PEKERJAAN
:
LOKASI
:
TAHUN ANGGAR:
No
URAIAN
SATUAN
1
I
BAHAN - BAHAN
A Bahan Galian C
Pasir Urug
Tasirtu
Sirtu
Pasir Pasang/Beton
Koral Beton
Kerikil Split 1/2
Kerikil Split 2/3
Kerikil Split 3/5
Batu Pondasi
Air Kerja
Batubata
Batako Press
Kapur Mild
Gypsum UB.400
Semen Portland
Semen Putih
Semen Naad
Glass Block
Seng Gelombang BJLS 0,20
Seng Sejenis Soka
Bubungan Atap Sejenis Seng Soka
Seng Plat 90 x 180 cm
Seng Plat Lebar 30 cm
Plat Aluminium 90 x 180 cm
Genteng Metal 0,3 mm
Nok Genteng Metal
Talang Genteng Metal
Acrylick
Karbonat
Kayu Kelas I
Kayu Kelas II
Kayu Kelas III
Dolken (Tiang Perancah) 4 m
List Plafond Kayu Profil
List Plafond Gypsum Profil
Tegel Keramik Uk. 20 x 20 cm
Tegel Keramik Uk. 20 x 25 cm
Tegel Keramik Uk. 25 x 40 cm
Tegel Keramik Uk. 30 x 30 cm
Tegel Keramik Uk. 40 x 40 cm
Tegel Granit Uk. 60 x 60 cm
Plint Granit
Uk. 15 x 60 cm
Plint Keramik Uk. 15 x 40 cm
M
M
M
M
M
M
M
M
M
M
Bh
Bh
Kg
Kg
Kg
kg
Kg
Bh
Lbr
Lbr
Lbr
Lbr
M
Lbr
Lbr
Lbr
M
M
M
M
M
M
Btg
M
M
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
HARGA
( Rp. )
4
115,000.00
90,000.00
120,000.00
130,000.00
180,000.00
550,000.00
550,000.00
550,000.00
265,000.00
60,000.00
1,250.00
5,500.00
1,500.00
17,500.00
1,750.00
4,500.00
8,500.00
17,500.00
62,500.00
70,000.00
38,500.00
60,000.00
18,500.00
135,000.00
72,500.00
40,000.00
42,500.00
225,000.00
165,000.00
3,250,000.00
2,750,000.00
2,250,000.00
22,500.00
15,000.00
40,000.00
2,850.00
3,750.00
8,750.00
8,500.00
18,500.00
82,500.00
20,750.00
8,750.00
KETERANGAN
5
80,000
No
1
URAIAN
2
Tegel Batu Alam Hitam Uk. 30 x 30 cm
Floor Hardener
Besi Beton Polos
Besi Beton Ulir
Kusen Aluminium 4"
Kusen Aluminium 3"
Rangka Pintu Aluminium
Rangka Jendela Aluminium
Aluminium Strip
Besi Hollow 40. 40. 1,4
Besi Hollow 40. 20. 1,4
Besi Siku L 50.50.4
Besi Siku L 40.40.3
Besi IWF 100.50.4,5
Besi C 70.35.3
Besi Plat 2 mm
Baja Ringan SNI C 75.0,75
Baja Ringan SNI TR 45.32
Baja Ringan SNI 40.40
Baja Ringan SNI 40.20
Penggantung Plafond
Kawat Beton / Bendrat
Kawat Las
Tali Baja 3/4"
Treck Stang
Tripleks 120 x 240 x 3 mm
Tripleks 120 x 240 x 4 mm
Gipsum 120 x 240 x 9 mm
Kalsiboard 120 x 240 x 3,5 mm
Kalsiboard 120 x 240 x 6 mm
Teakwood 120 x 240 x 4 mm
Multiplex 122 x 240 x 6 mm
Multiplex 122 x 240 x 9 mm
Multiplex 120 x 240 x 12 mm
Listplank GRC 20 x 0,80 cm
Asbes Datar
Alcopan
Sealant
B Bahan Pipa
### Pipa GIP ( Besi )
Dia. 1/2" GIP Panjang 6 m
Dia. 3/4" GIP Panjang 6 m
Dia.
1" GIP Panjang 6 m
Dia. 1 1/4" GIP Panjang 6 m
Dia. 1 1/2" GIP Panjang 6 m
Dia.
2" GIP Panjang 6 m
Sock
Sock
Sock
Sock
Sock
Sock
Uk. 1/2"
Uk. 3/4"
Uk.
1"
Uk. 1 1/4"
Uk. 1 1/2"
Uk.
2"
SATUAN
3
Bh
Kg
Kg
Kg
M
M
M
M
M
M
M
Btg
Btg
Kg
Kg
Lbr
Btg
Btg
Btg
Btg
M'
Kg
Kg
M
Bh
Lbr
Lbr
Lbr
Lbr
M
Lbr
Lbr
Lbr
Lbr
M
Lbr
Lbr
Tube
HARGA
KETERANGAN
( Rp. )
4
5
20,750.00
4,850.00
14,850.00
16,200.00
42,500.00
37,500.00
35,000.00
32,500.00
22,000.00
19,750.00
16,650.00
115,000.00
98,500.00
13,350.00
13,350.00
525,000.00
96,000.00
65,000.00
75,000.00
60,000.00
7,500.00
17,500.00
45,000.00
82,500.00
65,000.00
68,500.00
85,000.00
85,000.00
80,000.00
130,000.00
85,000.00
155,000.00
205,000.00
255,000.00
55,000.00
80,000.00
520,000.00
18,500.00
Btg
Btg
Btg
Btg
Btg
Btg
90,000.00
110,000.00
135,000.00
175,000.00
195,000.00
225,000.00
Bh
Bh
Bh
Bh
Bh
Bh
3,500.00
5,000.00
8,500.00
12,000.00
15,000.00
17,500.00
No
URAIAN
SATUAN
Knei
Knei
Knei
Knei
Knei
Knei
Knei
Knei
Tee
Tee
Tee
Tee
Tee
Tee
HARGA
( Rp. )
4
Uk. 1/2"
Uk. 3/4"
Uk.
1"
Uk. 1 1/4"
Uk. 1 1/2"
Uk.
2"
Uk. 2 1/2"
Uk.
3"
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
4,000.00
7,500.00
11,500.00
13,500.00
16,500.00
20,000.00
22,500.00
25,000.00
Uk.
1/2"
Uk.
3/4"
Uk.
1"
Uk. 1 1/4"
Uk. 1 1/2"
Uk.
2"
Bh
Bh
Bh
Bh
Bh
Bh
5,000.00
8,500.00
12,500.00
15,000.00
17,500.00
22,500.00
Bh
Bh
Bh
Bh
Bh
Bh
4,000.00
5,000.00
6,000.00
7,500.00
12,500.00
20,000.00
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
12,900.00
22,800.00
28,800.00
34,200.00
39,000.00
43,200.00
51,000.00
69,000.00
108,000.00
Double
Double
Double
Double
Double
Double
Neple
Neple
Neple
Neple
Neple
Neple
Uk.
1/2"
Uk.
3/4"
Uk.
1"
Uk. 1 1/4"
Uk. 1 1/2"
Uk.
2"
Uk. 1/2"
Uk. 3/4"
Uk.
1"
Uk. 1 1/4"
Uk. 1 1/2"
Uk.
2"
Uk. 2 1/2"
Uk.
3"
Uk.
4"
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
1,350.00
1,650.00
2,100.00
3,000.00
3,300.00
3,900.00
4,500.00
5,100.00
9,300.00
Knie
Knie
Knie
Knie
Knie
Knie
Knie
Knie
Knie
Uk. 1/2"
Uk. 3/4"
Uk.
1"
Uk. 1 1/4"
Uk. 1 1/2"
Uk.
2"
Uk. 2 1/2"
Uk.
3"
Uk
4"
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
2,850.00
3,300.00
3,450.00
3,550.00
3,750.00
3,900.00
4,050.00
4,150.00
8,700.00
KETERANGAN
5
No
URAIAN
SATUAN
Tee
Tee
Tee
Tee
Tee
Tee
Uk.
1/2"
Uk.
3/4"
Uk.
1"
Uk. 1 1/4"
Uk. 1 1/2"
Uk.
2"
Double
Double
Double
Double
Double
Double
Neple
Neple
Neple
Neple
Neple
Neple
Uk. 1/2"
Uk. 3/4"
Uk.
1"
Uk. 1 1/4"
Uk. 1 1/2"
Uk.
2"
C Bahan Finishing
Cat Kayu
Cat Besi
Cat Tembok
Meni Kayu
Meni Besi
Vernis
Dempul Kayu
Dempul Besi
Plamur Tembok
Kertas Pasir
Pisau Dempul
Lem Kayu
Minyak Cat
Residu
D Bahan Penggantung
### Kunci - Kunci :
Kunci Pintu Kaca
Kunci Pintu Aluminium
Kunci Tanam 2 Slaag
Kunci Tanam Bulat
Grendel Uk. Kecil
Grendel Uk. Sedang
Grendel Tanam
Grendel Jendela Aluminium
Engsel Tanam Pintu Kaca
Engsel Kupu - kupu
Engsel Nilon Ring Pintu
Engsel Jendela
Handel Jendela
Handel Pintu Besar
Handel Pintu Sedang
Haag Angin
Haag Angin Jendela Aluminium
Closed Door
HARGA
( Rp. )
4
Bh
Bh
Bh
Bh
Bh
Bh
2,175.00
2,175.00
2,325.00
2,700.00
2,850.00
3,200.00
Bh
Bh
Bh
Bh
Bh
Bh
2,850.00
3,900.00
4,350.00
5,400.00
8,100.00
12,300.00
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Lbr
Bh
Kg
Ltr
Kg
57,000.00
57,000.00
33,500.00
27,500.00
27,500.00
45,000.00
22,500.00
25,000.00
18,500.00
3,000.00
8,500.00
25,000.00
15,000.00
6,500.00
Set
Set
Set
Bh
Bh
Bh
Psg
Bh
Psg
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Unit
225,000.00
185,000.00
265,000.00
85,000.00
9,500.00
13,500.00
42,500.00
18,500.00
350,000.00
8,500.00
12,500.00
8,500.00
10,000.00
225,000.00
125,000.00
17,500.00
25,000.00
365,000.00
KETERANGAN
5
No
URAIAN
SATUAN
HARGA
( Rp. )
4
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Bh
Kg
20,000.00
18,500.00
18,000.00
18,000.00
27,500.00
28,500.00
35,000.00
125.00
27,500.00
E Bahan Listrik
### Macam - Macam Kabel
NYM 2 x 1,5 mm
NYM 2 x 2,5 mm
NYM 3 x 1,5 mm
NYM 2 x 2,5 mm
NYM 1 x 1,5 mm
NYM 1 x 2,5 mm
Rol
Rol
Rol
M
Rol
Rol
650,000.00
850,000.00
750,000.00
12,000.00
350,000.00
450,000.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ttk
17,500.00
19,500.00
21,000.00
17,500.00
25,000.00
65,000.00
75,000.00
150,000.00
85,000.00
Bh
Bh
Bh
7,500.00
10,000.00
15,000.00
SL 5 Watt Philips
SL 9 Watt Philips
SL 18 Watt Philips
SL 23 Watt Philips
SL 45 Watt Philips
SL 65 Watt Philips
LED 5 Watt Philips
LED 7 Watt Philips
LED 13 Watt Philips
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
35,000.00
37,500.00
45,000.00
60,000.00
155,000.00
210,000.00
60,000.00
85,000.00
145,000.00
Fitting Tempel
Douwn Light 4"
Douwn Light 5"
Lampu Gantung
Lampu Sorot 500 Watt
Bh
Bh
Bh
Bh
Bh
15,000.00
55,000.00
70,000.00
2,250,000.00
750,000.00
KETERANGAN
5
No
URAIAN
SATUAN
TL Biasa 18 Watt
TL Biasa 36 Watt
TL Box 36 Watt Lengkap
TKO TL 2 x 36 watt Lengkap
TKI TL 2 x 36 watt Lengkap
HARGA
( Rp. )
4
Bh
Bh
Bh
Set
Set
15,000.00
20,000.00
145,000.00
275,000.00
350,000.00
M
M
M
110,000.00
125,000.00
135,000.00
Kaca Rayband 3 mm
Kaca Rayband 5 mm
M
M
125,000.00
140,000.00
M
Lbr
350,000.00
2,850,000.00
Unit
Unit
Unit
Unit
2,250,000.00
850,000.00
285,000.00
235,000.00
Unit
Unit
Unit
485,000.00
475,000.00
550,000.00
Bh
Bh
Bh
Bh
285,000.00
35,000.00
275,000.00
125,000.00
Set
Set
550,000.00
750,000.00
Bh
Bh
Bh
Bh
750,000.00
1,250,000.00
3,575,000.00
4,200,000.00
F Bahan Kaca
Kaca Bening 3 mm
Kaca Bening 5 mm
Kaca Etsa 5 mm
G Bahan Sanitair
###
Klosed
Kloset Duduk Monoblock
Kloset Duduk Standard
Kloset Jongkok Standar Ex. INA
Urinoir
### Meja Dapur
Wastafel Lengkap
Bak Cuci Piring Stainless Steel 1 Luba
Bak Cuci Piring Stainless Steel 2 Luba
KETERANGAN
5
No
URAIAN
SATUAN
UPAH KERJA
Mandor
Kepala Tukang
Tukang Kayu
Tukang Batu
Tukang Besi
Tukang Listrik
Tukang Cat
Tukang Aluminium
Pekerja
Ltr
Ltr
Ltr
Ltr
Kg
Ltr
Bh
Bh
Bh
Bh
Bh
Set
Unit
M
M
Bh
Unit
Set
Jam
Jam
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
HARGA
( Rp. )
4
12,500.00
12,500.00
10,500.00
27,500.00
11,000.00
12,000.00
7,500.00
3,000.00
4,000.00
5,500.00
6,500.00
6,500,000.00
4,500,000.00
525,000.00
155,000.00
85,000.00
3,250,000.00
3,750,000.00
50,000.00
35,000.00
100,000.00
100,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
90,000.00
70,000.00
KETERANGAN
5
:
:
:
:
URAIAN PEKERJAAN
1
HARGA
SATUAN
( Rp )
2
HARGA
UPAH
( Rp )
3
HARGA
BAHAN
JUMLAH
HARGA
( Rp )
4
( Rp )
5
PEKERJAAN PENDAHULUAN
1 M2 Membersihkan dan Perataan lapangan
0.1000 oh Pekerja
70,000.00
0.0050 oh Mandor
100,000.00
7,000.00
500.00
7,500.00
1 M2
0.200
0.500
10.500
0.030
0.050
0.924
2.0000
0.4000
0.1000
0.0200
Urugan Sirtu
m Sirtu
oh Pekerja
