Kepada Yth,
REKTOR UNIVERAITAS ISLAM RIAU
Di -
Pekanbaru
Bersama ini kami mengajukan penawaran untuk pekerjaan : Pekerjaan Fisik Pembangunan
Gedung Rektor Universitas Islam Riau Tahap III sebesar Rp.14.855.040.000,- terbilang
(Empat Belas Milyar Delapan Ratus Lima Puluh Lima Juta Empat Puluh Ribu Rupiah.-).
Penawaran ini sudah memperhatikan ketentuan dan persyaratan yang tercantum dalam
Dokumen Pengadaan untuk melaksanakan pekerjaan tersebut di atas.
Penawaran ini berlaku selama 30 (tiga puluh) hari kalender sejak batas akhir pemasukan
Dokumen Penawaran.
Dengan disampaikannya Surat Penawaran ini, maka kami menyatakan sanggup dan akan
tunduk pada semua ketentuan yang tercantum dalam Dokumen Pengadaan.
HELBEN SAPUTRA, ST
Direktur
REKAPITULASI BIAYA
1 2 3
A PEKERJAAN LANTAI - 1
A . 1 PEKERJAAN ARSITEKTUR Rp . 2,461,394,651.18
A. 2 PEKERJAAN PLUMBING Rp . 122,015,000.00
A. 3 PEKERJAAN HALAMAN Rp . 295,288,940.82
JUMLAH PEKERJAAN LANTAI - 1 Rp . 2,878,698,592.00
B PEKERJAAN LANTAI - 2
B . 1 PEKERJAAN ARSITEKTUR Rp . 1,943,980,382.50
B . 2 PEKERJAAN PLUMBING Rp . 27,460,000.00
JUMLAH PEKERJAAN LANTAI - 2 Rp . 1,971,440,382.50
C PEKERJAAN LANTAI - 3
C . 1 PEKERJAAN ARSITEKTUR Rp . 1,907,878,973.50
C . 2 PEKERJAAN PLUMBING Rp . 27,480,000.00
JUMLAH PEKERJAAN LANTAI - 3 Rp . 1,935,358,973.50
D PEKERJAAN LANTAI - 4
D . 1 PEKERJAAN ARSITEKTUR Rp . 2,642,756,310.00
D . 2 PEKERJAAN PLUMBING Rp . 88,395,000.00
JUMLAH PEKERJAAN LANTAI - 4 Rp . 2,731,151,310.00
Dua Belas Milyar Sembilan Ratus Enam Puluh Satu Juta Lima Ratus Enam Puluh
TERBILANG :
Ribu Rupiah.-
HELBEN SAPUTRA, ST
DIREKTUR
RENCANA ANGGARAN BIAYA
TAHAP I
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN
(Rp)
1 2 3 4 5
A. LANTAI 1
I PEKERJAAN PENDAHULUAN
1 Pekerjaan Pembersihan Lokasi Bangunan 1,935.49 M2 17,060.27
2 Pekerjaan Timbunan dan Perataan Halaman Sebanyak 90% 10,087.20 M3 151,008.02
3 Pekerjaan Pemasangan Papan Bowplank dan Pengukuran 207.50 M1 57,503.75
4 Pembuatan Jalan Akses Masuk Lokasi Proyek 100.00 M1 218,820.07
5 PDA Test 3.00 Titik 10,000,000.00
II PEKERJAAN PONDASI
1 Pekerjaan Galian Tanah Pondasi 160.36 M3 80,520.06
2 Pekerjaan Urugan Pasir Di Bawah Pondasi 17.98 M3 151,008.02
3 Pekerjaan Cor Lantai Kerja 1:3:5 8.99 M3 725,674.63
4 Pekerjaan Pondasi Bored Pile Beton Mutu K-250
4 . a . Pengeboran Bored Pile Beton Tipe 1. Diameter 50 Cm 720.00 M1 97,323.16
4 . b . Pengecoran Bored Pile Beton Tipe 1. Diameter 50 Cm
a. Pembesian 6,878.03 Kg 19,524.67
b. Cor Beton K.250 47.10 M3 990,000.00
4 . c . Pengeboran Bored Pile Beton Tipe 2. Diameter 50 Cm 960.00 M1 97,323.16
4 . d . Pengecoran Bored Pile Beton Tipe 2. Diameter 50 Cm
a. Pembesian 13,756.06 Kg 19,524.67
b. Cor Beton K.250 94.20 M3 990,000.00
4 . e . Pengeboran Bored Pile Beton Tipe 3. Diameter 40 Cm 960.00 M1 97,323.16
4 . f . Pengecoran Bored Pile Beton Tipe 3. Diameter 40 Cm
a. Pembesian 12,790.45 Kg 19,524.67
b. Cor Beton K.250 60.29 M3 990,000.00
4 . g . Pengeboran Bored Pile Beton Tipe 4. Diameter 40 Cm 72.00 M1 97,323.16
4 . h . Pengecoran Bored Pile Beton Tipe 4. Diameter 40 Cm
a. Pembesian 1,598.81 Kg 19,524.67
b. Cor Beton K.250 7.54 M3 990,000.00
5 Pekerjaan Pile Cap Tipe 1 Ukuran 160 x 160 x 60 cm Mutu K-300
5 . a . Bekisting 30.72 M2 311,209.63
5 . b . Pembesian 419.07 Kg 19,524.67
5 . c . Cor Beton K.300 12.29 M3 1,210,000.00
6 Pekerjaan Pile Cap Tipe 2 Ukuran 70 x 195 x 60 cm Mutu K-300
6 . a . Bekisting 50.88 M2 311,209.63
6 . b . Pembesian 715.94 Kg 19,524.67
6 . c . Cor Beton K.300 13.10 M3 1,210,000.00
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN
(Rp)
1 2 3 4 5
2 Pekerjaan Pile Cap Pondasi Lift Ukuran 480 x 325 x 60 cm Mutu K-300
2 . a . Bekisting 9.66 M2 311,209.63
2 . b . Pembesian 365.87 Kg 19,524.67
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN
(Rp)
1 2 3 4 5
3 Pekerjaan Dinding Beton, Tebal = 20 cm, Tinggi = 200 cm, Mutu K-300
3 . a . Bekisting 90.00 M2 311,209.63
3 . b . Pembesian 1,110.63 Kg 19,524.67
3 . c . Cor Beton K.300 18.00 M3 1,210,000.00
Sub Jumlah
2 Pek. Cor Balok Bordes 20/40 Beton K.300
2 . a . Bekisting 5.32 M2 316,159.63
2 . b . Pembesian 52.97 Kg 19,524.67
2 . c . Cor Beton K.300 0.39 M3 1,210,000.00
Sub Jumlah
3 Pek. Cor Plat Tangga + Bordes Beton K.300
3 . a . Bekisting 35.70 M2 293,197.13
3 . b . Pembesian 1,862.46 Kg 19,524.67
3 . c . Cor Beton K.300 6.42 M3 1,210,000.00
Sub Jumlah
SUB JUMLAH HARGA PEKERJAAN TANGGA BETON TYPE I (1 Unit)
PPN 10%
DIBULATKAN
TERBILANG : EMPAT MILYAR TUJUH RATUS SEMBILAN JUTA DELAPAN RATUS SEPULUH RIBU RUPIAH
PEKAN
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN
(Rp)
1 2 3 4 5
Prof. Dr. H. DETRI KARYA, SE, MA Prof. Dr. Ir. H. SUGENG WIYO
A ANGGARAN BIAYA
TAHAP I
KONTRAK
JUMLAH HARGA
(Rp)
6
33,019,989.72
1,523,248,119.52
11,932,028.96
21,882,007.40
30,000,000.00
1,620,082,145.60
12,912,316.80
2,714,671.21
6,522,726.42
70,072,675.20
134,291,333.80
46,629,000.00
93,430,233.60
268,582,667.60
93,258,000.00
93,430,233.60
249,729,392.30
59,685,120.00
7,007,267.52
31,216,174.04
7,460,640.00
9,560,359.78
8,182,244.26
14,868,480.00
15,834,345.89
13,978,456.18
15,855,840.00
KONTRAK
JUMLAH HARGA
(Rp)
6
14,788,681.54
10,502,556.54
12,545,280.00
33,159,441.19
9,818,056.35
2,202,408.70
1,338,238,602.52
4,725,000.00
3,006,285.01
7,143,446.17
KONTRAK
JUMLAH HARGA
(Rp)
6
11,325,600.00
28,008,866.56
21,684,784.07
21,780,000.00
6,224,192.57
6,490,001.70
1,512,500.00
4,484,714.25
7,180,383.00
123,565,773.32
20,549,840.90
74,739,550.29
27,965,520.00
123,254,911.19
82,558,047.97
219,098,646.09
83,460,960.00
385,117,654.06
71,702,698.38
119,209,850.67
41,817,600.00
232,730,149.06
37,524,412.15
67,447,284.07
21,884,544.00
126,856,240.22
3,908,792.93
7,172,193.81
1,899,700.00
12,980,686.75
32,013,589.53
58,371,620.01
KONTRAK
JUMLAH HARGA
(Rp)
6
25,410,000.00
115,795,209.53
25,519,189.53
58,371,620.01
25,410,000.00
109,300,809.53
1,106,035,660.34
173,923.32
16,308.87
78,372.86
1,126,860.67
3,037,570.71
3,201,660.00
KONTRAK
JUMLAH HARGA
(Rp)
6
7,634,696.42
1,681,969.22
1,034,250.30
474,320.00
3,190,539.53
10,467,137.48
36,363,992.36
7,771,104.00
54,602,233.84
65,427,469.79
173,923.32
16,308.87
78,372.86
1,126,860.67
3,037,570.71
3,201,660.00
7,634,696.42
1,681,969.22
1,034,250.30
474,320.00
3,190,539.53
10,467,137.48
13,979,843.74
3,849,615.00
28,296,596.22
1,199,759,726.36
4,281,646,247.80
428,164,624.78
4,709,810,872.58
4,709,810,000.00
Catatan : Mengurug kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
Mengurug 1 m3 pasir urug
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Bahan Pasir urug m3 1.200 Rp 236,940.00
Pekerja O/H 0.300 Rp 93,493.40
Tenaga kerja
Mandor O/H 0.010 Rp 123,200.00
Rp 30,760.80 Rp 21,515.34
Rp 19,200.00
Rp 360.80
Rp 11,200.00
Rp 11,550.00
Rp 9,349.34
Rp 616.00
Jumlah Harga Bahan + Upah Rp 52,276.14
Overhead & Profit 10% Rp 5,227.61
Jumlah Harga Bahan + Upah Rp 57,503.75
Rp - Rp 15,509.34
Rp 9,349.34
Rp 6,160.00
Jumlah Harga Bahan + Upah Rp 15,509.34
Overhead & Profit 10% Rp 1,550.93
Jumlah Harga Bahan + Upah Rp 17,060.27
Rp 177,412.00 Rp 21,515.34
Rp 64,000.00
Rp 108,000.00
Rp 5,412.00
Rp 11,550.00
Rp 9,349.34
Rp 616.00
Jumlah Harga Bahan + Upah Rp 198,927.34
Overhead & Profit 10% Rp 19,892.73
Jumlah Harga Bahan + Upah Rp 218,820.07
Rp - Rp 73,200.05
Rp 70,120.05
Rp 3,080.00
Jumlah Harga Bahan + Upah Rp 73,200.05
Overhead & Profit 10% Rp 7,320.01
Jumlah Harga Bahan + Upah Rp 80,520.06
Rp - Rp 24,400.02
Rp 23,373.35
Rp 1,026.67
Jumlah Harga Bahan + Upah Rp 24,400.02
Overhead & Profit 10% Rp 2,440.00
Jumlah Harga Bahan + Upah Rp 26,840.02
Rp 284,328.00 Rp 29,280.02
Rp 284,328.00
Rp 28,048.02
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 313,608.02
Overhead & Profit 10% Rp 31,360.80
Jumlah Harga Bahan + Upah Rp 344,968.82
Rp 108,000.00 Rp 29,280.02
Rp 108,000.00
Rp 28,048.02
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 137,280.02
Overhead & Profit 10% Rp 13,728.00
Jumlah Harga Bahan + Upah Rp 151,008.02
Rp 69,010.00 Rp 19,465.60
Rp 24,700.00
Rp 20,800.00
Rp 13,500.00
Rp 10,010.00
Rp 18,480.00
Rp 985.60
Jumlah Harga Bahan + Upah Rp 88,475.60
Overhead & Profit 10% Rp 8,847.56
Jumlah Harga Bahan + Upah Rp 97,323.16
Rp 466,709.10 Rp 192,995.11
Rp 90,948.00
Rp 123,208.80
Rp 252,552.30
Rp 154,264.11
Rp 28,875.00
Rp 9,856.00
Jumlah Harga Bahan + Upah Rp 659,704.21
Overhead & Profit 10% Rp 65,970.42
Jumlah Harga Bahan + Upah Rp 725,674.63
Rp 70,162.00 Rp 85,052.97
Rp 64,000.00
Rp 5,412.00
Rp 750.00
Rp 48,616.57
Rp 30,030.00
Rp 3,203.20
Rp 3,203.20
Jumlah Harga Bahan + Upah Rp 155,214.97
Overhead & Profit 10% Rp 15,521.50
Jumlah Harga Bahan + Upah Rp 170,736.46
Rp 78,162.00 Rp 85,052.97
Rp 72,000.00
Rp 5,412.00
Rp 750.00
Rp 48,616.57
Rp 30,030.00
Rp 3,203.20
Rp 3,203.20
Jumlah Harga Bahan + Upah Rp 163,214.97
Overhead & Profit 10% Rp 16,321.50
Jumlah Harga Bahan + Upah Rp 179,536.46
Rp 174,966.00 Rp 107,951.84
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 22,500.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 282,917.84
Overhead & Profit 10% Rp 28,291.78
Jumlah Harga Bahan + Upah Rp 311,209.63
Rp 179,466.00 Rp 107,951.84
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 27,000.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 287,417.84
Overhead & Profit 10% Rp 28,741.78
Jumlah Harga Bahan + Upah Rp 316,159.63
Rp 246,966.00 Rp 107,951.84
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 22,500.00
Rp 43,750.00
Rp 108,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 354,917.84
Overhead & Profit 10% Rp 35,491.78
Jumlah Harga Bahan + Upah Rp 390,409.63
Rp 158,591.00 Rp 107,951.84
Rp 48,000.00
Rp 7,216.00
Rp 1,125.00
Rp 22,500.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 266,542.84
Overhead & Profit 10% Rp 26,654.28
Jumlah Harga Bahan + Upah Rp 293,197.13
Rp 350,750.00 Rp 20,667.19
Jml Harga Bahan Jml Harga upah
Rp 350,000.00
Rp 750.00
Rp 3,851.93
Rp 9,078.30
Rp 3,868.48
Rp 3,868.48
Jumlah Harga Bahan + Upah Rp 371,417.19
Overhead & Profit 10% Rp 37,141.72
Jumlah Harga Bahan + Upah Rp 408,558.91
Rp 140,482.00 Rp 10,699.15
Jml Harga Bahan Jml Harga upah
Rp 114,840.00
