
0.000
0.010
0.003
0.009
0.002

15,100.00
5,510.00
64,780.00
58,870.00
58,870.00
58,870.00
77,870.00
77,870.00

37,959.51
11,081.16
5,696,591.25
13,058.10
3,750,019.00
980,774.20
3,472,223.30
926,653.00

M3
M3
M3

0.50
0.21
0.24

0.004
0.002
0.00001

3,140,710.00
3,089,750.00
17,320.00

1,582,917.84
648,847.50
4,158.53

M2
M'

637.00
285.00

0.074
0.033

44,720.00
45,000.00

28,486,640.00
12,825,000.00

M'

21.00

0.009

160,940.00

3,379,740.00

1.6.

I.
II.

TOTAL

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN ANGKOT
PEKERJAAN PERSIAPAN
1 Uitzet dan Pasangan Bowplank
1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah Pondasi
Urugan Tanah Kembali
Urugan Tanah Peninggian Elevasi
Urugan Pasir Bawah Pondasi t = 5 cm
Urugan Pasir Bawah Perkerasan Paving 10 cm
Urugan Pasir Bawah Perkerasan Paving 7 cm
Urugan Abu Batu Bawah Perkerasan Paving 7 cm
Urugan Abu Batu Bawah Perkerasan Paving 5 cm

III.

PEKERJAAN BETON
1 Pondasi Foot Plate 60 x 60 x 20 cm
2 Kolom 20 x 20 cm
3 Lantai Kerja Bawah Pondasi t = 5 cm

IV.

PEKERJAAN PASANGAN
1 Pasang Perkerasan Paving
2 Kansteen
3 Pasang Papan Jurusan Keberangkatan :
- Pipa Galvanis Dia. 4"

Page 19

- Pipa Galvanis Dia. 2"
- Plat Baja Plendes t = 6 mm
- Baut 1/2"
- Papan Nama Jurusan Keberangkatan
- Angkur 1/2
V.

M'
Kg
Bh
Unit
Bh

33.60
2.94
28.00
7.00
28.00

0.009
0.000
0.001
0.010
0.001

108,080.00
15,580.00
7,800.00
550,000.00
7,800.00

3,631,488.00
45,863.63
218,400.00
3,850,000.00
218,400.00

M2

156.75

0.009
0.196

21,900.00

3,432,825.00

M'

88.00

0.005

20,500.00

1,804,000.00

M3
M3
M3
M3
M3
M3
M3
M3
M3

334.20
205.95
68.25
68.25
10.79
10.52
6.75
26.30
18.41

0.013
0.003
0.011
0.003
0.002
0.002
0.001
0.004
0.004

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
77,870.00

5,046,420.00
1,134,795.52
4,421,235.00
980,752.50
635,442.78
619,312.40
397,490.24
1,548,281.00
1,433,586.70

PEKERJAAN BETON
1 Pondasi, Sloof & Lantai Kerja :
- Pondasi Foot Plate 120 x 120 x 30 cm
- Sloof 20 x 30 cm
- Sloof 15 x 20 cm
- Lantai Kerja Bawah Pondasi t = 10 cm
- Lantai Kerja Bawah Sloof t = 7 cm

M3
M3
M3
M2
M2

10.37
7.45
0.62
75.14
67.52

0.059
0.057
0.004
0.007
0.004

2,190,480.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

22,710,896.64
22,079,903.40
1,421,784.00
2,602,849.60
1,637,360.00

2 Kolom :
- Kolom 30 x 30 cm
- Kolom 20 x 20 cm
- Kolom Praktis 15 x 15 cm

M3
M3
M3

8.64
2.40
1.89

0.068
0.019
0.012

3,059,050.00
3,089,750.00
2,543,690.00

26,430,192.00
7,415,400.00
4,807,574.10

PEKERJAAN PENGECATAN
1 Pengecatan Kansteen

TOTAL

1.7.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
1.7.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8
9

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Perkerasan Paving t : 10 cm
Urugan Abu Batu Perkerasan Paving t = 7 cm

Page 20

IV.

3 Balok :
a. Balok 15 x 30 cm
b. Balok 15 x 20 cm
c. Balok 20 x 40 cm

M3
M3
M3

0.24
0.60
7.20

4 Plat Beton :
a. Plat Kanopi t = 10 cm
b. Plat Dapur t = 10 cm
c. Rabat beton t = 10 cm
d. Plat Car Wash Area t = 15 cm
e. Plat Wastafel t = 10 cm

M3
M3
M2
M3
M3

5 Water proofing
PEKERJAAN ATAP
1 Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm
2 Gording :
- CNP 150 x 65 x 20 x 3.2
3 Rafter :
- WF 150 x 75 x 5 x 7
- Plat 6
4 Regel :
- WF 150 x 75 x 5 x 7
5 Vute :
- WF 150 x 75 x 5 x 7
6 Lisplank :
- L 50 x 50 x 5
- Seng
7 Kolom :
- WF 200 x 100 x 5.5 x 8
8 Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm

2,790,380.00
2,309,300.00
3,065,920.00

669,691.20
1,385,580.00
22,074,624.00

6.79
0.30
2.63
15.78
0.20

0.002
0.004
0.057
0.000
0.000
0.048
0.002
0.000
0.111
0.001

2,730,390.00
2,730,390.00
34,640.00
2,730,390.00
2,730,390.00

18,544,808.88
819,117.00
91,103.20
43,085,554.20
550,856.18

M2

67.92

0.005

26,060.00

1,769,995.20

M2
M'
M'

496.00
36.00
72.00

0.110
0.002
0.006

85,490.00
25,608.00
32,010.00

42,403,040.00
921,888.00
2,304,720.00

Kg

4.33

0.0001

8,055.85

34,841.55

Kg
Kg

1,543.00
324.17

0.042
0.008

10,563.30
9,976.45

16,299,171.90
3,234,093.73

Kg

784.00

0.021

10,563.30

8,281,627.20

Kg

597.79

0.016

10,563.30

6,314,622.43

Kg
M2

282.10
80.60

0.007
0.006

10,163.18
29,000.00

2,867,031.67
2,337,400.00

Kg

937.20

0.026

10,563.30

9,899,924.76

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg

237.57
65.00
494.55
36.00
496.00
89.76
40.44
57.45

0.006
0.002
0.013
0.001
0.049
0.002
0.001
0.001

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45

2,217,999.67
592,985.25
4,933,853.35
364,914.00
18,848,000.00
895,486.15
403,463.60
573,111.14

Page 21

- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Trekstang Dia. 12 mm

Bh
Bh
Kg

400.00
336.00
655.20

0.003
0.003
0.016

3,201.00
3,201.00
9,336.25

1,280,400.00
1,075,536.00
6,117,111.00

1.7.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
1.7.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

IV.

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pas. Batu Kali 1 Pc : 4 Ps
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps
Pasang Perkerasan Paving
Pasangan Asesoris :
- Plesteran Camprot
- Pasang Batu Lempeng
- Pasang Batu Palimanan Taman
- Pasang Bata Taman
- Pasang Penebalan Kolom
- Pasang Petunjuk Tanda Ruang

M3
M3
M2
M2
M2

6.56
14.43
104.38
471.36
24.60

0.002
0.011
0.011
0.050
0.003

118,520.00
296,220.00
42,400.00
40,800.00
44,720.00

777,491.20
4,275,047.04
4,425,500.00
19,231,430.88
1,100,112.00

M2
M2
M2
M2
M2
Unit

46.14
56.32
12.60
12.60
56.54
3.00

0.002
0.023
0.006
0.001
0.012
0.003

15,740.00
160,000.00
173,540.00
42,400.00
84,960.00
350,000.00

726,237.30
9,010,560.00
2,186,604.00
534,240.00
4,803,638.40
1,050,000.00

1
2
3
4
5

PEKERJAAN KUSEN, PINTU & JENDELA
R1 (Rolling Door)
J1
BV
S (Shading)
RS1 (Rooster)

Unit
Unit
Unit
Unit
Unit

6.00
6.00
4.00
6.00
5.00

0.045
0.009
0.005
0.009
0.007

2,901,549.71
592,407.40
451,090.72
597,000.00
508,892.00

17,409,298.26
3,554,444.40
1,804,362.86
3,582,000.00
2,544,460.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

208.75
942.72
356.12
356.12
712.23
676.62

0.010
0.039
0.020
0.020
0.009
0.009

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

3,722,012.50
15,243,737.12
7,838,091.15
7,838,091.15
3,482,804.70
3,308,664.47

PEKERJAAN PLAFOND
1 Plafond :
- Pasang Rangka Plafond Metalfuring
- Pasang Plafond Gypsum Board

M2
M2

96.00
96.00

0.007
0.006

28,000.00
24,680.00

2,688,000.00
2,369,280.00

1
2
3
4
5
6

Page 22

2 List Gipsum
V.

VI.

VII.

M'

128.25

0.005

14,710.00

1,886,557.50

1
2
3
4
5
6
7

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna Terang
Keramik Lantai 30 x 30 cm Warna Gelap
Keramik Lantai KM / WC 20 x 20 cm Warna Terang
Keramik Lantai KM / WC 20 x 20 cm Warna Gelap
Keramik Dinding KM / WC 20 x 25 cm
Step Noise
Coll Plint

M2
M2
M2
M2
M2
M'
M'

78.00
8.00
10.00
0.60
26.00
16.00
153.13

0.019
0.002
0.002
0.000
0.006
0.001
0.026

92,630.00
92,630.00
91,630.00
91,630.00
89,620.00
33,490.00
65,000.00

7,225,140.00
741,040.00
916,300.00
54,978.00
2,330,120.00
535,840.00
9,953,125.00

1
2
3
4
5
6

PEKERJAAN SANITAIR
Pasang Wastafel + Acc
Pasang Kloset Jongkok
Pasang Kitchen Sink
Pasang Kran Air d : 1/2 "
Pasang Tempat Cuci Piring
Pasang Floor Drain

Bh
Bh
Bh
Bh
Bh
Bh

3.00
2.00
2.00
12.00
1.00
6.00

0.006
0.001
0.010
0.002
0.001
0.001

712,780.00
273,650.00
2,000,000.00
54,380.00
250,000.00
54,330.00

2,138,340.00
547,300.00
4,000,000.00
652,560.00
250,000.00
325,980.00

M2
M2
M2
M2

633.31
518.16
96.00
356.12

0.018
0.015
0.003
0.010

10,940.00
10,940.00
10,940.00
10,940.00

6,928,378.14
5,668,673.03
1,050,240.00
3,895,898.10

PEKERJAAN PANEL
1 Panel SDP BENGKEL
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 32A/3P/18 kA NS100N TM25D
- MCB 6A/3P/6 kA
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
1.00
3.00
6.00
6.00
1.00

0.002
0.001
0.000
0.001
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
189,255.00
378,510.00
378,510.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu TKI 2X20W
2 Lampu gantung Industrial 150 W

Bh
Bh

8.00
12.00

0.006
0.014

269,841.00
455,331.25

2,158,728.00
5,463,975.00

PEKERJAAAN PENGECATAN
1 Cat Dinding :
- Cat Dinding Luar
- Cat Dinding Dalam
2 Cat Plafond
4 Cat Beton

1.7.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
1.7.3. PEKERJAAN MEKANIKAL EKEKTRIKAL
I.

II.

Page 23

3
4
5
6
7
8

Lampu SL 18 w + fitting broco
Saklar Cam
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Bh
Ttk

3.00
3.00
6.00
23.00
6.00
6.00

0.000
0.001
0.000
0.008
0.000
0.002

59,015.00
177,500.00
17,094.00
137,362.50
25,030.50
154,660.00

177,045.00
532,500.00
102,564.00
3,159,337.50
150,183.00
927,960.00

M'
M'
Ls
Bh
Bh

36.65
26.20
1.00
1.00
1.00

0.026
0.012
0.002
0.001
0.001

270,940.00
177,940.00
763,125.00
309,218.25
371,387.50

9,930,492.88
4,662,383.88
763,125.00
309,218.25
371,387.50

1.7.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
1.7.4. PEKERJAAN PLAMBING
I.

1
2
3
4
5

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET & WARUNG
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Fitting & supporting
CO Ø 3'
CO Ø 4'

II

PEKERJAAN INSTALASI AIR BERSIH TOILET & WARUNG
1 Pipa PVC AW kelas medium A dia 1"
2 Pipa PVC AW kelas medium A dia 3/4"
3 Fitting & supporting

M'
M'
Ls

44.22
92.40
1.00

0.004
0.009
0.001

31,980.00
35,850.00
356,125.00

1,414,155.60
3,312,540.00
356,125.00

II

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

M'
M'
Ls

82.61
11.00
1.00

0.038
0.009
0.001

177,940.00
309,218.25
508,750.00

14,699,623.40
3,401,400.75
508,750.00

III.

PEKERJAAN FIRE ALARM PROTECTION ( FAP )
1 Portable extinguisher 3.5 NAF PIV
2 APAR 25 Kg

Bh
Bh

2.00
1.00

0.000
0.004
0.011
1.451

681,725.00
4,110,000.00

1,363,450.00
4,110,000.00

M'

59.40

0.003

20,500.00

1,217,700.00

TOTAL

1.8.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
1.8.1. PEKERJAAN STRUKTUR
I.
II.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
PEKERJAAN TANAH

Page 24

1
2
3
4
5
6
7
III.

IV.

Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

54.12
42.68
66.40
66.40
2.76
10.08
5.10

0.002
0.001
0.011
0.002
0.000
0.002
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

817,212.00
235,166.80
4,301,392.00
954,168.00
162,481.20
593,409.60
300,237.00

PEKERJAAN BETON
1 Pondasi, Sloof & Lantai Kerja :
- Pondasi Foot Plate 120 x 120 x 30 cm
- Sloof 20 x 40 cm
- Sloof 15 x 30 cm
- Lantai Kerja Bawah Pondasi t = 10 cm
- Lantai Kerja Bawah Sloof t = 7 cm

M3
M3
M3
M2
M2

6.05
5.88
0.69
27.45
51.00

0.034
0.046
0.005
0.002
0.003

2,190,480.00
3,055,050.00
3,025,510.00
34,640.00
24,250.00

13,248,023.04
17,963,694.00
2,087,601.90
950,868.00
1,236,750.00

2 Kolom :
- Kolom 20 x 20 cm
- Kolom Praktis 15 x 15 cm

M3
M3

3.36
0.81

0.027
0.005

3,089,750.00
2,543,690.00

10,381,560.00
2,060,388.90

3 Balok :
a. Ring Balk. 15 x 20 cm
b. Ring Balk. 20 x 40 cm
c. Balok Latai 15 x 20 cm

M3
M3
M3

0.42
5.84
1.78

0.003
0.046
0.011

2,309,300.00
3,065,920.00
2,309,300.00

969,906.00
17,904,972.80
4,115,172.60

4 Plat Beton :
a. Plat Dapur t = 10 cm
b. Rabat beton t = 10 cm

M3
M2

0.55
144.00

0.004
1.017

2,730,390.00
2,730,390.00

1,501,714.50
393,176,160.00

M2
M'
M'

202.54
19.00
38.00

0.045
0.001
0.003

85,490.00
25,608.00
32,010.00

17,315,144.60
486,552.00
1,216,380.00

Kg

1,997.66

0.042

8,055.85

16,092,849.31

Kg
Kg

746.20
33.03

0.020
0.001

10,563.30
9,976.45

7,882,334.46
329,552.07

Kg

448.00

0.012

10,563.30

4,732,358.40

PEKERJAAN ATAP
1 Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm
2 Gording :
- CNP 150 x 65 x 20 x 3.2
3 Rafter :
- WF 150 x 75 x 5 x 7
- Plat 6
4 Regel :
- WF 150 x 75 x 5 x 7
5 Vute :

Page 25

- WF 150 x 75 x 5 x 7
6 Lisplank :
- L 50 x 50 x 5
- Seng
7 Kolom :
- WF 150 x 75 x 5 x 7
8 Aksesories :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Trekstang Dia. 12 mm
9 Penutup Atap Polycarbonat + Rangka GIP

Kg

210.00

0.006

10,563.30

2,218,293.00

Kg
M2

1,017.00
60.00

0.027
0.004

10,163.18
29,000.00

10,335,948.98
1,740,000.00

Kg

102.20

0.003

10,563.30

1,079,569.26

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Bh
Bh
Kg

134.40
40.00
150.72
140.00
273.60
20.58
114.16
330.00
280.00
159.66

0.003
0.001
0.004
0.004
0.027
0.001
0.003
0.003
0.002
0.004

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
3,201.00
3,201.00
9,336.25

1,254,792.00
364,914.00
1,503,650.54
1,419,110.00
10,396,800.00
205,315.34
1,138,911.53
1,056,330.00
896,280.00
1,490,625.68

M2

23.50

0.029

476,980.00

11,209,030.00

M2
M2

52.00
220.85

0.006
0.023

42,400.00
40,800.00

2,204,800.00
9,010,622.88

M2
M2
M2
Unit

40.00
46.40
28.00
3.00

0.017
0.005
0.006
0.003

160,000.00
42,400.00
84,960.00
350,000.00

6,400,000.00
1,967,360.00
2,378,880.00
1,050,000.00

Unit
Unit
Unit
Unit
M2
M2

1.00
1.00
2.00
4.00
35.00
6.65

0.020
0.008
0.003
0.005
0.046
0.007

7,750,176.80
2,901,549.71
592,407.40
451,090.72
508,892.00
425,688.42

7,750,176.80
2,901,549.71
1,184,814.80
1,804,362.86
17,811,220.00
2,830,828.02

1.8.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
1.8.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

PEKERJAAN PASANGAN
1 Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
2 Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps
3 Pasangan Asesoris :
- Pasang Batu Lempeng
- Pasang Bata Taman
- Pasang Penebalan Kolom
- Pasang Petunjuk Tanda Ruang
1
2
3
4
5
6

PEKERJAAN KUSEN, PINTU & JENDELA
P1
P2
P3
BV
RS (Rooster)
Partisi
PEKERJAAN PLESTERAN

Page 26

1
2
3
4
5
6
IV.

V.

VI.

VII.

Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

104.00
441.70
149.00
149.00
596.00
188.73

0.005
0.018
0.008
0.008
0.008
0.002

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

1,854,320.00
7,142,243.72
3,279,490.00
3,279,490.00
2,914,440.00
922,906.00

PEKERJAAN PLAFOND
1 Plafond :
- Pasang Rangka Plafond Metalfuring
- Pasang Plafond Gypsum Board

M2
M2

144.00
144.00

0.010
0.009

28,000.00
24,680.00

4,032,000.00
3,553,920.00

2 List Gipsum

M'

112.00

0.004

14,710.00

1,647,520.00

1
2
3
4
5
6
7

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna Terang
Keramik Lantai 30 x 30 cm Warna Gelap
Keramik Lantai 30 x 30 cm Warna Gelap Medium
Keramik Lantai KM / WC 20 x 20 cm
Keramik Dinding KM / WC 20 x 25 cm
Step Noise
Coll Plint

M2
M2
M2
M2
M2
M'
M'

60.00
55.28
13.40
16.00
27.00
16.00
94.00

0.014
0.013
0.003
0.004
0.006
0.001
0.016

92,630.00
92,630.00
92,630.00
91,630.00
89,620.00
33,490.00
65,000.00

5,557,800.00
5,120,586.40
1,241,242.00
1,466,080.00
2,419,740.00
535,840.00
6,110,000.00

1
2
3
4
5
6
7

PEKERJAAN SANITAIR
Pasang Wastafel + Acsesoris
Pasang Kloset Jongkok
Pasang Urinoir + Acsesoris
Pasang Kitchen Sink + Acsesoris
Pasang Kran Air d : 1/2 "
Pasang Tempat Cuci Piring
Pasang Floor Drain

Bh
Bh
Bh
Bh
Bh
Bh
Bh

2.00
2.00
4.00
1.00
2.00
1.00
2.00

0.004
0.001
0.022
0.005
0.0003
0.001
0.0003

712,780.00
273,650.00
2,088,430.00
2,000,000.00
54,380.00
250,000.00
54,330.00

1,425,560.00
547,300.00
8,353,720.00
2,000,000.00
108,760.00
250,000.00
108,660.00

PEKERJAAAN PENGECATAN
1 Cat Dinding :
- Cat Dinding Luar
- Cat Dinding Dalam
2 Cat Plafond
4 Cat Beton

M2
M2
M2
M2

218.28
327.42
144.00
298.00

0.006
0.009
0.004
0.008

10,940.00
10,940.00
10,940.00
10,940.00

2,387,970.95
3,581,956.42
1,575,360.00
3,260,120.00

1.8.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
1.8.3. PEKERJAAN MEKANIKAL EKEKTRIKAL
Page 27

I.

II.

PEKERJAAN PANEL
1 Panel SDP BENGKEL
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
3.00
1.00
1.00

0.002
0.001
0.0005
0.0002
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
189,255.00
63,085.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2X20 W
Lampu SL 18 W
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh

11.00
4.00
4.00
15.00
6.00
6.00

0.008
0.001
0.0002
0.005
0.0004
0.002

269,841.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

2,968,251.00
236,060.00
68,376.00
2,060,437.50
150,183.00
927,960.00

1
3
4
5
6
7

1.8.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
1.8.4. PEKERJAAN PLAMBING
I.

II.

II.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 2"
Fitting & supporting

M'
M'
M'
LS

16.00
10.50
19.40
1.00

0.011
0.005
0.005
0.001

270,940.00
177,940.00
105,710.00
254,375.00

4,335,040.00
1,868,370.00
2,050,774.00
254,375.00

1
2
3
4

PEKERJAAN INSTALASI AIR BERSIH TOILET
Pipa PVC AW kelas medium A dia 3/4"
Pipa PVC AW kelas medium A dia 1"
Faucet dia 1/2"
Fitting & supporting

M'
M'
Bh
LS

26.00
9.50
2.00
1.00

0.001
0.001
0.001
0.0004

19,027.25
25,742.75
137,362.50
152,625.00

494,708.50
244,556.13
274,725.00
152,625.00

M'
Ls
Bh

40.50
1.00
4.00

0.019
0.0004
0.001
1.877

177,940.00
152,625.00
54,330.00

7,206,570.00
152,625.00
217,320.00

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC Dia. 3 "
2 accesoris pipa 3"
3 floor drain 3"

TOTAL

1.9. REKAP UNIT BANGUNAN SELASAR
1.9.1. PEKERJAAN STRUKTUR
Page 28

I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

833.75

0.044

20,500.00

17,091,875.00

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

5,148,156.25
1,073,590.44
108,081,413.64
23,975,454.06
1,637,321.88
5,269,600.88
888,053.95

2,278,500.00
2,543,690.00
34,640.00
34,640.00

18,865,980.00
20,374,956.90
19,121,280.00
5,225,444.00

85,490.00
151,674.05
77,010.73
9,976.45
77,010.73

72,375,834.00
8,866,864.96
20,946,917.20
8,357,571.46
76,395,871.37

8,055.85
11,843.70
9,336.25
21,900.00
25,608.00
72,175.00

71,152,360.65
14,970,436.80
5,461,482.18
187,048,075.20
3,482,688.00
2,875,452.00

118,520.00
42,400.00
296,220.00
93,460.00

6,592,675.00
11,081,664.00
18,559,960.32
4,802,909.40

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Tanah Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

340.94
194.84
1,668.44
1,668.44
27.81
89.51
15.09

1
2
3
4

PEKERJAAN BETON
Sloof 15 x 20 cm
Kolom 15 x 15 cm
Rabatan Beton t = 10 cm
Lantai Kerja Bawah Sloof t = 10 cm

M3
M3
M2
M2

8.28
8.01
552.00
150.85

M2
M1
M
Kg
M'

846.60
58.46
272.00
837.73
992.02

Kg
Bh
Kg
M2
M'
M'

8,832.38
1,264.00
584.98
8,541.01
136.00
39.84

0.013
0.003
0.279
0.062
0.004
0.014
0.002
0.000
0.000
0.049
0.053
0.049
0.014
0.000
0.000
0.187
0.023
0.054
0.022
0.198
0.000
0.184
0.039
0.014
0.484
0.009
0.007

M3
M2
M3
M2

55.63
261.36
62.66
51.39

0.017
0.029
0.048
0.012

1
2
3
4
5
6
7
8
9
10
11

PEKERJAAN ATAP
Penutup Atap Zincalum
Kolom Pipa Besi Dia 10 cm
Regel Pipa Besi Dia. 7.5 cm
Plat 10 mm
Kuda Kuda Pipa Dia. 7.5
Gording :
C 125 x 50 x 2.3
Baut Ankur
Sag rod Dia. 12
Cat Besi
Bubungan Zincalum
Jurai

1.9. REKAP UNIT BANGUNAN SELASAR
1.9.2. PEKERJAAN ARSITEKTUR
I.

1
2
3
4
5

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Trasram
Pas. Batu Kali 1 Pc : 4 Ps
Pasangan Roolag
Pasangan Aksesoris :

Page 29

- Papan Petunjuk
- Pasangan Bata Penebalan Kolom

Bh
M2

1.00
249.20

0.001
0.055

550,000.00
84,960.00

550,000.00
21,172,032.00

II.

PEKERJAAN PLESTERAN
1 Plesteran Trasram 1Pc : 3 Ps
2 Plesteran Penebalan Kolom 1 Pc : 5 Ps
3 Benangan

M2
M2
M'

522.72
632.00
1,390.40

0.024
0.026
0.018

17,830.00
16,170.00
4,890.00

9,320,097.60
10,219,440.00
6,799,056.00

III.

PEKERJAAN LANTAI
1 Keramik Lantai 30 x 30 cm, Terang
2 Keramik Lantai 20 x 30 cm, Gelap

M2
M2

492.00
69.00

0.118
0.017

92,630.00
92,630.00

45,573,960.00
6,391,470.00

IV.

PEKERJAAN PENGECATAN
1 Cat Penebalan Kolom

M2

632.00

0.018

10,940.00

6,914,080.00

Bh
Bh
Bh
Ttk

39.00
10.00
20.00
69.00

0.027
0.012
0.009
0.025
2.261

269,637.50
455,331.25
167,887.50
137,362.50

10,515,862.50
4,553,312.50
3,357,750.00
9,478,012.50

M'

80.00

0.004

20,500.00

1,640,000.00

M3
M3
M3
M3
M3
M3
M3

87.20
75.80
140.00
140.00
4.04
28.00
3.00

0.003
0.001
0.023
0.005
0.001
0.004
0.000

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,316,720.00
417,658.00
9,069,200.00
2,011,800.00
238,070.28
1,648,360.00
176,610.00

1.9. REKAP UNIT BANGUNAN SELASAR
1.9.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

1
2
3
4

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TL BAMBU 1X20 W Phillips
Lampu Gantung
Lampu SPOT 80 w
Instalasi lampu

TOTAL

II.
PEKERJAAN PEMBANGUNAN FASILITAS PENUNJANG
2.1. BANGUNAN UNIT FOOD COURT
2.1.1. PEKERJAAN STRUKTUR
I.
II.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

Page 30

III.

IV.

PEKERJAAN BETON
1 Pondasi dan Sloof
a. Foot Plat 150 x 150 x 30 cm
b. Foot Plat 100 x 100 x 30 cm
c. Sloof 15/30 cm
d. Sloof 15/20 cm
e. Lantai Kerja Bawah Pondasi t : 10 cm
f. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M3
M2
M2

8.10
1.20
3.60
1.20
31.00
20.40

0.046
0.007
0.028
0.007
0.003
0.001

2,184,630.00
2,257,730.00
3,025,510.00
2,278,500.00
34,640.00
24,250.00

17,695,503.00
2,709,276.00
10,891,836.00
2,734,200.00
1,073,840.00
494,700.00

4 Plat
a. Rabatan Beton t = 10 cm
b. Plat Luifel t = 5 cm

M2
M3

400.00
5.72

0.036
0.040

34,640.00
2,730,390.00

13,856,000.00
15,617,830.80

2 Kolom
a. Kolom 30/30 cm
b. Kolom 20/20 cm
c. Kolom Praktis 15 /15 cm

M3
M3
M3

7.56
5.76
0.27

0.060
0.046
0.002

3,059,050.00
3,089,750.00
2,543,690.00

23,126,418.00
17,796,960.00
686,796.30

3 Balok
a. Balok Induk 20/30 cm
b. Balok Ring 15/30 cm
c. Balok Latai 15/15 cm
d. Ring Balk 15/20

M3
M3
M3
M3

7.20
1.20
1.48
0.50

0.051
0.009
0.009
0.003

2,736,690.00
2,790,380.00
2,309,300.00
2,309,300.00

19,704,168.00
3,348,456.00
3,408,526.80
1,154,650.00

4 Water Proofing

M2

269.18

0.018

26,060.00

7,014,700.50

M2
M2
M2
M'
Bh

489.72
564.33
54.84
70.50
1.00

0.020
0.125
0.025
0.005
0.001

15,580.00
85,490.00
179,080.00
25,608.00
500,000.00

7,629,837.60
48,244,571.70
9,820,747.20
1,805,364.00
500,000.00

M2
M2

54.00
223.00

0.006
0.024

42,400.00
40,800.00

2,289,600.00
9,098,400.00

M2
M2

300.00
2.00

0.124
0.014

160,000.00
2,730,390.00

48,000,000.00
5,460,780.00

1
2
3
4
5

PEKERJAAN ATAP
Rangka Atap Galvalume (baja Ringan)
Penutup Zincalume
Lisplank Kayu
Bubungan Zincalume
Ornamen Puncak Atap

2.1. BANGUNAN UNIT FOOD COURT
2.1.2. PEKERJAAN ARSITEKTUR
I.

PEKERJAAN PASANGAN
1 Pas. Trasram 1/2 Bata 1 Pc : 3 Psr
2 Pas. Dinding 1/2 Bata 1 Pc : 5 Psr
3 Pekerjaan Accessories
a. Pasangan Lempeng Batu Kali
b. Meja Wastavel ( Beton t = 7 cm )

Page 31

II.

III.

IV.

V.

VI.

c. Plesteran Camprotan
d. Pasangan Aluminnium Shading / Trawangan
e. Meja Saji Dag Beton
f. Box Penyajian Menu
g. Lemari Dapur
h. Penebalan Kolom

M2
M2
Unit
M2
Ls
M2

68.52
52.00
1.00
1.31
1.00
63.36

0.003
0.004
0.002
0.001
0.004
0.014

15,740.00
27,000.00
750,000.00
375,000.00
1,600,000.00
84,960.00

1,078,504.80
1,404,000.00
750,000.00
491,250.00
1,600,000.00
5,383,065.60

1
2
3
4

PEKERJAAN KUSEN PINTU, JENDELA DAN PARTISI
P1
RL
RS1
RS2

Unit
Unit
Unit
Unit

2.00
1.00
2.00
1.00

0.002
0.003
0.001
0.001

348,818.88
1,033,360.00
139,684.00
535,264.00

697,637.76
1,033,360.00
279,368.00
535,264.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasram 1/2 Bata 1 Pc : 3 Psr
Plesteran Dinding 1/2 Bata 1 Pc : 5 Psr
Plesteran Beton 1 Pc : 3 Psr
Acian Beton
Tali Air
Benangan

M2
M2
M2
M2
M'
M'

117.00
377.50
164.00
164.00
1,066.00
4,756.00

0.005
0.016
0.009
0.009
0.013
0.060

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

2,086,110.00
6,104,175.00
3,609,640.00
3,609,640.00
5,212,740.00
23,256,840.00

PEKERJAAN PLAFOND
1 Pada Ruang Dapur
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
2 List Gypsum

M2
M2
M'

25.00
25.00
75.00

0.002
0.002
0.003

28,000.00
24,680.00
14,710.00

700,000.00
617,000.00
1,103,250.00

1
2
3
4
5
6

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 Warna Gelap (K1)
Keramik Lantai 30 x 30 Warna Sedang (K3 & K4)
Keramik Lantai 30 x 30 Warna Terang (K2)
Keramik Dinding 20 x 25 cm
Keramik Coll Plint
Step Noise

M2
M2
M2
M2
M'
M'

39.60
56.16
289.84
18.75
162.50
93.75

0.009
0.013
0.069
0.004
0.027
0.008

92,630.00
92,630.00
92,630.00
89,620.00
65,000.00
33,490.00

3,668,148.00
5,202,100.80
26,847,879.20
1,680,375.00
10,562,500.00
3,139,687.50

1
2
3
4
5

PEKERJAAN SANITAIR
Pasang Kitchen Sink & Pelengkapan
Pasang Kran Air 1/2"
Pasang Tempat Cuci Piring
Pasang Wastavel + Acsesoris
Pasang Kaca Cermin Wastavel

Bh
Bh
Bh
Bh
M2

1.00
2.00
2.00
2.00
0.84

0.005
0.000
0.001
0.004
0.001

2,000,000.00
54,380.00
250,000.00
712,780.00
407,750.00

2,000,000.00
108,760.00
500,000.00
1,425,560.00
344,039.06

Page 32

VII.

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Luar
- Cat Dalam
2 Cat Beton
3 Cat Plafond

M2
M2
M2
M2

45.68
226.56
164.00
24.00

0.001
0.006
0.005
0.001

10,940.00
10,940.00
10,940.00
10,940.00

499,739.20
2,478,566.40
1,794,160.00
262,560.00

Unit
Bh
Bh
Bh
Ls

1.00
1.00
6.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
378,510.00
189,255.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TL BAMBU 1X40 W Phillips
Lampu TL BAMBU 1X20 W Phillips
Tiang dan lampu taman komplit type fullglobe 2m
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

28.00
39.00
20.00
20.00
87.00
8.00
8.00

0.024
0.027
0.158
0.001
0.031
0.001
0.003

335,775.00
269,637.50
3,052,500.00
17,094.00
137,362.50
25,030.50
154,660.00

9,401,700.00
10,515,862.50
61,050,000.00
341,880.00
11,950,537.50
200,244.00
1,237,280.00

PEKERJAAN FIRE ALARM PROTECTION ( FAP )
1 Portable extinguisher 3.5 kg NAF PIV

Bh

6.00

0.011

681,725.00

4,090,350.00

Bh
Bh
Bh
Ttk
Ttk

1.00
1.00
2.00
2.00
1.00

0.00004
0.0001
0.001
0.001
0.0004

17,094.00
25,030.50
265,200.00
137,362.50
154,660.00

17,094.00
25,030.50
530,400.00
274,725.00
154,660.00

M'

22.00

0.015

270,940.00

5,960,680.00

2.1. BANGUNAN UNIT FOOD COURT
2.1.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

II.

III.
IV.

PEKERJAAN PANEL
1 Panel SDP FOOD COURT
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu
1
2
3
4
5
6
7

1
2
3
4
5

PEKERJAAN INSTALASI LAMPU RUMAH POMPA
Saklar double / seri
Stop kontak broco
Lampu TK 1 x 40 W
Instalasi lampu
Instalasi stop kontak

2.1. BANGUNAN UNIT FOOD COURT
2.1.4. PEKERJAAN PLAMBING
I.

PEKERJAAN INSTALASI AIR BEKAS WARUNG
1 Pipa PVC kelas AW dia 4"

Page 33

II.

2 Pipa PVC kelas AW dia 3"
3 Fitting & supporting

M'
Ls

5.76
1.00

0.003
0.001

177,940.00
508,750.00

1,024,934.40
508,750.00

PEKERJAAN INSTALASI AIR BERSIH WARUNG
1 Pipa PVC AW kelas medium A dia 3/4"
2 Faucet dia. 1/2
5 Fitting & supporting

M'
Bh
Ls

34.39
3.00
1.00

0.003
0.001
0.007
1.355

35,850.00
137,362.50
2,543,750.00

1,232,702.25
412,087.50
2,543,750.00

M'

58.00

0.003

20,500.00

1,189,000.00

M3
M3
M3
M3
M3
M3
M3

110.80
68.47
168.20
168.20
3.15
19.06
0.88

0.004
0.001
0.028
0.006
0.000
0.003
0.0001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,673,080.00
377,269.70
10,895,996.00
2,417,034.00
185,440.50
1,122,062.20
51,993.98

PEKERJAAN BETON
1 Pondasi dan Sloof
a. Pondasi Foot Plate ( 150 x 150 x 30 )
b. Food Plate 100 x 100 x 30 cm
c. Sloof 15/30 cm
d. Sloof 20/30 cm
e. Sloof 15/20 cm
f. Lantai Kerja Bawah Pondasi t : 10 cm
g. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M3
M3
M2
M2

9.45
1.60
0.83
2.58
0.90
37.50
18.41

0.053
0.009
0.006
0.020
0.005
0.003
0.001

2,184,630.00
2,257,730.00
3,025,510.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

20,644,753.50
3,612,368.00
2,511,173.30
7,644,411.00
2,050,650.00
1,299,000.00
446,442.50

2 Plat Beton
a. Rabatan Beton t = 10 cm
b. Plat Dag Lisplank t = 10 cm
c. Plat Dag Wudhlu t = 10 cm
d. Plat Luifel t = 10 cm
e. Plat Dag Entrance

M2
M3
M3
M3
M3

210.25
2.36
1.11
0.82
1.10

0.019
0.017
0.008
0.006
0.008

34,640.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

7,283,060.00
6,454,641.96
3,019,811.34
2,236,189.41
3,003,429.00

TOTAL

2.2. PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
2.2.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah lantai t = 7 cm
Urugan pasir bawah sloof t = 10 cm

Page 34

IV.

3 Kolom
a. Kolom 30/30 cm
b. Kolom 15/30 cm
c. Kolom 15/25 cm
d. Kolom Atap Wudhlu 20/20 cm
e. Kolom Praktis 15/15 cm

M3
M3
M3
M3
M3

8.19
0.87
0.36
1.55
1.96

0.065
0.007
0.003
0.012
0.013

3,059,050.00
3,028,350.00
3,081,230.00
3,089,750.00
2,543,690.00

25,053,619.50
2,634,664.50
1,109,242.80
4,789,112.50
4,985,632.40

4 Balok
a. Balok Ring 20/30 cm
b. Balok 15/30 cm
c. Balok Lisplank 20/30 cm
d. Balok Praktis Luifel 30/20 cm
e. Balok Latai 15/20 cm

M3
M3
M3
M3
M3

2.92
1.44
1.32
1.90
0.18

0.021
0.010
0.009
0.013
0.001

2,736,690.00
2,790,380.00
2,736,690.00
2,736,690.00
2,309,300.00

7,991,134.80
4,018,147.20
3,612,430.80
5,187,450.63
406,944.85

5 Water Profing

M2

110.00

0.007

26,060.00

2,866,600.00

M2
M2
M2

112.00
112.00
27.50

0.005
0.014
0.034

15,580.00
48,030.00
476,980.00

1,744,960.00
5,379,360.00
13,116,950.00

M2

45.00

0.021

179,080.00

8,058,600.00

M2
M2
M2

28.48
188.47
29.00

0.003
0.020
0.006

42,400.00
40,800.00
84,960.00

1,207,382.40
7,689,657.60
2,463,840.00

Bh
M2
M2
M2
M2
M3
M3
M2

1.00
39.75
25.21
3.42
42.00
1.89
0.69
43.20

0.004
0.002
0.012
0.0002
0.005
0.001
0.0002
0.009

1,500,000.00
15,740.00
185,000.00
27,000.00
44,720.00
296,220.00
118,520.00
84,960.00

1,500,000.00
625,633.52
4,663,480.00
92,340.00
1,878,240.00
559,855.80
81,778.80
3,670,272.00

PEKERJAAN ATAP
1 Rangka Atap dan Penutup Atap Genteng
- Rangka Atap Galvalume (baja Ringan)
- Penutup Atap Genteng Beton
2 Rangka Atap dan Penutup Atap Polycarbonat
- Rangka Portal Pipa Stainlees D 1 1/2" & Gording
- Pipa Stainless D 1"
3 Lisplank Kayu

2.2. PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
2.2.2. PEKERJAAN ARSITEKTUR
I.

PEKERJAAN PASANGAN
Pas. Trasram 1/2 Bata 1 Pc : 3 Ps
Pas. Dinding 1/2 Bata 1 Pc : 5 Ps
Pasangan Rolaag 1 Pc : 5 Ps
Pekerjaan Accessories
- Tulisan Kaligrafi Al Qur'an
- Plesteran Camprotan
- Pasangan Batu Susun Sirih
- Pasangan Aluminium Shading
- Pasangan Conblock
- Pondasi batu kali
- Anstampeng
5 Pasangan Penebalan Dinding Kolom
1
2
3
4

Page 35

II.

III.

IV.

V.

1
2
3
4

PEKERJAAN KUSEN PINTU, JENDELA DAN PARTISI
P1
J1
J2
J3

Unit
Unit
Unit
Unit

1.00
4.00
4.00
6.00

0.008
0.015
0.001
0.008

2,916,563.74
1,465,774.27
138,176.00
511,050.00

2,916,563.74
5,863,097.08
552,704.00
3,066,300.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Tali Air
Benangan

M2
M2
M2
M2
M'
M'

40.87
377.74
308.48
308.48
328.02
771.19

0.002
0.016
0.018
0.018
0.004
0.010

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

728,747.76
6,108,120.48
6,789,556.76
6,789,556.76
1,603,998.24
3,771,119.10

M2
M2
M'

91.96
91.96
68.16

0.007
0.006
0.003

28,000.00
24,680.00
14,710.00

2,574,880.00
2,269,572.80
1,002,633.60

M2
M2
M2
M2
M'
M'

98.33
0.65
10.74
66.80
107.12
19.62

0.049
0.0001
0.003
0.015
0.018
0.002

191,520.00
39,000.00
91,630.00
89,620.00
65,000.00
33,490.00

18,832,161.60
25,350.00
984,106.20
5,986,616.00
6,962,800.00
657,073.80

PEKERJAAN ATAP PLAFOND
1 Pasang Rangka Plafond dan Penutup Plafond Gipsum
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
2 List Gypsum
1
2
3
4
5
6

PEKERJAAN LANTAI
Keramik 60 x 60 cm Articwhite semi doff
Keramik 10 x 10 cm Soft Blue Semi Doff
Keramik Lantai KM/WC 20 x 20 cm
Keramik Dinding Km/WC 20 x 25 cm
Coll Plint
Steep Noise

VI.

PEKERJAAN SANITAIR
1 Pasang Kran Air d : 1/2 "
2 Pasang Floor Drain

Bh
Bh

18.00
8.00

54,380.00
54,330.00

978,840.00
434,640.00

VII.

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Luar
- Cat Dalam
2 Cat Beton
4 Cat Plafond

0.003
0.001
0.000

M2
M2
M2
M2

142.00
142.00
308.48
91.96

0.004
0.004
0.009
0.003

10,940.00
10,940.00
10,940.00
10,940.00

1,553,480.00
1,553,480.00
3,374,727.44
1,006,042.40

2.2. PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
2.2.3. PEKERJAAN MEKANIKAL ELEKTRIKAL

Page 36

I.

II.

III.

PEKERJAAN PANEL
1 Panel SDP MASJID
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
4.00
1.00

0.002
0.001
0.000
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
63,085.00
252,340.00
254,375.00

1
2
3
4
5
6
7
8
9

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2 x 20 W
Lampu Sorot 80 w
Lampu Baret 32 W
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
Kipas Angin + Instalasi
Lampu SL 18 W

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk
Bh
Ttk

6.00
4.00
2.00
4.00
12.00
2.00
2.00
2.00
4.00

0.004
0.002
0.001
0.000
0.004
0.000
0.001
0.002
0.001

269,841.00
167,887.50
263,250.00
17,094.00
137,362.50
25,030.50
154,660.00
450,000.00
59,015.00

1,619,046.00
671,550.00
526,500.00
68,376.00
1,648,350.00
50,061.00
309,320.00
900,000.00
236,060.00

1
2
3
4
5

PEKERJAAN SOUND SYSTEM
Power Amplifier ex Z A 1061
Microphone PM660D
Kolom Speaker 30 W
Speaker Outdor Horn 150 W
Instalasi dng kabel NYFHY 2x1.5 mm2

Unit
Bh
Bh
Unit
Ttk

1.00
1.00
2.00
4.00
4.00

0.025
0.003
0.003
0.006
0.005

9,513,625.00
1,271,875.00
646,112.50
559,625.00
475,000.00

9,513,625.00
1,271,875.00
1,292,225.00
2,238,500.00
1,900,000.00

2.2. PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
2.2.4. PEKERJAAN PLAMBING
I.

II.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TEMPAT WUDLU
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

32.00
26.00
4.00
1.00

0.022
0.007
0.003
0.007

270,940.00
105,710.00
309,218.25
2,543,750.00

8,670,080.00
2,748,460.00
1,236,873.00
2,543,750.00

1
2
3
4
5
6

PEKERJAAN INSTALASI AIR BERSIH TEMPAT WUDLU
Pipa PVC AW kelas medium A dia 1 1/2"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Pipa PVC AW kelas medium A dia 1 1/4"
Gate Valve dia. 1 1/4"
Faucet dia 1/2"

M'
M'
M'
M'
Bh
Bh

24.00
28.00
97.90
68.00
2.00
36.00

0.003
0.002
0.009
0.005
0.001
0.013

43,600.00
31,980.00
35,850.00
27,472.50
188,237.50
137,362.50

1,046,400.00
895,440.00
3,509,715.00
1,868,130.00
376,475.00
4,945,050.00

Page 37

III.

7 Fitting & supporting

Ls

1.00

0.004

1,526,250.00

1,526,250.00

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

M'
M'
Ls

132.30
12.00
1.00

0.061
0.010
0.007
0.939

177,940.00
309,218.25
2,543,750.00

23,541,462.00
3,710,619.00
2,543,750.00

M'

80.00

0.004

20,500.00

1,640,000.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

M3
M3
M3
M3
M3
M3
M3

236.03
174.43
87.73
87.73
9.26
7.18
15.95

0.009
0.002
0.015
0.003
0.001
0.001
0.002

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

3,564,090.75
961,092.77
5,682,825.50
1,260,608.25
545,283.38
422,657.17
938,976.50

PEKERJAAN BETON
1 Pondasi, Sloof & Lantai Kerja :
a. Pondasi Foot Plate 150 x 150 x 30 cm
b. Sloof 20 x 30 cm
c. Sloof 15 x 20 cm
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M2
M2

8.10
7.74
1.73
48.00
71.80

0.046
0.059
0.010
0.004
0.005

2,184,630.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

17,695,503.00
22,933,233.00
3,944,083.50
1,662,720.00
1,741,028.75

2 Plat :
a. Rabatan Beton t = 10 cm
b. Plat Dag 10 cm
c. Plat Lisplank t = 7 cm
d. Plat Luifel t = 10 cm
e. Plat Wastafel t = 10 cm

M2
M3
M3
M3
M3

159.50
14.22
6.46
3.15
0.40

0.014
0.100
0.046
0.022
0.003

34,640.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

5,525,080.00
38,837,067.36
17,638,319.40
8,607,554.48
1,092,156.00

3 Kolom :
a. Kolom 30 x 30 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

4.64
5.44

0.037
0.036

3,059,050.00
2,543,690.00

14,193,992.00
13,837,673.60

TOTAL

2.3. PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM
2.3.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7

Page 38

IV.

4 Balok :
a. Balok Induk 20 x 40 cm
b. Balok 15 x 30 cm
c. Balok Konsol 20 x 40 - 30 cm
d. Balok Ring 15 x 20 cm
e. Balok Latai 15 x 20 cm

M3
M3
M3
M3
M3

6.88
3.60
4.58
2.27
1.35

0.055
0.026
0.036
0.014
0.008

3,065,920.00
2,790,380.00
3,065,920.00
2,309,300.00
2,309,300.00

21,093,529.60
10,045,368.00
14,041,913.60
5,244,420.30
3,117,555.00

5 Water Proofing

M2

142.24

0.010

26,060.00

3,706,774.40

PEKERJAAN ATAP
1 Penutup Atap Genteng + Rangka
- Rangka Atap Baja Ringan
- Penutup Atap Genteng Beton

M2
M3

123.00
123.00

0.005
0.015

15,580.00
48,030.00

1,916,340.00
5,907,690.00

M3
M3
M2
M2

8.93
15.71
206.52
288.00

0.003
0.012
0.023
0.030

118,520.00
296,220.00
42,400.00
40,800.00

1,057,791.00
4,653,023.76
8,756,448.00
11,750,400.00

M2
M2
Bh

122.88
109.36
4.00

0.027
0.004
0.003

84,960.00
15,740.00
250,000.00

10,439,884.80
1,721,326.40
1,000,000.00

2.3. PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM
2.3.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

1
2
3
4
5

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasang Bata Penebalan Kolom
- Plesteran Camprot
- Pasang Petunjuk Tanda Ruang

1
2
3
4
5
6

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
S (Shading)
M1 (Partisi)
M2 (Partisi)
M3 (Partisi)

Unit
Unit
Unit
Unit
Unit
Unit

10.00
18.00
16.00
8.00
4.00
32.00

0.092
0.155
0.018
0.155
0.174
0.105

3,567,991.00
3,331,277.60
428,058.84
7,501,580.00
16,858,513.00
1,263,916.92

35,679,910.00
59,962,996.80
6,848,941.44
60,012,640.00
67,434,052.00
40,445,341.44

1
2
3
4
5

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan

M2
M2
M2
M2
M'

413.04
1,589.80
426.13
547.05
615.15

0.019
0.066
0.024
0.031
0.008

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00

7,364,503.20
25,707,066.00
9,379,121.30
12,040,570.50
3,008,083.50

Page 39

IV.

V.

VI.

VII.

6 Tali Air

M'

2,478.00

0.031

4,890.00

12,117,420.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing Penutup Plafond Gipsum
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
- Lubang Angin Kasa Aluminium
2 List Gypsum

M2
M2
M2
M'

280.00
280.00
8.00
592.40

0.020
0.018
0.001
0.023

28,000.00
24,680.00
25,000.00
14,710.00

7,840,000.00
6,910,400.00
200,000.00
8,714,204.00

1
2
3
4
5
6

PEKERJAAN LANTAI
K1 (Keramik 20 x 20 Warna Gelap Bertekstur)
K2 (Keramik 20 x 20 Warna Terang Bertekstur)
K3 (Keramik 30 x 30 Warna Terang)
Keramik Dinding KM/WC 20 x 25 cm
Coll Plint
Step Noise

M2
M2
M2
M2
M'
M'

1.05
140.00
45.44
258.20
70.25
10.20

0.0002
0.033
0.011
0.060
0.012
0.001

91,630.00
91,630.00
92,630.00
89,620.00
65,000.00
33,490.00

96,211.50
12,828,200.00
4,209,107.20
23,139,884.00
4,566,250.00
341,598.00

1
2
3
4
5
6
7
8

PEKERJAAN SANITAR
Pasang Wastafel + Asesories
Pasang Kran Air Dia. 3/4"
Pasang Clooset Duduk + Asesories
Pasang Clooset Jongkok
Pasang Floor Drian
Pasang Kaca Cermin 5 mm
Pasang Timba Bak Air
Pasang Urinoir Muslem

Unit
Bh
Unit
Unit
Bh
M2
Bh
Bh

6.00
26.00
4.00
2.00
26.00
1.69
26.00
12.00

0.011
0.004
0.018
0.001
0.004
0.002
0.013
0.065

712,780.00
64,380.00
1,717,040.00
273,650.00
54,330.00
407,750.00
200,000.00
2,088,430.00

4,276,680.00
1,673,880.00
6,868,160.00
547,300.00
1,412,580.00
688,078.13
5,200,000.00
25,061,160.00

M2
M2
M2
M2

901.28
1,101.56
941.68
280.00

0.025
0.031
0.027
0.008

10,940.00
10,940.00
10,940.00
10,940.00

9,859,981.32
12,051,088.28
10,301,979.20
3,063,200.00

Bh
Bh
Ttk

108.00
40.00
108.00

0.016
0.002
0.038

59,015.00
17,094.00
137,362.50

6,373,620.00
683,760.00
14,835,150.00

PEKERJAAN PENGECATAN
1 Cat Dinding
- Dalam
- Luar
2 Cat Beton
3 Cat Plafond

2.3. PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM
2.3.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu SL 18 w + fitting broco
2 Saklar double / seri
3 Instalasi lampu

Page 40

2.3. PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM
2.3.4. PEKERJAAN PLAMBING
I.

II

III

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

346.00
168.00
12.00
2.00

0.242
0.046
0.010
0.013

270,940.00
105,710.00
309,218.25
2,543,750.00

93,745,240.00
17,759,280.00
3,710,619.00
5,087,500.00

1
2
3
4

PEKERJAAN INSTALASI AIR BERSIH
Pipa PVC AW kelas medium A dia 2"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
M'
M'
Ls

51.20
88.00
440.00
2.00

0.014
0.007
0.041
0.002

105,710.00
31,980.00
35,850.00
356,125.00

5,412,352.00
2,814,240.00
15,774,000.00
712,250.00

M'
M'
Ls

196.00
12.00
2.00

0.090
0.010
0.003
2.491

177,940.00
309,218.25
508,750.00

34,876,240.00
3,710,619.00
1,017,500.00

M'

96.20

0.005

20,500.00

1,972,100.00

M3
M3
M3
M3
M3
M3
M3
M3

150.41
120.33
26.44
26.44
0.90
6.00
0.63
5.88

0.006
0.002
0.004
0.001
0.0001
0.001
0.000
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

2,271,153.25
662,996.26
1,712,912.76
379,971.54
52,983.00
353,220.00
36,793.75
345,920.12

Titik

16.00

0.010

238,750.00

3,820,000.00

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

TOTAL

2.4. PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU
2.4.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi Foot Plate t = 10 cm
Urugan Pasir Bawah Pondasi Batu Kali t = 10 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

PEKERJAAN BETON
1 Pondasi Strous dan Sloof
a. Strous
- Pengeboran Pondasi Strous h = 8.5 m

Page 41

- Beton Strous ø 30 cm h= 8.5 m
b. Pondasi Foot Plate
- Pondasi Pile Cape 200 x 200 x 40 cm
c. Sloof :
- Sloof 25 x 50 cm pada Bangunan
- Sloof 15/30 cm
- Sloof 20 x 30 cm pada pagar keliling
d. Lantai Kerja Bawah Pondasi t = 10 cm
e. Lantai Kerja Bawah Sloof t = 7 cm
f. Rabat Beton Lantai Dasar t = 5 cm

IV.