oh Mandor
7,500.00
450,000.00
9,000.00
18,375.00
3,900.00
9,000.00
57,750.00
###
730,025.00
22,500.00
360.00
15,750.00
38,610.00
61,860.00
70,000.00
100,000.00
Jumlah
52,500.00
2,500.00
55,000.00
55,000.00
70,000.00
100,000.00
Jumlah
17,500.00
1,250.00
18,750.00
18,750.00
120,000.00
70,000.00
100,000.00
Jumlah
17,500.00
2,500.00
20,000.00
144,000.00
###
164,000.00
1 M3
1.200
0.3000
0.0100
Urugan Pasir
m Pasir urug
oh Pekerja
oh Mandor
1 M3
1.200
0.3000
0.0100
Urugan Tasirtu
m Tanah tasirtu
oh Pekerja
oh Mandor
1 M3
1.000
0.5000
0.0500
Pemadatan Urugan
jam Sewa Alat Pemadat
oh Pekerja
oh Mandor
115,000.00
70,000.00
100,000.00
Jumlah
21,000.00
1,000.00
22,000.00
138,000.00
90,000.00
70,000.00
100,000.00
Jumlah
21,000.00
1,000.00
22,000.00
1 M3
1.200
163.000
0.520
1.5000
0.7500
0.0750
0.0750
1 M2
70.000
18.950
0.038
0.3000
0.1000
0.0100
0.0150
1 M2
70.000
11.500
0.043
0.3000
0.1000
0.0100
0.0150
1 M2
10.224
0.020
0.3000
0.1500
0.0150
0.0150
265,000.00
115,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
Pasangan Pondasi Batu Kali 1 PC : 4 PP
m Batu Pondasi
265,000.00
kg Semen Portland
1,750.00
m Pasir Pasang
130,000.00
oh Pekerja
70,000.00
oh Tukang Batu
75,000.00
oh Kepala Tukang
100,000.00
oh Mandor
100,000.00
Jumlah
Pasangan Batabata tebal bata, 1 PC : 2
bh Bata merah 5 x 11 x 22
1,250.00
kg Semen Portland
1,750.00
m Pasir Pasang
130,000.00
oh Pekerja
70,000.00
oh Tukang batu
75,000.00
oh Kepala tukang
100,000.00
oh Mandor
100,000.00
Jumlah
Pasangan Batabata tebal bata, 1 PC : 4
bh Bata merah 5 x 11 x 22
1,250.00
kg Semen Portland
1,750.00
m Pasir Pasang
130,000.00
oh Pekerja
70,000.00
oh Tukang batu
75,000.00
oh Kepala tukang
100,000.00
oh Mandor
100,000.00
Jumlah
Pekerjaan Plesteran, 1PC : 2 PP, tebal 15
kg Semen Portland
1,750.00
m Pasir Pasang
130,000.00
oh Pekerja
70,000.00
oh Tukang batu
75,000.00
oh Kepala tukang
100,000.00
oh Mandor
100,000.00
Jumlah
160,000.00
108,000.00
35,000.00
70,000.00
35,000.00
100,000.00
5,000.00
Jumlah
40,000.00
PEKERJAAN PASANGAN, PLESTERAN, LANTAI DAN DINDING
1 M3
1.200
0.432
0.7800
0.3900
0.0390
0.0390
###
###
130,000.00
35,000.00
35,000.00
75,000.00
318,000.00
49,680.00
54,600.00
29,250.00
3,900.00
3,900.00
91,650.00
###
459,330.00
318,000.00
285,250.00
67,600.00
105,000.00
56,250.00
7,500.00
7,500.00
###
PP
###
847,100.00
87,500.00
33,162.50
4,940.00
21,000.00
7,500.00
1,000.00
1,500.00
31,000.00
PP
###
156,602.50
87,500.00
20,125.00
5,590.00
21,000.00
7,500.00
1,000.00
1,500.00
31,000.00
mm
###
144,215.00
17,892.00
2,600.00
21,000.00
11,250.00
1,500.00
1,500.00
35,250.00
20,492.00
55,742.00
1 M2
6.240
0.024
0.3000
0.1500
0.0150
0.0150
1 M2
3.250
0.1000
0.0500
0.0100
0.0100
1 M2
5.000
0.2000
0.1000
0.0100
0.0100
1 M2
3.056
15.552
0.046
0.7000
0.3500
0.0350
0.0350
1 M2
6.875
15.552
0.046
0.165
0.7500
0.3750
0.0375
0.0375
1 M2
12.222
15.552
0.046
0.293
0.8250
0.4125
0.0413
0.0413
10,920.00
3,120.00
14,040.00
49,290.00
5,687.50
5,687.50
18,437.50
24,250.00
24,250.00
47,750.00
252,120.00
27,216.00
5,980.00
###
367,566.00
127,187.50
27,216.00
5,980.00
1,402.50
###
249,911.00
103,887.00
27,216.00
5,980.00
2,490.50
###
236,511.00
1 M2
27.500
15.552
0.046
0.462
0.9500
0.4750
0.0475
0.0475
1 M2
11.000
10.224
0.020
0.248
0.6000
0.3000
0.0300
0.0300
1 M2
22.000
10.224
0.020
0.225
0.6500
0.3250
0.0325
0.0325
1 M'
1.833
0.920
0.002
0.1000
0.1000
0.0100
0.0020
1 M'
2.750
0.920
0.002
0.009
0.1200
0.1200
0.0120
0.0024
1 M2
12.222
10.224
0.020
0.6500
0.3250
0.0325
0.0325
227,123.00
189,350.00
181,279.50
55,604.75
44,849.00
350,473.50
6 0.222039
649,250.00
64,350.00
148,500.00
12,900.00
8 0.394736
10 0.616775
12 0.888155
16 1.578943
19 2.226556
###
###
10.00 94.73656
607,500.00
36,000.00
16,500.00
###
52,500.00
649,250.00
64,350.00
148,500.00
12,900.00
###
###
2.467098
4,500.00
180.00
48,811.95
7,875.00
7,000.00
910.00
1,980.00
186.00
71,442.95
90,042.95
1 M3
0.400
4.000
2.000
152.515
4.500
371.000
0.495
0.825
0.215
0.150
3.500
20.000
7.0500
0.2750
1.6500
2.1000
0.4030
0.3530
1 M3
0.320
3.200
1.600
140.448
2.250
371.000
0.495
0.825
0.215
0.120
2.800
32.000
5.3000
0.2750
1.3000
1.0500
0.2650
0.2650
1 M3
0.320
3.200
1.600
152.691
3.000
371.000
0.495
0.825
0.215
0.140
2.800
16.000
6.3500
0.2750
1.6500
1.4000
0.3330
0.3180
6.25 118.4207
900,000.00
72,000.00
55,000.00
###
78,750.00
649,250.00
64,350.00
148,500.00
12,900.00
412,500.00
717,500.00
450,000.00
###
259.2
130,000
25%
32,500
###
8.333333 113.0753
720,000.00
57,600.00
44,000.00
###
39,375.00
649,250.00
64,350.00
148,500.00
12,900.00
330,000.00
574,000.00
720,000.00
###
###
7.407407
720,000.00
57,600.00
44,000.00
###
52,500.00
649,250.00
64,350.00
148,500.00
12,900.00
385,000.00
574,000.00
360,000.00
###
###
115.451
1 M3
276.000
0.528
0.872
0.232
1.6500
0.2750
0.0275
0.0825
1 M3
0.200
1.500
0.400
122.276
2.250
371.000
0.495
0.825
0.215
5.3000
0.2750
1.3000
1.0500
0.2650
0.2650
1 M1
0.004
0.020
4.272
0.050
8.066
0.010
0.016
0.005
0.2970
0.0330
0.0330
0.0330
0.0100
0.0100
1 M3
0.300
4.000
1.500
183.887
2.250
371.000
0.495
0.825
0.215
0.150
3.500
20.000
5.3000
0.2750
1.3000
1.0500
0.2650
0.2650
869,645.00
0.46875 47.36828
2.133333
###
0.02 3.552621
4.272027
122,484.70
0.18 27.35518
###
1 M3
0.250
3.000
1.200
107.470
3.000
371.000
0.528
0.872
0.232
0.105
2.500
14.000
5.6500
0.2750
1.5600
1.4000
0.3230
0.2830
bekisting)
562,500.00
54,000.00
33,000.00
###
52,500.00
649,250.00
68,640.00
156,960.00
13,920.00
288,750.00
512,500.00
315,000.00
395,500.00
20,625.00
117,000.00
105,000.00
32,300.00
28,300.00
###
###
0.2 17.76311
###
14,685.00
4,500.00
937.50
275.00
2,125.00
7,000.00
7,500.00
2,000.00
2,000.00
18,500.00
22,522.50
41,022.50
25,345.00
600.00
25,945.00
38,195.00
31,450.00
3,025.00
34,475.00
54,600.00
29,600.00
3,850.00
33,450.00
53,575.00
1 M2
0.019
0.250
0.1500
0.3000
0.0300
0.0750
1 M2
0.364
1.025
3.000
0.110
4.000
0.150
0.075
0.025
0.015
1 M2
0.364
1.025
3.000
0.110
4.000
0.150
0.075
0.025
0.015
1 M2
0.367
0.458
2.640
0.100
0.2500
0.3750
0.0375
0.0125
1 M3
1.100
5.600
15.000
4.0000
12.0000
1.2000
0.2000
1 M2
4.000
3.300
15.000
20.000
4.000
2.000
0.2750
0.4125
0.0413
0.0138
77,500.00
37,500.00
2,500.00
27,500.00
7,500.00
70,000.00
75,000.00
100,000.00
100,000.00
53,075.00
4,500.00
57,575.00
83,520.00
92,050.00
101,075.00
139,270.00
155,675.00
30,940.00
46,637.50
10,500.00
9,350.00
48,000.00
10,500.00
5,625.00
2,500.00
1,500.00
20,125.00
###
165,552.50
28,210.00
38,437.50
7,500.00
3,025.00
30,000.00
10,500.00
5,625.00
2,500.00
1,500.00
20,125.00
###
127,297.50
27,525.00
27,480.00
19,800.00
3,500.00
17,500.00
28,125.00
3,750.00
1,250.00
50,625.00
78,305.00
128,930.00
###
100,800.00
412,500.00
280,000.00
900,000.00
120,000.00
20,000.00
###
###
###
64,000.00
35,750.00
7,500.00
10,000.00
2,400.00
8,400.00
19,250.00
30,937.50
4,125.00
1,375.00
55,687.50
###
183,737.50
1 M2
0.050
0.250
0.1200
0.1200
0.0120
0.0120
1 M1
1.100
0.075
0.1000
0.2000
0.0200
0.0050
1 M1
1.050
0.100
0.0600
0.0600
0.0060
0.0060
1 M2
1.620
0.020
0.1750
0.0875
0.0088
0.0088
1 M2
0.924
0.020
0.1500
0.0750
0.0150
0.0075
1 M2
0.679
0.020
0.1500
0.0750
0.0150
0.0075
1 M2
1.100
0.020
0.1500
0.0750
0.0150
0.0075
1 M1
1.050
0.010
0.0600
0.0600
0.0060
0.0060
1 M1
1.050
0.050
0.1000
0.2000
0.0200
0.0040
1 M1
1.050
0.050
0.1000
0.2000
0.0200
0.0040
137,500.00
4,625.00
8,400.00
9,000.00
1,200.00
1,200.00
19,800.00
###
161,925.00
60,500.00
2,625.00
7,000.00
15,000.00
2,000.00
500.00
24,500.00
63,125.00
87,625.00
42,000.00
1,750.00
4,200.00
4,500.00
600.00
600.00
9,900.00
43,750.00
53,650.00
117,450.00
700.00
12,250.00
6,562.50
875.00
875.00
20,562.50
###
138,712.50
64,680.00
700.00
10,500.00
5,625.00
1,500.00
750.00
18,375.00
65,380.00
83,755.00
40,740.00
700.00
10,500.00
5,625.00
1,500.00
750.00
18,375.00
41,440.00
59,815.00
181,500.00
700.00
10,500.00
5,625.00
1,500.00
750.00
18,375.00
###
200,575.00
15,750.00
185.00
4,200.00
4,500.00
600.00
600.00
9,900.00
15,935.00
25,835.00
42,000.00
1,750.00
7,000.00
15,000.00
2,000.00
400.00
24,400.00
43,750.00
68,150.00
40,425.00
1,750.00
7,000.00
15,000.00
2,000.00
400.00
24,400.00
42,175.00
66,575.00
1 M1
1.050
0.050
0.1500
0.3000
0.0300
0.0080
83,175.00
36,050.00
365,748.40
345,575.00
350,748.40
###
23,125.00
25,000.00
###
###
46,750.00
750.00
1,110.00
48,610.00
74,860.00
110,000.00
6,250.00
###
419,250.00
1 M2
0.040
0.250
0.679
0.030
0.300
1.0000
2.5000
0.2500
0.0500
110,000.00
6,250.00
91,665.00
600.00
7,500.00
###
503,515.00
154,000.00
1,000.00
131,250.00
4,995.00
###
361,245.00
###
350,000.00
225,000.00
###
###
154,000.00
288,750.00
1,000.00
###
505,000.00
143,000.00
1,000.00
4,995.00
131,250.00
###
341,495.00
108,300.00
925.00
137,500.00
###
476,725.00
1 M2
0.700
0.525
32.000
1.0500
1.0500
0.1050
0.0525
80,500.00
275,625.00
115,360.00
###
639,485.00
385,000.00
13,875.00
###
468,875.00
137,500.00
13,875.00
###
221,375.00
165,000.00
1,000.00
131,250.00
8,325.00
###
358,075.00
165,000.00
1,000.00
48,100.00
8,325.00
###
274,925.00
542,500.00
7,000.00
1,300.00
