PROYEK
No.
Uraian Pekerjaan
Sat.
Volume
Jumlah Harga
(Rp)
Pekerjaan Tanah
Ls
1,00
80.000.000,00
II
Ls
1,00
5.135.312.640,00
III
Ls
1,00
639.625.854,45
IV
Ls
1,00
251.677.392,22
Ls
1,00
974.555.595,85
VI
Tribune 1 Bh (3 x 50 m2)
Ls
1,00
166.809.100,50
VII
Ls
1,00
45.962.840,20
VIII
Ruang Mesin 4 X 75 M2
Ls
1,00
47.196.691,39
IX
Balancing tank
Ls
1,00
66.326.813,88
Ls
1,00
272.064.000,00
XI
Prasarana
Ls
1,00
436.800.936,88
XII
Perlengkapan
Ls
1,00
304.716.912,00
Jumlah
Dibulatkan
terbilang ()
No.
Pekerjaan Tanah
1 Pekerjaan cut & fill
II
1
2
3
4
III
A
IV
1
257/ts/06/015
16 - 06 - 2015
Ls
Ls
Ls
Ls
Ls
Volume
1,00
2,00
1,00
1,00
1,00
Harga Satuan
Harga
Jumlah
(Rp)
(Rp)
(Rp)
800.000.000,00
1.046.400.000,00
994.080.000,00
1.002.032.640,00
1.046.400.000,00
800.000.000,00
Jumlah I
800.000.000,00
2.092.800.000,00
994.080.000,00
1.002.032.640,00
1.046.400.000,00
Jumlah II
5.135.312.640,00
m'
m2
162,00
1.050,00
76.731,20
34.365,08
12.430.455,05
36.083.338,20
PEKERJAAN PASANGAN
1 Pasangan dinding bata & pooldeck
2 Urugan pasir padat t : 10 cm
3 Lantai kerja t : 5 cm
m2
m3
m3
426,00
104,00
52,50
82.368,00
158.587,00
97.500,00
35.088.768,00
16.493.048,00
5.118.750,00
PEKERJAAN BETON
Pondasi beton cycloop ( 60 % batu kali )
Cor beton pondasi 75 x 100 x 100
Cor beton lantai kedap air t : 25 cm
Cor dinding t : 25 cm
Cor bibir kolam dan gutter drain
Waterstop
Starting block uk.50 x 50 x 40 cm
m3
m3
m2
m3
m3
m3
bh
73,50
36,75
227,65
60,00
9,50
148,00
16,00
896.428,00
7.380,00
7.150,00
158.587,00
624.117,00
90.000,00
500.000,00
65.887.458,00
271.215,00
1.627.697,50
9.515.220,00
5.929.111,50
13.320.000,00
8.000.000,00
PEKERJAAN FINISHING
Pas.keramik 20/20
Pas.keramik 20/25
Grating overflow 30 cm wide
Pas.keramik bibir anti slip 20/10
Pas.Tangga allumunium
m2
m3
m2
m2
bh
1.050,00
284,00
148,00
195,00
2,00
81.562,00
128.427,00
150.000,00
147.914,00
2.500.000,00
85.640.100,00
36.473.268,00
22.200.000,00
28.843.230,00
5.000.000,00
Ls
m'
1,00
1.200,00
86.328.000,00
88.957,08
86.328.000,00
106.748.496,00
WATERPROFFING
Final waterprofing silicon cair/ex FFB England
m2
1.334,00
43.948,80
58.627.699,20
Jumlah III
m'
m2
60,00
100,00
58.663,80
34.365,08
3.519.828,00
3.436.508,40
PEKERJAAN PASANGAN
Pas.dinding bata + pooldeck
Urugan pasir padat t : 10 cm
Lantai kerja t : 5 cm
m2
m3
m3
60,00
6,00
3,00
107.737,34
204.815,80
127.530,00
6.464.240,64
1.228.894,78
382.590,00
PEKERJAAN BETON
Cor balok lantai 20/40
Cor plat lantai kedap air t 25 cm
Cor dinding t 25 cm
Cor bibir kolam dan gutter drain
m3
m3
m3
m3
14,40
25,00
15,00
1,58
1.491.120,00
1.255.680,00
1.935.840,00
1.255.680,00
21.472.128,00
31.392.000,00
29.037.600,00
1.983.974,40
PEKERJAAN FINISHING
Pas.keramik 20/20
Pas.keramik 20/25
Grating overflow 30 cm wide
Pas.keramik bibir antislip 20/10
m2
m2
m2
m2
100,00
60,00
60,00
60,00
128.427,00
147.914,00
150.000,00
147.914,00
12.842.700,00
8.874.840,00
9.000.000,00
8.874.840,00
Ls
Ls
1,00
1,00
6.000.000,00
1.800.000,00
6.000.000,00
1.800.000,00