M3

9.61

0.033

1,339,160.00

12,867,184.94

M3

6.40

0.031

1,902,490.00

12,175,936.00

M3
M3
M3
M2
M2
M2

2.50
1.01
2.98
16.00
32.50
40.26

0.019
0.008
0.023
0.001
0.002
0.002

2,894,710.00
3,025,510.00
2,962,950.00
34,640.00
24,250.00
17,320.00

7,236,775.00
3,049,714.08
8,829,591.00
554,240.00
788,125.00
697,303.20

4 Plat :
a. Plat Lantai t = 12 cm
b. Plat Kanopi

M3
M3

3.00
12.97

0.018
0.092

2,357,330.00
2,730,390.00

7,071,990.00
35,413,158.30

2 Kolom :
a. Kolom 40 x 40 cm
b. Kolom15 x 15 cm
c. Kolom Pagar
d. Kolom 15X30

M3
M3
M3
M3

11.84
2.63
0.59
1.44

0.092
0.017
0.004
0.011

2,997,650.00
2,543,690.00
2,543,690.00
3,028,350.00

35,492,176.00
6,689,904.70
1,500,777.10
4,360,824.00

3 Balok :
a. Balok Latai 15 x 20 cm
b. Balok Ring 20 x 30
c. Balok Ring 15/30 cm
d. Balok induk 20 x 40
e. Balok Konsol 20x40/20
f. Ring Balok Pagar

M3
M3
M3
M3
M3
M3

0.15
1.20
0.90
9.80
0.91
1.04

0.001
0.008
0.006
0.078
0.007
0.006

2,309,300.00
2,736,690.00
2,790,380.00
3,065,920.00
3,065,920.00
2,309,300.00

346,395.00
3,284,028.00
2,511,342.00
30,046,016.00
2,796,119.04
2,401,672.00

5 Water Proofing

M2

68.14

0.005

26,060.00

1,775,802.86

M2
M2
M1
M1
M2
M2

51.69
39.00
32.00
14.00
30.00
12.30

0.002
0.005
0.015
0.001
0.001
0.003

15,580.00
48,030.00
179,080.00
36,580.00
15,580.00
85,490.00

805,330.20
1,873,170.00
5,730,560.00
512,120.00
467,400.00
1,051,527.00

1
2
3
4
5
6

PEKERJAAN ATAP DAN TANGGA
Rangka Atap Baja Ringan
Penutup Atap Genteng Beton
Lisplank 2 x 30
Bubungan Genteng
Rangka Atap Pada Tangga (Canal)
Penutup Atap Zincalume

2.4. PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU
2.4.2. PEKERJAAN ARSITEKTUR

Page 42

I.

II.

III.

IV.

V.

VI.

1
2
3
4
5
6
7

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
Pasangan 1 Bata Pagar Keliling Bangunan
Pasang Roster Beton Ukuran 20 x 20
Pekerjaan Aksesories :
- Pasang Tulisan Identitas Bangunan
- Pasang Tangga

M3
M3
M2
M2
M2
Bh

18.75
40.00
56.89
313.59
165.00
4,273.00

0.006
0.031
0.006
0.033
0.036
0.347

118,520.00
296,220.00
42,400.00
40,800.00
84,960.00
31,370.00

2,222,250.00
11,848,800.00
2,411,924.00
12,794,268.00
14,018,400.00
134,044,010.00

Bh
M'

1.00
36.00

0.002
0.012

750,000.00
125,000.00

750,000.00
4,500,000.00

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
P3
J1

Unit
Unit
Unit
Unit

1.00
2.00
1.00
3.00

0.021
0.020
0.010
0.028

8,115,046.00
3,803,518.00
3,743,870.00
3,575,784.00

8,115,046.00
7,607,036.00
3,743,870.00
10,727,352.00

1
2
3
4
5
6
7
8
9

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air
Lantai Rabat t = 10 cm keliling luar Bangunan
Plesteran Kasar Lantai Rabat
Plesteran Pagar Keliling

M2
M2
M2
M2
M'
M'
M2
M2
M2

113.77
987.17
385.80
104.70
1,621.00
218.00
170.85
170.85
164.47

0.012
0.104
0.022
0.006
0.020
0.003
0.015
0.010
0.017

42,400.00
40,800.00
22,010.00
22,010.00
4,890.00
4,890.00
34,640.00
22,010.00
40,800.00

4,823,848.00
40,276,536.00
8,491,458.00
2,304,447.00
7,926,690.00
1,066,020.00
5,918,244.00
3,760,408.50
6,710,376.00

M2
M2
M'

81.25
81.25
48.00

0.006
0.005
0.002

28,000.00
24,680.00
14,710.00

2,275,000.00
2,005,250.00
706,080.00

M2
M2
M2
M'

55.55
3.00
13.84
8.65

0.013
0.001
0.003
0.001

92,630.00
91,630.00
89,620.00
65,000.00

5,145,596.50
274,890.00
1,240,340.80
562,250.00

Unit

1.00

0.001

273,650.00

273,650.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing Penutup Atap Gipsum :
- Pasang Rangka Plafond Metalfuring
- Penutup Plafond Gypsum Board
2 List Gypsum
1
2
3
4

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna sedang
Keramik Lantai KM/WC 20 x 20 cm
Keramik Dinding KM/WC 20 x 25 cm
Coll Plint 10 x 30 cm

PEKERJAAN SANITAR
1 Pasang Clooset Jongkok + Perlengkapan

Page 43

2
3
4
5
6
VII.

Pasang Floor Drian
Pasang Kran dia' 3/4"
Pasang Wastafel
Bak Air
Pasang Kaca Wastafel

Bh
Bh
Bh
Bh
Bh

1.00
1.00
1.00
1.00
1.00

0.000
0.000
0.002
0.001
0.001

54,330.00
64,380.00
712,780.00
450,000.00
407,750.00

54,330.00
64,380.00
712,780.00
450,000.00
407,750.00

M2
M2

1,486.74
81.25

0.042
0.002

10,940.00
10,940.00

16,264,935.60
888,875.00

PEKERJAAN PANEL
1 Panel SDP MENARA DAN POMPA
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
4.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00

1
2
3
4
5
6
7
8

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu dinding TK 1 x 40 Acrilic
Lampu emergency 20 W
Lampu SL 18 w + fitting broco
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

5.00
2.00
5.00
3.00
2.00
12.00
5.00
5.00

0.003
0.003
0.001
0.0001
0.0001
0.004
0.0003
0.0003

225,000.00
670,532.50
59,015.00
17,094.00
17,094.00
137,362.50
25,030.50
25,030.50

1,125,000.00
1,341,065.00
295,075.00
51,282.00
34,188.00
1,648,350.00
125,152.50
125,152.50

1
2
3
4

PEKERJAAN SOUND SYSTEM
Power Amplifier ex TOA 300 W
Microphone PM660D
Speaker Outdor Horn 150 W
Instalasi dng kabel NYFHY 2x1.5 mm2

Unit
Bh
Unit
Ttk

1.00
1.00
4.00
4.00

0.025
0.017
0.006
0.005

9,666,250.00
6,410,250.00
559,625.00
475,000.00

9,666,250.00
6,410,250.00
2,238,500.00
1,900,000.00

1
2
3
4

PEKERJAAN PENANGKAL PETIR
Penangkal petir sistem emisi Viking
Instalasi
Test Commisioning DEPNAKER
Bak Kontrol

Unit
Ls
Ls
Unit

1.00
1.00
1.00
1.00

0.023
0.009
0.007
0.0002

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00

PEKERJAAN PENGECATAN
1 Cat Dinding
2 Cat Plafond

2.4. PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU
2.4.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

II.

III.

IV.

Page 44

V.

5 BC 70 mm2 + Klem / NYA 70 mm2 + Klem
6 grounding

M'
Ttk

60.00
1.00

0.015
0.004

96,662.50
1,510,000.00

5,799,750.00
1,510,000.00

PEKERJAAN FIRE ALARM PROTECTION (FAP)
1 Fire Extinguser 3,0 Kg ABC dengan meter kontrol

Bh

2.00

0.004

681,725.00

1,363,450.00

2.4. PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU
2.4.4. PEKERJAAN PLAMBING
I.

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET & WARUNG
1 Pipa PVC kelas AW dia 4"
2 Pipa PVC kelas AW dia 3"
8 Fitting & supporting

M'
M'
Ls

32.79
44.30
1.00

0.023
0.020
0.002

270,940.00
177,940.00
763,125.00

8,884,393.54
7,882,208.18
763,125.00

II

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 1"
2 Pipa PVC AW kelas medium A dia 3/4"
3 Fitting & supporting

M'
M'
Ls

18.03
5.00
1.00

0.001
0.0005
0.001
1.542

31,980.00
35,850.00
356,125.00

576,599.40
179,250.00
356,125.00

M'

52.60

0.003

20,500.00

1,078,300.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Tanah Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 10 cm
Urugan Pasir Bawah Rigid
Urugan Abu Batu t = 7 cm

M3
M3
M3
M3
M3
M3
M3
M3
M3

84.14
79.51
86.10
86.10
4.50
0.61
1.81
15.20
5.97

0.003
0.001
0.014
0.003
0.001
0.0001
0.0003
0.002
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
77,870.00

1,270,520.04
438,074.75
5,577,298.88
1,237,199.52
264,915.00
35,675.22
106,790.18
894,824.00
464,728.16

PEKERJAAN BETON
1 Pondasi dan Sloof :
a. Pondasi Foot Plate 150 X 150 X 30 cm
b. Pondasi Foot Plate 100 x 100 x 30 cm

M3
M3

8.10
1.80

0.046
0.011

2,184,630.00
2,257,730.00

17,695,503.00
4,063,914.00

TOTAL

2.5. BANGUNAN UNIT BANGUNAN PINTU GERBANG
2.5.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8
9

Page 45

b. Sloof 20 x 40 cm
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm
f. Lantai Kerja Bawah Rigid t = 10 cm

M3
M2
M2
M2
.

1.92
45.00
36.36
152.00

0.015
0.004
0.002
0.014

3,055,050.00
34,640.00
24,250.00
34,640.00

5,865,696.00
1,558,800.00
881,730.00
5,265,280.00

M2
M3
M3
M3
M3

81.40
1.92
1.86
2.95
12.72

0.007
0.012
0.013
0.021
0.090

34,640.00
2,357,330.00
2,730,390.00
2,730,390.00
2,730,390.00

2,819,696.00
4,526,073.60
5,076,341.09
8,046,240.90
34,730,560.80

3 Kolom :
a. Kolom 30 x 30 cm

M3

6.16

0.049

3,059,050.00

18,831,511.80

4 Balok :
a. Balok 20 x 30 cm
b. Balok Kanopi Beton 15 x 15 cm

M3
M3

1.68
0.30

0.012
0.002

2,736,690.00
2,309,300.00

4,597,639.20
701,449.88

5 Water Proofing

M2

55.59

0.004

26,060.00

1,448,784.85

M2

17.70

0.002

42,400.00

750,352.80

2 Plat :
a. Rabat Beton t = 10 cm
b. Plat Dag t= 12 cm
c. Balustrade Lisplank t = 7 cm
d. Plat Kanopi Beton
e. Plat Rigid Beton

2.5. BANGUNAN UNIT BANGUNAN PINTU GERBANG
2.5.2. PEKERJAAN ARSITEKTUR
I.

II.

PEKERJAAN PASANGAN
1 Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
2 Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
- Lantai 1
- Lantai 2
3 Pekerjaan Aksesories :
- Pasang Tanda Plakat
- Pasang Huruf Timbul
- Pasang Pipa Galvanize dia. 3"
- Pasang Pipa Galvanize dia. 2"
- Pasang Pipa Galvanize dia. 1.5"
- Pasang Batu Lempeng
- Pasang Pipa Baja dia' 10"

M2
M2

104.00
44.17

0.011
0.005

40,800.00
40,800.00

4,243,200.00
1,801,932.00

Unit
Unit
M'
M'
M'
M2
M'

4.00
13.00
233.64
90.64
195.36
70.67
60.00

0.003
0.016
0.079
0.025
0.027
0.029
0.031

275,000.00
475,000.00
130,040.00
108,080.00
52,540.00
160,000.00
200,000.00

1,100,000.00
6,175,000.00
30,382,545.60
9,796,371.20
10,264,214.40
11,307,200.00
12,000,000.00

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
1 P1
2 P2
3 J1

Unit
Unit
Unit

2.00
2.00
4.00

0.025
0.019
0.011

4,745,526.00
3,736,150.00
1,023,279.81

9,491,052.00
7,472,300.00
4,093,119.23

Page 46

4 R1
III.

IV.

V.

VI.

PEKERJAAN PLESTERAN
1 Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
2 Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
- Lantai 1
- Lantai 2
3 Plesteran Beton 1 Pc : 3 Ps
4 Acian Beton
5 Benangan
6 Tali Air
7 Camprot

Bh

84.00

0.020

94,258.00

7,917,672.00

M2

34.19

0.002

17,830.00

609,679.02

M2
M2
M2
M2
M'
M'
M2

228.00
108.33
105.95
105.95
583.22
47.00
9.60

0.010
0.005
0.006
0.006
0.007
0.001
0.0004

16,170.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00
15,740.00

3,686,760.00
1,751,696.10
2,332,021.13
2,332,021.13
2,851,945.80
229,830.00
151,104.00

1
2
3
4
5

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm, Terang
Keramik Lantai 20 x 20 cm, Sedang
Keramik Dinding 20 x 25 cm
Coll Plint
Step Noise

M2
M2
M2
M'
M'

12.00
4.00
9.76
17.63
2.55

0.003
0.001
0.002
0.003
0.0002

92,630.00
91,630.00
89,620.00
65,000.00
33,490.00

1,111,560.00
366,098.50
874,511.96
1,145,950.00
85,399.50

1
2
3
4

PEKERJAAN SANITAIR
Pasang Closet Jongkok
Bak Air
Pasang Floor Drain
Pasang Kran dia' 3/4"cm

Bh
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.001
0.001
0.0001
0.0002

273,650.00
450,000.00
54,330.00
64,380.00

273,650.00
450,000.00
54,330.00
64,380.00

M2
M2

152.00
141.20

0.004
0.004

10,940.00
10,940.00

1,662,880.00
1,544,728.00

M2
M2
M2
M2

88.27
155.95
170.21
46.80

0.002
0.004
0.010
0.003

10,940.00
10,940.00
21,900.00
21,900.00

965,706.62
1,706,123.63
3,727,563.96
1,024,920.00

Bh

2.00

0.028

5,500,000.00

11,000,000.00

PEKERJAAN PENGECATAN
1 Cat Dinding Warna Putih
- Lantai 1
- Dinding Dalam
- Dinding Luar
- Lantai 2
- Dinding Luar
2 Cat Beton
3 Cat Pipa Galvanize Warna Hitam Dop
4 Cat Pipa Baja dia' 10"

2.5. BANGUNAN UNIT BANGUNAN PINTU GERBANG
2.5.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Neon box 50x200 cm lengkap dgn lampu

Page 47

2
3
4
5
6
7
8

Instalasi Power untuk Neon Box
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
BOX MCB (HAGER) lengkap

Bh
Bh
Bh
Ttk
Bh
Ttk
Unit

2.00
4.00
8.00
6.00
2.00
2.00
1.00

0.008
0.001
0.0004
0.002
0.0001
0.001
0.001

1,500,000.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00
375,000.00

3,000,000.00
236,060.00
136,752.00
824,175.00
50,061.00
309,320.00
375,000.00

M'
M'
Ls

10.00
27.00
1.00

0.007
0.012
0.001

270,940.00
177,940.00
508,750.00

2,709,400.00
4,804,380.00
508,750.00

M'
Bh
Ls
Bh
Bh

51.00
1.00
1.00
1.00
1.00

0.005
0.000
0.002
0.028
0.009

35,850.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00

1,828,350.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00

M'
M'
Ls

11.13
2.00
1.00

0.005
0.002
0.001
0.820

177,940.00
309,218.25
305,250.00

1,980,828.08
618,436.50
305,250.00

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

47.20

0.003

20,500.00

967,600.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah

M3
M3
M3
M3

27.84
24.24
83.39
83.39

0.001
0.000
0.014
0.003

15,100.00
5,510.00
64,780.00
14,370.00

420,384.00
133,562.40
5,402,004.20
1,198,314.30

2.5. PEMBANGUNAN UNIT BANGUNAN GERBANG
2.5.4. PEKERJAAN PLAMBING
I.

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
1 Pipa PVC Kelas AW dia 4"
2 Pipa PVC Kelas AW dia 3"
3 Fitting & supporting

II.

III.

1
2
3
4
5

PEKERJAAN INSTALASI AIR BERSIH TOILET
Pipa PVC AW kelas medium A dia 3/4"
Gate Valve dia. 3/4"
Fitting & supporting
Sumur dangkal 20 m
Pompa Jet Pump

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

TOTAL

2.6.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
2.6.1. PEKERJAAN STRUKTUR
I.
II.

1
2
3
4

Page 48

5
6
7
8
9
10
III.

1.00
2.97
8.00
1.50
8.00
3.80

0.0002
0.0005
0.001
0.0002
0.001
0.001

58,870.00
58,870.00
58,870.00
58,870.00
58,870.00
58,870.00

58,870.00
174,843.90
470,960.00
88,305.00
470,960.00
223,706.00

Ttk
M3
M3
M3
M3
M2
M2
M2
M3
M3
M3
M3
M3

10.00
72.00
3.00
3.36
0.55
10.00
18.38
80.00
2.79
0.63
3.20
0.48
0.84

0.006
0.249
0.018
0.024
0.003
0.001
0.002
0.004
0.022
0.004
0.025
0.003
0.006

238,750.00
1,339,160.00
2,257,730.00
2,746,880.00
2,278,500.00
34,640.00
34,640.00
17,320.00
3,059,050.00
2,543,690.00
3,065,920.00
2,309,300.00
2,736,690.00

2,387,500.00
96,419,520.00
6,773,190.00
9,229,516.80
1,253,175.00
346,400.00
636,510.00
1,385,600.00
8,534,749.50
1,602,524.70
9,810,944.00
1,108,464.00
2,298,819.60

M3
M3
M2

11.00
4.00
100.00

0.078
0.026
0.007

2,730,390.00
2,554,550.00
26,060.00

30,034,290.00
10,218,200.00
2,606,000.00

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Trassram 1 Pc : 3 Ps
Pasangan Batu Bata 1 Pc : 5 Ps
Pasangan Rolaag

M2
M2
M2

31.40
104.20
13.50

0.003
0.011
0.003

42,400.00
40,800.00
93,460.00

1,331,360.00
4,251,360.00
1,261,710.00

PEKERJAAN KUSEN PINTU dan JENDELA
Rolling Door
Pintu ( P1 )
J1
BV
Aluminium Shading

Unit
Unit
Unit
Unit
M2

1.00
5.00
4.00
4.00
2.25

0.012
0.049
0.006
0.005
0.0002

4,463,324.00
3,803,518.00
628,414.60
451,090.72
27,000.00

4,463,324.00
19,017,590.00
2,513,658.40
1,804,362.86
60,750.00

PEKERJAAN BETON
Titik Bor Strouse
Pondasi Strouss dia 30 cm, h = 6 M
Pondasi Foot Plate 100 x 100 x 30 cm
Beton Sloof 30/40 cm
Beton Sloof 15/20 cm
Lantai Kerja Bawah Pondasi
Lantai Kerja Bawah Sloof
Lantai Kerja Bawah Lantai 1
Beton Kolom 30/30 cm
Beton Kolom Praktis 15/15 cm
Ring Balk 20/40 cm
Ring Balk 15/20 cm
Balok Konsol 20/30 cm
Plat Beton :
- Plat Dag Atap t = 10 cm
- Plat landasan genzet t = 40 cm
15 Pasang Water Proofing

2.6.2.
I.
1
2
3

III.

M3
M3
M3
M3
M3
M3

1
2
3
4
5
6
7
8
9
10
11
12
13
14

2.6.

II.

Urugan pasir bawah Pondasi t : 10 cm
Urugan pasir bawah Sloof t : 10 cm
Urugan Pasir bawah Rabatan t : 10 cm
Urugan Pasir bawah Plat Landasan t : 10 cm
Urugan Pasir Bawah Lantai
Urugan Pasir Bawah Paving

1
2
3
4
5

PEKERJAAN PLESTERAN
Page 49

IV.

V

VI.

1
2
3
4
5
6

Plesteran Trassram 1 Pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M'
M'
M'

62.80
208.40
264.69
264.69
500.00
94.70

0.003
0.009
0.015
0.015
0.006
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

1,119,724.00
3,369,828.00
5,825,826.90
5,825,826.90
2,445,000.00
463,083.00

1
2
3
4

PEKERJAAN LANTAI
Pasang Keramik 30 x 30 cm, Terang
Pasang Keramik 30 x 30 cm, sedang & gelap
Pasang Keramik 20 x 20 cm, sedang & gelap
Pasang Keramik Dinding 20 x 25 cm.

M2
M2
M2
M2

6.00
0.60
6.52
25.00

0.001
0.0001
0.002
0.006

92,630.00
92,630.00
91,630.00
89,620.00

555,780.00
55,578.00
597,427.60
2,240,500.00

1
2
3
4
5

PEKERJAAN SANITAIR
Pasang Closet Jongkok
Pasang Kran dia 3/4'
Pasang Floor Drain
Pasang Wastafel + Cermin
Pasang Timba Bak Air

Bh
Bh
Bh
Bh
Bh

3.00
4.00
4.00
1.00
4.00

0.002
0.001
0.001
0.002
0.002

273,650.00
64,380.00
54,330.00
712,780.00
200,000.00

820,950.00
257,520.00
217,320.00
712,780.00
800,000.00

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam

M2
M2

133.00
259.00

0.004
0.007

10,940.00
10,940.00

1,455,020.00
2,833,460.00

2 Cat Beton

M2

264.69

0.007

10,940.00

2,895,708.60

Bh
Bh
Bh
Ttk
Bh
Ttk

4.00
5.00
2.00
9.00
1.00
1.00

0.004
0.001
0.000
0.003
0.0001
0.0004

385,000.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

1,540,000.00
295,075.00
34,188.00
1,236,262.50
25,030.50
154,660.00

2.6.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
2.6.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

1
2
3
4
5
6

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TL Simmbad 1 X 40
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

2.6.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
2.6.4. PEKERJAAN PLAMBING
Page 50

I.

1
2
3
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out dia. 3"
Clean Out dia. 4"
Fitting & supporting

M'
M'
Bh
Bh
Ls

18.00
12.00
2.00
2.00
1.00

0.013
0.003
0.002
0.002
0.001

270,940.00
105,710.00
309,218.25
371,387.50
508,750.00

4,876,920.00
1,268,520.00
618,436.50
742,775.00
508,750.00

II.

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 3/4"
2 Fitting & supporting

M'
Ls

32.00
1.00

0.003
0.001

35,850.00
508,750.00

1,147,200.00
508,750.00

III.

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

M'
M'
Ls

8.50
6.00
1.00

0.004
0.005
0.001
0.720

177,940.00
309,218.25
508,750.00

1,512,490.00
1,855,309.50
508,750.00

TOTAL

2.7. PEMBANGUNAN UNIT BANGUNAN POS JAGA
2.7.1. PEKERJAAN STRUKTUR
I.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

492,000.00

II.

PEKERJAAN TANAH
1 Galian Tanah
2 Urugan Tanah Kembali
3 Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

19.80
13.86
2.20

0.001
0.0002
0.0003

15,100.00
5,510.00
58,870.00

298,980.00
76,368.60
129,514.00

III.

PEKERJAAN BETON
1 Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
2.50

0.004
0.0002

2,309,300.00
34,640.00

1,600,344.90
86,600.00

2 Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

3 Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

Page 51

IV.

4 Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

0.48
0.01

0.003
0.0001

2,309,300.00
2,309,300.00

1,108,464.00
23,093.00

5 Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
1 Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
2 Lisplank

M2
M2
M2

30.38
30.38
5.37

0.001
0.004
0.002

15,580.00
48,030.00
179,080.00

473,242.50
1,458,911.25
961,659.60

M3
M3
M2
M2

4.40
9.68
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

521,488.00
2,867,409.60
699,600.00
1,996,507.20

M2
Ls
M2

9.45
1.00
4.48

0.004
0.001
0.0004

175,000.00
450,000.00
31,370.00

1,653,750.00
450,000.00
140,537.60

2.7. PEMBANGUNAN UNIT BANGUNAN POS JAGA
2.7.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

IV.

1
2
3
4
5

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasangan Batu Candi Susun Dirih
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.0001
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing
Page 52

V.

VI.

VII.

- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
2 Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.000
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

PEKERJAAN LANTAI
1 Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
2 Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2

35.00
0.25
10.58

0.008
0.000
0.002

92,630.00
92,630.00
89,620.00

3,242,050.00
23,157.50
948,179.60

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.0002
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

1,717,040.00
64,380.00
250,000.00
54,330.00

M2
M2
M2
M2

89.61
29.87
32.12
45.28

0.003
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

980,284.17
326,761.39
351,392.80
495,363.20

Unit

1.00

0.002

673,585.00

673,585.00

- MCCB 20A/1P/18 kA NS100N TM25D

Bh

1.00

0.001

441,595.00

441,595.00

- MCCB 10A/1P/18 kA NS100N TM25D

Bh

1.00

0.0002

63,085.00

63,085.00

- MCB 6A/1P/6 kA

Bh

9.00

0.001

63,085.00

567,765.00

- Wiring instalasi dan material bantu

Ls

1.00

0.001

254,375.00

254,375.00

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

PEKERJAAN PENGECATAN
1 Cat Dinding :
- Dalam
- Luar
2 Cat Beton
3 Cat Plafond

2.7. PEMBANGUNAN UNIT BANGUNAN POS JAGA
2.7.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEKERJAAN MEKANIKAL ELEKTRIKAL

A.

PEKERJAAN PANEL
1 Panel SDP Pos Jaga
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp

B.

PEK. INSTALASI LAMPU DAN STOP KONTAK
Page 53

1 Lampu emergency 20 W + stop kontak

Bh

1.00

0.002

670,532.50

670,532.50

2 Lampu SL 18 w + fitting broco

Bh

4.00

0.001

59,015.00

236,060.00

3 Saklar double / seri

Bh

4.00

0.000

17,094.00

68,376.00

4 Instalasi lampu

Ttk

5.00

0.002

137,362.50

686,812.50

5 Stop kontak broco

Bh

3.00

0.0002

25,030.50

75,091.50

6 Instalasi stop kontak

Ttk

3.00

0.001

154,660.00

463,980.00

M'
M'
Bh
Ls

11.00
29.70
3.00
1.00

0.008
0.014
0.002
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

2,980,340.00
5,284,818.00
927,654.75
2,543,750.00

M'
Bh
Ls

26.00
3.00
1.00

0.002
0.001
0.007
0.294

35,850.00
137,362.50
2,543,750.00

932,100.00
412,087.50
2,543,750.00

2.7. PEMBANGUNAN UNIT BANGUNAN POS JAGA
2.7.4. PEKERJAAN PLAMBING
I.

II.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 3/4"
2 Faucet dia 1/2"
3 Fitting & supporting

TOTAL

2.8. PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN
2.8.1. PEKERJAAN STRUKTUR
I.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

492,000.00

II.

PEKERJAAN TANAH
1 Galian Tanah
2 Urugan Tanah Kembali
3 Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

19.80
13.86
2.20

0.001
0.0002
0.0003

15,100.00
5,510.00
58,870.00

298,980.00
76,368.60
129,514.00

III.

PEKERJAAN BETON
1 Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
2.50

0.004
0.0002

2,278,500.00
34,640.00

1,579,000.50
86,600.00

2 Plat :
Page 54

b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

IV.

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

3 Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

4 Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

0.48
0.01

0.003
0.0001

2,309,300.00
2,309,300.00

1,108,464.00
23,093.00

5 Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
1 Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
2 Lisplank

M2
M2
M2

30.38
30.38
5.37

0.001
0.004
0.002

15,580.00
48,030.00
179,080.00

473,242.50
1,458,911.25
961,659.60

M3
M3
M2
M2

4.00
8.80
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

474,080.00
2,606,736.00
699,600.00
1,996,507.20

M2
Ls
M2

9.45
1.00
4.48

0.004
0.001
0.0004

175,000.00
450,000.00
31,370.00

1,653,750.00
450,000.00
140,537.60

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

M2
M2
M2

33.00
81.47
27.71

0.002
0.003
0.002

17,830.00
16,170.00
22,010.00

588,390.00
1,317,434.58
609,787.05

2.8. PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN
2.8.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

1
2
3
4
5

1
2
3
4

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasangan Batu Candi Susun Dirih
- Pasang Tulisan Dengan Cat
- Pasangan Roaster
PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
J1
J2

PEKERJAAN PLESTERAN
1 Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
2 Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
3 Plesteran Beton 1 Pc : 3 Ps

Page 55

IV.

V.

VI.

VII.

4 Acian Beton
5 Benangan
6 Tali Air

M2
M'
M'

1.22
378.16
54.60

0.000
0.005
0.001

22,010.00
4,890.00
4,890.00

26,940.24
1,849,202.40
266,994.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
2 Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.000
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

PEKERJAAN LANTAI
1 Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
2 Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2

35.00
0.25
10.58

0.008
0.000
0.002

92,630.00
92,630.00
89,620.00

3,242,050.00
23,157.50
948,179.60

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.000
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

1,717,040.00
64,380.00
250,000.00
54,330.00

M2
M2
M2
M2

89.61
29.87
32.12
45.28

0.003
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

980,284.17
326,761.39
351,392.80
495,363.20

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
9.00
1.00

0.002
0.001
0.0002
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
63,085.00
567,765.00
254,375.00

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

PEKERJAAN PENGECATAN
1 Cat Dinding :
- Dalam
- Luar
2 Cat Beton
3 Cat Plafond

2.8. PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN
2.8.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.
A.

PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN PANEL
1 Panel SDP Pos Retribusi
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Page 56

B.

1
2
3
4
5
6

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu emergency 20 W + stop kontak
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
4.00
4.00
5.00
3.00
3.00

0.002
0.001
0.0002
0.002
0.0002
0.001

670,532.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

670,532.50
236,060.00
68,376.00
686,812.50
75,091.50
463,980.00

M'
M'
Bh
Ls

11.00
29.70
3.00
1.00

0.008
0.008
0.002
0.007

270,940.00
105,710.00
309,218.25
2,543,750.00

2,980,340.00
3,139,587.00
927,654.75
2,543,750.00

M'
Bh
Ls

24.00
3.00
1.00

0.002
0.001
0.007
0.287

35,850.00
137,362.50
2,543,750.00

860,400.00
412,087.50
2,543,750.00

M'

18.00

0.002

36.00

738,000.00

M3
M3
M3
M3
M3
M3

11.00
4.80
1.80
1.80
1.00
0.60

0.001
0.0001
0.001
0.0001
0.0003
0.0002

22.00
9.60
3.60
3.60
2.00
1.20

332,200.00
52,896.00
233,208.00
51,732.00
117,740.00
70,644.00

M3
M2
M3

0.30
6.00
0.11

0.004
0.001
0.001

0.60
12.00
0.22

1,367,100.00
415,680.00
549,437.04

2.8. PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN
2.8.4. PEKERJAAN PLAMBING
I.

1
2
3
4

II.

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 3/4"
2 Faucet dia 1/2"
3 Fitting & supporting

III.
3.1.
I.
II.

III.

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

TOTAL

PEKERJAAN PEMBANGUNAN BANGUNAN INFRASTRUKTUR
REKAP UNIT BANGUNAN DEPO SAMPAH
PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan pasir bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

PEKERJAAN BETON
1 Sloof 15 x 20 cm
2 Plat Lantai (Rabatan) t = 10 cm
3 Kolom 15 x 15 cm

Page 57

4 Ring Balk 15/20 cm
IV.

1
2
3
4
5

PEKERJAAN PASANGAN
Pasangan Aanstampeng
Pasangan Batu Kali 1 Pc : 4 Ps
Pasangan Trassram 1 Pc : 3 Ps
Pasangan Rolaag
Pasang Bak Kontrol 60 x 80 x 70 cm

M3

0.30

0.004

0.60

1,385,580.00

M3
M3
M2
M2
Bh

2.00
4.40
18.00
1.50
1.00

0.001
0.007
0.004
0.001
0.002

4.00
8.80
36.00
3.00
2.00

474,080.00
2,606,736.00
1,526,400.00
280,380.00
950,000.00

V.

PEKERJAAN KUSEN PINTU dan JENDELA
1 Pintu besi lipat
2 Exhouse rangka besi jolusi

Unit
Unit

1.00
1.00

0.009
0.001

2.00
2.00

3,585,600.00
370,000.00

VI.

PEKERJAAN PLESTERAN
1 Plesteran Trassram 1 Pc : 3 Ps
2 Plesteran Beton 1 Pc : 3 Ps
3 Benangan

M2
M2
M'

36.00
15.20
76.90

0.003
0.002
0.002

72.00
30.40
153.80

1,283,760.00
669,104.00
752,082.00

VII

PEKERJAAN SANITAIR
1 Pasang Pipa Pvc D Ø 4'

M'

0.80

0.001

1.60

433,504.00

VIII

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam

M2
M2

33.70
17.00

67.40
34.00

737,356.00
371,960.00

M2

22.14

0.002
0.001
0.000
0.001
0.051

44.28

484,423.20

M2
M'

152.50
138.00

0.002
0.007

4,370.00
20,500.00

666,425.00
2,829,000.00

M3
M3
M3
M3

34.48
25.86
2.03
1.01

0.001
0.0004
0.0003
0.0002

15,100.00
5,510.00
58,870.00
58,870.00

520,587.60
142,472.07
119,388.36
59,164.35

2 Cat Beton

TOTAL

3.2. PEMBANGUNAN UNIT PAGAR
3.2.1. PEMBANGUNAN UNIT PAGAR TYPE A
I.

II.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

Page 58

III.

IV.

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

10.17
24.00
6.03
2.02
47.32
20.10

0.062
0.015
0.020
0.015
0.004
0.001

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

23,993,566.08
5,730,000.00
7,587,124.22
5,985,159.00
1,639,164.80
487,425.00

2 Kolom :
- Kolom 20/20 cm

M3

4.61

0.037

3,089,750.00

14,237,568.00

3 Ring balk 15/20 cm

M3

2.01

0.012

2,309,300.00

4,641,693.00

M2

97.87

0.004

16,500.00

1,614,772.50

Kg
M2
M2
M'

61.93
86.40
43.20
24.00

0.016
0.004
0.009
0.0002

101,720.00
15,740.00
84,960.00
3,000.00

6,299,581.90
1,359,936.00
3,670,272.00
72,000.00

PEKERJAAN PASANGAN
1 Pasangan Dinding Batako
3 Pekerjaan Aksesories :
- Pasang Tralis Besi Dia. 10 mm
- Plesteran Camprot Tebal 2 cm
- Pas. Bata Penebalan Kolom
- Sealant

V.

PEKERJAAN PLESTERAN
1 Plesteran Dinding Batako
2 Tali Air
3 Benangan

M2
M'
M'

195.73
142.00
474.80

0.003
0.002
0.006

6,610.00
4,890.00
4,890.00

1,293,775.30
694,380.00
2,321,772.00

VI.

PEKERJAAN PENGECATAN
1 Cat Dinding
2 Cat Besi

M2
M2

507.00
31.56

0.014
0.002

10,940.00
21,900.00

5,546,580.00
691,098.30

3.2. PEMBANGUNAN UNIT PAGAR
3.2.2. PEMBANGUNAN UNIT PAGAR TYPE B
I.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank

M2
M'

510.00
355.00

0.006
0.019

4,370.00
20,500.00

2,228,700.00
7,277,500.00

II.

PEKERJAAN TANAH
1 Galian Tanah
2 Urugan Tanah Kembali

M3
M3

215.48
161.61

0.008
0.002

15,100.00
5,510.00

3,253,672.50
890,450.44

Page 59

III.

IV.

V.

VI.

3 Urugan Pasir di bawah Pondasi t = 5 cm
4 Urugan Pasir di bawah Sloof t = 5 cm

M3
M3

50.36
7.10

0.008
0.001

58,870.00
58,870.00

2,964,398.85
417,977.00

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

36.40
150.00
37.68
20.30
253.50
195.25

0.222
0.093
0.123
0.156
0.023
0.012

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

85,853,040.00
35,812,500.00
47,419,526.40
60,147,885.00
8,781,240.00
4,734,812.50

2 Kolom :
- Kolom 20/20 cm

M3

28.30

0.226

3,089,750.00

87,439,925.00

M2
M2

106.50
213.00

0.012
0.022

42,400.00
40,800.00

4,515,600.00
8,690,400.00

M2
Kg
Kg
Kg
M2
M2
M2
M'
M'
Kg
Kg
Bh
M'

25.60
2,444.71
1,548.24
4.28
447.20
42.60
43.85
288.08
95.00
3.26
27.13
296.00
116.00

0.006
0.643
0.407
0.001
0.018
0.002
0.017
0.108
0.018
0.001
0.007
0.001
0.001

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
17,830.00
150,000.00
145,000.00
75,000.00
101,720.00
101,720.00
1,150.00
3,000.00

2,174,976.00
248,675,754.98
157,486,972.80
435,361.60
7,038,928.00
759,558.00
6,576,900.00
41,771,600.00
7,125,000.00
332,104.00
2,759,867.04
340,400.00
348,000.00

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Plesteran Penebalan 1 Pc : 5 Ps
Tali Air
Benangan

M2
M2
M2
M'
M'

238.60
426.00
456.30
1,540.40
2,912.85

0.004
0.018
0.019
0.019
0.037

6,610.00
16,170.00
16,170.00
4,890.00
4,890.00

1,577,146.00
6,888,420.00
7,378,371.00
7,532,556.00
14,243,836.50

PEKERJAAN PENGECATAN
1 Cat Dinding

M2

1,072.81

0.030

10,940.00

11,736,519.52

PEKERJAAN PASANGAN
1 Pasangan Trasram 1 Pc : 3 Ps
2 Pasangan 1/2 Bata 1 Pc 5 Ps
3 Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Besi Hollow Ø 5 cm
- Ring Penguat Ø 7
- Plesteran Camprot Tebal 2 cm
- List Plesteran Dinding 3 cm
- Pasang Acrilic bening
- Stanliss L 2 cm
- Stanliss L 1 cm
- Plat Besi t = 1 cm
- Besi Hollow Ø 3 cm
- Skrup t = 5 cm
- Sealant
1
2
3
4
5

Page 60

3 Cat Besi

M2

196.61

0.011

21,900.00

4,305,649.50

M2
M'

701.13
613.54

0.008
0.033

4,370.00
20,500.00

3,063,916.25
12,577,570.00

M3
M3
M3
M3

268.18
151.14
70.24
7.61

0.010
0.002
0.011
0.001

15,100.00
5,510.00
58,870.00
58,870.00

4,049,518.00
832,753.85
4,135,264.28
448,074.29

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

43.52
170.00
42.70
18.27
108.80
152.23

0.265
0.105
0.139
0.140
0.010
0.010

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

102,646,272.00
40,587,500.00
53,742,129.92
54,124,207.65
3,768,832.00
3,691,456.25

2 Kolom :
- Kolom 20/20 cm

M3

21.34

0.170

3,089,750.00

65,935,265.00

M2
M2

101.54
148.77

0.011
0.016

42,400.00
40,800.00

4,305,084.00
6,069,816.00

M2
Kg
Kg
Kg
M2
M2
M'

306.00
307.11
539.98
16.18
308.00
608.94
61.20

0.067
0.081
0.142
0.004
0.013
0.028
0.0005

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
17,830.00
3,000.00

25,997,760.00
31,239,097.73
54,926,969.04
1,646,236.48
4,847,920.00
10,857,400.20
183,600.00

M2
M2

203.07
377.54

0.003
0.016

6,610.00
16,170.00

1,342,292.70
6,104,821.80

3.2. PEMBANGUNAN UNIT PAGAR
3.2.3. PEMBANGUNAN UNIT PAGAR TYPE C
I.

II.

III.

IV.

V.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

PEKERJAAN PASANGAN
1 Pasangan Trasram 1 Pc : 3 Ps
2 Pasangan 1/2 Bata 1 Pc 5 Ps
3 Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Besi Hollow Ø 5 cm
- Ring Penguat Ø 7
- Plesteran Camprot Tebal 2 cm
- List Plesteran Dinding 5 cm
- Sealant
PEKERJAAN PLESTERAN
1 Plesteran Trasram 1 pc : 3 Ps
2 Plesteran 1/2 Bata 1 Pc : 5 Ps

Page 61

VI.

3 Tali Air
4 Benangan

M'
M'

1,020.00
2,179.00

0.013
0.028

4,890.00
4,890.00

4,987,800.00
10,655,310.00

PEKERJAAN PENGECATAN
1 Cat Dinding
3 Cat Besi

M2
M2

893.63
375.48

0.025
0.021

10,940.00
21,900.00

9,776,312.20
8,222,941.92

M2
M'

241.70
487.20

0.003
0.026

4,370.00
20,500.00

1,056,229.00
9,987,600.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

146.52
109.89
34.24
6.05

0.006
0.002
0.005
0.001

15,100.00
5,510.00
58,870.00
58,870.00

2,212,497.30
605,506.30
2,015,791.22
355,942.74

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 5 cm
- Lantai Kerja di bawah Sloof t = 5 cm

M3
Ttk
M3
M3
M2
M2

24.83
102.00
25.62
14.48
172.38
120.93

0.151
0.063
0.083
0.111
0.015
0.008

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

58,568,755.20
24,352,500.00
32,245,277.95
42,906,478.95
5,971,243.20
2,932,431.25

2 Kolom :
- Kolom 20/20 cm

M3

18.08

0.144

3,089,750.00

55,875,039.00

M2
M2

72.56
131.68

0.008
0.014

42,400.00
40,800.00

3,076,332.00
5,372,340.00

M2
Kg
Kg
Kg
M2
M'

349.20
398.67
322.69
14.28
349.20
56.00

0.077
0.105
0.085
0.004
0.014
0.0004

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
3,000.00

29,668,032.00
40,552,279.91
32,823,619.92
1,452,561.60
5,496,408.00
168,000.00

3.2. PEMBANGUNAN UNIT PAGAR
3.2.4. PEMBANGUNAN UNIT PAGAR TYPE D
I.

II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN PASANGAN
1 Pasangan Trasram 1 Pc : 3 Ps
2 Pasangan 1/2 Bata 1 Pc 5 Ps
3 Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Holo Ø 5
- Ring Penguat Ø 7
- Plesteran Camprot Tebal 2 cm
- Sealant

Page 62

V.

VI.

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Plesteran Penebalan Bata
Tali Air
Benangan

M2
M2
M2
M'
M'

145.11
273.35
1,206.00
731.60
1,658.63

0.002
0.011
0.050
0.009
0.021

6,610.00
16,170.00
16,170.00
4,890.00
4,890.00

959,177.10
4,420,069.50
19,501,020.00
3,577,524.00
8,110,676.25

PEKERJAAN PENGECATAN
1 Cat Dinding
3 Cat Besi

M2
M2

416.49
414.63

0.012
0.023

10,940.00
21,900.00

4,556,444.36
9,080,375.10

M2
M'

316.00
320.00

0.004
0.017

4,370.00
20,500.00

1,380,920.00
6,560,000.00

M3
M3
M3
M3

198.29
148.72
29.75
2.37

0.008
0.002
0.005
0.0004

15,100.00
5,510.00
58,870.00
58,870.00

2,994,148.80
819,425.16
1,751,406.05
139,521.90

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

18.43
72.00
18.09
9.48
133.28
47.40

0.112
0.044
0.059
0.073
0.012
0.003

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

43,473,715.20
17,190,000.00
22,761,372.67
28,088,766.00
4,616,819.20
1,149,450.00

2 Kolom :
- Kolom 20/20 cm

M3

12.82

0.102

3,089,750.00

39,622,954.00

3 Ring balk 15/20 cm

M3

4.74

0.028

2,309,300.00

10,946,082.00

PEKERJAAN PASANGAN
1 Pasangan Dinding Batako
2 Pekerjaan Aksesories :

M2

435.87

0.019

16,500.00

7,191,772.50

1
2
3
4
5

3.2. PEMBANGUNAN UNIT PAGAR
3.2.5. PEMBANGUNAN UNIT PAGAR TYPE E
I.

II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

Page 63

- Plesteran Camprot Tebal 2 cm
- Pas. Bata Penebalan Kolom
- Sealant

M2
M2
M'

174.00
192.20
54.00

0.007
0.042
0.0004

15,740.00
84,960.00
3,000.00

2,738,760.00
16,329,312.00
162,000.00

V.

PEKERJAAN PLESTERAN
1 Plesteran Dinding Batako
2 Tali Air
3 Benangan

M2
M'
M'

861.73
527.60
1,102.80

0.015
0.007
0.014

6,610.00
4,890.00
4,890.00

5,696,035.30
2,579,964.00
5,392,692.00

VI.

PEKERJAAN PENGECATAN
1 Cat Dinding

M2

1,042.87

0.030

10,940.00

11,408,943.10

Bh
Ttk

37.00
37.00

0.006
0.013
5.589

65,000.00
137,362.50

2,405,000.00
5,082,412.50

PEKERJAAN TANAH
1 Galian Tanah Pondasi
2 Urugan Tanah kembali
3 Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

67.44
53.95
5.25

0.003
0.001
0.001

15,100.00
5,510.00
58,870.00

1,018,344.00
297,275.52
308,949.76

PEKERJAAN PONDASI DAN BETON
Beton Plat Pondasi 80 x 80 x 30 cm
Beton Kolom 25 x 25 cm
Beton Sloof 20 x 30 cm
Lantai Kerja Beton 10 cm

M3
M3
M3
M2

5.10
3.19
4.20
52.48

0.031
0.025
0.032
0.005

2,358,600.00
3,000,440.00
2,962,950.00
34,640.00

12,028,860.00
9,563,902.50
12,444,390.00
1,817,907.20

PEKERJAAN ATAP PARKIR
Area 1 :
Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
Kolom Pipa Galvanis Dia. 4"
Skur Dia. 3"
Rafter Dia. 3"

M2
M'
M'
M'
M'

78.63
26.04
29.70
23.76
24.35

0.013
0.002
0.012
0.008
0.008

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00

4,897,738.12
631,136.88
4,779,918.00
3,089,750.40
3,166,994.16

3.2. PEMBANGUNAN UNIT PAGAR
3.2.6. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu SL 22 W
2 Instalasi lampu

3.3.
I.

II.

III.
A.

TOTAL

PEMBANGUNAN UNIT PARKIR RODA DUA (BERATAP)

1
2
3
4

1
2
3
4

Page 64

5
6
7
8
9
10
11
12
B.

C.

IV.

Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12
Ikatan Angin Dia. 10
Jarum Keras
Plandes t = 10 mm

Kg
Kg
Pcs
Pcs
Kg
Kg
Bh
Kg

424.25
15.55
39.00
75.00
19.37
32.01
19.00
31.06

0.017
0.001
0.001
0.002
0.0005
0.001
0.0005
0.001

15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

6,609,792.39
242,331.32
355,791.15
684,213.75
180,852.50
298,853.36
192,593.50
309,908.44

Area 2 :
1 Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
2 Kolom Pipa Galvanis Dia. 4"
3 Skur Dia. 3"
4 Rafter Dia. 3"
5 Gording CNP 150.150.20.3,2
6 Picres t = 6 mm
7 Ankur
8 Baut Picres
9 Track Stank Dia. 12
10 Ikatan Angin Dia. 10
11 Jarum Keras
12 Plandes t = 10 mm

M2
M'
M'
M'
M'
Kg
Kg
Bh
Bh
Kg
Kg
Bh
Kg

32.89
10.89
13.20
10.56
10.82
125.08
6.63
19.00
35.00
7.27
16.01
11.00
13.81

0.005
0.001
0.005
0.004
0.004
0.005
0.0003
0.0004
0.001
0.0002
0.0004
0.0003
0.0004

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
319,299.75
67,883.87
149,426.68
111,501.50
137,724.89

Area 3 :
1 Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
2 Kolom Pipa Galvanis Dia. 4"
3 Skur Dia. 3"
4 Rafter Dia. 3"
5 Gording CNP 150.150.20.3,2
6 Picres t = 6 mm
7 Ankur
8 Baut Picres
9 Track Stank Dia. 12
10 Ikatan Angin Dia. 10
11 Jarum Keras
12 Plandes t = 10 mm

M2
M'
M'
M'
M'
Kg
Kg
Bh
Bh
Kg
Kg
Bh
Kg

32.89
10.89
13.20
10.56
10.82
125.08
6.63
19.00
32.30
7.27
16.01
11.00
13.81

0.005
0.001
0.005
0.004
0.004
0.005
0.0003
0.0004
0.001
0.0002
0.0004
0.0003
0.0004

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
294,668.06
67,883.87
149,426.68
111,501.50
137,724.89

PEKERJAAN MEKANIKAL ELEKTRIKAL
Page 65

A.

PEKERJAAN INSTALASI DAN STOP KONTAK
1 Lampu TL Balk 18 W
2 Instalasi Lampu

3.4.
I.
II.

III.

IV.

TOTAL

Ttk
Bh

17.00
20.00

0.011
0.007
0.234

250,000.00
137,362.50

4,250,000.00
2,747,250.00

M'

129.26

0.007

20,500.00

2,649,727.50

PEMBANGUNAN UNIT BANGUNAN SCHULPTURE UTAMA
PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah Peninggian Lokasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi Foot Plate t : 10 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Plat beton t = 10 cm

M3
M3
M3
M3
M3
M3
M3

95.63
57.38
812.65
812.65
0.16
0.22
0.52

0.004
0.001
0.136
0.030
0.00002
0.00003
0.00008

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,443,988.84
316,147.49
52,643,143.10
11,677,708.65
9,419.20
13,145.67
30,612.40

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

PEKERJAAN PASANGAN
Pasangan Dinding Penahan Batu Kali 1 Pc : 4 Psr
Pasang Hiasan Batu Kosong
Pasangan Dinding Bata 1 Pc : 5 Ps
Pasangan Rolaag Trap
Plesteran 1 Pc : 3 Ps
Benangan
Urugan Pasir t = 10 cm
Urugan Tanah Humus t = 20 cm
Plesteran Beton
Acian Beton
Pasangan Batu Granit
Pasang Tulisan Kuningan 1234

M3
M3
M2
M2
M2
M'
M3
M3
M2
M2
M2
Ls

133.73
79.64
803.06
6.30
317.58
540.80
11.25
136.90
29.43
29.43
58.84
1.00

0.102
0.024
0.088
0.001
0.015
0.007
0.002
0.028
0.002
0.002
0.036
0.002

296,220.00
118,520.00
42,400.00
84,960.00
17,830.00
4,890.00
58,870.00
79,390.00
22,010.00
22,010.00
235,850.00
950,000.00

39,613,500.60
9,438,932.80
34,049,540.48
535,248.00
5,662,465.66
2,644,512.00
662,311.05
10,868,236.95
647,820.33
647,820.33
13,877,414.00
950,000.00

PEKERJAAN BETON
Plat Beton t = 10 cm
Sloof 15 x 20 cm
Kolom 15 x 15 cm
Balok 15 x 20 cm
Pondasi Pile Cape 80 x 80 x 40 cm
Titik Bor Strouss Dia. 20 cm, H : 3 m
Beton Strouss Dia. 20 cm, H : 3 m

M3
M3
M3
M3
M3
Ttk
M3

0.54
0.44
2.51
0.51
1.28
5.00
1.88

0.004
0.003
0.017
0.003
0.008
0.003
0.006

2,730,390.00
2,278,500.00
2,543,690.00
2,309,300.00
2,358,600.00
238,750.00
1,258,480.00

1,474,410.60
1,010,059.05
6,394,836.66
1,185,363.69
3,019,008.00
1,193,750.00
2,370,976.32

1
2
3
4
5
5
6

Page 66

7 Lantai Kerja Bawah Pile Cape t : 5 cm
V.

VI.
A.

II.

III.