###
581,800.00
Pekerjaan Pengecatan Kayu Baru (1 Lapis Plamir), 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
kg Cat Menie Kayu
27,500.00
5,500.00
kg Plamir
22,500.00
3,375.00
kg Cat Dasar
57,000.00
9,690.00
kg Cat Penutup 2 Kali
57,000.00
14,820.00
oh Pekerja
70,000.00
4,900.00
oh Tukang Cat
75,000.00
675.00
oh Kepala Tukang
100,000.00
600.00
oh Mandor
100,000.00
250.00
Jumlah
6,425.00
33,385.00
39,810.00
1 M2
0.080
0.020
0.500
0.0400
0.0400
0.0040
0.0025
1 Buah
1.000
0.0150
0.1500
0.0150
0.0015
1 Buah
1.000
0.0500
0.5000
0.0500
0.0050
12,500.00
70,000.00
90,000.00
100,000.00
100,000.00
8,500.00
70,000.00
90,000.00
100,000.00
100,000.00
Jumlah
Pemasangan Kunci Tanam Pintu 2 Slaag
bh Kunci Tanam Pintu 2 Slaag 265,000.00
oh Pekerja
70,000.00
oh Tukang Kayu
75,000.00
oh Kepala Tukang
100,000.00
oh Mandor
100,000.00
Jumlah
12,500.00
1,050.00
13,500.00
1,500.00
150.00
16,200.00
12,500.00
28,700.00
8,500.00
1,050.00
13,500.00
1,500.00
150.00
16,200.00
8,500.00
24,700.00
265,000.00
3,500.00
37,500.00
5,000.00
500.00
46,500.00
###
311,500.00
1 Buah
1.000
0.0500
0.5000
0.0500
0.0050
1 Buah
1.000
0.0100
0.1000
0.0100
0.0010
1 Buah
1.000
0.0100
0.1000
0.0100
0.0010
1 Buah
1.000
0.0100
0.1000
0.0100
0.0010
1 Buah
1.000
0.0150
0.1500
0.0150
0.0015
1 Buah
1.000
0.0150
0.1500
0.0150
0.0015
1 Buah
1.000
0.0150
0.1500
0.0150
0.0015
1 Buah
1.000
0.0150
0.1500
0.0150
0.0015
1 Buah
1.000
0.0175
0.1750
0.0175
0.0018
185,000.00
###
239,000.00
42,500.00
42,500.00
53,300.00
9,500.00
9,500.00
20,300.00
18,500.00
18,500.00
29,300.00
10,000.00
10,000.00
26,200.00
125,000.00
###
141,200.00
25,000.00
25,000.00
41,200.00
17,500.00
17,500.00
31,450.00
365,000.00
###
383,900.00
PEKERJAAN ELEKTRIKAL
1 Buah
1.000
0.0200
0.1000
0.0200
0.0020
Pasang MCB
bh M.C.B 1 group
oh Pekerja
oh Tukang Listrik
oh Kepala Tukang
oh Mandor
1 Buah
1.000
0.0250
0.1250
0.0250
0.0025
1 Buah
1.000
0.0250
0.1250
0.0250
0.0025
75,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
1,400.00
7,500.00
2,000.00
200.00
11,100.00
65,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
1,750.00
9,375.00
2,500.00
250.00
13,875.00
1 Buah
1.000
1.000
0.0200
0.1000
0.0200
0.0020
150,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
Pasang Lampu Douwn Light SL 18 Watt
bh Douwn Light 4"
55,000.00
bh Lampu SL 18 Watt
45,000.00
oh Pekerja
70,000.00
oh Tukang Listrik
75,000.00
oh Kepala Tukang
100,000.00
oh Mandor
100,000.00
1 Buah
1.000
1.000
0.0200
0.1000
0.0200
0.0020
1 Buah
1.000
0.0200
0.1000
0.0200
0.0020
1 Buah
1.000
1.000
0.0200
0.1000
0.0200
0.0020
1 Buah
1.000
1.000
0.0200
0.1000
0.0200
0.0020
Watt
275,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
Pasang Lampu Douwn Light Phillips LED 3
bh Douwn Light 5"
70,000.00
bh Lampu Phillips 3 Watt
60,000.00
oh Pekerja
70,000.00
oh Tukang Listrik
75,000.00
oh Kepala Tukang
100,000.00
oh Mandor
100,000.00
Jumlah
Pasang Lampu Douwn Light Phillips LED 9
bh Douwn Light 5"
70,000.00
bh Lampu Phillips 9 Watt
85,000.00
oh Pekerja
70,000.00
oh Tukang Listrik
75,000.00
oh Kepala Tukang
100,000.00
oh Mandor
100,000.00
Jumlah
75,000.00
75,000.00
86,100.00
65,000.00
65,000.00
78,875.00
150,000.00
1,750.00
9,375.00
2,500.00
250.00
13,875.00
150,000.00
163,875.00
55,000.00
45,000.00
1,400.00
7,500.00
2,000.00
200.00
11,100.00
###
111,100.00
70,000.00
60,000.00
1,400.00
7,500.00
2,000.00
200.00
11,100.00
###
141,100.00
275,000.00
1,400.00
7,500.00
2,000.00
200.00
11,100.00
Watt
1,400.00
7,500.00
2,000.00
200.00
11,100.00
Watt
###
286,100.00
70,000.00
60,000.00
###
141,100.00
70,000.00
85,000.00
1,400.00
7,500.00
2,000.00
200.00
11,100.00
###
166,100.00
1 Buah
1.000
1.000
0.0200
0.1000
0.0200
0.0020
70,000.00
145,000.00
###
226,100.00
1 Buah
1.000
0.0200
0.1000
0.0200
0.0020
1 Buah
1.000
0.0200
0.1000
0.0200
0.0020
1 Buah
1.000
0.0200
0.1000
0.0200
0.0020
1 Buah
1.000
0.0200
0.1000
0.0200
0.0020
1 Buah
1.000
0.0200
0.1000
0.0200
0.0020
1 M1
1.000
0.0100
0.1000
0.0100
0.0010
25,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
1,400.00
7,500.00
2,000.00
200.00
11,100.00
25,000.00
17,500.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
1,400.00
7,500.00
2,000.00
200.00
11,100.00
17,500.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
1,400.00
7,500.00
2,000.00
200.00
11,100.00
19,500.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
1,400.00
7,500.00
2,000.00
200.00
11,100.00
21,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
1,400.00
7,500.00
2,000.00
200.00
11,100.00
12,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
700.00
7,500.00
1,000.00
100.00
9,300.00
25,000.00
36,100.00
17,500.00
17,500.00
28,600.00
17,500.00
17,500.00
28,600.00
19,500.00
19,500.00
30,600.00
21,000.00
21,000.00
32,100.00
12,000.00
12,000.00
21,300.00
PEKERJAAN SANITASI
1 Buah
1.000
6.000
0.010
0.5000
0.5000
0.1667
0.1667
1 Buah
1.000
6.000
0.010
0.5000
0.5000
0.1667
0.1667
1 Buah
1.000
4.000
0.010
0.6500
0.6500
0.2167
0.2167
1 Buah
70.000
1.200
0.150
2.400
0.234
0.053
1.5000
0.1500
0.0750
0.0750
1 Buah
1.000
0.100
0.0500
0.1000
0.0333
0.0333
1 Buah
1.000
0.100
0.0500
0.1000
0.0333
0.0333
285,000.00
10,500.00
1,300.00
###
402,640.00
850,000.00
10,500.00
1,300.00
###
967,640.00
###
7,000.00
1,300.00
###
###
87,500.00
105,000.00
19,500.00
6,840.00
1,989.00
918.75
###
352,997.75
125,000.00
750.00
###
275,000.00
750.00
143,410.00
Jumlah
17,660.00
###
293,410.00
1 Buah
1.000
4.000
0.010
0.6000
0.6000
0.1200
0.1200
Pemasangan Wastafel
bh Wastafel
kg Semen Portland
m Pasir Pasang
oh Pekerja
oh Tukang Batu
oh Kepala Tukang
oh Mandor
485,000.00
1,750.00
130,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
485,000.00
7,000.00
1,300.00
42,000.00
45,000.00
12,000.00
12,000.00
###
###
604,300.00
1 Buah
1.000
6.000
0.015
0.6000
0.6000
0.1200
0.1200
1 Buah
1.000
0.0625
0.1250
0.0250
0.0250
1 M1
0.800
0.900
0.030
550,000.00
1,750.00
130,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
35,000.00
70,000.00
75,000.00
100,000.00
100,000.00
Jumlah
550,000.00
10,500.00
1,950.00
42,000.00
45,000.00
12,000.00
12,000.00
###
###
673,450.00
35,000.00
4,375.00
9,375.00
2,500.00
2,500.00
18,750.00
35,000.00
53,750.00
144,215.00
115,372.00
49,290.00
44,361.00
869,645.00
26,089.35
Jumlah
###
1 Buah Bak Kontrol Pasangan Batubata Ukuran 45 x 45 Tinggi 50 cm.
0.650 m Pasangan Batubata
144,215.00
93,739.75
1.560 m Plesteran
49,290.00
76,892.40
0.030 m Koral
180,000.00
5,400.00
Jumlah
###
Memasang 1 m2 Dinding Alumunium Composit Panil
4.40
m Zinzalum kotak
55,000.00
242,000.00
8.00
bh skrup fixer
2,500.00
20,000.00
1.20
m2 Alumunium composit panil 450,000.00
540,000.00
0.27 tube sealent
55,000.00
14,850.00
4.00
oh pekerja
70,000.00 280,000.00
0.40
oh tukang alumunium
90,000.00
36,000.00
0.09
oh kepala tukang ACP
100,000.00
9,000.00
0.05
oh Mandor
100,000.00
5,000.00
1.00
m2 Pekerjaan stegger dari bam 46,525.00
46,525.00
1 m Pembuatan Stegger dari
Bambu
1.000 btg Bambu 6 - 10 / 600 cm
0.250 Kg Tali Ijuk
0.017 Oh Tukang Kayu
0.250 Oh Perkerja
0.002 Oh Kepala Tukang
0.013 Oh Mandor
376,525.00
20,000.00
25,000.00
75,000.00
70,000.00
100,000.00
100,000.00
185,822.35
176,032.15
###
816,850.00
20,000.00
6,250.00
1,275.00
17,500.00
200.00
1,300.00
20,275.00
26,250.00
46,525.00
Tolitoli,
PENAWAR
.
..
direktur
Kegiatan
Tahun Anggaran
No.
Uraian Pekerjaan
1
I.
1
2
PEKERJAAN PENDAHULUAN
Pembersihan & Pas.Bouwplank
II.
1
2
3
4
III
1
2
3
4
Volume
Harga Satuan
Jumlah
32.000 m'
Rp
61,860.00 Rp
Jumlah
Rp
1,979,520.00
1,979,520.00
112.700 m
1.000 ls
18.783 m
1.105 m
Rp
Rp
Rp
Rp
55,000.00
3,000,000.00
18,750.00
160,000.00
Jumlah
Rp
Rp
Rp
Rp
Rp
6,198,500.00
3,000,000.00
352,187.50
176,720.00
9,727,407.50
11
12
13
14
15
16
17
18
4.688
75.000
1.105
0.800
1.128
9.696
0.824
8.836
8.648
4.200
3.280
9.939
0.520
16.800
2.646
1.000
1.000
470.787
470.787
53.580
107.160
m
m'
m
m
m
m
m
m
m
m
m
m
m
m'
m
bh
Ls
m
m
m
m
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,696,572.75
75,000.00
869,645.00
4,083,075.00
4,083,075.00
6,696,572.75
6,696,572.75
6,066,502.80
5,308,970.00
6,094,536.35
6,094,536.35
6,066,502.80
6,066,502.80
350,000.00
6,066,502.80
5,000,000.00
25,000,000.00
49,290.00
18,437.50
144,215.00
18,437.50
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
31,390,184.77
5,625,000.00
960,522.90
3,266,460.00
4,605,708.60
64,929,969.38
5,517,975.95
53,603,618.74
45,911,972.56
25,597,052.67
19,990,079.23
60,294,971.33
3,154,581.46
5,880,000.00
16,051,966.41
5,000,000.00
25,000,000.00
23,205,091.23
8,680,135.31
7,727,039.70
1,975,762.50
418,368,092.73
IV
1
2
3
4
5
6
PEKERJAAN MENARA
Baja bulat dia 101,6 mm, t = 6,0 mm
Baja siku L 60 60 6
Pelat sambung, baut dll
Pekerjaan Las
Ongkos Kerja
Tangga besi + bordes + ralling
1,199.910
1,189.256
238.917
1.000
2,628.083
1.000
kg
kg
kg
Ls
kg
Ls
#REF!
#REF!
#REF!
15,000,000.00 Rp
1,750.00 Rp
20,000,000.00 Rp
Jumlah
#REF!
#REF!
#REF!
15,000,000.00
4,599,145.32
20,000,000.00
#REF!
5
6
7
8
9
10
Rp
Rp
Rp
No.
Uraian Pekerjaan
Volume
Harga Satuan
Jumlah
1
VI.