WATER PROFING
Final waterprofing silicone cair /ex FFB England
m2
160,00
54.936,00
8.789.760,00
TREATMENT
First water treatment
m3
1.758,00
54.936,00
96.577.488,00
Jumlah IV
639.625.854,45
251.677.392,22
V
1
10
11
VI
1
m3
m2
m2
20,00
289,00
90,00
207.431,80
34.365,08
58.663,80
PEKERJAAN PONDASI
Pas.batu kali
Pas.pondasi beton
m3
m3
82,00
2,80
653.076,03
1.491.120,00
PEKERJAAN BETON
Sloof 20/30
Kolom praktis 15/15
Ring balok 15/15
Cor kursi ganti
Cor meja ganti
Cor rabat lantai
m3
m3
m3
m3
m3
m3
13,25
3,90
3,20
1,65
0,75
127,00
1.491.120,00
1.151.040,00
1.491.120,00
1.491.120,00
1.491.120,00
36.624,00
PEKERJAAN DINDING
Pas.dinding 1/2 bata 1 : 2
Plesteran
m2
m2
893,00
1.785,00
82.368,00
31.668,00
PASANGAN KERAMIK
Pek.keramik lantai hall & R.dalam 30/30
Pek.keramik dinding hall t : 90 cm
Pek.keramik R.Ganti 20/25
Pek.keramik dinding R.Ganti 20/25
Pek.plin keramik 10/30 R.dalam
Stepnosing tangga teras
m2
m2
m2
m2
m2
m2
155,00
334,00
108,00
334,00
64,00
36,00
106.683,10
193.471,51
167.982,52
193.471,51
167.982,52
91.560,00
bh
kg
kg
kg
kg
kg
bh
m2
m2
bh
bh
28,00
4.000,14
7.596,72
2.647,00
240,00
166,50
4,00
18,00
33,20
30,00
4,00
196.200,00
12.556,80
12.556,80
12.556,80
12.556,80
196.200,00
1.569.600,00
196.200,00
137.340,00
1.569.600,00
889.440,00
4.148.635,92
9.931.509,28
5.279.742,00
53.552.234,36
4.175.136,00
19.757.340,00
4.489.056,00
4.771.584,00
2.460.348,00
1.118.340,00
4.651.248,00
73.554.624,00
56.527.380,00
16.535.879,88
64.619.485,01
18.142.111,73
64.619.485,01
10.750.881,02
3.296.160,00
5.493.600,00
50.228.957,95
95.390.493,70
33.237.849,60
3.013.632,00
32.667.300,00
6.278.400,00
3.531.600,00
4.559.688,00
47.088.000,00
3.557.760,00
bh
bh
32,00
7,00
74.556,00
327.000,00
2.385.792,00
2.289.000,00
PEKERJAAN ATAP
Pas.atap sandek zinkallum t 00.4 mm
Pas.nok atap spandek zinkallum
Pas.lisplank 3/30 papan kamper
Pas.talang jurai dalam
m2
m'
m'
m'
480,00
116,00
96,00
96,00
163.500,00
85.020,00
85.020,00
98.100,00
78.480.000,00
9.862.320,00
8.161.920,00
9.417.600,00
PEKERJAAN SANITAIR
Pemipaan air bersih + kotor
Closet jongkok /ex Toto
Fix shower /ex Toto + stop kran
Floor Drain stainless steel /ex Toto
Kran /ex Toto
Tempat sabun /ex Toto
Kaca cermin bevel
Septictank dan rembesan
ls
bh
bh
bh
bh
bh
m2
unit
1,00
6,00
12,00
30,00
6,00
6,00
16,00
2,00
18.312.000,00
2.145.120,00
981.000,00
224.976,00
183.120,00
130.800,00
457.800,00
2.623.324,80
18.312.000,00
12.870.720,00
11.772.000,00
6.749.280,00
1.098.720,00
784.800,00
7.324.800,00
5.246.649,60
PEKERJAAN PENGECATAN
Cat dinding
Cat besi
Cat kayu
m2
m2
m2
1.786,00
535,00
146,32
19.286,46
47.749,85
47.749,85
34.445.617,56
25.546.168,68
6.986.757,76
ttk
bh
bh
ttk
bh
62,00
52,00
4,00
8,00
24,00
251.659,20
129.230,40
156.960,00
207.187,20
32.700,00
15.602.870,40
6.719.980,80
627.840,00
1.657.497,60
784.800,00
Jumlah V
TRIBUNE 1 Bh (3 x 50 m2)
PEKERJAAN PERSIAPAN
Pas bowplank
m'
180,00
58.663,80
10.559.484,00
PEKERJAAN PASANGAN
Pas.pasir padat t 10 cm
Pas.pondasi batu kali