IV.
A

3.20

0.0001

17,320.00

55,424.00

1
2
3
4
5
6

PEKERJAAN VEGETASI
Pasang Rumput Jepang
Pasang Gebalan Rumput
Tanam Palm Raja
Tanam Karai Payung
Tanam Aster
Tanam Lili Paris

M2
M2
Btg
Btg
Btg
Btg

181.82
62.76
4.00
4.00
6.00
6.00

0.007
0.002
0.000
0.001
0.002
0.002

15,000.00
15,000.00
15,000.00
98,000.00
110,000.00
98,000.00

2,727,300.00
941,400.00
60,000.00
392,000.00
660,000.00
588,000.00

1
2
3
4

PEKERJAAN MEKANIKAL ELEKTRIKAL
PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu SPOT 80 w + Rangka Pengaman
Tiang dan lampu taman komplit type fullglobe 2m
Instalasi lampu taman
Kabel NYY 3x2.5 mm2

Bh
Unit
Ttk
M'

2.00
4.00
6.00
100.00

0.001
0.032
0.002
0.025
0.604

178,062.50
3,052,500.00
137,362.50
96,662.50

356,125.00
12,210,000.00
824,175.00
9,666,250.00

M2
M'

4,966.47
429.69

0.056
0.023

4,370.00
20,500.00

21,703,473.90
8,808,645.00

3.5.
I.

M2

TOTAL

PEKERJAAN UNIT SCHULPTURE DEPAN BANGUNAN UTAMA
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Uitzet dan Bowplank
1
2
3
4
5
6

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah Peninggian Elevasi Taman
Urugan Sirtu Peninggian Elevasi Kawasan
Pemadatan Tanah
Striping

M3
M3
M3
M3
M3
M2

2,550.50
10.56
915.15
8,443.00
8,443.00
1,489.94

0.100
0.000
0.153
1.414
0.314
0.006

15,100.00
5,510.00
64,780.00
64,780.00
14,370.00
1,430.00

38,512,605.87
58,198.82
59,283,546.56
546,937,475.22
121,325,895.63
2,130,615.63

1
2
3
4

PEKERJAAN PASANGAN
Pasangan Rolaag
Urugan Pasir bawah Roolag
Plesteran 1 Pc : 3 Ps
Benangan

M2
M3
M2
M'

58.68
3.52
117.36
234.72

0.013
0.001
0.005
0.003

84,960.00
58,870.00
17,830.00
4,890.00

4,985,452.80
207,269.50
2,092,528.80
1,147,780.80

M3

390.05

0.059

58,870.00

22,962,243.50

PEKERJAAN PERKERASAN + AREA PARKIR
Perkerasan Jalan dan Parkir Tidak Beratap
1 Urugan Pasir Bawah Paving t = 10 cm

Page 67

B

V.

VII.

2
3
4
5

Urugan Abu Batu t = 7 cm
Pasang Paving Block Perkerasan Jalan
Pasang Kanstein
Pengecatan Kanstein

M3
M2
M'
M2

273.04
3,900.50
2,649.56
883.19

0.055
0.451
0.308
0.050

77,870.00
44,720.00
45,000.00
21,900.00

21,261,235.45
174,430,360.00
119,230,380.00
19,341,817.20

1
2
3
4
5

Perkerasan Rigid Pavement
Urugan Pasir Rigid Beton
Lantai Kerja Beton Rigid
Beton Rigid
Plat Injak
Pasang Grill Besi

M3
M2
M3
M3
M'

2.21
22.08
3.31
5.60
9.00

0.0003
0.002
0.023
0.040
0.004

58,870.00
34,640.00
2,684,150.00
2,730,390.00
165,000.00

129,984.96
764,851.20
8,889,904.80
15,290,184.00
1,485,000.00

1
2
3
4
5
6

PEKERJAAN DINDING PENAHAN PAS. BT. KALI
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir
Pasangan Batu Kali 1 Pc : 4 Psr
Acian Setrikan
Benangan

M3
M3
M3
M2
M2
M'

93.16
43.84
17.54
34.10
78.29
313.16

0.004
0.001
0.003
0.026
0.002
0.004

15,100.00
5,510.00
58,870.00
296,220.00
11,380.00
4,890.00

1,406,783.13
241,569.93
1,032,393.58
10,101,956.42
890,933.94
1,531,341.64

1
2
3
4
5
6
7
8

PEKERJAAN VEGETASI
Urugan Tanah Humus t = 20 cm
Pasang Rumput Jepang
Tanam Palm Raja
Tanam Glodokan
Tanam Kerai Payung
Tanam Lili Paris
Tanam Puring
Tanam Aster

M3
M2
Btg
Btg
Btg
Btg
Btg
Btg

175.54
828.58
4.00
22.00
5.00
12.00
4.00
14.00

0.036
0.032
0.0002
0.001
0.0002
0.003
0.000
0.004
3.195

79,390.00
15,000.00
15,000.00
12,500.00
15,000.00
98,000.00
15,000.00
110,000.00

13,936,247.62
12,428,700.00
60,000.00
275,000.00
75,000.00
1,176,000.00
60,000.00
1,540,000.00

TOTAL

3.6. PEKERJAAN SITE DEVELOPMENT
3.6.a. PEKERJAAN PEMATANGAN 1234 DAN KANTOR UJI KIR
I
A

PEMATANGAN LAHAN 1234
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Pagar Pengaman Proyek

M2
M'

23,836.82
975.66

0.269
0.238

4,370.00
94,360.00

104,166,884.35
92,063,428.58

B

PEKERJAAN TANAH
1 Striping Tanah

M2

14,409.43

0.053

1,430.00

20,605,478.88

Page 68

2
3
4
5
II
A

B

Galian Tanah Biasa
Urugan Sirtu Peninggian Elevasi 1234
Pemadatan Tanah
Agregat A Area 1234

PEMATANGAN LAHAN KANTOR UJI KIR
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Pagar Pengaman Proyek
1
2
3
4

PEKERJAAN TANAH
Striping Tanah
Galian Tanah Biasa
Urugan Sirtu Peninggian Elevasi Kantor Uji Kir
Pemadatan Tanah

TOTAL

M3
M3
M3
M3

28,630.85
72,770.08
72,770.08
7,058.15

1.118
12.867
2.704
1.916

15,100.00
68,380.00
14,370.00
105,000.00

432,325,853.72
4,976,018,086.47
1,045,706,052.98
741,105,283.07

M2
M'

11,985.09
274.26

0.135
0.067

4,370.00
94,360.00

52,374,838.93
25,879,145.29

M2
M3
M3
M3

2,397.02
7,191.05
14,082.48
14,082.48

0.009
0.281
2.490
0.523
22.671

1,430.00
15,100.00
68,380.00
14,370.00

3,427,735.45
108,584,906.34
962,959,953.34
202,365,231.49

3.6.
3.6.b.
I.
A.
1
2
3

PEKERJAAN SITE DEVELOPMENT
PEKERJAAN LANDSCAPE
LANDSCAPE
PEKERJAAN PERSIAPAN
Pembuatan Direksi Keet
Pembuatan Gudang Sementara
Mobilisasi dan Demobilisasi

M2
M2
Ls

24.00
20.00
1.00

0.028
0.020
0.005

446,750.00
393,840.00
2,000,000.00

10,722,000.00
7,876,800.00
2,000,000.00

B.

1
2
3
4
5
6
7

PEKERJAAN DINDING PENAHAN PAS. BATU KALI
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir
Pasangan Batu Kali 1 Pc : 4 Psr
Acian Strikan
Benangan
Plesteran

M3
M3
M3
M3
M2
M'
M2

668.88
413.38
134.87
470.27
1,829.37
4,259.08
143.70

0.026
0.006
0.021
0.360
0.054
0.054
0.007

15,100.00
5,510.00
58,870.00
296,220.00
11,380.00
4,890.00
17,830.00

10,100,020.87
2,277,734.31
7,939,865.38
139,304,192.70
20,818,179.96
20,826,911.96
2,562,171.00

1
2
3
4
5
6

PEKERJAAN VEGETASI
Urugan Tanah Peninggian Elevasi Taman
Urugan Tanah Humus t = 20 cm
Pasang Gebalan Rumput
Pasang Rumput Jepang
Tanam Bambu Kuning
Tanam Palm Raja

M3
M3
M2
M2
Btg
Btg

1,059.21
1,521.27
3,500.00
4,000.00
322.00
27.00

0.177
0.312
0.136
0.155
0.092
0.001

64,780.00
79,390.00
15,000.00
15,000.00
110,000.00
15,000.00

68,615,421.69
120,773,787.30
52,500,000.00
60,000,000.00
35,420,000.00
405,000.00

C.

Page 69

7
8
9
10
11
12
II.
A.

B.
C.

D.

E.

Tanam Glodokan
Tanam Kerai Payung
Tanam Lili Paris
Tanam Puring
Tanam Aster
Tanam Angsana

Btg
Btg
Btg
Btg
Btg
Btg

503.00
51.00
19.00
97.00
57.00
12.00

0.016
0.013
0.005
0.004
0.016
0.000

12,500.00
98,000.00
98,000.00
15,000.00
110,000.00
10,000.00

6,287,500.00
4,998,000.00
1,862,000.00
1,455,000.00
6,270,000.00
120,000.00

PEKERJAAN MEKANIKAL ELEKTRIKAL
INSTALASI PEMASANGAN KEMBALI
Biaya pasang 66 kVA
Biaya KIR gambar
Trafo 100 KVA
Tiang PLN

Unit
Ls
Unit
Bh

1.00
1.00
1.00
4.00

0.110
0.017
0.509
0.078

42,500,000.00
6,500,000.00
197,000,000.00
7,500,000.00

42,500,000.00
6,500,000.00
197,000,000.00
30,000,000.00

Unit

1.00

0.002

681,725.00

681,725.00

Set
Set
Set
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ls

1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
2.00
4.00
3.00
1.00

0.015
0.005
0.009
0.001
0.001
0.001
0.001
0.001
0.001
0.002
0.005
0.0005
0.001

5,986,970.00
2,035,000.00
3,500,000.00
152,625.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
441,595.00
441,595.00
63,085.00
254,375.00

5,986,970.00
2,035,000.00
3,500,000.00
457,875.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
883,190.00
1,766,380.00
189,255.00
254,375.00

PANEL SDP KAWASAN
Box SDP 60 x 40 cm komplit busbar, pilot lamp
MCCB 40A/3P/18 kA NS100N TM40D
MCB 10A/3P/6kA
MCB 10A/1P/6 kA
MCB 6A/1P/6 kA
Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
1.00
7.00
1.00
3.00
1.00

0.002
0.001
0.001
0.0002
0.0005
0.001

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
441,595.00
63,085.00
189,255.00
254,375.00

PANEL SDP PJU
1 Box SDP 60 x 40 cm komplit busbar, pilot lamp

Unit

1.00

0.002

673,585.00

673,585.00

1
2
3
4

PEKERJAAN PEMADAM KEBAKARAN
1 Fire Extinguisher 25 Kg Trolly
1
2
3
4
5
6
7
8
9
10
11
12
13
1
2
3
4
5
6

PANEL MDP
Panel + CU busbar (3 sel) 1bh 120 x 80 x 20
Arester 100 KA/4 Pole OBBO 1 bh
COS
Amper meter 0-200A + CT 200/5 GAE
Volt meter 0-200 V
Selector switch 10 A / 7 posisi GAE
Frequensi meter GAE
MCCB 50 A / 18 KA / 3 pole (NS 100 N) MG
MCCB 40 A / NS 100 N / 3 pole MG NS100N
MCCB 30 A / NS 100 N / 3 pole MG NS100N
MCCB 20 A / NS 100 N / 3 pole MG NS100N
MCB 10 A / NC 45 A / 3 pole MG
Wiring dan instalasi

Page 70

2
3
4
5
6
F.

G.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
1
2
3
4
5
6
7
8
9

Kontaktor telemecanique 10/3p + kontak bantu
Timer omron
Push button ON
Push button Off
Wiring instalasi dan material bantu

Bh
Bh
Bh
Bh
Ls

12.00
6.00
6.00
6.00
1.00

0.111
0.039
0.004
0.004
0.001

3,561,250.00
2,543,750.00
279,812.50
279,812.50
254,375.00

42,735,000.00
15,262,500.00
1,678,875.00
1,678,875.00
254,375.00

PEKERJAAN PENARIKAN KABEL
NYFGBY 4x50 mm2 kWhPLN - MDP
NYY 4x50 mm2 DEG - AMF
NYFGBY 4x10 mm2 MDP - SDP LP 1 (KANTOR)
NYFGBY 4x10 mm2 MDP - SDP LP 2 (KANTOR)
NYFGBY 4x16 mm2 MDP - SDP FOOD COURT
NYFGBY 4x10 mm2 MDP - SDP R. TUNGGU
NYFGBY 4x10 mm2 MDP - SDP MENARA
NYFGBY 4x10 mm2 MDP - SDP BENGKEL
NYFGBY 4x10 mm2 MDP - SDP KAWASAN
NYFGBY 4x10 mm2 SDP KAWASAN - SDP POS JAGA
NYFGBY 4x10 mm2 MDP - SDP MUSHOLA
NYFGBY 4x10 mm2 MDP - SDP paguyuban
NYY 4x4 mm2 SDP paguyuban - box MCB pos jaga
NYY 4x4 mm2 SDP pos jaga - box MCB gerbang
NYY 4x4 mm2 SDP R. Tunggu- SDP Keberangkatan bus
NYY 4x4 mm2 SDP R. Tunggu- SDP Kedatangan angkot
NYY 4x4 mm2 SDP R. Tunggu- SDP Keberangkatan angkot
NYY 3x2.5 mm2 SDP P. jaga - SDP Pos retribusi
Box SDP (HAGER) lengkap pos jaga + 2 MCB
Box SDP (HAGER) lengkap gerbang + 3 MCB
BOX SDP keberangkatan bus + 3 MCB 10A
BOX SDP kedatangan angkot + 3 MCB 10A
BOX SDP keberangkatan angkot + 3 MCB 10A
BOX SDP pos restribusi + 1 MCB 6A

M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
Unit
Unit
Unit
Unit
Unit
Unit

22.00
16.50
293.70
303.60
226.60
182.60
293.70
157.55
22.00
298.10
179.30
314.60
129.80
429.00
46.20
79.64
106.15
121.00
1.00
1.00
1.00
1.00
1.00
1.00

0.027
0.008
0.361
0.373
0.278
0.224
0.361
0.194
0.027
0.366
0.220
0.386
0.019
0.062
0.007
0.012
0.015
0.030
0.001
0.001
0.001
0.001
0.001
0.001

475,000.00
193,325.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
55,962.50
55,962.50
55,962.50
55,962.50
55,962.50
96,662.50
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00

10,450,000.00
3,189,862.50
139,507,500.00
144,210,000.00
107,635,000.00
86,735,000.00
139,507,500.00
74,836,250.00
10,450,000.00
141,597,500.00
85,167,500.00
149,435,000.00
7,263,932.50
24,007,912.50
2,585,467.50
4,456,853.50
5,940,419.38
11,696,162.50
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00

PEKERJAAN GROUNDING
Plate Tembaga 100x100x0,02
Cu Bus Bars 40.4.200 mm
Adonan bentonite
Galian Tanah / Urugan tanah
Soldering / Welding
BC wire 50 mm2 bak kontrol - plat grounding
Pek. Bak Kontrol 40x40x50 + tutup
BC 50 mm2 DEG - AMF
BC 50 mm2 MDP - MDP - SDP LP 1 (KANTOR)

Bh
Bh
Zak
M3
Unit
M'
Bh
M'
M'

2.00
1.00
225.00
6.00
2.00
20.00
2.00
15.00
295.00

0.002
0.001
0.050
0.0002
0.001
0.007
0.004
0.004
0.071

483,312.50
356,125.00
86,000.00
15,100.00
157,712.50
127,187.50
825,000.00
92,592.50
92,592.50

966,625.00
356,125.00
19,350,000.00
90,600.00
315,425.00
2,543,750.00
1,650,000.00
1,388,887.50
27,314,787.50

Page 71

10
11
12
13
14
15
16
17
H.

I.

III.
A.
I.

II.

1
2
3
4
5
6

BC 50 mm2
BC 50 mm2
BC 50 mm2
BC 50 mm2
BC 50 mm2
BC 50 mm2
BC 50 mm2
BC 50 mm2

MDP - MDP - SDP LP 2 (KANTOR)
MDP - SDP FOOD COURT
MDP - SDP R. TUNGGU
MDP - SDP MENARA & POMPA
MDP - SDP SDP BENGKEL
MDP - SDP KAWASAN
SDP KAWASAN - SDP POS JAGA
MDP - SDP MUSHOLA

PENERANGAN JALAN UMUM
Tiang dan lampu PJU Single komplit
Tiang dan lampu PJU double komplit
Kabel NYY 3X2,5 mm2
Kabel NYY 4X10 mm2
Instalasi lampu PJU single
Instalasi lampu PJU double

PENERANGAN TAMAN
1 Tiang dan lampu taman komplit type fullglobe 2m
2 Kabel NYY 3x2.5 mm2
3 Instalasi lampu taman

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

PEKERJAAN DRAINASE KAWASAN
PEKERJAAN MEKANIKAL AREA TAPAK
PEKERJAAN SUPPLY AIR BERSIH
Rumah Pompa
Sumur dalam (80 meter)
Pressure Tank Kap 1000 l lengkap dengan peralatan penunjangnya
Submersible Pump SP 7
Header pipa GIP dia 6"
Pipa GIP kelas medium A dia 2"
Gate Valve dia. 2"
Gate Valve dia. 2,5"
Check Valve dia 2"
Pressure Gauge
Pressure Switch
Fitting & supporting

PEKERJAAN DISTRIBUSI AIR BERSIH TAPAK
1 Pipa GIP kelas medium A dia 2,5"
2 Pipa GIP kelas medium A dia 1"
3 Pipa GIP kelas medium A dia 3/4"

M'
M'
M'
M'
M'
M'
M'
M'

320.00
302.40
225.60
294.00
192.00
314.60
310.00
179.30

0.077
0.072
0.054
0.070
0.046
0.075
0.074
0.043

92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50

29,629,600.00
27,999,972.00
20,888,868.00
27,222,195.00
17,777,760.00
29,129,600.50
28,703,675.00
16,601,835.25

Unit
Unit
M'
M'
Ttk
Ttk

31.00
17.00
940.50
2,970.00
31.00
17.00

0.612
0.447
0.235
0.576
0.061
0.038

7,631,250.00
10,175,000.00
96,662.50
75,000.00
763,125.00
864,875.00

236,568,750.00
172,975,000.00
90,911,081.25
222,750,000.00
23,656,875.00
14,702,875.00

Unit
M'
Ttk

41.00
1,000.00
41.00

0.324
0.250
0.015

3,052,500.00
96,662.50
137,362.50

125,152,500.00
96,662,500.00
5,631,862.50

Unit
Unit
Unit
Unit
Unit
M'
Bh
Bh
Bh
Bh
Bh
Ls

1.00
1.00
1.00
1.00
2.00
95.70
3.00
9.00
1.00
1.00
1.00
1.00

0.103
0.465
0.023
0.047
0.002
0.026
0.003
0.009
0.001
0.003
0.003
0.004

40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
350,000.00
107,000.00
340,000.00
400,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00

40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
700,000.00
10,239,900.00
1,020,000.00
3,600,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00

M'
M'
M'

406.00
317.00
540.00

0.119
0.045
0.055

112,990.00
54,950.00
39,450.00

45,873,940.00
17,419,150.00
21,303,000.00

Page 72

III.

B.
I.
1.

2.

3.

4
5
6
7
8

Gate Valve dia. 1"
Gate Valve dia. 3/4"
Kran Taman
Bak Kontrol Gate Valve Uk. 40x40 cm
Fitting & supporting

Bh
Bh
Bh
Bh
Ls

5.00
17.00
12.00
18.00
1.00

0.002
0.005
0.002
0.008
0.004

135,836.25
111,925.00
54,380.00
164,970.00
1,526,250.00

679,181.25
1,902,725.00
652,560.00
2,969,460.00
1,526,250.00

1
2
3
4
5
6
7

PEKERJAAN AIR KOTOR & AIR BEKAS TAPAK
Septictank Besar
Septictank Kecil
Sumur Peresapan Besar
Sumur Peresapan Kecil
Bak Kontrol Penangkap Lemak Uk. 40x40 cm
Fitting & supporting
Resapan Air Hujan

Unit
Unit
Unit
Unit
Unit
Ls
Unit

7.00
6.00
13.00
6.00
17.00
1.00
58.00

0.204
0.087
0.111
0.026
0.007
0.004
0.195

11,255,560.00
5,627,780.00
3,311,130.00
1,655,565.00
164,970.00
1,526,250.00
1,300,000.00

78,788,920.00
33,766,680.00
43,044,690.00
9,933,390.00
2,804,490.00
1,526,250.00
75,400,000.00

a
b
c
d
e
f
g
h

PEKERJAAN DRAINAGE AREA TAPAK
PEKERJAAN DRAINASE KAWASAN
Saluran Pembuang Jalur A - B
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

836.26
490.09
61.88
48.62
9.28
176.80
565.76
266.08

0.033
0.007
0.019
0.006
0.066
0.010
0.017
0.204

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

12,627,586.40
2,700,393.70
7,334,017.60
2,479,620.00
25,343,479.98
3,891,368.00
6,438,348.80
78,819,402.48

a
b
c
d
e
f
g
h
i
j
k
l

Saluran Pembuang Jalur C - D
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3

803.46
522.17
56.56
44.44
8.48
80.80
636.30
339.36
202.00
161.60
48.48
16.16

0.031
0.007
0.017
0.006
0.060
0.005
0.019
0.260
0.024
0.005
0.002
0.0002

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00

12,132,170.50
2,877,156.70
6,703,491.20
2,266,440.00
23,164,628.76
1,778,408.00
7,241,094.00
100,525,219.20
9,090,000.00
1,767,904.00
732,048.00
89,041.60

Saluran Pembuang Jalur L - D
Page 73

4.

5.

6.

a
b
c
d
e
f
g
h

Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

190.92
124.08
13.44
6.72
2.02
19.20
190.08
57.70

0.007
0.002
0.004
0.001
0.014
0.001
0.006
0.044

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

2,882,892.00
683,680.80
1,592,908.80
342,720.00
5,504,466.24
422,592.00
2,163,110.40
17,090,709.12

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur A - E
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

494.52
300.03
36.40
18.20
5.46
104.00
288.60
175.24

0.019
0.004
0.011
0.002
0.039
0.012
0.008
0.134

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
44,020.00
11,380.00
296,220.00

7,467,252.00
1,653,148.77
4,314,128.00
928,200.00
14,907,929.40
4,578,080.00
3,284,268.00
51,909,592.80

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur E-F Dibawah Jalan Raya
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton Beton Bertulang, t = 20 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

43.11
24.79
5.04
2.52
2.16
14.40
44.28
15.12

0.002
0.0004
0.002
0.0003
0.014
0.002
0.001
0.012

15,100.00
5,510.00
118,520.00
51,000.00
2,530,650.00
44,020.00
11,380.00
296,220.00

650,933.82
136,600.61
597,340.80
128,520.00
5,466,204.00
633,888.00
503,906.40
4,478,846.40

a
b
c
d
e
f
g
h
i
j
k
l

Saluran Pembuang Jalur F - G
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3

233.27
139.02
23.24
11.62
3.49
66.40
167.66
67.06
100.00
80.00
24.00
8.00

0.009
0.002
0.007
0.002
0.025
0.008
0.005
0.051
0.012
0.002
0.001
0.0001

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
44,020.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00

3,522,399.65
765,982.02
2,754,404.80
592,620.00
9,518,139.54
2,922,928.00
1,907,970.80
19,865,698.08
4,500,000.00
875,200.00
362,400.00
44,080.00

Page 74

m Urugan pasir paving
n Paving
7.

8.

9.

M3
M2

10.00
100.00

0.001
0.017

51,000.00
65,200.00

510,000.00
6,520,000.00

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur H - G
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3
M3
M2

218.21
132.32
16.80
8.40
2.52
24.00
145.20
55.44
60.00
48.00
2.52
48.00
4.20
60.00

0.009
0.002
0.005
0.001
0.018
0.001
0.004
0.042
0.007
0.001
0.0001
0.001
0.001
0.002

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

3,295,031.40
729,072.18
1,991,136.00
428,400.00
6,880,582.80
528,240.00
1,652,376.00
16,422,436.80
2,700,000.00
525,120.00
38,052.00
264,480.00
214,200.00
900,000.00

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur I' - I
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3
M3
M2

69.05
45.83
4.48
2.24
0.67
6.40
42.72
15.78
16.00
12.80
0.67
12.80
1.12
16.00

0.003
0.001
0.001
0.000
0.005
0.0004
0.001
0.012
0.002
0.0004
0.00003
0.0002
0.0001
0.001

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

1,042,648.96
252,543.14
530,969.60
114,240.00
1,834,822.08
140,864.00
486,153.60
4,673,166.72
720,000.00
140,032.00
10,147.20
70,528.00
57,120.00
240,000.00

a
b
c
d
e
f

Saluran Pembuang Jalur H - I
Galian A-B, Luasan B
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm

M3
M3
M3
M3
M3
M2

86.13
54.18
5.60
2.80
0.84
8.00

0.003
0.001
0.002
0.000
0.006
0.0005

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00

1,300,563.00
298,553.84
663,712.00
142,800.00
2,293,527.60
176,080.00

Page 75

10.

11.

g
h
i
j
k
l
m
n

Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M2
M3
M'
M2
M2
M2
M3
M2

53.20
19.68
20.00
16.00
16.00
20.00
1.40
20.00

0.002
0.015
0.002
0.0005
0.001
0.0003
0.0002
0.001

11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

605,416.00
5,829,609.60
900,000.00
175,040.00
241,600.00
110,200.00
71,400.00
300,000.00

a
b
c
d
e
f
g
h
i
j
k
l

Saluran Pembuang Jalur I - J
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3

28.11
17.55
1.82
0.91
0.27
2.60
18.20
6.68
3.25
4.71
2.60
2.60

0.001
0.0003
0.001
0.000
0.002
0.0001
0.001
0.005
0.0004
0.0001
0.0001
0.00004

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00

424,459.49
96,718.41
215,706.40
46,410.00
745,396.47
57,226.00
207,116.00
1,979,342.04
146,250.00
51,554.75
39,260.00
14,326.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur J - K
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

270.60
171.08
16.24
8.12
2.44
23.20
176.90
64.50

0.011
0.002
0.005
0.001
0.017
0.001
0.005
0.049

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,086,132.48
942,633.17
1,924,764.80
414,120.00
6,651,230.04
510,632.00
2,013,122.00
19,105,005.12

a
b
c
d
e
f
g

Saluran Pembuang Jalur K - L,
dibawah jalan dengan pelat penutup
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 20 cm, dibawah jalan
Plesteran 20 cm
Siaran

M3
M3
M3
M3
M3
M2
M2

77.94
51.01
4.62
2.31
1.98
6.60
58.08

0.003
0.001
0.001
0.0003
0.014
0.0004
0.002

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00

1,176,884.94
281,081.91
547,562.40
117,810.00
5,406,172.20
145,266.00
660,950.40

12.

Page 76

h Pasangan Batu Kali

M3

20.89

0.016

296,220.00

6,187,739.58

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur M - N,
dibawah jalan dengan pelat penutup
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 20 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

111.97
70.79
6.72
3.36
2.88
9.60
54.48
20.83

0.004
0.001
0.002
0.0004
0.020
0.001
0.002
0.016

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

1,690,813.44
390,055.10
796,454.40
171,360.00
7,863,523.20
211,296.00
619,982.40
6,170,855.04

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur O - P
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

299.57
193.78
24.64
12.32
3.70
35.20
216.48
76.03

0.012
0.003
0.008
0.002
0.026
0.002
0.006
0.058

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,523,567.40
1,067,754.25
2,920,332.80
628,320.00
10,091,521.44
774,752.00
2,463,542.40
22,522,199.04

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur O - P - Q
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

343.61
213.46
28.70
14.35
4.31
41.00
310.58
114.80

0.013
0.003
0.009
0.002
0.030
0.002
0.009
0.088

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

5,188,444.94
1,176,143.94
3,401,524.00
731,850.00
11,754,328.95
902,410.00
3,534,343.50
34,006,056.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur Q - R
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

276.98
199.60
22.40
11.20
3.36
32.00
286.40
102.24

0.011
0.003
0.007
0.001
0.024
0.002
0.008
0.078

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,182,398.00
1,099,796.00
2,654,848.00
571,200.00
9,174,110.40
704,320.00
3,259,232.00
30,285,532.80

13.

14.

15.

16.

Page 77

17.

II.
1.

2.

3.

a
b
c
d
e
f
g
h
i
j

BAK KONTROL
Saluran Pembuang Jalur A - B
Saluran Pembuang Jalur C - D
Saluran Pembuang Jalur L - D
Saluran Pembuang Jalur A - E
Saluran Pembuang Jalur F - G
Saluran Pembuang Jalur H - G
Saluran Pembuang Jalur H - I
Saluran Pembuang Jalur J - K
Saluran Pembuang Jalur O - P - Q
Saluran Pembuang Jalur Q - R

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

22.00
17.00
5.00
13.00
8.00
5.00
4.00
8.00
18.00
7.00

0.002
0.002
0.001
0.001
0.001
0.001
0.0004
0.001
0.002
0.001

39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00

867,900.00
670,650.00
197,250.00
512,850.00
315,600.00
197,250.00
157,800.00
315,600.00
710,100.00
276,150.00

a
b
c
d
e
f
g
h
i
j

PEKERJAAN DRAINASE KAWASAN (PRIMER)
Saluran Pembuang Jalur A - B
Galian
Urugan
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30 x10 x15
Urugan Pasir bawah Paving
Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
M2

63.02
58.88
5.76
2.88
5.76
25.00
240.00
2.88
30.00
24.70

0.002
0.001
0.002
0.000
0.004
0.005
0.028
0.0004
0.005
0.003

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
65,200.00
42,400.00

951,662.40
324,421.75
682,675.20
146,880.00
1,706,227.20
1,875,000.00
10,800,000.00
146,880.00
1,956,000.00
1,047,110.40

a
b
c
d
e
f
g
h
i
j

Saluran Pembuang Jalur C - A
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30x10x15
Urugan Pasir bawah Paving
Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
M2

9.39
8.70
0.96
0.48
0.96
5.00
40.00
0.48
5.00
4.94

0.0004
0.0001
0.0003
0.0001
0.001
0.001
0.005
0.0001
0.001
0.001

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
65,200.00
42,400.00

141,826.75
47,945.93
113,779.20
24,480.00
284,371.20
375,000.00
1,800,000.00
24,480.00
326,000.00
209,422.08

Saluran Pembuang Jalur D - E
a Galian
b Urugan Kembali
c Anstampeng

M3
M3
M3

104.87
98.38
9.02

0.004
0.001
0.003

15,100.00
5,510.00
118,520.00

1,583,553.61
542,056.32
1,069,524.48

Page 78

4.

5.

6.

7.

d
e
f
g
h
i

Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30x10x15
Urugan Pasir bawah Paving
Pasangan bata Samb.

M3
M3
Bh
Bh
M3
M2

4.51
9.02
39.17
376.00
4.51
39.51

0.001
0.007
0.008
0.044
0.001
0.004

51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
42,400.00

230,112.00
2,673,089.28
2,937,500.00
16,920,000.00
230,112.00
1,675,376.64

a
b
c
d
e
f
g

Saluran Pembuang Jalur F - G
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

210.52
182.47
12.29
6.14
12.29
53.33
53.34

0.008
0.003
0.004
0.001
0.009
0.010
0.006

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

3,178,779.52
1,005,420.37
1,456,373.76
313,344.00
3,639,951.36
4,000,000.00
2,261,758.46

a
b
c
d
e
f
g

Saluran Pembuang Jalur H - I
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

423.54
384.10
17.28
8.64
17.28
75.00
74.09

0.017
0.005
0.005
0.001
0.013
0.015
0.008

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

6,395,454.00
2,116,413.92
2,048,025.60
440,640.00
5,118,681.60
5,625,000.00
3,141,331.20

a
b
c
d
e
f
g

Saluran Pembuang Jalur I - J
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

320.30
295.76
10.75
5.38
10.75
46.67
46.43

0.013
0.004
0.003
0.001
0.008
0.009
0.005

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

4,836,493.76
1,629,636.19
1,274,327.04
274,176.00
3,184,957.44
3,500,000.00
1,968,567.55

a
b
c
d
e
f
g

Saluran Pembuang Jalur K - L
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M2
Bh
M2

182.38
157.84
10.75
5.38
86.02
46.67
46.43

0.007
0.002
0.003
0.001
0.066
0.009
0.005

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

2,753,950.08
869,714.62
1,274,327.04
274,176.00
25,479,659.52
3,500,000.00
1,968,567.55

Page 79

8.
C.
I.

II.

BAK KONTROL SALURAN PRIMER
a Bak Kontrol 60 x 60 X 150 cm

a
b
c
d
e
f

BAK KONTROL TERAS
a Bak Kontrol 60 x 60 x 60 cm

3.6.
3.6.c.
I.
A

B

C

PEKERJAAN DRAINASE KAWASAN (TERAS)
Drainase Teras
Galian
Urugan Kembali
Urugan pasir
Pasangan Bata
Plesteran
Grill Besi

1
2
3
4
5

TOTAL

46.00

0.056

468,330.00

21,543,180.00

M3
M3
M3
M2
M2
M2

1,972.96
944.00
106.20
5,295.84
3,009.00
354.00

0.077
0.013
0.033
0.581
0.139
0.151

15,100.00
5,510.00
118,520.00
42,400.00
17,830.00
165,000.00

29,791,696.00
5,201,440.00
12,586,824.00
224,543,616.00
53,650,470.00
58,410,000.00

Unit

30.00

0.020
13.663

256,000.00

7,680,000.00

M3
M3
M2
M'
M2

2,352.72
1,646.90
23,527.15
6,339.63
3,402.49

0.358
0.332
2.721
0.738
0.193

58,870.00
77,870.00
44,720.00
45,000.00
21,900.00

138,504,342.90
128,244,151.98
1,052,134,230.45
285,283,400.63
74,514,532.10

M3
M3
M2

30.90
21.63
289.00

0.005
0.004
0.033

58,870.00
77,870.00
44,720.00

1,819,083.00
1,684,328.10
12,924,080.00

M3
M2
M3
M3
M'

92.61
483.00
65.00
9.00
27.00

0.014
0.043
0.451
0.064
0.012
4.967

58,870.00
34,640.00
2,684,150.00
2,730,390.00
165,000.00

5,451,774.09
16,731,120.00
174,475,386.72
24,573,510.00
4,455,000.00

PEKERJAAN SITE DEVELOPMENT
PEKERJAAN PERKERASAN 1234
PEKERJAAN PERKERASAN + AREA PARKIR
Perkerasan Jalan dan Parkir Tidak Beratap
Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block Perkerasan Jalan
Pasang Kanstein
Pengecatan Kanstein

Perkerasan Paving Parkir Inap Beratap
1 Urugan Pasir Bawah Paving t = 10 cm
2 Urugan Abu Batu t = 7 cm
3 Pasang Paving Block
1
2
3
4
5

Unit

Perkerasan Rigid Pavement
Urugan Pasir Rigid Beton
Lantai Kerja Beton Rigid
Beton Rigid
Plat Injak
Pasang Grill Besi

TOTAL

Page 80

IV.
4.1.

I.
A
B

PEKERJAAN PEMBANGUNAN JALAN JALUR 1234
PEKERJAAN PEMATANGAN AKSES JALAN
1234 DAN AKSES JALAN UJI KIR
PEMATANGAN AKSES JALAN MASUK 1234
PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5

II.
A
B

PEKERJAAN TANAH
Striping Aksses Jalan
Pemadatan Tanah
Timbunan pilihan Akses Jalan 1234
Galian Tanah Biasa
Agregat A Akses Jalan 1234

PEKERJAAN TANAH
Striping Aksses Jalan
Pemadatan Tanah
Timbunan pilihan Akses Jalan Kantor Uji Kir
Galian Tanah Biasa

1.00

0.0001

20,500.00

20,500.00

15,383.43
23,075.15
23,075.15
7,691.72
4,615.03

0.057
0.857
4.080
0.300
1.253

1,430.00
14,370.00
68,380.00
15,100.00
105,000.00

21,998,306.62
331,589,859.52
1,577,878,538.18
116,144,905.56
484,578,082.80

1.00

0.0001

20,500.00

20,500.00

M2
M3
M3
M3

5,866.98
8,800.47
8,800.47
2,933.49

0.022
0.327
1.556
0.115
8.567

1,430.00
14,370.00
68,380.00
15,100.00

8,389,786.12
126,462,825.03
601,776,477.08
44,295,723.92

M2
M3
M3
M3
M3

PEMATANGAN AKSES JALAN MASUK KANTOR UJI KIR
PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4

4.2.

ls

ls

TOTAL

PEKERJAAN PERKERASAN AKSES 1234

I.

PEKERJAAN TANAH
1 Urugan Pasir Bawah Paving Block t = 10 cm
2 Urugan Abu Batu t = 7 cm
3 Urugan Tanah Humus

M3
M3
M3

1,249.70
874.79
1,318.63

0.190
0.176
0.271

58,870.00
77,870.00
79,390.00

73,569,738.92
68,119,804.63
104,686,313.57

II.

PEKERJAAN PELENGKAP
1 Pasangan Kanstein
2 Pasangan Paving Stone
3 Pengecatan Kansteen

M'
M2
M2

3,833.24
12,496.98
2,108.28

0.446
1.445
0.119

45,000.00
44,720.00
21,900.00

172,495,980.00
558,865,079.76
46,171,423.98

III.

PEKERJAAN VEGETASI
1 Pasangan Gebalan Rumput

M2

685.58

0.027

15,000.00

10,283,700.00

Page 81

2 Palm Raja
3 Glodokan

Btg
Btg

11.00
162.00

0.000
0.005
2.680

15,000.00
12,500.00

165,000.00
2,025,000.00

M'

24.00

0.001

20,500.00

492,000.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm
Tanah Urug

M3
M3
M3
M3

19.80
13.86
2.20
9.34

0.001
0.0002
0.0003
0.002

15,100.00
5,510.00
58,870.00
64,780.00

298,980.00
76,368.60
129,514.00
604,786.08

PEKERJAAN BETON
1 Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
25.00

0.004
0.002

2,278,500.00
34,640.00

1,579,000.50
866,000.00

2 Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

3 Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

4 Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

1.05
0.01

0.006
0.0001

2,309,300.00
2,309,300.00

2,424,765.00
23,093.00

5 Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
1 Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan

M2

31.35

0.001

15,580.00

488,433.00

TOTAL

V.

PEKERJAAN AKSES PEJALAN KAKI,
JEMBATAN DAN POS RETRIBUSI
5.1. PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
5.1.1. PEKERJAAN STRUKTUR
I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4

Page 82

- Penutup Atap Genteng
2 Lisplank

M2
M2

31.35
7.65

0.004
0.004

48,030.00
179,080.00

1,505,740.50
1,369,962.00

M3
M3
M2
M2

4.40
9.68
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

521,488.00
2,867,409.60
699,600.00
1,996,507.20

Ls
M2

1.00
1.12

0.00004
0.00009

15,740.00
31,370.00

15,740.00
35,134.40

5.1.

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
5.1.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

IV.

V.

1
2
3
4
5

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.0001
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
2 Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.00001
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

PEKERJAAN LANTAI
1 Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
- Keramik Lantai KM/WC 20 x 20 cm W. Terang

M2
M2
M2

12.64
0.11
2.25

0.003
0.00003
0.001

92,630.00
92,630.00
91,630.00

1,171,028.46
10,004.04
206,167.50

Page 83

2 Keramik Dinding KM/WC 20 x 25 cm Polos
VI.

VII.

M2

10.58

0.002

89,620.00

948,179.60

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.000
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

1,717,040.00
64,380.00
250,000.00
54,330.00

M2
M2
M2
M2

80.13
34.34
32.12
45.28

0.002
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

876,641.89
375,703.67
351,392.80
495,363.20

PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN PANEL
1 Panel SDP Pos Retribusi
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
9.00
1.00

0.002
0.001
0.000
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
63,085.00
567,765.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu emergency 20 W + stop kontak
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
4.00
12.00
5.00
2.00
2.00

0.002
0.001
0.001
0.002
0.0001
0.001

670,532.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

670,532.50
236,060.00
205,128.00
686,812.50
50,061.00
309,320.00

M'

12.10

0.008

270,940.00

3,278,374.00

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

PEKERJAAN PENGECATAN
1 Cat Dinding :
- Dalam
- Luar
2 Cat Beton
3 Cat Plafond

5.1.

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
5.1.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.
A.

B.

1
2
3
4
5
6

5.1.

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
5.1.4. PEKERJAAN PLAMBING
I.

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
1 Pipa PVC kelas AW dia 4"

Page 84

2 Pipa PVC kelas AW dia 3"
3 Clean Out
4 Fitting & supporting

M'
Bh
Ls

32.67
3.00
1.00

0.015
0.002
0.007

177,940.00
309,218.25
2,543,750.00

5,813,299.80
927,654.75
2,543,750.00

II.

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 3/4"
2 Faucet dia 1/2"
3 Fitting & supporting

M'
Bh
Ls

28.60
3.00
1.00

0.003
0.001
0.007

35,850.00
137,362.50
2,543,750.00

1,025,310.00
412,087.50
2,543,750.00

II.

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC Dia. 3 "
2 accesoris pipa 3"
3 floor drain 3"

M'
Ls
Bh

9.90
1.00
2.00

0.005
0.004
0.0003
0.302

177,940.00
1,526,250.00
54,330.00

1,761,606.00
1,526,250.00
108,660.00

M'

50.00

0.003

20,500.00

1,025,000.00

M3
M3
M3
M3

13.79
8.27
0.81
22.86

0.001
0.0001
0.0001
0.004

15,100.00
5,510.00
58,870.00
64,780.00

208,235.04
45,591.06
47,755.34
1,480,870.80

PEKERJAAN BETON
1 Pondasi, Lantai Kerja & Sloof :
a. Foot Plate 80 x 80 x 30 cm
b. Sloof 20 x 40 cm
c. Lantai Kerja Bawah Pondasi t = 10 cm

M3
M3
M2

0.92
0.74
8.11

0.006
0.006
0.001

2,358,600.00
3,055,050.00
34,640.00

2,173,685.76
2,272,957.20
280,999.68

2 Plat Lantai t = 20 cm

M3

4.15

0.027

2,530,650.00

10,495,111.68

3 Kolom 20 x 20 cm

M3

0.73

0.006

3,089,750.00

2,254,281.60

4 Beton Tiang Sandaran

M3

0.41

0.003

2,543,690.00

1,030,194.45

PEKERJAAN BOX CULVERT
1 Galian Tanah

M3

15.74

0.001

15,100.00

237,734.40

TOTAL

5.2. PEMBANGUNAN UNIT JEMBATAN
5.2.1. PEKERJAAN STRUKTUR
I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Tanah Peninggian Elevasi

Page 85

2
3
4
5

Urugan Tanah Kembali
Beton Box Culvert
Lantai Kerja t = 10 cm
Urugan Pasir t = 10 cm

M3
M3
M2
M3

7.56
28.92
26.24
2.62

0.0001
0.204
0.002
0.0004

5,510.00
2,730,390.00
34,640.00
58,870.00

41,639.73
78,962,332.72
908,953.60
154,474.88

M2
M2
M2

7.85
22.40
6.72

0.002
0.002
0.001

93,460.00
42,400.00
40,800.00

733,661.00
949,760.00
274,176.00

M2
M3
M3
M'

63.50
4.45
3.18
43.20

0.007
0.001
0.001
0.005

44,720.00
58,870.00
77,870.00
45,000.00

2,839,720.00
261,677.15
247,237.25
1,944,000.00

M'

23.55

0.008

130,040.00

3,062,442.00

M'
M'
M'
Ls

4.00
8.10
3.50
1.00

0.001
0.002
0.000
0.002

130,040.00
108,080.00
54,950.00
850,000.00

520,160.00
875,448.00
192,325.00
850,000.00

PEKERJAAN PLESTERAN
Plesteran Bata
Plesteran Beton 1 Pc : 3 Ps
Benangan
Tali Air

M2
M2
M'
M'

32.16
77.36
537.32
115.20

0.001
0.004
0.007
0.001

17,830.00
17,830.00
4,890.00
4,890.00

573,412.80
1,379,328.80
2,627,494.80
563,328.00

PEKERJAAN PENGECATAN
1 Cat Pasangan Bata
2 Cat Beton

M2
M2

32.16
77.36

0.001
0.002
0.312

10,940.00
10,940.00

351,830.40
846,318.40

Ls
Unit

1.00
16.00

0.019
0.016

7,500,000.00
375,000.00

7,500,000.00
6,000,000.00

5.2.2.
V.
1
2
3
4

PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan 1 Bata Tempat Duduk Samping Tiang Sandaran
Pasangan Trap Bata
Pasangan Penebalan Kolom
Pekerjaan Paving:
- Pasang Paving
- Urugan Pasir Bawah Paving t = 7 cm
- Urugan Abu Batu Bawah Paving t = 5 cm
- Pasang Kansteen
5 Pekerjaan Aksesories :
- Pasang Pipa Galvanis 3" Reeling Tiang Sandaran
- Pekerjaan Asesoris Gapura Masuk :
a. Pipa Galvanis D 3"
b. Pipa Galvanis D 2"
c. Pipa Galvanis D 1"
d. Tulisan "1234 56678I"

VI.

VI.
I.

II.

1
2
3
4

TOTAL

PEKERJAAN PELEBARAN JALAN
PEKERJAAN PERSIAPAN
1 Pembersihan Lahan dan Pasang Bowplank
2 Pembuatan Rambu - rambu Jalan
PEKERJAAN TANAH
Page 86

1 Galian Tanah
III.

1
2
3
4
5

PEKERJAAN PERKERASAAN
Urugan Tanah Pilihan
Lapisan Pondasi Agregat Klas B
Lapisan Pondasi Agregat Klas A
Asphalt Threat Base (ATB) t : 7 cm
Aspal HRS t : 3 cm

M3

2,198.00

0.086

15,100.00

33,189,800.00

M3
M3
M3
M3
M2

1,347.36
1,217.20
302.72
101.14
2,167.20

0.238
0.423
0.138
0.302
0.205

68,380.00
134,440.98
176,295.15
1,155,947.47
36,500.60

92,132,476.80
163,641,560.32
53,368,066.66
116,907,902.92
79,104,101.31

0.042
0.004
0.586

15,100.00
5,510.00
296,220.00

16,308,000.00
1,487,700.00
226,608,300.00

0.026
55,000.00
0.045
105,000.00
2.131
100.000 JUMLAH
PPN 10 %
TOTAL
SELISIH

10,243,200.00
17,535,000.00

IV.

PEKERJAAN PASANGAN BATU KALI
1 Galian Tanah Pasangan Batu Kali
2 Urugan Tanah Kembali
3 Pasangan Batu Kali

M3
M3
M3

1,080.00
270.00
765.00

V.