Rp 23,142.00
Rp 2,500.00
Rp 4,674.67
Rp 4,755.52
Rp 1,268.96
Jumlah Harga Bahan+ Sewa Alat + Upah Rp 151,181.15
Overhead & Profit 10% Rp 15,118.12
Jumlah Harga Bahan + Upah Rp 166,299.27
Rp 15,054.75 Rp 2,694.95
Rp 14,700.00
Rp 354.75
Rp 654.45
Rp 808.50
Rp 862.40
Rp 369.60
Jumlah Harga Bahan + Upah Rp 17,749.70
Overhead & Profit 10% Rp 1,774.97
Jumlah Harga Bahan + Upah Rp 19,524.67
Rp 175,892.50 Rp 85,356.04
Rp 91,000.00
Rp 65,937.30
Rp 18,955.20
Rp 56,096.04
Rp 23,100.00
Rp 2,464.00
Rp 3,696.00
Jumlah Harga Bahan + Upah Rp 261,248.54
Overhead & Profit 10% Rp 26,124.85
Jumlah Harga Bahan + Upah Rp 287,373.39
Rp 14,018.35 Rp 24,657.71
Rp 7,857.91
Rp 6,160.44
Rp 14,024.01
Rp 8,662.50
Rp 985.60
Rp 985.60
Jumlah Harga Bahan + Upah Rp 38,676.06
Overhead & Profit 10% Rp 3,867.61
Jumlah Harga Bahan + Upah Rp 42,543.66
I. TENAGA KERJA
BAHAN PASANGAN
1 Air Liter
1 Bata merah buah Rp 650.00
2 Pasir cor m3 Rp 236,940.00
3 Pasir beton m3 Rp 305,690.00
4 Pasir Pasang m3 Rp 236,940.00
5 Pasir urug m3 Rp 236,940.00
6 Kerikil cor m3 Rp 290,290.00
7 Koral beton m3 Rp 200,000.00
8 Batu Pecah m3 Rp 480,000.00
9 Portland Cement sak Rp 75,790.00
10 Tanah Urug m3 Rp 236,940.00
BAHAN KAYU
BAHAN BESI/BAJA
1 Paku kg Rp 18,040.00
2 Paku 1 cm - 2,5 cm kg Rp 18,040.00
3 Paku 1 cm dan 2,5 cm kg Rp 18,040.00
4 Paku 10 cm kg Rp 18,040.00
5 Paku 12 cm kg Rp 18,040.00
6 Paku 3 cm kg Rp 18,040.00
7 Paku 5 cm 10 cm kg Rp 18,040.00
8 Paku 5 cm 12 cm kg Rp 18,040.00
9 Paku 5 cm - 7 cm kg Rp 18,040.00
10 Paku 5 cm dan 10 cm kg Rp 18,040.00
11 Paku 5 cm dan 7 cm kg Rp 18,040.00
12 Paku 5 cm - 12cm kg Rp 18,040.00
13 Paku 7 cm 10 cm kg Rp 18,040.00
14 Paku Biasa " - 1" Kg Rp 18,040.00
15 Paku Biasa 1/2" - 1" Kg Rp 18,040.00
16 Paku Biasa 2" - 5" Kotak Rp 130,000.00
17 Paku Biasa 2" - 5" Kg Rp 18,040.00
PEKANBARU,
Prof. Dr. H. DETRI KARYA, SE, MA Prof. Dr. Ir. H. SUGENG WIYON
DAFTAR HARGA SATUAN BAHAN, UPAH DAN PERALATAN
I. TENAGA KERJA
BAHAN PASANGAN
1 Air Liter
1 Bata merah buah Rp 650.00
2 Pasir cor m3 Rp 236,940.00
3 Pasir beton m3 Rp 305,690.00
4 Pasir Pasang m3 Rp 236,940.00
5 Pasir urug m3 Rp 236,940.00
6 Kerikil cor m3 Rp 290,290.00
7 Koral beton m3 Rp 200,000.00
8 Batu Pecah m3 Rp 480,000.00
9 Portland Cement sak Rp 75,790.00
10 Tanah Urug m3 Rp 236,940.00
BAHAN KAYU
BAHAN BESI/BAJA
1 Paku kg Rp 18,040.00
2 Paku 1 cm - 2,5 cm kg Rp 18,040.00
3 Paku 1 cm dan 2,5 cm kg Rp 18,040.00
4 Paku 10 cm kg Rp 18,040.00
5 Paku 12 cm kg Rp 18,040.00
6 Paku 3 cm kg Rp 18,040.00
7 Paku 5 cm 10 cm kg Rp 18,040.00
8 Paku 5 cm 12 cm kg Rp 18,040.00
9 Paku 5 cm - 7 cm kg Rp 18,040.00
10 Paku 5 cm dan 10 cm kg Rp 18,040.00
11 Paku 5 cm dan 7 cm kg Rp 18,040.00
12 Paku 5 cm - 12cm kg Rp 18,040.00
13 Paku 7 cm 10 cm kg Rp 18,040.00
14 Paku Biasa " - 1" Kg Rp 18,040.00
15 Paku Biasa 1/2" - 1" Kg Rp 18,040.00
16 Paku Biasa 2" - 5" Kotak Rp 130,000.00
17 Paku Biasa 2" - 5" Kg Rp 18,040.00
PEKANBARU, 13 MARET
Prof. Dr. H. DETRI KARYA, SE, MA Prof. Dr. Ir. H. SUGENG WIYONO, M.MT
PERHITUNGAN VOLUME PEKERJAAN
A PEKERJAAN LANTAI - 1
No Pekerjaan & Gambar kerja Sub Pekerjaan & Anal
1 2 4
27.60
Pek. Pas. Bowplank dan pengukuran
31.60 x 2.00
54.40 x 2.00
35.50 x 1.00
50.40
PEKERJAAN PONDASI
A PONDASI SETEMPAT
PONDASI SETEMPAT TYPE P1 8 Ttk Pek. Galian tanah pondasi FootPlate
P1 1.80 x 1.80 x 1.25
0.50
Pek. Cor lantai kerja 1 : 3 : 5
P1 1.80 x 1.80 x 0.05
1.25
0.60
Pek. Cor Pond Footplate
Lantai kerja 1:3:5 0.05 a Bekisting
Pasir urug 0.10 P1 3.20 + 3.20 x 0.60
b Pembesian
Jlh Pjng
0.10 P1 16 x 13 x 4.40
16 x 13 x 4.40
0.40
1.60
c Cor Beton
P1 1.60 x 1.60 x 0.60
0.10
Pek. Cor Pondasi Pedestal 40x40
0.40 a Bekisting
Pek. 0.90 + 0.90 x 0.50
0.1 1.60 0.1
b Pembesian
Jlh Pjng
Pek. 16 x 4 x 3.30
16 x 16 x 3.30
10 x 11 x 1.60 x 1.10
c Cor Beton
0.40 x 0.40 x 0.50
PONDASI SETEMPAT TYPE P2 16 Ttk Pek. Galian tanah pondasi FootPlate
P2 0.70 x 1.95 x 1.25
0.50
Pek. Cor lantai kerja 1 : 3 : 5
P2 0.70 x 1.95 x 0.05
1.25
0.60
Pek. Cor Pond Footplate
Lantai kerja 1:3:5 0.05 a Bekisting
Pasir urug 0.10 P2 1.00 + 3.50 x 0.60
b Pembesian
Jlh Pjng
0.10 P2 16 x 5 x 2.20
16 x 14 x 4.70
0.50
1.75
c Cor Beton
P2 0.50 x 1.75 x 0.60
0.10
Pek. Cor Pondasi Pedestal 50x50
0.50 a Bekisting
Pek. 1.10 + 1.10 x 0.50
0.1 0.50 0.1
b Pembesian
Jlh Pjng
Pek. 16 x 4 x 3.30
16 x 16 x 3.30
10 x 11 x 2.00 x 1.10
c Cor Beton
0.50 x 0.50 x 0.50
0.50
Pek. Cor lantai kerja 1 : 3 : 5
P3 0.60 x 1.95 x 0.05
1.25
0.60
Pek. Cor Pond Footplate
Lantai kerja 1:3:5 0.05 a Bekisting
Pasir urug 0.10 P3 0.80 + 3.50 x 0.60
b Pembesian
Jlh Pjng
0.10 P3 16 x 4 x 2.00
16 x 4 x 2.00
0.40
1.75
c Cor Beton
P3 0.40 x 1.75 x 0.60
0.10
0.40
Pek. Cor Pondasi Pedestal 40x40
0.1 0.40 0.1 a Bekisting
0 0.90 + 0.10 x 0.50
b Pembesian
Jlh Pjng
0 16 x 4 x 3.30
16 x 16 x 3.30
10 x 11 x 1.00 x 1.10
c Cor Beton
0.45 x 0.05 x 0.50
PONDASI SETEMPAT TYPE P4 2 Ttk Pek. Galian tanah pondasi FootPlate
P4 0.60 x 1.95 x 1.25
0.50
Pek. Cor lantai kerja 1 : 3 : 5
P4 0.60 x 1.95 x 0.05
1.25
0.60
Pek. Cor Pond Footplate
Lantai kerja 1:3:5 0.05 a Bekisting
Pasir urug 0.10 P4 0.80 + 3.50 x 0.60
b Pembesian
Jlh Pjng
0.10 P4 16 x 4 x 2.00
16 x 4 x 2.00
0.40
1.75
c Cor Beton
P4 0.40 x 1.75 x 0.60
0.10
0.40
Pek. Cor Pondasi Pedestal 40x40
0.1 0.40 0.1 a Bekisting
0 0.90 + 0.10 x 0.50
b Pembesian
Jlh Pjng
0 16 x 4 x 3.30
16 x 16 x 3.30
10 x 11 x 1.00 x 1.10
c Cor Beton
0.45 x 0.05 x 0.50
0.60
sloof tanah urug 0.60 Pek. Cor lantai kerja 1 : 3 : 5
0.50 x 0.05 x 221.90
0.50
REKAPITULASI
PONDAS
PONDAS
PONDAS
b Pembesian
c Cor Beton
160
b. Cor Beton
1.60 x 1.60 x 0.60
160
c. Pembesian
Jlh Pjng
19 x 7 x 1.60
19 x 7 x 1.60
10 x 2 1.60
Pile Cap Tipe 2 70
a. Bekisting
( 1.40 + 3.90 ) x 0.60
195
b. Cor Beton
0.70 x 1.95 x 0.60
70
c. Pembesian
Jlh Pjng
19 x 9 x 1.95
19 x 3 x 0.70
10 x 2 1.95
Pile Cap Tipe 3 60
a. Bekisting
( 1.20 + 3.20 ) x 0.60
160
b. Cor Beton
0.60 x 1.60 x 0.60
60
c. Pembesian
Jlh Pjng
19 x 7 x 1.60
19 x 2 x 0.60
10 x 2 1.60
480
b. Cor Beton
3.25 x 4.80 x 0.60
325
c. Pembesian
Jlh Pjng
19 x 23 x 4.80
19 x 15 x 3.25
10 x 2 4.80
B Pengurangan
Pondasi Footplate
Pondasi Lajur
Pondasi Pedestal
Urugan Pasir
Lantai Kerja
b. Cor Beton
0.20 x 30.00
c. Pembesian
50 Jlh Pjng
19 x 8 x 31.00
10 x 10 x 1.57 x 31.00
b. Cor Beton
0.20 x 30.00
c. Pembesian
50 Jlh Pjng
19 x 8 x 31.00
10 x 10 x 1.57 x 31.00
b. Cor Beton
0.13 x 30.00
c. Pembesian
40 Jlh Pjng
19 x 8 x 31.00
10 x 10 x 1.26 x 31.00
b. Cor Beton
0.13 x 30.00
c. Pembesian
40 Jlh Pjng
19 x 8 x 31.00
10 x 10 x 1.26 x 31.00
b. Cor Beton
Blk Lantai 0.70 0.30 x 0.60 x 383.20
c. Pembesian
Jlh Pjng
19 x 4 x 383.20
19 x 4 x 383.20
10 x 2 x 383.20
4.00 10 x 9 x 1.80 x 383.20
4.00
60
b. Cor Beton
0.60 x 0.60 x 4.00
60
c. Pembesian
Jlh Pjng
19 x 16 x 5.00
10 x 10 x 2.40 x 5.00
KOLOM Type - K2 D
a. Bekisting
1.88 x 4.00
b. Cor Beton
0.28 x 4.00
c. Pembesian
60 Jlh Pjng
19 x 14 x 5.00
10 x 10 x 1.88 x 5.00
a. Bekisting
1.57 x 4.00
b. Cor Beton
0.20 x 4.00
50 c. Pembesian
Jlh Pjng
19 x 12 x 5.00
10 x 10 x 1.57 x 5.00
PLAT lantai
a. Bekisting
44.60 x 20.55 x 1
10.10 x 3.45 x 1
10.10 x 3.25 x 1
Pengurangan
Void = x
x
x
x
x
x
x
x
Jumlah Peng
Luas B
b. Cor Beton
984.20 x 0.12
c. Pembesian
Jlh Pjng
10 x 10.0 x 1.00
10 x 10.0 x 1.00
TANGGA TYPE -T1 = 1 UNIT Lantai 2 PONDASI TANGGA
a. Galian Tanah Pondasi
1.20 x 1.80 x 1.00
b. Urugan Pasir
1.20 x 1.80 x 0.05
c. Lantai Kerja
1.20 x 1.80 x 0.05
Bordes
d. Bekisting pondasi
2.40 + 3.60 x 0.40
0.60 + 3.60 x 1.00
e. Pembesian
Jlh Pjng
16 x 11 x 3.20
16 x 8.0 x 4.40
Lantai 1 16 x 8.0 x 1.35
10 x 10.0 x 4.40
b. Cor Beton
4.80 bw 1.80 x 3.50 x 0.12
ats 1.80 x 3.50 x 0.12
brd 1.50 x 3.50 x 0.12
ank 0.15 x 0.18 x 1.80
c. Pembesian
Jlh Pjng
Plat 12 x 10.0 x 1.00
12 x 10.0 x 1.00
BALOK BORDES 20
a. Bekisting
( 0.20 + 0.28 + 0.28 )
b. Cor Beton
0.20 x 0.28 x 7.00
c. Pembesian
Jlh Pjng
16 x 4 x 7.00
12 x 1 x 7.00
8 x8 x 0.00 x 7.00
TANGGA TYPE -T2 = 1 UNIT Lantai 2 PONDASI TANGGA
a. Galian Tanah Pondasi
1.20 x 1.80 x 1.00
b. Urugan Pasir
1.20 x 1.80 x 0.05
c. Lantai Kerja
1.20 x 1.80 x 0.05
Bordes
d. Bekisting pondasi
2.40 + 3.60 x 0.40
0.60 + 3.60 x 1.00
e. Pembesian
Jlh Pjng
16 x 11 x 3.20
16 x 8.0 x 4.40
Lantai 1 16 x 8.0 x 1.35
10 x 10.0 x 4.40
b. Cor Beton
4.80 bw 1.80 x 3.50 x 0.12
ats 1.80 x 3.50 x 0.12
brd 1.50 x 3.50 x 0.12
ank 0.15 x 0.18 x 1.80
c. Pembesian
Jlh Pjng
Plat 10 x 10.0 x 1.00
10 x 10.0 x 1.00
b. Cor Beton
0.20 x 0.28 x 7.00
c. Pembesian
Jlh Pjng
16 x 4 x 7.00
12 x 1 x 7.00
8 x8 x 0.00 x 7.00
AN VOLUME PEKERJAAN
1,896.49 m2
= 1,719.04
= 177.45
1,896.49
207.50 m2
= 63.20
= 108.80
= 35.50
+
207.50
32.40 m3
x 8 = 32.40
2.59 m3
x 8 = 2.59
1.30 m3
x 8 = 1.30
30.72 M2
x 8 = 30.72
1,429.54 Kg
Berat (kg/m')
x 1.580 = 89.35
x 1.580 = 89.35
178.69 x8
1,429.54
12.29
x 8 = 12.29
21.60 M2
x 24 = 21.60
2,790.80 Kg
Berat (kg/m')
x 1.580 = 20.86
x 1.580 = 83.42
x 0.620 = 12.00
116.28 x 24
2,790.80
1.92 M3
x 24 = 1.92
27.30 m3
x 16 = 27.30
2.18 m3
x 16 = 2.18
1.09 m3
x 16 = 1.09
43.20 M2
x 16 = 43.20
1,920.62 Kg
Berat (kg/m')
x 1.580 = 16.35
x 1.580 = 103.69
120.04 x 16
1,920.62
8.40
x 16 = 8.40
35.20 M2
x 32 = 35.20
3,817.09 Kg
Berat (kg/m')
x 1.580 = 20.86
x 1.580 = 83.42
x 0.620 = 15.00
119.28 x 32
3,817.09
4.00 M3
x 32 = 4.00
23.40 m3
x 16 = 23.40
1.87 m3
x 16 = 1.87
0.94 m3
x 16 = 0.94
41.28 M2
x 16 = 41.28
424.70 Kg
Berat (kg/m')
x 1.580 = 13.27
x 1.580 = 13.27
26.54 x 16
424.70
6.72
x 16 = 6.72
6.72
16.00 M2
x 32 = 16.00
3,577.02 Kg
Berat (kg/m')
x 1.580 = 20.86
x 1.580 = 83.42
x 0.620 = 7.50
111.78 x 32
3,577.02
0.36 M3
x 32 = 0.36
2.93 m3
x 2 = 2.93
0.23 m3
x 2 = 0.23
0.12 m3
x 2 = 0.12
5.16 M2
x 2 = 5.16
53.09 Kg
Berat (kg/m')
x 1.580 = 13.27
x 1.580 = 13.27
26.54 x2
53.09
0.84
x 2 = 0.84
0.84
0.60 M2
x 1 = 0.60
134.14 Kg
Berat (kg/m')
x 1.580 = 20.86
x 1.580 = 83.42
x 0.620 = 7.50
111.78 x1
134.14
0.01 M3
x 1 = 0.01
74.34 m3
= 74.34
11.10 m3
= 11.10
5.55 m3
= 5.55
= 115.39 115.39 m2
= 230.78 230.78 m2
P1 = 32.40 160.36 m3
P2 = 27.30
P3 = 23.40
P4 = 2.93
PONDASI LAJUR = 74.34
160.36
P1 = 2.59 17.98 m3
P2 = 2.18
P3 = 1.87
P4 = 0.23
PONDASI LAJUR = 11.10
17.98
P1 = 1.30 8.99 m3
P2 = 1.09
P3 = 0.94
P4 = 0.12