1
2
3
4
5
6
7
2
PEKERJAAN LISTRIK
Obstruction 200 watt
Lampu Suar + Assesories
Saklar tunggal
Stop Kontak serba guna
NYM 3x4 mm2, termasuk konduit
Elektroda penangkal petir
Panel Box and Assesories
2.000
1.000
2.000
2.000
234.000
2.000
1.000
bh
bh
bh
bh
m'
set
unit
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,575,000.00
25,000,000.00
65,000.00
66,000.00
27,500.00
2,500,000.00
3,750,000.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,150,000.00
25,000,000.00
130,000.00
132,000.00
6,435,000.00
5,000,000.00
3,750,000.00
49,597,000.00
VII
1
2
PEKERJAAN PENGECATAN
Pengecatan Menara Air
Pengecatan beton
237.200 m
470.787 m
Rp
Rp
37,520.00 Rp
27,265.00 Rp
Jumlah
Rp
8,899,744.00
12,836,007.56
21,735,751.56
VIII
1
2
3
PEKERJAAN AKHIR
Pengadaan Pompa Air
Instalasi Air
Pembersihan Akhir
1.000 Ls
1.000 Ls
1.000 Ls
Rp
Rp
Rp
5,000,000.00 Rp
5,000,000.00 Rp
1,500,000.00 Rp
Jumlah
Rp
5,000,000.00
5,000,000.00
1,500,000.00
11,500,000.00
Kegiatan
Tahun Anggaran
No.
Uraian Pekerjaan
Jumlah Harga
I.
PEKERJAAN PENDAHULUAN
Rp
1,979,520.00
II.
Rp
9,727,407.50
III
Rp
418,368,092.73
IV
PEKERJAAN MENARA
VI
PEKERJAAN LISTRIK
Rp
49,597,000.00
VII
PEKERJAAN PENGECETAN
Rp
21,735,751.56
VIII
PEKERJAAN AKHIR
Rp
11,500,000.00
#REF!
JUMLAH
#REF!
PPN 10 %
#REF!
TOTAL HARGA
#REF!
DIBULATKAN
#REF!
Terbilang ;
Enam Ratus Enam Puluh Juta Delapan Ratus Empat Puluh Tiga Ribu Rupiah
#REF!
PERKIRAAN RENCANA ANGGARAN BIAYA
Pekerjaan
Lokasi
Kegiatan
Tahun Anggaran
No.
:
:
:
:
Volume
Harga Satuan
Jumlah
1
I.
1
2
3
2
PEKERJAAN PEPERSIAPAN
Pekerjaan pembersihan lokasi
Pengukuran dan pemasangan bouwplank
Administrasi dan Dokumentasi
306.00 m
118.00 m'
1.00 Ls
Rp
Rp
Rp
7,500.00 Rp
61,860.00 Rp
3,250,000.00 Rp
Jumlah
Rp
2,295,000.00
7,299,480.00
3,250,000.00
12,844,480.00
II.
1
2
3
4
5
PEKERJAAN TANAH
Galian Tanah Pondasi
Urugan Tanah Kembali
Urugan Pasir Dibawah Pondasi
Urugan Tanah pilihan Lantai
Urugan Pasir Dibawah Lantai
206.28
137.59
20.63
41.02
22.31
m
m
m
m
m
Rp
Rp
Rp
Rp
Rp
55,000.00
18,750.00
160,000.00
75,000.00
160,000.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
11,345,400.00
2,579,789.25
3,300,480.00
3,076,200.00
3,569,280.00
23,871,149.25
III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
80.22
30.94
512.55
4.56
865.49
865.49
6.89
207.72
114.45
39.90
10.14
6.00
6.88
6.38
1.08
10.81
m Rp
m Rp
m Rp
m Rp
m Rp
m Rp
m Rp
m Rp
m' Rp
m Rp
m Rp
bh Rp
m Rp
m' Rp
m Rp
m Rp
847,100.00
459,330.00
144,215.00
350,473.50
49,290.00
18,437.50
869,645.00
249,911.00
55,604.75
91,370.00
227,123.00
22,275.00
4,083,075.00
90,042.95
6,696,572.75
6,094,536.35
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
67,954,362.00
14,212,588.86
73,916,965.61
1,598,159.16
42,660,199.26
15,957,545.63
5,990,114.76
51,911,512.92
6,363,963.64
3,645,663.00
2,303,027.22
133,650.00
28,075,223.70
574,361.47
7,232,298.57
65,892,298.66
388,421,934.44
IV
1
2
3
4
5
6
7
407.02
407.02
63.00
51.36
319.42
109.84
97.20
m
m
m'
m'
m
m'
m'
183,737.50
138,712.50
68,150.00
81,000.00
155,675.00
53,650.00
87,625.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
74,784,102.30
56,458,206.90
4,293,450.00
4,160,160.00
49,726,393.47
5,892,781.88
8,517,150.00
203,832,244.55
Rp
Rp
Rp
Rp
Rp
Rp
Rp
No.
Uraian Pekerjaan
Volume
Harga Satuan
Jumlah
V
1
2
3
4
5
VI
1
2
3
4
PEKERJAAN PENGECETAN
Pengecetan Dinding Tembok
Pengecetan Plafond
Pengecetan Kusen dan pintu
Pengecatan Lisplank
VII
1
2
3
4
5
6
PEKERJAAN SANITASI
Closet Jongkok
Kran Air 1/2 "
Bak Mandi
Instalasi air bersih
Instalasi air kotor
Pek. Sptictank + peresapan
VIII
1
2
3
4
5
6
7
3.16
37.80
8.82
48.60
18.47
m
m
m
m
m
Rp
Rp
Rp
Rp
Rp
5,328,125.00
503,515.00
503,515.00
361,245.00
468,875.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
16,834,663.83
19,032,867.00
4,441,002.30
17,556,507.00
8,660,871.45
66,525,911.58
865.49
319.42
185.36
29.16
m
m
m
m
Rp
Rp
Rp
Rp
27,265.00
27,265.00
49,860.00
49,860.00
Jumlah
Rp
Rp
Rp
Rp
Rp
23,597,693.91
8,709,106.27
9,242,165.28
1,453,917.60
43,002,883.05
6.00
6.00
6.00
1.00
1.00
2.00
Bh
Bh
Bh
ls
ls
unit
Rp
Rp
Rp
Rp
Rp
Rp
402,640.00
143,410.00
352,997.75
3,200,000.00
3,850,000.00
4,000,000.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,415,840.00
860,460.00
2,117,986.50
3,200,000.00
3,850,000.00
8,000,000.00
20,444,286.50
24.00
6.00
90.00
84.00
42.00
42.00
42.00
Bh
Bh
Psg
Psg
Psg
Bh
Bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
311,500.00
311,500.00
28,700.00
24,700.00
31,450.00
20,300.00
26,200.00
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,476,000.00
1,869,000.00
2,583,000.00
2,074,800.00
1,320,900.00
852,600.00
1,100,400.00
17,276,700.00
IX
1
2
3
4
5
6
7
48.00
18.00
30.00
42.00
30.00
1.00
1.00
Rp
85,000.00
#REF!
111,100.00
28,600.00
28,600.00
7,000,000.00
78,875.00
Jumlah
Rp
bh
bh
bh
bh
ls
unit
4,080,000.00
#REF!
3,333,000.00
1,201,200.00
858,000.00
7,000,000.00
78,875.00
#REF!
X
1
PEKERJAAN AKHIR
Pembersihan Akhir
1.00 ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,000,000.00 Rp
Jumlah
Rp
1,000,000.00
1,000,000.00
#REF!
REKAPITULASI PERKIRAAN RENCANA ANGGARAN BIAYA
Pekerjaan
Lokasi
Kegiatan
Tahun Anggaran
:
:
:
:
No.
Uraian Pekerjaan
Jumlah Harga
I.
PEKERJAAN PEPERSIAPAN
Rp
12,844,480.00
II.
PEKERJAAN TANAH
Rp
23,871,149.25
III
Rp
388,421,934.44
IV
Rp
203,832,244.55
Rp
66,525,911.58
VI
PEKERJAAN PENGECETAN
Rp
43,002,883.05
VII
PEKERJAAN SANITASI
Rp
20,444,286.50
VIII
Rp
17,276,700.00
IX
PEKERJAAN AKHIR
#REF!
Rp
1,000,000.00
JUMLAH
#REF!
PPN 10 %
#REF!
TOTAL HARGA
#REF!
DIBULATKAN
#REF!
TERBILANG :
Tujuh Ratus Empat Puluh Juta Sembilan Puluh Tiga Ribu Rupiah,-
#REF!
PERKIRAAN RENCANA ANGGARAN BIAYA
Pekerjaan
Lokasi
Kegiatan
Tahun Anggaran
:
:
:
:
No.
Uraian Pekerjaan
Volume
Harga Satuan
Jumlah
3.00
I.
PEKERJAAN PENDAHULUAN
1.00 m'
Rp
5,000,000.00
Rp
5,000,000.00
Jumlah
Rp
5,000,000.00
II.
391.00 m
Rp
55,000.00
Rp
21,505,000.00
130.33 m
Rp
18,750.00
Rp
2,443,750.00
39.10 m
Rp
160,000.00
Rp
6,256,000.00
Rp
30,204,750.00
Jumlah
III
117.30 m
Rp
459,330.00
Rp
53,879,409.00
297.16 m
Rp
847,100.00
Rp
251,724,236.00
2,139.65 m
Rp
49,290.00
Rp
105,463,348.50
2,139.65 m
Rp
18,437.50
Rp
39,449,796.88
687.00 m'
Rp
425,000.00
Rp
291,975,000.00
1.00 ls
Rp
2,500,000.00
Rp
2,500,000.00
Jumlah
Rp
744,991,790.38
IV
PEKERJAAN BETON
60.75 m
Rp
4,083,075.00
Rp
248,046,806.25
38.16 m
Rp
6,696,572.75
Rp
255,516,103.99
Jumlah
Rp
503,562,910.24
PEKERJAAN PENGECATAN
Rp
35,417,235.00
Jumlah
Rp
35,417,235.00
1,500,000.00
Jumlah
Rp
Rp
1,500,000.00
1,500,000.00
PEKERJAAN AKHIR
1,299.00 m
1.00 Ls
Rp
Rp
27,265.00
#REF!
REKAPITULASI PERKIRAAN RENCANA ANGGARAN BIAYA
Pekerjaan
Lokasi
Kegiatan
Tahun Anggaran
: 2013
No.
Uraian Pekerjaan
Jumlah Harga
I.
PEKERJAAN PENDAHULUAN
Rp
5,000,000.00
II.
Rp
30,204,750.00
III
Rp
744,991,790.38
IV
PEKERJAAN BETON
Rp
503,562,910.24
PEKERJAAN PENGECETAN
Rp
1,500,000.00
VI
PEKERJAAN AKHIR
Rp
1,500,000.00
JUMLAH
Rp
1,286,759,450.62
PPN 10 %
Rp
128,675,945.06
TOTAL HARGA
Rp
1,415,435,395.68
DIBULATKAN
Rp
1,415,435,000.00
TERBILANG :
Satu Miliar Tiga Ratus Delapan Puluh Empat Juta Tiga Ratus Delapan Puluh Tujuh Ribu Rupiah,-
#REF!
#REF!
Pekerjaan
Lokasi
Kegiatan
Tahun Anggaran
NO.
JENIS PEKERJAAN
SA
TU
AN
HARGA
SATUAN
1.000
Ls
Rp 5,000,000.00
2,433.508
m3
Rp
55,000.00
VOLUME
I.
1
PEKERJAAN PERSIAPAN
Pengukuran dan Pemas. Bouwplank
II.
PEKERJAAN SALURAN
811.169
m3
Rp
18,750.00
143.968
m3
Rp
160,000.00
337.425
Rp
459,330.00
1,433.800
m3
Rp
847,100.00
Pek. Pelesteran 1 : 4
3,999.200
m2
Rp
49,290.00
Pek. Acian
3,999.200
Rp
18,437.50
14.400
m3
Rp 6,094,536.35
1.000
Ls
Rp 1,500,000.00
III.
1.
PEKERJAAN AKHIR
Pek. Pembersihan Akhir
Pekerjaan
Lokasi
Kegiatan
Tahun Anggaran
REKAPITULASI
I.
PEKERJAAN PERSIAPAN
II.
PEKERJAAN SALURAN
III.
PEKERJAAN AKHIR
JUMLAH HARGA
JUMLAH
P P N 10 %
JUMLAH
DIBULATKAN
Terbilang : Satu Miliar Enam Ratus Tujuh Puluh Satu Juta Sembilan Ratus Lima Puluh Sembilan Ribu R
#REF!
#REF!
JUMLAH HARGA
Rp
Rp
5,000,000.00
5,000,000.00
Rp
133,842,940.00
Rp
15,209,425.00
Rp
23,034,880.00
Rp
154,989,425.25
Rp
1,214,571,980.00
Rp
197,120,568.00
Rp
73,735,250.00
Rp
Rp
87,761,323.44
1,900,265,791.69
Rp
Rp
1,500,000.00
1,500,000.00
JUMLAH HARGA
Rp
5,000,000.00
Rp
1,900,265,791.69
Rp
1,500,000.00
Rp
Rp
Rp
Rp
1,906,765,791.69
190,676,579.17
2,097,442,370.86
2,097,442,000.00
Ratus Tujuh Puluh Satu Juta Sembilan Ratus Lima Puluh Sembilan Ribu Rupiah,-
PERHITUNGAN VOLUME
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
I.