PEKERJAAN LAIN - LAIN
1 Marka Jalan
2 Patok Pengarah

M2
Bh

186.24
167.00

TOTAL

Page 87

38,673,396,769.78
3,867,339,676.98
42,540,736,446.76

AN ANGGARAN BIAYA

REVISI
JUMLAH

3,570,212.15
8,051,306.56
1,570,968.26
28,887,523.55
6,408,053.62
2,110,140.52
3,500,274.80
1,073,288.41
2,350,841.58
24,830,000.00
59,064,455.30
59,529,336.00
13,322,976.00
77,332,995.00
2,273,487.30
24,325,854.80
7,881,667.20
5,527,527.68
Page 88

20,596,147.28
161,373,759.65
105,621,041.57
13,922,980.31
18,054,703.88
3,095,153.04
6,566,587.95
8,208,234.94
5,242,348.80
154,376,250.60
100,214,478.00
24,037,870.50
71,581,770.00
14,479,955.33
121,238,740.48
21,732,535.66
467,633.25
148,049,455.62
37,079,852.78
33,105,044.11
17,731,587.05
54,662,909.23
3,712,870.00
18,885,776.80
2,668,000.00
Page 89

788,395.04
23,744,190.07
5,865,351.00
11,682,922.50
23,519,109.00
47,755,647.75
7,458,108.00
11,716,000.00
2,000,000.00
4,500,000.00
336,533.40
83,383,734.80
8,017,562.50
180,691.20
6,230,928.70
20,114,006.60
33,834,524.60
15,214,072.00
4,042,496.00
14,219,040.00
8,099,241.04
3,695,636.00
28,582,920.00
13,730,420.00
4,991,896.00
4,510,907.16
36,764,822.00
50,751,786.90
7,607,036.00
Page 90

8,084,992.00
7,109,520.00
5,543,454.00
4,763,820.00
22,584,978.00
11,348,228.80
13,730,420.00
4,991,896.00
3,608,725.73
4,932,981.53
9,825,778.69
18,642,352.58
37,853,373.73
51,322,990.22
66,111,276.23
76,863,594.98
9,525,720.00
10,915,240.00
9,621,004.40
18,638,900.00
13,686,960.36
3,105,189.10
672,000.00
592,320.00
672,000.00
592,320.00
9,561,500.00
13,974,500.00
Page 91

50,570,239.51
48,433,458.84
2,932,160.00
2,932,160.00
25,491,960.90
44,449,111.46
5,863,479.00
19,500,000.00
6,580,785.00
10,302,240.00
6,265,290.00
2,851,120.00
543,800.00
900,000.00
488,970.00
1,631,000.00
41,149,369.00
31,638,965.46
58,370,325.99
4,527,300.20
6,329,632.38
673,585.00
441,595.00
Page 92

441,595.00
189,255.00
254,375.00
673,585.00
441,595.00
252,340.00
189,255.00
254,375.00
430,000.00
1,094,830.00
590,150.00
2,393,160.00
10,057,987.50
8,904,753.00
1,607,141.25
2,350,425.00
512,820.00
65,120.00
13,873,612.50
750,915.00
4,639,800.00
267,856.88
708,180.00
6,034,792.50
11,603,163.00
307,692.00
65,120.00
10,027,462.50
1,101,342.00
6,805,040.00
630,000.00
1,550,000.00
26,200,625.00
Page 93

7,435,381.25
845,542.50
1,546,600.00
7,005,487.50
4,772,075.00
9,513,625.00
6,410,250.00
1,271,875.00
6,715,500.00
7,107,237.50
957,874.50
763,125.00
1,958,687.50
18,989,195.50
2,930,400.00
763,125.00
1,780,625.00
64,102.50
8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00
34,735,862.70
5,529,161.55
2,645,500.00
2,473,746.00
2,543,750.00
Page 94

1,057,100.00
2,008,239.75
234,637.26
4,550,799.00
1,505,900.00
543,345.00
661,375.00
1,373,625.00
3,600,000.00
1,526,250.00
41,512,441.12
5,442,241.20
2,543,750.00
8,835,500.00
14,943,337.50
3,420,525.35
112,926,115.50
25,050,143.25
2,928,782.50
1,474,104.80
13,042,648.50
58,985,010.00
115,199,496.00
854,437.50
7,014,600.00
Page 95

6,072,200.00
76,744,920.00
5,897,642.40
115,632,090.00
25,953,900.00
48,648,071.25
145,447,244.80
17,579,394.00
8,867,712.00
197,892,149.41
4,345,165.44
10,862,913.60
97,438,123.90
85,538,357.60
51,215,948.78
18,147,056.45
26,950,057.02
12,862,080.00
8,841,672.24
Page 96

5,138,855.92
2,211,378.84
2,276,216.86
679,145.50
114,428,412.00
21,498,850.69
215,750.71
2,644,647.15
4,049,265.00
2,784,870.00
220,869.00
7,079,127.54
90,664,358.40
2,253,504.00
5,787,600.00
111,787,600.00
8,822,624.00
30,075,840.00
15,009,600.00
12,623,640.00
122,866,320.00
105,760,000.00
8,000,000.00
39,900,000.00
1,000,000.00
12,438,636.75
19,523,805.00
14,883,505.88
125,484,634.00
16,568,206.20
6,992,427.00
Page 97

11,025,534.00
11,296,230.40
24,105,356.35
4,867,590.00
98,594,958.00
30,312,172.00
950,832.00
52,078,500.00
31,785,000.00
17,472,000.00
15,400,320.00
7,551,672.70
13,033,041.00
147,837,480.00
73,912,840.32
27,976,000.00
16,684,048.20
32,000,000.00
870,080.00
4,000,000.00
869,280.00
38,330,696.80
31,361,479.20
15,539,176.00
6,826,560.00
Page 98

673,585.00
441,595.00
63,085.00
1,072,445.00
189,255.00
254,375.00
15,620,000.00
5,879,878.13
10,927,950.00
2,014,650.00
102,564.00
7,829,662.50
350,427.00
2,165,240.00
4,311,910.63
10,017,287.50
1,846,762.50
59,015.00
273,504.00
6,181,312.50
300,366.00
1,855,920.00
5,095,894.38
13,204,606.25
1,678,875.00
205,128.00
5,906,587.50
300,366.00
Page 99

1,855,920.00
5,879,878.13
11,383,281.25
2,014,650.00
59,015.00
273,504.00
7,417,575.00
375,457.50
2,319,900.00
97,680.00
5,453,800.00
78,030,720.00
34,164,480.00
9,894,984.00
2,543,750.00
1,857,141.00
18,932,160.00
45,888,000.00
2,543,750.00
2,060,160.00
274,967,123.20
1,526,250.00
3,368,460.00
Page 100

1,804,000.00
1,148,204.00
335,184.32
2,040,570.00
226,327.50
188,384.00
177,198.70
135,989.70
1,618,925.00
11,797,002.00
13,197,816.00
1,108,480.00
729,925.00
7,673,984.00
120,907,536.75
20,047,405.00
640,200.00
3,250,000.00
12,341.56
6,453,616.13
5,172,547.92
6,564,470.96
6,211,220.40
2,415,700.00
Page 101

14,830,873.20
1,457,397.96
321,124.32
1,119,028.47
131,774.50
14,065,700.00
92,950.58
1,855,390.24
137,834.63
1,552,505.22
108,834.00
851,466.00
108,834.00
561,135.41
11,215,200.00
3,662,568.00
353,367.18
333,867.63
6,300,000.00
2,200,000.00
1,940,400.00
1,173,600.00
1,026,900.00
1,312,800.00
1,686,300.00
919,800.00
Page 102

1,504,119.38
824,175.00
13,153,324.80
12,517,428.00
2,473,746.00
1,526,250.00
7,749,000.00
4,566,240.00
1,218,812.00
44,567,992.20
9,886,416.30
470,960.00
659,344.00
407,969.10
7,947,450.00
29,492,505.00
36,660,600.00
2,771,200.00
2,716,000.00
Page 103

56,865,420.50
368,694,844.00
49,832,121.00
1,715,736.00
8,710,000.00
33,086,181.54
16,139,121.90
14,740,160.86
16,786,007.99
18,633,661.20
5,314,540.00
37,605,348.00
1,821,670.43
775,442.25
2,999,000.68
152,047.50
33,994,268.00
92,950.58
4,638,420.73
344,696.32
3,881,208.18
262,482.00
2,234,298.00
112,675.20
1,479,386.05
Page 104

31,309,100.00
10,987,704.00
1,508,249.40
1,425,021.00
16,605,000.00
4,950,000.00
4,851,000.00
7,041,600.00
3,096,998.37
3,282,000.00
6,712,131.00
3,661,242.00
4,512,358.13
6,930,000.00
30,925,972.00
29,803,400.00
9,276,547.50
1,526,250.00
Page 105

4,498,520.00
1,861,008.74
1,723,148.05
14,136,964.66
1,530,000.00
1,500,000.00
331,785.00
2,419,000.00
37,959.51
11,081.16
5,696,591.25
13,058.10
3,750,019.00
980,774.20
3,472,223.30
926,653.00
1,582,917.84
648,847.50
4,158.53
28,486,640.00
12,825,000.00
3,379,740.00
Page 106

3,631,488.00
45,863.63
218,400.00
3,850,000.00
218,400.00
3,432,825.00
1,804,000.00
5,046,420.00
1,134,795.52
4,421,235.00
980,752.50
635,442.78
619,312.40
397,490.24
1,548,281.00
1,433,586.70
22,710,896.64
22,079,903.40
1,421,784.00
2,602,849.60
1,637,360.00
26,430,192.00
7,415,400.00
4,807,574.10
Page 107

669,691.20
1,385,580.00
22,074,624.00
18,544,808.88
819,117.00
91,103.20
43,085,554.20
550,856.18
1,769,995.20
42,403,040.00
921,888.00
2,304,720.00
34,841.55
16,299,171.90
3,234,093.73
8,281,627.20
6,314,622.43
2,867,031.67
2,337,400.00
9,899,924.76
2,217,999.67
592,985.25
4,933,853.35
364,914.00
18,848,000.00
895,486.15
403,463.60
573,111.14
Page 108

1,280,400.00
1,075,536.00
6,117,111.00
777,491.20
4,275,047.04
4,425,500.00
19,231,430.88
1,100,112.00
726,237.30
9,010,560.00
2,186,604.00
534,240.00
4,803,638.40
1,050,000.00
17,409,298.26
3,554,444.40
1,804,362.86
3,582,000.00
2,544,460.00
3,722,012.50
15,243,737.12
7,838,091.15
7,838,091.15
3,482,804.70
3,308,664.47
2,688,000.00
2,369,280.00
Page 109

1,886,557.50
7,225,140.00
741,040.00
916,300.00
54,978.00
2,330,120.00
535,840.00
9,953,125.00
2,138,340.00
547,300.00
4,000,000.00
652,560.00
250,000.00
325,980.00
6,928,378.14
5,668,673.03
1,050,240.00
3,895,898.10
673,585.00
441,595.00
189,255.00
378,510.00
378,510.00
254,375.00
2,158,728.00
5,463,975.00
Page 110

177,045.00
532,500.00
102,564.00
3,159,337.50
150,183.00
927,960.00
9,930,492.88
4,662,383.88
763,125.00
309,218.25
371,387.50
1,414,155.60
3,312,540.00
356,125.00
14,699,623.40
3,401,400.75
508,750.00
1,363,450.00
4,110,000.00
1,217,700.00
Page 111

817,212.00
235,166.80
4,301,392.00
954,168.00
162,481.20
593,409.60
300,237.00
13,248,023.04
17,963,694.00
2,087,601.90
950,868.00
1,236,750.00
10,381,560.00
2,060,388.90
969,906.00
17,904,972.80
4,115,172.60
1,501,714.50
393,176,160.00
17,315,144.60
486,552.00
1,216,380.00
16,092,849.31
7,882,334.46
329,552.07
4,732,358.40
Page 112

2,218,293.00
10,335,948.98
1,740,000.00
1,079,569.26
1,254,792.00
364,914.00
1,503,650.54
1,419,110.00
10,396,800.00
205,315.34
1,138,911.53
1,056,330.00
896,280.00
1,490,625.68
11,209,030.00
2,204,800.00
9,010,622.88
6,400,000.00
1,967,360.00
2,378,880.00
1,050,000.00
7,750,176.80
2,901,549.71
1,184,814.80
1,804,362.86
17,811,220.00
2,830,828.02
Page 113

1,854,320.00
7,142,243.72
3,279,490.00
3,279,490.00
2,914,440.00
922,906.00
4,032,000.00
3,553,920.00
1,647,520.00
5,557,800.00
5,120,586.40
1,241,242.00
1,466,080.00
2,419,740.00
535,840.00
6,110,000.00
1,425,560.00
547,300.00
8,353,720.00
2,000,000.00
108,760.00
250,000.00
108,660.00
2,387,970.95
3,581,956.42
1,575,360.00
3,260,120.00
Page 114

673,585.00
441,595.00
189,255.00
63,085.00
254,375.00
2,968,251.00
236,060.00
68,376.00
2,060,437.50
150,183.00
927,960.00
4,335,040.00
1,868,370.00
2,050,774.00
254,375.00
494,708.50
244,556.13
274,725.00
152,625.00
7,206,570.00
152,625.00
217,320.00
Page 115

17,091,875.00
5,148,156.25
1,073,590.44
108,081,413.64
23,975,454.06
1,637,321.88
5,269,600.88
888,053.95
18,865,980.00
20,374,956.90
19,121,280.00
5,225,444.00
72,375,834.00
8,866,864.96
20,946,917.20
8,357,571.46
76,395,871.37
71,152,360.65
14,970,436.80
5,461,482.18
187,048,075.20
3,482,688.00
2,875,452.00
6,592,675.00
11,081,664.00
18,559,960.32
4,802,909.40
Page 116

550,000.00
21,172,032.00
9,320,097.60
10,219,440.00
6,799,056.00
45,573,960.00
6,391,470.00
6,914,080.00
10,515,862.50
4,553,312.50
3,357,750.00
9,478,012.50
1,640,000.00
1,316,720.00
417,658.00
9,069,200.00
2,011,800.00
238,070.28
1,648,360.00
176,610.00
Page 117

17,695,503.00
2,709,276.00
10,891,836.00
2,734,200.00
1,073,840.00
494,700.00
13,856,000.00
15,617,830.80
23,126,418.00
17,796,960.00
686,796.30
19,704,168.00
3,348,456.00
3,408,526.80
1,154,650.00
7,014,700.50
7,629,837.60
48,244,571.70
9,820,747.20
1,805,364.00
500,000.00
2,289,600.00
9,098,400.00
48,000,000.00
5,460,780.00
Page 118

1,078,504.80
1,404,000.00
750,000.00
491,250.00
1,600,000.00
5,383,065.60
697,637.76
1,033,360.00
279,368.00
535,264.00
2,086,110.00
6,104,175.00
3,609,640.00
3,609,640.00
5,212,740.00
23,256,840.00
700,000.00
617,000.00
1,103,250.00
3,668,148.00
5,202,100.80
26,847,879.20
1,680,375.00
10,562,500.00
3,139,687.50
2,000,000.00
108,760.00
500,000.00
1,425,560.00
344,039.06
Page 119

499,739.20
2,478,566.40
1,794,160.00
262,560.00
673,585.00
441,595.00
378,510.00
189,255.00
254,375.00
9,401,700.00
10,515,862.50
61,050,000.00
341,880.00
11,950,537.50
200,244.00
1,237,280.00
4,090,350.00
17,094.00
25,030.50
530,400.00
274,725.00
154,660.00
5,960,680.00
Page 120

1,024,934.40
508,750.00
1,232,702.25
412,087.50
2,543,750.00
1,189,000.00
1,673,080.00
377,269.70
10,895,996.00
2,417,034.00
185,440.50
1,122,062.20
51,993.98
20,644,753.50
3,612,368.00
2,511,173.30
7,644,411.00
2,050,650.00
1,299,000.00
446,442.50
7,283,060.00
6,454,641.96
3,019,811.34
2,236,189.41
3,003,429.00
Page 121

25,053,619.50
2,634,664.50
1,109,242.80
4,789,112.50
4,985,632.40
7,991,134.80
4,018,147.20
3,612,430.80
5,187,450.63
406,944.85
2,866,600.00
1,744,960.00
5,379,360.00
13,116,950.00
8,058,600.00
1,207,382.40
7,689,657.60
2,463,840.00
1,500,000.00
625,633.52
4,663,480.00
92,340.00
1,878,240.00
559,855.80
81,778.80
3,670,272.00
Page 122

2,916,563.74
5,863,097.08
552,704.00
3,066,300.00
728,747.76
6,108,120.48
6,789,556.76
6,789,556.76
1,603,998.24
3,771,119.10
2,574,880.00
2,269,572.80
1,002,633.60
18,832,161.60
25,350.00
984,106.20
5,986,616.00
6,962,800.00
657,073.80
978,840.00
434,640.00
1,553,480.00
1,553,480.00
3,374,727.44
1,006,042.40
Page 123

673,585.00
441,595.00
63,085.00
252,340.00
254,375.00
1,619,046.00
671,550.00
526,500.00
68,376.00
1,648,350.00
50,061.00
309,320.00
900,000.00
236,060.00
9,513,625.00
1,271,875.00
1,292,225.00
2,238,500.00
1,900,000.00
8,670,080.00
2,748,460.00
1,236,873.00
2,543,750.00
1,046,400.00
895,440.00
3,509,715.00
1,868,130.00
376,475.00
4,945,050.00
Page 124

1,526,250.00
23,541,462.00
3,710,619.00
2,543,750.00
1,640,000.00
3,564,090.75
961,092.77
5,682,825.50
1,260,608.25
545,283.38
422,657.17
938,976.50
17,695,503.00
22,933,233.00
3,944,083.50
1,662,720.00
1,741,028.75
5,525,080.00
38,837,067.36
17,638,319.40
8,607,554.48
1,092,156.00
14,193,992.00
13,837,673.60
Page 125

21,093,529.60
10,045,368.00
14,041,913.60
5,244,420.30
3,117,555.00
3,706,774.40
1,916,340.00
5,907,690.00
1,057,791.00
4,653,023.76
8,756,448.00
11,750,400.00
10,439,884.80
1,721,326.40
1,000,000.00
35,679,910.00
59,962,996.80
6,848,941.44
60,012,640.00
67,434,052.00
40,445,341.44
7,364,503.20
25,707,066.00
9,379,121.30
12,040,570.50
3,008,083.50
Page 126

12,117,420.00
7,840,000.00
6,910,400.00
200,000.00
8,714,204.00
96,211.50
12,828,200.00
4,209,107.20
23,139,884.00
4,566,250.00
341,598.00
4,276,680.00
1,673,880.00
6,868,160.00
547,300.00
1,412,580.00
688,078.13
5,200,000.00
25,061,160.00
9,859,981.32
12,051,088.28
10,301,979.20
3,063,200.00
6,373,620.00
683,760.00
14,835,150.00
Page 127

93,745,240.00
17,759,280.00
3,710,619.00
5,087,500.00
5,412,352.00
2,814,240.00
15,774,000.00
712,250.00
34,876,240.00
3,710,619.00
1,017,500.00
1,972,100.00
2,271,153.25
662,996.26
1,712,912.76
379,971.54
52,983.00
353,220.00
36,793.75
345,920.12
3,820,000.00
Page 128

12,867,184.94
12,175,936.00
7,236,775.00
3,049,714.08
8,829,591.00
554,240.00
788,125.00
697,303.20
7,071,990.00
35,413,158.30
35,492,176.00
6,689,904.70
1,500,777.10
4,360,824.00
346,395.00
3,284,028.00
2,511,342.00
30,046,016.00
2,796,119.04
2,401,672.00
1,775,802.86
805,330.20
1,873,170.00
5,730,560.00
512,120.00
467,400.00
1,051,527.00
Page 129

2,222,250.00
11,848,800.00
2,411,924.00
12,794,268.00
14,018,400.00
134,044,010.00
750,000.00
4,500,000.00
8,115,046.00
7,607,036.00
3,743,870.00
10,727,352.00
4,823,848.00
40,276,536.00
8,491,458.00
2,304,447.00
7,926,690.00
1,066,020.00
5,918,244.00
3,760,408.50
6,710,376.00
2,275,000.00
2,005,250.00
706,080.00
5,145,596.50
274,890.00
1,240,340.80
562,250.00
273,650.00
Page 130

54,330.00
64,380.00
712,780.00
450,000.00
407,750.00
16,264,935.60
888,875.00
673,585.00
441,595.00
252,340.00
189,255.00
254,375.00
1,125,000.00
1,341,065.00
295,075.00
51,282.00
34,188.00
1,648,350.00
125,152.50
125,152.50
9,666,250.00
6,410,250.00
2,238,500.00
1,900,000.00
8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
Page 131

5,799,750.00
1,510,000.00
1,363,450.00
8,884,393.54
7,882,208.18
763,125.00
576,599.40
179,250.00
356,125.00
1,078,300.00
1,270,520.04
438,074.75
5,577,298.88
1,237,199.52
264,915.00
35,675.22
106,790.18
894,824.00
464,728.16
17,695,503.00
4,063,914.00
Page 132

5,865,696.00
1,558,800.00
881,730.00
5,265,280.00
2,819,696.00
4,526,073.60
5,076,341.09
8,046,240.90
34,730,560.80
18,831,511.80
4,597,639.20
701,449.88
1,448,784.85
750,352.80
4,243,200.00
1,801,932.00
1,100,000.00
6,175,000.00
30,382,545.60
9,796,371.20
10,264,214.40
11,307,200.00
12,000,000.00
9,491,052.00
7,472,300.00
4,093,119.23
Page 133

7,917,672.00
609,679.02
3,686,760.00
1,751,696.10
2,332,021.13
2,332,021.13
2,851,945.80
229,830.00
151,104.00
1,111,560.00
366,098.50
874,511.96
1,145,950.00
85,399.50
273,650.00
450,000.00
54,330.00
64,380.00
1,662,880.00
1,544,728.00
965,706.62
1,706,123.63
3,727,563.96
1,024,920.00
11,000,000.00
Page 134

3,000,000.00
236,060.00
136,752.00
824,175.00
50,061.00
309,320.00
375,000.00
2,709,400.00
4,804,380.00
508,750.00
1,828,350.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00
1,980,828.08
618,436.50
305,250.00
967,600.00
420,384.00
133,562.40
5,402,004.20
1,198,314.30
Page 135

58,870.00
174,843.90
470,960.00
88,305.00
470,960.00
223,706.00
2,387,500.00
96,419,520.00
6,773,190.00
9,229,516.80
1,253,175.00
346,400.00
636,510.00
1,385,600.00
8,534,749.50
1,602,524.70
9,810,944.00
1,108,464.00
2,298,819.60
30,034,290.00
10,218,200.00
2,606,000.00
1,331,360.00
4,251,360.00
1,261,710.00
4,463,324.00
19,017,590.00
2,513,658.40
1,804,362.86
60,750.00
Page 136

1,119,724.00
3,369,828.00
5,825,826.90
5,825,826.90
2,445,000.00
463,083.00
555,780.00
55,578.00
597,427.60
2,240,500.00
820,950.00
257,520.00
217,320.00
712,780.00
800,000.00
1,455,020.00
2,833,460.00
2,895,708.60
1,540,000.00
295,075.00
34,188.00
1,236,262.50
25,030.50
154,660.00
Page 137

4,876,920.00
1,268,520.00
618,436.50
742,775.00
508,750.00
1,147,200.00
508,750.00
1,512,490.00
1,855,309.50
508,750.00
492,000.00
298,980.00
76,368.60
129,514.00
1,600,344.90
86,600.00
1,481,236.58
884,646.36
2,595,390.00
618,116.67
Page 138

1,108,464.00
23,093.00
219,425.20
473,242.50
1,458,911.25
961,659.60
521,488.00
2,867,409.60
699,600.00
1,996,507.20
1,653,750.00
450,000.00
140,537.60
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00
Page 139

1,267,840.00
48,695,923.20
4,500.00
588,400.00
3,242,050.00
23,157.50
948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
980,284.17
326,761.39
351,392.80
495,363.20
673,585.00
441,595.00
63,085.00
567,765.00
254,375.00
Page 140

670,532.50
236,060.00
68,376.00
686,812.50
75,091.50
463,980.00
2,980,340.00
5,284,818.00
927,654.75
2,543,750.00
932,100.00
412,087.50
2,543,750.00
492,000.00
298,980.00
76,368.60
129,514.00
1,579,000.50
86,600.00
Page 141

1,481,236.58
884,646.36
2,595,390.00
618,116.67
1,108,464.00
23,093.00
219,425.20
473,242.50
1,458,911.25
961,659.60
474,080.00
2,606,736.00
699,600.00
1,996,507.20
1,653,750.00
450,000.00
140,537.60
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
Page 142

26,940.24
1,849,202.40
266,994.00
1,267,840.00
48,695,923.20
4,500.00
588,400.00
3,242,050.00
23,157.50
948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
980,284.17
326,761.39
351,392.80
495,363.20
673,585.00
441,595.00
63,085.00
567,765.00
254,375.00
Page 143

670,532.50
236,060.00
68,376.00
686,812.50
75,091.50
463,980.00
2,980,340.00
3,139,587.00
927,654.75
2,543,750.00
860,400.00
412,087.50
2,543,750.00
648.00
242.00
46.08
6.48
6.48
2.00
0.72
0.18
72.00
0.02
Page 144

0.18
8.00
38.72
648.00
4.50
2.00
2.00
2.00
2,592.00
462.08
11,827.22
1.28
2,271.38
578.00
980.36
666,425.00
2,829,000.00
520,587.60
142,472.07
119,388.36
59,164.35
Page 145

23,993,566.08
5,730,000.00
7,587,124.22
5,985,159.00
1,639,164.80
487,425.00
14,237,568.00
4,641,693.00
1,614,772.50
6,299,581.90
1,359,936.00
3,670,272.00
72,000.00
1,293,775.30
694,380.00
2,321,772.00
5,546,580.00
691,098.30
2,228,700.00
7,277,500.00
3,253,672.50
890,450.44
Page 146

2,964,398.85
417,977.00
85,853,040.00
35,812,500.00
47,419,526.40
60,147,885.00
8,781,240.00
4,734,812.50
87,439,925.00
4,515,600.00
8,690,400.00
2,174,976.00
248,675,754.98
157,486,972.80
435,361.60
7,038,928.00
759,558.00
6,576,900.00
41,771,600.00
7,125,000.00
332,104.00
2,759,867.04
340,400.00
348,000.00
1,577,146.00
6,888,420.00
7,378,371.00
7,532,556.00
14,243,836.50
11,736,519.52
Page 147

4,305,649.50
3,063,916.25
12,577,570.00
4,049,518.00
832,753.85
4,135,264.28
448,074.29
102,646,272.00
40,587,500.00
53,742,129.92
54,124,207.65
3,768,832.00
3,691,456.25
65,935,265.00
4,305,084.00
6,069,816.00
25,997,760.00
31,239,097.73
54,926,969.04
1,646,236.48
4,847,920.00
10,857,400.20
183,600.00
1,342,292.70
6,104,821.80
Page 148

4,987,800.00
10,655,310.00
9,776,312.20
8,222,941.92
1,056,229.00
9,987,600.00
2,212,497.30
605,506.30
2,015,791.22
355,942.74
58,568,755.20
24,352,500.00
32,245,277.95
42,906,478.95
5,971,243.20
2,932,431.25
55,875,039.00
3,076,332.00
5,372,340.00
29,668,032.00
40,552,279.91
32,823,619.92
1,452,561.60
5,496,408.00
168,000.00
Page 149

959,177.10
4,420,069.50
19,501,020.00
3,577,524.00
8,110,676.25
4,556,444.36
9,080,375.10
1,380,920.00
6,560,000.00
2,994,148.80
819,425.16
1,751,406.05
139,521.90
43,473,715.20
17,190,000.00
22,761,372.67
28,088,766.00
4,616,819.20
1,149,450.00
39,622,954.00
10,946,082.00
7,191,772.50
Page 150

2,738,760.00
16,329,312.00
162,000.00
5,696,035.30
2,579,964.00
5,392,692.00
11,408,943.10
2,405,000.00
5,082,412.50
1,018,344.00
297,275.52
308,949.76
12,028,860.00
9,563,902.50
12,444,390.00
1,817,907.20
4,897,738.12
631,136.88
4,779,918.00
3,089,750.40
3,166,994.16
Page 151

6,609,792.39
242,331.32
355,791.15
684,213.75
180,852.50
298,853.36
192,593.50
309,908.44
2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
319,299.75
67,883.87
149,426.68
111,501.50
137,724.89
2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
294,668.06
67,883.87
149,426.68
111,501.50
137,724.89
Page 152

4,250,000.00
2,747,250.00
2,649,727.50
1,443,988.84
316,147.49
52,643,143.10
11,677,708.65
9,419.20
13,145.67
30,612.40
39,613,500.60
9,438,932.80
34,049,540.48
535,248.00
5,662,465.66
2,644,512.00
662,311.05
10,868,236.95
647,820.33
647,820.33
13,877,414.00
950,000.00
1,474,410.60
1,010,059.05
6,394,836.66
1,185,363.69
3,019,008.00
1,193,750.00
2,370,976.32
Page 153

55,424.00
2,727,300.00
941,400.00
60,000.00
392,000.00
660,000.00
588,000.00
356,125.00
12,210,000.00
824,175.00
9,666,250.00
21,703,473.90
8,808,645.00
38,512,605.87
58,198.82
59,283,546.56
546,937,475.22
121,325,895.63
2,130,615.63
4,985,452.80
207,269.50
2,092,528.80
1,147,780.80
22,962,243.50
Page 154

21,261,235.45
174,430,360.00
119,230,380.00
19,341,817.20
129,984.96
764,851.20
8,889,904.80
15,290,184.00
1,485,000.00
1,406,783.13
241,569.93
1,032,393.58
10,101,956.42
890,933.94
1,531,341.64
13,936,247.62
12,428,700.00
60,000.00
275,000.00
75,000.00
1,176,000.00
60,000.00
1,540,000.00
104,166,884.35
92,063,428.58
20,605,478.88
Page 155

432,325,853.72
4,976,018,086.47
1,045,706,052.98
741,105,283.07
52,374,838.93
25,879,145.29
3,427,735.45
108,584,906.34
962,959,953.34
202,365,231.49
10,722,000.00
7,876,800.00
2,000,000.00
10,100,020.87
2,277,734.31
7,939,865.38
139,304,192.70
20,818,179.96
20,826,911.96
2,562,171.00
68,615,421.69
120,773,787.30
52,500,000.00
60,000,000.00
35,420,000.00
405,000.00
Page 156

6,287,500.00
4,998,000.00
1,862,000.00
1,455,000.00
6,270,000.00
120,000.00
42,500,000.00
6,500,000.00
197,000,000.00
30,000,000.00
681,725.00
5,986,970.00
2,035,000.00
3,500,000.00
457,875.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
883,190.00
1,766,380.00
189,255.00
254,375.00
673,585.00
441,595.00
441,595.00
63,085.00
189,255.00
254,375.00
673,585.00
Page 157

42,735,000.00
15,262,500.00
1,678,875.00
1,678,875.00
254,375.00
10,450,000.00
3,189,862.50
139,507,500.00
144,210,000.00
107,635,000.00
86,735,000.00
139,507,500.00
74,836,250.00
10,450,000.00
141,597,500.00
85,167,500.00
149,435,000.00
7,263,932.50
24,007,912.50
2,585,467.50
4,456,853.50
5,940,419.38
11,696,162.50
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
966,625.00
356,125.00
19,350,000.00
90,600.00
315,425.00
2,543,750.00
1,650,000.00
1,388,887.50
27,314,787.50
Page 158

29,629,600.00
27,999,972.00
20,888,868.00
27,222,195.00
17,777,760.00
29,129,600.50
28,703,675.00
16,601,835.25
236,568,750.00
172,975,000.00
90,911,081.25
222,750,000.00
23,656,875.00
14,702,875.00
125,152,500.00
96,662,500.00
5,631,862.50
40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
700,000.00
10,239,900.00
1,020,000.00
3,600,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00
45,873,940.00
17,419,150.00
21,303,000.00
Page 159

679,181.25
1,902,725.00
652,560.00
2,969,460.00
1,526,250.00
78,788,920.00
33,766,680.00
43,044,690.00
9,933,390.00
2,804,490.00
1,526,250.00
75,400,000.00
12,627,586.40
2,700,393.70
7,334,017.60
2,479,620.00
25,343,479.98
3,891,368.00
6,438,348.80
78,819,402.48
12,132,170.50
2,877,156.70
6,703,491.20
2,266,440.00
23,164,628.76
1,778,408.00
7,241,094.00
100,525,219.20
9,090,000.00
1,767,904.00
732,048.00
89,041.60
Page 160

2,882,892.00
683,680.80
1,592,908.80
342,720.00
5,504,466.24
422,592.00
2,163,110.40
17,090,709.12
7,467,252.00
1,653,148.77
4,314,128.00
928,200.00
14,907,929.40
4,578,080.00
3,284,268.00
51,909,592.80
650,933.82
136,600.61
597,340.80
128,520.00
5,466,204.00
633,888.00
503,906.40
4,478,846.40
3,522,399.65
765,982.02
2,754,404.80
592,620.00
9,518,139.54
2,922,928.00
1,907,970.80
19,865,698.08
4,500,000.00
875,200.00
362,400.00
44,080.00
Page 161

510,000.00
6,520,000.00
3,295,031.40
729,072.18
1,991,136.00
428,400.00
6,880,582.80
528,240.00
1,652,376.00
16,422,436.80
2,700,000.00
525,120.00
38,052.00
264,480.00
214,200.00
900,000.00
1,042,648.96
252,543.14
530,969.60
114,240.00
1,834,822.08
140,864.00
486,153.60
4,673,166.72
720,000.00
140,032.00
10,147.20
70,528.00
57,120.00
240,000.00
1,300,563.00
298,553.84
663,712.00
142,800.00
2,293,527.60
176,080.00
Page 162

605,416.00
5,829,609.60
900,000.00
175,040.00
241,600.00
110,200.00
71,400.00
300,000.00
424,459.49
96,718.41
215,706.40
46,410.00
745,396.47
57,226.00
207,116.00
1,979,342.04
146,250.00
51,554.75
39,260.00
14,326.00
4,086,132.48
942,633.17
1,924,764.80
414,120.00
6,651,230.04
510,632.00
2,013,122.00
19,105,005.12
1,176,884.94
281,081.91
547,562.40
117,810.00
5,406,172.20
145,266.00
660,950.40
Page 163

6,187,739.58
1,690,813.44
390,055.10
796,454.40
171,360.00
7,863,523.20
211,296.00
619,982.40
6,170,855.04
4,523,567.40
1,067,754.25
2,920,332.80
628,320.00
10,091,521.44
774,752.00
2,463,542.40
22,522,199.04
5,188,444.94
1,176,143.94
3,401,524.00
731,850.00
11,754,328.95
902,410.00
3,534,343.50
34,006,056.00
4,182,398.00
1,099,796.00
2,654,848.00
571,200.00
9,174,110.40
704,320.00
3,259,232.00
30,285,532.80
Page 164

867,900.00
670,650.00
197,250.00
512,850.00
315,600.00
197,250.00
157,800.00
315,600.00
710,100.00
276,150.00
951,662.40
324,421.75
682,675.20
146,880.00
1,706,227.20
1,875,000.00
10,800,000.00
146,880.00
1,956,000.00
1,047,110.40
141,826.75
47,945.93
113,779.20
24,480.00
284,371.20
375,000.00
1,800,000.00
24,480.00
326,000.00
209,422.08
1,583,553.61
542,056.32
1,069,524.48
Page 165

230,112.00
2,673,089.28
2,937,500.00
16,920,000.00
230,112.00
1,675,376.64
3,178,779.52
1,005,420.37
1,456,373.76
313,344.00
3,639,951.36
4,000,000.00
2,261,758.46
6,395,454.00
2,116,413.92
2,048,025.60
440,640.00
5,118,681.60
5,625,000.00
3,141,331.20
4,836,493.76
1,629,636.19
1,274,327.04
274,176.00
3,184,957.44
3,500,000.00
1,968,567.55
2,753,950.08
869,714.62
1,274,327.04
274,176.00
25,479,659.52
3,500,000.00
1,968,567.55
Page 166

21,543,180.00
29,791,696.00
5,201,440.00
12,586,824.00
224,543,616.00
53,650,470.00
58,410,000.00
7,680,000.00
138,504,342.90
128,244,151.98
1,052,134,230.45
285,283,400.63
74,514,532.10
1,819,083.00
1,684,328.10
12,924,080.00
5,451,774.09
16,731,120.00
174,475,386.72
24,573,510.00
4,455,000.00
Page 167

20,500.00
21,998,306.62
331,589,859.52
1,577,878,538.18
116,144,905.56
484,578,082.80
20,500.00
8,389,786.12
126,462,825.03
601,776,477.08
44,295,723.92
73,569,738.92
68,119,804.63
104,686,313.57
172,495,980.00
558,865,079.76
46,171,423.98
10,283,700.00
Page 168

165,000.00
2,025,000.00
492,000.00
298,980.00
76,368.60
129,514.00
604,786.08
1,579,000.50
866,000.00
1,481,236.58
884,646.36
2,595,390.00
618,116.67
2,424,765.00
23,093.00
219,425.20
488,433.00
Page 169

1,505,740.50
1,369,962.00
521,488.00
2,867,409.60
699,600.00
1,996,507.20
15,740.00
35,134.40
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00
1,267,840.00
48,695,923.20
4,500.00
588,400.00
1,171,028.46
10,004.04
206,167.50
Page 170

948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
876,641.89
375,703.67
351,392.80
495,363.20
673,585.00
441,595.00
63,085.00
567,765.00
254,375.00
670,532.50
236,060.00
205,128.00
686,812.50
50,061.00
309,320.00
3,278,374.00
Page 171

5,813,299.80
927,654.75
2,543,750.00
1,025,310.00
412,087.50
2,543,750.00
1,761,606.00
1,526,250.00
108,660.00
1,025,000.00
208,235.04
45,591.06
47,755.34
1,480,870.80
2,173,685.76
2,272,957.20
280,999.68
10,495,111.68
2,254,281.60
1,030,194.45
237,734.40
Page 172

41,639.73
78,962,332.72
908,953.60
154,474.88
733,661.00
949,760.00
274,176.00
2,839,720.00
261,677.15
247,237.25
1,944,000.00
3,062,442.00
520,160.00
875,448.00
192,325.00
850,000.00
573,412.80
1,379,328.80
2,627,494.80
563,328.00
351,830.40
846,318.40
7,500,000.00
6,000,000.00
Page 173

33,189,800.00
92,132,476.80
163,641,560.32
53,368,066.66
116,907,902.92
79,104,101.31
16,308,000.00
1,487,700.00
226,608,300.00
10,243,200.00
17,535,000.00
38,653,577,609.22
3,865,357,760.92
42,518,935,370.15
21,801,076.61

Page 174

RANCANGAN ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN GDGDFG TYPE - A KABUPATEN 258
LOKASI
: DESA DSFSFO, KEC. 258
PELAKSANA : PT.258258 UTAMA

No

URAIAN PEKERJAAN

SATUAN

VOLUME

I.
1.1.

PEKERJAAN PEMBANGUNAN GEDUNG UTAMA
PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
1.1.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M'

174.16

0.009

20,500.00

3,570,212.15

M3
M3
M3
M3
M3
M3
M3
M3

533.20
285.11
445.93
445.93
35.84
59.46
18.23
39.93

0.021
0.004
0.075
0.017
0.005
0.009
0.003
0.006

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

8,051,306.56
1,570,968.26
28,887,523.55
6,408,053.62
2,110,140.52
3,500,274.80
1,073,288.41
2,350,841.58

PEKERJAAN BETON
1 Pondasi Struos dan Sloof
a. Titik Bor Strouse
b. Beton Strous ф 30 cm h= 6 m
c. Pile Cape 200 x 100 x 30
d. Pile Cape 300 x 100 x 30
e. Sloof 20/30 cm
f. Sloof 15/20 cm
g. Beton Tangga
h. Beton Balok Tangga 20/30 cm
i. Lantai Kerja t : 7 cm

Ttk
M3
M3
M3
M3
M3
M3
M3
M2

104.00
44.11
27.60
4.80
26.10
1.00
8.24
2.88
227.94

0.064
0.153
0.154
0.034
0.200
0.006
0.063
0.020
0.014

238,750.00
1,339,160.00
2,156,860.00
2,775,620.00
2,962,950.00
2,278,500.00
2,951,540.00
2,736,690.00
24,250.00

24,830,000.00
59,064,455.30
59,529,336.00
13,322,976.00
77,332,995.00
2,273,487.30
24,325,854.80
7,881,667.20
5,527,527.68

2 Plat Beton
a . Rabat Beton 10 cm lt. dasar
b. Lantai 2 t : 12 cm
c. Lantai Atap t : 10 cm
d . Plat Lantai Atap t : 12 cm

M2
M3
M3
M3

594.58
68.46
38.68
5.91

0.053
0.417
0.273
0.036

34,640.00
2,357,330.00
2,730,390.00
2,357,330.00

20,596,147.28
161,373,759.65
105,621,041.57
13,922,980.31

3 Plat Kanopi
- Plat Kanopi Selasar + Entrance depan elev. 4.00
- Plat Kanopi Entrance Belakang ( type L )
- Plat Kanopi Elev. 7.25
- Plat Kanopi Elev. 7.50

M3
M3
M3
M3

6.61
1.13
2.41
3.01

0.047
0.008
0.017
0.021

2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

18,054,703.88
3,095,153.04
6,566,587.95
8,208,234.94

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai dasar t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Lantai 2 t = 7 cm

Page 175

3,570,212.15
8,051,306.56
1,570,968.26
28,887,523.55
6,408,053.62
2,110,140.52
3,500,274.80
1,073,288.41
2,350,841.58
24,830,000.00
59,064,455.30
59,529,336.00
13,322,976.00
77,332,995.00
2,273,487.30
24,325,854.80
7,881,667.20
5,527,527.68
20,596,147.28
161,373,759.65
105,621,041.57
13,922,980.31
18,054,703.88
3,095,153.04
6,566,587.95
8,208,234.94

- Plat Kanopi Elev. 7.90
- Plat Shading beton t = 10 cm

M3
M3

1.92
56.54

0.014
0.399

2,730,390.00
2,730,390.00

5,242,348.80
154,376,250.60

4 Kolom
Lanlai 1
a. Kolom 30/30 cm
c. Kolom Praktis 15/15 cm

M3
M3

32.76
9.45

0.259
0.062

3,059,050.00
2,543,690.00

100,214,478.00
24,037,870.50

Lantai 2
a. Kolom 30/30 cm
b. Kolom Praktis 15/15 cm

M3
M3

23.40
5.69

0.185
0.037

3,059,050.00
2,543,690.00

71,581,770.00
14,479,955.33

5 Balok
Lantai 1
a. Balok Induk 20/40 cm
b. Balok Latai 15/20 cm
c. Balok Ring Lisplank 15/15

M3
M3
M3

39.54
9.41
0.20

0.313
0.056
0.001

3,065,920.00
2,309,300.00
2,309,300.00

121,238,740.48
21,732,535.66
467,633.25

M3
M3

54.10
16.06

0.383
0.096

2,736,690.00
2,309,300.00

148,049,455.62
37,079,852.78

M2

1,270.34

0.086

26,060.00

33,105,044.11

M2

1,138.10

0.046

15,580.00

17,731,587.05

M2
M'
M2
M'

1,138.10
101.50
105.46
18.40

0.141
0.010
0.049
0.007

48,030.00
36,580.00
179,080.00
145,000.00

54,662,909.23
3,712,870.00
18,885,776.80
2,668,000.00

M3
M3

6.65
80.16

0.002
0.061

118,520.00
296,220.00

788,395.04
23,744,190.07

M2
M2

138.33
275.54

0.015
0.030

42,400.00
42,400.00

5,865,351.00
11,682,922.50

M2
M2

576.45
1,170.48

0.061
0.123

40,800.00
40,800.00

23,519,109.00
47,755,647.75

M2
M'
Ls
Bh
M3
M2

79.80
80.80
1.00
10.00
0.18
428.62

0.019
0.030
0.005
0.012
0.001
0.216

93,460.00
145,000.00
2,000,000.00
450,000.00
1,869,630.00
194,540.00

7,458,108.00
11,716,000.00
2,000,000.00
4,500,000.00
336,533.40
83,383,734.80

Lantai 2
a. Balok 20/30 cm
b. Balok Latai 15/20 cm
10 Water Proofing
PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
2 Penutup Atap
- Genteng
- Bubungan
- Lisplank 2/30
- Jurai Dalam / Talang
1.1.

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
1.1.2. PEKERJAAN ARSITEKTUR
I.

PEKERJAAN PASANGAN
1 Pas. Batu Kosong ( Aanstampeng )
2 Pas. Batu Kali 1 Pc : 4 Ps
3 Pas. Trasram 1/2 Bata 1 Pc : 3 Psr
a. Lantai 1
b. Lantai 2
4 Pas. Dinding 1/2 Bata 1 Pc : 5 Psr
a. Lantai 1
b. Lantai 2
5 Pekerjaan Acsessoris
- Pasangan Trap Bt Bata 1 Pc : 3 Psr
- Pipa Tangga Railling Besi Stainless
- Tulisan Unit Bangunan bahan tembaga
- Papan Nama dan Petunjuk Arah
- Meja Wastavel ( Beton t = 7 cm )
- Pasangan Batu Alam

Page 176

5,242,348.80
154,376,250.60
100,214,478.00
24,037,870.50
71,581,770.00
14,479,955.33
121,238,740.48
21,732,535.66
467,633.25
148,049,455.62
37,079,852.78
33,105,044.11
17,731,587.05
54,662,909.23
3,712,870.00
18,885,776.80
2,668,000.00
788,395.04
23,744,190.07
5,865,351.00
11,682,922.50
23,519,109.00
47,755,647.75
7,458,108.00
11,716,000.00
2,000,000.00
4,500,000.00
336,533.40
83,383,734.80

- Plesteran Camprot
- Roster Bata 20 x 20
II.

III.

IV.

M2
M2

509.38
5.76

0.021
0.0005

15,740.00
31,370.00

8,017,562.50
180,691.20

PEKERJAAN KUSEN PINTU, JENDELA & DINDING PARTISI
1 Lantai 1
- PJ1
- PJ2
- PJ3
- P1
- P2
- P3
- P4
- P5
- J1
- S1
- S2
- BV 1
-R

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

1.00
2.00
4.00
4.00
1.00
4.00
1.00
2.00
12.00
10.00
4.00
10.00
10.00

0.016
0.052
0.087
0.039
0.010
0.037
0.021
0.010
0.074
0.036
0.013
0.012
0.095

6,230,928.70
10,057,003.30
8,458,631.15
3,803,518.00
4,042,496.00
3,554,760.00
8,099,241.04
1,847,818.00
2,381,910.00
1,373,042.00
1,247,974.00
451,090.72
3,676,482.20

6,230,928.70
20,114,006.60
33,834,524.60
15,214,072.00
4,042,496.00
14,219,040.00
8,099,241.04
3,695,636.00
28,582,920.00
13,730,420.00
4,991,896.00
4,510,907.16
36,764,822.00

2 Lantai 2
- PJ3
- P1
- P2
- P3
- P5
- J1
- J2
- J3
-S1
-S2
- BV1

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

6.00
2.00
2.00
2.00
3.00
2.00
13.00
1.00
10.00
4.00
8.00

0.131
0.020
0.021
0.018
0.014
0.012
0.058
0.029
0.036
0.013
0.009

8,458,631.15
3,803,518.00
4,042,496.00
3,554,760.00
1,847,818.00
2,381,910.00
1,737,306.00
11,348,228.80
1,373,042.00
1,247,974.00
451,090.72

50,751,786.90
7,607,036.00
8,084,992.00
7,109,520.00
5,543,454.00
4,763,820.00
22,584,978.00
11,348,228.80
13,730,420.00
4,991,896.00
3,608,725.73

M2
M2

276.67
551.08

0.013
0.025

17,830.00
17,830.00

4,932,981.53
9,825,778.69

M2
M2
M2
M2
M'
M'

1,152.90
2,340.96
2,331.80
3,003.69
15,718.53
1,948.00

0.048
0.098
0.133
0.171
0.199
0.025

16,170.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

18,642,352.58
37,853,373.73
51,322,990.22
66,111,276.23
76,863,594.98
9,525,720.00

M2
M2

389.83
389.83

28,000.00
24,680.00

10,915,240.00
9,621,004.40

M2
M2

665.68
554.58

0.028
0.025
0.000
0.048
0.035

28,000.00
24,680.00

18,638,900.00
13,686,960.36

PEKERJAAN PLESTERAN
1 Plesteran Trasram 1/2 Bata 1 Pc : 3 Ps
b. Lantai 1
c. Lantai 2
2 Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
a. Lantai 1
b. Lantai 2
3 Plesteran Beton 1 Pc : 3 Psr
4 Acian Beton
5 Benangan
6 Tali Air
PEKERJAAN ATAP PLAFOND
1 Pada Bangunan Utama
a. Pekerjaan Atap Lantai 1
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum (dalam)
b. Pekerjaan Atap Lantai 2
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum (dalam)

Page 177

8,017,562.50
180,691.20
6,230,928.70
20,114,006.60
33,834,524.60
15,214,072.00
4,042,496.00
14,219,040.00
8,099,241.04
3,695,636.00
28,582,920.00
13,730,420.00
4,991,896.00
4,510,907.16
36,764,822.00
50,751,786.90
7,607,036.00
8,084,992.00
7,109,520.00
5,543,454.00
4,763,820.00
22,584,978.00
11,348,228.80
13,730,420.00
4,991,896.00
3,608,725.73
4,932,981.53
9,825,778.69
18,642,352.58
37,853,373.73
51,322,990.22
66,111,276.23
76,863,594.98
9,525,720.00
10,915,240.00
9,621,004.40
18,638,900.00
13,686,960.36

- Plafond Penutup Kalsiboard (Luar)
2 Pada KM / WC
a. Pekerjaan Atap Lantai 1
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum
b. Pekerjaan Atap Lantai 2
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum
3 List Gypsum Motif
- Lantai 1
- Lantai 2
V.

VI.

VII.

PEKERJAAN LANTAI
1 Lantai Keramik 30 x 30 cm Polos
a. Lantai 1
b. Lantai 2
3 Lantai Keramik Pada Kamar Mandi 20 x 20 cm
a. Lantai 1
b. Lantai 2
5 Keramik Dinding Kamar Mandi 20 x 25 cm
a. Lantai 1
b. Lantai 2
6 Keramik 30 x 30 cm Warna
7 Pasang Col Plint Keramik
8 Steepnoise
1
2
3
4
5
6
7

PEKERJAAN SANITAIR
Pasangan Kloset Duduk + Acsesoris
Pasang Urinoir + Acsesoris
Pasang Wastavel + Acsesoris
Pasang Kran Air 1/2"
Pasang Shower Kran
Pasang Floor Drain
Pasang Kaca Cermin Wastavel

PEKERJAAN PENGECATAN
1 Cat Dinding Bangunan
a. Lantai 1
- Cat Tembok
b. Lantai 2
- Cat Tembok
2 Cat Beton
3 Cat Plafond
a. Lantai 1
b. Lantai 2

M2

111.10

0.008

27,950.00

3,105,189.10

M2
M2

24.00
24.00

0.002
0.002

28,000.00
24,680.00

672,000.00
592,320.00

M2
M2

24.00
24.00

0.002
0.002

28,000.00
24,680.00

672,000.00
592,320.00

M'
M'

650.00
950.00

0.025
0.036

14,710.00
14,710.00

9,561,500.00
13,974,500.00

M2
M2

570.58
546.47

0.131
0.125

88,630.00
88,630.00

50,570,239.51
48,433,458.84

M2
M2

32.00
32.00

0.008
0.008

91,630.00
91,630.00

2,932,160.00
2,932,160.00

M2
M2
M2
M'
M'

284.45
495.97
63.30
300.00
196.50

0.066
0.115
0.015
0.050
0.017

89,620.00
89,620.00
92,630.00
65,000.00
33,490.00

25,491,960.90
44,449,111.46
5,863,479.00
19,500,000.00
6,580,785.00

Bh
Bh
Bh
Bh
Bh
Bh
Bh

6.00
3.00
4.00
10.00
2.00
9.00
4.00

0.027
0.016
0.007
0.001
0.002
0.001
0.004

1,717,040.00
2,088,430.00
712,780.00
54,380.00
450,000.00
54,330.00
407,750.00

10,302,240.00
6,265,290.00
2,851,120.00
543,800.00
900,000.00
488,970.00
1,631,000.00

M2

3,761.37

0.106

10,940.00

41,149,369.00

M2
M2

2,892.04
5,335.50

0.082
0.151

10,940.00
10,940.00

31,638,965.46
58,370,325.99

M2
M2

413.83
578.58

0.012
0.016

10,940.00
10,940.00

4,527,300.20
6,329,632.38

1.1.

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
1.1.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEKERJAAN PANEL
1 Panel SDP LP 1 60 X 40
Page 178

3,105,189.10
672,000.00
592,320.00
672,000.00
592,320.00
9,561,500.00
13,974,500.00
50,570,239.51
48,433,458.84
2,932,160.00
2,932,160.00
25,491,960.90
44,449,111.46
5,863,479.00
19,500,000.00
6,580,785.00
10,302,240.00
6,265,290.00
2,851,120.00
543,800.00
900,000.00
488,970.00
1,631,000.00
41,149,369.00
31,638,965.46
58,370,325.99
4,527,300.20
6,329,632.38
-

- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 30A/3P/18 kA NS100N TM40D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
7.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
441,595.00
189,255.00
254,375.00

2 Panel SDP LP 2 60 X 40
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
4.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lantai 1
Lampu dinding TL acrilic 18 W
Down light DO 3 Halogen 50 W
Lampu SL 18 w + fitting broco
Down light SL 18 W RD150 E27
Lampu emergency 20 W + stop kontak
Lampu TKI 2 x 20 W
Lampu baret acr susu kotak 25 w
Lampu SPOT 80 w
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

2.00
8.00
10.00
14.00
15.00
33.00
6.00
14.00
30.00
2.00
101.00
30.00
30.00

0.001
0.003
0.002
0.006
0.026
0.023
0.004
0.006
0.001
0.000
0.036
0.002
0.012

215,000.00
136,853.75
59,015.00
170,940.00
670,532.50
269,841.00
267,856.88
167,887.50
17,094.00
32,560.00
137,362.50
25,030.50
154,660.00

430,000.00
1,094,830.00
590,150.00
2,393,160.00
10,057,987.50
8,904,753.00
1,607,141.25
2,350,425.00
512,820.00
65,120.00
13,873,612.50
750,915.00
4,639,800.00

1
2
3
4
5
6
7
8
9

Lantai 2
Lampu baret acr susu kotak 25 w
Lampu SL 18 w + fitting
Lampu emergency 20 W + stop kontak
Lampu TKI 2 x 20 W
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
12.00
9.00
43.00
18.00
2.00
73.00
44.00
44.00

0.001
0.002
0.016
0.030
0.001
0.000
0.026
0.003
0.018

267,856.88
59,015.00
670,532.50
269,841.00
17,094.00
32,560.00
137,362.50
25,030.50
154,660.00

267,856.88
708,180.00
6,034,792.50
11,603,163.00
307,692.00
65,120.00
10,027,462.50
1,101,342.00
6,805,040.00

1
2
3
4
5
6
7
8

PEKERJAAN FIRE ALARM PROTECTION ( FAP )
Indikator Lamp
Test Commisioning
Fire Alarm control Panel, system 500 cap 8 zone Notifier
ROR Detector HD-601
Break Glass MUS3A-R000SG-0001
Alarm bell
Instalasi
Portable extinguisher 3.5 NAF PIV

Bh
Ls
Unit
Bh
Bh
Bh
Ttk
Bh

4.00
1.00
1.00
37.00
6.00
4.00
51.00
7.00

0.002
0.004
0.068
0.019
0.002
0.004
0.018
0.012

157,500.00
1,550,000.00
26,200,625.00
200,956.25
140,923.75
386,650.00
137,362.50
681,725.00

630,000.00
1,550,000.00
26,200,625.00
7,435,381.25
845,542.50
1,546,600.00
7,005,487.50
4,772,075.00

1.00

0.025

9,513,625.00

9,513,625.00

II.
1
2
3
4
5
6
7
8
9
10
11
12
13

III.

IV.

PEKERJAAN SOUND SYSTEM
1 Power Amplifier VM 2240

Unit

Page 179

673,585.00
441,595.00
441,595.00
189,255.00
254,375.00
673,585.00
441,595.00
252,340.00
189,255.00
254,375.00
430,000.00
1,094,830.00
590,150.00
2,393,160.00
10,057,987.50
8,904,753.00
1,607,141.25
2,350,425.00
512,820.00
65,120.00
13,873,612.50
750,915.00
4,639,800.00
267,856.88
708,180.00
6,034,792.50
11,603,163.00
307,692.00
65,120.00
10,027,462.50
1,101,342.00
6,805,040.00
630,000.00
1,550,000.00
26,200,625.00
7,435,381.25
845,542.50
1,546,600.00
7,005,487.50
4,772,075.00
9,513,625.00

2
3
4
5
6
7
8
V.

Zone Selector SS021
Microphone PM660D
Rack Box
Kolom Speaker 30 W
Volume Control ZV303
GDGDFG Box Uk. 30 x 10 cm
Instalasi Speaker

Unit
Bh
Unit
Bh
Unit
Unit
Ttk

1.00
1.00
1.00
11.00
6.00
1.00
11.00

0.017
0.003
0.017
0.018
0.002
0.002
0.005

6,410,250.00
1,271,875.00
6,715,500.00
646,112.50
159,645.75
763,125.00
178,062.50

6,410,250.00
1,271,875.00
6,715,500.00
7,107,237.50
957,874.50
763,125.00
1,958,687.50

Unit

1.00

0.049

18,989,195.50

18,989,195.50

Ttk
Bh
Rol
Bh

12.00
1.00
2.00
18.00

0.008
0.002
0.005
0.0002

244,200.00
763,125.00
890,312.50
3,561.25

2,930,400.00
763,125.00
1,780,625.00
64,102.50

Unit
Ls
Ls
Unit
M'
Ttk

1.00
1.00
1.00
1.00
60.00
1.00

0.023
0.009
0.007
0.000
0.015
0.004

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
96,662.50
1,510,000.00

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET LT 1 & 2
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Wash Basin
Clean Out
Fitting & supporting

M'
M'
Bh
Bh
Ls

128.21
52.31
4.00
8.00
1.00

0.090
0.014
0.007
0.006
0.007

270,940.00
105,710.00
661,375.00
309,218.25
2,543,750.00

34,735,862.70
5,529,161.55
2,645,500.00
2,473,746.00
2,543,750.00

PEKERJAAN INSTALASI AIR BERSIH TOILET LT 1 & 2
Pipa PVC AW kelas medium A dia 2"
Pipa PVC AW kelas medium A dia 1 1/4"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Gate Valve dia. 1 1/4"
Gate Valve dia. 1 "
Hand Shower
Faucet dia 1/2" /Spray Shower
Roof Tank 1100 Lt
Fitting & supporting

M'
M'
M'
M'
Bh
Bh
Bh
Bh
Bh
Ls

10.00
73.10
7.34
126.94
8.00
4.00
2.00
10.00
2.00
1.00

0.003
0.005
0.001
0.012
0.004
0.001
0.002
0.004
0.009
0.004

105,710.00
27,472.50
31,980.00
35,850.00
188,237.50
135,836.25
330,687.50
137,362.50
1,800,000.00
1,526,250.00

1,057,100.00
2,008,239.75
234,637.26
4,550,799.00
1,505,900.00
543,345.00
661,375.00
1,373,625.00
3,600,000.00
1,526,250.00

M'
M'
Ls

233.29
17.60
1.00

0.107
0.014
0.007
8.084

177,940.00
309,218.25
2,543,750.00

41,512,441.12
5,442,241.20
2,543,750.00

INSTALASI PABX
1 PABX , TDN 1212 Lengkap terpasang
- Ex. Nasional Panasonic
2 Instalasi titik telephone + program
3 GDGDFG Box 20 pairs
4 Kabel 4 x 0,6 mm2 ex Supreme (@500 m)
5 Roset model tanam tembok

VI.

