PEKERJAAN
LOKASI
ANGGARAN
:
:
:
NO
I.
A.
1
2
3
4
B.
1
C.
URAIAN PEKERJAAN
10
11
12
13
14
15
16
17
18
II.
A.
1
2
3
B.
1
2
C.
1
2
3
D.
1
2
3
4
5
6
E.
1
2
3
F.
1
2
G.
1
2
3
4
5
6
7
8
9
10
11
12
III.
6
7
8
9
10
11
12
13
14
NGGARAN BIAYA
PEMBANGUNAN BENGKEL SMKN 6
KOTA BALIKPAPAN
TAHUN 2013
URAIAN PEKERJAAN
STRUKTUR
PEKERJAAN TANAH
Membuat lantai kerja beton mutu f'c = 7,4 MPa (K 100), slump (36)cm, w/c = 0,87
Di bawah pondasi
Di bawah lantai workshop dan ruangan
Di bawah lantai teras
Pekerjaan Pondasi Mini Pile
Pengadaan dan Pemancangan mini pile 15x15 Prestrest K.500
+ 2) cm w/c = 0,58
+ 2) cm w/c = 0,58
+ 2) cm w/c = 0,58
+ 2) cm w/c = 0,58
+ 2) cm w/c = 0,58
+ 2) cm w/c = 0,58
+ 2) cm w/c = 0,58
+ 2) cm w/c = 0,58
Membuat beton mutu f'c = 19,3 MPa (K 225), slump (12 + 2) cm w/c = 0,58
Pembesian 1 kg dengan besi polos
Cor Beton Teras
Membuat beton mutu f'c = 19,3 MPa (K 225), slump (12 + 2) cm w/c = 0,58
PEKERJAAN ARSITEKTUR
PEKERJAAN ATAP
Pasang atap steel jenis Trimdeck Hiten tebal 0,4 mm finish Zincalume
Memasang 1 m2 dinding bata merah tebal 1/2 bata, camp 1Pc : 2PP
Memasang 1 m2 dinding bata merah tebal 1/2 bata,camp 1Pc : 4 PP
PEKERJAAN PLESTERAN
Pintu
Pintu
Pintu
Pintu
Pintu
Pintu
P1
P2A
P2
P3
P4
PJ1
Jendela J1
Bouvenlight
Bouvenlight
Bouvenlight
Bouvenlight
Bouvenlight
BV1
BV2
BV3
BV4
BV5
PEKERJAAN ELEKTRIKAL
Lampu SL 15 Watt
Downlight PL 13 Watt
Kap Lampu BL 1x36 W + armature
Saklar tunggal 10A
Saklar Dua 10A
Stop kontak 1 phasa 13A
Stop Kontak AC
Instalasi penerangan
Instalasi stop kontak
JUMLAH
PPN
TOTAL
DIBULATKAN
KONTRAK
VOL
SAT
344.20
114.73
213.30
85.83
m3
m3
m3
m3
HARGA SATUAN
JUMLAH
(Rp)
(Rp)
21,278.81
11,344.80
78,756.00
78,756.00
SUB TOTAL. A
10.35 m3
890,113.60
SUB TOTAL. B
7,324,253.11
1,301,642.13
16,798,969.82
6,759,288.83
32,184,153.90
9,215,473.41
9,215,473.41
w/c = 0,87
2.72 m3
41.55 m3
10.98 m3
935,455.00
935,455.00
935,455.00
2,548,179.42
38,868,155.25
10,266,852.49
96 ttk
96 ttk
96 ttk
1,377,640.00
132,253,440.00
26,450,688.00
7,200,000.00
275,528.00
75,000.00
12.29
320.30
375.91
30.72
m3
Kg
Kg
m2
4.06
111.86
131.28
12.48
m3
Kg
Kg
m2
114,630.80
4,526,739.36
1,157,504.10
1,387,997.11
1,430,592.38
8.864 m3
320.74 Kg
1,116,060.00
10,348.00
9,892,755.84
3,318,995.00
1,116,060.00
10,348.00
10,573.00
114,630.80
1,116,060.00
10,348.00
10,573.00
13,714,145.28
3,314,503.81
3,974,518.72
3,521,433.60
491.82 Kg
88.64 m2
3
102.59
284.08
12
m3
Kg
Kg
m2
2.4
86.80
236.74
24
m3
Kg
Kg
m2
2.37 m3
111.11 Kg
31.66 m2
12.53
353.53
1,464.61
69.6
m3
Kg
Kg
m2
0.24
37.88
109.85
1.76
m3
Kg
Kg
m2
76.68
4,030.06
178.44
100.5
23.04
1,545.82
0.47
