PEKERJAAN
LOKASI
TAHUN ANGGARAN
NO
A
URAIAN PEKERJAAN
JUMLAH
I
II
III
IV
V
VI
VII
VIII
IX
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,100,000.00
25,946,422.33
295,602,035.02
125,260,096.17
683,844,616.71
17,062,830.90
26,745,935.91
452,175,589.27
45,128,635.48
1,680,866,161.79
B
I
II
III
IV
V
VI
VII
VIII
IX
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
RP
RP
2,000,000.00
20,718,833.89
166,593,008.87
94,041,109.64
739,383,847.50
15,373,115.30
19,596,710.44
452,175,589.27
31,457,967.09
1,363,835,758.49
C
I
II
III
IV
V
VI
RP
RP
RP
RP
RP
RP
RP
900,000,.00
4,666,898.96
80,655.053.67
38,932,925.96
37,472,93.29
5,734,600.39
168,362,417.26
RP
RP
RP
RP
RP
3,213,064,337.54
96,391,390.13
80,326,608.44
3,389,782,876.11
3,389,780,000.00
I
1
2
3
4
URAIAN PEKERJAAN
VOLUME
SATUAN
Is
Is
Is
Is
HARGA SATUAN
2,000,000.00
6,000,000.00
1,000,000.00
100,000.00
JUMLAH
TOTAL
2,000,000.00
6,000,000.00
1,000,000.00
100,000.00
9,100,000.00
II
1
2
3
III
1
2
3
4
5
6
7
8
m3
m3
m3
28,482.68
14,241.34
157.716.75
8,016,164.05
1,336,027.34
16,594,230.94
25,946,422.33
m2
m2
m2
m2
m2
m2
m2
m2
319,539.49
356,520.55
56,453.84
22,803.98
18,660.64
35,000.00
5,000.00
7,500.00
104,269,729.01
25,694.80
92,875,041.05
13,478,261.37
1,399,103.79
5,317,200.00
14.141,300.00
3,864,750.00
295,602,035.02
IV
1
2
3
4
5
6
7
8
9
369.78
731.80
15.30
47.75
150.60
10.00
5.60
42.00
515.30
m2
m2
m2
m2
m2
m2
bh
m2
m1
22,809.59
108,423.85
162,635.78
95.038.04
102,077.27
26,061.95
163,201.16
83,758.80
20,205.29
8,411,652.11
79,345,010.33
2,488,327.46
4,358,066.53
15,372,837.52
260,619.53
913,926.48
3,517,869.60
10,411,786.61
125,260,096.17
V
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
PEKERJAAN BETON
Lantai kerja 7cm 1pc 3ps 5 kr
Pondasi footplat 1.25x1,25
Sloof 20/30
Sloof 15/20
Kolom struktur 30/30
Kolom struktur 12/30
Kolom praktis 12/12
Balok struktur 20/35
Balok 12/35
Plot lantai 12 cm
Plot atap 10 cm
Lat tangga
Plat kanopi 10 cm
Ring balk 12/20
Balk lantai 12/20
2.63
11.25
15.51
0.33
27.95
1.64
2.82
18.38
8.44
49.29
10.76
1.20
1.39
4.61
3.94
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
555,242.13
3,957,092.70
3,957,029.70
4,157,736.70
4,916,736.04
4,916,736.04
4,157,792.70
4,849,836.04
4,849,836.04
4,028,733.26
4,028,733.26
4,028,733.26
4,028,733.26
4,157,792.70
4,157,792.70
1,457,510.58
44,517,92.90
61,374,507.81
1,372,071.59
137,398,188.51
137,398,188.51
8,053,613.63
11,705,018.01
89,115,737.15
198,589,315.81
43,349,169.88
4,834,479.91
5,616,054.16
19,154,269.22
16,365,072.08
683,844,616.71
VI
1
2
3
4
5
6
VII
1
2
3
Saklar ganda
Saklar tunggal
Stop kontak + instalasi
Lampu xl 18 watt + instalasi
Meteran
Box MCB 4 panel
27.00
13.00
34.00
71.00
1.00
1.00
Titik
Titik
Titik
titik
Is
is
83,022.90
71,125.85
95,466.30
102,122.85
3,000,000.00
400,000.00
2,241,618.30
924,636.05
3,245,854.20
7,250,722.35
3,000,000.00
400,000.00
17,062,830.90
18.00
1.00