1
2
3
4
5
6

PEKERJAAN PENANGKAL PETIR
Penangkal petir sistem emisi Viking
Instalasi
Test Commisioning DEPNAKER
Bak Kontrol
BC 70 mm2 + Klem / NYA 70 mm2 + Klem
grounding

1.1.

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
1.1.4. PEKERJAAN PLAMBING
I.

II.

III.

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

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

TOTAL

Page 180

6,410,250.00
1,271,875.00
6,715,500.00
7,107,237.50
957,874.50
763,125.00
1,958,687.50
18,989,195.50
2,930,400.00
763,125.00
1,780,625.00
64,102.50
8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00
34,735,862.70
5,529,161.55
2,645,500.00
2,473,746.00
2,543,750.00
1,057,100.00
2,008,239.75
234,637.26
4,550,799.00
1,505,900.00
543,345.00
661,375.00
1,373,625.00
3,600,000.00
1,526,250.00
41,512,441.12
5,442,241.20
2,543,750.00
-

1.2.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
1.2.1. PEKERJAAN STRUKTUR
I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

431.00

0.023

20,500.00

8,835,500.00

M3
M3
M3
M3
M3
M3
M3

989.63
620.79
1,743.23
1,743.23
49.75
25.04
221.55

0.039
0.009
0.292
0.065
0.008
0.004
0.034

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

14,943,337.50
3,420,525.35
112,926,115.50
25,050,143.25
2,928,782.50
1,474,104.80
13,042,648.50

PEKERJAAN BETON
1 Pondasi dan Sloof
a. Pondasi Foot Plate ( 150 x 150 x 30 )
b. Sloof 20/30 cm Mutu Beton K 225
c. Sloof 15/20 cm Mutu Beton K 175
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M2
M2

27.00
38.88
0.38
202.50
250.40

0.153
0.298
0.002
0.018
0.016

2,184,630.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

58,985,010.00
115,199,496.00
854,437.50
7,014,600.00
6,072,200.00

2 Plat
a. Plat Lantai / Rabatan Beton t = 10 cm
b. Plat Dapur t : 10 cm

M2
M3

2,215.50
2.16

0.198
0.015

34,640.00
2,730,390.00

76,744,920.00
5,897,642.40

3 Kolom
a. Kolom 30/30 cm Mutu Beton K 225
b. Kolom 20/20 cm Mutu Beton K 225
c. Kolom Praktis 15/15 cm Mutu Beton K 175

M3
M3
M3

37.80
8.40
19.13

0.299
0.067
0.126

3,059,050.00
3,089,750.00
2,543,690.00

115,632,090.00
25,953,900.00
48,648,071.25

4 Balok
a. Balok 20/40 cm Mutu Beton K 225
b. Balok 15/30 cm Mutu Beton K 225
c. Balok 15/20 cm Mutu Beton K 175

M3
M3
M3

47.44
6.30
3.84

0.376
0.045
0.023

3,065,920.00
2,790,380.00
2,309,300.00

145,447,244.80
17,579,394.00
8,867,712.00

PEKERJAAN ATAP
1 Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm

M2
M'
M'

2,314.80
169.68
339.36

0.512
0.011
0.028

85,490.00
25,608.00
32,010.00

197,892,149.41
4,345,165.44
10,862,913.60

2 Gording :
- CNP 150 x 65 x 20 x 3.2

Kg

12,095.33

0.252

8,055.85

97,438,123.90

3 Rafter :
- WF 200 x 100 x 5.5 x 8

Kg

8,097.69

0.221

10,563.30

85,538,357.60

1
2
3
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 7 cm

Page 181

8,835,500.00
14,943,337.50
3,420,525.35
112,926,115.50
25,050,143.25
2,928,782.50
1,474,104.80
13,042,648.50
58,985,010.00
115,199,496.00
854,437.50
7,014,600.00
6,072,200.00
76,744,920.00
5,897,642.40
115,632,090.00
25,953,900.00
48,648,071.25
145,447,244.80
17,579,394.00
8,867,712.00
197,892,149.41
4,345,165.44
10,862,913.60
97,438,123.90
85,538,357.60
-

4 Regel :
- WF 150 x 75 x 5 x 7

Kg

4,848.48

0.132

10,563.30

51,215,948.78

5 Vute :
- WF 200 x 100 x 5.5 x 8

Kg

1,717.93

0.047

10,563.30

18,147,056.45

6 Lisplank :
- L 30 x 30 x 3
- Seng

Kg
M2

2,651.74
443.52

0.070
0.033

10,163.18
29,000.00

26,950,057.02
12,862,080.00

7 Kolom :
- WF 200 x 100 x 5.5 x 8

Kg

837.02

0.023

10,563.30

8,841,672.24

8 Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Bh
Bh
Bh
Kg

550.42
242.40
228.16
67.00
3,011.27
2,154.96
21.63
265.09
1,265.00
870.00
69.00
758.24

0.013
0.006
0.006
0.002
0.296
0.056
0.001
0.007
0.010
0.007
0.001
0.018

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

5,138,855.92
2,211,378.84
2,276,216.86
679,145.50
114,428,412.00
21,498,850.69
215,750.71
2,644,647.15
4,049,265.00
2,784,870.00
220,869.00
7,079,127.54

9 Atap Polycarbonat

M2

190.08

476,980.00

90,664,358.40

10 Talang Seng 0.4 cm

M'

70.40

0.234
0.000
0.006

32,010.00

2,253,504.00

M2
M2
M2

136.50
2,636.50
94.40

0.015
0.289
0.023

42,400.00
42,400.00
93,460.00

5,787,600.00
111,787,600.00
8,822,624.00

M2
M2
M2
M2
M2
Unit
Unit
Bh

354.00
354.00
708.00
708.00
661.00
4.00
228.00
4.00

0.078
0.039
0.033
0.318
0.273
0.021
0.103
0.003

84,960.00
42,400.00
17,830.00
173,540.00
160,000.00
2,000,000.00
175,000.00
250,000.00

30,075,840.00
15,009,600.00
12,623,640.00
122,866,320.00
105,760,000.00
8,000,000.00
39,900,000.00
1,000,000.00

Unit
Unit

2.00
2.00

0.032
0.050

6,219,318.38
9,761,902.50

12,438,636.75
19,523,805.00

1.2.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
1.2.2. PEKERJAAN ARSITEKTUR
I.

II.

1
2
3
4

PEKERJAAN PASANGAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pasangan Roolag Pot Taman 1 Pc : 3 Ps
Pekerjaan Aksesories :
- Pasangan Bata Penebalan Kolom 1 Pc : 5 Ps
- Pasangan 1/2 Bata Pada Pot Taman 1 Pc : 3 Ps
- Plesteran 1/2 Bata Pada Pot Taman 1 Pc : 3 Ps
- Pasangan Batu Palimanan Pada Pot Taman
- Pasangan Batu Lempeng
- Pasang Meja Information & Security
- Pasang Kursi Ruang Tunggu (1 unit @ 4 Tempat Duduk)
- Pasang Petunjuk Tanda Ruang

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
1 P1
2 P2

Page 182

51,215,948.78
18,147,056.45
26,950,057.02
12,862,080.00
8,841,672.24
5,138,855.92
2,211,378.84
2,276,216.86
679,145.50
114,428,412.00
21,498,850.69
215,750.71
2,644,647.15
4,049,265.00
2,784,870.00
220,869.00
7,079,127.54
90,664,358.40
2,253,504.00
5,787,600.00
111,787,600.00
8,822,624.00
30,075,840.00
15,009,600.00
12,623,640.00
122,866,320.00
105,760,000.00
8,000,000.00
39,900,000.00
1,000,000.00
12,438,636.75
19,523,805.00

3
4
5
6
7
8
9
10
III.

IV.

V.

VI.

VII.

P3
RD (Rolling Door)
M1 (Partisi)
M2 (Partisi)
M3 (Partisi)
M4 (Partisi)
R1 (Rooster)
R2 (Rooster)

Unit
Unit
Unit
Unit
Unit
M2
M2
M2

4.00
44.00
14.00
6.00
12.00
48.50
41.60
47.52

0.038
0.324
0.043
0.018
0.029
0.000
0.029
0.062

3,720,876.47
2,851,923.50
1,183,443.30
1,165,404.50
918,794.50
271,544.00
507,267.60

14,883,505.88
125,484,634.00
16,568,206.20
6,992,427.00
11,025,534.00
11,296,230.40
24,105,356.35

PEKERJAAN PLESTERAN
Plesteran Transram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

273.00
6,097.40
1,377.20
43.20
10,650.00
6,500.00

0.013
0.255
0.078
0.002
0.135
0.082

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

4,867,590.00
98,594,958.00
30,312,172.00
950,832.00
52,078,500.00
31,785,000.00

PEKERJAAN PLAFOND
1 Pada Bangunan Retail & Warung
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
2 List Gypsum

M2
M2
M'

624.00
624.00
513.37

0.045
0.040
0.020

28,000.00
24,680.00
14,710.00

17,472,000.00
15,400,320.00
7,551,672.70

M2
M2

140.70
1,596.00

0.034
0.382

92,630.00
92,630.00

13,033,041.00
147,837,480.00

M2

824.74

0.191

89,620.00

73,912,840.32

M'

430.40

0.072

65,000.00

27,976,000.00

M'

498.18

0.043

33,490.00

16,684,048.20

Unit
Bh
Unit
Bh

16.00
16.00
16.00
16.00

0.083
0.002
0.010
0.002

2,000,000.00
54,380.00
250,000.00
54,330.00

32,000,000.00
870,080.00
4,000,000.00
869,280.00

M2
M2
M2
M2

3,503.72
2,866.68
1,420.40
624.00

0.099
0.081
0.040
0.018

10,940.00
10,940.00
10,940.00
10,940.00

38,330,696.80
31,361,479.20
15,539,176.00
6,826,560.00

1
2
3
4
5
6

PEKERJAAN LANTAI
1 Pasang Keramik Lantai :
- (K1) Keramik Lantai 30 x 30 cm Warna Gelap
- (K2) Keramik Lantai 30 x 30 cm Warna Terang
2 Pasang Keramik Dinding :
- Keramik Dinding 20 x 25 cm
3 Pasang Collplint
- Collplint 10 x 30 cm
4 Pasang Step Noise
- Step Noise
1
2
3
4

PEKERJAAN SANITAR
Pasang Kitchen Sink & Pelengkapan
Pasang Kran Air Dia. 1/2"
Pasang Tempat Cuci Piring
Pasang Foor Drian

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam
2 Cat Beton
3 Cat Plafond

1.2.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
1.2.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEKERJAAN PANEL
Page 183

14,883,505.88
125,484,634.00
16,568,206.20
6,992,427.00
11,025,534.00
11,296,230.40
24,105,356.35
4,867,590.00
98,594,958.00
30,312,172.00
950,832.00
52,078,500.00
31,785,000.00
17,472,000.00
15,400,320.00
7,551,672.70
13,033,041.00
147,837,480.00
73,912,840.32
27,976,000.00
16,684,048.20
32,000,000.00
870,080.00
4,000,000.00
869,280.00
38,330,696.80
31,361,479.20
15,539,176.00
6,826,560.00
-

II.
A.

B.

C.

D.

III.

1 Panel SDP RUANG TUNGGU
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 50A/3P/18 kA NS100N TM50D
- MCB 16A/1P/6kA
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu
- KWH Meter

Unit
Bh
Bh
Bh
Bh
Ls
Bh

1.00
1.00
1.00
17.00
3.00
1.00
44.00

0.002
0.001
0.000
0.003
0.000
0.001
0.040

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00
355,000.00

673,585.00
441,595.00
63,085.00
1,072,445.00
189,255.00
254,375.00
15,620,000.00

1
2
3
4
5
6
7

PEK. INSTALASI LAMPU DAN STOP KONTAK
Kedatangan Bus
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

15.00
24.00
12.00
6.00
57.00
14.00
14.00

0.015
0.028
0.005
0.000
0.020
0.001
0.006

391,991.88
455,331.25
167,887.50
17,094.00
137,362.50
25,030.50
154,660.00

5,879,878.13
10,927,950.00
2,014,650.00
102,564.00
7,829,662.50
350,427.00
2,165,240.00

1
2
3
4
5
6
7
8

Keberangkatan Bus
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Lampu SL 18 W + Fitting
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

11.00
22.00
11.00
1.00
16.00
45.00
12.00
12.00

0.011
0.026
0.005
0.000
0.001
0.016
0.001
0.005

391,991.88
455,331.25
167,887.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

4,311,910.63
10,017,287.50
1,846,762.50
59,015.00
273,504.00
6,181,312.50
300,366.00
1,855,920.00

1
2
3
4
5
6
7

Kedatangan Angkot
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

13.00
29.00
10.00
12.00
43.00
12.00
12.00

0.013
0.034
0.004
0.001
0.015
0.001
0.005

391,991.88
455,331.25
167,887.50
17,094.00
137,362.50
25,030.50
154,660.00

5,095,894.38
13,204,606.25
1,678,875.00
205,128.00
5,906,587.50
300,366.00
1,855,920.00

1
2
3
4
5
6
7
8
9

Keberangkatan Angkot
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Lampu SL 18 W + fitting Broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
Saklar Engkel

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk
Bh

15.00
25.00
12.00
1.00
16.00
54.00
15.00
15.00
3.00

0.015
0.029
0.005
0.0002
0.001
0.019
0.001
0.006
0.0003

391,991.88
455,331.25
167,887.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00
32,560.00

5,879,878.13
11,383,281.25
2,014,650.00
59,015.00
273,504.00
7,417,575.00
375,457.50
2,319,900.00
97,680.00

Bh

8.00

0.014

681,725.00

5,453,800.00

PEKERJAAN FIRE ALARM PROTECTION ( FAP )
1 Portable extinguisher 3.5 kg

Page 184

673,585.00
441,595.00
63,085.00
1,072,445.00
189,255.00
254,375.00
15,620,000.00
5,879,878.13
10,927,950.00
2,014,650.00
102,564.00
7,829,662.50
350,427.00
2,165,240.00
4,311,910.63
10,017,287.50
1,846,762.50
59,015.00
273,504.00
6,181,312.50
300,366.00
1,855,920.00
5,095,894.38
13,204,606.25
1,678,875.00
205,128.00
5,906,587.50
300,366.00
1,855,920.00
5,879,878.13
11,383,281.25
2,014,650.00
59,015.00
273,504.00
7,417,575.00
375,457.50
2,319,900.00
97,680.00
5,453,800.00
-

1.2.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
1.2.4. PEKERJAAN PLAMBING
I.

II.

III.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

288.00
192.00
32.00
1.00

0.202
0.088
0.026
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

78,030,720.00
34,164,480.00
9,894,984.00
2,543,750.00

1
2
3
4
5

PEKERJAAN INSTALASI AIR BERSIH
Stop Kran 2"
Pipa PVC AW Dia. 1 "
Pipa PVC AW Dia. 3/4 "
Fitting & Supporting
Kran unt. Kicthen Zink

Bh
M'
M'
Ls
Bh

4.00
592.00
1,280.00
1.00
32.00

0.005
0.049
0.119
0.007
0.005

464,285.25
31,980.00
35,850.00
2,543,750.00
64,380.00

1,857,141.00
18,932,160.00
45,888,000.00
2,543,750.00
2,060,160.00

M'
Ls
Bh

1,545.28
1.00
62.00

0.711
0.004
0.009
9.230

177,940.00
1,526,250.00
54,330.00

274,967,123.20
1,526,250.00
3,368,460.00

M2

88.00

0.005

20,500.00

1,804,000.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan tanah
Urugan Pasir di bawah Pondasi t = 10 cm
Urugan Pasir di bawah Sloof t = 10 cm
Urugan pasir di bawah Lantai t = 7 cm
Urugan Pasir Bawah Rigit Pavement

M3
M3
M3
M3
M3
M3
M3
M3

76.04
60.83
31.50
15.75
3.20
3.01
2.31
27.50

0.003
0.001
0.005
0.001
0.0005
0.0005
0.0004
0.004

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

1,148,204.00
335,184.32
2,040,570.00
226,327.50
188,384.00
177,198.70
135,989.70
1,618,925.00

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Foot Plate 150 x 150 x 30
- Sloof 20/40 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M3
M2
M2

5.40
4.32
32.00
30.10

0.031
0.034
0.003
0.002

2,184,630.00
3,055,050.00
34,640.00
24,250.00

11,797,002.00
13,197,816.00
1,108,480.00
729,925.00

2 Kolom :
- Kolom 40 x 40 cm

M3

2.56

2,997,650.00

7,673,984.00

3 Rigit Pavement

M3

0.020
0.000
0.313

2,684,150.00

120,907,536.75

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC Dia. 3 "
2 accesoris pipa 3"
3 floor drain 3"

TOTAL

1.3.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
1.3.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8

45.05
Page 185

78,030,720.00
34,164,480.00
9,894,984.00
2,543,750.00
1,857,141.00
18,932,160.00
45,888,000.00
2,543,750.00
2,060,160.00
274,967,123.20
1,526,250.00
3,368,460.00
1,804,000.00
1,148,204.00
335,184.32
2,040,570.00
226,327.50
188,384.00
177,198.70
135,989.70
1,618,925.00
11,797,002.00
13,197,816.00
1,108,480.00
729,925.00
7,673,984.00
120,907,536.75

IV.

1

2
3

4
5
7
8

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 150 cm
Gording :
- CNP 150 x 50 x 20 x 3.2
Rangka Kuda Kuda :
- 2L ( 75 x 75 x 7 )
- 2L ( 50 x 50 x 5 )
- L ( 50 x 50 x 5 )
Regel :
- WF 150 x 75 x 5 x 7
Penutup Lisplank :
- Seng
Kolom :
- WF 250 x 125 x 6 x 9
Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Plat 6 mm
- Mur Baut Dia. 16 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

M2
M'
M'

234.50
25.00
50.00

0.052
0.002
0.008

85,490.00
25,608.00
65,000.00

20,047,405.00
640,200.00
3,250,000.00

Kg

1.53

0.00003

8,055.85

12,341.56

Kg
Kg
Kg

635.00
508.95
645.91

0.017
0.013
0.017

10,163.18
10,163.18
10,163.18

6,453,616.13
5,172,547.92
6,564,470.96

Kg

588.00

0.016

10,563.30

6,211,220.40

M2

83.30

0.006

29,000.00

2,415,700.00

Kg

1,404.00

0.038

10,563.30

14,830,873.20

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg

156.10
35.20
112.17
13.00
370.15
9.32
185.98
13.82
155.62
34.00
266.00
34.00
60.10

0.004
0.001
0.003
0.0003
0.036
0.0002
0.005
0.0004
0.004
0.0003
0.002
0.0003
0.001

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

1,457,397.96
321,124.32
1,119,028.47
131,774.50
14,065,700.00
92,950.58
1,855,390.24
137,834.63
1,552,505.22
108,834.00
851,466.00
108,834.00
561,135.41

M2
M2
M3
M3
M'

120.00
81.90
6.00
4.29
140.00

0.029
0.009
0.001
0.001
0.016

93,460.00
44,720.00
58,870.00
77,870.00
45,000.00

11,215,200.00
3,662,568.00
353,367.18
333,867.63
6,300,000.00

Bh

4.00

0.006

550,000.00

2,200,000.00

M2
M'
M'

120.00
240.00
210.00

0.005
0.003
0.003

16,170.00
4,890.00
4,890.00

1,940,400.00
1,173,600.00
1,026,900.00

1.3.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
1.3.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

PEKERJAAN PASANGAN
1 Pas. Penebalan 1 Bata Pada Kolom
2 Pasang Conblock :
- Urugan Pasir Bawah Conblock t : 7 cm
- Abu Batu t : 5 cm
3 Pasang Kanstin
4 Pekerjaan Aksesories :
- Pasang Papan Nama + Acc
PEKERJAAN PLESTERAN
1 Plesteran Bata Penebalan Kolom
2 Tali Air
3 Benangan
PEKERJAAAN PENGECATAN

Page 186

20,047,405.00
640,200.00
3,250,000.00
12,341.56
6,453,616.13
5,172,547.92
6,564,470.96
6,211,220.40
2,415,700.00
14,830,873.20
1,457,397.96
321,124.32
1,119,028.47
131,774.50
14,065,700.00
92,950.58
1,855,390.24
137,834.63
1,552,505.22
108,834.00
851,466.00
108,834.00
561,135.41
11,215,200.00
3,662,568.00
353,367.18
333,867.63
6,300,000.00
2,200,000.00
1,940,400.00
1,173,600.00
1,026,900.00
-

1 Cat Dinding
2 Cat Besi
3 Cat Kanstin

M2
M2
M2

120.00
77.00
42.00

0.003
0.004
0.002

10,940.00
21,900.00
21,900.00

1,312,800.00
1,686,300.00
919,800.00

Bh
Ttk

6.00
6.00

0.004
0.002

250,686.56
137,362.50

1,504,119.38
824,175.00

M'
M'
M'
Ls

73.92
46.20
8.00
1.00

0.034
0.032
0.006
0.004
0.815

177,940.00
270,940.00
309,218.25
1,526,250.00

13,153,324.80
12,517,428.00
2,473,746.00
1,526,250.00

M2

378.00

0.020

20,500.00

7,749,000.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan tanah
Urugan Pasir di bawah Pondasi t = 10 cm
Urugan Pasir di bawah Sloof t = 10 cm
Urugan pasir di bawah Lantai t = 7 cm
Urugan Pasir Bawah Rigit Pavement

M3
M3
M3
M3
M3
M3
M3
M3

302.40
221.20
687.99
687.99
8.00
11.20
6.93
135.00

0.012
0.003
0.115
0.026
0.001
0.002
0.001
0.021

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

4,566,240.00
1,218,812.00
44,567,992.20
9,886,416.30
470,960.00
659,344.00
407,969.10
7,947,450.00

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Foot Plate 150 x 150 x 30 cm
- Sloof 20/40 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M3
M2
M2

13.50
12.00
80.00
112.00

0.076
0.095
0.007
0.007

2,184,630.00
3,055,050.00
34,640.00
24,250.00

29,492,505.00
36,660,600.00
2,771,200.00
2,716,000.00

2 Kolom :
- Kolom 40/40 cm

M3

18.97

0.147

2,997,650.00

56,865,420.50

3 Rigit Pavement

M3

137.36

0.953

2,684,150.00

368,694,844.00

1.3.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
1.3.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu TKI 2X40W
2 Instalasi lampu
1.3.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
1.3.4. PEKERJAAN PLAMBING
I.

1
1
2
3

PEKERJAAN INSTALASI TALANG TEGAK
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 4"
Roof drain almunium dia. 3"
Fitting & supporting

TOTAL

1.4.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
1.4.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8

Page 187

1,312,800.00
1,686,300.00
919,800.00
1,504,119.38
824,175.00
13,153,324.80
12,517,428.00
2,473,746.00
1,526,250.00
7,749,000.00
4,566,240.00
1,218,812.00
44,567,992.20
9,886,416.30
470,960.00
659,344.00
407,969.10
7,947,450.00
29,492,505.00
36,660,600.00
2,771,200.00
2,716,000.00
56,865,420.50
368,694,844.00

IV.

1

2
3

4
5
7
8

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 150 cm
Gording :
- CNP 150 x 50 x 20 x 3.2
Rangka Kuda Kuda :
- 2L ( 75 x 75 x 7 )
- 2L ( 50 x 50 x 5 )
- L ( 50 x 50 x 5 )
Regel :
- WF 150 x 75 x 5 x 7
Penutup Lisplank :
- Seng
Kolom :
- WF 250 x 125 x 6 x 9
Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Plat 6 mm
- Mur Baut Dia. 16 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

M2
M'
M'

582.90
67.00
134.00

0.129
0.004
0.023

85,490.00
25,608.00
65,000.00

49,832,121.00
1,715,736.00
8,710,000.00

Kg

4,107.10

0.086

8,055.85

33,086,181.54

Kg
Kg
Kg

1,588.00
1,450.35
1,651.65

0.042
0.038
0.043

10,163.18
10,163.18
10,163.18

16,139,121.90
14,740,160.86
16,786,007.99

Kg

1,764.00

0.048

10,563.30

18,633,661.20

M2

183.26

0.014

29,000.00

5,314,540.00

Kg

3,560.00

0.097

10,563.30

37,605,348.00

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg

195.12
85.00
300.61
15.00
894.59
9.32
464.94
34.55
389.04
82.00
698.00
35.20
158.46

0.005
0.002
0.008
0.0004
0.088
0.0002
0.012
0.001
0.010
0.001
0.006
0.000
0.004

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

1,821,670.43
775,442.25
2,999,000.68
152,047.50
33,994,268.00
92,950.58
4,638,420.73
344,696.32
3,881,208.18
262,482.00
2,234,298.00
112,675.20
1,479,386.05

M2
M2
M3
M3
M'

335.00
245.70
25.62
18.30
369.00

0.081
0.028
0.004
0.004
0.043

93,460.00
44,720.00
58,870.00
77,870.00
45,000.00

31,309,100.00
10,987,704.00
1,508,249.40
1,425,021.00
16,605,000.00

Bh

9.00

0.013

550,000.00

4,950,000.00

M2
M'
M'

300.00
1,440.00
633.33

0.013
0.018
0.008

16,170.00
4,890.00
4,890.00

4,851,000.00
7,041,600.00
3,096,998.37

1.4.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
1.4.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

PEKERJAAN PASANGAN
1 Pas. Penebalan 1 Bata Pada Kolom
2 Pasang Conblock
- Urugan Pasir Bawah Conblock t : 7 cm
- Abu batu t = 5 cm
3 Pasang Kanstin
4 Pekerjaan Aksesories
- Pasang Papan Nama + Acc
PEKERJAAN PLESTERAN
1 Plesteran Bata Penebalan Kolom
2 Tali Air
3 Benangan
PEKERJAAAN PENGECATAN

Page 188

49,832,121.00
1,715,736.00
8,710,000.00
33,086,181.54
16,139,121.90
14,740,160.86
16,786,007.99
18,633,661.20
5,314,540.00
37,605,348.00
1,821,670.43
775,442.25
2,999,000.68
152,047.50
33,994,268.00
92,950.58
4,638,420.73
344,696.32
3,881,208.18
262,482.00
2,234,298.00
112,675.20
1,479,386.05
31,309,100.00
10,987,704.00
1,508,249.40
1,425,021.00
16,605,000.00
4,950,000.00
4,851,000.00
7,041,600.00
3,096,998.37
-

1 Cat Dinding
2 Cat Besi
3 Cat Kanstin

M2
M2
M2

300.00
306.49
167.18

0.008
0.017
0.009

10,940.00
21,900.00
21,900.00

3,282,000.00
6,712,131.00
3,661,242.00

Bh
Ttk

18.00
18.00

0.012
0.018

250,686.56
385,000.00

4,512,358.13
6,930,000.00

M'
M'
M'
Ls

173.80
110.00
30.00
1.00

0.080
0.077
0.024
0.004
2.608

177,940.00
270,940.00
309,218.25
1,526,250.00

30,925,972.00
29,803,400.00
9,276,547.50
1,526,250.00

1.4.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
1.4.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu TKI 2X40W
2 Instalasi lampu dng kabel NYY 2x2.5mm2
1.4.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
1.4.4. PEKERJAAN PLAMBING
I.

1
1
2
3

1.5.

PEKERJAAN INSTALASI TALANG TEGAK
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 4"
Roof drain almunium dia. 3"
Fitting & supporting

TOTAL

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN ANGKOT

I.

PEKERJAAN PERSIAPAN
1 Uitzet dan Pasangan Bowplank

M'

219.44

0.012

20,500.00

4,498,520.00

II.

PEKERJAAN TANAH
1 Urugan Pasir Bawah Perkerasan Paving 10 cm
2 Urugan Abu Batu Bawah Perkerasan Paving 7 cm

M3
M3

31.61
22.13

0.005
0.004

58,870.00
77,870.00

1,861,008.74
1,723,148.05

III.

PEKERJAAN PASANGAN
1 Pasang Perkerasan Paving
2 Kansteen
3 Papan Nama

M2
M'
Bh

316.12
34.00
1.00

0.037
0.004
0.004

44,720.00
45,000.00
1,500,000.00

14,136,964.66
1,530,000.00
1,500,000.00

IV.

PEKERJAAN PENGECATAN
1 Pengecatan Kansteen

M2

15.15

0.001
0.066

21,900.00

331,785.00

M'

118.00

0.006

20,500.00

2,419,000.00

1.6.

I.
II.

TOTAL

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN ANGKOT
PEKERJAAN PERSIAPAN
1 Uitzet dan Pasangan Bowplank
PEKERJAAN TANAH
Page 189

3,282,000.00
6,712,131.00
3,661,242.00
4,512,358.13
6,930,000.00
30,925,972.00
29,803,400.00
9,276,547.50
1,526,250.00
4,498,520.00
1,861,008.74
1,723,148.05
14,136,964.66
1,530,000.00
1,500,000.00
331,785.00
2,419,000.00
-

1
2
3
4
5
6
7
8

Galian Tanah Pondasi
Urugan Tanah Kembali
Urugan Tanah Peninggian Elevasi
Urugan Pasir Bawah Pondasi t = 5 cm
Urugan Pasir Bawah Perkerasan Paving 10 cm
Urugan Pasir Bawah Perkerasan Paving 7 cm
Urugan Abu Batu Bawah Perkerasan Paving 7 cm
Urugan Abu Batu Bawah Perkerasan Paving 5 cm

III.

PEKERJAAN BETON
1 Pondasi Foot Plate 60 x 60 x 20 cm
2 Kolom 20 x 20 cm
3 Lantai Kerja Bawah Pondasi t = 5 cm

IV.

PEKERJAAN PASANGAN
1 Pasang Perkerasan Paving
2 Kansteen
3 Pasang Papan Jurusan Keberangkatan :
- Pipa Galvanis Dia. 4"
- Pipa Galvanis Dia. 2"
- Plat Baja Plendes t = 6 mm
- Baut 1/2"
- Papan Nama Jurusan Keberangkatan
- Angkur 1/2

V.

PEKERJAAN PENGECATAN
1 Pengecatan Kansteen

TOTAL

M3
M3
M3
M3
M3
M3
M3
M3

2.51
2.01
87.94
0.22
63.70
16.66
44.59
11.90

0.0001
0.00003
0.015
0.000
0.010
0.003
0.009
0.002

15,100.00
5,510.00
64,780.00
58,870.00
58,870.00
58,870.00
77,870.00
77,870.00

37,959.51
11,081.16
5,696,591.25
13,058.10
3,750,019.00
980,774.20
3,472,223.30
926,653.00

M3
M3
M3

0.50
0.21
0.24

0.004
0.002
0.00001

3,140,710.00
3,089,750.00
17,320.00

1,582,917.84
648,847.50
4,158.53

M2
M'

637.00
285.00

0.074
0.033

44,720.00
45,000.00

28,486,640.00
12,825,000.00

M'
M'
Kg
Bh
Unit
Bh

21.00
33.60
2.94
28.00
7.00
28.00

0.009
0.009
0.000
0.001
0.010
0.001

160,940.00
108,080.00
15,580.00
7,800.00
550,000.00
7,800.00

3,379,740.00
3,631,488.00
45,863.63
218,400.00
3,850,000.00
218,400.00

M2

156.75

0.009
0.196

21,900.00

3,432,825.00

M'

88.00

0.005

20,500.00

1,804,000.00

M3
M3
M3
M3
M3
M3
M3
M3
M3

334.20
205.95
68.25
68.25
10.79
10.52
6.75
26.30
18.41

0.013
0.003
0.011
0.003
0.002
0.002
0.001
0.004
0.004

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
77,870.00

5,046,420.00
1,134,795.52
4,421,235.00
980,752.50
635,442.78
619,312.40
397,490.24
1,548,281.00
1,433,586.70

M3
M3

10.37
7.45

0.059
0.057

2,190,480.00
2,962,950.00

22,710,896.64
22,079,903.40

1.7.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
1.7.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8
9

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Perkerasan Paving t : 10 cm
Urugan Abu Batu Perkerasan Paving t = 7 cm

PEKERJAAN BETON
1 Pondasi, Sloof & Lantai Kerja :
- Pondasi Foot Plate 120 x 120 x 30 cm
- Sloof 20 x 30 cm

Page 190

37,959.51
11,081.16
5,696,591.25
13,058.10
3,750,019.00
980,774.20
3,472,223.30
926,653.00
1,582,917.84
648,847.50
4,158.53
28,486,640.00
12,825,000.00
3,379,740.00
3,631,488.00
45,863.63
218,400.00
3,850,000.00
218,400.00
3,432,825.00
1,804,000.00
5,046,420.00
1,134,795.52
4,421,235.00
980,752.50
635,442.78
619,312.40
397,490.24
1,548,281.00
1,433,586.70
22,710,896.64
22,079,903.40

- Sloof 15 x 20 cm
- Lantai Kerja Bawah Pondasi t = 10 cm
- Lantai Kerja Bawah Sloof t = 7 cm

IV.

M3
M2
M2

0.62
75.14
67.52

0.004
0.007
0.004

2,278,500.00
34,640.00
24,250.00

1,421,784.00
2,602,849.60
1,637,360.00

2 Kolom :
- Kolom 30 x 30 cm
- Kolom 20 x 20 cm
- Kolom Praktis 15 x 15 cm

M3
M3
M3

8.64
2.40
1.89

0.068
0.019
0.012

3,059,050.00
3,089,750.00
2,543,690.00

26,430,192.00
7,415,400.00
4,807,574.10

3 Balok :
a. Balok 15 x 30 cm
b. Balok 15 x 20 cm
c. Balok 20 x 40 cm

M3
M3
M3

0.24
0.60
7.20

2,790,380.00
2,309,300.00
3,065,920.00

669,691.20
1,385,580.00
22,074,624.00

4 Plat Beton :
a. Plat Kanopi t = 10 cm
b. Plat Dapur t = 10 cm
c. Rabat beton t = 10 cm
d. Plat Car Wash Area t = 15 cm
e. Plat Wastafel t = 10 cm

M3
M3
M2
M3
M3

6.79
0.30
2.63
15.78
0.20

0.002
0.004
0.057
0.000
0.000
0.048
0.002
0.000
0.111
0.001

2,730,390.00
2,730,390.00
34,640.00
2,730,390.00
2,730,390.00

18,544,808.88
819,117.00
91,103.20
43,085,554.20
550,856.18

5 Water proofing

M2

67.92

0.005

26,060.00

1,769,995.20

M2
M'
M'

496.00
36.00
72.00

0.110
0.002
0.006

85,490.00
25,608.00
32,010.00

42,403,040.00
921,888.00
2,304,720.00

Kg

4.33

0.0001

8,055.85

34,841.55

Kg
Kg

1,543.00
324.17

0.042
0.008

10,563.30
9,976.45

16,299,171.90
3,234,093.73

Kg

784.00

0.021

10,563.30

8,281,627.20

Kg

597.79

0.016

10,563.30

6,314,622.43

Kg
M2

282.10
80.60

0.007
0.006

10,163.18
29,000.00

2,867,031.67
2,337,400.00

Kg

937.20

0.026

10,563.30

9,899,924.76

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Bh

237.57
65.00
494.55
36.00
496.00
89.76
40.44
57.45
400.00

0.006
0.002
0.013
0.001
0.049
0.002
0.001
0.001
0.003

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
3,201.00

2,217,999.67
592,985.25
4,933,853.35
364,914.00
18,848,000.00
895,486.15
403,463.60
573,111.14
1,280,400.00

PEKERJAAN ATAP
1 Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm
2 Gording :
- CNP 150 x 65 x 20 x 3.2
3 Rafter :
- WF 150 x 75 x 5 x 7
- Plat 6
4 Regel :
- WF 150 x 75 x 5 x 7
5 Vute :
- WF 150 x 75 x 5 x 7
6 Lisplank :
- L 50 x 50 x 5
- Seng
7 Kolom :
- WF 200 x 100 x 5.5 x 8
8 Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm

Page 191

1,421,784.00
2,602,849.60
1,637,360.00
26,430,192.00
7,415,400.00
4,807,574.10
669,691.20
1,385,580.00
22,074,624.00
18,544,808.88
819,117.00
91,103.20
43,085,554.20
550,856.18
1,769,995.20
42,403,040.00
921,888.00
2,304,720.00
34,841.55
16,299,171.90
3,234,093.73
8,281,627.20
6,314,622.43
2,867,031.67
2,337,400.00
9,899,924.76
2,217,999.67
592,985.25
4,933,853.35
364,914.00
18,848,000.00
895,486.15
403,463.60
573,111.14
1,280,400.00

- Mur Baut Dia. 8 mm
- Trekstang Dia. 12 mm

Bh
Kg

336.00
655.20

0.003
0.016

3,201.00
9,336.25

1,075,536.00
6,117,111.00

1.7.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
1.7.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

IV.

V.

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pas. Batu Kali 1 Pc : 4 Ps
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps
Pasang Perkerasan Paving
Pasangan Asesoris :
- Plesteran Camprot
- Pasang Batu Lempeng
- Pasang Batu Palimanan Taman
- Pasang Bata Taman
- Pasang Penebalan Kolom
- Pasang Petunjuk Tanda Ruang

M3
M3
M2
M2
M2

6.56
14.43
104.38
471.36
24.60

0.002
0.011
0.011
0.050
0.003

118,520.00
296,220.00
42,400.00
40,800.00
44,720.00

777,491.20
4,275,047.04
4,425,500.00
19,231,430.88
1,100,112.00

M2
M2
M2
M2
M2
Unit

46.14
56.32
12.60
12.60
56.54
3.00

0.002
0.023
0.006
0.001
0.012
0.003

15,740.00
160,000.00
173,540.00
42,400.00
84,960.00
350,000.00

726,237.30
9,010,560.00
2,186,604.00
534,240.00
4,803,638.40
1,050,000.00

1
2
3
4
5

PEKERJAAN KUSEN, PINTU & JENDELA
R1 (Rolling Door)
J1
BV
S (Shading)
RS1 (Rooster)

Unit
Unit
Unit
Unit
Unit

6.00
6.00
4.00
6.00
5.00

0.045
0.009
0.005
0.009
0.007

2,901,549.71
592,407.40
451,090.72
597,000.00
508,892.00

17,409,298.26
3,554,444.40
1,804,362.86
3,582,000.00
2,544,460.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

208.75
942.72
356.12
356.12
712.23
676.62

0.010
0.039
0.020
0.020
0.009
0.009

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

3,722,012.50
15,243,737.12
7,838,091.15
7,838,091.15
3,482,804.70
3,308,664.47

PEKERJAAN PLAFOND
1 Plafond :
- Pasang Rangka Plafond Metalfuring
- Pasang Plafond Gypsum Board

M2
M2

96.00
96.00

0.007
0.006

28,000.00
24,680.00

2,688,000.00
2,369,280.00

2 List Gipsum

M'

128.25

0.005

14,710.00

1,886,557.50

M2
M2
M2
M2
M2
M'
M'

78.00
8.00
10.00
0.60
26.00
16.00
153.13

0.019
0.002
0.002
0.000
0.006
0.001
0.026

92,630.00
92,630.00
91,630.00
91,630.00
89,620.00
33,490.00
65,000.00

7,225,140.00
741,040.00
916,300.00
54,978.00
2,330,120.00
535,840.00
9,953,125.00

1
2
3
4
5
6

1
2
3
4
5
6
7

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna Terang
Keramik Lantai 30 x 30 cm Warna Gelap
Keramik Lantai KM / WC 20 x 20 cm Warna Terang
Keramik Lantai KM / WC 20 x 20 cm Warna Gelap
Keramik Dinding KM / WC 20 x 25 cm
Step Noise
Coll Plint

Page 192

1,075,536.00
6,117,111.00
777,491.20
4,275,047.04
4,425,500.00
19,231,430.88
1,100,112.00
726,237.30
9,010,560.00
2,186,604.00
534,240.00
4,803,638.40
1,050,000.00
17,409,298.26
3,554,444.40
1,804,362.86
3,582,000.00
2,544,460.00
3,722,012.50
15,243,737.12
7,838,091.15
7,838,091.15
3,482,804.70
3,308,664.47
2,688,000.00
2,369,280.00
1,886,557.50
7,225,140.00
741,040.00
916,300.00
54,978.00
2,330,120.00
535,840.00
9,953,125.00
-

VI.

VII.

1
2
3
4
5
6

PEKERJAAN SANITAIR
Pasang Wastafel + Acc
Pasang Kloset Jongkok
Pasang Kitchen Sink
Pasang Kran Air d : 1/2 "
Pasang Tempat Cuci Piring
Pasang Floor Drain

Bh
Bh
Bh
Bh
Bh
Bh

3.00
2.00
2.00
12.00
1.00
6.00

0.006
0.001
0.010
0.002
0.001
0.001

712,780.00
273,650.00
2,000,000.00
54,380.00
250,000.00
54,330.00

2,138,340.00
547,300.00
4,000,000.00
652,560.00
250,000.00
325,980.00

M2
M2
M2
M2

633.31
518.16
96.00
356.12

0.018
0.015
0.003
0.010

10,940.00
10,940.00
10,940.00
10,940.00

6,928,378.14
5,668,673.03
1,050,240.00
3,895,898.10

PEKERJAAN PANEL
1 Panel SDP BENGKEL
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 32A/3P/18 kA NS100N TM25D
- MCB 6A/3P/6 kA
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
1.00
3.00
6.00
6.00
1.00

0.002
0.001
0.000
0.001
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
189,255.00
378,510.00
378,510.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2X20W
Lampu gantung Industrial 150 W
Lampu SL 18 w + fitting broco
Saklar Cam
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

8.00
12.00
3.00
3.00
6.00
23.00
6.00
6.00

0.006
0.014
0.000
0.001
0.000
0.008
0.000
0.002

269,841.00
455,331.25
59,015.00
177,500.00
17,094.00
137,362.50
25,030.50
154,660.00

2,158,728.00
5,463,975.00
177,045.00
532,500.00
102,564.00
3,159,337.50
150,183.00
927,960.00

M'
M'
Ls
Bh
Bh

36.65
26.20
1.00
1.00
1.00

0.026
0.012
0.002
0.001
0.001

270,940.00
177,940.00
763,125.00
309,218.25
371,387.50

9,930,492.88
4,662,383.88
763,125.00
309,218.25
371,387.50

M'
M'

44.22
92.40

0.004
0.009

31,980.00
35,850.00

1,414,155.60
3,312,540.00

PEKERJAAAN PENGECATAN
1 Cat Dinding :
- Cat Dinding Luar
- Cat Dinding Dalam
2 Cat Plafond
4 Cat Beton

1.7.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
1.7.3. PEKERJAAN MEKANIKAL EKEKTRIKAL
I.

II.

1
2
3
4
5
6
7
8

1.7.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
1.7.4. PEKERJAAN PLAMBING
I.

II

1
2
3
4
5

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET & WARUNG
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Fitting & supporting
CO Ø 3'
CO Ø 4'

PEKERJAAN INSTALASI AIR BERSIH TOILET & WARUNG
1 Pipa PVC AW kelas medium A dia 1"
2 Pipa PVC AW kelas medium A dia 3/4"

Page 193

2,138,340.00
547,300.00
4,000,000.00
652,560.00
250,000.00
325,980.00
6,928,378.14
5,668,673.03
1,050,240.00
3,895,898.10
673,585.00
441,595.00
189,255.00
378,510.00
378,510.00
254,375.00
2,158,728.00
5,463,975.00
177,045.00
532,500.00
102,564.00
3,159,337.50
150,183.00
927,960.00
9,930,492.88
4,662,383.88
763,125.00
309,218.25
371,387.50
1,414,155.60
3,312,540.00

3 Fitting & supporting

Ls

1.00

0.001

356,125.00

356,125.00

II

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

M'
M'
Ls

82.61
11.00
1.00

0.038
0.009
0.001

177,940.00
309,218.25
508,750.00

14,699,623.40
3,401,400.75
508,750.00

III.

PEKERJAAN FIRE ALARM PROTECTION ( FAP )
1 Portable extinguisher 3.5 NAF PIV
2 APAR 25 Kg

Bh
Bh

2.00
1.00

0.000
0.004
0.011
1.451

681,725.00
4,110,000.00

1,363,450.00
4,110,000.00

M'

59.40

0.003

20,500.00

1,217,700.00

M3
M3
M3
M3
M3
M3
M3

54.12
42.68
66.40
66.40
2.76
10.08
5.10

0.002
0.001
0.011
0.002
0.000
0.002
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

817,212.00
235,166.80
4,301,392.00
954,168.00
162,481.20
593,409.60
300,237.00

PEKERJAAN BETON
1 Pondasi, Sloof & Lantai Kerja :
- Pondasi Foot Plate 120 x 120 x 30 cm
- Sloof 20 x 40 cm
- Sloof 15 x 30 cm
- Lantai Kerja Bawah Pondasi t = 10 cm
- Lantai Kerja Bawah Sloof t = 7 cm

M3
M3
M3
M2
M2

6.05
5.88
0.69
27.45
51.00

0.034
0.046
0.005
0.002
0.003

2,190,480.00
3,055,050.00
3,025,510.00
34,640.00
24,250.00

13,248,023.04
17,963,694.00
2,087,601.90
950,868.00
1,236,750.00

2 Kolom :
- Kolom 20 x 20 cm
- Kolom Praktis 15 x 15 cm

M3
M3

3.36
0.81

0.027
0.005

3,089,750.00
2,543,690.00

10,381,560.00
2,060,388.90

3 Balok :
a. Ring Balk. 15 x 20 cm
b. Ring Balk. 20 x 40 cm
c. Balok Latai 15 x 20 cm

M3
M3
M3

0.42
5.84
1.78

0.003
0.046
0.011

2,309,300.00
3,065,920.00
2,309,300.00

969,906.00
17,904,972.80
4,115,172.60

4 Plat Beton :
a. Plat Dapur t = 10 cm
b. Rabat beton t = 10 cm

M3
M2

0.55
144.00

0.004
1.017

2,730,390.00
2,730,390.00

1,501,714.50
393,176,160.00

TOTAL

1.8.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
1.8.1. PEKERJAAN STRUKTUR
I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

PEKERJAAN ATAP
1 Penutup Atap :
Page 194

356,125.00
14,699,623.40
3,401,400.75
508,750.00
1,363,450.00
4,110,000.00
1,217,700.00
817,212.00
235,166.80
4,301,392.00
954,168.00
162,481.20
593,409.60
300,237.00
13,248,023.04
17,963,694.00
2,087,601.90
950,868.00
1,236,750.00
10,381,560.00
2,060,388.90
969,906.00
17,904,972.80
4,115,172.60
1,501,714.50
393,176,160.00
-

- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm
Gording :
- CNP 150 x 65 x 20 x 3.2
Rafter :
- WF 150 x 75 x 5 x 7
- Plat 6
Regel :
- WF 150 x 75 x 5 x 7
Vute :
- WF 150 x 75 x 5 x 7
Lisplank :
- L 50 x 50 x 5
- Seng
Kolom :
- WF 150 x 75 x 5 x 7
Aksesories :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Trekstang Dia. 12 mm

9 Penutup Atap Polycarbonat + Rangka GIP

2
3
4
5
6
7
8

M2
M'
M'

202.54
19.00
38.00

0.045
0.001
0.003

85,490.00
25,608.00
32,010.00

17,315,144.60
486,552.00
1,216,380.00

Kg

1,997.66

0.042

8,055.85

16,092,849.31

Kg
Kg

746.20
33.03

0.020
0.001

10,563.30
9,976.45

7,882,334.46
329,552.07

Kg

448.00

0.012

10,563.30

4,732,358.40

Kg

210.00

0.006

10,563.30

2,218,293.00

Kg
M2

1,017.00
60.00

0.027
0.004

10,163.18
29,000.00

10,335,948.98
1,740,000.00

Kg

102.20

0.003

10,563.30

1,079,569.26

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Bh
Bh
Kg

134.40
40.00
150.72
140.00
273.60
20.58
114.16
330.00
280.00
159.66

0.003
0.001
0.004
0.004
0.027
0.001
0.003
0.003
0.002
0.004

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
3,201.00
3,201.00
9,336.25

1,254,792.00
364,914.00
1,503,650.54
1,419,110.00
10,396,800.00
205,315.34
1,138,911.53
1,056,330.00
896,280.00
1,490,625.68

M2

23.50

0.029

476,980.00

11,209,030.00

M2
M2

52.00
220.85

0.006
0.023

42,400.00
40,800.00

2,204,800.00
9,010,622.88

M2
M2
M2
Unit

40.00
46.40
28.00
3.00

0.017
0.005
0.006
0.003

160,000.00
42,400.00
84,960.00
350,000.00

6,400,000.00
1,967,360.00
2,378,880.00
1,050,000.00

Unit
Unit
Unit
Unit
M2
M2

1.00
1.00
2.00
4.00
35.00
6.65

0.020
0.008
0.003
0.005
0.046
0.007

7,750,176.80
2,901,549.71
592,407.40
451,090.72
508,892.00
425,688.42

7,750,176.80
2,901,549.71
1,184,814.80
1,804,362.86
17,811,220.00
2,830,828.02

1.8.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
1.8.2. PEKERJAAN ARSITEKTUR
I.

II.

PEKERJAAN PASANGAN
1 Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
2 Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps
3 Pasangan Asesoris :
- Pasang Batu Lempeng
- Pasang Bata Taman
- Pasang Penebalan Kolom
- Pasang Petunjuk Tanda Ruang
1
2
3
4
5
6

PEKERJAAN KUSEN, PINTU & JENDELA
P1
P2
P3
BV
RS (Rooster)
Partisi

Page 195

17,315,144.60
486,552.00
1,216,380.00
16,092,849.31
7,882,334.46
329,552.07
4,732,358.40
2,218,293.00
10,335,948.98
1,740,000.00
1,079,569.26
1,254,792.00
364,914.00
1,503,650.54
1,419,110.00
10,396,800.00
205,315.34
1,138,911.53
1,056,330.00
896,280.00
1,490,625.68
11,209,030.00
2,204,800.00
9,010,622.88
6,400,000.00
1,967,360.00
2,378,880.00
1,050,000.00
7,750,176.80
2,901,549.71
1,184,814.80
1,804,362.86
17,811,220.00
2,830,828.02
-

III.

IV.

V.

VI.

VII.

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

104.00
441.70
149.00
149.00
596.00
188.73

0.005
0.018
0.008
0.008
0.008
0.002

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

1,854,320.00
7,142,243.72
3,279,490.00
3,279,490.00
2,914,440.00
922,906.00

PEKERJAAN PLAFOND
1 Plafond :
- Pasang Rangka Plafond Metalfuring
- Pasang Plafond Gypsum Board

M2
M2

144.00
144.00

0.010
0.009

28,000.00
24,680.00

4,032,000.00
3,553,920.00

2 List Gipsum

M'

112.00

0.004

14,710.00

1,647,520.00

1
2
3
4
5
6

1
2
3
4
5
6
7

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna Terang
Keramik Lantai 30 x 30 cm Warna Gelap
Keramik Lantai 30 x 30 cm Warna Gelap Medium
Keramik Lantai KM / WC 20 x 20 cm
Keramik Dinding KM / WC 20 x 25 cm
Step Noise
Coll Plint

M2
M2
M2
M2
M2
M'
M'

60.00
55.28
13.40
16.00
27.00
16.00
94.00

0.014
0.013
0.003
0.004
0.006
0.001
0.016

92,630.00
92,630.00
92,630.00
91,630.00
89,620.00
33,490.00
65,000.00

5,557,800.00
5,120,586.40
1,241,242.00
1,466,080.00
2,419,740.00
535,840.00
6,110,000.00

1
2
3
4
5
6
7

PEKERJAAN SANITAIR
Pasang Wastafel + Acsesoris
Pasang Kloset Jongkok
Pasang Urinoir + Acsesoris
Pasang Kitchen Sink + Acsesoris
Pasang Kran Air d : 1/2 "
Pasang Tempat Cuci Piring
Pasang Floor Drain

Bh
Bh
Bh
Bh
Bh
Bh
Bh

2.00
2.00
4.00
1.00
2.00
1.00
2.00

0.004
0.001
0.022
0.005
0.0003
0.001
0.0003

712,780.00
273,650.00
2,088,430.00
2,000,000.00
54,380.00
250,000.00
54,330.00

1,425,560.00
547,300.00
8,353,720.00
2,000,000.00
108,760.00
250,000.00
108,660.00

PEKERJAAAN PENGECATAN
1 Cat Dinding :
- Cat Dinding Luar
- Cat Dinding Dalam
2 Cat Plafond
4 Cat Beton

M2
M2
M2
M2

218.28
327.42
144.00
298.00

0.006
0.009
0.004
0.008

10,940.00
10,940.00
10,940.00
10,940.00

2,387,970.95
3,581,956.42
1,575,360.00
3,260,120.00

Unit
Bh
Bh
Bh
Ls

1.00
1.00
3.00
1.00
1.00

0.002
0.001
0.0005
0.0002
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
189,255.00
63,085.00
254,375.00

1.8.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
1.8.3. PEKERJAAN MEKANIKAL EKEKTRIKAL
I.