:
:
:
:
PEKERJAAN PENDAHULUAN
1 Volume Pengukuran dan Pemasangan Bouwplank
Diketahui :
Panjang Pondasi keliling :
Arah Memanjang
=
20.00 m
Arah Lebar
=
16.00 m
Volume =
36.00 m
Volume Pengukuran dan Pemasangan Bouwplank
=
Volume =
=
Volume =
83.75
46.90
36.00
1.57
105.78
15.63
1.20
=
=
45.00
60.63
m
m
m
m
m
x
m
0.80
0.70
1.25
1.25
24.00 bh
1.57 m
1.25 m
24.00
58.88
x
m
=
58.88
+
46.90
Total Volume =
105.78
m
Volume Galian Tanah Pondasi
2 Volume Urugan Kembali Tanah Bekas Galian
A. Pondasi Batukali
Diketahui :
* Galian Pondasi Batu kali
Penyelesaian :
Volume Urugan Kembali
=
0.33
x
Galian
=
0.33
x
46.90
M
Volume =
15.63
m
Volume Urugan Kembali Tanah Bekas Galian
=
=
=
24.00 bh
1.20 m
1.25 m
=
24.000
x
1.25
x
1.25
Volume =
45.00
m
Volume Urugan Kembali Pondasi Poer Plat
Total Volume Urugan Kembali Bekas Galian Pondasi
M
M
=
=
=
=
=
53.25 m'
30.50 m'
83.75 m'
0.05 m'
0.70 m'
=
83.75
x
0.05
x
Volume =
2.93
m
Volume Urugan Pasir dibawah Pondasi
0.70
=
159.57 m
=
0.20 m
=
159.57
x
0.20
Volume =
31.91
m
Volume Urugan Sirtu di bawah Lantai
=
=
Jumlah =
=
=
* Tinggi Pondasi
* Lebar Pondasi Atas
* Lebar Pondasi Bawah
* Luas Penampang Pondasi
=
Jumlah =
=
=
=
=
Volume =
Penyelesaian :
Volume Pasangan Pondasi Batukali
2.93
35.46
31.91
13.36
34.46
m
m
m
m
m
=
95.40
x
0.20
Volume =
13.36
M
Volume Pasangan Batu Kosong
63.25
32.15
95.40
0.20
0.70
0.70
63.25 m
32.15
95.40
0.85
0.25
0.60
0.25
m
m
m
m
m
+
2
0.425 m
0.60
=
95.40
x
0.425
Volume =
34.46
m
Volume Pasangan Pondasi Batukali
0.85
* Lebar Sloof
* Tinggi Sloof
Penyelesaian :
Jadi Volume Pekerjaan Sloof 25 x 40 cm
=
=
=
=
=
=
Jumlah =
=
=
1.90
0.40
0.40
24.00
56.00
64.80
120.80
0.25
0.40
41.90
2.51
0.30
11.25
0.40
7.30
12.08
0.98
16.31
0.40
0.40
0.20
m'
m'
m
m
m
=
120.80
x
0.30
Volume =
16.31
m
Volume Cor Beton Balok 30 x 45 cm
=
Volume =
m'
m'
m
m
m
=
32.70
x
0.15
Volume =
0.98
m
Volume Pekerjaan Sloof
56.00
64.80
120.80
0.30
0.45
1.25
m'
m'
m'
Bh
=
120.80
x
0.25
Volume =
12.08
m
Volume Pekerjaan Sloof
m'
m'
m'
Bh
=
24.00
x
1.90
x
Volume =
7.30
m
Volume Kolom 40 x 40 Cm Pondasi Poer Plat
1.25
1.25
0.30
24.00
=
24.00
x
1.25
Volume =
11.25
m
Volume Pondasi Poer Plat
=
=
=
=
0.45
m'
m'
m
m
m
x
m
0.20
0.30
2.51
=
=
=
=
1.40
16.00
0.20
0.30
m'
m'
m
m
=
1.40
x
0.20
x
Volume =
0.67
m
Volume Cor Beton Balok Konsol Talang
0.30
16.00
0.67
27.92
92.90
24.00
0.16
16.00
0.16
=
1.40
x
2.00
x
Volume =
0.45
m
Total Volume =
29.12
m
Volume Kurang =
1.20
m
Volume Kolom Beton Bertulang 40 x 40 cm
0.16
4.00
15.36
x
m
=
Volume =
5.200
13.31
x
m
* Panjang Kolom
* Jumlah Kolom
Penyelesaian :
Volume Kolom Praktis Lantai I
=
=
=
Volume =
=
=
3.55 m
22.00 Unit
22.00
78.10
x
m
3.55
3.70 m
4.00 Unit
=
4.00
x
3.70
Volume =
14.80
m
Total Volume =
92.90
m
Volume Kolom Praktis Lantai I
=
=
=
Volume =
=
=
=
Volume =
=
=
21.00
71.40
x
m
3.40
1.50 m
14.00 Unit
14.00
21.00
x
m
1.50
1.40 m
2.00 Unit
=
2.00
x
1.40
Volume =
2.80
m'
Total Volume =
173.30 m'
Volume Kolom Praktis
3.40 m
21.00 Unit
173.30
M'
17.12
5.94
7.28
142.67 m
0.12 m
=
142.67
x
0.12
Volume =
17.12
m
Volume Plat Lantai II Beton Bertulang, T = 12 Cm
=
50.80
x
1.30
Volume =
5.94
m
Volume Beton Plat Talang
=
=
=
0.09
44.40 m
0.15 m
0.20 m
=
44.40
x
0.15
x
0.20
Volume =
1.33
m
Total Volume =
7.28
m
Volume Plat Talang dan Balok Talang Beton Bertulang
49.60 m
0.20 m
0.30 m
=
49.60
x
0.20
x
Volume =
2.98
m
Volume Ring Balok Beton Bertulang 20 x 30 cm
Penyelesaian :
Volume Ring Balok 11 x 20 cm
0.30
=
Volume =
16.00
0.78
10.30
0.45
1.25 m
0.70 m
0.25 m
0.70
0.25
=
1.25
x
0.25
Volume =
0.23
m
Total Volume =
0.45
m
Volume Pondasi Tangga
0.75
=
=
=
2.98
10.30 m
=
10.30
m
Volume =
10.30
m
Volume Ring Balok Beton Bertulang 11 x 20 cm
=
=
=
m
m
m
unit
=
1.40
x
0.20
x
Volume =
0.78
m
Volume Balok Konsol Talang 20 x 30 cm
0.30
1.25
0.22
x
m
1.25 m
0.25 m
0.75 m
=
=
=
Penyelesaian :
Volume Plat Tangga
=
Volume =
1.15
0.15
=
1.20
x
0.30
Volume =
0.65
m
Total mVolume =
1.89
m
Volume Plat dan Anak Tangga
0.18
B. Anak Tangga
Diketahui :
* Panjang Tangga
* Lebar Tangga
* Tinggi Anak Tangga
* Jumlah Anak Tangga
Penyelesaian :
Volume Plat Pondasi
=
=
=
=
7.22 m
1.15 m
0.15 m
=
=
=
7.22
1.25
1.20
0.30
0.18
20.00
x
m
m
m
m
bh
1.89
0.51
0.32
0.91
0.15
3.60 m
0.30 m
0.30 m
=
3.60
x
0.30
Volume =
0.32
m
Volume Balok Bordes
=
=
=
20.00
2.25 m
1.50 m
0.15 m
=
2.25
x
1.50
Volume =
0.51
m
Volume Bordes Tangga
=
=
=
0.30
28.80 m
0.45 m
0.07 m
=
28.80
x
0.45
Volume =
0.91
m
Volume Sunscreen Beton Bertulang
0.07
V. PEKERJAAN DINDING
1 Volume Pasangan Batubata Camp. 1 : 4
A. Volume Pasangan Batubata Lantai I
Diketahui :
* Pasangan Batabata, Tinggi = 3,55 m.
* Dinding Gudang
=
=
=
=
=
=
=
=
=
=
=
=
=
=
11.22
7.95
51.80
8.07
10.22
22.17
19.87
12.43
11.71
11.08
12.43
12.77
21.30
213.01
m
m
m
m
m
m
m
m
m
m
m
m
m
m
Penyelesaian :
Jadi Volume Pasangan Batubata Camp. 1 : 4
Volume =
213.01 m
Volume Pasangan Batubata Camp. 1 : 4
B. Volume Pasangan Batubata Lantai II
Diketahui :
* Pas. Batabata, Tinggi = 3,40 m.
=
=
=
=
=
=
=
=
=
=
5.30
2.52
3.94
3.33
21.32
19.65
16.21
9.57
20.36
102.21
=
=
213.01
315.22
561.81
m
m
m
m
m
m
m
m
m
m
Penyelesaian :
Jadi Volume Pasangan Batubata Lantai II
Volume =
102.21 m
Total Volume = 315.223 m
Volume Pasangan Batubata Camp. 1 : 4
2 Volume Pekerjaan Plesteran 1 : 4
A. Plesteran Batubata
Diketahui :
* Luas Pasangan Batubata
* Sisi Plesteran
315.22 m
2.00 sisi
Penyelesaian :
Jadi Volume Plesteran 1 : 4
=
315.22
x
2.00
Volume =
630.45 m
Pengurangan Pas. Dinding Keramik =
68.64
m
Volume Plesteran Batubata
=
=
=
=
Volume =
3.55 m'
0.22 m'
15.00 m'
3.55
11.72
x
m
0.22
15.00
Diketahui :
* Panjang Kolom
* Lebar Kolom
* Jumlah Kolom
=
=
=
Penyelesaian :
Jadi Volume Plesteran Kolom
Diketahui :
* Panjang Kolom
* Lebar Kolom
* Jumlah Kolom
=
Volume =
=
=
=
=
Volume =
=
=
=
Penyelesaian :
Jadi Volume Pas. Plesteran 1 : 4
3.70 m'
0.11 m'
4.00 m'
3.70
1.63
x
m
0.11
4.00
0.22
12.00
5.00
3.40 m'
0.22 m'
12.00 m'
3.40
8.98
x
m
3.50 m'
0.11 m'
5.00 m'
=
3.50
x
0.11
Volume =
1.93
m
Total Volume =
24.24
m
Volume Plesteran Kolom Praktis
Total Volume Plesteran
=
=
24.24
586.05
M
M
19.99
34.32
34.32
68.64
M
M
586.05
A. Lantai II
Diketahui :
* Tinggi dinding keramik
* Lebar dinding keramik
40.80 m'
0.49 m
Volume =
19.99
m
Volume Plesteran Kaki Pondasi
=
=
1.60
m'
27.60
m
=
1.60
x
27.60
Volume =
44.16
m
Lubang Pintu/Ventilasi =
9.84
m
Volume Lantai II Pasangan Dinding Keramik 25 x 40 cm, KM/WC =
Volume Lantai I dan II Pas. Dinding Keramik 25 x 40 cm, KM/WC =
=
=
586.05
m
=
Volume =
586.05 m
Volume Acian Dinding
=
9.30 m
=
32.10 m
=
33.18 m
=
19.05 m
=
20.55 m
=
11.45 m
=
0.00 m
=
10.40 m
=
16.65 m
=
10.70 m
=
19.60 m
=
37.20 m
=
9.90 m
=
5.50 m
=
15.50 m
Volume
=
251.08 m
Volume Kusen Aluminium Lantai I
251.08
=
16.82 m
=
3.62 m
=
23.81 m
=
4.15 m
=
6.04 m
=
6.04 m
=
0.93 m
=
0.52 m
m
Volume
=
61.92
Volume Dinding Partisi Kaca Lantai I
61.92
4.34
=
=
245.60
496.68
M
M
=
=
88.77
150.69
M
M
=
2.79 m
=
1.55 m
m
Volume
=
4.34
Volume Dinding Partisi Gypsum Lantai I
=
14.70 m
=
30.00 m
=
30.60 m
=
14.00 m
=
11.40 m
=
22.20 m
=
44.40 m
=
0.00 m
=
14.40 m
=
25.50 m
=
26.00 m
=
12.40 m
Volume
=
245.60 m
Volume Kusen Aluminium Lantai II
Total Volume Kusen Aluminium Lantai I dan II
=
22.77 m
=
4.83 m
=
11.22 m
=
12.87 m
=
34.92 m
=
2.16 m
m
Volume
=
88.77
Volume Dinding Partisi Kaca Lantai II
Total Volume Dinding Partisi Kaca Lantai I dan II
=
17.25 m
=
6.48 m
m
Volume
=
23.73
Volume Dinding Partisi Gypsum Lantai II
Total Volume Dinding Partisi Gypsum Lantai I dan II
=
=
23.73
28.07
M
M
15.03
5.74
12.00
1.00 Psg
27.03
e. Jendela J5
f. Jendela J6
g. Jendela J7
h. Jendela J8
i. Jendela J9
=
=
5.74
11.48
M
M
=
13.00 m
Volume =
13.00 m
=
12.32 m
Volume =
12.32 m
=
10.18 m
Volume =
10.18 m
=
5.90 m
=
4.63 m
Volume =
10.52 m
=
4.28 m
Volume =
4.28 m
=
0.00 m
Volume =
0.00 m
=
4.63 m
Volume =
4.63 m
=
6.02 m
Volume =
6.02 m
=
3.95 m
Volume =
3.95 m
Volume Kaca Bening 5 mm Lantai I
64.90
=
1.66 m
=
1.39 m
=
3.90 m
Volume =
6.95 m
Volume Kaca Bening 5 mm Lantai I
6.95
=
=
91.17
156.06
M
M
e. Jendela J15
f. Jendela J16
g. Jendela J17
h. Jendela J18
i. Jendela J19
j. Jendela J10
k. Jendela J6
=
10.17 m
Volume =
10.17 m
=
11.78 m
Volume =
11.78 m
=
1.42 m
Volume =
1.42 m
=
4.90 m
=
4.43 m
Volume =
9.33 m
=
9.73 m
Volume =
9.73 m
=