PONDASI LAJUR = 5.55
8.99
P1 = 30.72 120.36 m3
P2 43.20
P3 = 41.28
P4 = 5.16
120.36
P1 = 1,429.54 3,827.95 m3
P2 1,920.62
P3 = 424.70
P4 = 53.09
3,827.95
P1 = 12.29 28.25 m3
P2 8.40
P3 = 6.72
P4 = 0.84
28.25
12.29 M3
x 8.00 = 12.29
12.29
419.07 Kg
Berat (kg/m')
x 2.250 = 25.20
x 2.250 = 25.20
0.620 = 1.98
52.38 x8
419.07 x 1.00
419.07
13.10 M3
x 16.00 = 13.10
13.10
715.94 Kg
Berat (kg/m')
x 2.250 = 38.39
x 2.250 = 3.94
0.620 = 2.42
44.75 x 16
715.94 x 1.00
715.94
/ 160 Jlh 18.00 Bh
47.52 M2
x 18.00 = 47.52
47.52
10.37 M3
x 18.00 = 10.37
10.37
537.91 Kg
Berat (kg/m')
x 2.250 = 25.20
x 2.250 = 2.70
0.620 = 1.98
29.88 x 18
537.91 x 1.00
537.91
9.36 M3
x 1.00 = 9.36
9.36
365.87 Kg
Berat (kg/m')
x 2.250 = 248.40
x 2.250 = 111.52
0.620 = 5.95
365.87 x1
365.87 x 1.00
365.87
82.06 m3
= 160.36
= 28.25
= 23.08
= 0.01
= 17.98
= 8.99
+
78.30
A 160.36
B 78.30
-
82.06
x 30.00 = 720.00 720.00 M'
x 30.00 = 960.00 960.00 M'
x 30.00 = 960.00 960.00 M'
x 18.00 = 72.00 72.00 M'
2,712.00 2,712.00 M'
376.80
47.10 M3
x 8.00 = 47.10
6,878.03 Kg
Berat (kg/m')
x 2.250 = 558.00
x 0.620 = 301.75
859.75 x8
6,878.03 x 1.00
6,878.03
- 50 Jlh 16.00 Bh
30.00 m
753.60 M2
x 16.00 = 753.60
753.60
94.20 M3
x 16.00 = 94.20
13,756.06 Kg
Berat (kg/m')
x 2.250 = 558.00
x 0.620 = 301.75
859.75 x 16
13,756.06 x 1.00
13,756.06
- 40 Jlh 16.00 Bh
30.00 m
602.88 M2
x 16.00 = 602.88
602.88
60.29 M3
x 16.00 = 60.29
12,790.45 Kg
Berat (kg/m')
x 2.250 = 558.00
x 0.620 = 241.40
799.40 x 16
12,790.45 x 1.00
12,790.45
- 40 Jlh 2.00 Bh
30.00 m
75.36 M2
x 2.00 = 75.36
75.36
7.54 M3
x 2.00 = 7.54
1,598.81 Kg
Berat (kg/m')
x 2.250 = 558.00
x 0.620 = 241.40
799.40 x2
1,598.81 x 1.00
1,598.81
/ 60 P 383.20 M'
459.84 M2
383.20 = 459.84
68.98 M3
383.20 = 68.98
11,221.63 Kg
Berat (kg/m')
x 2.250 = 3,448.80
x 2.250 = 3,448.80
x 0.620 = 475.17
x 0.620 = 3,848.86
11,221.63 x 1.00
11,221.63
/ 60 Jlh 24.00 Bh
230.40 M2
x 24.00 = 230.40
230.40
34.56 M3
x 24.00 = 34.56
34.56
6,105.60 Kg
Berat (kg/m')
x 2.250 = 180.00
x 0.620 = 74.40
254.40 x 24
6,105.60 x 1.00
6,105.60
- 60 Jlh 16.00 Bh
120.58 M2
x 16.00 = 120.58
120.58
18.09 M3
x 16.00 = 18.09
3,454.46 Kg
Berat (kg/m')
x 2.250 = 157.50
x 0.620 = 58.40
215.90 x 16
3,454.46 x 1.00
3,454.46
- 50 Jlh 2.00 Bh
12.56 M2
x 2.00 = 12.56
12.56
1.57 M3
x 2.00 = 1.57
367.34 Kg
Berat (kg/m')
x 2.250 = 135.00
x 0.620 = 48.67
183.67 x2
367.34 x 1.00
367.34
984.20 M2
= 916.53
= 34.85
= 32.83
984.20
x 1 = 0.00
x 1 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00 +
Jumlah Penguranagn = 0.00
-
Luas Bekisting = 984.20
118.10 M3
x 1.00 = 118.10
12,814.28 Kg
Berat (kg/m')
x 0.620 = 6.20
x 0.620 = 6.20
12.40 x 984.2
12,204.08 x 1.05
12,814.28
4.32 M3
x 2 = 4.32
0.22 M3
x 2 = 0.22
0.22 M3
x 2 = 0.22
13.20 M3
x 2 = 4.80
x 2 = 8.40
13.20
311.15 Kg
Berat (kg/m')
x 1.580 = 55.62
x 1.580 = 55.62
x 1.580 = 17.06
x 0.620 = 27.28
155.58 x 2.00
311.15
2.65 M3
x 2.00 = 1.73
x 2.00 = 0.92
2.65
3.32 M3
= 3.32
35.70 M2
x 2.00 = 12.60
x 2.00 = 12.60
x 2.00 = 10.50
+
35.70
6.42 M3
x 1.00 = 0.76
x 1.00 = 0.76
x 1.00 = 0.63
x 22.00 = 1.07 +
3.21 x 2 unit
6.42
1,862.46 Kg
Berat (kg/m')
x 0.887 = 8.87
x 0.887 = 8.87 +
17.74 x 35.70
633.32
x 0.887 = 227.66
x 0.887 = 70.25 +
297.91 x1
297.91
Jumlah 931.23
+ Overhead 10% 931.23 x 2.00
1,862.46
/ 40 P 7.00
5.32 M2
x 7.00 = 5.32
0.39 M3
7.00 = 0.39
52.97 Kg
Berat (kg/m')
x 1.580 = 44.24
x 0.887 = 6.21
x 0.394 = 0.00
50.45 x 1.05
52.97
2.16 M3
x 1 = 2.16
0.11 M3
x 1 = 0.11
0.11 M3
x 1 = 0.11
6.60 M3
x 1 = 2.40
x 1 = 4.20
6.60
155.58 Kg
Berat (kg/m')
x 1.580 = 55.62
x 1.580 = 55.62
x 1.580 = 17.06
x 0.620 = 27.28
155.58 x 1.00
155.58
2.65 M3
x 2.00 = 1.73
x 2.00 = 0.92
2.65
1.16 M3
= 1.16
35.70 M2
x 2.00 = 12.60
x 2.00 = 12.60
x 2.00 = 10.50
+
35.70
3.18 M3
x 1.00 = 0.76
x 1.00 = 0.76
x 1.00 = 0.63
x 22.00 = 1.04 +
3.18 x 1 unit
3.18
716.01 Kg
Berat (kg/m')
x 0.620 = 6.20
x 0.620 = 6.20 +
12.40 x 35.70
442.68
x 0.620 = 159.13
x 0.620 = 49.10 +
208.24 x1
208.24
Jumlah 650.92
650.92 x 1.10
716.01
/ 40 P 7.00
5.32 M2
x 7.00 = 5.32
0.39 M3
7.00 = 0.39
52.97 Kg
Berat (kg/m')
x 1.580 = 44.24
x 0.887 = 6.21
x 0.394 = 0.00
50.45 x 1.05
52.97
RENCANA ANGGARAN BIAYA
A . TAHAP II
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN
(Rp)
1 2 3 4 5
A. LANTAI 1
I PEKERJAAN PENDAHULUAN
1 Pekerjaan Timbunan dan Perataan Halaman Sebanyak 20 % 2,241.60 M3 151,008.02
B. LANTAI 2
C. LANTAI 3
D. LANTAI 4
PPN 10%
DIBULATKAN
TERBILANG : EMPAT MILYAR ENAM RATUS TUJUH PULUH DUA JUTA TIGA RATUS ENAM PULUH RIBU
PEKANBA
Prof. Dr. H. DETRI KARYA, SE, MA Prof. Dr. Ir. H. SUGENG WIYO
A ANGGARAN BIAYA
KONTRAK
JUMLAH HARGA
(Rp)
6
338,499,582.12
338,499,582.12
35,851,349.19
119,209,850.67
41,817,600.00
196,878,799.87
18,762,206.08
67,447,284.07
21,884,544.00
108,094,034.14
1,954,396.47
7,172,193.81
1,899,700.00
11,026,290.28
79,725,973.49
91,620,177.90
41,020,210.00
212,366,361.40
111,892,054.09
110,951,694.48
44,037,950.00
266,881,698.57
KONTRAK
JUMLAH HARGA
(Rp)
6
52,583,669.40
70,261,180.11
22,999,680.00
145,844,529.50
51,073,691.01
79,459,363.45
21,022,056.00
151,555,110.46
31,347,941.11
10,205,946.47
11,658,834.00
53,212,721.59
188,796,728.16
258,159,444.65
140,433,447.00
587,389,619.81
1,733,249,165.62
KONTRAK
JUMLAH HARGA
(Rp)
6
840,984.61
1,034,250.30
474,320.00
2,349,554.91
5,233,568.74
36,363,992.36
7,771,104.00
49,368,665.10
51,718,220.01
840,984.61
1,034,250.30
474,320.00
2,349,554.91
5,233,568.74
36,363,992.36
7,771,104.00
49,368,665.10
51,718,220.01
1,836,685,605.65
35,851,349.19
119,209,850.67
41,817,600.00
196,878,799.87
18,762,206.08
67,447,284.07
21,884,544.00
108,094,034.14
39,862,986.75
91,620,177.90
41,020,210.00
172,503,374.65
KONTRAK
JUMLAH HARGA
(Rp)
6
55,946,027.04
110,951,694.48
44,037,950.00
210,935,671.53
26,291,834.70
70,261,180.11
22,999,680.00
119,552,694.81
25,536,845.51
79,459,363.45
21,022,056.00
126,018,264.96
30,098,396.62
54,559,749.53
19,650,400.00
104,308,546.15
15,109,268.64
34,881,220.92
9,994,600.00
59,985,089.56
KONTRAK
JUMLAH HARGA
(Rp)
6
188,796,728.16
258,159,444.65
140,433,447.00
587,389,619.81
1,685,666,095.47
840,984.61
1,034,250.30
474,320.00
2,349,554.91
5,233,568.74
36,363,992.36
7,771,104.00
49,368,665.10
51,718,220.01
840,984.61
1,034,250.30
474,320.00
2,349,554.91
5,233,568.74
36,363,992.36
7,771,104.00
49,368,665.10
51,718,220.01
1,789,102,535.50
40,332,767.84
125,170,343.21
47,044,800.00
212,547,911.05
28,143,309.12
94,426,197.69
32,826,816.00
155,396,322.81
KONTRAK
JUMLAH HARGA
(Rp)
6
367,944,233.86
4,332,231,957.11
433,223,195.71
4,765,455,152.83
4,765,450,000.00
Catatan : Mengurug kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
Mengurug 1 m3 pasir urug
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Bahan Pasir urug m3 1.200 Rp 236,940.00
Pekerja O/H 0.300 Rp 93,493.40
Tenaga kerja
Mandor O/H 0.010 Rp 123,200.00
Rp 30,760.80 Rp 21,515.34
Rp 19,200.00
Rp 360.80
Rp 11,200.00
Rp 11,550.00
Rp 9,349.34
Rp 616.00
Jumlah Harga Bahan + Upah Rp 52,276.14
Overhead & Profit 10% Rp 5,227.61
Jumlah Harga Bahan + Upah Rp 57,503.75
Rp - Rp 15,509.34
Rp 9,349.34
Rp 6,160.00
Jumlah Harga Bahan + Upah Rp 15,509.34
Overhead & Profit 10% Rp 1,550.93
Jumlah Harga Bahan + Upah Rp 17,060.27
Rp 177,412.00 Rp 21,515.34
Rp 64,000.00
Rp 108,000.00
Rp 5,412.00
Rp 11,550.00
Rp 9,349.34
Rp 616.00
Jumlah Harga Bahan + Upah Rp 198,927.34
Overhead & Profit 10% Rp 19,892.73
Jumlah Harga Bahan + Upah Rp 218,820.07
Rp - Rp 73,200.05
Rp 70,120.05
Rp 3,080.00
Jumlah Harga Bahan + Upah Rp 73,200.05
Overhead & Profit 10% Rp 7,320.01
Jumlah Harga Bahan + Upah Rp 80,520.06
Rp - Rp 24,400.02
Rp 23,373.35
Rp 1,026.67
Jumlah Harga Bahan + Upah Rp 24,400.02
Overhead & Profit 10% Rp 2,440.00
Jumlah Harga Bahan + Upah Rp 26,840.02
Rp 284,328.00 Rp 29,280.02
Rp 284,328.00
Rp 28,048.02
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 313,608.02
Overhead & Profit 10% Rp 31,360.80
Jumlah Harga Bahan + Upah Rp 344,968.82
Rp 108,000.00 Rp 29,280.02
Rp 108,000.00
Rp 28,048.02
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 137,280.02
Overhead & Profit 10% Rp 13,728.00
Jumlah Harga Bahan + Upah Rp 151,008.02
Rp 69,010.00 Rp 19,465.60
Rp 24,700.00
Rp 20,800.00
Rp 13,500.00
Rp 10,010.00
Rp 18,480.00
Rp 985.60
Jumlah Harga Bahan + Upah Rp 88,475.60
Overhead & Profit 10% Rp 8,847.56
Jumlah Harga Bahan + Upah Rp 97,323.16
Rp 466,709.10 Rp 192,995.11
Rp 90,948.00
Rp 123,208.80
Rp 252,552.30
Rp 154,264.11
Rp 28,875.00
Rp 9,856.00
Jumlah Harga Bahan + Upah Rp 659,704.21
Overhead & Profit 10% Rp 65,970.42
Jumlah Harga Bahan + Upah Rp 725,674.63
Rp 70,162.00 Rp 85,052.97
Rp 64,000.00
Rp 5,412.00
Rp 750.00
Rp 48,616.57
Rp 30,030.00
Rp 3,203.20
Rp 3,203.20
Jumlah Harga Bahan + Upah Rp 155,214.97
Overhead & Profit 10% Rp 15,521.50
Jumlah Harga Bahan + Upah Rp 170,736.46
Rp 78,162.00 Rp 85,052.97
Rp 72,000.00
Rp 5,412.00
Rp 750.00
Rp 48,616.57
Rp 30,030.00
Rp 3,203.20
Rp 3,203.20
Jumlah Harga Bahan + Upah Rp 163,214.97
Overhead & Profit 10% Rp 16,321.50
Jumlah Harga Bahan + Upah Rp 179,536.46
Rp 174,966.00 Rp 107,951.84
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 22,500.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 282,917.84
Overhead & Profit 10% Rp 28,291.78
Jumlah Harga Bahan + Upah Rp 311,209.63
Rp 179,466.00 Rp 107,951.84
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 27,000.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 287,417.84
Overhead & Profit 10% Rp 28,741.78
Jumlah Harga Bahan + Upah Rp 316,159.63
Rp 246,966.00 Rp 107,951.84
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 22,500.00
Rp 43,750.00
Rp 108,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 354,917.84
Overhead & Profit 10% Rp 35,491.78
Jumlah Harga Bahan + Upah Rp 390,409.63
Rp 158,591.00 Rp 107,951.84
Rp 48,000.00
Rp 7,216.00
Rp 1,125.00
Rp 22,500.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 266,542.84
Overhead & Profit 10% Rp 26,654.28
Jumlah Harga Bahan + Upah Rp 293,197.13
Rp 350,750.00 Rp 20,667.19
Jml Harga Bahan Jml Harga upah
Rp 350,000.00
Rp 750.00
Rp 3,851.93
Rp 9,078.30
Rp 3,868.48
Rp 3,868.48
Jumlah Harga Bahan + Upah Rp 371,417.19