PEKERJAAN PANEL
1 Panel SDP BENGKEL
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Page 196

1,854,320.00
7,142,243.72
3,279,490.00
3,279,490.00
2,914,440.00
922,906.00
4,032,000.00
3,553,920.00
1,647,520.00
5,557,800.00
5,120,586.40
1,241,242.00
1,466,080.00
2,419,740.00
535,840.00
6,110,000.00
1,425,560.00
547,300.00
8,353,720.00
2,000,000.00
108,760.00
250,000.00
108,660.00
2,387,970.95
3,581,956.42
1,575,360.00
3,260,120.00
673,585.00
441,595.00
189,255.00
63,085.00
254,375.00
-

II.

1
3
4
5
6
7

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2X20 W
Lampu SL 18 W
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh

11.00
4.00
4.00
15.00
6.00
6.00

0.008
0.001
0.0002
0.005
0.0004
0.002

269,841.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

2,968,251.00
236,060.00
68,376.00
2,060,437.50
150,183.00
927,960.00

1.8.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
1.8.4. PEKERJAAN PLAMBING
I.

II.

II.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 2"
Fitting & supporting

M'
M'
M'
LS

16.00
10.50
19.40
1.00

0.011
0.005
0.005
0.001

270,940.00
177,940.00
105,710.00
254,375.00

4,335,040.00
1,868,370.00
2,050,774.00
254,375.00

1
2
3
4

PEKERJAAN INSTALASI AIR BERSIH TOILET
Pipa PVC AW kelas medium A dia 3/4"
Pipa PVC AW kelas medium A dia 1"
Faucet dia 1/2"
Fitting & supporting

M'
M'
Bh
LS

26.00
9.50
2.00
1.00

0.001
0.001
0.001
0.0004

19,027.25
25,742.75
137,362.50
152,625.00

494,708.50
244,556.13
274,725.00
152,625.00

M'
Ls
Bh

40.50
1.00
4.00

0.019
0.0004
0.001
1.877

177,940.00
152,625.00
54,330.00

7,206,570.00
152,625.00
217,320.00

M'

833.75

0.044

20,500.00

17,091,875.00

0.013
0.003
0.279
0.062
0.004
0.014
0.002
0.000
0.000
0.049
0.053
0.049
0.014
0.000

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

5,148,156.25
1,073,590.44
108,081,413.64
23,975,454.06
1,637,321.88
5,269,600.88
888,053.95

2,278,500.00
2,543,690.00
34,640.00
34,640.00

18,865,980.00
20,374,956.90
19,121,280.00
5,225,444.00

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC Dia. 3 "
2 accesoris pipa 3"
3 floor drain 3"

TOTAL

1.9. REKAP UNIT BANGUNAN SELASAR
1.9.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Tanah Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

340.94
194.84
1,668.44
1,668.44
27.81
89.51
15.09

1
2
3
4

PEKERJAAN BETON
Sloof 15 x 20 cm
Kolom 15 x 15 cm
Rabatan Beton t = 10 cm
Lantai Kerja Bawah Sloof t = 10 cm

M3
M3
M2
M2

8.28
8.01
552.00
150.85
Page 197

2,968,251.00
236,060.00
68,376.00
2,060,437.50
150,183.00
927,960.00
4,335,040.00
1,868,370.00
2,050,774.00
254,375.00
494,708.50
244,556.13
274,725.00
152,625.00
7,206,570.00
152,625.00
217,320.00
17,091,875.00
5,148,156.25
1,073,590.44
108,081,413.64
23,975,454.06
1,637,321.88
5,269,600.88
888,053.95
18,865,980.00
20,374,956.90
19,121,280.00
5,225,444.00
-

IV.

1
2
3
4
5
6
7
8
9
10
11

PEKERJAAN ATAP
Penutup Atap Zincalum
Kolom Pipa Besi Dia 10 cm
Regel Pipa Besi Dia. 7.5 cm
Plat 10 mm
Kuda Kuda Pipa Dia. 7.5
Gording :
C 125 x 50 x 2.3
Baut Ankur
Sag rod Dia. 12
Cat Besi
Bubungan Zincalum
Jurai

M2
M1
M
Kg
M'

846.60
58.46
272.00
837.73
992.02

Kg
Bh
Kg
M2
M'
M'

8,832.38
1,264.00
584.98
8,541.01
136.00
39.84

0.000
0.187
0.023
0.054
0.022
0.198
0.000
0.184
0.039
0.014
0.484
0.009
0.007

M3
M2
M3
M2

55.63
261.36
62.66
51.39

Bh
M2

85,490.00
151,674.05
77,010.73
9,976.45
77,010.73

72,375,834.00
8,866,864.96
20,946,917.20
8,357,571.46
76,395,871.37

8,055.85
11,843.70
9,336.25
21,900.00
25,608.00
72,175.00

71,152,360.65
14,970,436.80
5,461,482.18
187,048,075.20
3,482,688.00
2,875,452.00

0.017
0.029
0.048
0.012

118,520.00
42,400.00
296,220.00
93,460.00

6,592,675.00
11,081,664.00
18,559,960.32
4,802,909.40

1.00
249.20

0.001
0.055

550,000.00
84,960.00

550,000.00
21,172,032.00

1.9. REKAP UNIT BANGUNAN SELASAR
1.9.2. PEKERJAAN ARSITEKTUR
I.

1
2
3
4
5

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Trasram
Pas. Batu Kali 1 Pc : 4 Ps
Pasangan Roolag
Pasangan Aksesoris :
- Papan Petunjuk
- Pasangan Bata Penebalan Kolom

II.

PEKERJAAN PLESTERAN
1 Plesteran Trasram 1Pc : 3 Ps
2 Plesteran Penebalan Kolom 1 Pc : 5 Ps
3 Benangan

M2
M2
M'

522.72
632.00
1,390.40

0.024
0.026
0.018

17,830.00
16,170.00
4,890.00

9,320,097.60
10,219,440.00
6,799,056.00

III.

PEKERJAAN LANTAI
1 Keramik Lantai 30 x 30 cm, Terang
2 Keramik Lantai 20 x 30 cm, Gelap

M2
M2

492.00
69.00

0.118
0.017

92,630.00
92,630.00

45,573,960.00
6,391,470.00

IV.

PEKERJAAN PENGECATAN
1 Cat Penebalan Kolom

M2

632.00

0.018

10,940.00

6,914,080.00

Bh
Bh
Bh
Ttk

39.00
10.00
20.00
69.00

0.027
0.012
0.009
0.025
2.261

269,637.50
455,331.25
167,887.50
137,362.50

10,515,862.50
4,553,312.50
3,357,750.00
9,478,012.50

1.9. REKAP UNIT BANGUNAN SELASAR
1.9.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

1
2
3
4

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TL BAMBU 1X20 W Phillips
Lampu Gantung
Lampu SPOT 80 w
Instalasi lampu

TOTAL

II.
PEKERJAAN PEMBANGUNAN FASILITAS PENUNJANG
2.1. BANGUNAN UNIT FOOD COURT
2.1.1. PEKERJAAN STRUKTUR
Page 198

72,375,834.00
8,866,864.96
20,946,917.20
8,357,571.46
76,395,871.37
71,152,360.65
14,970,436.80
5,461,482.18
187,048,075.20
3,482,688.00
2,875,452.00
6,592,675.00
11,081,664.00
18,559,960.32
4,802,909.40
550,000.00
21,172,032.00
9,320,097.60
10,219,440.00
6,799,056.00
45,573,960.00
6,391,470.00
6,914,080.00
10,515,862.50
4,553,312.50
3,357,750.00
9,478,012.50
-

I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

80.00

0.004

20,500.00

1,640,000.00

M3
M3
M3
M3
M3
M3
M3

87.20
75.80
140.00
140.00
4.04
28.00
3.00

0.003
0.001
0.023
0.005
0.001
0.004
0.000

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,316,720.00
417,658.00
9,069,200.00
2,011,800.00
238,070.28
1,648,360.00
176,610.00

PEKERJAAN BETON
1 Pondasi dan Sloof
a. Foot Plat 150 x 150 x 30 cm
b. Foot Plat 100 x 100 x 30 cm
c. Sloof 15/30 cm
d. Sloof 15/20 cm
e. Lantai Kerja Bawah Pondasi t : 10 cm
f. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M3
M2
M2

8.10
1.20
3.60
1.20
31.00
20.40

0.046
0.007
0.028
0.007
0.003
0.001

2,184,630.00
2,257,730.00
3,025,510.00
2,278,500.00
34,640.00
24,250.00

17,695,503.00
2,709,276.00
10,891,836.00
2,734,200.00
1,073,840.00
494,700.00

4 Plat
a. Rabatan Beton t = 10 cm
b. Plat Luifel t = 5 cm

M2
M3

400.00
5.72

0.036
0.040

34,640.00
2,730,390.00

13,856,000.00
15,617,830.80

2 Kolom
a. Kolom 30/30 cm
b. Kolom 20/20 cm
c. Kolom Praktis 15 /15 cm

M3
M3
M3

7.56
5.76
0.27

0.060
0.046
0.002

3,059,050.00
3,089,750.00
2,543,690.00

23,126,418.00
17,796,960.00
686,796.30

3 Balok
a. Balok Induk 20/30 cm
b. Balok Ring 15/30 cm
c. Balok Latai 15/15 cm
d. Ring Balk 15/20

M3
M3
M3
M3

7.20
1.20
1.48
0.50

0.051
0.009
0.009
0.003

2,736,690.00
2,790,380.00
2,309,300.00
2,309,300.00

19,704,168.00
3,348,456.00
3,408,526.80
1,154,650.00

4 Water Proofing

M2

269.18

0.018

26,060.00

7,014,700.50

M2
M2
M2
M'
Bh

489.72
564.33
54.84
70.50
1.00

0.020
0.125
0.025
0.005
0.001

15,580.00
85,490.00
179,080.00
25,608.00
500,000.00

7,629,837.60
48,244,571.70
9,820,747.20
1,805,364.00
500,000.00

M2
M2

54.00
223.00

0.006
0.024

42,400.00
40,800.00

2,289,600.00
9,098,400.00

1
2
3
4
5
6
7

1
2
3
4
5

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

PEKERJAAN ATAP
Rangka Atap Galvalume (baja Ringan)
Penutup Zincalume
Lisplank Kayu
Bubungan Zincalume
Ornamen Puncak Atap

2.1. BANGUNAN UNIT FOOD COURT
2.1.2. PEKERJAAN ARSITEKTUR
I.

PEKERJAAN PASANGAN
1 Pas. Trasram 1/2 Bata 1 Pc : 3 Psr
2 Pas. Dinding 1/2 Bata 1 Pc : 5 Psr

Page 199

1,640,000.00
1,316,720.00
417,658.00
9,069,200.00
2,011,800.00
238,070.28
1,648,360.00
176,610.00
17,695,503.00
2,709,276.00
10,891,836.00
2,734,200.00
1,073,840.00
494,700.00
13,856,000.00
15,617,830.80
23,126,418.00
17,796,960.00
686,796.30
19,704,168.00
3,348,456.00
3,408,526.80
1,154,650.00
7,014,700.50
7,629,837.60
48,244,571.70
9,820,747.20
1,805,364.00
500,000.00
2,289,600.00
9,098,400.00

3 Pekerjaan Accessories
a. Pasangan Lempeng Batu Kali
b. Meja Wastavel ( Beton t = 7 cm )
c. Plesteran Camprotan
d. Pasangan Aluminnium Shading / Trawangan
e. Meja Saji Dag Beton
f. Box Penyajian Menu
g. Lemari Dapur
h. Penebalan Kolom
II.

III.

IV.

V.

VI.

VII.

M2
M2
M2
M2
Unit
M2
Ls
M2

300.00
2.00
68.52
52.00
1.00
1.31
1.00
63.36

0.124
0.014
0.003
0.004
0.002
0.001
0.004
0.014

160,000.00
2,730,390.00
15,740.00
27,000.00
750,000.00
375,000.00
1,600,000.00
84,960.00

48,000,000.00
5,460,780.00
1,078,504.80
1,404,000.00
750,000.00
491,250.00
1,600,000.00
5,383,065.60

1
2
3
4

PEKERJAAN KUSEN PINTU, JENDELA DAN PARTISI
P1
RL
RS1
RS2

Unit
Unit
Unit
Unit

2.00
1.00
2.00
1.00

0.002
0.003
0.001
0.001

348,818.88
1,033,360.00
139,684.00
535,264.00

697,637.76
1,033,360.00
279,368.00
535,264.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasram 1/2 Bata 1 Pc : 3 Psr
Plesteran Dinding 1/2 Bata 1 Pc : 5 Psr
Plesteran Beton 1 Pc : 3 Psr
Acian Beton
Tali Air
Benangan

M2
M2
M2
M2
M'
M'

117.00
377.50
164.00
164.00
1,066.00
4,756.00

0.005
0.016
0.009
0.009
0.013
0.060

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

2,086,110.00
6,104,175.00
3,609,640.00
3,609,640.00
5,212,740.00
23,256,840.00

PEKERJAAN PLAFOND
1 Pada Ruang Dapur
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
2 List Gypsum

M2
M2
M'

25.00
25.00
75.00

0.002
0.002
0.003

28,000.00
24,680.00
14,710.00

700,000.00
617,000.00
1,103,250.00

1
2
3
4
5
6

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 Warna Gelap (K1)
Keramik Lantai 30 x 30 Warna Sedang (K3 & K4)
Keramik Lantai 30 x 30 Warna Terang (K2)
Keramik Dinding 20 x 25 cm
Keramik Coll Plint
Step Noise

M2
M2
M2
M2
M'
M'

39.60
56.16
289.84
18.75
162.50
93.75

0.009
0.013
0.069
0.004
0.027
0.008

92,630.00
92,630.00
92,630.00
89,620.00
65,000.00
33,490.00

3,668,148.00
5,202,100.80
26,847,879.20
1,680,375.00
10,562,500.00
3,139,687.50

1
2
3
4
5

PEKERJAAN SANITAIR
Pasang Kitchen Sink & Pelengkapan
Pasang Kran Air 1/2"
Pasang Tempat Cuci Piring
Pasang Wastavel + Acsesoris
Pasang Kaca Cermin Wastavel

Bh
Bh
Bh
Bh
M2

1.00
2.00
2.00
2.00
0.84

0.005
0.000
0.001
0.004
0.001

2,000,000.00
54,380.00
250,000.00
712,780.00
407,750.00

2,000,000.00
108,760.00
500,000.00
1,425,560.00
344,039.06

M2
M2
M2
M2

45.68
226.56
164.00
24.00

0.001
0.006
0.005
0.001

10,940.00
10,940.00
10,940.00
10,940.00

499,739.20
2,478,566.40
1,794,160.00
262,560.00

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Luar
- Cat Dalam
2 Cat Beton
3 Cat Plafond

Page 200

48,000,000.00
5,460,780.00
1,078,504.80
1,404,000.00
750,000.00
491,250.00
1,600,000.00
5,383,065.60
697,637.76
1,033,360.00
279,368.00
535,264.00
2,086,110.00
6,104,175.00
3,609,640.00
3,609,640.00
5,212,740.00
23,256,840.00
700,000.00
617,000.00
1,103,250.00
3,668,148.00
5,202,100.80
26,847,879.20
1,680,375.00
10,562,500.00
3,139,687.50
2,000,000.00
108,760.00
500,000.00
1,425,560.00
344,039.06
499,739.20
2,478,566.40
1,794,160.00
262,560.00
-

2.1. BANGUNAN UNIT FOOD COURT
2.1.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

II.

III.
IV.

PEKERJAAN PANEL
1 Panel SDP FOOD COURT
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
6.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
378,510.00
189,255.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TL BAMBU 1X40 W Phillips
Lampu TL BAMBU 1X20 W Phillips
Tiang dan lampu taman komplit type fullglobe 2m
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

28.00
39.00
20.00
20.00
87.00
8.00
8.00

0.024
0.027
0.158
0.001
0.031
0.001
0.003

335,775.00
269,637.50
3,052,500.00
17,094.00
137,362.50
25,030.50
154,660.00

9,401,700.00
10,515,862.50
61,050,000.00
341,880.00
11,950,537.50
200,244.00
1,237,280.00

PEKERJAAN FIRE ALARM PROTECTION ( FAP )
1 Portable extinguisher 3.5 kg NAF PIV

Bh

6.00

0.011

681,725.00

4,090,350.00

Bh
Bh
Bh
Ttk
Ttk

1.00
1.00
2.00
2.00
1.00

0.00004
0.0001
0.001
0.001
0.0004

17,094.00
25,030.50
265,200.00
137,362.50
154,660.00

17,094.00
25,030.50
530,400.00
274,725.00
154,660.00

1
2
3
4
5
6
7

1
2
3
4
5

PEKERJAAN INSTALASI LAMPU RUMAH POMPA
Saklar double / seri
Stop kontak broco
Lampu TK 1 x 40 W
Instalasi lampu
Instalasi stop kontak

2.1. BANGUNAN UNIT FOOD COURT
2.1.4. PEKERJAAN PLAMBING
I.

PEKERJAAN INSTALASI AIR BEKAS WARUNG
1 Pipa PVC kelas AW dia 4"
2 Pipa PVC kelas AW dia 3"
3 Fitting & supporting

M'
M'
Ls

22.00
5.76
1.00

0.015
0.003
0.001

270,940.00
177,940.00
508,750.00

5,960,680.00
1,024,934.40
508,750.00

II.

PEKERJAAN INSTALASI AIR BERSIH WARUNG
1 Pipa PVC AW kelas medium A dia 3/4"
2 Faucet dia. 1/2
5 Fitting & supporting

M'
Bh
Ls

34.39
3.00
1.00

0.003
0.001
0.007
1.355

35,850.00
137,362.50
2,543,750.00

1,232,702.25
412,087.50
2,543,750.00

M'

58.00

0.003

20,500.00

1,189,000.00

TOTAL

2.2. PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
2.2.1. PEKERJAAN STRUKTUR
I.
II.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
PEKERJAAN TANAH

Page 201

673,585.00
441,595.00
378,510.00
189,255.00
254,375.00
9,401,700.00
10,515,862.50
61,050,000.00
341,880.00
11,950,537.50
200,244.00
1,237,280.00
4,090,350.00
17,094.00
25,030.50
530,400.00
274,725.00
154,660.00
5,960,680.00
1,024,934.40
508,750.00
1,232,702.25
412,087.50
2,543,750.00
1,189,000.00
-

1
2
3
4
5
6
7
III.

IV.

Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah lantai t = 7 cm
Urugan pasir bawah sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

110.80
68.47
168.20
168.20
3.15
19.06
0.88

0.004
0.001
0.028
0.006
0.000
0.003
0.0001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,673,080.00
377,269.70
10,895,996.00
2,417,034.00
185,440.50
1,122,062.20
51,993.98

PEKERJAAN BETON
1 Pondasi dan Sloof
a. Pondasi Foot Plate ( 150 x 150 x 30 )
b. Food Plate 100 x 100 x 30 cm
c. Sloof 15/30 cm
d. Sloof 20/30 cm
e. Sloof 15/20 cm
f. Lantai Kerja Bawah Pondasi t : 10 cm
g. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M3
M3
M2
M2

9.45
1.60
0.83
2.58
0.90
37.50
18.41

0.053
0.009
0.006
0.020
0.005
0.003
0.001

2,184,630.00
2,257,730.00
3,025,510.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

20,644,753.50
3,612,368.00
2,511,173.30
7,644,411.00
2,050,650.00
1,299,000.00
446,442.50

2 Plat Beton
a. Rabatan Beton t = 10 cm
b. Plat Dag Lisplank t = 10 cm
c. Plat Dag Wudhlu t = 10 cm
d. Plat Luifel t = 10 cm
e. Plat Dag Entrance

M2
M3
M3
M3
M3

210.25
2.36
1.11
0.82
1.10

0.019
0.017
0.008
0.006
0.008

34,640.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

7,283,060.00
6,454,641.96
3,019,811.34
2,236,189.41
3,003,429.00

3 Kolom
a. Kolom 30/30 cm
b. Kolom 15/30 cm
c. Kolom 15/25 cm
d. Kolom Atap Wudhlu 20/20 cm
e. Kolom Praktis 15/15 cm

M3
M3
M3
M3
M3

8.19
0.87
0.36
1.55
1.96

0.065
0.007
0.003
0.012
0.013

3,059,050.00
3,028,350.00
3,081,230.00
3,089,750.00
2,543,690.00

25,053,619.50
2,634,664.50
1,109,242.80
4,789,112.50
4,985,632.40

4 Balok
a. Balok Ring 20/30 cm
b. Balok 15/30 cm
c. Balok Lisplank 20/30 cm
d. Balok Praktis Luifel 30/20 cm
e. Balok Latai 15/20 cm

M3
M3
M3
M3
M3

2.92
1.44
1.32
1.90
0.18

0.021
0.010
0.009
0.013
0.001

2,736,690.00
2,790,380.00
2,736,690.00
2,736,690.00
2,309,300.00

7,991,134.80
4,018,147.20
3,612,430.80
5,187,450.63
406,944.85

5 Water Profing

M2

110.00

0.007

26,060.00

2,866,600.00

M2
M2
M2

112.00
112.00
27.50

0.005
0.014
0.034

15,580.00
48,030.00
476,980.00

1,744,960.00
5,379,360.00
13,116,950.00

M2

45.00

0.021

179,080.00

8,058,600.00

PEKERJAAN ATAP
1 Rangka Atap dan Penutup Atap Genteng
- Rangka Atap Galvalume (baja Ringan)
- Penutup Atap Genteng Beton
2 Rangka Atap dan Penutup Atap Polycarbonat
- Rangka Portal Pipa Stainlees D 1 1/2" & Gording
- Pipa Stainless D 1"
3 Lisplank Kayu

2.2. PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
2.2.2. PEKERJAAN ARSITEKTUR
Page 202

1,673,080.00
377,269.70
10,895,996.00
2,417,034.00
185,440.50
1,122,062.20
51,993.98
20,644,753.50
3,612,368.00
2,511,173.30
7,644,411.00
2,050,650.00
1,299,000.00
446,442.50
7,283,060.00
6,454,641.96
3,019,811.34
2,236,189.41
3,003,429.00
25,053,619.50
2,634,664.50
1,109,242.80
4,789,112.50
4,985,632.40
7,991,134.80
4,018,147.20
3,612,430.80
5,187,450.63
406,944.85
2,866,600.00
1,744,960.00
5,379,360.00
13,116,950.00
8,058,600.00
-

I.

II.

III.

IV.

V.

5

PEKERJAAN PASANGAN
Pas. Trasram 1/2 Bata 1 Pc : 3 Ps
Pas. Dinding 1/2 Bata 1 Pc : 5 Ps
Pasangan Rolaag 1 Pc : 5 Ps
Pekerjaan Accessories
- Tulisan Kaligrafi Al Qur'an
- Plesteran Camprotan
- Pasangan Batu Susun Sirih
- Pasangan Aluminium Shading
- Pasangan Conblock
- Pondasi batu kali
- Anstampeng
Pasangan Penebalan Dinding Kolom

1
2
3
4

PEKERJAAN KUSEN PINTU, JENDELA DAN PARTISI
P1
J1
J2
J3

Unit
Unit
Unit
Unit

1.00
4.00
4.00
6.00

0.008
0.015
0.001
0.008

2,916,563.74
1,465,774.27
138,176.00
511,050.00

2,916,563.74
5,863,097.08
552,704.00
3,066,300.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Tali Air
Benangan

M2
M2
M2
M2
M'
M'

40.87
377.74
308.48
308.48
328.02
771.19

0.002
0.016
0.018
0.018
0.004
0.010

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

728,747.76
6,108,120.48
6,789,556.76
6,789,556.76
1,603,998.24
3,771,119.10

M2
M2
M'

91.96
91.96
68.16

0.007
0.006
0.003

28,000.00
24,680.00
14,710.00

2,574,880.00
2,269,572.80
1,002,633.60

M2
M2
M2
M2
M'
M'

98.33
0.65
10.74
66.80
107.12
19.62

0.049
0.0001
0.003
0.015
0.018
0.002

191,520.00
39,000.00
91,630.00
89,620.00
65,000.00
33,490.00

18,832,161.60
25,350.00
984,106.20
5,986,616.00
6,962,800.00
657,073.80

1
2
3
4

PEKERJAAN ATAP PLAFOND
1 Pasang Rangka Plafond dan Penutup Plafond Gipsum
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
2 List Gypsum
1
2
3
4
5
6

PEKERJAAN LANTAI
Keramik 60 x 60 cm Articwhite semi doff
Keramik 10 x 10 cm Soft Blue Semi Doff
Keramik Lantai KM/WC 20 x 20 cm
Keramik Dinding Km/WC 20 x 25 cm
Coll Plint
Steep Noise

M2
M2
M2

28.48
188.47
29.00

0.003
0.020
0.006

42,400.00
40,800.00
84,960.00

1,207,382.40
7,689,657.60
2,463,840.00

Bh
M2
M2
M2
M2
M3
M3
M2

1.00
39.75
25.21
3.42
42.00
1.89
0.69
43.20

0.004
0.002
0.012
0.0002
0.005
0.001
0.0002
0.009

1,500,000.00
15,740.00
185,000.00
27,000.00
44,720.00
296,220.00
118,520.00
84,960.00

1,500,000.00
625,633.52
4,663,480.00
92,340.00
1,878,240.00
559,855.80
81,778.80
3,670,272.00

VI.

PEKERJAAN SANITAIR
1 Pasang Kran Air d : 1/2 "
2 Pasang Floor Drain

Bh
Bh

18.00
8.00

54,380.00
54,330.00

978,840.00
434,640.00

VII.

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Luar
- Cat Dalam
2 Cat Beton

0.003
0.001
0.000

M2
M2
M2

142.00
142.00
308.48

0.004
0.004
0.009

10,940.00
10,940.00
10,940.00

1,553,480.00
1,553,480.00
3,374,727.44

Page 203

1,207,382.40
7,689,657.60
2,463,840.00
1,500,000.00
625,633.52
4,663,480.00
92,340.00
1,878,240.00
559,855.80
81,778.80
3,670,272.00
2,916,563.74
5,863,097.08
552,704.00
3,066,300.00
728,747.76
6,108,120.48
6,789,556.76
6,789,556.76
1,603,998.24
3,771,119.10
2,574,880.00
2,269,572.80
1,002,633.60
18,832,161.60
25,350.00
984,106.20
5,986,616.00
6,962,800.00
657,073.80
978,840.00
434,640.00
1,553,480.00
1,553,480.00
3,374,727.44

4 Cat Plafond

M2

91.96

0.003

10,940.00

1,006,042.40

PEKERJAAN PANEL
1 Panel SDP MASJID
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
4.00
1.00

0.002
0.001
0.000
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
63,085.00
252,340.00
254,375.00

1
2
3
4
5
6
7
8
9

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2 x 20 W
Lampu Sorot 80 w
Lampu Baret 32 W
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
Kipas Angin + Instalasi
Lampu SL 18 W

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk
Bh
Ttk

6.00
4.00
2.00
4.00
12.00
2.00
2.00
2.00
4.00

0.004
0.002
0.001
0.000
0.004
0.000
0.001
0.002
0.001

269,841.00
167,887.50
263,250.00
17,094.00
137,362.50
25,030.50
154,660.00
450,000.00
59,015.00

1,619,046.00
671,550.00
526,500.00
68,376.00
1,648,350.00
50,061.00
309,320.00
900,000.00
236,060.00

1
2
3
4
5

PEKERJAAN SOUND SYSTEM
Power Amplifier ex Z A 1061
Microphone PM660D
Kolom Speaker 30 W
Speaker Outdor Horn 150 W
Instalasi dng kabel NYFHY 2x1.5 mm2

Unit
Bh
Bh
Unit
Ttk

1.00
1.00
2.00
4.00
4.00

0.025
0.003
0.003
0.006
0.005

9,513,625.00
1,271,875.00
646,112.50
559,625.00
475,000.00

9,513,625.00
1,271,875.00
1,292,225.00
2,238,500.00
1,900,000.00

2.2. PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
2.2.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

II.

III.

2.2. PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
2.2.4. PEKERJAAN PLAMBING
I.

II.

III.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TEMPAT WUDLU
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

32.00
26.00
4.00
1.00

0.022
0.007
0.003
0.007

270,940.00
105,710.00
309,218.25
2,543,750.00

8,670,080.00
2,748,460.00
1,236,873.00
2,543,750.00

1
2
3
4
5
6
7

PEKERJAAN INSTALASI AIR BERSIH TEMPAT WUDLU
Pipa PVC AW kelas medium A dia 1 1/2"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Pipa PVC AW kelas medium A dia 1 1/4"
Gate Valve dia. 1 1/4"
Faucet dia 1/2"
Fitting & supporting

M'
M'
M'
M'
Bh
Bh
Ls

24.00
28.00
97.90
68.00
2.00
36.00
1.00

0.003
0.002
0.009
0.005
0.001
0.013
0.004

43,600.00
31,980.00
35,850.00
27,472.50
188,237.50
137,362.50
1,526,250.00

1,046,400.00
895,440.00
3,509,715.00
1,868,130.00
376,475.00
4,945,050.00
1,526,250.00

M'
M'

132.30
12.00

0.061
0.010

177,940.00
309,218.25

23,541,462.00
3,710,619.00

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"

Page 204

1,006,042.40
673,585.00
441,595.00
63,085.00
252,340.00
254,375.00
1,619,046.00
671,550.00
526,500.00
68,376.00
1,648,350.00
50,061.00
309,320.00
900,000.00
236,060.00
9,513,625.00
1,271,875.00
1,292,225.00
2,238,500.00
1,900,000.00
8,670,080.00
2,748,460.00
1,236,873.00
2,543,750.00
1,046,400.00
895,440.00
3,509,715.00
1,868,130.00
376,475.00
4,945,050.00
1,526,250.00
23,541,462.00
3,710,619.00

3 Fitting & supporting

Ls

1.00

0.007
0.939

2,543,750.00

2,543,750.00

M'

80.00

0.004

20,500.00

1,640,000.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

M3
M3
M3
M3
M3
M3
M3

236.03
174.43
87.73
87.73
9.26
7.18
15.95

0.009
0.002
0.015
0.003
0.001
0.001
0.002

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

3,564,090.75
961,092.77
5,682,825.50
1,260,608.25
545,283.38
422,657.17
938,976.50

PEKERJAAN BETON
1 Pondasi, Sloof & Lantai Kerja :
a. Pondasi Foot Plate 150 x 150 x 30 cm
b. Sloof 20 x 30 cm
c. Sloof 15 x 20 cm
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M2
M2

8.10
7.74
1.73
48.00
71.80

0.046
0.059
0.010
0.004
0.005

2,184,630.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

17,695,503.00
22,933,233.00
3,944,083.50
1,662,720.00
1,741,028.75

2 Plat :
a. Rabatan Beton t = 10 cm
b. Plat Dag 10 cm
c. Plat Lisplank t = 7 cm
d. Plat Luifel t = 10 cm
e. Plat Wastafel t = 10 cm

M2
M3
M3
M3
M3

159.50
14.22
6.46
3.15
0.40

0.014
0.100
0.046
0.022
0.003

34,640.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

5,525,080.00
38,837,067.36
17,638,319.40
8,607,554.48
1,092,156.00

3 Kolom :
a. Kolom 30 x 30 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

4.64
5.44

0.037
0.036

3,059,050.00
2,543,690.00

14,193,992.00
13,837,673.60

4 Balok :
a. Balok Induk 20 x 40 cm
b. Balok 15 x 30 cm
c. Balok Konsol 20 x 40 - 30 cm
d. Balok Ring 15 x 20 cm
e. Balok Latai 15 x 20 cm

M3
M3
M3
M3
M3

6.88
3.60
4.58
2.27
1.35

0.055
0.026
0.036
0.014
0.008

3,065,920.00
2,790,380.00
3,065,920.00
2,309,300.00
2,309,300.00

21,093,529.60
10,045,368.00
14,041,913.60
5,244,420.30
3,117,555.00

5 Water Proofing

M2

142.24

0.010

26,060.00

3,706,774.40

PEKERJAAN ATAP
1 Penutup Atap Genteng + Rangka
- Rangka Atap Baja Ringan
- Penutup Atap Genteng Beton

M2
M3

123.00
123.00

0.005
0.015

15,580.00
48,030.00

1,916,340.00
5,907,690.00

TOTAL

2.3. PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM
2.3.1. PEKERJAAN STRUKTUR
I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7

Page 205

2,543,750.00
1,640,000.00
3,564,090.75
961,092.77
5,682,825.50
1,260,608.25
545,283.38
422,657.17
938,976.50
17,695,503.00
22,933,233.00
3,944,083.50
1,662,720.00
1,741,028.75
5,525,080.00
38,837,067.36
17,638,319.40
8,607,554.48
1,092,156.00
14,193,992.00
13,837,673.60
21,093,529.60
10,045,368.00
14,041,913.60
5,244,420.30
3,117,555.00
3,706,774.40
1,916,340.00
5,907,690.00
-

2.3. PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM
2.3.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

IV.

V.

VI.

1
2
3
4
5

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasang Bata Penebalan Kolom
- Plesteran Camprot
- Pasang Petunjuk Tanda Ruang

M3
M3
M2
M2

8.93
15.71
206.52
288.00

0.003
0.012
0.023
0.030

118,520.00
296,220.00
42,400.00
40,800.00

1,057,791.00
4,653,023.76
8,756,448.00
11,750,400.00

M2
M2
Bh

122.88
109.36
4.00

0.027
0.004
0.003

84,960.00
15,740.00
250,000.00

10,439,884.80
1,721,326.40
1,000,000.00

1
2
3
4
5
6

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
S (Shading)
M1 (Partisi)
M2 (Partisi)
M3 (Partisi)

Unit
Unit
Unit
Unit
Unit
Unit

10.00
18.00
16.00
8.00
4.00
32.00

0.092
0.155
0.018
0.155
0.174
0.105

3,567,991.00
3,331,277.60
428,058.84
7,501,580.00
16,858,513.00
1,263,916.92

35,679,910.00
59,962,996.80
6,848,941.44
60,012,640.00
67,434,052.00
40,445,341.44

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

413.04
1,589.80
426.13
547.05
615.15
2,478.00

0.019
0.066
0.024
0.031
0.008
0.031

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

7,364,503.20
25,707,066.00
9,379,121.30
12,040,570.50
3,008,083.50
12,117,420.00

M2
M2
M2
M'

280.00
280.00
8.00
592.40

0.020
0.018
0.001
0.023

28,000.00
24,680.00
25,000.00
14,710.00

7,840,000.00
6,910,400.00
200,000.00
8,714,204.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing Penutup Plafond Gipsum
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
- Lubang Angin Kasa Aluminium
2 List Gypsum
1
2
3
4
5
6

PEKERJAAN LANTAI
K1 (Keramik 20 x 20 Warna Gelap Bertekstur)
K2 (Keramik 20 x 20 Warna Terang Bertekstur)
K3 (Keramik 30 x 30 Warna Terang)
Keramik Dinding KM/WC 20 x 25 cm
Coll Plint
Step Noise

M2
M2
M2
M2
M'
M'

1.05
140.00
45.44
258.20
70.25
10.20

0.0002
0.033
0.011
0.060
0.012
0.001

91,630.00
91,630.00
92,630.00
89,620.00
65,000.00
33,490.00

96,211.50
12,828,200.00
4,209,107.20
23,139,884.00
4,566,250.00
341,598.00

1
2
3
4
5
6
7

PEKERJAAN SANITAR
Pasang Wastafel + Asesories
Pasang Kran Air Dia. 3/4"
Pasang Clooset Duduk + Asesories
Pasang Clooset Jongkok
Pasang Floor Drian
Pasang Kaca Cermin 5 mm
Pasang Timba Bak Air

Unit
Bh
Unit
Unit
Bh
M2
Bh

6.00
26.00
4.00
2.00
26.00
1.69
26.00

0.011
0.004
0.018
0.001
0.004
0.002
0.013

712,780.00
64,380.00
1,717,040.00
273,650.00
54,330.00
407,750.00
200,000.00

4,276,680.00
1,673,880.00
6,868,160.00
547,300.00
1,412,580.00
688,078.13
5,200,000.00

Page 206

1,057,791.00
4,653,023.76
8,756,448.00
11,750,400.00
10,439,884.80
1,721,326.40
1,000,000.00
35,679,910.00
59,962,996.80
6,848,941.44
60,012,640.00
67,434,052.00
40,445,341.44
7,364,503.20
25,707,066.00
9,379,121.30
12,040,570.50
3,008,083.50
12,117,420.00
7,840,000.00
6,910,400.00
200,000.00
8,714,204.00
96,211.50
12,828,200.00
4,209,107.20
23,139,884.00
4,566,250.00
341,598.00
4,276,680.00
1,673,880.00
6,868,160.00
547,300.00
1,412,580.00
688,078.13
5,200,000.00

VII.

8 Pasang Urinoir Muslem

Bh

12.00

0.065

2,088,430.00

25,061,160.00

PEKERJAAN PENGECATAN
1 Cat Dinding
- Dalam
- Luar
2 Cat Beton
3 Cat Plafond

M2
M2
M2
M2

901.28
1,101.56
941.68
280.00

0.025
0.031
0.027
0.008

10,940.00
10,940.00
10,940.00
10,940.00

9,859,981.32
12,051,088.28
10,301,979.20
3,063,200.00

Bh
Bh
Ttk

108.00
40.00
108.00

0.016
0.002
0.038

59,015.00
17,094.00
137,362.50

6,373,620.00
683,760.00
14,835,150.00

2.3. PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM
2.3.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu SL 18 w + fitting broco
2 Saklar double / seri
3 Instalasi lampu

2.3. PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM
2.3.4. PEKERJAAN PLAMBING
I.

II

III

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

346.00
168.00
12.00
2.00

0.242
0.046
0.010
0.013

270,940.00
105,710.00
309,218.25
2,543,750.00

93,745,240.00
17,759,280.00
3,710,619.00
5,087,500.00

1
2
3
4

PEKERJAAN INSTALASI AIR BERSIH
Pipa PVC AW kelas medium A dia 2"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
M'
M'
Ls

51.20
88.00
440.00
2.00

0.014
0.007
0.041
0.002

105,710.00
31,980.00
35,850.00
356,125.00

5,412,352.00
2,814,240.00
15,774,000.00
712,250.00

M'
M'
Ls

196.00
12.00
2.00

0.090
0.010
0.003
2.491

177,940.00
309,218.25
508,750.00

34,876,240.00
3,710,619.00
1,017,500.00

M'

96.20

0.005

20,500.00

1,972,100.00

M3
M3
M3
M3
M3
M3

150.41
120.33
26.44
26.44
0.90
6.00

0.006
0.002
0.004
0.001
0.0001
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00

2,271,153.25
662,996.26
1,712,912.76
379,971.54
52,983.00
353,220.00

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

TOTAL

2.4. PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU
2.4.1. PEKERJAAN STRUKTUR
I.
II.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi Foot Plate t = 10 cm
Urugan Pasir Bawah Pondasi Batu Kali t = 10 cm

Page 207

25,061,160.00
9,859,981.32
12,051,088.28
10,301,979.20
3,063,200.00
6,373,620.00
683,760.00
14,835,150.00
93,745,240.00
17,759,280.00
3,710,619.00
5,087,500.00
5,412,352.00
2,814,240.00
15,774,000.00
712,250.00
34,876,240.00
3,710,619.00
1,017,500.00
1,972,100.00
2,271,153.25
662,996.26
1,712,912.76
379,971.54
52,983.00
353,220.00

7 Urugan Pasir Bawah Sloof t = 10 cm
8 Urugan Pasir Bawah Lantai t = 10 cm
III.

IV.

M3
M3

0.63
5.88

0.000
0.001

58,870.00
58,870.00

36,793.75
345,920.12

Titik
M3

16.00
9.61

0.010
0.033

238,750.00
1,339,160.00

3,820,000.00
12,867,184.94

M3

6.40

0.031

1,902,490.00

12,175,936.00

M3
M3
M3
M2
M2
M2

2.50
1.01
2.98
16.00
32.50
40.26

0.019
0.008
0.023
0.001
0.002
0.002

2,894,710.00
3,025,510.00
2,962,950.00
34,640.00
24,250.00
17,320.00

7,236,775.00
3,049,714.08
8,829,591.00
554,240.00
788,125.00
697,303.20

4 Plat :
a. Plat Lantai t = 12 cm
b. Plat Kanopi

M3
M3

3.00
12.97

0.018
0.092

2,357,330.00
2,730,390.00

7,071,990.00
35,413,158.30

2 Kolom :
a. Kolom 40 x 40 cm
b. Kolom15 x 15 cm
c. Kolom Pagar
d. Kolom 15X30

M3
M3
M3
M3

11.84
2.63
0.59
1.44

0.092
0.017
0.004
0.011

2,997,650.00
2,543,690.00
2,543,690.00
3,028,350.00

35,492,176.00
6,689,904.70
1,500,777.10
4,360,824.00

3 Balok :
a. Balok Latai 15 x 20 cm
b. Balok Ring 20 x 30
c. Balok Ring 15/30 cm
d. Balok induk 20 x 40
e. Balok Konsol 20x40/20
f. Ring Balok Pagar

M3
M3
M3
M3
M3
M3

0.15
1.20
0.90
9.80
0.91
1.04

0.001
0.008
0.006
0.078
0.007
0.006

2,309,300.00
2,736,690.00
2,790,380.00
3,065,920.00
3,065,920.00
2,309,300.00

346,395.00
3,284,028.00
2,511,342.00
30,046,016.00
2,796,119.04
2,401,672.00

5 Water Proofing

M2

68.14

0.005

26,060.00

1,775,802.86

M2
M2
M1
M1
M2
M2

51.69
39.00
32.00
14.00
30.00
12.30

0.002
0.005
0.015
0.001
0.001
0.003

15,580.00
48,030.00
179,080.00
36,580.00
15,580.00
85,490.00

805,330.20
1,873,170.00
5,730,560.00
512,120.00
467,400.00
1,051,527.00

M3
M3

18.75
40.00

0.006
0.031

118,520.00
296,220.00

2,222,250.00
11,848,800.00

PEKERJAAN BETON
1 Pondasi Strous dan Sloof
a. Strous
- Pengeboran Pondasi Strous h = 8.5 m
- Beton Strous ø 30 cm h= 8.5 m
b. Pondasi Foot Plate
- Pondasi Pile Cape 200 x 200 x 40 cm
c. Sloof :
- Sloof 25 x 50 cm pada Bangunan
- Sloof 15/30 cm
- Sloof 20 x 30 cm pada pagar keliling
d. Lantai Kerja Bawah Pondasi t = 10 cm
e. Lantai Kerja Bawah Sloof t = 7 cm
f. Rabat Beton Lantai Dasar t = 5 cm

1
2
3
4
5
6

PEKERJAAN ATAP DAN TANGGA
Rangka Atap Baja Ringan
Penutup Atap Genteng Beton
Lisplank 2 x 30
Bubungan Genteng
Rangka Atap Pada Tangga (Canal)
Penutup Atap Zincalume

2.4. PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU
2.4.2. PEKERJAAN ARSITEKTUR
I.

PEKERJAAN PASANGAN
1 Pasangan Anstampeng
2 Pasangan Batu Kali

Page 208

36,793.75
345,920.12
3,820,000.00
12,867,184.94
12,175,936.00
7,236,775.00
3,049,714.08
8,829,591.00
554,240.00
788,125.00
697,303.20
7,071,990.00
35,413,158.30
35,492,176.00
6,689,904.70
1,500,777.10
4,360,824.00
346,395.00
3,284,028.00
2,511,342.00
30,046,016.00
2,796,119.04
2,401,672.00
1,775,802.86
805,330.20
1,873,170.00
5,730,560.00
512,120.00
467,400.00
1,051,527.00
2,222,250.00
11,848,800.00

3
4
5
6
7

II.

III.

IV.

V.

VI.

VII.

Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
Pasangan 1 Bata Pagar Keliling Bangunan
Pasang Roster Beton Ukuran 20 x 20
Pekerjaan Aksesories :
- Pasang Tulisan Identitas Bangunan
- Pasang Tangga

M2
M2
M2
Bh

56.89
313.59
165.00
4,273.00

0.006
0.033
0.036
0.347

42,400.00
40,800.00
84,960.00
31,370.00

2,411,924.00
12,794,268.00
14,018,400.00
134,044,010.00

Bh
M'

1.00
36.00

0.002
0.012

750,000.00
125,000.00

750,000.00
4,500,000.00

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
P3
J1

Unit
Unit
Unit
Unit

1.00
2.00
1.00
3.00

0.021
0.020
0.010
0.028

8,115,046.00
3,803,518.00
3,743,870.00
3,575,784.00

8,115,046.00
7,607,036.00
3,743,870.00
10,727,352.00

1
2
3
4
5
6
7
8
9

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air
Lantai Rabat t = 10 cm keliling luar Bangunan
Plesteran Kasar Lantai Rabat
Plesteran Pagar Keliling

M2
M2
M2
M2
M'
M'
M2
M2
M2

113.77
987.17
385.80
104.70
1,621.00
218.00
170.85
170.85
164.47

0.012
0.104
0.022
0.006
0.020
0.003
0.015
0.010
0.017

42,400.00
40,800.00
22,010.00
22,010.00
4,890.00
4,890.00
34,640.00
22,010.00
40,800.00

4,823,848.00
40,276,536.00
8,491,458.00
2,304,447.00
7,926,690.00
1,066,020.00
5,918,244.00
3,760,408.50
6,710,376.00

M2
M2
M'

81.25
81.25
48.00

0.006
0.005
0.002

28,000.00
24,680.00
14,710.00

2,275,000.00
2,005,250.00
706,080.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing Penutup Atap Gipsum :
- Pasang Rangka Plafond Metalfuring
- Penutup Plafond Gypsum Board
2 List Gypsum
1
2
3
4

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna sedang
Keramik Lantai KM/WC 20 x 20 cm
Keramik Dinding KM/WC 20 x 25 cm
Coll Plint 10 x 30 cm

M2
M2
M2
M'

55.55
3.00
13.84
8.65

0.013
0.001
0.003
0.001

92,630.00
91,630.00
89,620.00
65,000.00

5,145,596.50
274,890.00
1,240,340.80
562,250.00

1
2
3
4
5
6

PEKERJAAN SANITAR
Pasang Clooset Jongkok + Perlengkapan
Pasang Floor Drian
Pasang Kran dia' 3/4"
Pasang Wastafel
Bak Air
Pasang Kaca Wastafel

Unit
Bh
Bh
Bh
Bh
Bh

1.00
1.00
1.00
1.00
1.00
1.00

0.001
0.000
0.000
0.002
0.001
0.001

273,650.00
54,330.00
64,380.00
712,780.00
450,000.00
407,750.00

273,650.00
54,330.00
64,380.00
712,780.00
450,000.00
407,750.00

M2
M2

1,486.74
81.25

0.042
0.002

10,940.00
10,940.00

16,264,935.60
888,875.00

PEKERJAAN PENGECATAN
1 Cat Dinding
2 Cat Plafond

2.4. PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU
2.4.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
Page 209

2,411,924.00
12,794,268.00
14,018,400.00
134,044,010.00
750,000.00
4,500,000.00
8,115,046.00
7,607,036.00
3,743,870.00
10,727,352.00
4,823,848.00
40,276,536.00
8,491,458.00
2,304,447.00
7,926,690.00
1,066,020.00
5,918,244.00
3,760,408.50
6,710,376.00
2,275,000.00
2,005,250.00
706,080.00
5,145,596.50
274,890.00
1,240,340.80
562,250.00
273,650.00
54,330.00
64,380.00
712,780.00
450,000.00
407,750.00
16,264,935.60
888,875.00
-

I.

II.

III.

IV.

V.

PEKERJAAN PANEL
1 Panel SDP MENARA DAN POMPA
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
4.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00

1
2
3
4
5
6
7
8

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu dinding TK 1 x 40 Acrilic
Lampu emergency 20 W
Lampu SL 18 w + fitting broco
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

5.00
2.00
5.00
3.00
2.00
12.00
5.00
5.00

0.003
0.003
0.001
0.0001
0.0001
0.004
0.0003
0.0003

225,000.00
670,532.50
59,015.00
17,094.00
17,094.00
137,362.50
25,030.50
25,030.50

1,125,000.00
1,341,065.00
295,075.00
51,282.00
34,188.00
1,648,350.00
125,152.50
125,152.50

1
2
3
4

PEKERJAAN SOUND SYSTEM
Power Amplifier ex TOA 300 W
Microphone PM660D
Speaker Outdor Horn 150 W
Instalasi dng kabel NYFHY 2x1.5 mm2

Unit
Bh
Unit
Ttk

1.00
1.00
4.00
4.00

0.025
0.017
0.006
0.005

9,666,250.00
6,410,250.00
559,625.00
475,000.00

9,666,250.00
6,410,250.00
2,238,500.00
1,900,000.00

1
2
3
4
5
6

PEKERJAAN PENANGKAL PETIR
Penangkal petir sistem emisi Viking
Instalasi
Test Commisioning DEPNAKER
Bak Kontrol
BC 70 mm2 + Klem / NYA 70 mm2 + Klem
grounding

Unit
Ls
Ls
Unit
M'
Ttk

1.00
1.00
1.00
1.00
60.00
1.00

0.023
0.009
0.007
0.0002
0.015
0.004

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
96,662.50
1,510,000.00

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00

Bh

2.00

0.004

681,725.00

1,363,450.00

PEKERJAAN FIRE ALARM PROTECTION (FAP)
1 Fire Extinguser 3,0 Kg ABC dengan meter kontrol

2.4. PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU
2.4.4. PEKERJAAN PLAMBING
I.

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET & WARUNG
1 Pipa PVC kelas AW dia 4"
2 Pipa PVC kelas AW dia 3"
8 Fitting & supporting

M'
M'
Ls

32.79
44.30
1.00

0.023
0.020
0.002

270,940.00
177,940.00
763,125.00

8,884,393.54
7,882,208.18
763,125.00

II

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 1"
2 Pipa PVC AW kelas medium A dia 3/4"
3 Fitting & supporting

M'
M'
Ls

18.03
5.00
1.00

0.001
0.0005
0.001
1.542

31,980.00
35,850.00
356,125.00

576,599.40
179,250.00
356,125.00

TOTAL

2.5. BANGUNAN UNIT BANGUNAN PINTU GERBANG
2.5.1. PEKERJAAN STRUKTUR
Page 210

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00
1,125,000.00
1,341,065.00
295,075.00
51,282.00
34,188.00
1,648,350.00
125,152.50
125,152.50
9,666,250.00
6,410,250.00
2,238,500.00
1,900,000.00
8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00
1,363,450.00
8,884,393.54
7,882,208.18
763,125.00
576,599.40
179,250.00
356,125.00
-

I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

52.60

0.003

20,500.00

1,078,300.00

M3
M3
M3
M3
M3
M3
M3
M3
M3

84.14
79.51
86.10
86.10
4.50
0.61
1.81
15.20
5.97

0.003
0.001
0.014
0.003
0.001
0.0001
0.0003
0.002
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
77,870.00

1,270,520.04
438,074.75
5,577,298.88
1,237,199.52
264,915.00
35,675.22
106,790.18
894,824.00
464,728.16

M3
M3
M3
M2
M2
M2
.