20.13 m
Volume =
20.13 m
=
0.00 m
Volume =
0.00 m
=
4.09 m
Volume =
4.09 m
=
4.32 m
=
6.05 m
Volume =
10.37 m
=
4.01 m
=
5.56 m
Volume =
9.57 m
=
4.57 m
Volume =
4.57 m
Volume Kaca Bening 5 mm Lantai II
Total Volume Kaca Bening 5 mm Lantai I dan II
=
=
1.10
8.06
M
M
1.20
8.27
Diketahui :
* Lebar
* Tinggi
* Jumlah
Diketahui :
* Lebar
* Tinggi
* Jumlah
Diketahui :
* Lebar
* Tinggi
* Jumlah
Diketahui :
* Lebar
* Tinggi
* Jumlah
Diketahui :
* Lebar
* Tinggi
* Jumlah
b. Teras
Diketahui :
* Lebar
* Tinggi
* Jumlah
=
=
=
=
Volume =
1.00 m
7.70 m
2.00 unit
1.00 x
15.40 m
=
=
=
=
Volume =
2.70 m
7.30 m
2.00 unit
2.70 x
39.42 m
=
=
=
=
Volume =
1.20 m
10.70 m
2.00 unit
1.20 x
25.68 m
=
=
=
=
Volume =
0.75 m
7.80 m
2.00 unit
0.75 x
11.70 m
=
=
=
=
Volume =
3.00 m
2.80 m
1.00 unit
3.00 x
8.40 m
=
=
=
=
Volume =
3.00 m
0.70 m
2.00 unit
3.00 x
4.20 m
=
=
=
=
Volume =
9.60 m
0.30 m
1.00 unit
9.60 x
2.88 m
7.70
2.00
7.30
2.00
10.70
2.00
7.80
2.00
2.80
1.00
0.70
2.00
0.30
1.00
c. List
Diketahui :
* Lebar
* Tinggi
* Jumlah
=
48.20 m
=
0.10 m
=
1.00 unit
=
48.20 x
0.10
x
m
Volume =
4.82
Total Volume =
112.50 m
Volume Rangka dan Penutup Alkopan
1.00
=
7.80 m
=
8.32 kg
=
7.80 x
8.32
Volume =
64.90 kg
Volume Besi IWF 100.50.6
=
=
=
Volume =
Total Volume =
0.66 m
0.54 m
0.66 x
0.54
0.36 m
2.14 m
Volume Glass Block
112.50
64.90
Kg
2.14
147.16
Luas =
Volume =
Volume Tampak Depan =
b. Tampak Belakang
Volume Tampak Belakang =
=
Total Volume Atap Depan dan Belakang =
B. Volume Atap Tampak Samping Kiri dan Kanan
a. Tampak Samping Kiri
Diketahui :
* Panjang Ambang Bawah Atap
=
* Panjang Ambang Atas Atap
=
* Tinggi Atap
=
Penyelesaian :
Luas =
Volume =
14.00
+
2
46.80 m
46.80
m
46.80
46.80
93.60
m
+
m
4.00
5.20
5.20
46.80
10.30 m
0.00 m
5.20 m
10.30
+
2
26.78 m
0.00
b. Teras Lantai II
* Volume Atap
=
32.00 m
Volume =
32.00
m
Volume Bubungan Atap Seng Soka
=
Volume =
32.00
8.88
172.50
130.95
=
=
189.32
361.81
M
M
8.88 m
8.88 m
=
5.85 m
Volume =
0.00 m
Total Volume =
8.88 m
Volume Atap Plat Aluminium
=
23.28 m
=
9.55 m
=
6.20 m
=
40.31 m
=
27.28 m
=
12.56 m
=
11.84 m
=
8.67 m
=
23.40 m
=
6.48 m
=
2.93 m
Volume =
172.50 m
Volume Plafond Lantai I, Tripleks 3 mm
94.80 m
36.15 m
Total Volume =
130.95 m
Volume Listplafond Gypsum Profil
5 Volume Plafond Lantai II, Tripleks 3 mm
Diketahui :
* Volume Plafond
=
108.00 m
=
69.48 m
=
11.84 m
Volume =
189.32 m
Volume Plafond Lantai II, Tripleks 3 mm
Volume Plafond Lantai I dan II, Tripleks 3 mm
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
Volume =
47.27
23.29
46.23
20.01
47.61
18.63
23.81
12.08
3.64
19.17
13.00
26.91
16.56
2.10
13.80
42.58
376.67
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
=
21.13 m
=
6.94 m
=
4.55 m
=
16.73 m
=
12.03 m
=
8.58 m
=
19.80 m
=
4.07 m
=
7.77 m
* Dinding Tembok Belakang
=
40.72 m
Volume =
142.31 m
C. Volume Cat Tembok Dinding Partisi Kalsiboard
Diketahui :
* Luas kalsiboard
=
5.13 m
=
12.24 m
=
34.50 m
=
16.73 m
Volume =
68.60 m
Total Volume =
587.58 m
Volume Pengecatan Tembok
IV Volume Lantai Granito 60 x 60 cm
1 Volume Lantai I Granito 60 x 60 cm
Diketahui :
* Ruang Tata Usaha
* Ruang Mushallah
* Ruang Pantry
* Ruang PST
* Ruang Pengelolaan dan IPDS
* Gudang
* Ruang Lobby
* Teras
=
23.45 m
=
0.00 m
=
0.00 m
=
41.23 m
=
27.28 m
=
0.00 m
=
11.73 m
=
23.76 m
=
2.98 m
=
10.19 m
=
5.62 m
=
4.18 m
Volume =
150.40 m
Volume =
150.40
m
Volume Lantai I Granito 60 x 60 cm
587.58
150.40
=
51.95 m
=
82.71 m
=
8.76 m
=
23.80 m
Volume =
167.22 m
Volume =
167.22
m
Volume Lantai II Granito 60 x 60 cm
150.40
=
=
14.33
315.14
M
M
57.15
=
=
7.10
64.25
M
M
11.84
=
=
11.84
23.68
M
M
28.14
Volume =
11.84
m
Volume KM/WC Lantai I Keramik 30 x 30 cm
B. Volume Lantai II
Diketahui :
* Luas Lantai
Penyelesaian :
Volume Lantai KM/WC
11.84 m
11.84 m
=
Volume =
11.84 m
11.84 m
Volume =
11.84
m
Total Volume =
23.68
m
Volume KM/WC Lantai II Keramik 30 x 30 cm
Volume Lantai KM/WC Keramik 30 x 30 cm
=
9.55 m
=
6.20 m
=
12.40 m
Volume =
28.14 m
Volume Lantai I Keramik 40 x 40 cm
19.20
9.66
3.18
=
78.00 m'
Volume =
78.00
m'
Volume Saluran Keliling Bangunan
78.00
=
5.00 bh
Volume =
5.00
bh
Volume Bak Kontrol Saluran
5.00
Bh
=
=
161.01 m
0.06 m'
Penyelesaian :
Volume Cor Lantai
Volume =
=
=
9.66
m
Volume Cor Lantai
53.00 m
0.06 m'
Penyelesaian :
Volume Cor Rabat
Volume =
3.180 m
Volume Cor Rabat
REKAPITULASI HARGA
PEKERJAAN
LOKASI
TAHUN ANGGARAN :
No.
URAIAN PEKERJAAN
JUMLAH HARGA
( Rp. )
3
PEKERJAAN PENDAHULUAN
II
III
IV
PEKERJAAN BETON
VI
VII
PEKERJAAN PENGECATAN
VIII
IX
PEKERJAAN ELEKTRIKAL
PEKERJAAN SANITAIR
XI
PEKERJAAN LAIN-LAIN
553,270.00
PPN 10%
608,597.00
DIBULATKAN
608,000.00
Terbilang :
553,270.00
55,327.00
URAIAN PEKERJAAN
VOLUME
PEKERJAAN PENDAHULUAN
1 Pengukuran dan Pemasangan Bouwplank
2 Administrasi dan Dokumentasi
II
1
2
3
4
5
6
- m
- ls
61,860.00
3,250,000.00
55,000.00
18,750.00
160,000.00
130,000.00
164,000.00
75,000.00
459,330.00
847,100.00
144,215.00
49,290.00
49,290.00
18,437.50
367,566.00
249,911.00
55,604.75
44,849.00
236,511.00
189,350.00
m3
m3
m3
m3
m3
m3
III
1
2
3
4
5
6
7
8
9
10
11
12
IV
1
2
3
4
5
6
7
8
9
10
11
12
PEKERJAAN BETON
Cor Lantai Beton 1 Pc : 2 PPs: 3 Krl, T = 6 cm
Poer Plat Beton Bertulang 125x 125 cm
Kolom Poer Plat Beton Bertulang 40 x 40 Cm
Kolom Beton Bertulang 40 x 40 cm
Kolom Praktis Beton Bertulang 11 x 11 cm
Sloof Beton Bertulang 15 x 20 cm
Sloof Beton Bertulang 25 x 40 cm
Balok Beton Bertulang 30 x 45 cm
Balok Beton Bertulang 20 x 30 cm
Plat Lantai Beton Bertulang, T = 12 cm
Ring Balok Beton Bertulang 20 x 30 cm
Ring Balok Beton Bertulan 11 x 20 cm
m3
m3
m3
m3
m
m3
m3
m3
m3
m3
m3
m
869,645.00
3,839,048.60
6,696,572.75
6,696,572.75
90,042.95
4,083,075.00
4,083,075.00
6,094,536.35
6,094,536.35
6,066,502.80
6,094,536.35
122,484.70
m3
m3
m3
m3
m3
6,094,536.35
6,066,502.80
3,839,048.60
6,500,159.45
6,500,159.45
m3
m3
6,094,536.35
6,066,502.80
m2
m2
m
m2
m
m
183,737.50
83,755.00
66,575.00
165,552.50
53,650.00
87,625.00
13
14
15
16
17
553,270.00
183,737.50
83,755.00
66,575.00
165,552.50
53,650.00
87,625.00
No.
URAIAN PEKERJAAN
VOLUME
VI
1
2
3
4
5
6
7
8
9
10
- m2
- m2
VIII
1
2
3
4
5
6
7
PEKERJAAN ELEKTRIKAL
Pasang Instalasi Listrik
Box Sekring / MCB
Pasang MCB
Lampu Douwn Light 4" Phillips SL 18 watt
Lampu Douwn Light 5" Phillips SL 23 watt
Stop Kontak AC
Stop Kontak
Saklar Tunggal
Saklar Double
Instalasi dan Stop Kontak Telpon
Handel PLN/Generator Set
Kabel NYM 2 x 2,5 mm
X
1
2
3
4
5
6
7
8
9
XI
1
2
3
4
5
6
7
8
9
PEKERJAAN SANITAIR
Klosed Duduk Standard
Wastafel Lengkap
Floordrain
Selang Shower
Kitchen Zint 1 Lubang
Kran Air Stainless Steel 1/2 "
Pas. Instalasi Air Bersih
Pas. Instalasi Air Kotor/Air Hujan
Septictank + Peresapan
( Rp. )
( Rp. )
DAN PARTISI
m
74,860.00
lbr
3,685,000.00
m2
361,245.00
m2
505,000.00
m2
221,375.00
m2
358,075.00
m2
274,925.00
341,495.00
m2
581,800.00
m2
221,375.00
m2
IX
1
2
3
4
5
6
7
8
9
10
11
12
27,265.00
27,265.00
bh
bh
bh
bh
bh
bh
unit
239,000.00
28,700.00
141,200.00
24,700.00
29,300.00
41,200.00
383,900.00
titik
bh
bh
bh
bh
bh
bh
bh
bh
ls
unit
m
85,000.00
78,875.00
86,100.00
111,100.00
141,100.00
36,100.00
28,600.00
28,600.00
30,600.00
1,750,000.00
163,875.00
21,300.00
unit
bh
bh
unit
unit
bh
ls
ls
unit
m2
set
kg
m
unit
m2
m2
bh
ls
967,640.00
604,300.00
53,750.00
293,410.00
673,450.00
143,410.00
3,200,000.00
3,850,000.00
3,000,000.00
PEKERJAAN LAIN-LAIN
Reiling Tangga Stainlees Steell
Papan Nama
Baja IWF 100.50.4,5
Tali Baja Penggantung
Trekstang
Atap Seng Plat
Rangka Atap Seng Plat
Plat Penggantung + Baut Lengkap
Pembersihan Akhir
525,000.00
5,700,000.00
41,022.50
82,500.00
65,000.00
59,815.00
365,748.40
85,000.00
2,000,000.00
#REF!
#REF!
Satuan Kerja
#REF!
: Pembangunan Cold Storage
Pekerjaan
Lokasi
#REF!
Tahun Anggaran
: 2013
JUMLAH
NO
URAIAN PEKERJAAN
HARGA
(Rp)
PEKERJAAN PERSIAPAN
14,897,338.39
II
14,262,752.90
III
IV
PEKERJAAN BETON
VI
48,445,747.50
VII
PEK.PENGECETAN
19,430,962.30
VIII
PEKERJAAN SANITAIR
13,281,307.20
IX
PEK. ELEKTRIKAL
XI
PEK. LAIN-LAIN
103,822,535.45
65,101,720.45
133,126,223.35
881,300.00
#REF!
1,500,000.00
A.
B.
PPN 10%
#REF!
C.
#REF!
D.
DIBULATKAN
#REF!
Terbilang :
Tiga Ratus Enam Puluh Empat Juta Lima Ratus Enam Puluh Ribu Rupiah
#REF!
#REF!
#REF!
Kegiatan
:#REF!
Pembangunan Cold Storage
Pekerjaan
Lokasi
Tahun Anggaran
#REF!