56.00
bh
bh
m1
32,056
177,842.25
33,979.63
577,012.50
177,842.50
1,902,859.00
4
5
6
7
8
9
10
11
12
13
14
Pipa pvc 3
Pipa pvc 3/4
Closet duduk
Closet jongkok
Box sabun
Floor drain
Septytank
Sumur air bersih
Resapan air
Bak kontrol
Meja dapur
131.00
122.50
1.00
8.00
9.00
9.00
2.00
1.00
5.00
2.00
1.00
m1
ml
bh
bh
bh
bh
bh
bh
bh
bh
Is
28,516.13
15,317.31
1,566,575.00
219,097.50
97,701.88
41,951.88
1,500,000.00
2,500,000.00
1,250,000.00
75,000.00
2,000,000.00
3,735,612.38
1,876,370.78
1,566,575.00
1,752,780.00
879,316.88
377,566.88
3,000,000.00
2,500,000.00
6,250,000.00
150,000.00
2,000,000.00
26,745,935.91
VIII
1
2
3
4
5
6
7
8
9
10
12
13
14
15
16
4.07
4.07
540.42
540.42
96.50
134.75
51.50
692.00
48.00
89.00
204.00
9.00
35.50
958.19
668.00
m1
m1
m2
m2
m1
m1
m1
m1
bh
bh
m2
m2
m1
m2
m1
8,606,908.00
8,439,825.25
98,680.29
70,095.59
96,857.26
48,898.33
120,202.58
780,000.00
350,000.00
200,000.00
750,000.00
500,000.00
300,000.00
80,000.00
17,500.00
35,026,672.80
34,353,464.70
53,328,377.08
37,880,757.64
9,346,725.83
6,589,021.06
6,190,432,61
47,575,000.00
31,150,000.00
40,800,000.00
9,000,000.00
4,500,000.00
10,650,000.
76,655,137.55
11,690,000.00
452,175,589.27
IX
1
2
3
PEKERJAAN CAT
3881.35
82.40
67.37
m2
m2
m2
10,855.64
12,279.50
29,422.06
42,134,5022.13
1,011,830.39
1.982,302.97
45,128,635.48
1,680,866,161.79
B
I
1
2
GEDUNG PENDIDIKAN
PEKERJAAN PERSIAPAN PALAKSANAAN
Mobilisasi alat-alat kerja
1.00
Pengukuran bouplank
1.00
Is
Is
1,000.000.00
1,000.000.00
1,000.000.00
1,000.000.00
2,000.000.00
II
1
2
3
Galian tanah
Urug tanah kembali
Urug pasir
352.42
117.47
57.12
m3
m3
m3
28,482.68
14,241.34
157,716.75
10,037,864,32
1,672,977.39
9,007,992.18
20,718,833.89
III
1
2
3
4
5
6
7
79.07
1041.71
666.11
2083.42
338. 38
2676.76
430.00
m3
m2
m2
m2
m1
m1
m1
319,539.49
56,453. 84
22,803. 98
18,660.78
35.000. 00
5,000. 00
7,500. 00
25,264,389.58
58,808,533.57
15,190,035.13
38,887,950.59
11,843,300.00
13,383,800.00
3,225,000.00
166,593,008.87
IV
1
2
3
4
5
6
7
Floor lantai 7 cm
Keramik lantai 40/40
Keramik tangga
Keramik lantai wc 20/20
Keramik dinding wc 20/25
Batu alam
Plint lantai
296.00
m2
22,809. 59
6,751,638.59
574.00
64.40
4.80
18.00
22.05
430.00
m2
m2
m2
m2
m2
m1
108,423. 85
162,635.78
95,038. 04
102,007.27
163,201.16
20,205. 29
62,235,292.41
10,473,744. 33
456,182 . 60
1,837,390. 94
3,598,390. 50
8,688,275.26
94 ,041,10.64
V
1
2
3
PEKERJAAN BETON
Lantai kerja 7cm 1pc 3 ps 5 kr
Pondasi footplat 1,25 x 1,25
Sloof 20/30
5. 36
22.97
12.00
m3
m3
m3
4
5
6
7
8
9
10
11
12
13
14
29.52
3.56
0.10
13.47
9.20
3.82
8.24
34.08
29.50
2.40
1.39
25.00
5.00
24.00
71.00
1.00
1.00
555, 242.13
3,957,0 92.70
3,957,0
2,975,750.76
90,886,473.00
47,485,112.42
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
4,916,736.04
4,916,736.04
4,157,792.70
4,849,836.04
4,849,836.04
4,157,792.70
4,157,792.70
4,028,733.26
4,028,733.26
4,028,733.26
4,028,733.26
145,142,047.