8.10
1.80
1.92
45.00
36.36
152.00

0.046
0.011
0.015
0.004
0.002
0.014

2,184,630.00
2,257,730.00
3,055,050.00
34,640.00
24,250.00
34,640.00

17,695,503.00
4,063,914.00
5,865,696.00
1,558,800.00
881,730.00
5,265,280.00

M2
M3
M3
M3
M3

81.40
1.92
1.86
2.95
12.72

0.007
0.012
0.013
0.021
0.090

34,640.00
2,357,330.00
2,730,390.00
2,730,390.00
2,730,390.00

2,819,696.00
4,526,073.60
5,076,341.09
8,046,240.90
34,730,560.80

3 Kolom :
a. Kolom 30 x 30 cm

M3

6.16

0.049

3,059,050.00

18,831,511.80

4 Balok :
a. Balok 20 x 30 cm
b. Balok Kanopi Beton 15 x 15 cm

M3
M3

1.68
0.30

0.012
0.002

2,736,690.00
2,309,300.00

4,597,639.20
701,449.88

5 Water Proofing

M2

55.59

0.004

26,060.00

1,448,784.85

M2

17.70

0.002

42,400.00

750,352.80

M2
M2

104.00
44.17

0.011
0.005

40,800.00
40,800.00

4,243,200.00
1,801,932.00

Unit
Unit
M'

4.00
13.00
233.64

0.003
0.016
0.079

275,000.00
475,000.00
130,040.00

1,100,000.00
6,175,000.00
30,382,545.60

1
2
3
4
5
6
7
8
9

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Tanah Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 10 cm
Urugan Pasir Bawah Rigid
Urugan Abu Batu t = 7 cm

PEKERJAAN BETON
1 Pondasi dan Sloof :
a. Pondasi Foot Plate 150 X 150 X 30 cm
b. Pondasi Foot Plate 100 x 100 x 30 cm
b. Sloof 20 x 40 cm
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm
f. Lantai Kerja Bawah Rigid t = 10 cm
2 Plat :
a. Rabat Beton t = 10 cm
b. Plat Dag t= 12 cm
c. Balustrade Lisplank t = 7 cm
d. Plat Kanopi Beton
e. Plat Rigid Beton

2.5. BANGUNAN UNIT BANGUNAN PINTU GERBANG
2.5.2. PEKERJAAN ARSITEKTUR
I.

PEKERJAAN PASANGAN
1 Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
2 Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
- Lantai 1
- Lantai 2
3 Pekerjaan Aksesories :
- Pasang Tanda Plakat
- Pasang Huruf Timbul
- Pasang Pipa Galvanize dia. 3"

Page 211

1,078,300.00
1,270,520.04
438,074.75
5,577,298.88
1,237,199.52
264,915.00
35,675.22
106,790.18
894,824.00
464,728.16
17,695,503.00
4,063,914.00
5,865,696.00
1,558,800.00
881,730.00
5,265,280.00
2,819,696.00
4,526,073.60
5,076,341.09
8,046,240.90
34,730,560.80
18,831,511.80
4,597,639.20
701,449.88
1,448,784.85
750,352.80
4,243,200.00
1,801,932.00
1,100,000.00
6,175,000.00
30,382,545.60

II.

III.

IV.

V.

VI.

1
2
3
4

- Pasang Pipa Galvanize dia. 2"
- Pasang Pipa Galvanize dia. 1.5"
- Pasang Batu Lempeng
- Pasang Pipa Baja dia' 10"

M'
M'
M2
M'

90.64
195.36
70.67
60.00

0.025
0.027
0.029
0.031

108,080.00
52,540.00
160,000.00
200,000.00

9,796,371.20
10,264,214.40
11,307,200.00
12,000,000.00

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
J1
R1

Unit
Unit
Unit
Bh

2.00
2.00
4.00
84.00

0.025
0.019
0.011
0.020

4,745,526.00
3,736,150.00
1,023,279.81
94,258.00

9,491,052.00
7,472,300.00
4,093,119.23
7,917,672.00

M2

34.19

0.002

17,830.00

609,679.02

M2
M2
M2
M2
M'
M'
M2

228.00
108.33
105.95
105.95
583.22
47.00
9.60

0.010
0.005
0.006
0.006
0.007
0.001
0.0004

16,170.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00
15,740.00

3,686,760.00
1,751,696.10
2,332,021.13
2,332,021.13
2,851,945.80
229,830.00
151,104.00

PEKERJAAN PLESTERAN
1 Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
2 Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
- Lantai 1
- Lantai 2
3 Plesteran Beton 1 Pc : 3 Ps
4 Acian Beton
5 Benangan
6 Tali Air
7 Camprot
1
2
3
4
5

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm, Terang
Keramik Lantai 20 x 20 cm, Sedang
Keramik Dinding 20 x 25 cm
Coll Plint
Step Noise

M2
M2
M2
M'
M'

12.00
4.00
9.76
17.63
2.55

0.003
0.001
0.002
0.003
0.0002

92,630.00
91,630.00
89,620.00
65,000.00
33,490.00

1,111,560.00
366,098.50
874,511.96
1,145,950.00
85,399.50

1
2
3
4

PEKERJAAN SANITAIR
Pasang Closet Jongkok
Bak Air
Pasang Floor Drain
Pasang Kran dia' 3/4"cm

Bh
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.001
0.001
0.0001
0.0002

273,650.00
450,000.00
54,330.00
64,380.00

273,650.00
450,000.00
54,330.00
64,380.00

M2
M2

152.00
141.20

0.004
0.004

10,940.00
10,940.00

1,662,880.00
1,544,728.00

M2
M2
M2
M2

88.27
155.95
170.21
46.80

0.002
0.004
0.010
0.003

10,940.00
10,940.00
21,900.00
21,900.00

965,706.62
1,706,123.63
3,727,563.96
1,024,920.00

Bh
Bh

2.00
2.00

0.028
0.008

5,500,000.00
1,500,000.00

11,000,000.00
3,000,000.00

PEKERJAAN PENGECATAN
1 Cat Dinding Warna Putih
- Lantai 1
- Dinding Dalam
- Dinding Luar
- Lantai 2
- Dinding Luar
2 Cat Beton
3 Cat Pipa Galvanize Warna Hitam Dop
4 Cat Pipa Baja dia' 10"

2.5. BANGUNAN UNIT BANGUNAN PINTU GERBANG
2.5.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Neon box 50x200 cm lengkap dgn lampu
2 Instalasi Power untuk Neon Box

Page 212

9,796,371.20
10,264,214.40
11,307,200.00
12,000,000.00
9,491,052.00
7,472,300.00
4,093,119.23
7,917,672.00
609,679.02
3,686,760.00
1,751,696.10
2,332,021.13
2,332,021.13
2,851,945.80
229,830.00
151,104.00
1,111,560.00
366,098.50
874,511.96
1,145,950.00
85,399.50
273,650.00
450,000.00
54,330.00
64,380.00
1,662,880.00
1,544,728.00
965,706.62
1,706,123.63
3,727,563.96
1,024,920.00
11,000,000.00
3,000,000.00

3
4
5
6
7
8

Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
BOX MCB (HAGER) lengkap

Bh
Bh
Ttk
Bh
Ttk
Unit

4.00
8.00
6.00
2.00
2.00
1.00

0.001
0.0004
0.002
0.0001
0.001
0.001

59,015.00
17,094.00
137,362.50
25,030.50
154,660.00
375,000.00

236,060.00
136,752.00
824,175.00
50,061.00
309,320.00
375,000.00

M'
M'
Ls

10.00
27.00
1.00

0.007
0.012
0.001

270,940.00
177,940.00
508,750.00

2,709,400.00
4,804,380.00
508,750.00

M'
Bh
Ls
Bh
Bh

51.00
1.00
1.00
1.00
1.00

0.005
0.000
0.002
0.028
0.009

35,850.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00

1,828,350.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00

M'
M'
Ls

11.13
2.00
1.00

0.005
0.002
0.001
0.820

177,940.00
309,218.25
305,250.00

1,980,828.08
618,436.50
305,250.00

M'

47.20

0.003

20,500.00

967,600.00

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3

27.84
24.24
83.39
83.39
1.00
2.97
8.00
1.50
8.00
3.80

0.001
0.000
0.014
0.003
0.0002
0.0005
0.001
0.0002
0.001
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
58,870.00
58,870.00

420,384.00
133,562.40
5,402,004.20
1,198,314.30
58,870.00
174,843.90
470,960.00
88,305.00
470,960.00
223,706.00

Ttk
M3
M3

10.00
72.00
3.00

0.006
0.249
0.018

238,750.00
1,339,160.00
2,257,730.00

2,387,500.00
96,419,520.00
6,773,190.00

2.5. PEMBANGUNAN UNIT BANGUNAN GERBANG
2.5.4. PEKERJAAN PLAMBING
I.

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
1 Pipa PVC Kelas AW dia 4"
2 Pipa PVC Kelas AW dia 3"
3 Fitting & supporting

II.

1
2
3
4
5

III.

PEKERJAAN INSTALASI AIR BERSIH TOILET
Pipa PVC AW kelas medium A dia 3/4"
Gate Valve dia. 3/4"
Fitting & supporting
Sumur dangkal 20 m
Pompa Jet Pump

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

TOTAL

2.6.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
2.6.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7
8
9
10

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan pasir bawah Pondasi t : 10 cm
Urugan pasir bawah Sloof t : 10 cm
Urugan Pasir bawah Rabatan t : 10 cm
Urugan Pasir bawah Plat Landasan t : 10 cm
Urugan Pasir Bawah Lantai
Urugan Pasir Bawah Paving

PEKERJAAN BETON
1 Titik Bor Strouse
2 Pondasi Strouss dia 30 cm, h = 6 M
3 Pondasi Foot Plate 100 x 100 x 30 cm

Page 213

236,060.00
136,752.00
824,175.00
50,061.00
309,320.00
375,000.00
2,709,400.00
4,804,380.00
508,750.00
1,828,350.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00
1,980,828.08
618,436.50
305,250.00
967,600.00
420,384.00
133,562.40
5,402,004.20
1,198,314.30
58,870.00
174,843.90
470,960.00
88,305.00
470,960.00
223,706.00
2,387,500.00
96,419,520.00
6,773,190.00

4
5
6
7
8
9
10
11
12
13
14

Beton Sloof 30/40 cm
Beton Sloof 15/20 cm
Lantai Kerja Bawah Pondasi
Lantai Kerja Bawah Sloof
Lantai Kerja Bawah Lantai 1
Beton Kolom 30/30 cm
Beton Kolom Praktis 15/15 cm
Ring Balk 20/40 cm
Ring Balk 15/20 cm
Balok Konsol 20/30 cm
Plat Beton :
- Plat Dag Atap t = 10 cm
- Plat landasan genzet t = 40 cm
15 Pasang Water Proofing

M3
M3
M2
M2
M2
M3
M3
M3
M3
M3

3.36
0.55
10.00
18.38
80.00
2.79
0.63
3.20
0.48
0.84

0.024
0.003
0.001
0.002
0.004
0.022
0.004
0.025
0.003
0.006

2,746,880.00
2,278,500.00
34,640.00
34,640.00
17,320.00
3,059,050.00
2,543,690.00
3,065,920.00
2,309,300.00
2,736,690.00

9,229,516.80
1,253,175.00
346,400.00
636,510.00
1,385,600.00
8,534,749.50
1,602,524.70
9,810,944.00
1,108,464.00
2,298,819.60

M3
M3
M2

11.00
4.00
100.00

0.078
0.026
0.007

2,730,390.00
2,554,550.00
26,060.00

30,034,290.00
10,218,200.00
2,606,000.00

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Trassram 1 Pc : 3 Ps
Pasangan Batu Bata 1 Pc : 5 Ps
Pasangan Rolaag

M2
M2
M2

31.40
104.20
13.50

0.003
0.011
0.003

42,400.00
40,800.00
93,460.00

1,331,360.00
4,251,360.00
1,261,710.00

1
2
3
4
5

PEKERJAAN KUSEN PINTU dan JENDELA
Rolling Door
Pintu ( P1 )
J1
BV
Aluminium Shading

Unit
Unit
Unit
Unit
M2

1.00
5.00
4.00
4.00
2.25

0.012
0.049
0.006
0.005
0.0002

4,463,324.00
3,803,518.00
628,414.60
451,090.72
27,000.00

4,463,324.00
19,017,590.00
2,513,658.40
1,804,362.86
60,750.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1 Pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M'
M'
M'

62.80
208.40
264.69
264.69
500.00
94.70

0.003
0.009
0.015
0.015
0.006
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

1,119,724.00
3,369,828.00
5,825,826.90
5,825,826.90
2,445,000.00
463,083.00

1
2
3
4

PEKERJAAN LANTAI
Pasang Keramik 30 x 30 cm, Terang
Pasang Keramik 30 x 30 cm, sedang & gelap
Pasang Keramik 20 x 20 cm, sedang & gelap
Pasang Keramik Dinding 20 x 25 cm.

M2
M2
M2
M2

6.00
0.60
6.52
25.00

0.001
0.0001
0.002
0.006

92,630.00
92,630.00
91,630.00
89,620.00

555,780.00
55,578.00
597,427.60
2,240,500.00

1
2
3
4
5

PEKERJAAN SANITAIR
Pasang Closet Jongkok
Pasang Kran dia 3/4'
Pasang Floor Drain
Pasang Wastafel + Cermin
Pasang Timba Bak Air

Bh
Bh
Bh
Bh
Bh

3.00
4.00
4.00
1.00
4.00

0.002
0.001
0.001
0.002
0.002

273,650.00
64,380.00
54,330.00
712,780.00
200,000.00

820,950.00
257,520.00
217,320.00
712,780.00
800,000.00

2.6.
2.6.2.
I.
1
2
3
II.

III.

IV.

V

VI.

PEKERJAAN PENGECATAN
Page 214

9,229,516.80
1,253,175.00
346,400.00
636,510.00
1,385,600.00
8,534,749.50
1,602,524.70
9,810,944.00
1,108,464.00
2,298,819.60
30,034,290.00
10,218,200.00
2,606,000.00
1,331,360.00
4,251,360.00
1,261,710.00
4,463,324.00
19,017,590.00
2,513,658.40
1,804,362.86
60,750.00
1,119,724.00
3,369,828.00
5,825,826.90
5,825,826.90
2,445,000.00
463,083.00
555,780.00
55,578.00
597,427.60
2,240,500.00
820,950.00
257,520.00
217,320.00
712,780.00
800,000.00
-

1 Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam

M2
M2

133.00
259.00

0.004
0.007

10,940.00
10,940.00

1,455,020.00
2,833,460.00

2 Cat Beton

M2

264.69

0.007

10,940.00

2,895,708.60

Bh
Bh
Bh
Ttk
Bh
Ttk

4.00
5.00
2.00
9.00
1.00
1.00

0.004
0.001
0.000
0.003
0.0001
0.0004

385,000.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

1,540,000.00
295,075.00
34,188.00
1,236,262.50
25,030.50
154,660.00

M'
M'
Bh
Bh
Ls

18.00
12.00
2.00
2.00
1.00

0.013
0.003
0.002
0.002
0.001

270,940.00
105,710.00
309,218.25
371,387.50
508,750.00

4,876,920.00
1,268,520.00
618,436.50
742,775.00
508,750.00

2.6.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
2.6.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

1
2
3
4
5
6

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TL Simmbad 1 X 40
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

2.6.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
2.6.4. PEKERJAAN PLAMBING
I.

1
2
3
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out dia. 3"
Clean Out dia. 4"
Fitting & supporting

II.

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 3/4"
2 Fitting & supporting

M'
Ls

32.00
1.00

0.003
0.001

35,850.00
508,750.00

1,147,200.00
508,750.00

III.

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC kelas AW dia 3"
2 Roof drain almunium dia. 3"
3 Fitting & supporting

M'
M'
Ls

8.50
6.00
1.00

0.004
0.005
0.001
0.720

177,940.00
309,218.25
508,750.00

1,512,490.00
1,855,309.50
508,750.00

TOTAL

2.7. PEMBANGUNAN UNIT BANGUNAN POS JAGA
2.7.1. PEKERJAAN STRUKTUR
I.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

492,000.00

II.

PEKERJAAN TANAH
1 Galian Tanah
2 Urugan Tanah Kembali
3 Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

19.80
13.86
2.20

0.001
0.0002
0.0003

15,100.00
5,510.00
58,870.00

298,980.00
76,368.60
129,514.00

III.

PEKERJAAN BETON
Page 215

1,455,020.00
2,833,460.00
2,895,708.60
1,540,000.00
295,075.00
34,188.00
1,236,262.50
25,030.50
154,660.00
4,876,920.00
1,268,520.00
618,436.50
742,775.00
508,750.00
1,147,200.00
508,750.00
1,512,490.00
1,855,309.50
508,750.00
492,000.00
298,980.00
76,368.60
129,514.00
-

IV.

1 Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
2.50

0.004
0.0002

2,309,300.00
34,640.00

1,600,344.90
86,600.00

2 Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

3 Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

4 Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

0.48
0.01

0.003
0.0001

2,309,300.00
2,309,300.00

1,108,464.00
23,093.00

5 Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
1 Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
2 Lisplank

M2
M2
M2

30.38
30.38
5.37

0.001
0.004
0.002

15,580.00
48,030.00
179,080.00

473,242.50
1,458,911.25
961,659.60

M3
M3
M2
M2

4.40
9.68
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

521,488.00
2,867,409.60
699,600.00
1,996,507.20

M2
Ls
M2

9.45
1.00
4.48

0.004
0.001
0.0004

175,000.00
450,000.00
31,370.00

1,653,750.00
450,000.00
140,537.60

2.7. PEMBANGUNAN UNIT BANGUNAN POS JAGA
2.7.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

IV.

1
2
3
4
5

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasangan Batu Candi Susun Dirih
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.0001
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

PEKERJAAN PLAFOND
Page 216

1,600,344.90
86,600.00
1,481,236.58
884,646.36
2,595,390.00
618,116.67
1,108,464.00
23,093.00
219,425.20
473,242.50
1,458,911.25
961,659.60
521,488.00
2,867,409.60
699,600.00
1,996,507.20
1,653,750.00
450,000.00
140,537.60
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00
-

V.

VI.

VII.

1 Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
2 Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.000
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

PEKERJAAN LANTAI
1 Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
2 Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2

35.00
0.25
10.58

0.008
0.000
0.002

92,630.00
92,630.00
89,620.00

3,242,050.00
23,157.50
948,179.60

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.0002
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

1,717,040.00
64,380.00
250,000.00
54,330.00

M2
M2
M2
M2

89.61
29.87
32.12
45.28

0.003
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

980,284.17
326,761.39
351,392.80
495,363.20

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

PEKERJAAN PENGECATAN
1 Cat Dinding :
- Dalam
- Luar
2 Cat Beton
3 Cat Plafond

2.7. PEMBANGUNAN UNIT BANGUNAN POS JAGA
2.7.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.
A.

1,267,840.00
48,695,923.20
4,500.00
588,400.00
3,242,050.00
23,157.50
948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
980,284.17
326,761.39
351,392.80
495,363.20
-

PEKERJAAN MEKANIKAL ELEKTRIKAL

-

PEKERJAAN PANEL

-

1 Panel SDP Pos Jaga
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp

Unit

1.00

0.002

673,585.00

673,585.00

673,585.00

- MCCB 20A/1P/18 kA NS100N TM25D

Bh

- MCCB 10A/1P/18 kA NS100N TM25D

Bh

1.00

0.001

441,595.00

441,595.00

441,595.00

1.00

0.0002

63,085.00

63,085.00

63,085.00

- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Bh

9.00

0.001

63,085.00

567,765.00

567,765.00

Ls

1.00

0.001

254,375.00

254,375.00

254,375.00
-

B.

PEK. INSTALASI LAMPU DAN STOP KONTAK

-

1 Lampu emergency 20 W + stop kontak

Bh

1.00

0.002

670,532.50

670,532.50

670,532.50

2 Lampu SL 18 w + fitting broco

Bh

4.00

0.001

59,015.00

236,060.00

236,060.00

3 Saklar double / seri

Bh

4.00

0.000

17,094.00

68,376.00

68,376.00

4 Instalasi lampu

Ttk

5.00

0.002

137,362.50

686,812.50

686,812.50

5 Stop kontak broco

Bh

3.00

0.0002

25,030.50

75,091.50

75,091.50

6 Instalasi stop kontak

Ttk

3.00

0.001

154,660.00

463,980.00

463,980.00

Page 217

2.7. PEMBANGUNAN UNIT BANGUNAN POS JAGA
2.7.4. PEKERJAAN PLAMBING
I.

II.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 3/4"
2 Faucet dia 1/2"
3 Fitting & supporting

TOTAL

M'
M'
Bh
Ls

11.00
29.70
3.00
1.00

0.008
0.014
0.002
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

2,980,340.00
5,284,818.00
927,654.75
2,543,750.00

M'
Bh
Ls

26.00
3.00
1.00

0.002
0.001
0.007
0.294

35,850.00
137,362.50
2,543,750.00

932,100.00
412,087.50
2,543,750.00

2.8. PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN
2.8.1. PEKERJAAN STRUKTUR
I.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

492,000.00

II.

PEKERJAAN TANAH
1 Galian Tanah
2 Urugan Tanah Kembali
3 Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

19.80
13.86
2.20

0.001
0.0002
0.0003

15,100.00
5,510.00
58,870.00

298,980.00
76,368.60
129,514.00

III.

PEKERJAAN BETON
1 Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
2.50

0.004
0.0002

2,278,500.00
34,640.00

1,579,000.50
86,600.00

2 Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

3 Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

4 Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

0.48
0.01

0.003
0.0001

2,309,300.00
2,309,300.00

1,108,464.00
23,093.00

5 Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
1 Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
2 Lisplank

M2
M2
M2

30.38
30.38
5.37

0.001
0.004
0.002

15,580.00
48,030.00
179,080.00

473,242.50
1,458,911.25
961,659.60

IV.

Page 218

2,980,340.00
5,284,818.00
927,654.75
2,543,750.00
932,100.00
412,087.50
2,543,750.00
492,000.00
298,980.00
76,368.60
129,514.00
1,579,000.50
86,600.00
1,481,236.58
884,646.36
2,595,390.00
618,116.67
1,108,464.00
23,093.00
219,425.20
473,242.50
1,458,911.25
961,659.60

2.8. PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN
2.8.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

IV.

V.

VI.

VII.

1
2
3
4
5

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasangan Batu Candi Susun Dirih
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

M3
M3
M2
M2

4.00
8.80
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

474,080.00
2,606,736.00
699,600.00
1,996,507.20

M2
Ls
M2

9.45
1.00
4.48

0.004
0.001
0.0004

175,000.00
450,000.00
31,370.00

1,653,750.00
450,000.00
140,537.60

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.000
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
2 Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.000
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

PEKERJAAN LANTAI
1 Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
2 Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2

35.00
0.25
10.58

0.008
0.000
0.002

92,630.00
92,630.00
89,620.00

3,242,050.00
23,157.50
948,179.60

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.000
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

1,717,040.00
64,380.00
250,000.00
54,330.00

M2
M2
M2

89.61
29.87
32.12

0.003
0.001
0.001

10,940.00
10,940.00
10,940.00

980,284.17
326,761.39
351,392.80

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

PEKERJAAN PENGECATAN
1 Cat Dinding :
- Dalam
- Luar
2 Cat Beton

Page 219

474,080.00
2,606,736.00
699,600.00
1,996,507.20
1,653,750.00
450,000.00
140,537.60
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00
1,267,840.00
48,695,923.20
4,500.00
588,400.00
3,242,050.00
23,157.50
948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
980,284.17
326,761.39
351,392.80

3 Cat Plafond

M2

45.28

0.001

10,940.00

495,363.20

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
9.00
1.00

0.002
0.001
0.0002
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
63,085.00
567,765.00
254,375.00

Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
4.00
4.00
5.00
3.00
3.00

0.002
0.001
0.0002
0.002
0.0002
0.001

670,532.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

670,532.50
236,060.00
68,376.00
686,812.50
75,091.50
463,980.00

M'
M'
Bh
Ls

11.00
29.70
3.00
1.00

0.008
0.008
0.002
0.007

270,940.00
105,710.00
309,218.25
2,543,750.00

2,980,340.00
3,139,587.00
927,654.75
2,543,750.00

M'
Bh
Ls

24.00
3.00
1.00

0.002
0.001
0.007
0.287

35,850.00
137,362.50
2,543,750.00

860,400.00
412,087.50
2,543,750.00

M'

18.00

0.002

36.00

738,000.00

M3
M3
M3
M3
M3
M3

11.00
4.80
1.80
1.80
1.00
0.60

0.001
0.0001
0.001
0.0001
0.0003
0.0002

22.00
9.60
3.60
3.60
2.00
1.20

332,200.00
52,896.00
233,208.00
51,732.00
117,740.00
70,644.00

2.8. PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN
2.8.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.
A.

B.

PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN PANEL
1 Panel SDP Pos Retribusi
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu
1
2
3
4
5
6

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu emergency 20 W + stop kontak
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

2.8. PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN
2.8.4. PEKERJAAN PLAMBING
I.

1
2
3
4

II.

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 3/4"
2 Faucet dia 1/2"
3 Fitting & supporting

III.
3.1.
I.
II.

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

TOTAL

PEKERJAAN PEMBANGUNAN BANGUNAN INFRASTRUKTUR
REKAP UNIT BANGUNAN DEPO SAMPAH
PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan pasir bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

Page 220

495,363.20
673,585.00
441,595.00
63,085.00
567,765.00
254,375.00
670,532.50
236,060.00
68,376.00
686,812.50
75,091.50
463,980.00
2,980,340.00
3,139,587.00
927,654.75
2,543,750.00
860,400.00
412,087.50
2,543,750.00
648.00
242.00
46.08
6.48
6.48
2.00
0.72
-

III.

IV.

1
2
3
4

PEKERJAAN BETON
Sloof 15 x 20 cm
Plat Lantai (Rabatan) t = 10 cm
Kolom 15 x 15 cm
Ring Balk 15/20 cm

M3
M2
M3
M3

0.30
6.00
0.11
0.30

0.004
0.001
0.001
0.004

0.60
12.00
0.22
0.60

1,367,100.00
415,680.00
549,437.04
1,385,580.00

1
2
3
4
5

PEKERJAAN PASANGAN
Pasangan Aanstampeng
Pasangan Batu Kali 1 Pc : 4 Ps
Pasangan Trassram 1 Pc : 3 Ps
Pasangan Rolaag
Pasang Bak Kontrol 60 x 80 x 70 cm

M3
M3
M2
M2
Bh

2.00
4.40
18.00
1.50
1.00

0.001
0.007
0.004
0.001
0.002

4.00
8.80
36.00
3.00
2.00

474,080.00
2,606,736.00
1,526,400.00
280,380.00
950,000.00

V.

PEKERJAAN KUSEN PINTU dan JENDELA
1 Pintu besi lipat
2 Exhouse rangka besi jolusi

Unit
Unit

1.00
1.00

0.009
0.001

2.00
2.00

3,585,600.00
370,000.00

VI.

PEKERJAAN PLESTERAN
1 Plesteran Trassram 1 Pc : 3 Ps
2 Plesteran Beton 1 Pc : 3 Ps
3 Benangan

M2
M2
M'

36.00
15.20
76.90

0.003
0.002
0.002

72.00
30.40
153.80

1,283,760.00
669,104.00
752,082.00

VII

PEKERJAAN SANITAIR
1 Pasang Pipa Pvc D Ø 4'

M'

0.80

0.001

1.60

433,504.00

VIII

PEKERJAAN PENGECATAN
1 Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam

M2
M2

33.70
17.00

67.40
34.00

737,356.00
371,960.00

M2

22.14

0.002
0.001
0.000
0.001
0.051

44.28

484,423.20

M2
M'

152.50
138.00

0.002
0.007

4,370.00
20,500.00

666,425.00
2,829,000.00

M3
M3
M3
M3

34.48
25.86
2.03
1.01

0.001
0.0004
0.0003
0.0002

15,100.00
5,510.00
58,870.00
58,870.00

520,587.60
142,472.07
119,388.36
59,164.35

M3
Ttk
M3

10.17
24.00
6.03

0.062
0.015
0.020

2,358,600.00
238,750.00
1,258,480.00

23,993,566.08
5,730,000.00
7,587,124.22

2 Cat Beton

TOTAL

3.2. PEMBANGUNAN UNIT PAGAR
3.2.1. PEMBANGUNAN UNIT PAGAR TYPE A
I.

II.

III.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m

Page 221

0.18
72.00
0.02
0.18
8.00
38.72
648.00
4.50
2.00
2.00
2.00
2,592.00
462.08
11,827.22
1.28
2,271.38
578.00
980.36
666,425.00
2,829,000.00
520,587.60
142,472.07
119,388.36
59,164.35
23,993,566.08
5,730,000.00
7,587,124.22

- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

IV.

M3
M2
M2

2.02
47.32
20.10

0.015
0.004
0.001

2,962,950.00
34,640.00
24,250.00

5,985,159.00
1,639,164.80
487,425.00

2 Kolom :
- Kolom 20/20 cm

M3

4.61

0.037

3,089,750.00

14,237,568.00

3 Ring balk 15/20 cm

M3

2.01

0.012

2,309,300.00

4,641,693.00

M2

97.87

0.004

16,500.00

1,614,772.50

Kg
M2
M2
M'

61.93
86.40
43.20
24.00

0.016
0.004
0.009
0.0002

101,720.00
15,740.00
84,960.00
3,000.00

6,299,581.90
1,359,936.00
3,670,272.00
72,000.00

PEKERJAAN PASANGAN
1 Pasangan Dinding Batako
3 Pekerjaan Aksesories :
- Pasang Tralis Besi Dia. 10 mm
- Plesteran Camprot Tebal 2 cm
- Pas. Bata Penebalan Kolom
- Sealant

V.

PEKERJAAN PLESTERAN
1 Plesteran Dinding Batako
2 Tali Air
3 Benangan

M2
M'
M'

195.73
142.00
474.80

0.003
0.002
0.006

6,610.00
4,890.00
4,890.00

1,293,775.30
694,380.00
2,321,772.00

VI.

PEKERJAAN PENGECATAN
1 Cat Dinding
2 Cat Besi

M2
M2

507.00
31.56

0.014
0.002

10,940.00
21,900.00

5,546,580.00
691,098.30

M2
M'

510.00
355.00

0.006
0.019

4,370.00
20,500.00

2,228,700.00
7,277,500.00

M3
M3
M3
M3

215.48
161.61
50.36
7.10

0.008
0.002
0.008
0.001

15,100.00
5,510.00
58,870.00
58,870.00

3,253,672.50
890,450.44
2,964,398.85
417,977.00

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

36.40
150.00
37.68
20.30
253.50
195.25

0.222
0.093
0.123
0.156
0.023
0.012

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

85,853,040.00
35,812,500.00
47,419,526.40
60,147,885.00
8,781,240.00
4,734,812.50

2 Kolom :
- Kolom 20/20 cm

M3

28.30

0.226

3,089,750.00

87,439,925.00

3.2. PEMBANGUNAN UNIT PAGAR
3.2.2. PEMBANGUNAN UNIT PAGAR TYPE B
I.

II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

PEKERJAAN PASANGAN
Page 222

5,985,159.00
1,639,164.80
487,425.00
14,237,568.00
4,641,693.00
1,614,772.50
6,299,581.90
1,359,936.00
3,670,272.00
72,000.00
1,293,775.30
694,380.00
2,321,772.00
5,546,580.00
691,098.30
2,228,700.00
7,277,500.00
3,253,672.50
890,450.44
2,964,398.85
417,977.00
85,853,040.00
35,812,500.00
47,419,526.40
60,147,885.00
8,781,240.00
4,734,812.50
87,439,925.00
-

1 Pasangan Trasram 1 Pc : 3 Ps
2 Pasangan 1/2 Bata 1 Pc 5 Ps
3 Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Besi Hollow Ø 5 cm
- Ring Penguat Ø 7
- Plesteran Camprot Tebal 2 cm
- List Plesteran Dinding 3 cm
- Pasang Acrilic bening
- Stanliss L 2 cm
- Stanliss L 1 cm
- Plat Besi t = 1 cm
- Besi Hollow Ø 3 cm
- Skrup t = 5 cm
- Sealant
V.

VI.

M2
M2

106.50
213.00

0.012
0.022

42,400.00
40,800.00

4,515,600.00
8,690,400.00

M2
Kg
Kg
Kg
M2
M2
M2
M'
M'
Kg
Kg
Bh
M'

25.60
2,444.71
1,548.24
4.28
447.20
42.60
43.85
288.08
95.00
3.26
27.13
296.00
116.00

0.006
0.643
0.407
0.001
0.018
0.002
0.017
0.108
0.018
0.001
0.007
0.001
0.001

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
17,830.00
150,000.00
145,000.00
75,000.00
101,720.00
101,720.00
1,150.00
3,000.00

2,174,976.00
248,675,754.98
157,486,972.80
435,361.60
7,038,928.00
759,558.00
6,576,900.00
41,771,600.00
7,125,000.00
332,104.00
2,759,867.04
340,400.00
348,000.00

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Plesteran Penebalan 1 Pc : 5 Ps
Tali Air
Benangan

M2
M2
M2
M'
M'

238.60
426.00
456.30
1,540.40
2,912.85

0.004
0.018
0.019
0.019
0.037

6,610.00
16,170.00
16,170.00
4,890.00
4,890.00

1,577,146.00
6,888,420.00
7,378,371.00
7,532,556.00
14,243,836.50

PEKERJAAN PENGECATAN
1 Cat Dinding
3 Cat Besi

M2
M2

1,072.81
196.61

0.030
0.011

10,940.00
21,900.00

11,736,519.52
4,305,649.50

M2
M'

701.13
613.54

0.008
0.033

4,370.00
20,500.00

3,063,916.25
12,577,570.00

M3
M3
M3
M3

268.18
151.14
70.24
7.61

0.010
0.002
0.011
0.001

15,100.00
5,510.00
58,870.00
58,870.00

4,049,518.00
832,753.85
4,135,264.28
448,074.29

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

43.52
170.00
42.70
18.27
108.80
152.23

0.265
0.105
0.139
0.140
0.010
0.010

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

102,646,272.00
40,587,500.00
53,742,129.92
54,124,207.65
3,768,832.00
3,691,456.25

2 Kolom :
- Kolom 20/20 cm

M3

21.34

0.170

3,089,750.00

65,935,265.00

1
2
3
4
5

3.2. PEMBANGUNAN UNIT PAGAR
3.2.3. PEMBANGUNAN UNIT PAGAR TYPE C
I.

II.

III.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

Page 223

4,515,600.00
8,690,400.00
2,174,976.00
248,675,754.98
157,486,972.80
435,361.60
7,038,928.00
759,558.00
6,576,900.00
41,771,600.00
7,125,000.00
332,104.00
2,759,867.04
340,400.00
348,000.00
1,577,146.00
6,888,420.00
7,378,371.00
7,532,556.00
14,243,836.50
11,736,519.52
4,305,649.50
3,063,916.25
12,577,570.00
4,049,518.00
832,753.85
4,135,264.28
448,074.29
102,646,272.00
40,587,500.00
53,742,129.92
54,124,207.65
3,768,832.00
3,691,456.25
65,935,265.00

IV.

V.

VI.

PEKERJAAN PASANGAN
1 Pasangan Trasram 1 Pc : 3 Ps
2 Pasangan 1/2 Bata 1 Pc 5 Ps
3 Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Besi Hollow Ø 5 cm
- Ring Penguat Ø 7
- Plesteran Camprot Tebal 2 cm
- List Plesteran Dinding 5 cm
- Sealant

M2
M2

101.54
148.77

0.011
0.016

42,400.00
40,800.00

4,305,084.00
6,069,816.00

M2
Kg
Kg
Kg
M2
M2
M'

306.00
307.11
539.98
16.18
308.00
608.94
61.20

0.067
0.081
0.142
0.004
0.013
0.028
0.0005

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
17,830.00
3,000.00

25,997,760.00
31,239,097.73
54,926,969.04
1,646,236.48
4,847,920.00
10,857,400.20
183,600.00

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Tali Air
Benangan

M2
M2
M'
M'

203.07
377.54
1,020.00
2,179.00

0.003
0.016
0.013
0.028

6,610.00
16,170.00
4,890.00
4,890.00

1,342,292.70
6,104,821.80
4,987,800.00
10,655,310.00

PEKERJAAN PENGECATAN
1 Cat Dinding
3 Cat Besi

M2
M2

893.63
375.48

0.025
0.021

10,940.00
21,900.00

9,776,312.20
8,222,941.92

M2
M'

241.70
487.20

0.003
0.026

4,370.00
20,500.00

1,056,229.00
9,987,600.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

146.52
109.89
34.24
6.05

0.006
0.002
0.005
0.001

15,100.00
5,510.00
58,870.00
58,870.00

2,212,497.30
605,506.30
2,015,791.22
355,942.74

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 5 cm
- Lantai Kerja di bawah Sloof t = 5 cm

M3
Ttk
M3
M3
M2
M2

24.83
102.00
25.62
14.48
172.38
120.93

0.151
0.063
0.083
0.111
0.015
0.008

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

58,568,755.20
24,352,500.00
32,245,277.95
42,906,478.95
5,971,243.20
2,932,431.25

2 Kolom :
- Kolom 20/20 cm

M3

18.08

0.144

3,089,750.00

55,875,039.00

M2
M2

72.56
131.68

0.008
0.014

42,400.00
40,800.00

3,076,332.00
5,372,340.00

1
2
3
4

3.2. PEMBANGUNAN UNIT PAGAR
3.2.4. PEMBANGUNAN UNIT PAGAR TYPE D
I.

II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN PASANGAN
1 Pasangan Trasram 1 Pc : 3 Ps
2 Pasangan 1/2 Bata 1 Pc 5 Ps
3 Pekerjaan Aksesories :

Page 224

4,305,084.00
6,069,816.00
25,997,760.00
31,239,097.73
54,926,969.04
1,646,236.48
4,847,920.00
10,857,400.20
183,600.00
1,342,292.70
6,104,821.80
4,987,800.00
10,655,310.00
9,776,312.20
8,222,941.92
1,056,229.00
9,987,600.00
2,212,497.30
605,506.30
2,015,791.22
355,942.74
58,568,755.20
24,352,500.00
32,245,277.95
42,906,478.95
5,971,243.20
2,932,431.25
55,875,039.00
3,076,332.00
5,372,340.00
-

V.

VI.

- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Holo Ø 5
- Ring Penguat Ø 7
- Plesteran Camprot Tebal 2 cm
- Sealant

M2
Kg
Kg
Kg
M2
M'

349.20
398.67
322.69
14.28
349.20
56.00

0.077
0.105
0.085
0.004
0.014
0.0004

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
3,000.00

29,668,032.00
40,552,279.91
32,823,619.92
1,452,561.60
5,496,408.00
168,000.00

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Plesteran Penebalan Bata
Tali Air
Benangan

M2
M2
M2
M'
M'

145.11
273.35
1,206.00
731.60
1,658.63

0.002
0.011
0.050
0.009
0.021

6,610.00
16,170.00
16,170.00
4,890.00
4,890.00

959,177.10
4,420,069.50
19,501,020.00
3,577,524.00
8,110,676.25

PEKERJAAN PENGECATAN
1 Cat Dinding
3 Cat Besi

M2
M2

416.49
414.63

0.012
0.023

10,940.00
21,900.00

4,556,444.36
9,080,375.10

M2
M'

316.00
320.00

0.004
0.017

4,370.00
20,500.00

1,380,920.00
6,560,000.00

M3
M3
M3
M3

198.29
148.72
29.75
2.37

0.008
0.002
0.005
0.0004

15,100.00
5,510.00
58,870.00
58,870.00

2,994,148.80
819,425.16
1,751,406.05
139,521.90

PEKERJAAN BETON
1 Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

18.43
72.00
18.09
9.48
133.28
47.40

0.112
0.044
0.059
0.073
0.012
0.003

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

43,473,715.20
17,190,000.00
22,761,372.67
28,088,766.00
4,616,819.20
1,149,450.00

2 Kolom :
- Kolom 20/20 cm

M3

12.82

0.102

3,089,750.00

39,622,954.00

3 Ring balk 15/20 cm

M3

4.74

0.028

2,309,300.00

10,946,082.00

M2

435.87

0.019

16,500.00

7,191,772.50

M2
M2
M'

174.00
192.20
54.00

0.007
0.042
0.0004

15,740.00
84,960.00
3,000.00

2,738,760.00
16,329,312.00
162,000.00

1
2
3
4
5

3.2. PEMBANGUNAN UNIT PAGAR
3.2.5. PEMBANGUNAN UNIT PAGAR TYPE E
I.

II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan
2 Uitzet dan Bowplank
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

PEKERJAAN PASANGAN
1 Pasangan Dinding Batako
2 Pekerjaan Aksesories :
- Plesteran Camprot Tebal 2 cm
- Pas. Bata Penebalan Kolom
- Sealant

Page 225

29,668,032.00
40,552,279.91
32,823,619.92
1,452,561.60
5,496,408.00
168,000.00
959,177.10
4,420,069.50
19,501,020.00
3,577,524.00
8,110,676.25
4,556,444.36
9,080,375.10
1,380,920.00
6,560,000.00
2,994,148.80
819,425.16
1,751,406.05
139,521.90
43,473,715.20
17,190,000.00
22,761,372.67
28,088,766.00
4,616,819.20
1,149,450.00
39,622,954.00
10,946,082.00
7,191,772.50
2,738,760.00
16,329,312.00
162,000.00
-

V.

PEKERJAAN PLESTERAN
1 Plesteran Dinding Batako
2 Tali Air
3 Benangan

M2
M'
M'

861.73
527.60
1,102.80

0.015
0.007
0.014

6,610.00
4,890.00
4,890.00

5,696,035.30
2,579,964.00
5,392,692.00

VI.

PEKERJAAN PENGECATAN
1 Cat Dinding

M2

1,042.87

0.030

10,940.00

11,408,943.10

Bh
Ttk

37.00
37.00

0.006
0.013
5.589

65,000.00
137,362.50

2,405,000.00
5,082,412.50

PEKERJAAN TANAH
1 Galian Tanah Pondasi
2 Urugan Tanah kembali
3 Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

67.44
53.95
5.25

0.003
0.001
0.001

15,100.00
5,510.00
58,870.00

1,018,344.00
297,275.52
308,949.76

PEKERJAAN PONDASI DAN BETON
Beton Plat Pondasi 80 x 80 x 30 cm
Beton Kolom 25 x 25 cm
Beton Sloof 20 x 30 cm
Lantai Kerja Beton 10 cm

M3
M3
M3
M2

5.10
3.19
4.20
52.48

0.031
0.025
0.032
0.005

2,358,600.00
3,000,440.00
2,962,950.00
34,640.00

12,028,860.00
9,563,902.50
12,444,390.00
1,817,907.20

PEKERJAAN ATAP PARKIR
Area 1 :
Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
Kolom Pipa Galvanis Dia. 4"
Skur Dia. 3"
Rafter Dia. 3"
Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12
Ikatan Angin Dia. 10
Jarum Keras
Plandes t = 10 mm

M2
M'
M'
M'
M'
Kg
Kg
Pcs
Pcs
Kg
Kg
Bh
Kg

78.63
26.04
29.70
23.76
24.35
424.25
15.55
39.00
75.00
19.37
32.01
19.00
31.06

0.013
0.002
0.012
0.008
0.008
0.017
0.001
0.001
0.002
0.0005
0.001
0.0005
0.001

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

4,897,738.12
631,136.88
4,779,918.00
3,089,750.40
3,166,994.16
6,609,792.39
242,331.32
355,791.15
684,213.75
180,852.50
298,853.36
192,593.50
309,908.44

Area 2 :
1 Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
2 Kolom Pipa Galvanis Dia. 4"

M2
M'
M'

32.89
10.89
13.20

0.005
0.001
0.005

62,290.00
24,240.00
160,940.00

2,048,718.10
263,973.60
2,124,408.00

3.2. PEMBANGUNAN UNIT PAGAR
3.2.6. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.

PEK. INSTALASI LAMPU DAN STOP KONTAK
1 Lampu SL 22 W
2 Instalasi lampu

3.3.
I.

II.

III.
A.

PEMBANGUNAN UNIT PARKIR RODA DUA (BERATAP)

1
2
3
4

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

B.

TOTAL

Page 226

5,696,035.30
2,579,964.00
5,392,692.00
11,408,943.10
2,405,000.00
5,082,412.50
1,018,344.00
297,275.52
308,949.76
12,028,860.00
9,563,902.50
12,444,390.00
1,817,907.20
4,897,738.12
631,136.88
4,779,918.00
3,089,750.40
3,166,994.16
6,609,792.39
242,331.32
355,791.15
684,213.75
180,852.50
298,853.36
192,593.50
309,908.44
2,048,718.10
263,973.60
2,124,408.00

3
4
5
6
7
8
9
10
11
12
C.

M'
M'
Kg
Kg
Bh
Bh
Kg
Kg
Bh
Kg

10.56
10.82
125.08
6.63
19.00
35.00
7.27
16.01
11.00
13.81

0.004
0.004
0.005
0.0003
0.0004
0.001
0.0002
0.0004
0.0003
0.0004

130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
319,299.75
67,883.87
149,426.68
111,501.50
137,724.89

M2
M'
M'
M'
M'
Kg
Kg
Bh
Bh
Kg
Kg
Bh
Kg

32.89
10.89
13.20
10.56
10.82
125.08
6.63
19.00
32.30
7.27
16.01
11.00
13.81

0.005
0.001
0.005
0.004
0.004
0.005
0.0003
0.0004
0.001
0.0002
0.0004
0.0003
0.0004

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
294,668.06
67,883.87
149,426.68
111,501.50
137,724.89

Ttk
Bh

17.00
20.00

0.011
0.007
0.234

250,000.00
137,362.50

4,250,000.00
2,747,250.00

M'

129.26

0.007

20,500.00

2,649,727.50

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah Peninggian Lokasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi Foot Plate t : 10 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Plat beton t = 10 cm

M3
M3
M3
M3
M3
M3
M3

95.63
57.38
812.65
812.65
0.16
0.22
0.52

0.004
0.001
0.136
0.030
0.00002
0.00003
0.00008

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,443,988.84
316,147.49
52,643,143.10
11,677,708.65
9,419.20
13,145.67
30,612.40

PEKERJAAN PASANGAN
1 Pasangan Dinding Penahan Batu Kali 1 Pc : 4 Psr
2 Pasang Hiasan Batu Kosong
2 Pasangan Dinding Bata 1 Pc : 5 Ps

M3
M3
M2

133.73
79.64
803.06

0.102
0.024
0.088

296,220.00
118,520.00
42,400.00

39,613,500.60
9,438,932.80
34,049,540.48

Area 3 :
1 Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
2 Kolom Pipa Galvanis Dia. 4"
3 Skur Dia. 3"
4 Rafter Dia. 3"
5 Gording CNP 150.150.20.3,2
6 Picres t = 6 mm
7 Ankur
8 Baut Picres
9 Track Stank Dia. 12
10 Ikatan Angin Dia. 10
11 Jarum Keras
12 Plandes t = 10 mm

IV.
A.

PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN INSTALASI DAN STOP KONTAK
1 Lampu TL Balk 18 W
2 Instalasi Lampu

3.4.
I.
II.

III.

Skur Dia. 3"
Rafter Dia. 3"
Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12
Ikatan Angin Dia. 10
Jarum Keras
Plandes t = 10 mm

TOTAL

PEMBANGUNAN UNIT BANGUNAN SCHULPTURE UTAMA
PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5
6
7

Page 227

1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
319,299.75
67,883.87
149,426.68
111,501.50
137,724.89
2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
294,668.06
67,883.87
149,426.68
111,501.50
137,724.89
4,250,000.00
2,747,250.00
2,649,727.50
1,443,988.84
316,147.49
52,643,143.10
11,677,708.65
9,419.20
13,145.67
30,612.40
39,613,500.60
9,438,932.80
34,049,540.48

3
4
5
6
7
8
9
10
11

Pasangan Rolaag Trap
Plesteran 1 Pc : 3 Ps
Benangan
Urugan Pasir t = 10 cm
Urugan Tanah Humus t = 20 cm
Plesteran Beton
Acian Beton
Pasangan Batu Granit
Pasang Tulisan Kuningan GDGDFG

M2
M2
M'
M3
M3
M2
M2
M2
Ls

6.30
317.58
540.80
11.25
136.90
29.43
29.43
58.84
1.00

0.001
0.015
0.007
0.002
0.028
0.002
0.002
0.036
0.002

84,960.00
17,830.00
4,890.00
58,870.00
79,390.00
22,010.00
22,010.00
235,850.00
950,000.00

535,248.00
5,662,465.66
2,644,512.00
662,311.05
10,868,236.95
647,820.33
647,820.33
13,877,414.00
950,000.00

1
2
3
4
5
5
6
7

PEKERJAAN BETON
Plat Beton t = 10 cm
Sloof 15 x 20 cm
Kolom 15 x 15 cm
Balok 15 x 20 cm
Pondasi Pile Cape 80 x 80 x 40 cm
Titik Bor Strouss Dia. 20 cm, H : 3 m
Beton Strouss Dia. 20 cm, H : 3 m
Lantai Kerja Bawah Pile Cape t : 5 cm

M3
M3
M3
M3
M3
Ttk
M3
M2

0.54
0.44
2.51
0.51
1.28
5.00
1.88
3.20

0.004
0.003
0.017
0.003
0.008
0.003
0.006
0.0001

2,730,390.00
2,278,500.00
2,543,690.00
2,309,300.00
2,358,600.00
238,750.00
1,258,480.00
17,320.00

1,474,410.60
1,010,059.05
6,394,836.66
1,185,363.69
3,019,008.00
1,193,750.00
2,370,976.32
55,424.00

1
2
3
4
5
6

PEKERJAAN VEGETASI
Pasang Rumput Jepang
Pasang Gebalan Rumput
Tanam Palm Raja
Tanam Karai Payung
Tanam Aster
Tanam Lili Paris

M2
M2
Btg
Btg
Btg
Btg

181.82
62.76
4.00
4.00
6.00
6.00

0.007
0.002
0.000
0.001
0.002
0.002

15,000.00
15,000.00
15,000.00
98,000.00
110,000.00
98,000.00

2,727,300.00
941,400.00
60,000.00
392,000.00
660,000.00
588,000.00

1
2
3
4

PEKERJAAN MEKANIKAL ELEKTRIKAL
PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu SPOT 80 w + Rangka Pengaman
Tiang dan lampu taman komplit type fullglobe 2m
Instalasi lampu taman
Kabel NYY 3x2.5 mm2

Bh
Unit
Ttk
M'

2.00
4.00
6.00
100.00

0.001
0.032
0.002
0.025
0.604

178,062.50
3,052,500.00
137,362.50
96,662.50

356,125.00
12,210,000.00
824,175.00
9,666,250.00

M2
M'

4,966.47
429.69

0.056
0.023

4,370.00
20,500.00

21,703,473.90
8,808,645.00

M3
M3
M3
M3
M3
M2

2,550.50
10.56
915.15
8,443.00
8,443.00
1,489.94

0.100
0.000
0.153
1.414
0.314
0.006

15,100.00
5,510.00
64,780.00
64,780.00
14,370.00
1,430.00

38,512,605.87
58,198.82
59,283,546.56
546,937,475.22
121,325,895.63
2,130,615.63

IV.

V.

VI.
A.

3.5.
I.

II.

III.

TOTAL

PEKERJAAN UNIT SCHULPTURE DEPAN BANGUNAN UTAMA
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Uitzet dan Bowplank
1
2
3
4
5
6

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah Peninggian Elevasi Taman
Urugan Sirtu Peninggian Elevasi Kawasan
Pemadatan Tanah
Striping
PEKERJAAN PASANGAN

Page 228

535,248.00
5,662,465.66
2,644,512.00
662,311.05
10,868,236.95
647,820.33
647,820.33
13,877,414.00
950,000.00
1,474,410.60
1,010,059.05
6,394,836.66
1,185,363.69
3,019,008.00
1,193,750.00
2,370,976.32
55,424.00
2,727,300.00
941,400.00
60,000.00
392,000.00
660,000.00
588,000.00
356,125.00
12,210,000.00
824,175.00
9,666,250.00
21,703,473.90
8,808,645.00
38,512,605.87
58,198.82
59,283,546.56
546,937,475.22
121,325,895.63
2,130,615.63
-

IV.
A

B

V.

VII.