Overhead & Profit 10% Rp 37,141.72
Jumlah Harga Bahan + Upah Rp 408,558.91
Rp 140,482.00 Rp 10,699.15
Jml Harga Bahan Jml Harga upah
Rp 114,840.00
Rp 23,142.00
Rp 2,500.00
Rp 4,674.67
Rp 4,755.52
Rp 1,268.96
Jumlah Harga Bahan+ Sewa Alat + Upah Rp 151,181.15
Overhead & Profit 10% Rp 15,118.12
Jumlah Harga Bahan + Upah Rp 166,299.27
Rp 15,054.75 Rp 2,694.95
Rp 14,700.00
Rp 354.75
Rp 654.45
Rp 808.50
Rp 862.40
Rp 369.60
Jumlah Harga Bahan + Upah Rp 17,749.70
Overhead & Profit 10% Rp 1,774.97
Jumlah Harga Bahan + Upah Rp 19,524.67
Rp 175,892.50 Rp 85,356.04
Rp 91,000.00
Rp 65,937.30
Rp 18,955.20
Rp 56,096.04
Rp 23,100.00
Rp 2,464.00
Rp 3,696.00
Jumlah Harga Bahan + Upah Rp 261,248.54
Overhead & Profit 10% Rp 26,124.85
Jumlah Harga Bahan + Upah Rp 287,373.39
Rp 14,018.35 Rp 24,657.71
Rp 7,857.91
Rp 6,160.44
Rp 14,024.01
Rp 8,662.50
Rp 985.60
Rp 985.60
Jumlah Harga Bahan + Upah Rp 38,676.06
Overhead & Profit 10% Rp 3,867.61
Jumlah Harga Bahan + Upah Rp 42,543.66
SUDAH DI BELUM DI
NO URAIAN PEKERJAAN KET
KERJAKAN KERJAKAN
LANTAI 1 ( SATU )
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pemasangan Besi UNP 5x10 Pintu Lif 10.80 M1 112,400.00
4 PEKERJAAN LANTAI
a. Pek. Tangga Ram Belakang 3.60 M2 ###
ARSITEKTUR LT 1
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR KOTOR & UTILITAS
a. Pek. Pas. Wastafel Komplit + Instalasi 3.00 Set ###
PLUMBING LT 1
A 4 . PEKERJAAN HALAMAN
1 PEKERJAAN TERAS BIRO ADMINISTASI & AKADEMIS
a. Pek. Galian Pondasi 0.43 M3 83,657.20
b. Pas. Bata 1 Bata Rollag Bata 7.50 M2 246,724.76
c. Pek. Plesteran 1 : 2 15.00 M2 75,053.44
d. Pek. Lantai Teras
. Besi Dia 10 MM jarak 15 cm 297.60 Kg 14,479.95
. Coran 1 : 2 : 3 1.20 M3 751,085.84
e. Pas. Lantai Granit Teras 12.00 M2 360,000.00
f. Pek. Railling Teras Stainless Steel 2,5" 11.50 M1 600,000.00
g. Pek. Railling Ram Tangga 2,5" 6.00 M1 600,000.00
TOTAL BIAYA LT 1
B. PEKERJAAN LANTAI - 2
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pemasangan Besi UNP 5x10 Pintu Lif 8.80 M1 112,400.00
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR KOTOR & UTILITAS
a. Pek. Pas. Wastafel Komplit + Instalasi 3.00 Set ###
JUMLAH PLUMBING LT 2
TOTAL BIAYA LT 2
C. PEKERJAAN LANTAI - 3
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pek. Pas. Meja Pantry 1.00 Unit ###
b. Pek. Dinding Partisi Double GRC 4 MM 344.43 M2 250,000.00
c. Pemasangan Besi UNP 5x10 Pintu Lif 9.20 M1 112,400.00
d. Pas. ACP Skor Layar Samping 4.80 M2 685,000.00
2 PEKERJAAN LANTAI
a. Pas. Granit Dinding 60 x 60 cm ( Unpolish ) (Ruang Wudhu') 25.20 M2 380,000.00
b. Pek. Tanggulan Ruang Wudhu 7.00 M1 266,000.00
c. Pek. Peninggian Lantai Area Mushalla 36.00 M2 ###
3 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose M2 12,000.00
b. Pek. Cat Dinding + Kolom M2 37,500.00
c. Pek. Cat Dinding Partisi 688.86 M2 37,500.00
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR KOTOR & UTILITAS
a. Pek. Pas. Wastafel Komplit + Instalasi 2.00 Set ###
3 PEKERJAAN RAILING
a. Pek. Pas. Railing roof garden (Ruang WR 1) 3.00 M1 750,000.00
b. Pek. Ukiran GRC ( Rallling Roof Garden ) (Ruang WR 1) 3.00 M2 557,500.00
c. Pek. Pipa 4" + Finish Cat 10.00 Lbg ###
d. Pek. Tangga Perawatan 2.00 Unit ###
4 PEKERJAAN PLAFOND
SUDAH DI BELUM DI
NO URAIAN PEKERJAAN KET
KERJAKAN KERJAKAN
5 PEKERJAAN LANTAI
a. Pas. Keramik Dinding 30/60 CM 134.28 M2 165,000.00
b. Pas. Granit Border Panggung 27.92 M2 350,000.00
c. Pek. Plint Dinding tinggi 10 cm 50.24 M2 380,000.00
d. Pek. Plint Tanggulan Bawah ACP 82.80 M2 380,000.00
6 PEKERJAAN PENGECATAN
a. Pek. Cat Dinding Partisi 175.16 M2 37,500.00
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
a. Pek. Dudukan Tanki Ukuran 3 x 6 M 1.00 unit ###
b. Pek. Dudukan Tanki Ukuran 2 x 2 M 1.00 unit ###
B . Lantai 2
1 .a. Intalasi Stop kontak 3x2,5 mm2 3.00 Ttk 231,120.00
b. Pek. hexhaus fan 3.00 Unt 450,000.00
c. AC Cassette 5 PK + Pemasangan (Merk Panasonic) 1.00 Bh ###
d. Instalasi Pipa Tembaga AC + Breket + Pemasangan 11.00 Bh 300,000.00
e. Intalasi Power Ac Cassette NYM 4x6 mm 1.00 Bh 540,000.00
C . Lantai 3
1 .a. Intalasi Stop kontak 3x2,5 mm2 2.00 TTk 231,120.00
b. Pek. hexhaus fan 2.00 Unt 450,000.00
c. AC Split 1.5 PK + Pemasangan (Merk Panasonic) Bh ###
d. Intalasi Power Ac Split - Bh 231,120.00
D . Lantai 4
1 .a. Intalasi Stop kontak 3x2,5 mm2 6.00 Ttk 231,120.00
b. Pek. hexhaus fan 6.00 Unt 450,000.00
c. AC Cassette 5 PK + Pemasangan (Merk Panasonic) 6.00 Bh ###
d. Instalasi Pipa Tembaga AC + Breket + Pemasangan 57.00 Bh 300,000.00
e. Intalasi Power Ac Cassette NYM 4x6 mm 6.00 Bh 540,000.00
f. Pek. pemasangan kabel tray 300 x 100mm 84.00 M' 650,000.00
g. Pek. pemasangan kabel tray 200 x 100mm 106.40 M' 350,000.00
h. Pek. Grill Dudukan Outdoor AC Lt 3 dan 4 72.00 M1 750,000.00
i. Pek. lampu laser 121.20 M1 150,000.00
TANGGAL ADD I
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
LANTAI 1 ( SATU )
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pek. Dinding Partisi Double Gypsum 245.77 M2 195,000.00 47,925,446.40 292.88 M2
b. Pek. Dinding Partisi Kaca 177.97 M2 495,000.00 88,096,377.60 118.89 M2
c. Pekerjaan Afwerking Beton 151.20 M2 76,000.00 11,491,200.00 151.20 M2
d. Pekerjaan Dinding Glass Blok 8.64 M2 962,500.00 8,316,000.00 8.64 M2
e. Pekerjaan Dinding Granit LIFT 29.44 M2 380,000.00 11,187,200.00 29.44 M2
f. Pekerjaan Pondasi Layar Samping -
. Bekisting 13.80 M2 34,430.75 475,144.34 13.80 M2
. Besi Beton 170.36 Kg 14,479.95 2,466,803.80 170.36 Kg
Coran 1 : 2 : 3 2.31 M3 751,085.84 1,732,755.03 2.31 M3
g. Pek Rollag Bata Layar Samping 27.20 M2 288,000.00 7,833,600.00 27.20 M2
h. Pek. Ukiran GRC 19.61 M2 557,500.00 10,934,805.00 19.61 M2
i. Pekerjaan Acian Kering 978.37 M2 42,000.00 41,091,540.00 978.37 M2
Pemasangan Besi UNP 5x10 Pintu Lif - M1
Sub Jumlah 231,550,872.18
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond Akustik 808.23 M2 55,000.00 44,452,650.00 808.23 M2
b. Pek. Pas. Plafond Akustik + Cat 808.23 M2 196,000.00 158,413,080.00 808.23 M2
c. Pek. Piri - piri PVC + Rangka Metal Furing 339.00 M2 275,000.00 93,225,000.00 339.00 M2
Sub Jumlah 296,090,730.00
5 PEKERJAAN ATAP DAN ORNAMEN
a. Pek. Rangka Kanopi ( Hollow 5/10 ) 267.00 M2 650,000.00 173,550,000.00 267.00 M2
b. Pek. Lisplank ACP 461.28 M2 685,000.00 315,976,800.00 461.28 M2
Pek. Jenggotan Bawah Balok B7 - 126.41 M2
Pek. ACP Atas Bawah Sirip Lurus Depan Belakang - 192.00 M2
Pek. Pas. Panel ACP Gawangan Pintu, Balok & Balok Tangga - 39.79 M2
Pas. ACP Skor Layar Samping M2
Pas. ACP Corner Lantai 1 M2
c. Ornamen Kolom Lengkung -1 + rangka 78.57 M2 685,000.00 53,820,450.00 93.91 M2
d. Ornamen Kolom Lengkung -2 + rangka 126.00 M2 685,000.00 86,310,000.00
e. Pek. Rangka Besi Pipa 2" ( Rangka Ornamen Kolom ) 140.00 M1 275,000.00 38,500,000.00
Pek. Rangka Besi Pipa 4" + Finish Cat - Lbg
f. Pek. Kaca Laminated Polos 3+3 mm + Rangka Alumunkum 160.20 M2 825,000.00 132,165,000.00 160.20 M2
Sub Jumlah 800,322,250.00
6 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) Ex. Granito 978.41 M2 350,000.00 342,443,675.00 978.41 M2
b. Pas. Granit Lantai 60 x 60 Cm ( Unpolished ) Ex. Granito 44.79 M2 360,000.00 16,124,724.00 44.79 M2
c. Pas. Granit Lantai Rabat 60 x 60 Cm ( Unpolished ) Ex. Granito 379.20 M2 360,000.00 136,512,000.00 379.20 M2
d. Pas. Granit Dinding 30 x 60 cm ( Unpolish ) ( Ex. Granito 136.56 M2 380,000.00 51,892,800.00 136.56 M2
e. Pas. Granit Motif Ukuran 3,6 m x 3,6 m 2.00 set 7,500,000.00 15,000,000.00 2.00 set
f. Pas. Plint Keramik 20 x 60 cm 86.80 M2 380,000.00 32,984,000.00 86.80 M2
g. Pas. Granit Tangga + Bordes 31.42 M2 360,000.00 11,309,760.00 31.42 M2
h. Pas. Step Nossing Tangga 10 x 40 Cm 86.40 M1 57,000.00 4,924,800.00 86.40 M1
Pek. Tangga Ram Belakang - M2
Sub Jumlah 611,191,759.00
7 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,129.52 M2 12,000.00 13,554,240.00 1,129.52 M2
b. Pek. Cat Dinding + Kolom 1,129.52 M2 37,500.00 42,357,000.00 1,129.52 M2
c. Pek. Cat Dinding Partisi 847.49 M2 37,500.00 31,780,800.00 585.76 M2
Sub Jumlah 87,692,040.00
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
a. Pek. Pas. Keran Air 13.00 Set 45,000.00 585,000.00 13.00 Set
b Pek. Pas. Jet Shower 8.00 Set 85,000.00 680,000.00 8.00 Set
c Pek. Pas. Pompa Air ( jet pump ) 3.00 Unit 6,500,000.00 19,500,000.00 3.00 Unit
Sub Jumlah 20,765,000.00
2 PEKERJAAN INSTALASI AIR KOTOR & UTILITAS
a. Pek. Pas. Floor Drain 15.00 bh 65,000.00 975,000.00 15.00 bh
b. Pek. Pas. Closed Duduk 2.00 Set 2,900,000.00 5,800,000.00 4.00 Set
c. Pek. Pas. Closed Jongkok + Flush 6.00 Set 2,200,000.00 13,200,000.00 4.00 Set
d. Pek. Pas. Urinoir 3.00 Set 1,750,000.00 5,250,000.00 3.00 Set
e. Pek. Pembatas Urinoir 3.00 Set 450,000.00 1,350,000.00 3.00 Set
f Pek. Pas. Wastafel Komplit + Instalasi - Set
Sub Jumlah 26,575,000.00
3 PEKERJAAN SUMUR BOR
a. Pek. Pas. Sumur Bor 3.00 Unt 7,500,000.00 22,500,000.00
Sub Jumlah 22,500,000.00
JUMLAH BIAYA PLUMBING LT 1 69,840,000.00
A 4 . PEKERJAAN HALAMAN
1 PEKERJAAN RABAT KELILING
a. Pek. Galian Pondasi Bata Rabat 13.05 M3 83,657.20 1,091,726.46 13.05 M3
a. Pas. Bata 1 Bata Rollag Bata 139.20 M2 246,724.76 34,344,086.59 139.20 M2
b Pek. Plesteran 1 : 2 191.40 M2 75,053.44 14,365,228.42 191.40 M2
c Pek. Timbunan Tanah 225.77 M3 95,000.00 21,447,675.00 225.77 M3
d Pek. Sloof Praktis 15/20 -
. Bekisting 17.40 M2 76,512.78 1,331,322.31 17.40 M2
. Besi Beton 725.58 Kg 14,479.95 10,506,360.09 725.58 Kg
Coran 1 : 2 : 3 5.22 M3 751,085.84 3,920,668.08 5.22 M3
d Pek. Lantai Rabat -
. Besi Dia 10 MM jarak 15 cm 2,538.78 Kg 14,479.95 36,761,342.43 2,538.78 Kg
. Coran 1 : 2 : 3 30.10 M3 751,085.84 22,609,185.96 30.10 M3
Sub Jumlah 146,377,595.34
2 PEKERJAAN SALURAN LELILING
a. Pek. Galian Pondasi Bata Rabat 191.40 M3 83,657.20 16,011,988.08 191.40 M3
b. Pas. Bata 1 Bata Rollag Bata 278.40 M2 246,724.76 68,688,173.18 278.40 M2
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
c. Pek. Plesteran 1 : 2 313.20 M2 75,053.44 23,506,737.41 313.20 M2
d. Pek. Grill Besi 80.40 M1 425,000.00 34,170,000.00 80.40 M1
e. Coran Lantai Dasar Saluran 8.70 M3 751,085.84 6,534,446.81 8.70 M3