183.55
10,573.00
123,130.80
1,116,060.00
10,348.00
10,573.00
123,130.80
1,116,060.00
10,348.00
10,573.00
123,130.80
1,116,060.00
10,348.00
123,130.80
5,200,002.71
10,914,314.11
3,348,180.00
1,061,555.79
3,003,611.67
1,477,569.60
2,678,544.00
898,239.51
2,503,009.73
2,955,139.20
2,649,917.06
1,149,745.58
3,898,074.87
1,116,060.00
10,348.00
123,130.80
13,981,999.68
3,658,284.56
142,149.08
9,893,575.97
1,116,060.00
10,348.00
123,130.80
267,854.40
391,959.06
13,525,364.78
142,149.08
250,182.38
m3
Kg
Kg
m'
1,116,060.00
10,348.00
10,348.00
85,579,480.80
41,703,066.05
1,846,494.64
5,025,000.00
m3
Kg
m3
m'
1,116,060.00
10,348.00
50,000.00
1,202,731.20
56,795.25
0.63 m3
102.77 Kg
7.50 m2
1,202,731.20
0.62 m3
34.03 kg
4.14 m2
1,202,731.20
10,348.00
172,749.08
10,348.00
285,589.00
180,338,197.12
25,714,022.40
15,996,175.89
567,689.13
10,424,484.16
753,585.91
1,063,466.59
1,296,400.65
746,896.08
352,150.72
1,182,338.46
4.80 m3
154.86 Kg
1,202,731.20
10,348.00
5,773,109.76
1,602,540.95
17.56 m3
1,202,731.20
21,120,440.96
SUB TOTAL. C
898.47 m2
55.40 m'
110.8 m'
121,614.00
115,838.80
100,000.00
SUB TOTAL. A
184.28 m2
907.00 m2
123,260.24
114,414.30
SUB TOTAL. B
368.55 m2
1,814.00 m2
1,814.00 m2
46,871.19
36,857.69
20,000.00
SUB TOTAL. C
144.00
48.00
47.18
5.18
831.00
600.47
m2
m2
m2
m2
m2
m2
192.00 m2
192.00 m2
162.79 m'
161,479.31
163,556.41
150,039.31
161,479.31
97,000.00
700,000.00
SUB TOTAL. D
43,084.80
107,098.40
40,219.80
SUB TOTAL. E
626.51 m2
1,187.48 m2
38,090.14
38,090.14
SUB TOTAL. F
19.6
2
2
2
4
3
m2
unit
unit
unit
unit
unit
1,200,000.00
8,000,000.00
4,000,000.00
1,700,000.00
1,700,000.00
2,500,000.00
748,619,165.30
109,266,683.81
6,417,425.20
11,080,000.00
126,764,109.01
22,713,903.99
103,773,580.17
126,487,484.16
17,274,470.82
66,859,727.29
36,279,933.60
120,414,131.71
23,253,020.64
7,850,707.68
7,078,104.45
835,655.43
80,607,000.00
420,329,000.00
539,953,488.20
8,272,281.60
20,562,892.80
6,547,381.24
35,382,555.64
23,863,977.02
45,231,410.48
69,095,387.50
23,520,000.00
16,000,000.00
8,000,000.00
3,400,000.00
6,800,000.00
7,500,000.00
14
2
8
2
1
6
unit
Unit
Unit
Unit
Unit
Unit
1,200,000.00
900,000.00
2,200,000.00
1,750,000.00
1,750,000.00
1,500,000.00
SUB TOTAL. G
4
2
44
5
8
15
6
50
15
bh
bh
bh
bh
bh
bh
bh
titik
titik
350,000.00
179,460.00
250,000.00
40,410.00
44,410.00
46,410.00
374,600.00
260,340.00
279,800.00
TOTAL. III
16,800,000.00
1,800,000.00
17,600,000.00
3,500,000.00
1,750,000.00
9,000,000.00
115,670,000.00
1,400,000.00
358,920.00
11,000,000.00
202,050.00
355,280.00
696,150.00
2,247,600.00
13,017,000.00
4,197,000.00
158,144,000.00