: 2013
NO
URAIAN PEKERJAAN
KUANTITAS
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan lokasi
2 Pengukuran dan pemasangan bouwplank
3 Administrasi dan Dokumentasi
II
1
2
3
4
52.50 m2
191.50 m1
1.00 m1
7,500.00
57,459.99
3,500,000.00
393,750.00
11,003,588.39
3,500,000.00
14,897,338.39
2,204,690.40
167,062.50
5,248,000.00
6,643,000.00
14,262,752.90
35.64
8.91
32.80
51.10
m3
m3
m3
m3
61,860.00
18,750.00
160,000.00
130,000.00
III
1
2
3
4
5
6
7
8
9
m3
m3
m2
m2
m2
m2
m2
m2
m'
459,330.00
847,100.00
144,215.00
49,290.00
47,750.00
249,911.00
227,123.00
181,279.50
155,000.00
IV
1
2
3
4
5
6
7
8
PEKERJAAN BETON
Cor Lantai Beton t=7 cm
Cor Rabat Beton 1 Pc:3 Psr:5 Krk, t=8 cm
Kolom Poor Plat
Kolom Praktis Beton Bertulang
Kolom Beton Bertulang
Plat Beton t = 10 cm
Ring Balok Beton Bertulang
Sloof Beton Bertulang
10.100
4.4
0
15.00
2.900
0.790
3.0800
2.00
m3
m3
m3
m'
m3
m3
m3
m3
869,645.00
869,645.00
6,696,572.75
90,042.95
6,696,572.75
6,066,502.80
6,094,536.35
4,083,075.00
4.95
250.50
250.50
20.45
169.98
99.30
m3
m3
m2
m'
m2
m'
4,858,300.00
161,925.00
138,712.50
68,150.00
139,270.00
87,625.00
V
1
2
3
4
5
6
753,301.20
18,788,678.00
30,176,988.75
20,627,865.00
19,983,375.00
13,120,327.50
372,000.00
###
8,783,414.50
3,817,741.55
1,350,644.25
19,420,060.98
4,792,537.21
18,771,171.96
8,166,150.00
65,101,720.45
24,048,585.00
40,562,212.50
34,747,481.25
1,393,667.50
23,673,114.60
8,701,162.50
###
VI
1
2
3
VII
1
2
3
4
PEK.PENGECETAN
Pengecetan Dinding Tembok + Kolom
Pengecetan Plafond
Pengecatan Lisplank
Pengecetan Kayu,Kosen/Pintu/Jendela
1.66 m3
4.00 m2
10.20 m2
418.50
169.90
34.76
33.20
m2
m2
m2
m2
62.00 m'
10.00 Bh
PEK. ELEKTRIKAL
Pasang Titik Lampu
Panel Box dan Accsesories
Lampu Down light SL 18 watt+ fitting
Lampu Down light SL 20 watt+ fitting
Stop Kontak
Saklar Ganda
Penangkap Petir + Accsesories
Kabel NYM 2 x 2,5 mm
XI PEK. LAIN-LAIN
1 Pembersihan Akhir
14.00
1.00
5.00
6.00
3.00
4.00
1.00
234.00
titik
Bh
Bh
Bh
titik
Bh
unit
m'
1.00 Ls
5,328,125.00
503,515.00
3,685,000.00
8,844,687.50
2,014,060.00
37,587,000.00
48,445,747.50
27,265.00
27,265.00
49,860.00
49,860.00
11,410,402.50
4,632,323.50
1,732,884.30
1,655,352.00
19,430,962.30
185,822.35
176,032.15
11,520,985.70
1,760,321.50
13,281,307.20
311,500.00
28,700.00
45,000.00
#REF!
111,100.00
141,100.00
28,600.00
30,600.00
###
21,300.00
1,500,000.00
623,000.00
258,300.00
881,300.00
630,000.00
#REF!
555,500.00
846,600.00
85,800.00
122,400.00
20,000,000.00
4,984,200.00
#REF!
1,500,000.00
1,500,000.00
#REF!
#REF!
NO
URAIAN PEKERJAAN
KUANTITAS
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan lokasi
2 Pengukuran dan Pemasangan Bouwplank
3 Administrasi dan Dokumentasi
II
1
2
3
4
5
III
1
2
3
4
5
6
7
8
9
10
IV
1
2
3
4
5
6
PEKERJAAN BETON
Cor Lantai Beton t=7 cm
Cor Rabat Beton 1 Pc:3 Psr:5 Krk, t=8 cm
Kolom Beton Bertulang Type K2
Kolom Praktis Beton Bertulang Type K1
Ring Balok Beton Bertulang Type RB1&2
Sloof Beton Bertulang Type SL
1
2
3
4
5
VI
81.00 Ls
48.00 m1
1.00 m1
7,500.00
61,860.00
3,500,000.00
607,500.00
2,969,280.00
3,500,000.00
7,076,780.00
58.23
14.56
41.00
7.12
48.12
m3
m3
m3
m3
m3
61,860.00
18,750.00
164,000.00
160,000.00
75,000.00
3,602,107.80
272,953.13
6,724,000.00
1,138,720.00
3,608,775.00
15,346,555.93
12.94
38.82
178.62
357.24
357.24
64.52
6.53
16.80
11.27
59.60
m3
m3
m2
m2
m2
m2
m2
m2
m2
m'
459,330.00
847,100.00
144,215.00
49,290.00
47,750.00
249,911.00
227,123.00
181,279.50
350,473.50
55,604.75
5,943,730.20
32,884,422.00
25,759,683.30
17,608,359.60
17,058,210.00
16,123,283.07
1,482,386.40
3,045,495.60
3,949,836.35
3,314,043.10
127,169,449.61
4.97
3.19
0.40
2.31
6.64
1.94
m3
m3
m3
m'
m3
m3
869,645.00
869,645.00
6,696,572.75
90,042.95
6,094,536.35
4,083,075.00
4,324,747.19
2,776,254.70
2,678,629.10
207,661.55
40,452,485.02
7,925,248.58
58,365,026.14
165.40
165.40
110.95
64.70
52.93
m2
m2
m2
m'
m'
183,737.50
138,712.50
155,675.00
53,650.00
87,625.00
30,389,988.66
22,942,901.16
17,271,814.33
3,471,155.00
4,637,991.25
78,713,850.40
0.98 m3
11.20 m2
9.28 m2
5,328,125.00
503,515.00
361,245.00
5,221,562.50
5,639,368.00
3,352,353.60
14,213,284.10
VII
1
2
3
4
PEK.PENGECETAN
Pengecetan Dinding Tembok + Kolom
Pengecetan Plafond
Pengecatan Lisplank
Pengecetan Kayu,Kosen/Pintu/Jendela
VIII
1
2
3
4
5
6
7
8
PEKERJAAN SANITAIR
Closet Jongkok Poerselen
Bak Mandi
Stop Kran 1/2 "
Pas. Instalasi Air Bersih
Pas. Instalasi Air Kotor
Saluran Buis Beton Keliling Bangunan
Bak Kontrol
Septictank + Peresapan
IX
1
2
3
4
5
XI
1
2
3
4
5
6
7
8
9
357.24
64.52
18.53
19.60
m2
m2
m2
m2
27,265.00
27,265.00
49,860.00
49,860.00
2.00
2.00
2.00
1.00
1.00
46.26
6.00
1.00
bh
Bh
Bh
Ls
Ls
m'
Bh
Ls
402,640.00
352,997.75
143,410.00
3,200,000.00
3,850,000.00
#REF!
#REF!
3,000,000.00
bh
bh
bh
bh
bh
311,500.00
28,700.00
24,700.00
53,300.00
20,300.00
titik
Unit
Bh
Bh
titik
Bh
Bh
Bh
m'
45,000.00
#REF!
141,100.00
286,100.00
90,000.00
28,600.00
30,600.00
32,100.00
21,300.00
PEK. ELEKTRIKAL
Pasang Titik Lampu
#REF!
Lampu Down light SL 18 watt+ fitting
Lampu TL 20 watt+ Box
Stop Kontak
Saklar Tunggal
Saklar Ganda
Saklar Triple
Kabel NYM 2 x 2,5 mm
19.00
1.00
16.00
3.00
6.00
5.00
3.00
1.00
190.00
1.00 Ls
1,000,000.00
9,740,148.60
1,759,031.47
923,681.43
977,256.00
13,400,117.50
805,280.00
705,995.50
286,820.00
3,200,000.00
3,850,000.00
#REF!
#REF!
3,000,000.00
#REF!
7,787,500.00
4,305,000.00
1,383,200.00
1,332,500.00
568,400.00
15,376,600.00
855,000.00
#REF!
2,257,600.00
858,300.00
540,000.00
143,000.00
91,800.00
32,100.00
4,047,000.00
#REF!
1,000,000.00
1,000,000.00
NO
URAIAN PEKERJAAN
KUANTITAS
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan lokasi
2 Pengukuran dan pemasangan bouwplank
II
1
2
3
4
5
1
2
3
4
5
6
7
8
9
III
IV
1
2
3
4
5
5
6
V
1
2
3
4
VI
1.00 Ls
48.00 m1
7,500.00
61,860.00
500,000.00
2,969,280.00
58.23
14.56
7.12
7.12
m3
m3
m3
m3
m3
61,860.00
18,750.00
164,000.00
160,000.00
75,000.00
3,602,107.80
272,953.13
1,138,720.00
533,775.00
12.94
38.82
240.00
480.00
480.00
59.87
6.5268
4.653
0
m3
m3
m2
m2
m2
m2
m2
m2
m'
459,330.00
847,100.00
144,215.00
49,290.00
47,750.00
236,511.00
227,123.00
350,473.50
5,943,730.20
32,884,422.00
34,611,600.00
23,659,200.00
22,920,000.00
14,158,991.18
1,482,386.40
-
PEKERJAAN BETON
Cor Lantai Beton t=7 cm
Cor Rabat Beton 1 Pc:3 Psr:5 Krk, t=8 cm
Kolom Type K2 H beam 250.250.9.14
KolomB1
Praktis
Beton Bertulang Type K1
Balok
IWF 250.175.7.11
4.973
7,341
2.31
m3
m3
m3
m'
869,645.00
869,645.00
90,042.95
4,324,929.82
207,661.55
6.6375 m3
1.94 m3
6,094,536.35
4,083,075.00
40,452,485.02
7,925,248.58
649.97
71.05
1.00
m2
m2
m'
Ls
265,000.00
139,270.00
53,650.00
500,000.00
172,242,315.00
9,894,562.49
500,000.00
m3
m2
m2
5,328,125.00
503,515.00
361,245.00
VII
1
2
3
PEK.PENGECETAN
Pengecetan Dinding Tembok + Kolom
Pengecetan Plafond
Pengecetan Kayu,Kosen/Pintu/Jendela
VIII
1
2
3
4
5
IX
PEK. ELEKTRIKAL
Pasang Titik Lampu
Boks Sekring
Lampu Down light SL 18 watt+ fitting
Stop Kontak
Saklar Tunggal
Kabel NYM 2 x 2,5 mm
1
2
3
4
5
6
X
PEK. LAIN-LAIN
1 Pembersihan Akhir
480.00 m2
59.87 m2
- m2
39.00
1.00
39.00
16.00
20.00
390.00
27,265.00
27,265.00
39,810.00
13,087,200.00
1,632,249.22
-
bh
bh
bh
bh
bh
311,500.00
28,700.00
24,700.00
53,300.00
20,300.00
7,787,500.00
4,305,000.00
1,383,200.00
1,332,500.00
568,400.00
titik
Bh
Bh
titik
Bh
m'
45,000.00
220,000.00
141,100.00
90,000.00
28,600.00
21,300.00
1,755,000.00
220,000.00
5,502,900.00
1,440,000.00
572,000.00
8,307,000.00
7,500.00
-
500,000.00
-
1.00 Ls
-
JUMLAH
(Rp)
6
3,469,280.00
5,547,555.93
135,660,329.77
52,910,324.97
182,636,877.49
14,719,449.22
15,376,600.00
17,796,900.00
500,000.00
URAIAN PEKERJAAN
PEKERJAAN PENDAHULUAN
1 Pengukuran dan Pemasangan Bouwplank
2 Administrasi dan Dokumentasi
II
1
2
3
4
5
6
VOLUME
5,476,960.00
2,226,960.00
3,250,000.00
55,000.00
18,750.00
160,000.00
130,000.00
164,000.00
75,000.00
22,319,639.46
5,817,625.00
1,136,875.00
469,000.00
4,609,339.58
5,233,978.00
5,052,821.88
459,330.00
847,100.00
144,215.00
49,290.00
49,290.00
18,437.50
367,566.00
249,911.00
55,604.75
44,849.00
236,511.00
189,350.00
267,362,272.01
6,134,811.48
29,193,819.08
45,459,870.52
28,886,394.64
985,405.68
10,805,293.19
115,832,911.41
7,032,495.54
3,572,605.19
861,100.80
5,600,580.48
12,996,984.00
m3
m3
m3
m3
m3
m
m3
m3
m3
m3
m3
m3
m
m3
869,645.00
3,839,048.60
6,696,572.75
6,696,572.75
6,696,572.75
90,042.95
4,083,075.00
4,083,075.00
6,094,536.35
6,094,536.35
6,066,502.80
6,094,536.35
122,484.70
6,094,536.35
701,804,284.89
8,401,292.49
43,189,296.75
48,858,194.78
186,968,311.18
33,750,726.66
15,604,443.24
4,005,496.58
49,323,546.00
99,389,698.80
15,321,664.38
103,860,954.54
18,137,340.18
1,261,592.41
4,778,116.50
m3
m3
m3
m3
0.32 m3
0.91 m3
6,066,502.80
3,839,048.60
6,500,159.45
6,500,159.45
44,137,447.77
1,739,568.90
12,307,726.91
3,290,705.72
6,094,536.35
6,066,502.80
1,974,629.78
5,503,531.34
183,737.50
83,755.00
66,575.00
177,245,725.00
27,038,810.50
12,325,385.80
2,130,400.00
105.78
60.63
2.93
35.46
31.91
67.37
m3
m3
m3
m3
m3
m3
IV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
PEKERJAAN BETON
Cor Lantai Beton 1 Pc : 2 PPs: 3 Krl, T = 6 cm
Poer Plat Beton Bertulang 125x 125 cm
Kolom Poer Plat Beton Bertulang 40 x 40 Cm
Kolom Beton Bertulang 40 x 40 cm
Kolom Beton Bertulang 30 x 30 cm
Kolom Praktis Beton Bertulang 11 x 11 cm
Sloof Beton Bertulang 15 x 20 cm
Sloof Beton Bertulang 25 x 40 cm