Sub Jumlah 148,911,345.48
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
3 PEKERJAAN TERAS BIRO ADMINISTASI & AKADEMIS
a. Pek. Galian Pondasi - M3
b. Pas. Bata 1 Bata Rollag Bata - M2
c. Pek. Plesteran 1 : 2 - M2
d. Pek. Lantai Teras -
. Besi Dia 10 MM jarak 15 cm - Kg
. Coran 1 : 2 : 3 - M3
e Pas. Lantai Granit Teras - M2
Pek. Railling Teras Stainless Steel 2,5" - M1
Pek. Railling Ram Tangga 2,5" - M1
Sub Jumlah -
B. PEKERJAAN LANTAI - 2
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pekerjaan Dinding Partisi ( double gypsump ) 303.51 M2 195,000.00 59,183,929.35 391.21 M2
b. Pek. Partisi Kaca 219.78 M2 495,000.00 108,791,679.15 159.98 M2
c. Pekerjaan Dinding Granit LIFT 29.90 M2 380,000.00 11,362,000.00 29.90 M2
d. Pekerjaan Dinding Glass Blok 8.64 M2 962,500.00 8,316,000.00 8.64 M2
e. Pek. Ukiran GRC 19.61 M2 557,500.00 10,934,805.00 19.61 M2
f. Pek. Aferking Beton 256.70 M2 76,000.00 19,509,504.00 256.70 M2
g. Pek. Acian Kering 783.30 M2 42,000.00 32,898,600.00 783.30 M2
Pemasangan Besi UNP 5x10 Pintu Lif - M1
Sub Jumlah 250,996,517.50
2 PEKERJAAN KUSEN, PINTU, JENDELA & VENTILASI
a. Pekerjaan Pintu Type P-2 6.00 unit 6,069,000.00 36,414,000.00 6.00 unit
b. Pekerjaan Pintu Type P-3 23.00 unit 3,213,000.00 73,899,000.00 22.00 unit
c. Pekerjaan Pintu Type P-4 8.00 unit 2,856,000.00 22,848,000.00 8.00 unit
d. Pek. Pintu Tempered 12 MM R. Rapat Senat - unt
e Pek. Pas. Meja Pantry - unit
f Pek. Kaca one way tbl 5 mm (Hijau) + Frame Alumunium 530.08 M2 975,000.00 516,828,000.00 530.08 M2
Sub Jumlah 649,989,000.00
3 PEKERJAAN RAILING
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
a. Pek. Pas. Railing Tangga 16.00 M1 750,000.00 12,000,000.00 16.00 M1
Sub Jumlah 12,000,000.00
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond Akustik 1,192.41 M2 55,000.00 65,582,550.00 1,192.41 M2
b. Pek. Pas. Plafond Akustik + Cat 1,192.41 M2 196,000.00 233,712,360.00 1,192.41 M2
Sub Jumlah 299,294,910.00
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
5 PEKERJAAN ATAP & ORNAMEN
a. Penutup Atap Long Span 0,4 mm 97.92 M2 650,000.00 63,648,000.00 97.92 M2
b. Talang ( jurai dalam ) 9.00 M 192,500.00 1,732,500.00 9.00 M
c Pek. Gawangan Pintu R. Senat + Balok Tangga - 19.12 M2
d Pek. Jenggotan Atas Bawah R. Senat - 71.50 M2
Pas. ACP Skor Layar Samping M2
Sub Jumlah 65,380,500.00
6 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) Ex. Granito 1,228.55 M2 350,000.00 429,992,500.00 1,228.55 M2
b. Pas. Granit Lantai 60 x 60 Cm ( Unpolished ) Ex. Granito 38.90 M2 360,000.00 14,004,900.00 38.90 M2
c. Pas. Granit Dinding 30 x 60 cm ( Unpolish ) ( Ex. Granito 135.12 M2 380,000.00 51,345,600.00 135.12 M2
d. Pek. Sreding Dak Beton Teras 84.00 M2 115,000.00 9,660,000.00 84.00 M2
e. Pas. Waterprofing KM/WC 52.98 M2 125,000.00 6,622,187.50 52.98 M2
f. Pas. Plint Keramik 20 x 60 92.30 M2 380,000.00 35,074,912.00 92.30 M2
g. Pas. Granit Tangga + Bordes 52.33 M2 360,000.00 18,839,520.00 52.33 M2
h. Pas. Step Nossing Tangga 10 x 40 Cm 86.40 M1 57,000.00 4,924,800.00 86.40 M1
Sub Jumlah 570,464,419.50
7 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,143.60 M2 12,000.00 13,723,248.00 1,143.60 M2
b. Pek. Cat Dinding + Kolom 1,143.60 M2 37,500.00 42,885,150.00 1,143.60 M2
c. Pek. Cat Dinding Partisi 1,046.58 M2 37,500.00 39,246,637.50 782.42 M2
Sub Jumlah 95,855,035.50
JUMLHA BIAYA ARSITEKTUR LT 2 1,943,980,382.50
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
b. Pek. Pas. Keran Air 8.00 Set 45,000.00 360,000.00 8.00 Set
c. Pek. Pas. Jet Shower 8.00 Set 85,000.00 680,000.00 8.00 Set
Sub Jumlah 1,040,000.00
2 PEKERJAAN INSTALASI AIR KOTOR & UTILITAS
a. Pek. Pas. Floor Drain 10.00 bh 65,000.00 650,000.00 8.00 bh
b. Pek. Pas. Roof Drain 2.00 bh 85,000.00 170,000.00 2.00 bh
c. Pek. Pas. Closed Duduk 2.00 Set 2,900,000.00 5,800,000.00 4.00 Set
d. Pek. Pas. Closed Jongkok + Flush 6.00 Set 2,200,000.00 13,200,000.00 4.00 Set
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
e. Pek. Pas. Urinoir 3.00 Set 1,750,000.00 5,250,000.00 3.00 Set
f. Pek. Pembatas Urinoir 3.00 Set 450,000.00 1,350,000.00 3.00 Set
g. Pek. Pas. Wastafel Komplit + Instalasi - Set
Sub Jumlah 26,420,000.00
JUMLAH PLUMBING LT 2 27,460,000.00
TOTAL BIAYA LT 2 1,971,440,382.50
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
C. PEKERJAAN LANTAI - 3
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pas. Dinding 1/2 Bata 1Pc : 2Ps 184.34 M2 144,000.00 26,544,960.00 139.46 M2
b. Pas. Dinding 1/2 Bata 1Pc : 4Ps 213.54 M2 134,000.00 28,613,690.00 192.97 M2
c. Plester Dinding 1/2 Bata 1Pc : 2Ps + Aci 368.68 M2 115,000.00 42,398,200.00 182.92 M2
d. Plester Dinding 1/2 Bata 1Pc : 4Ps + Aci 427.07 M2 108,000.00 46,123,560.00 385.93 M2
Pas. Dinding 1/2 Bata 1Pc : 4Ps (Mushalla + Pantry + Lif) - 287.58 M2
Plester Dinding 1/2 Bata 1Pc : 4Ps + Aci (Mushalla + Pantry + Lif) - 575.15 M2
Pek. Pas. Meja Pantry - Unit
e. Pek. Ukiran GRC 19.61 M2 557,500.00 10,934,805.00 19.61 M2
f. Pek. Afwerking Beton 213.92 M2 76,000.00 16,257,920.00 213.92 M2
g. Pek. Acian Kering 795.75 M2 42,000.00 33,421,500.00 795.75 M2
h. Pek. Kolom Praktis 119.00 M' 150,000.00 17,850,000.00 119.00 M'
j. Pekerjaan Dinding Partisi ( double gypsump ) 332.26 M2 195,000.00 64,790,918.40
Pek. Dinding Partisi Double GRC 4 MM - M2
k. Pek. Partisi Kaca 240.60 M2 495,000.00 119,098,425.60 150.71 M2
l. Pekerjaan Dinding Granit LIFT 29.44 M2 380,000.00 11,187,200.00 29.44 M2
m. Pekerjaan Dinding Glass Blok 8.64 M2 962,500.00 8,316,000.00 8.64 M2
Pemasangan Besi UNP 5x10 Pintu Lif - M1
Pas. ACP Skor Layar Samping M2
Sub Jumlah 425,537,179.00
2 PEKERJAAN KUSEN, PINTU, JENDELA & VENTILASI
a. Pekerjaan Pintu Type P-2 4.00 unit 6,069,000.00 24,276,000.00 6.00 unit
b. Pekerjaan Pintu Type P-3 15.00 unit 3,213,000.00 48,195,000.00 26.00 unit
c. Pekerjaan Pintu Type P-4 6.00 unit 2,856,000.00 17,136,000.00 6.00 unit
d. Pekerjaan Pintu Type P-7 2.00 unit 6,069,000.00 12,138,000.00 unit
e. Pek. Kaca one way tbl 5 mm (Hijau) + Frame Alumunium 496.00 M2 975,000.00 483,600,000.00 496.00 M2
Sub Jumlah 585,345,000.00
3 PEKERJAAN RAILING
a. Pek. Pas. Railing Tangga 8.00 M1 750,000.00 6,000,000.00 8.00 M1
Sub Jumlah 6,000,000.00
4 PEKERJAAN PLAFOND
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
a. Pek. Pas. Rangka Plafond Akustik 1,129.22 M2 55,000.00 62,107,100.00 1,129.22 M2
b. Pek. Pas. Plafond Akustik + Cat 1,129.22 M2 196,000.00 221,327,120.00 1,129.22 M2
Sub Jumlah 283,434,220.00
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
6 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) 1,114.67 M2 350,000.00 390,134,500.00 1,114.67 M2
b. Pas. Granit Lantai 60 x 60 Cm ( Unpolished ) 45.10 M2 360,000.00 16,235,100.00 45.10 M2
c. Pas. Granit Dinding 30 x 60 cm ( Unpolish ) 136.80 M2 380,000.00 51,984,000.00 136.80 M2
Pas. Granit Dinding 60 x 60 cm ( Unpolish ) (Ruang Wudhu') - M2
Pek. Tanggulan Ruang Wudhu - M1
Pek. Peninggian Lantai Area Mushalla - M2
d. Pas. Waterprofing KM/WC 59.35 M2 125,000.00 7,418,437.50 59.35 M2
e. Pas. Plint Keramik 20 x 60 92.30 M2 380,000.00 35,074,912.00 92.30 M2
f. Pas. Granit Tangga + Bordes 31.42 M2 360,000.00 11,309,760.00 31.42 M2
g. Pas. Step Nossing Tangga 10 x 40 Cm 43.20 M1 57,000.00 2,462,400.00 43.20 M1
Sub Jumlah 514,619,109.50
7 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,009.67 M2 12,000.00 12,116,040.00 1,009.67 M2
b. Pek. Cat Dinding + Kolom 1,009.67 M2 37,500.00 37,862,625.00 1,009.67 M2
c. Pek. Cat Dinding Partisi 1,145.73 M2 37,500.00 42,964,800.00 - M2
Sub Jumlah 92,943,465.00
JUMLAH BIAYA ARSITEKTUR LT 3 1,907,878,973.50
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
a. Pek. Pas. Keran Air 16.00 Set 45,000.00 720,000.00 16.00 Set
b Pek. Pas. Jet Shower 6.00 Set 85,000.00 510,000.00 6.00 Set
Sub Jumlah 1,230,000.00
2 PEKERJAAN INSTALASI AIR KOTOR & UTILITAS
a. Pek. Pas. Floor Drain 10.00 bh 65,000.00 650,000.00 10.00 bh
b. Pek. Pas. Closed Duduk 2.00 Set 2,900,000.00 5,800,000.00 2.00 Set
c. Pek. Pas. Closed Jongkok + Flush 6.00 Set 2,200,000.00 13,200,000.00 4.00 Set
d. Pek. Pas. Urinoir 3.00 Set 1,750,000.00 5,250,000.00 3.00 Set
e. Pek. Pembatas Urinoir 3.00 Set 450,000.00 1,350,000.00 3.00 Set
f. Pek. Pas. Wastafel Komplit + Instalasi - Set
Sub Jumlah 26,250,000.00
JUMLAH BAIAY PLUMBING LT 3 27,480,000.00
TOTAL BIAYA LT 3 1,935,358,973.50
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
D. PEKERJAAN LANTAI - 4
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pas. Dinding 1/2 Bata 1Pc : 2Ps 239.38 M2 144,000.00 34,470,000.00 239.38 M2
b. Pas. Dinding 1/2 Bata 1Pc : 4Ps 261.97 M2 134,000.00 35,103,980.00 261.97 M2
c. Plester Dinding 1/2 Bata 1Pc : 2Ps + Aci 478.75 M2 115,000.00 55,056,250.00 382.75 M2
d. Plester Dinding 1/2 Bata 1Pc : 4Ps + Aci 513.61 M2 108,000.00 55,469,880.00 513.61 M2
Pas. Dinding 1/2 Bata 1Pc : 4Ps (Dinding Aula) - 95.00 M2
Plester Dinding 1/2 Bata 1Pc : 4Ps + Aci (Dinding Aula) - 190.00 M2
Pas. Bata 1 Bata Rollag Bata tinggi 20 cm - 93.00 M1
Pas. Bata 1 Bata Rollag Bata tinggi 40 cm - 93.00 M1
Pas. Bata 1 Bata Rollag Bata tinggi 45 cm - 47.30 M1
Pek. Beton Lantai Panggung - 21.00 M3
Pek. Beton Lantai Shaf - 0.25 M3
e. Pek. Ukiran GRC 19.61 M2 557,500.00 10,934,805.00 19.61 M2
f. Pek. Afwerming Beton 133.00 M2 76,000.00 10,108,000.00 133.00 M2
g. Pek. Acian Kering 992.36 M2 42,000.00 41,679,120.00 992.36 M2
h. Pek. Kolom Praktis 117.00 M' 150,000.00 17,550,000.00 152.00 M'
j. Pekerjaan Dinding Partisi ( double gypsump ) 199.98 M2 195,000.00 38,996,031.75
Pek. Dinding GRC Double - M2
k. Pek. Partisi Kaca 144.81 M2 495,000.00 71,682,360.75 40.54 M2
l. Pekerjaan Dinding Glass Blok 4.32 M2 962,500.00 4,158,000.00 4.32 M2
m. Pekerjaan Dinding Granit LIFT 29.44 M2 380,000.00 11,187,200.00 28.24 M2
Pemasangan Besi UNP 5x10 Pintu Lif - M1
Sub Jumlah 386,395,627.50
2 PEKERJAAN KUSEN, PINTU, JENDELA & VENTILASI
a. Pekerjaan Pintu Type P-2 4.00 unit 6,069,000.00 24,276,000.00 2.00 unit
b. Pekerjaan Pintu Type P-3 17.00 unit 3,213,000.00 54,621,000.00 17.00 unit
c. Pekerjaan Pintu Type P-4 6.00 unit 2,856,000.00 17,136,000.00 6.00 unit