Pas.bata
Pesteran
m2
m3
m2
m2
16,00
27,00
18,50
18,50
207.431,80
653.076,03
86.189,88
32.823,48
3.318.908,74
17.633.052,78
1.594.512,69
607.234,29
PEKERJAAN BETON
Cor tribun
Cor pondasi setempat
Cor sloof 15/30
m3
m3
m3
13,30
2,25
3,50
1.151.040,00
1.491.120,00
1.491.120,00
15.308.832,00
3.355.020,00
5.218.920,00
974.555.595,85
VII
1
VIII
1
IX
XI
XII
m3
1,60
1.491.120,00
2.385.792,00
PEKERJAAN BESI
Plat dudukan kolom + angkur
Kolom besi pipa dia 5 "
Kuda2 skur besi dia 3 "
Gording besi pipa dia 2 "
Bracing besi dia 12 mm
bh
kg
kg
kg
kg
17,00
1.640,00
2.133,00
1.734,00
90,00
155.700,00
12.000,00
12.000,00
12.000,00
12.000,00
2.646.900,00
19.680.000,00
25.596.000,00
20.808.000,00
1.080.000,00
PEKERJAAN ATAP
Pas.atap spandek zink allum 0.04 mm
m2
242,00
125.000,00
30.250.000,00
PEKERJAAN PENGECATAN
Cat tembok
Cat besi
m2
m2
90,00
149,00
14.745,00
36.506,00
1.327.050,00
5.439.394,00
Jumlah VI
m'
44,00
44.850,00
1.973.400,00
PEKERJAAN PASANGAN
Pas.pasir padat t 10 cm
Pas.pondasi batu kali
Pas.bata
Pesteran
m2
m3
m2
m2
3,50
8,80
25,60
51,50
158.587,00
624.117,00
82.368,00
31.368,00
555.054,50
5.492.229,60
2.108.620,80
1.615.452,00
PEKERJAAN BETON
Cor pondasi setempat
Cor sloof 15/0
Cor kolom beton 20/20
m3
m3
m3
1,15
1,26
0,54
1.425.000,00
1.425.000,00
1.425.000,00
1.638.750,00
1.795.500,00
769.500,00
PEKERJAAN BESI
Plat dudukan kolom + angkur
Kolom besi pipa dia 5 "
Kuda2 skur besi dia 3 "
Gording besi pipa dia 2 "
Bracing besi dia 12 mm
bh
kg
kg
kg
kg
9,00
564,00
545,00
321,00
17,00
196.200,00
12.556,80
12.556,80
12.556,80
12.556,80
1.765.800,00
7.082.035,20
6.843.456,00
4.030.732,80
213.465,60
PEKERJAAN ATAP
Pas.atap sandek zinkallum t 00.4 mm color
m2
63,00
130.800,00
8.240.400,00
PEKERJAAN PENGECATAN
Cat tembok
Cat besi
m2
m2
26,00
28,00
19.286,46
47.749,85
501.447,96
1.336.995,74
Jumlah VII
166.809.100,50
45.962.840,20
RUANG MESIN 4 X 75 M2
PEKERJAAN TANAH
Pemadatan tanah
Pas.pasir padat 10 cm
Pas.lantai kerja
m2
m3
m2
36,00
4,00
4,00
34.365,08
207.431,80
127.530,00
1.237.143,02
829.727,18
510.120,00
m3
m3
m2
m2
10,00
3,50
90,00
180,00
1.491.120,00
1.425.000,00
86.189,88
32.823,48
14.911.200,00
4.987.500,00
7.757.088,77
5.908.225,54
PEKERJAAN FINISHING
Pas.keramik lantai
Kusen dan pintu besi
Panel dan instalasi pompa
Cat dinding
m2
unit
unit
m2
30,00
1,00
1,00
180,00
106.683,10
1.831.200,00
2.616.000,00
18.933,30
3.200.492,88
1.831.200,00
2.616.000,00
3.407.994,00
Jumlah VIII
47.196.691,39
1.546.428,78
933.443,08
573.885,00
63.273.057,01
Jumlah IX
66.326.813,88
272.064.000,00
Jumlah X
272.064.000,00
436.800.936,88
Jumlah XI
436.800.936,88
304.716.912,00
Jumlah XII
304.716.912,00
9.141.048.777,37
9.141.000.000,00
BALANCING TANK
PEKERJAAN PERSIAPAN
Pemadatan tanah
Pas.pasir padat t 10 cm
pas.lantai kerja
Perlengkapan lainnya & accessories
PRASARANA
PERLENGKAPAN
m2
m3
m2
ls
LS
LS
LS
45,00
4,50
4,50
1,00
1,00
1,00
1,00
34.365,08
207.431,80
127.530,00
63.273.057,01
272.064.000,00
436.800.936,88
304.716.912,00