1
2
3
4

Pasangan Rolaag
Urugan Pasir bawah Roolag
Plesteran 1 Pc : 3 Ps
Benangan

M2
M3
M2
M'

58.68
3.52
117.36
234.72

0.013
0.001
0.005
0.003

84,960.00
58,870.00
17,830.00
4,890.00

4,985,452.80
207,269.50
2,092,528.80
1,147,780.80

1
2
3
4
5

PEKERJAAN PERKERASAN + AREA PARKIR
Perkerasan Jalan dan Parkir Tidak Beratap
Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block Perkerasan Jalan
Pasang Kanstein
Pengecatan Kanstein

M3
M3
M2
M'
M2

390.05
273.04
3,900.50
2,649.56
883.19

0.059
0.055
0.451
0.308
0.050

58,870.00
77,870.00
44,720.00
45,000.00
21,900.00

22,962,243.50
21,261,235.45
174,430,360.00
119,230,380.00
19,341,817.20

1
2
3
4
5

Perkerasan Rigid Pavement
Urugan Pasir Rigid Beton
Lantai Kerja Beton Rigid
Beton Rigid
Plat Injak
Pasang Grill Besi

M3
M2
M3
M3
M'

2.21
22.08
3.31
5.60
9.00

0.0003
0.002
0.023
0.040
0.004

58,870.00
34,640.00
2,684,150.00
2,730,390.00
165,000.00

129,984.96
764,851.20
8,889,904.80
15,290,184.00
1,485,000.00

1
2
3
4
5
6

PEKERJAAN DINDING PENAHAN PAS. BT. KALI
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir
Pasangan Batu Kali 1 Pc : 4 Psr
Acian Setrikan
Benangan

M3
M3
M3
M2
M2
M'

93.16
43.84
17.54
34.10
78.29
313.16

0.004
0.001
0.003
0.026
0.002
0.004

15,100.00
5,510.00
58,870.00
296,220.00
11,380.00
4,890.00

1,406,783.13
241,569.93
1,032,393.58
10,101,956.42
890,933.94
1,531,341.64

1
2
3
4
5
6
7
8

PEKERJAAN VEGETASI
Urugan Tanah Humus t = 20 cm
Pasang Rumput Jepang
Tanam Palm Raja
Tanam Glodokan
Tanam Kerai Payung
Tanam Lili Paris
Tanam Puring
Tanam Aster

M3
M2
Btg
Btg
Btg
Btg
Btg
Btg

175.54
828.58
4.00
22.00
5.00
12.00
4.00
14.00

0.036
0.032
0.0002
0.001
0.0002
0.003
0.000
0.004
3.195

79,390.00
15,000.00
15,000.00
12,500.00
15,000.00
98,000.00
15,000.00
110,000.00

13,936,247.62
12,428,700.00
60,000.00
275,000.00
75,000.00
1,176,000.00
60,000.00
1,540,000.00

TOTAL

3.6. PEKERJAAN SITE DEVELOPMENT
3.6.a. PEKERJAAN PEMATANGAN GDGDFG DAN KANTOR UJI KIR
I
A

PEMATANGAN LAHAN GDGDFG
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Pagar Pengaman Proyek

M2
M'

23,836.82
975.66

0.269
0.238

4,370.00
94,360.00

104,166,884.35
92,063,428.58

B

PEKERJAAN TANAH
1 Striping Tanah
2 Galian Tanah Biasa
3 Urugan Sirtu Peninggian Elevasi GDGDFG

M2
M3
M3

14,409.43
28,630.85
72,770.08

0.053
1.118
12.867

1,430.00
15,100.00
68,380.00

20,605,478.88
432,325,853.72
4,976,018,086.47

Page 229

4,985,452.80
207,269.50
2,092,528.80
1,147,780.80
22,962,243.50
21,261,235.45
174,430,360.00
119,230,380.00
19,341,817.20
129,984.96
764,851.20
8,889,904.80
15,290,184.00
1,485,000.00
1,406,783.13
241,569.93
1,032,393.58
10,101,956.42
890,933.94
1,531,341.64
13,936,247.62
12,428,700.00
60,000.00
275,000.00
75,000.00
1,176,000.00
60,000.00
1,540,000.00
104,166,884.35
92,063,428.58
20,605,478.88
432,325,853.72
4,976,018,086.47

II
A

B

4 Pemadatan Tanah
5 Agregat A Area GDGDFG

M3
M3

72,770.08
7,058.15

2.704
1.916

14,370.00
105,000.00

1,045,706,052.98
741,105,283.07

PEMATANGAN LAHAN KANTOR UJI KIR
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Pagar Pengaman Proyek

M2
M'

11,985.09
274.26

0.135
0.067

4,370.00
94,360.00

52,374,838.93
25,879,145.29

M2
M3
M3
M3

2,397.02
7,191.05
14,082.48
14,082.48

0.009
0.281
2.490
0.523
22.671

1,430.00
15,100.00
68,380.00
14,370.00

3,427,735.45
108,584,906.34
962,959,953.34
202,365,231.49

1
2
3
4

PEKERJAAN TANAH
Striping Tanah
Galian Tanah Biasa
Urugan Sirtu Peninggian Elevasi Kantor Uji Kir
Pemadatan Tanah

TOTAL

3.6.
3.6.b.
I.
A.
1
2
3

PEKERJAAN SITE DEVELOPMENT
PEKERJAAN LANDSCAPE
LANDSCAPE
PEKERJAAN PERSIAPAN
Pembuatan Direksi Keet
Pembuatan Gudang Sementara
Mobilisasi dan Demobilisasi

M2
M2
Ls

24.00
20.00
1.00

0.028
0.020
0.005

446,750.00
393,840.00
2,000,000.00

10,722,000.00
7,876,800.00
2,000,000.00

B.

PEKERJAAN DINDING PENAHAN PAS. BATU KALI
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir
Pasangan Batu Kali 1 Pc : 4 Psr
Acian Strikan
Benangan
Plesteran

M3
M3
M3
M3
M2
M'
M2

668.88
413.38
134.87
470.27
1,829.37
4,259.08
143.70

0.026
0.006
0.021
0.360
0.054
0.054
0.007

15,100.00
5,510.00
58,870.00
296,220.00
11,380.00
4,890.00
17,830.00

10,100,020.87
2,277,734.31
7,939,865.38
139,304,192.70
20,818,179.96
20,826,911.96
2,562,171.00

PEKERJAAN VEGETASI
Urugan Tanah Peninggian Elevasi Taman
Urugan Tanah Humus t = 20 cm
Pasang Gebalan Rumput
Pasang Rumput Jepang
Tanam Bambu Kuning
Tanam Palm Raja
Tanam Glodokan
Tanam Kerai Payung
Tanam Lili Paris
Tanam Puring
Tanam Aster
Tanam Angsana

M3
M3
M2
M2
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg

1,059.21
1,521.27
3,500.00
4,000.00
322.00
27.00
503.00
51.00
19.00
97.00
57.00
12.00

0.177
0.312
0.136
0.155
0.092
0.001
0.016
0.013
0.005
0.004
0.016
0.000

64,780.00
79,390.00
15,000.00
15,000.00
110,000.00
15,000.00
12,500.00
98,000.00
98,000.00
15,000.00
110,000.00
10,000.00

68,615,421.69
120,773,787.30
52,500,000.00
60,000,000.00
35,420,000.00
405,000.00
6,287,500.00
4,998,000.00
1,862,000.00
1,455,000.00
6,270,000.00
120,000.00

PEKERJAAN MEKANIKAL ELEKTRIKAL
INSTALASI PEMASANGAN KEMBALI
1 Biaya pasang 66 kVA
2 Biaya KIR gambar

Unit
Ls

1.00
1.00

0.110
0.017

42,500,000.00
6,500,000.00

42,500,000.00
6,500,000.00

C.

II.
A.

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

Page 230

1,045,706,052.98
741,105,283.07
52,374,838.93
25,879,145.29
3,427,735.45
108,584,906.34
962,959,953.34
202,365,231.49
10,722,000.00
7,876,800.00
2,000,000.00
10,100,020.87
2,277,734.31
7,939,865.38
139,304,192.70
20,818,179.96
20,826,911.96
2,562,171.00
68,615,421.69
120,773,787.30
52,500,000.00
60,000,000.00
35,420,000.00
405,000.00
6,287,500.00
4,998,000.00
1,862,000.00
1,455,000.00
6,270,000.00
120,000.00
42,500,000.00
6,500,000.00

B.
C.

D.

E.

F.

3 Trafo 100 KVA
4 Tiang PLN

Unit
Bh

1.00
4.00

0.509
0.078

197,000,000.00
7,500,000.00

197,000,000.00
30,000,000.00

PEKERJAAN PEMADAM KEBAKARAN
1 Fire Extinguisher 25 Kg Trolly

Unit

1.00

0.002

681,725.00

681,725.00

Set
Set
Set
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ls

1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
2.00
4.00
3.00
1.00

0.015
0.005
0.009
0.001
0.001
0.001
0.001
0.001
0.001
0.002
0.005
0.0005
0.001

5,986,970.00
2,035,000.00
3,500,000.00
152,625.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
441,595.00
441,595.00
63,085.00
254,375.00

5,986,970.00
2,035,000.00
3,500,000.00
457,875.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
883,190.00
1,766,380.00
189,255.00
254,375.00

1
2
3
4
5
6
7
8
9
10
11
12
13

PANEL MDP
Panel + CU busbar (3 sel) 1bh 120 x 80 x 20
Arester 100 KA/4 Pole OBBO 1 bh
COS
Amper meter 0-200A + CT 200/5 GAE
Volt meter 0-200 V
Selector switch 10 A / 7 posisi GAE
Frequensi meter GAE
MCCB 50 A / 18 KA / 3 pole (NS 100 N) MG
MCCB 40 A / NS 100 N / 3 pole MG NS100N
MCCB 30 A / NS 100 N / 3 pole MG NS100N
MCCB 20 A / NS 100 N / 3 pole MG NS100N
MCB 10 A / NC 45 A / 3 pole MG
Wiring dan instalasi

1
2
3
4
5
6

PANEL SDP KAWASAN
Box SDP 60 x 40 cm komplit busbar, pilot lamp
MCCB 40A/3P/18 kA NS100N TM40D
MCB 10A/3P/6kA
MCB 10A/1P/6 kA
MCB 6A/1P/6 kA
Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
1.00
7.00
1.00
3.00
1.00

0.002
0.001
0.001
0.0002
0.0005
0.001

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
441,595.00
63,085.00
189,255.00
254,375.00

1
2
3
4
5
6

PANEL SDP PJU
Box SDP 60 x 40 cm komplit busbar, pilot lamp
Kontaktor telemecanique 10/3p + kontak bantu
Timer omron
Push button ON
Push button Off
Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
12.00
6.00
6.00
6.00
1.00

0.002
0.111
0.039
0.004
0.004
0.001

673,585.00
3,561,250.00
2,543,750.00
279,812.50
279,812.50
254,375.00

673,585.00
42,735,000.00
15,262,500.00
1,678,875.00
1,678,875.00
254,375.00

M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'

22.00
16.50
293.70
303.60
226.60
182.60
293.70
157.55
22.00
298.10
179.30
314.60
129.80
429.00

0.027
0.008
0.361
0.373
0.278
0.224
0.361
0.194
0.027
0.366
0.220
0.386
0.019
0.062

475,000.00
193,325.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
55,962.50
55,962.50

10,450,000.00
3,189,862.50
139,507,500.00
144,210,000.00
107,635,000.00
86,735,000.00
139,507,500.00
74,836,250.00
10,450,000.00
141,597,500.00
85,167,500.00
149,435,000.00
7,263,932.50
24,007,912.50

1
2
3
4
5
6
7
8
9
10
11
12
13
14

PEKERJAAN PENARIKAN KABEL
NYFGBY 4x50 mm2 kWhPLN - MDP
NYY 4x50 mm2 DEG - AMF
NYFGBY 4x10 mm2 MDP - SDP LP 1 (KANTOR)
NYFGBY 4x10 mm2 MDP - SDP LP 2 (KANTOR)
NYFGBY 4x16 mm2 MDP - SDP FOOD COURT
NYFGBY 4x10 mm2 MDP - SDP R. TUNGGU
NYFGBY 4x10 mm2 MDP - SDP MENARA
NYFGBY 4x10 mm2 MDP - SDP BENGKEL
NYFGBY 4x10 mm2 MDP - SDP KAWASAN
NYFGBY 4x10 mm2 SDP KAWASAN - SDP POS JAGA
NYFGBY 4x10 mm2 MDP - SDP MUSHOLA
NYFGBY 4x10 mm2 MDP - SDP paguyuban
NYY 4x4 mm2 SDP paguyuban - box MCB pos jaga
NYY 4x4 mm2 SDP pos jaga - box MCB gerbang

Page 231

197,000,000.00
30,000,000.00
681,725.00
5,986,970.00
2,035,000.00
3,500,000.00
457,875.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
883,190.00
1,766,380.00
189,255.00
254,375.00
673,585.00
441,595.00
441,595.00
63,085.00
189,255.00
254,375.00
673,585.00
42,735,000.00
15,262,500.00
1,678,875.00
1,678,875.00
254,375.00
10,450,000.00
3,189,862.50
139,507,500.00
144,210,000.00
107,635,000.00
86,735,000.00
139,507,500.00
74,836,250.00
10,450,000.00
141,597,500.00
85,167,500.00
149,435,000.00
7,263,932.50
24,007,912.50

G.

H.

I.

III.
A.
I.

15
16
17
18
19
20
21
22
23
24

NYY 4x4 mm2 SDP R. Tunggu- SDP Keberangkatan bus
NYY 4x4 mm2 SDP R. Tunggu- SDP Kedatangan angkot
NYY 4x4 mm2 SDP R. Tunggu- SDP Keberangkatan angkot
NYY 3x2.5 mm2 SDP P. jaga - SDP Pos retribusi
Box SDP (HAGER) lengkap pos jaga + 2 MCB
Box SDP (HAGER) lengkap gerbang + 3 MCB
BOX SDP keberangkatan bus + 3 MCB 10A
BOX SDP kedatangan angkot + 3 MCB 10A
BOX SDP keberangkatan angkot + 3 MCB 10A
BOX SDP pos restribusi + 1 MCB 6A

M'
M'
M'
M'
Unit
Unit
Unit
Unit
Unit
Unit

46.20
79.64
106.15
121.00
1.00
1.00
1.00
1.00
1.00
1.00

0.007
0.012
0.015
0.030
0.001
0.001
0.001
0.001
0.001
0.001

55,962.50
55,962.50
55,962.50
96,662.50
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00

2,585,467.50
4,456,853.50
5,940,419.38
11,696,162.50
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

PEKERJAAN GROUNDING
Plate Tembaga 100x100x0,02
Cu Bus Bars 40.4.200 mm
Adonan bentonite
Galian Tanah / Urugan tanah
Soldering / Welding
BC wire 50 mm2 bak kontrol - plat grounding
Pek. Bak Kontrol 40x40x50 + tutup
BC 50 mm2 DEG - AMF
BC 50 mm2 MDP - MDP - SDP LP 1 (KANTOR)
BC 50 mm2 MDP - MDP - SDP LP 2 (KANTOR)
BC 50 mm2 MDP - SDP FOOD COURT
BC 50 mm2 MDP - SDP R. TUNGGU
BC 50 mm2 MDP - SDP MENARA & POMPA
BC 50 mm2 MDP - SDP SDP BENGKEL
BC 50 mm2 MDP - SDP KAWASAN
BC 50 mm2 SDP KAWASAN - SDP POS JAGA
BC 50 mm2 MDP - SDP MUSHOLA

Bh
Bh
Zak
M3
Unit
M'
Bh
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'

2.00
1.00
225.00
6.00
2.00
20.00
2.00
15.00
295.00
320.00
302.40
225.60
294.00
192.00
314.60
310.00
179.30

0.002
0.001
0.050
0.0002
0.001
0.007
0.004
0.004
0.071
0.077
0.072
0.054
0.070
0.046
0.075
0.074
0.043

483,312.50
356,125.00
86,000.00
15,100.00
157,712.50
127,187.50
825,000.00
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50

966,625.00
356,125.00
19,350,000.00
90,600.00
315,425.00
2,543,750.00
1,650,000.00
1,388,887.50
27,314,787.50
29,629,600.00
27,999,972.00
20,888,868.00
27,222,195.00
17,777,760.00
29,129,600.50
28,703,675.00
16,601,835.25

PENERANGAN JALAN UMUM
Tiang dan lampu PJU Single komplit
Tiang dan lampu PJU double komplit
Kabel NYY 3X2,5 mm2
Kabel NYY 4X10 mm2
Instalasi lampu PJU single
Instalasi lampu PJU double

Unit
Unit
M'
M'
Ttk
Ttk

31.00
17.00
940.50
2,970.00
31.00
17.00

0.612
0.447
0.235
0.576
0.061
0.038

7,631,250.00
10,175,000.00
96,662.50
75,000.00
763,125.00
864,875.00

236,568,750.00
172,975,000.00
90,911,081.25
222,750,000.00
23,656,875.00
14,702,875.00

Unit
M'
Ttk

41.00
1,000.00
41.00

0.324
0.250
0.015

3,052,500.00
96,662.50
137,362.50

125,152,500.00
96,662,500.00
5,631,862.50

Unit
Unit
Unit
Unit
Unit
M'

1.00
1.00
1.00
1.00
2.00
95.70

0.103
0.465
0.023
0.047
0.002
0.026

40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
350,000.00
107,000.00

40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
700,000.00
10,239,900.00

1
2
3
4
5
6

PENERANGAN TAMAN
1 Tiang dan lampu taman komplit type fullglobe 2m
2 Kabel NYY 3x2.5 mm2
3 Instalasi lampu taman

1
2
3
4
5
6

PEKERJAAN DRAINASE KAWASAN
PEKERJAAN MEKANIKAL AREA TAPAK
PEKERJAAN SUPPLY AIR BERSIH
Rumah Pompa
Sumur dalam (80 meter)
Pressure Tank Kap 1000 l lengkap dengan peralatan penunjangnya
Submersible Pump SP 7
Header pipa GIP dia 6"
Pipa GIP kelas medium A dia 2"

Page 232

2,585,467.50
4,456,853.50
5,940,419.38
11,696,162.50
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
966,625.00
356,125.00
19,350,000.00
90,600.00
315,425.00
2,543,750.00
1,650,000.00
1,388,887.50
27,314,787.50
29,629,600.00
27,999,972.00
20,888,868.00
27,222,195.00
17,777,760.00
29,129,600.50
28,703,675.00
16,601,835.25
236,568,750.00
172,975,000.00
90,911,081.25
222,750,000.00
23,656,875.00
14,702,875.00
125,152,500.00
96,662,500.00
5,631,862.50
40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
700,000.00
10,239,900.00

7
8
9
10
11
12
II.

III.

B.
I.
1.

2.

Gate Valve dia. 2"
Gate Valve dia. 2,5"
Check Valve dia 2"
Pressure Gauge
Pressure Switch
Fitting & supporting

Bh
Bh
Bh
Bh
Bh
Ls

3.00
9.00
1.00
1.00
1.00
1.00

0.003
0.009
0.001
0.003
0.003
0.004

340,000.00
400,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00

1,020,000.00
3,600,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00

1
2
3
4
5
6
7
8

PEKERJAAN DISTRIBUSI AIR BERSIH TAPAK
Pipa GIP kelas medium A dia 2,5"
Pipa GIP kelas medium A dia 1"
Pipa GIP kelas medium A dia 3/4"
Gate Valve dia. 1"
Gate Valve dia. 3/4"
Kran Taman
Bak Kontrol Gate Valve Uk. 40x40 cm
Fitting & supporting

M'
M'
M'
Bh
Bh
Bh
Bh
Ls

406.00
317.00
540.00
5.00
17.00
12.00
18.00
1.00

0.119
0.045
0.055
0.002
0.005
0.002
0.008
0.004

112,990.00
54,950.00
39,450.00
135,836.25
111,925.00
54,380.00
164,970.00
1,526,250.00

45,873,940.00
17,419,150.00
21,303,000.00
679,181.25
1,902,725.00
652,560.00
2,969,460.00
1,526,250.00

1
2
3
4
5
6
7

PEKERJAAN AIR KOTOR & AIR BEKAS TAPAK
Septictank Besar
Septictank Kecil
Sumur Peresapan Besar
Sumur Peresapan Kecil
Bak Kontrol Penangkap Lemak Uk. 40x40 cm
Fitting & supporting
Resapan Air Hujan

Unit
Unit
Unit
Unit
Unit
Ls
Unit

7.00
6.00
13.00
6.00
17.00
1.00
58.00

0.204
0.087
0.111
0.026
0.007
0.004
0.195

11,255,560.00
5,627,780.00
3,311,130.00
1,655,565.00
164,970.00
1,526,250.00
1,300,000.00

78,788,920.00
33,766,680.00
43,044,690.00
9,933,390.00
2,804,490.00
1,526,250.00
75,400,000.00

a
b
c
d
e
f
g
h

PEKERJAAN DRAINAGE AREA TAPAK
PEKERJAAN DRAINASE KAWASAN
Saluran Pembuang Jalur A - B
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

836.26
490.09
61.88
48.62
9.28
176.80
565.76
266.08

0.033
0.007
0.019
0.006
0.066
0.010
0.017
0.204

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

12,627,586.40
2,700,393.70
7,334,017.60
2,479,620.00
25,343,479.98
3,891,368.00
6,438,348.80
78,819,402.48

a
b
c
d
e
f
g
h
i
j
k
l

Saluran Pembuang Jalur C - D
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3

803.46
522.17
56.56
44.44
8.48
80.80
636.30
339.36
202.00
161.60
48.48
16.16

0.031
0.007
0.017
0.006
0.060
0.005
0.019
0.260
0.024
0.005
0.002
0.0002

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00

12,132,170.50
2,877,156.70
6,703,491.20
2,266,440.00
23,164,628.76
1,778,408.00
7,241,094.00
100,525,219.20
9,090,000.00
1,767,904.00
732,048.00
89,041.60

Page 233

1,020,000.00
3,600,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00
45,873,940.00
17,419,150.00
21,303,000.00
679,181.25
1,902,725.00
652,560.00
2,969,460.00
1,526,250.00
78,788,920.00
33,766,680.00
43,044,690.00
9,933,390.00
2,804,490.00
1,526,250.00
75,400,000.00
12,627,586.40
2,700,393.70
7,334,017.60
2,479,620.00
25,343,479.98
3,891,368.00
6,438,348.80
78,819,402.48
12,132,170.50
2,877,156.70
6,703,491.20
2,266,440.00
23,164,628.76
1,778,408.00
7,241,094.00
100,525,219.20
9,090,000.00
1,767,904.00
732,048.00
89,041.60
-

3.

4.

5.

6.

7.

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur L - D
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

190.92
124.08
13.44
6.72
2.02
19.20
190.08
57.70

0.007
0.002
0.004
0.001
0.014
0.001
0.006
0.044

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

2,882,892.00
683,680.80
1,592,908.80
342,720.00
5,504,466.24
422,592.00
2,163,110.40
17,090,709.12

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur A - E
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

494.52
300.03
36.40
18.20
5.46
104.00
288.60
175.24

0.019
0.004
0.011
0.002
0.039
0.012
0.008
0.134

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
44,020.00
11,380.00
296,220.00

7,467,252.00
1,653,148.77
4,314,128.00
928,200.00
14,907,929.40
4,578,080.00
3,284,268.00
51,909,592.80

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur E-F Dibawah Jalan Raya
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton Beton Bertulang, t = 20 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

43.11
24.79
5.04
2.52
2.16
14.40
44.28
15.12

0.002
0.0004
0.002
0.0003
0.014
0.002
0.001
0.012

15,100.00
5,510.00
118,520.00
51,000.00
2,530,650.00
44,020.00
11,380.00
296,220.00

650,933.82
136,600.61
597,340.80
128,520.00
5,466,204.00
633,888.00
503,906.40
4,478,846.40

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur F - G
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Urugan pasir paving
Paving

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3
M3
M2

233.27
139.02
23.24
11.62
3.49
66.40
167.66
67.06
100.00
80.00
24.00
8.00
10.00
100.00

0.009
0.002
0.007
0.002
0.025
0.008
0.005
0.051
0.012
0.002
0.001
0.0001
0.001
0.017

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
44,020.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
65,200.00

3,522,399.65
765,982.02
2,754,404.80
592,620.00
9,518,139.54
2,922,928.00
1,907,970.80
19,865,698.08
4,500,000.00
875,200.00
362,400.00
44,080.00
510,000.00
6,520,000.00

a
b
c
d
e

Saluran Pembuang Jalur H - G
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm

M3
M3
M3
M3
M3

218.21
132.32
16.80
8.40
2.52

0.009
0.002
0.005
0.001
0.018

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00

3,295,031.40
729,072.18
1,991,136.00
428,400.00
6,880,582.80

Page 234

2,882,892.00
683,680.80
1,592,908.80
342,720.00
5,504,466.24
422,592.00
2,163,110.40
17,090,709.12
7,467,252.00
1,653,148.77
4,314,128.00
928,200.00
14,907,929.40
4,578,080.00
3,284,268.00
51,909,592.80
650,933.82
136,600.61
597,340.80
128,520.00
5,466,204.00
633,888.00
503,906.40
4,478,846.40
3,522,399.65
765,982.02
2,754,404.80
592,620.00
9,518,139.54
2,922,928.00
1,907,970.80
19,865,698.08
4,500,000.00
875,200.00
362,400.00
44,080.00
510,000.00
6,520,000.00
3,295,031.40
729,072.18
1,991,136.00
428,400.00
6,880,582.80

8.

9.

10.

f
g
h
i
j
k
l
m
n

Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M2
M2
M3
M'
M2
M3
M3
M3
M2

24.00
145.20
55.44
60.00
48.00
2.52
48.00
4.20
60.00

0.001
0.004
0.042
0.007
0.001
0.0001
0.001
0.001
0.002

22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

528,240.00
1,652,376.00
16,422,436.80
2,700,000.00
525,120.00
38,052.00
264,480.00
214,200.00
900,000.00

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur I' - I
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3
M3
M2

69.05
45.83
4.48
2.24
0.67
6.40
42.72
15.78
16.00
12.80
0.67
12.80
1.12
16.00

0.003
0.001
0.001
0.000
0.005
0.0004
0.001
0.012
0.002
0.0004
0.00003
0.0002
0.0001
0.001

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

1,042,648.96
252,543.14
530,969.60
114,240.00
1,834,822.08
140,864.00
486,153.60
4,673,166.72
720,000.00
140,032.00
10,147.20
70,528.00
57,120.00
240,000.00

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur H - I
Galian A-B, Luasan B
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M2
M2
M3
M2

86.13
54.18
5.60
2.80
0.84
8.00
53.20
19.68
20.00
16.00
16.00
20.00
1.40
20.00

0.003
0.001
0.002
0.000
0.006
0.0005
0.002
0.015
0.002
0.0005
0.001
0.0003
0.0002
0.001

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

1,300,563.00
298,553.84
663,712.00
142,800.00
2,293,527.60
176,080.00
605,416.00
5,829,609.60
900,000.00
175,040.00
241,600.00
110,200.00
71,400.00
300,000.00

a
b
c
d
e
f
g
h
i

Saluran Pembuang Jalur I - J
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'

28.11
17.55
1.82
0.91
0.27
2.60
18.20
6.68
3.25

0.001
0.0003
0.001
0.000
0.002
0.0001
0.001
0.005
0.0004

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00

424,459.49
96,718.41
215,706.40
46,410.00
745,396.47
57,226.00
207,116.00
1,979,342.04
146,250.00

Page 235

528,240.00
1,652,376.00
16,422,436.80
2,700,000.00
525,120.00
38,052.00
264,480.00
214,200.00
900,000.00
1,042,648.96
252,543.14
530,969.60
114,240.00
1,834,822.08
140,864.00
486,153.60
4,673,166.72
720,000.00
140,032.00
10,147.20
70,528.00
57,120.00
240,000.00
1,300,563.00
298,553.84
663,712.00
142,800.00
2,293,527.60
176,080.00
605,416.00
5,829,609.60
900,000.00
175,040.00
241,600.00
110,200.00
71,400.00
300,000.00
424,459.49
96,718.41
215,706.40
46,410.00
745,396.47
57,226.00
207,116.00
1,979,342.04
146,250.00

j Pengecatan Kanstin
k Galian Kanstin
l Timbunan Kanstin
11.

0.0001
0.0001
0.00004

10,940.00
15,100.00
5,510.00

51,554.75
39,260.00
14,326.00

Saluran Pembuang Jalur J - K
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

270.60
171.08
16.24
8.12
2.44
23.20
176.90
64.50

0.011
0.002
0.005
0.001
0.017
0.001
0.005
0.049

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,086,132.48
942,633.17
1,924,764.80
414,120.00
6,651,230.04
510,632.00
2,013,122.00
19,105,005.12

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur K - L,
dibawah jalan dengan pelat penutup
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 20 cm, dibawah jalan
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

77.94
51.01
4.62
2.31
1.98
6.60
58.08
20.89

0.003
0.001
0.001
0.0003
0.014
0.0004
0.002
0.016

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

1,176,884.94
281,081.91
547,562.40
117,810.00
5,406,172.20
145,266.00
660,950.40
6,187,739.58

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur M - N,
dibawah jalan dengan pelat penutup
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 20 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

111.97
70.79
6.72
3.36
2.88
9.60
54.48
20.83

0.004
0.001
0.002
0.0004
0.020
0.001
0.002
0.016

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

1,690,813.44
390,055.10
796,454.40
171,360.00
7,863,523.20
211,296.00
619,982.40
6,170,855.04

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur O - P
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

299.57
193.78
24.64
12.32
3.70
35.20
216.48
76.03

0.012
0.003
0.008
0.002
0.026
0.002
0.006
0.058

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,523,567.40
1,067,754.25
2,920,332.80
628,320.00
10,091,521.44
774,752.00
2,463,542.40
22,522,199.04

a
b
c
d
e

Saluran Pembuang Jalur O - P - Q
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm

M3
M3
M3
M3
M3

343.61
213.46
28.70
14.35
4.31

0.013
0.003
0.009
0.002
0.030

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00

5,188,444.94
1,176,143.94
3,401,524.00
731,850.00
11,754,328.95

13.

15.

4.71
2.60
2.60

a
b
c
d
e
f
g
h

12.

14.

M2
M3
M3

Page 236

51,554.75
39,260.00
14,326.00
4,086,132.48
942,633.17
1,924,764.80
414,120.00
6,651,230.04
510,632.00
2,013,122.00
19,105,005.12
1,176,884.94
281,081.91
547,562.40
117,810.00
5,406,172.20
145,266.00
660,950.40
6,187,739.58
1,690,813.44
390,055.10
796,454.40
171,360.00
7,863,523.20
211,296.00
619,982.40
6,170,855.04
4,523,567.40
1,067,754.25
2,920,332.80
628,320.00
10,091,521.44
774,752.00
2,463,542.40
22,522,199.04
5,188,444.94
1,176,143.94
3,401,524.00
731,850.00
11,754,328.95

f Plesteran 20 cm
g Siaran
h Pasangan Batu Kali
16.

17.

II.
1.

2.

3.

M2
M2
M3

41.00
310.58
114.80

0.002
0.009
0.088

22,010.00
11,380.00
296,220.00

902,410.00
3,534,343.50
34,006,056.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur Q - R
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

276.98
199.60
22.40
11.20
3.36
32.00
286.40
102.24

0.011
0.003
0.007
0.001
0.024
0.002
0.008
0.078

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,182,398.00
1,099,796.00
2,654,848.00
571,200.00
9,174,110.40
704,320.00
3,259,232.00
30,285,532.80

a
b
c
d
e
f
g
h
i
j

BAK KONTROL
Saluran Pembuang Jalur A - B
Saluran Pembuang Jalur C - D
Saluran Pembuang Jalur L - D
Saluran Pembuang Jalur A - E
Saluran Pembuang Jalur F - G
Saluran Pembuang Jalur H - G
Saluran Pembuang Jalur H - I
Saluran Pembuang Jalur J - K
Saluran Pembuang Jalur O - P - Q
Saluran Pembuang Jalur Q - R

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

22.00
17.00
5.00
13.00
8.00
5.00
4.00
8.00
18.00
7.00

0.002
0.002
0.001
0.001
0.001
0.001
0.0004
0.001
0.002
0.001

39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00

867,900.00
670,650.00
197,250.00
512,850.00
315,600.00
197,250.00
157,800.00
315,600.00
710,100.00
276,150.00

a
b
c
d
e
f
g
h
i
j

PEKERJAAN DRAINASE KAWASAN (PRIMER)
Saluran Pembuang Jalur A - B
Galian
Urugan
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30 x10 x15
Urugan Pasir bawah Paving
Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
M2

63.02
58.88
5.76
2.88
5.76
25.00
240.00
2.88
30.00
24.70

0.002
0.001
0.002
0.000
0.004
0.005
0.028
0.0004
0.005
0.003

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
65,200.00
42,400.00

951,662.40
324,421.75
682,675.20
146,880.00
1,706,227.20
1,875,000.00
10,800,000.00
146,880.00
1,956,000.00
1,047,110.40

a
b
c
d
e
f
g
h
i
j

Saluran Pembuang Jalur C - A
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30x10x15
Urugan Pasir bawah Paving
Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
M2

9.39
8.70
0.96
0.48
0.96
5.00
40.00
0.48
5.00
4.94

0.0004
0.0001
0.0003
0.0001
0.001
0.001
0.005
0.0001
0.001
0.001

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
65,200.00
42,400.00

141,826.75
47,945.93
113,779.20
24,480.00
284,371.20
375,000.00
1,800,000.00
24,480.00
326,000.00
209,422.08

Saluran Pembuang Jalur D - E
Page 237

902,410.00
3,534,343.50
34,006,056.00
4,182,398.00
1,099,796.00
2,654,848.00
571,200.00
9,174,110.40
704,320.00
3,259,232.00
30,285,532.80
867,900.00
670,650.00
197,250.00
512,850.00
315,600.00
197,250.00
157,800.00
315,600.00
710,100.00
276,150.00
951,662.40
324,421.75
682,675.20
146,880.00
1,706,227.20
1,875,000.00
10,800,000.00
146,880.00
1,956,000.00
1,047,110.40
141,826.75
47,945.93
113,779.20
24,480.00
284,371.20
375,000.00
1,800,000.00
24,480.00
326,000.00
209,422.08
-

4.

5.

6.

7.

a
b
c
d
e
f
g
h
i

Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30x10x15
Urugan Pasir bawah Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2

104.87
98.38
9.02
4.51
9.02
39.17
376.00
4.51
39.51

0.004
0.001
0.003
0.001
0.007
0.008
0.044
0.001
0.004

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
42,400.00

1,583,553.61
542,056.32
1,069,524.48
230,112.00
2,673,089.28
2,937,500.00
16,920,000.00
230,112.00
1,675,376.64

a
b
c
d
e
f
g

Saluran Pembuang Jalur F - G
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

210.52
182.47
12.29
6.14
12.29
53.33
53.34

0.008
0.003
0.004
0.001
0.009
0.010
0.006

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

3,178,779.52
1,005,420.37
1,456,373.76
313,344.00
3,639,951.36
4,000,000.00
2,261,758.46

a
b
c
d
e
f
g

Saluran Pembuang Jalur H - I
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

423.54
384.10
17.28
8.64
17.28
75.00
74.09

0.017
0.005
0.005
0.001
0.013
0.015
0.008

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

6,395,454.00
2,116,413.92
2,048,025.60
440,640.00
5,118,681.60
5,625,000.00
3,141,331.20

a
b
c
d
e
f
g

Saluran Pembuang Jalur I - J
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

320.30
295.76
10.75
5.38
10.75
46.67
46.43

0.013
0.004
0.003
0.001
0.008
0.009
0.005

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

4,836,493.76
1,629,636.19
1,274,327.04
274,176.00
3,184,957.44
3,500,000.00
1,968,567.55

a
b
c
d
e
f
g

Saluran Pembuang Jalur K - L
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M2
Bh
M2

182.38
157.84
10.75
5.38
86.02
46.67
46.43

0.007
0.002
0.003
0.001
0.066
0.009
0.005

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

2,753,950.08
869,714.62
1,274,327.04
274,176.00
25,479,659.52
3,500,000.00
1,968,567.55

8.

BAK KONTROL SALURAN PRIMER
a Bak Kontrol 60 x 60 X 150 cm

Unit

46.00

0.056

468,330.00

21,543,180.00

C.
I.

PEKERJAAN DRAINASE KAWASAN (TERAS)
Drainase Teras
a Galian

M3

1,972.96

0.077

15,100.00

29,791,696.00

Page 238

1,583,553.61
542,056.32
1,069,524.48
230,112.00
2,673,089.28
2,937,500.00
16,920,000.00
230,112.00
1,675,376.64
3,178,779.52
1,005,420.37
1,456,373.76
313,344.00
3,639,951.36
4,000,000.00
2,261,758.46
6,395,454.00
2,116,413.92
2,048,025.60
440,640.00
5,118,681.60
5,625,000.00
3,141,331.20
4,836,493.76
1,629,636.19
1,274,327.04
274,176.00
3,184,957.44
3,500,000.00
1,968,567.55
2,753,950.08
869,714.62
1,274,327.04
274,176.00
25,479,659.52
3,500,000.00
1,968,567.55
21,543,180.00
29,791,696.00

b
c
d
e
f
II.

BAK KONTROL TERAS
a Bak Kontrol 60 x 60 x 60 cm

3.6.
3.6.c.
I.
A

B

1
2
3
4
5

TOTAL

1
2
3
4
5

IV.
4.1.

I.
A

M3
M3
M2
M2
M2

944.00
106.20
5,295.84
3,009.00
354.00

0.013
0.033
0.581
0.139
0.151

5,510.00
118,520.00
42,400.00
17,830.00
165,000.00

5,201,440.00
12,586,824.00
224,543,616.00
53,650,470.00
58,410,000.00

Unit

30.00

0.020
13.663

256,000.00

7,680,000.00

M3
M3
M2
M'
M2

2,352.72
1,646.90
23,527.15
6,339.63
3,402.49

0.358
0.332
2.721
0.738
0.193

58,870.00
77,870.00
44,720.00
45,000.00
21,900.00

138,504,342.90
128,244,151.98
1,052,134,230.45
285,283,400.63
74,514,532.10

M3
M3
M2

30.90
21.63
289.00

0.005
0.004
0.033

58,870.00
77,870.00
44,720.00

1,819,083.00
1,684,328.10
12,924,080.00

M3
M2
M3
M3
M'

92.61
483.00
65.00
9.00
27.00

0.014
0.043
0.451
0.064
0.012
4.967

58,870.00
34,640.00
2,684,150.00
2,730,390.00
165,000.00

5,451,774.09
16,731,120.00
174,475,386.72
24,573,510.00
4,455,000.00

1.00

0.0001

20,500.00

20,500.00

15,383.43
23,075.15
23,075.15
7,691.72
4,615.03

0.057
0.857
4.080
0.300
1.253

1,430.00
14,370.00
68,380.00
15,100.00
105,000.00

21,998,306.62
331,589,859.52
1,577,878,538.18
116,144,905.56
484,578,082.80

PEKERJAAN SITE DEVELOPMENT
PEKERJAAN PERKERASAN GDGDFG
PEKERJAAN PERKERASAN + AREA PARKIR
Perkerasan Jalan dan Parkir Tidak Beratap
Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block Perkerasan Jalan
Pasang Kanstein
Pengecatan Kanstein

Perkerasan Paving Parkir Inap Beratap
1 Urugan Pasir Bawah Paving t = 10 cm
2 Urugan Abu Batu t = 7 cm
3 Pasang Paving Block

C

B

Urugan Kembali
Urugan pasir
Pasangan Bata
Plesteran
Grill Besi

Perkerasan Rigid Pavement
Urugan Pasir Rigid Beton
Lantai Kerja Beton Rigid
Beton Rigid
Plat Injak
Pasang Grill Besi

TOTAL

PEKERJAAN PEMBANGUNAN JALAN JALUR GDGDFG
PEKERJAAN PEMATANGAN AKSES JALAN
GDGDFG DAN AKSES JALAN UJI KIR
PEMATANGAN AKSES JALAN MASUK GDGDFG
PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4
5

PEKERJAAN TANAH
Striping Aksses Jalan
Pemadatan Tanah
Timbunan pilihan Akses Jalan GDGDFG
Galian Tanah Biasa
Agregat A Akses Jalan GDGDFG

ls
M2
M3
M3
M3
M3

Page 239

5,201,440.00
12,586,824.00
224,543,616.00
53,650,470.00
58,410,000.00
7,680,000.00
138,504,342.90
128,244,151.98
1,052,134,230.45
285,283,400.63
74,514,532.10
1,819,083.00
1,684,328.10
12,924,080.00
5,451,774.09
16,731,120.00
174,475,386.72
24,573,510.00
4,455,000.00
20,500.00
21,998,306.62
331,589,859.52
1,577,878,538.18
116,144,905.56
484,578,082.80
-

II.
A
B

PEMATANGAN AKSES JALAN MASUK KANTOR UJI KIR
PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4

4.2.

PEKERJAAN TANAH
Striping Aksses Jalan
Pemadatan Tanah
Timbunan pilihan Akses Jalan Kantor Uji Kir
Galian Tanah Biasa

ls

TOTAL

1.00

0.0001

20,500.00

20,500.00

M2
M3
M3
M3

5,866.98
8,800.47
8,800.47
2,933.49

0.022
0.327
1.556
0.115
8.567

1,430.00
14,370.00
68,380.00
15,100.00

8,389,786.12
126,462,825.03
601,776,477.08
44,295,723.92

PEKERJAAN PERKERASAN AKSES GDGDFG

I.

PEKERJAAN TANAH
1 Urugan Pasir Bawah Paving Block t = 10 cm
2 Urugan Abu Batu t = 7 cm
3 Urugan Tanah Humus

M3
M3
M3

1,249.70
874.79
1,318.63

0.190
0.176
0.271

58,870.00
77,870.00
79,390.00

73,569,738.92
68,119,804.63
104,686,313.57

II.

PEKERJAAN PELENGKAP
1 Pasangan Kanstein
2 Pasangan Paving Stone
3 Pengecatan Kansteen

M'
M2
M2

3,833.24
12,496.98
2,108.28

0.446
1.445
0.119

45,000.00
44,720.00
21,900.00

172,495,980.00
558,865,079.76
46,171,423.98

III.

PEKERJAAN VEGETASI
1 Pasangan Gebalan Rumput
2 Palm Raja
3 Glodokan

M2
Btg
Btg

685.58
11.00
162.00

0.027
0.000
0.005
2.680

15,000.00
15,000.00
12,500.00

10,283,700.00
165,000.00
2,025,000.00

M'

24.00

0.001

20,500.00

492,000.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm
Tanah Urug

M3
M3
M3
M3

19.80
13.86
2.20
9.34

0.001
0.0002
0.0003
0.002

15,100.00
5,510.00
58,870.00
64,780.00

298,980.00
76,368.60
129,514.00
604,786.08

PEKERJAAN BETON
1 Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
25.00

0.004
0.002

2,278,500.00
34,640.00

1,579,000.50
866,000.00

TOTAL

V.

PEKERJAAN AKSES PEJALAN KAKI,
JEMBATAN DAN POS RETRIBUSI
5.1. PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
5.1.1. PEKERJAAN STRUKTUR
I.
II.

III.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4

2 Plat :
Page 240

20,500.00
8,389,786.12
126,462,825.03
601,776,477.08
44,295,723.92
73,569,738.92
68,119,804.63
104,686,313.57
172,495,980.00
558,865,079.76
46,171,423.98
10,283,700.00
165,000.00
2,025,000.00
492,000.00
298,980.00
76,368.60
129,514.00
604,786.08
1,579,000.50
866,000.00
-

b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

IV.

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

3 Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

4 Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

1.05
0.01

0.006
0.0001

2,309,300.00
2,309,300.00

2,424,765.00
23,093.00

5 Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
1 Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
2 Lisplank

M2
M2
M2

31.35
31.35
7.65

0.001
0.004
0.004

15,580.00
48,030.00
179,080.00

488,433.00
1,505,740.50
1,369,962.00

M3
M3
M2
M2

4.40
9.68
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

521,488.00
2,867,409.60
699,600.00
1,996,507.20

Ls
M2

1.00
1.12

0.00004
0.00009

15,740.00
31,370.00

15,740.00
35,134.40

5.1.

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
5.1.2. PEKERJAAN ARSITEKTUR
I.

II.

III.

IV.

1
2
3
4
5

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.0001
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.00001
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

PEKERJAAN PLAFOND
1 Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
2 Pasang List Gypsum

Page 241

1,481,236.58
884,646.36
2,595,390.00
618,116.67
2,424,765.00
23,093.00
219,425.20
488,433.00
1,505,740.50
1,369,962.00
521,488.00
2,867,409.60
699,600.00
1,996,507.20
15,740.00
35,134.40
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00
1,267,840.00
48,695,923.20
4,500.00
588,400.00

V.

VI.

VII.

PEKERJAAN LANTAI
1 Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
- Keramik Lantai KM/WC 20 x 20 cm W. Terang
2 Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2
M2

12.64
0.11
2.25
10.58

0.003
0.00003
0.001
0.002

92,630.00
92,630.00
91,630.00
89,620.00

1,171,028.46
10,004.04
206,167.50
948,179.60

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.000
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

1,717,040.00
64,380.00
250,000.00
54,330.00

M2
M2
M2
M2

80.13
34.34
32.12
45.28

0.002
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

876,641.89
375,703.67
351,392.80
495,363.20

PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN PANEL
1 Panel SDP Pos Retribusi
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
9.00
1.00

0.002
0.001
0.000
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
63,085.00
567,765.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu emergency 20 W + stop kontak
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
4.00
12.00
5.00
2.00
2.00

0.002
0.001
0.001
0.002
0.0001
0.001

670,532.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

670,532.50
236,060.00
205,128.00
686,812.50
50,061.00
309,320.00

M'
M'
Bh
Ls

12.10
32.67
3.00
1.00

0.008
0.015
0.002
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

3,278,374.00
5,813,299.80
927,654.75
2,543,750.00

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

PEKERJAAN PENGECATAN
1 Cat Dinding :
- Dalam
- Luar
2 Cat Beton
3 Cat Plafond

5.1.

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
5.1.3. PEKERJAAN MEKANIKAL ELEKTRIKAL
I.
A.

B.

1
2
3
4
5
6

5.1.

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
5.1.4. PEKERJAAN PLAMBING
I.

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

Page 242

1,171,028.46
10,004.04
206,167.50
948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
876,641.89
375,703.67
351,392.80
495,363.20
673,585.00
441,595.00
63,085.00
567,765.00
254,375.00
670,532.50
236,060.00
205,128.00
686,812.50
50,061.00
309,320.00
3,278,374.00
5,813,299.80
927,654.75
2,543,750.00
-

II.

PEKERJAAN INSTALASI AIR BERSIH TOILET
1 Pipa PVC AW kelas medium A dia 3/4"
2 Faucet dia 1/2"
3 Fitting & supporting

M'
Bh
Ls

28.60
3.00
1.00

0.003
0.001
0.007

35,850.00
137,362.50
2,543,750.00

1,025,310.00
412,087.50
2,543,750.00

II.

PEKERJAAN INSTALASI TALANG TEGAK
1 Pipa PVC Dia. 3 "
2 accesoris pipa 3"
3 floor drain 3"

M'
Ls
Bh

9.90
1.00
2.00

0.005
0.004
0.0003
0.302

177,940.00
1,526,250.00
54,330.00

1,761,606.00
1,526,250.00
108,660.00

M'

50.00

0.003

20,500.00

1,025,000.00

M3
M3
M3
M3

13.79
8.27
0.81
22.86

0.001
0.0001
0.0001
0.004

15,100.00
5,510.00
58,870.00
64,780.00

208,235.04
45,591.06
47,755.34
1,480,870.80

PEKERJAAN BETON
1 Pondasi, Lantai Kerja & Sloof :
a. Foot Plate 80 x 80 x 30 cm
b. Sloof 20 x 40 cm
c. Lantai Kerja Bawah Pondasi t = 10 cm

M3
M3
M2

0.92
0.74
8.11

0.006
0.006
0.001

2,358,600.00
3,055,050.00
34,640.00

2,173,685.76
2,272,957.20
280,999.68

2 Plat Lantai t = 20 cm

M3

4.15

0.027

2,530,650.00

10,495,111.68

3 Kolom 20 x 20 cm

M3

0.73

0.006

3,089,750.00

2,254,281.60

4 Beton Tiang Sandaran

M3

0.41

0.003

2,543,690.00

1,030,194.45

M3
M3
M3
M2
M3

15.74
7.56
28.92
26.24
2.62

0.001
0.0001
0.204
0.002
0.0004

15,100.00
5,510.00
2,730,390.00
34,640.00
58,870.00

237,734.40
41,639.73
78,962,332.72
908,953.60
154,474.88

M2
M2
M2

7.85
22.40
6.72

0.002
0.002
0.001

93,460.00
42,400.00
40,800.00

733,661.00
949,760.00
274,176.00

M2
M3
M3

63.50
4.45
3.18

0.007
0.001
0.001

44,720.00
58,870.00
77,870.00

2,839,720.00
261,677.15
247,237.25

TOTAL

5.2. PEMBANGUNAN UNIT JEMBATAN
5.2.1. PEKERJAAN STRUKTUR
I.
II.

III.

IV.

PEKERJAAN PERSIAPAN
1 Uitzet dan Bowplank
1
2
3
4

1
2
3
4
5

5.2.2.
V.
1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Tanah Peninggian Elevasi

PEKERJAAN BOX CULVERT
Galian Tanah
Urugan Tanah Kembali
Beton Box Culvert
Lantai Kerja t = 10 cm
Urugan Pasir t = 10 cm
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan 1 Bata Tempat Duduk Samping Tiang Sandaran
Pasangan Trap Bata
Pasangan Penebalan Kolom
Pekerjaan Paving:
- Pasang Paving
- Urugan Pasir Bawah Paving t = 7 cm
- Urugan Abu Batu Bawah Paving t = 5 cm

Page 243

1,025,310.00
412,087.50
2,543,750.00
1,761,606.00
1,526,250.00
108,660.00
1,025,000.00
208,235.04
45,591.06
47,755.34
1,480,870.80
2,173,685.76
2,272,957.20
280,999.68
10,495,111.68
2,254,281.60
1,030,194.45
237,734.40
41,639.73
78,962,332.72
908,953.60
154,474.88
733,661.00
949,760.00
274,176.00
2,839,720.00
261,677.15
247,237.25

- Pasang Kansteen
5 Pekerjaan Aksesories :
- Pasang Pipa Galvanis 3" Reeling Tiang Sandaran
- Pekerjaan Asesoris Gapura Masuk :
a. Pipa Galvanis D 3"
b. Pipa Galvanis D 2"
c. Pipa Galvanis D 1"
d. Tulisan "GDGDFG 258"
VI.

M'

43.20

0.005

45,000.00

1,944,000.00

M'

23.55

0.008

130,040.00

3,062,442.00

M'
M'
M'
Ls

4.00
8.10
3.50
1.00

0.001
0.002
0.000
0.002

130,040.00
108,080.00
54,950.00
850,000.00

520,160.00
875,448.00
192,325.00
850,000.00

PEKERJAAN PLESTERAN
Plesteran Bata
Plesteran Beton 1 Pc : 3 Ps
Benangan
Tali Air

M2
M2
M'
M'

32.16
77.36
537.32
115.20

0.001
0.004
0.007
0.001

17,830.00
17,830.00
4,890.00
4,890.00

573,412.80
1,379,328.80
2,627,494.80
563,328.00

PEKERJAAN PENGECATAN
1 Cat Pasangan Bata
2 Cat Beton

M2
M2

32.16
77.36

0.001
0.002
0.312

10,940.00
10,940.00

351,830.40
846,318.40

1
2
3
4

VI.

TOTAL

PEKERJAAN PELEBARAN JALAN

I.

PEKERJAAN PERSIAPAN
1 Pembersihan Lahan dan Pasang Bowplank
2 Pembuatan Rambu - rambu Jalan

Ls
Unit

1.00
16.00

0.019
0.016

7,500,000.00
375,000.00

7,500,000.00
6,000,000.00

II.

PEKERJAAN TANAH
1 Galian Tanah

M3

2,198.00

0.086

15,100.00

33,189,800.00

M3
M3
M3
M3
M2

1,347.36
1,217.20
302.72
101.14
2,167.20

0.238
0.423
0.138
0.302
0.205

68,380.00
134,440.98
176,295.15
1,155,947.47
36,500.60

92,132,476.80
163,641,560.32
53,368,066.66
116,907,902.92
79,104,101.31

0.042
0.004
0.586

15,100.00
5,510.00
296,220.00

16,308,000.00
1,487,700.00
226,608,300.00

0.026
55,000.00
0.045
105,000.00
2.131
100.000 JUMLAH
PPN 10 %
TOTAL

10,243,200.00
17,535,000.00

III.

1
2
3
4
5

PEKERJAAN PERKERASAAN
Urugan Tanah Pilihan
Lapisan Pondasi Agregat Klas B
Lapisan Pondasi Agregat Klas A
Asphalt Threat Base (ATB) t : 7 cm
Aspal HRS t : 3 cm

IV.

PEKERJAAN PASANGAN BATU KALI
1 Galian Tanah Pasangan Batu Kali
2 Urugan Tanah Kembali
3 Pasangan Batu Kali

M3
M3
M3

1,080.00
270.00
765.00

V.

PEKERJAAN LAIN - LAIN
1 Marka Jalan
2 Patok Pengarah

M2
Bh

186.24
167.00

TOTAL

Page 244

38,673,396,769.78
3,867,339,676.98
42,540,736,446.76

1,944,000.00
3,062,442.00
520,160.00
875,448.00
192,325.00
850,000.00
573,412.80
1,379,328.80
2,627,494.80
563,328.00
351,830.40
846,318.40
7,500,000.00
6,000,000.00
33,189,800.00
92,132,476.80
163,641,560.32
53,368,066.66
116,907,902.92
79,104,101.31
16,308,000.00
1,487,700.00
226,608,300.00
10,243,200.00
17,535,000.00
38,653,577,609.22
3,865,357,760.92
42,518,935,370.15

Page 245

Page 246

Page 247

Page 248

Page 249

Page 250

Page 251

Page 252

Page 253

Page 254

Page 255

Page 256

Page 257

Page 258

Page 259

Page 260

Page 261

Page 262

Page 263

Page 264

Page 265

Page 266

Page 267

Page 268

Page 269

Page 270

Page 271

Page 272

Page 273

Page 274

Page 275

Page 276

Page 277

Page 278

Page 279

Page 280

Page 281

Page 282

Page 283

Page 284

Page 285

Page 286

Page 287

Page 288

Page 289

737,352.00
331,958.00
52,849.92
233,201.52
51,725.52
117,738.00
70,643.28
Page 290

1,367,099.82
415,608.00
549,437.02
1,385,579.82
474,072.00
2,606,697.28
1,525,752.00
280,375.50
949,998.00
3,585,598.00
369,998.00
1,281,168.00
668,641.92
740,254.78
433,502.72
735,084.62
371,382.00
483,442.84
Page 291

Page 292

Page 293

Page 294

Page 295

Page 296

Page 297

Page 298

Page 299

Page 300

Page 301

Page 302

Page 303

Page 304

Page 305

Page 306

Page 307

Page 308

Page 309

Page 310

Page 311

Page 312

Page 313

19,819,160.56
1,981,916.06
21,801,076.61

19,819,160.56

Page 314

Sign up to vote on this title
UsefulNot useful