d. Pekerjaan Pintu Type P-8 3.00 unit 3,885,000.00 11,655,000.00 5.00 unit
e. Pekerjaan Pintu Tempered 12 MM R. Rektor - unit
f. Ornamen Kolom Lengkung -1 + rangka 96.03 M2 685,000.00 65,780,550.00 120.83 M2
g. Ornamen Kolom Lengkung -2 + rangka 164.00 M2 685,000.00 112,340,000.00 164.00 M2
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
h. Pek. Rangka Besi Pipa 2 " ( Rangka Ornamen Kolom ) 168.00 M1 275,000.00 46,200,000.00 168.00 M1
i. Pek. Kaca one way tbl 5 mm (Hijau) + Frame Alumunium 428.90 M2 975,000.00 418,177,500.00 428.90 M2
j Pek Kaca Mati 5 MM + Rangka Alumunium ( Dak Beton ) 284.00 M2 495,000.00 140,580,000.00
Pek. Kaca Ruang Rektor Kaca 12 mm - M2
Pek. Partisi GRC Dak Beton - M2
Sub Jumlah 890,766,050.00
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
3 PEKERJAAN RAILING
a. Pek. Pas. Railing roof garden 69.50 M1 750,000.00 52,125,000.00 69.50 M1
b. Pek. Ukiran GRC ( Rallling Roof Garden ) 85.80 M2 557,500.00 47,833,500.00 85.80 M2
Pek. Pas. Railing roof garden (Ruang WR 1) - M1
Pek. Ukiran GRC ( Rallling Roof Garden ) (Ruang WR 1) - M2
c. Pek. Pas, Pipa Besi 2,5" + Base Plat + Rangka Kolom Lengkung 471.00 M1 255,000.00 120,105,000.00
d Pek. Pipa 4" + Finish Cat - Lbg
Pek. Tangga Perawatan - Unit
Sub Jumlah 220,063,500.00
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond 959.40 M2 55,000.00 52,767,000.00 1,007.00 M2
b. Pek. Pas. Plafond Gypsum Board Tebal 9 mm 477.65 M2 85,000.00 40,600,250.00 612.92 M2
c. Pek Piri - piri ACP + Rangka Hollow 557.60 M2 685,000.00 381,956,000.00 745.60 M2
d. Pek. Lisplank lebar 90 CM - M2
Pas. ACP Skor Layar Samping M2
Pas. ACP Jenggotan Kaca Mati ( R. Rektor ) M2
d. Pek. Pas. Plafond Akustik 481.75 M2 196,000.00 94,423,000.00 394.08 M2
e Pek. Pafond PVC elev 18,20 M + R. Makan VVIP - M2
Sub Jumlah 569,746,250.00
5 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) 845.70 M2 350,000.00 295,995,000.00 845.70 M2
b. Pas. Granit Lantai 60 x 60 Cm ( Unpolished ) 210.53 M2 360,000.00 75,789,900.00 236.30 M2
c. Pas. Granit Dinding 30 x 60 cm ( Unpolish ) 134.28 M2 380,000.00 51,026,400.00
Pas. Keramik Dinding 30/60 CM - M2
d. Pas. Plint Keramik 20 x 60 82.64 M2 380,000.00 31,403,200.00 M2
Pas. Granit Border Panggung - M2
Pek. Plint Dinding tinggi 10 cm - M2
Pek. Plint Tanggulan Bawah ACP - M2
e. Pas. Waterprofing KM/WC + Roof Grden + Dak Beton 224.52 M2 125,000.00 28,064,375.00 224.52 M2
Sub Jumlah 482,278,875.00
6 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,125.36 M2 12,000.00 13,504,320.00 1,125.36 M2
b. Pek. Cat Dinding + Kolom 1,125.36 M2 37,500.00 42,201,000.00 1,125.36 M2
c. Pek. Cat Dinding Partisi 689.59 M2 37,500.00 25,859,437.50 - M2
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
d. Pek. Cat Plafond Gypsum 477.65 M2 25,000.00 11,941,250.00 612.92 M2
Sub Jumlah 93,506,007.50
JUMLAH BIAYA ARSITEKTUR LT 4 2,642,756,310.00
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
b. Pek. Pas. Keran Air 10.00 bh 45,000.00 450,000.00 10.00 bh
c. Pek. Pas. Jet Shower 6.00 bh 85,000.00 510,000.00 6.00 bh
d. Pek. Pas. Tangki Air Kap 1500 L 6.00 bh 2,500,000.00 15,000,000.00 6.00 bh
Pek. Dudukan Tanki Ukuran 3 x 6 M - unit
Pek. Dudukan Tanki Ukuran 2 x 2 M - unit
Sub Jumlah 15,960,000.00
2 PEKERJAAN INSTALASI AIR KOTOR & UTILITAS
a. Pek. Pas. Floor Drain 11.00 bh 65,000.00 715,000.00 7.00 bh
b. Pek. Pas. Closed Duduk 2.00 Set 2,900,000.00 5,800,000.00 2.00 Set
c. Pek. Pas. Closed Jongkok + Flush 4.00 Set 2,200,000.00 8,800,000.00 4.00 Set
d. Pek. Cubical 1.00 Set 1,500,000.00 1,500,000.00
e. Pek. Pipa 6: ( air hujan ) + Klem Pipa + Suport 168.00 M1 325,000.00 54,600,000.00 168.00 M1
f. Pek. Roof Drain 6.00 Bh 170,000.00 1,020,000.00 6.00 Bh
g. Pek. Pas. Wastafel Komplit + Instalasi - Set
Sub Jumlah 72,435,000.00
JUMLAH BIAYA PLUMBING LT 4 88,395,000.00
JUMLAH BIAYA LT 4 2,731,151,310.00
E. PEKERJAAN INSTALASI LISTRIK
2 Pekerjaan Instalasi Panel Listrik
2 . a . Panel Kwh Meter + Tiang Kwh 1.00 Unit 1,750,000.00 1,750,000.00 1.00 Unit
2 . b . PUTR 1.00 Unit 16,575,000.00 16,575,000.00 1.00 Unit
2 . c . P1 1.00 Unit 7,800,000.00 7,800,000.00 1.00 Unit
2 . d . P2 1.00 Unit 7,800,000.00 7,800,000.00 1.00 Unit
2 . e . P3 1.00 Unit 7,800,000.00 7,800,000.00 1.00 Unit
2 . f . P4 1.00 Unit 9,360,000.00 9,360,000.00 1.00 Unit
2 . g . Handle Genset 1.00 Unit 500,000.00 500,000.00 1.00 Unit
Sub Jumlah 51,585,000.00
3 Pekerjaan Instalasi Kabel Feeder
3 . a . Kabel NYGBY 4x70 mm2 dari KWH PLN Ke PUTR 60.00 M' 491,400.00 29,484,000.00 60.00 M'
3 . b . Kabel NYY 4x16 mm2 dari PUTR ke P1 9.00 M' 136,080.00 1,224,720.00 9.00 M'
3 . c . Kabel NYY 4x35 mm2 dari PUTR ke P2 18.00 M' 351,000.00 6,318,000.00 18.00 M'
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
3 . d . Kabel NYY 4x16 mm2 dari PUTR ke P3 27.00 M' 136,080.00 3,674,160.00 27.00 M'
3 . e . Kabel NYY 4x50 mm2 dari PUTR ke P4 36.00 M' 351,000.00 12,636,000.00 36.00 M'
3 . f . Kabel NYY 4x16 mm2 dari PUTR ke P5 45.00 M' 136,080.00 6,123,600.00 60.00 M'
Sub Jumlah 59,460,480.00
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
4 Lampu Penerangan, Instalasi Penerangan dan Stop Kontak
A . Lantai 1
4 . a . Lampu LED 1x18 Full set 56.00 Bh 540,000.00 30,240,000.00 56.00 Bh
4 . b . Downlight 5 '' 44.00 Bh 114,000.00 5,016,000.00 56.00 Bh
4 . c . Lampu Led 8 watt 44.00 Bh 78,000.00 3,432,000.00 56.00 Bh
4 . d . Stop kontak Tertutup( Untuk Di bawah) 21.00 Bh 97,200.00 2,041,200.00 21.00 Bh
4 . e . Stop kontak Terbuka ( Untuk Di Atas) 18.00 Bh 102,600.00 1,846,800.00 18.00 Bh
4 . f . Saklar Tunggal 15.00 Bh 59,400.00 891,000.00 15.00 Bh
4 . g . Saklar Triple 4.00 Bh 75,600.00 302,400.00 4.00 Bh
4 . h . Saklar seri 10.00 Bh 64,800.00 648,000.00 10.00 Bh
4 . i . Intalasi Penerangan 3x2,5 mm2 100.00 Ttk 231,120.00 23,112,000.00 112.00 Ttk
4 . j . Intalasi Stop kontak 3x2,5 mm2 39.00 Ttk 231,120.00 9,013,680.00 39.00 Ttk
Pek. hexhaus fan - Unt
4 . k . AC Split 1.5 PK + Pemasangan (Merk Panasonic) 15.00 Bh 5,346,000.00 80,190,000.00 15.00 Bh
4 . l . AC Cassette 2 PK + Pemasangan (Merk Panasonic) - Bh 18,700,000.00 - - Bh
4 . m . Intalasi Power Ac Split 15.00 Bh 231,120.00 3,466,800.00 15.00 Bh
4 . n . Intalasi Power Ac Cassette NYM 4x6 mm - Bh 540,000.00 - - Bh
4 . o . Instalasi Pipa Tembaga AC + Breket + Pemasangan 148.00 M' 200,000.00 29,600,000.00 148.00 M'
4 . p . Material Bantu 1.00 Lot 1,620,000.00 1,620,000.00 1.00 Lot
Sub Jumlah 191,419,880.00
B . Lantai 2
4.a. Lampu LED 1x18 Full set 63.00 Bh 540,000.00 34,020,000.00 63.00 Bh
4.b. Downlight 5 '' 30.00 Bh 114,000.00 3,420,000.00 30.00 Bh
4.c. Lampu Led 8 watt 30.00 Bh 78,000.00 2,340,000.00 30.00 Bh
4.d. Stop kontak Tertutup( Untuk Di bawah) 20.00 Bh 97,200.00 1,944,000.00 20.00 Bh
4.e. Stop kontak Terbuka ( Untuk Di Atas) 24.00 Bh 102,600.00 2,462,400.00 24.00 Bh
4.f. Saklar Tunggal 17.00 Bh 59,400.00 1,009,800.00 17.00 Bh
4.g. Saklar Triple 5.00 Bh 75,600.00 378,000.00 5.00 Bh
4.h. Saklar seri 8.00 Bh 64,800.00 518,400.00 8.00 Bh
4.i. Intalasi Penerangan 3x2,5 mm2 93.00 Ttk 231,120.00 21,494,160.00 93.00 Ttk
4.j. Intalasi Stop kontak 3x2,5 mm2 44.00 Ttk 231,120.00 10,169,280.00 44.00 Ttk
Pek. hexhaus fan - Unt
4 . k . AC Split 1.5 PK + Pemasangan (Merk Panasonic) 20.00 Bh 5,346,000.00 106,920,000.00 20.00 Bh
4 . l . AC Cassette 2 PK + Pemasangan (Merk Panasonic) 4.00 Bh 18,700,000.00 74,800,000.00 4.00 Bh
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
AC Cassette 5 PK + Pemasangan (Merk Panasonic) - Bh
4 . m . Intalasi Power Ac Split 20.00 Bh 231,120.00 4,622,400.00 20.00 Bh
4 . n . Intalasi Power Ac Cassette NYM 4x6 mm 4.00 Bh 540,000.00 2,160,000.00 4.00 Bh
4 . o . Instalasi Pipa Tembaga AC + Breket + Pemasangan 244.00 M' 200,000.00 48,800,000.00 244.00 M'
4 . p . Material Bantu 1.00 Lot 1,620,000.00 1,620,000.00 1.00 Lot
Sub Jumlah 316,678,440.00
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
C . Lantai 3
4.a. Lampu LED 1x18 Full set 69.00 Bh 540,000.00 37,260,000.00 85.00 Bh
4.b. Downlight 5 '' 24.00 Bh 114,000.00 2,736,000.00 24.00 Bh
4.c. Lampu Led 8 watt 24.00 Bh 78,000.00 1,872,000.00 24.00 Bh
4.d. Stop kontak Tertutup( Untuk Di bawah) 21.00 Bh 97,200.00 2,041,200.00 21.00 Bh
4.e. Stop kontak Terbuka ( Untuk Di Atas) 18.00 Bh 102,600.00 1,846,800.00 18.00 Bh
4.f. Saklar Tunggal 11.00 Bh 59,400.00 653,400.00 11.00 Bh
4.g. Saklar Triple 5.00 Bh 75,600.00 378,000.00 5.00 Bh
4.h. Saklar seri 8.00 Bh 64,800.00 518,400.00 8.00 Bh
4.i. Intalasi Penerangan 3x2,5 mm2 93.00 Ttk 231,120.00 21,494,160.00 109.00 Ttk
4.j. Intalasi Stop kontak 3x2,5 mm2 39.00 TTk 231,120.00 9,013,680.00 39.00 TTk
Pek. hexhaus fan - Unt
4 . k . AC Split 1.5 PK + Pemasangan (Merk Panasonic) 17.00 Bh 5,346,000.00 90,882,000.00 25.00 Bh
4 . l . AC Cassette 2 PK + Pemasangan (Merk Panasonic) - Bh 18,700,000.00 - - Bh
4 . m . Intalasi Power Ac Split 17.00 Bh 231,120.00 3,929,040.00 25.00 Bh
4 . n . Intalasi Power Ac Cassette NYM 4x6 mm - Bh 540,000.00 - - Bh
4 . o . Instalasi Pipa Tembaga AC + Breket + Pemasangan 113.00 M' 200,000.00 22,600,000.00 113.00 M'
4 . p . Material Bantu 1.00 Lot 1,620,000.00 1,620,000.00 1.00 Lot
Sub Jumlah 196,844,680.00
D . Lantai 4
4.a. Lampu LED 1x18 Full set 52.00 Bh 540,000.00 28,080,000.00 52.00 Bh
4.b. Downlight 5 '' 63.00 Bh 114,000.00 7,182,000.00 81.00 Bh
4.c. Lampu Led 8 watt 63.00 Bh 78,000.00 4,914,000.00 81.00 Bh
4.d. Stop kontak Tertutup( Untuk Di bawah) 10.00 Bh 97,200.00 972,000.00 10.00 Bh
4.e. Stop kontak Terbuka ( Untuk Di Atas) 18.00 Bh 102,600.00 1,846,800.00 18.00 Bh
4.f. Saklar Tunggal 11.00 Bh 59,400.00 653,400.00 11.00 Bh
4.g. Saklar Triple 5.00 Bh 75,600.00 378,000.00 5.00 Bh
4.h. Saklar seri 15.00 Bh 64,800.00 972,000.00 15.00 Bh
4.i. Intalasi Penerangan 3x2,5 mm2 115.00 Ttk 231,120.00 26,578,800.00 133.00 Ttk
4.j. Intalasi Stop kontak 3x2,5 mm2 28.00 Ttk 231,120.00 6,471,360.00 28.00 Ttk
Pek. hexhaus fan - Unt
4 . k . AC Split 1.5 PK + Pemasangan (Merk Panasonic) 7.00 Bh 5,346,000.00 37,422,000.00 7.00 Bh
4 . l . AC Cassette 2 PK + Pemasangan (Merk Panasonic) 11.00 Bh 18,700,000.00 205,700,000.00 13.00 Bh