17,523,247.23
419,105.50
65,327,291.40
44,608,791.85
13,620,928.89
39,960,224,01
147,299,229.50
118,847,631.17
9,668,959.82
5,616,054.16
titik
titik
titik
titik
Is
Is
83,022.9
71,125.85
95,466.30
102,122.85
3,000,000.00
400,00.00
2,075,572.50
355,629.25
2.291,191.20
7,250,722.35
3,000,000.00
400,00.00
92.70
VI
1
2
3
4
5
6
VII
1
2
3
4
5
6
7
Saklar ganda
Saklar tunggal
Stop kontak + intalasi
Lampu xl 18 watt + instalasi
Meteran
Box MCB 4 panel
15,373,115.30
Kran kamar mandi
Pipa pvc 4
Pipa pvc 3
Pipa pvc 3/4
Closet jongkok
Box sabun
Floor drain
5.00
57.00
173.00
75.00
2.00
2.00
2.00
bh
m1
m1
m1
bh
bh
bh
32,065.25
33,979.63
28,516.13
15,317.31
219,097.50
97,701.88
41,951.88
160,281.25
1,936,838.63
4,933,289.63
1,148,798.44
438,195.00
195,403.75
83,903.75
8
9
10
Septytank
1.00
bh
1,500,000.00
1,500,000.00
Resapan air
Bak kontrol
7.00
6.00
bh
bh
1,250,000.00
75,000.00
8,750,000.00
450,000.00
19,596,710.44
VIII
1
2
3
4
5
6
7
8
9
10
11
12
13
2.06
316.92
316.92
72.00
101.43
6.00
553.00
19.00
105.400
143.00
57.00
584.00
520.00
m1
m2
m2
m1
m1
m1
m1
bh
bh
bh
m1
m2
m1
8,439,825.25
9,680.29
70,095.59
96,857.26
48,898.33
120,202.58
68,750.00
780,000.00
350,000.000
200,000.00
300,000.00
80,000.00
17,500.
17,419,799.32
31,237,446.77
22,214,446.5
6,937,722.90
4,959,757.10
721,215.45
36,018,750.00
14,920,000.00
36,750,000.00
28,600,000.00
17,100,000.00
46,720,000.00
9,100,000.00
274,671,165.76
IX
1
2
3
PEKERJAAN CAT
Cat dinding catylac
Cat talang seng meni
Cat papanlisplang emco
2,749.53
9.60
50.72
m2
m2
m2
10,855.64
12,279.50
29,422.06
29,847,944.03
117,883.15
1,492,39.90
31,457,967.09
1,363,835,758.49
Is
Is
500,000.00
400,000.00
500,000.00
400,000.00
900,000.00
II
1
2
3
Galian tanah
Urug tanah kembali
Urug pasir
LUAS LANTAI
III
1
2
3
4
5
6
7
88.092
29.38
11,0184
m3
m3
m3
28,482.68
14,241.34
157,716.75
2,510,668.05
418,444.67
1,737,786.24
4,666,898.96
55.059
264.13
528.26
199.06
513.46
68.53
12.00
m3
m2
m2
m1
m1
m1
m2
319,539.49
56,453.84
22,803.98
35,000.00
5,000.00
300,000.00
500.000.00
17,604,069.45
14,911,153.75
12,046,430.43
6,967,100.0
2,567,300.00
20,559,000.00
6,000,000.00
80,655,053.67
IV
1
2
3
4
PEKERJAAN LANTAI
Taman rumput
Pohon palm
Paving blok diamond
Kanstin beton1:3:5 15/30
V
1
PEKERJAAN BETON
Sloof 15/20
4.13
m3
4,157,792.70
2
3
4
Kolom 20/20
Kolom praktis 12/12
Ring balik 12/20
2.50
0.86
1.52
m3
m3
m3
4,157,792.70
4,157,792.70
4,157,792.70
VI
1
PEKERJAAN CAT
Cat dinding Catylac
136.30
28.00
304.37
48.41
m2
bh
m2
m1
55,000.00
150,000.00
83,758.80
36.000
7,496,500.00
4,200,000.00
25,493,665.96
1,742,760.00
39,932,925.96
17,6178,583.6
7
10,394,481.75
3,592,332.89
6,306,539.97
37,472,938.29
528.26
m2
10,855.64
5,734,600.39
5,734,60039
168,362,417.26
NO
URAIAN PEKERJAAN
JUMLAH
Rp
9,100,000,00
II
Rp
25,946,422.33
III
Rp
295,602,053.02
IV
Rp
125,260,096.17
PEKERJAAN BETON
Rp
683,844,616.71
VI
Rp
17,062,830.90
VII
Rp
26,745,935.91
VII
Rp
452,175,589.27
IX
PEKERJAAN CAT
Rp
45,128,635.48
JUMLAH
Rp
1,680,866,161.79
DIBULATKAN
Rp
1,680,850,000.00