Balok Beton Bertulang 30 x 45 cm
Balok Beton Bertulang 20 x 30 cm
Plat Lantai Beton Bertulang, T = 12 cm
Ring Balok Beton Bertulang 20 x 30 cm
Ring Balok Beton Bertulan 11 x 20 cm
Balok Konsol Talang Beton Bertulang 20 x 30
Plat Talang Beton Bertulang, T = 9 cm
Pondasi Tangga Beton Bertulang
Plat Tangga Beton Bertulang
Plat Bordes Tangga Beton Bertulang
9.66
11.25
7.30
27.92
173.30
0.98
12.08
16.31
2.51
17.12
2.98
10.30
0.78
7.28
0.45
1.89
0.51
VOLUME
61,860.00
3,250,000.00
36.00 m
1.00 ls
III
1
2
3
4
5
6
7
8
9
10
11
12
15
16
17
18
PEKERJAAN TAM
98.08
5.04
4
5
6
7
8
10
361.81
361.81
130.95
112.50
112.50
IX
1
2
3
4
5
6
7
8
9
10
11
12
X
1
2
3
4
5
6
7
8
9
XI
1
2
3
4
5
6
7
8
9
101,075.00
38,195.00
53,650.00
350,748.40
345,575.00
165,552.50
587.58 m2
361.81 m2
36,569,945.75
13,819,332.95
7,025,467.50
39,459,195.00
38,877,187.50
180.91
180.91
127,297.50
m2
m2
m
m2
m2
m2
m2
159,775,563.45
37,181,464.80
7,370,000.00
9,766,077.95
5,797,400.00
34,548,608.23
53,956,978.97
7,717,832.06
409,794.00
1,244,121.12
1,783,286.31
27,265.00
27,265.00
25,885,186.51
16,020,436.86
9,864,749.65
bh
bh
bh
bh
bh
bh
unit
239,000.00
28,700.00
141,200.00
24,700.00
29,300.00
41,200.00
383,900.00
11,885,600.00
2,629,000.00
1,808,100.00
3,671,200.00
98,800.00
58,600.00
164,800.00
3,455,100.00
PEKERJAAN ELEKTRIKAL
Pasang Instalasi Listrik
Box Sekring / MCB
Pasang MCB
Lampu Douwn Light 4" Phillips SL 18 watt
Lampu Douwn Light 5" Phillips SL 23 watt
Stop Kontak AC
Stop Kontak
Saklar Tunggal
Saklar Double
Instalasi dan Stop Kontak Telpon
Handel PLN/Generator Set
Kabel NYM 2 x 2,5 mm
80.00
1.00
4.00
8.00
48.00
11.00
12.00
14.00
13.00
1.00
1.00
245.00
titik
bh
bh
bh
bh
bh
bh
bh
bh
ls
unit
m
85,000.00
78,875.00
86,100.00
111,100.00
141,100.00
36,100.00
28,600.00
28,600.00
30,600.00
1,750,000.00
163,875.00
21,300.00
23,555,750.00
6,800,000.00
78,875.00
344,400.00
888,800.00
6,772,800.00
397,100.00
343,200.00
400,400.00
397,800.00
1,750,000.00
163,875.00
5,218,500.00
4.00
4.00
8.00
1.00
1.00
8.00
1.00
1.00
1.00
unit
bh
bh
unit
unit
bh
ls
ls
unit
8.27
1.00
64.90
9.50
2.00
8.88
8.88
2.00
1.00
m2
set
kg
m
unit
m2
m2
bh
ls
PEKERJAAN SANITAIR
Klosed Duduk Standard
Wastafel Lengkap
Floordrain
Selang Shower
Kitchen Zint 1 Lubang
Kran Air Stainless Steel 1/2 "
Pas. Instalasi Air Bersih
Pas. Instalasi Air Kotor/Air Hujan
Septictank + Peresapan
967,640.00
604,300.00
53,750.00
293,410.00
673,450.00
143,410.00
3,200,000.00
3,850,000.00
3,000,000.00
PEKERJAAN LAIN-LAIN
Reiling Tangga Stainlees Steell
Papan Nama
Baja IWF 100.50.4,5
Tali Baja Penggantung
Trekstang
Atap Seng Plat
Rangka Atap Seng Plat
Plat Penggantung + Baut Lengkap
Pembersihan Akhir
Jumlah
525,000.00
5,700,000.00
41,022.50
82,500.00
65,000.00
59,815.00
365,748.40
85,000.00
2,000,000.00
18,881,900.00
3,870,560.00
2,417,200.00
430,000.00
293,410.00
673,450.00
1,147,280.00
3,200,000.00
3,850,000.00
3,000,000.00
19,568,274.15
4,343,325.00
5,700,000.00
2,662,196.16
783,750.00
130,000.00
531,157.20
3,247,845.79
170,000.00
2,000,000.00
1,433,761,155.47
GE ORDER (CCO)
PEKERJAAN TERLAKSANA
5,476,960
36.00
1.00
12,750,860
2,226,960
3,250,000
35,070,500
105.78
60.63
2.93
133.54
31.91
67.37
12,750,860
5,817,625
1,136,875
469,000
17,360,200
5,233,978
5,052,822
267,362,272
13.36
34.46
315.22
586.05
19.99
586.05
315.14
28.14
64.25
19.20
23.68
68.64
33,750,727
74,096,206
8.96
60,001,292
2.31
14,078,378.97
0.14
16,535.43
33,750,727
627,708,079
9.66
11.25
7.30
18.96
5.04
173.30
0.98
12.08
16.31
0.20
17.12
2.98
10.17
0.78
7.28
0.45
1.89
0.51
0.32
0.91
52,978,029
6,134,811
29,193,819
45,459,871
28,886,395
985,406
10,805,293
115,832,911
7,032,496
3,572,605
861,101
5,600,580
12,996,984
57,414,746
8,401,292
43,189,297
48,858,195
126,967,019
33,750,727
15,604,443
4,005,497
49,323,546
99,389,699
1,243,285
103,860,955
18,137,340
1,245,057
4,778,116
44,137,448
1,739,569
12,307,727
3,290,706
1,974,630
5,503,531
172,809,008
147.16
147.16
32.00
27,038,811
12,325,386
2,130,400
361.81
361.81
130.95
36,569,946
13,819,333
7,025,468
29,949,275
23,028,754
0.00
0.00
0.00
112.50
112.50
180.91
180.91
39,459,195
38,877,188
29,949,275
23,028,754
159,775,563
496.68
2.00
27.03
11.48
156.06
150.69
28.07
1.20
2.14
8.06
37,181,465
7,370,000
9,766,078
5,797,400
34,548,608
53,956,979
7,717,832
409,794
1,244,121
1,783,286
25,885,187
587.58
361.81
16,020,437
9,864,750
11,885,600
11.00
63.00
26.00
4.00
2.00
4.00
9.00
2,629,000
1,808,100
3,671,200
98,800
58,600
164,800
3,455,100
23,555,750
80.00
1.00
4.00
8.00
48.00
11.00
12.00
14.00
13.00
1.00
1.00
245.00
6,800,000
78,875
344,400
888,800
6,772,800
397,100
343,200
400,400
397,800
1,750,000
163,875
5,218,500
18,881,900
4.00
4.00
8.00
1.00
1.00
8.00
1.00
1.00
1.00
3,870,560
2,417,200
430,000
293,410
673,450
1,147,280
3,200,000
3,850,000
3,000,000
19,568,274
8.27
1.00
64.90
9.50
2.00
8.88
8.88
2.00
1.00
99,479,616.33
131,510,952.44
4,343,325
5,700,000
2,662,196
783,750
130,000
531,157
3,247,846
170,000
2,000,000
###
Balok 20/30
l (panjang)
39
KOLOM 30/30
L
N
A
v
=
=
=
=
3.50
16.00
0.16
8.96
urugan tanah
A
t
V
vnet
192
87.50 cm
168.00 m3
133.54
192
384
TUKANG ASEP
TOKO TOLITOLI
BESI
@16 SN
@14 SN
@12 SN
@10 SN
@8 SNI
@6 SNI
149,000
120,000
84,000
58,500
38,500
152,500
120,000
85,000
69,000
40,000
25,500
11,500
3,000
3,450,000
450,000
3,900,000
SEMEN
@BOSOWA
@3 RODA
@TONA
12
2
1.
68,000
68,500
68,500
2.
TEGEL/GRANIT
@TEGEL 40X40
@GRANIT 60X60
195,000
190,000 3.
HOLO
@HOLO 2X4
@HOLO 4X4
SENG SOKA
@1 LEBAR 1,70X80 MERAH
@1 LEBAR 1,70X80 BIRU
18,000
25,000
53,000 PANJANG
46,000
PENAMPANG
MULTIPLEKX
@8 MM/LEBAR
@15 MM/LEBAR
110,000
195,000
GIPSUM
@8 MM/LEBAR
@9 MM/LEBAR
70,000
60,000
157,000
160,000
123,000
86,000
59,000
39,000
300
150
350
2
2
700
350
2
3
700
350
6
2100
3500
200
2
2
400
200
4
3
800
100
1
4
100
200
2
#VALUE!
2
100
#VALUE!
#VALUE!
57,500
37,000
16
2
60 LBR
85 TGG
34
5,100
0,6
PANJANG
PENAMPANG
52
0.60
2
0.25
0.25 X
0.73
1.00
0.73
400
52
0.73
37.70
1,700
5,200
DI LAKSANAKAN OLEH :
A.
BULAN I
Juli s/d
Agustus
HAL-HAL PERMULAAN :
1 Kontrak ( 10/7/14)
2 SPMK ( 14/7/14)
3 Bulan Ramadhon
5 Jadwal Kerja
BULAN II
Agustus s/d
September
BULAN III
September s/d
Oktober
BULAN IV
Oktober s/d
Nopember
BULAN V
Nopember s/d
Desember
KETERANGAN
10 Juli
Progres
sampai
rencana
B.
1
2
3
4
5
6
PEKERJAAN PERMULAAN :
Mobilisasi tenaga kerja
Melakukan Pengukuran Lokasi
Penggalian Lubang Poerplat konstruksi
Mobilisasi bahan dan material
Pemotongan dan perakitan besi konstruksi
Sesuai Jadwal Kerja
Kondisi lapangan :
1 Curah hujan cukup tinggi
memasuki bulan ke II
pekerjaan ini
2 Lokasi kerja ada hambatan
seperti
beton
poerplat
bangunan
lama,
pada
lubang bangunan dibangun
C.
D.
E.
F.
G.
PEKERJAAN SELANJUTNYA :
1 Lanjutkan pekerjaan sebelumnya dan
selesai dengan cepat
2 Dihari hari tidak hujan akan kerja ekstra
(lembur malam hari bila tidak hujan)
3 Penambahan tenaga tukang dan buruh
sesuai spesifikasi pekerjaan
4 Jadwal Kerja
PEKERJAAN BERIKUTNYA :
1 Bahan dan material bangunan berikutnya
diperhitungkan dengan cermat
2 Antisipasi kerjaan saat curah hujan
berlangsung
3 Tenaga kerja, baik tukang dan buruhnya
diarahkan untuk fokus kerja
4 Jadwal Kerja
1 Penyelesaian
pekerjaan
sebelumnya dengan cepat
2 Percepatan progres capaian
atas pekerjaan sebelumnya
3 Diakhir bulan ke dua ini rencana
kerja bisa capai targetnya
4 Masuk bulan ke III realisasi
pekerjaan akan deviasi (+),
pekerjaan beton berjalan baik.
1 Lanjutkan
pekerjaan
belum
rampung sebelumnya
2 Item pekerjan baru/lain dikerja
selama
tidak
menganggu
pekerjaan sebelumnya
1
2
3
4
5
6
1
2
3
4
5
Akan dilaksanakan :
1 Merapikan/Sempurnakan
Pekerjaan2 belum selesai
2 Mengkontrol kembali semua
kerjaan dengan baik
MASTIKA, Ah.T.
Sesuai
1
2
3
4
JENIS PEKERJAAN
MATERIAL
YANG DIPAKAI
KOMPOSISI
MATERIAL
BIAYA
NILAI
WAKTU
No.
URAIAN PEKERJAAN
II
III
IV
VOLUME
PEKERJAAN PENDAHULUAN
1 Pengukuran dan Pemasangan Bouwplank
2 Administrasi dan Dokumentasi
1
2
3
4
5
6
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
PEKERJAAN BETON
Cor Lantai Beton 1 Pc : 2 PPs: 3 Krl, T = 6 cm
Poer Plat Beton Bertulang 125x 125 cm
Kolom Poer Plat Beton Bertulang 40 x 40 Cm
Kolom Beton Bertulang 40 x 40 cm
Kolom Praktis Beton Bertulang 11 x 11 cm
Sloof Beton Bertulang 15 x 20 cm
Sloof Beton Bertulang 25 x 40 cm
Balok Beton Bertulang 30 x 45 cm
Balok Beton Bertulang 20 x 30 cm
Plat Lantai Beton Bertulang, T = 12 cm
Ring Balok Beton Bertulang 20 x 30 cm
Ring Balok Beton Bertulan 11 x 20 cm
Balok Konsol Talang Beton Bertulang 20 x 30 cm
Plat Talang Beton Bertulang, T = 9 cm
Pondasi Tangga Beton Bertulang
Plat Tangga Beton Bertulang
Plat Bordes Tangga Beton Bertulang
Balok Bordes Beton Bertulang
Sunscreen Beton Bertulang
1
2
3
4
5
6
7
8
No.
URAIAN PEKERJAAN
VI
1
2
3
4
5
6
7
8
9
10
VII
PEKERJAAN PENGECATAN
1 Pengecatan Tembok
2 Pengecatan Plafond
VIII
IX
1
2
3
4
5
6
7
1
2
3
4
5
6
7
8
9
10
11
XI
1
2
3
4
5
6
7
8
9
1
2
3
4
5
6
7
8
9
PEKERJAAN SANITAIR
Klosed Duduk Standard
Wastafel Lengkap
Floordrain
Selang Shower
Kitchen Zint 1 Lubang
Kran Air Stainless Steel 1/2 "
Pas. Instalasi Air Bersih
Pas. Instalasi Air Kotor/Air Hujan
Septictank + Peresapan
PEKERJAAN LAIN-LAIN
Reiling Tangga Stainlees Steell
Papan Nama
Baja IWF 100.50.4,5
Tali Baja Penggantung
Trekstang
Atap Seng Plat
Rangka Atap Seng Plat
Plat Penggantung + Baut Lengkap
Pembersihan Akhir
HARGA SATUAN
( Rp. )
4