m AC Cassette 5 PK + Pemasangan (Merk Panasonic) - Bh
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
4 . m . Intalasi Power Ac Split 7.00 Bh 231,120.00 1,617,840.00 7.00 Bh
4 . n . Intalasi Power Ac Cassette NYM 4x6 mm 11.00 Bh 540,000.00 5,940,000.00 13.00 Bh
4 . o . Instalasi Pipa Tembaga AC + Breket + Pemasangan 107.00 M' 200,000.00 21,400,000.00 107.00 M'
4 q Pek. pemasangan kabel tray 300 x 300mm - M'
r Pek. pemasangan kabel tray 200 x 200mm - M'
s Pek. Grill Dudukan Outdoor AC Lt 3 dan 4 - M1
t Pek. lampu laser - M1
4 q Material Bantu 1.00 Lot 1,620,000.00 1,620,000.00 1.00 Lot
Sub Jumlah 351,748,200.00
KONTRAK REALISASI P
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
VOLUME SAT VOLUME SAT
(Rp) (Rp)
1 2 1 2 3 4 1 2
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
195,000.00 57,111,600.00
495,000.00 58,850,550.00
76,000.00 11,491,200.00
962,500.00 8,316,000.00
380,000.00 11,187,200.00
- -
34,430.75 475,144.34
14,479.95 2,466,803.80
751,085.84 1,732,755.03
288,000.00 7,833,600.00
557,500.00 10,934,805.00
42,000.00 41,091,540.00
112,400.00 -
211,491,198.18
975,000.00 358,644,000.00
6,069,000.00 6,069,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
3,213,000.00 54,621,000.00
-
750,000.00 -
17,500,000.00 -
419,334,000.00
750,000.00 12,000,000.00
12,000,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
55,000.00 44,452,650.00
196,000.00 158,413,080.00
275,000.00 93,225,000.00
296,090,730.00
650,000.00 173,550,000.00
685,000.00 315,976,800.00
685,000.00 86,590,850.00
685,000.00 131,520,000.00
685,000.00 27,256,150.00
685,000.00 -
685,000.00 -
685,000.00 64,328,350.00
-
-
3,392,500.00 -
825,000.00 132,165,000.00
931,387,150.00
350,000.00 342,443,675.00
360,000.00 16,124,724.00
360,000.00 136,512,000.00
380,000.00 51,892,800.00
7,500,000.00 15,000,000.00
380,000.00 32,984,000.00
360,000.00 11,309,760.00
57,000.00 4,924,800.00
1,480,000.00 -
611,191,759.00
12,000.00 13,554,240.00
37,500.00 42,357,000.00
37,500.00 21,966,000.00
77,877,240.00
2,559,372,077.18
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
45,000.00 585,000.00
85,000.00 680,000.00
6,500,000.00 19,500,000.00
20,765,000.00
65,000.00 975,000.00
2,900,000.00 11,600,000.00
2,200,000.00 8,800,000.00
1,750,000.00 5,250,000.00
450,000.00 1,350,000.00
2,200,000.00 -
27,975,000.00
-
-
48,740,000.00
83,657.20 1,091,726.46
246,724.76 34,344,086.59
75,053.44 14,365,228.42
95,000.00 21,447,675.00
- -
76,512.78 1,331,322.31
14,479.95 10,506,360.09
751,085.84 3,920,668.08
- -
14,479.95 36,761,342.43
751,085.84 22,609,185.96
146,377,595.34
83,657.20 16,011,988.08
246,724.76 68,688,173.18
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
75,053.44 23,506,737.41
425,000.00 34,170,000.00
751,085.84 6,534,446.81
148,911,345.48
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
83,657.20 -
246,724.76 -
75,053.44 -
14,479.95 -
751,085.84 -
360,000.00 -
600,000.00 -
600,000.00 -
-
295,288,940.82
2,903,401,018.00
195,000.00 76,285,950.00
495,000.00 79,190,100.00
380,000.00 11,362,000.00
962,500.00 8,316,000.00
557,500.00 10,934,805.00
76,000.00 19,509,504.00
42,000.00 32,898,600.00
112,400.00 -
238,496,959.00
6,069,000.00 36,414,000.00
3,213,000.00 70,686,000.00
2,856,000.00 22,848,000.00
8,050,000.00 -
17,500,000.00 -
975,000.00 516,828,000.00
646,776,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
750,000.00 12,000,000.00
12,000,000.00
55,000.00 65,582,550.00
196,000.00 233,712,360.00
299,294,910.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
650,000.00 63,648,000.00
192,500.00 1,732,500.00
685,000.00 13,097,200.00
685,000.00 48,977,500.00
685,000.00 -
127,455,200.00
350,000.00 429,992,500.00
360,000.00 14,004,900.00
380,000.00 51,345,600.00
115,000.00 9,660,000.00
125,000.00 6,622,187.50
380,000.00 35,074,912.00
360,000.00 18,839,520.00
57,000.00 4,924,800.00
570,464,419.50
12,000.00 13,723,248.00
37,500.00 42,885,150.00
37,500.00 29,340,750.00
85,949,148.00
1,980,436,636.50
45,000.00 360,000.00
85,000.00 680,000.00
1,040,000.00
65,000.00 520,000.00
85,000.00 170,000.00
2,900,000.00 11,600,000.00
2,200,000.00 8,800,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
1,750,000.00 5,250,000.00
450,000.00 1,350,000.00
2,200,000.00 -
27,690,000.00
28,730,000.00
2,009,166,636.50
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
144,000.00 20,082,240.00
134,000.00 25,857,310.00
115,000.00 21,035,800.00
108,000.00 41,680,440.00
134,000.00 38,535,050.00
108,000.00 62,116,200.00
7,550,000.00 -
557,500.00 10,934,805.00
76,000.00 16,257,920.00
42,000.00 33,421,500.00
150,000.00 17,850,000.00
###
250,000.00 -
495,000.00 74,601,450.00
380,000.00 11,187,200.00
962,500.00 8,316,000.00
112,400.00 -
685,000.00 -
381,875,915.00
6,069,000.00 36,414,000.00
3,213,000.00 83,538,000.00
2,856,000.00 17,136,000.00
6,069,000.00 -
975,000.00 483,600,000.00
620,688,000.00
750,000.00 6,000,000.00
6,000,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
55,000.00 62,107,100.00
196,000.00 221,327,120.00
283,434,220.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
350,000.00 390,134,500.00
360,000.00 16,235,100.00
380,000.00 51,984,000.00
380,000.00 -
266,000.00 -
1,115,000.00 -
125,000.00 7,418,437.50
380,000.00 35,074,912.00
360,000.00 11,309,760.00
57,000.00 2,462,400.00
514,619,109.50
12,000.00 12,116,040.00
37,500.00 37,862,625.00
37,500.00 -
49,978,665.00
1,856,595,909.50
45,000.00 720,000.00
85,000.00 510,000.00
1,230,000.00
65,000.00 650,000.00
2,900,000.00 5,800,000.00
2,200,000.00 8,800,000.00
1,750,000.00 5,250,000.00
450,000.00 1,350,000.00
2,200,000.00 -
21,850,000.00
23,080,000.00
1,879,675,909.50
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
###
144,000.00 34,470,000.00
134,000.00 35,103,980.00
115,000.00 44,016,250.00
108,000.00 55,469,880.00
134,000.00 12,730,000.00
108,000.00 20,520,000.00
246,724.76 22,945,402.68
493,449.52 45,890,805.36
493,449.52 23,340,162.30
751,085.84 15,772,802.64
751,085.84 187,771.46
557,500.00 10,934,805.00
76,000.00 10,108,000.00
42,000.00 41,679,120.00
150,000.00 22,800,000.00
###
250,000.00 -
495,000.00 20,067,300.00
962,500.00 4,158,000.00
380,000.00 10,731,200.00
112,400.00 -
430,925,479.44
6,069,000.00 12,138,000.00
3,213,000.00 54,621,000.00
2,856,000.00 17,136,000.00
3,885,000.00 19,425,000.00
8,050,000.00 -
685,000.00 82,768,550.00
685,000.00 112,340,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
275,000.00 46,200,000.00
975,000.00 418,177,500.00
###
1,250,000.00 -
200,000.00 -
762,806,050.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
750,000.00 52,125,000.00
557,500.00 47,833,500.00
750,000.00 -
557,500.00 -
###
2,530,000.00 -
2,950,000.00 -
99,958,500.00
55,000.00 55,385,000.00
85,000.00 52,098,200.00
685,000.00 510,736,000.00
685,000.00 -
685,000.00 -
685,000.00 -
196,000.00 77,239,680.00
250,000.00 -
695,458,880.00
350,000.00 295,995,000.00
360,000.00 85,067,100.00
###
165,000.00 -
380,000.00 -
350,000.00 -
380,000.00 -
380,000.00 -
125,000.00 28,064,375.00
409,126,475.00
12,000.00 13,504,320.00
37,500.00 42,201,000.00
37,500.00 -
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
25,000.00 15,323,000.00
71,028,320.00
2,469,303,704.44
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
45,000.00 450,000.00
85,000.00 510,000.00
2,500,000.00 15,000,000.00
5,400,000.00 -
1,200,000.00 -
15,960,000.00
65,000.00 455,000.00
2,900,000.00 5,800,000.00
2,200,000.00 8,800,000.00
###
325,000.00 54,600,000.00
170,000.00 1,020,000.00
2,200,000.00 -
70,675,000.00
86,635,000.00
2,555,938,704.44
1,750,000.00 1,750,000.00
16,575,000.00 16,575,000.00
7,800,000.00 7,800,000.00
7,800,000.00 7,800,000.00
7,800,000.00 7,800,000.00
9,360,000.00 9,360,000.00
500,000.00 500,000.00
51,585,000.00
491,400.00 29,484,000.00
136,080.00 1,224,720.00
351,000.00 6,318,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
136,080.00 3,674,160.00
351,000.00 12,636,000.00
136,080.00 8,164,800.00
61,501,680.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
540,000.00 30,240,000.00
114,000.00 6,384,000.00
78,000.00 4,368,000.00
97,200.00 2,041,200.00
102,600.00 1,846,800.00
59,400.00 891,000.00
75,600.00 302,400.00
64,800.00 648,000.00
231,120.00 25,885,440.00
231,120.00 9,013,680.00
450,000.00 -
5,346,000.00 80,190,000.00
18,700,000.00 -
231,120.00 3,466,800.00
540,000.00 -
200,000.00 29,600,000.00
1,620,000.00 1,620,000.00
196,497,320.00
540,000.00 34,020,000.00
114,000.00 3,420,000.00
78,000.00 2,340,000.00
97,200.00 1,944,000.00
102,600.00 2,462,400.00
59,400.00 1,009,800.00
75,600.00 378,000.00
64,800.00 518,400.00
231,120.00 21,494,160.00
231,120.00 10,169,280.00
450,000.00 -
5,346,000.00 106,920,000.00
18,700,000.00 74,800,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
43,010,000.00 -
231,120.00 4,622,400.00
540,000.00 2,160,000.00
200,000.00 48,800,000.00
1,620,000.00 1,620,000.00
316,678,440.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
540,000.00 45,900,000.00
114,000.00 2,736,000.00
78,000.00 1,872,000.00
97,200.00 2,041,200.00
102,600.00 1,846,800.00
59,400.00 653,400.00
75,600.00 378,000.00
64,800.00 518,400.00
231,120.00 25,192,080.00
231,120.00 9,013,680.00
450,000.00 -
5,346,000.00 133,650,000.00
18,700,000.00 -
231,120.00 5,778,000.00
540,000.00 -
200,000.00 22,600,000.00
1,620,000.00 1,620,000.00
253,799,560.00
540,000.00 28,080,000.00
114,000.00 9,234,000.00
78,000.00 6,318,000.00
97,200.00 972,000.00
102,600.00 1,846,800.00
59,400.00 653,400.00
75,600.00 378,000.00
64,800.00 972,000.00
231,120.00 30,738,960.00
231,120.00 6,471,360.00
450,000.00 -
5,346,000.00 37,422,000.00
18,700,000.00 243,100,000.00
43,010,000.00 -
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
231,120.00 1,617,840.00
540,000.00 7,020,000.00
200,000.00 21,400,000.00
650,000.00 -
350,000.00 -
750,000.00 -
120,000.00 -
1,620,000.00 1,620,000.00
397,844,360.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
420,000.00 5,040,000.00
86,400.00 8,640,000.00
5,940.00 142,560.00
124,200.00 248,400.00
8,764,200.00 8,764,200.00
3,240.00 64,800.00
3,000,000.00 3,000,000.00
- -
25,899,960.00
1,200,000.00 1,200,000.00
1,200,000.00 1,200,000.00
900,000.00 900,000.00
900,000.00 900,000.00
900,000.00 900,000.00
900,000.00 900,000.00
900,000.00 900,000.00
6,900,000.00
768,000,000.00 1,536,000,000.00
1,536,000,000.00
2,846,706,320.00
- -
325,000.00 24,375,000.00
95,000.00 653,792,850.00
250,000.00 88,500,000.00
- -
766,667,850.00
12,961,556,438.44
12,961,550,000.00
REALISASI PEKERJAAN
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
3 4
addendume
12,916,939,478.44
(4,409.56)
AKTUAL CHECK
A . PEKERJAAN LANTAI - 1
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pekerjaan Dinding Partisi ( double gypsump ) 423.744 M2
KOLOM TYPE K1
( 60 X 60 ) 2.40 X 3.50 X 18.00
ARS
ARS
TOTAL
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG JML
1 2 3 4
3
C D
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG JML
1 2 3 4
d. Pekerjaan Dinding Granit LIFT 29.440 M2
LIFT
LIFT
J1 J1
300
TOILET TOILET P4 P3
P3 PRIA WANITA P4
KEPALA BIRO
AKADEMIS DAN
KEMAHASISWAAN P3 P3 P3
BIRO ADM KEUANGAN
KASUBAG KABAG PENDIDIKAN
P3 P1
900
P3 JANITOR
NAIK
KABAG PEMBUKUAN
P3 P1 : 2 BUAH
KASUBAG
UJIAN DAN EVALUASI P3 P2 : 1 BUAH
STAFF BIRO
P3 P2 P3
AKADEMIS P3 : 18 BUAH
KEMAHASISWAAN P3
2400
P4 : 8 BUAH
4 GUDANG
R. KHASANAH
STAFF PEMBANTU
P5 : 1 BUAH
PUREK - II
LIFT
P6 : 1 BUAH
P3
J1 : 4 BUAH
P3
P5
LIFT P3
RUANG
TRANSISI
900
RUANG STAFF
J1 P1 J1 ELV. + 0.000
RUANG PUREK - II
P3 P3
P6
NAIK
P3
3 RUANG RAPAT
TRANSISI TOILET
P3 P4 365 KASUBAG PENGELUARAN KASUBAG PENERIMAAN
DAN PEMBAYARAN
300
330
1
600 600 600 600 600 600 600
4200
A B C D E F G H
DENAHKUSEN LANTAI 1
ARS 64
9
RUANG STAFF
J1 P1 J1 ELV. + 0.000
RUANG PUREK - II P3 P3
P6
NAIK
P3
3 RUANG RAPAT
TRANSISI TOILET
P3 P4 365 KASUBAG PENGELUARAN KASUBAG PENERIMAAN
DAN PEMBAYARAN
300
KONTRAK AKTUAL CHECK
330
2 KOLAM IKAN KOLAM IKAN
800
- DENAH KUSEN LANTAI 1
1 2 3 4
1
600 600 600 600 600 600 600
4200
A B C D E F G H
DENAHKUSEN LANTAI 1
ARS 64
3 PEKERJAAN RAILING
a. Pek. Pas. Railing Tangga 16.000 M1 RAILLLING 4.00 2.00 X 2.00
LANTAI 4
FFL + 12.000
BORDES
F FL + 10.040
LANTAI 3
FFL + 8.000
BORDES
F FL + 6.040
LANTAI 2
FFL + 4.000
BORDES
F FL + 2.040
MUKA LANTAI
M. LANTAI FFL 0.000
0.00
- POTONGAN TANGGA A
- SKALA 1 : 20
5 4
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond Akustik 808.230 M2
4200
LANTAI 1 875.275 1
void depan kiri 17.110 -1
600 600 600 600 600 600 600
lift 28.240 -1
173
300
128
5
shaf 2.890 -1
900
900
2400
2400
1800
LIFT
PLAFONDAKUSTIK 600X1200 PLAFOND AKUSTIK 600X1200
+2.750 +2.750
LIFT
900
900
3
173 128
300
300
330
900
KONTRAK AKTUAL CHECK
2400
1800
2400
4
LIFT
900
900
URAIAN VOL PJG LBR TGG JML
1 3 2 3 4
173 128
300
300
330
2 KOLAM IKAN KOLAM IKAN
173
800
c. Pek. Kaca Kanopi Laminated Polos 3+3 mm + Rang 160.200 M2 106.8 X 1.50 X 1.00
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG JML
1 2 3 4
6 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) 903.411 M2
LANTAI 1 990.360 1
4200
600 600 600 600 600 600 600
KM/WC 44.820 1
granit motif 12.960 2
173
6 KOLAM IKAN KOLAM IKAN
173
shaf+lift 16.210 1
300
300
128
5
TOILET
PRIA
TOILET
WANITA
granit 60x60
360
900
900
NAIK
360
2400
1800
2400
R. STAFF LOBBY R. STAFF
4 LANTAI GRANIT LANTAI GRANIT LANTAI GRANIT
60X60 60X60 60X60
ELV. 0.000 ELV. 0.000 LIFT ELV. 0.000
360 480
LIFT
900
900
360
279
173 128
300
300
330
KOLAM IKAN KOLAM IKAN
2
173
800
DROP OFF
LANTAI COR
FIN.CORAL SIKAT
ELV. - 0.530
c. Pas. Granit Lantai Rabat 60 x 60 Cm ( Unpolished ) 294.000 M2 RABAT 17.00 X 3.00 X 4.00 = 204.00
10.00 X 9.00 = 90.00
14.20 X 6.00 = 85.20
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG JML
1 2 3 4
d. Pas. Granit Dinding 30 x 60 cm ( Unpolish ) 136.560 M2
PANJANG DINDING
TOILET 1 1.60 X 12.00 = 19.20
C
B
ARS
1.20 X 4.00 = 4.80
0.40 X 4.00 X 2.00 = 3.20
0.50 X 4.00 = 2.00
ARS
8.10 + 3.60 + 2.00 = 13.70
6 42.90
TOILET 2 1.40 X 1.00 = 1.40
0.60 X 3.00 = 1.80
TOILET PRIA TOILET WANITA
GRANIT60x60
Unpolished
GRANIT 60x60
Unpolished 1.90 X 2.00 = 3.80
7.00
TOILET 3 1.40 X 1.00 = 1.40
0.60 X 3.00 = 1.80
1.90 X 2.00 = 3.80
7.00
TOTAL PANJANG DINDING = 56.90
-
-
DENAH TOILET LT 1-4 (TYPIKCAL)
SKALA 1 : 20
VOL 56.90 X 2.40
C D
ARS
ARS
AKTUAL CHECK
VOL SAT
= 67.2
= 14.4
= 27.36
= 10.88
= 67.2
= 143.936
= 92.768
423.744 M2
AKTUAL CHECK
VOL SAT
= 151.20 M2
= 2.88 M2
= 5.76 M2
8.64 M2
AKTUAL CHECK
VOL SAT
AKTUAL CHECK
VOL SAT
= 29.44 M2
6.00 ttK
= 27.20 M2
= 19.61 M2
AKTUAL CHECK
VOL SAT
= 978.32 M2
AKTUAL CHECK
VOL SAT
= 272.80 M2
1.00 unt
AKTUAL CHECK
VOL SAT
18.00 unt
1.00 unt
AKTUAL CHECK
VOL SAT
= 16.00
= 875.275 m2
= -17.110 m2
= -28.240 m2
= -18.810 m2
= -2.890 m2
808.225 m2
AKTUAL CHECK
VOL SAT
808.23 M2
AKTUAL CHECK
VOL SAT
= 204.00
= 90.00
= 45.00
339.00 M2
= 267.00 M2
= 4.10
= 23.40
= 437.88
461.28 M2
= 160.20 M2
AKTUAL CHECK
VOL SAT
990.360 m2
44.820 m2
25.920 m2
16.210 m2
903.411 m2
44.79 M2
=
379.20 M2
AKTUAL CHECK
VOL SAT
= 136.56 M2
2.00 SET
86.80 M2
31.42 M2
AKTUAL CHECK
VOL SAT
= 86.40 M1
AKTUAL CHECK
VOL SAT
= 1,129.52 M2
= 1,977.01 M2
= 13.00 Set
= 8.00 Set
= 3.00 Unit
= 15.00 bh
= 2.00 Set
= 6.00 Set
AKTUAL CHECK
VOL SAT
= 3.00 Set
= 3.00 Set
2.00 Unt
AKTUAL CHECK
VOL SAT
= 13.05 M3
= 139.20 M2
= 191.40 M2
= 225.77 M3
= 34.80 M2
= 725.58 KG
= 5.22 KG
= 2,538.78 KG
= 30.10 M3
= 191.40 M3
= 278.40 M3
= 313.20 M3
AKTUAL CHECK
VOL SAT
= 87.00 M3
B . PEKERJAAN LANTAI - 2
B . 1 . PEKERJAAN STRUKTUR
KON
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pekerjaan Dinding Partisi ( double gypsump ) 303.507 M2
b. Pek. Partisi Kaca 219.781 M2
c. Pekerjaan Dinding Granit LIFT 29.900 M2
d. Pekerjaan Dinding Glass Blok 8.640 M2
e. Pek. Ukiran GRC ( Cutting Laser ) 19.614 M2
f. Pek. Aferking Beton 256.704 M2
g. Pek. Acian Kering 783.300 M2
3 PEKERJAAN RAILING
a. Pek. Pas. Railing Tangga 16.000 M1
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond Akustik 1,192.410 M2
b. Pek. Pas. Plafond Akustik + Cat 1,192.410 M2
6 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) Ex. Granito 1,228.550 M2
b. Pas. Granit Lantai 60 x 60 Cm ( Unpolished ) Ex. Granito 38.903 M2
c. Pas. Granit Dinding 30 x 60 cm ( Unpolish ) ( Ex. Granito 135.120 M2
d. Pek. Sreding Dak Beton Teras 84.000 M2
e. Pas. Waterprofing KM/WC 52.978 M2
f. Pas. Plint Keramik 20 x 60 92.302 M2
g. Pas. Granit Tangga + Bordes 52.332 M2
h. Pas. Step Nossing Tangga 10 x 40 Cm 86.400 M1
7 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,143.604 M2
b. Pek. Cat Dinding + Kolom 1,143.604 M2
c. Pek. Cat Dinding Partisi 1,046.577 M2
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
b. Pek. Pas. Keran Air 8.00 Set
c. Pek. Pas. Jet Shower 8.00 Set
1 2 3 4
a. Pek. Pas. Floor Drain 10.00 bh
b. Pek. Pas. Roof Drain 2.00 bh
c. Pek. Pas. Closed Duduk 2.00 Set
d. Pek. Pas. Closed Jongkok + Flush 6.00 Set
e. Pek. Pas. Urinoir 3.00 Set
f. Pek. Pembatas Urinoir 3.00 Set
195,000.00 59,183,929.35
495,000.00 108,791,679.15
380,000.00 11,362,000.00
962,500.00 8,316,000.00
557,500.00 10,934,805.00
76,000.00 19,509,504.00
42,000.00 32,898,600.00
Sub Jumlah 250,996,517.50
6,069,000.00 36,414,000.00
3,213,000.00 73,899,000.00
2,856,000.00 22,848,000.00
975,000.00 516,828,000.00
Sub Jumlah 649,989,000.00
750,000.00 12,000,000.00
Sub Jumlah 12,000,000.00
55,000.00 65,582,550.00
196,000.00 233,712,360.00
Sub Jumlah 299,294,910.00
650,000.00 63,648,000.00
192,500.00 1,732,500.00
Sub Jumlah 65,380,500.00
350,000.00 429,992,500.00
360,000.00 14,004,900.00
380,000.00 51,345,600.00
115,000.00 9,660,000.00
125,000.00 6,622,187.50
380,000.00 35,074,912.00
360,000.00 18,839,520.00
57,000.00 4,924,800.00
Sub Jumlah 570,464,419.50
12,000.00 13,723,248.00
37,500.00 42,885,150.00
37,500.00 39,246,637.50
Sub Jumlah 95,855,035.50
1,943,980,382.50
45,000.00 360,000.00
85,000.00 680,000.00
Sub Jumlah 1,040,000.00
KONTRAK
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
5 6
65,000.00 650,000.00
85,000.00 170,000.00
2,900,000.00 5,800,000.00
2,200,000.00 13,200,000.00
1,750,000.00 5,250,000.00
450,000.00 1,350,000.00
Sub Jumlah 26,420,000.00
27,460,000.00
1,971,440,382.50
B . PEKERJAAN LANTAI - 2
B . 1 . PEKERJAAN STRUKTUR
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pekerjaan Dinding Partisi ( double gypsump ) 523.289 M2
4200
105 600 600 600 600 600 600 600 105
as a-b 16 x 3.25
120
KABAG PERLENGKAPAN
KABAG HUMAS ELV. + 4.000
300
KEPALA BIRO ADM UMUM
EL V. + 4.000
RUANG SENAT
ELV + 4.000
TOILET TOILET
PRIA WANITA KABAG PERSONALIA
ELV. + 4.000
900
RUANG PUREK - III
KABAG UMUM
2070
2400
RUANG LOBBY BIRO ADM UMUM
4 ELV + 4.000 EL V. + 4.000
LIFT
STAFF PEMBANTU
PUREK - IV KASUBAG
ELV. + 4.000 TRANSPORTASI
ELV + 4.000
LIFT
900
KASUBAG EKSPEDISI
DAN ARSIP
ELV + 4.000
300
KASUBAG PELAYANAN
ELV + 4.000
GUDANG
2
120
800
A B C D E F G H
LIFT
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
LIFT URAIAN VOL PJG LBR TGG
1 2 3 4
LIFT
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
c. Pekerjaan Dinding Glass Blok 8.640 M2
C
B
A RS
KAMAR MANDI 0.60 X 0.60 X 8.00
ARS
TOTAL
3
C D
4200
KOLOM TYPE K1
600 600 600 600 600 600 600
6
( 60 X 60 ) 2.40 X 3.50
K2 K2 K2 K2 K2 K2 K2 K2
300
300
900
K1 K1 K1 K1 K1 K1 K1 K1
K5
2400
2400
1800
4
225
K5 K5
225
K5 K5
900
900
K1 K1 K1 K1 K1 K1 K1 K1
3
6
K2 K2 K2 K2 K2 K2 K2 K2
300
300
5
K1 K1 K1 K1 K1 K1 K1 K1
900
900
NO K1
URAIAN PEKERJAAN
K1 K1 K1 K1 K1 K1 K1
VOLUME SAT
URAIAN VOL PJG LBR TGG
K5
2400
2400
1800
4
225
K5 K5
1 2 3 4
225
K5 K5
900
900
K1 K1 K1 K1 K1 K1 K1 K1
3
300
300
K2 K2 K2 K2 K2 K2 K2 K2
2
800
K3 K3
1
KABAG PERLENGKAPAN
P3 P3 KABAG HUMAS
6 GUDANG GUDANG
RUANG SENAT
.
5
P3 P3 P3 P3 P3
P3 P3
900
P4 STAFF PEMBANTU
JANITOR
NAIK P3
PUREK - III
P3 P3 P2 KABAG UMUM
P2 : 6 BUAH
BIRO ADM UMUM
P2 ELV. 4.000 .
P3 : 23 BUAH
2400
RUANG LOBBY
P4 : 8 BUAH
4 .
LIFT
STAFF PEMBANTU P2
PUREK - IV KASUBAG
TRANSPORTASI
.
LIFT P3
P3
P3
900
P2 KASUBAG EKSPEDISI
DAN ARSIP
.
P3 P2
P3
3
RUANG PUREK - IV
RUANG RAPAT KASUBAG AGENDA
.
P4
300
P3 KASUBAG PELAYANAN
.
P3
2 GUDANG
P3
800
RUANG EXPOSE
.
DENAH KUSENLANTAI 2
600 600 600 600 600 600 600
4200
A B C D E F G H ARS 65
6 GUDANG GUDANG
P3 P3 KABAG HUMAS
KABAG PERLENGKAPAN
ONE WAY 23.00 X 2.00 X 1.00
26.00 X 1.00 X 0.95
RUANG RAPAT GUDANG
300
RUANG SENAT
.
5
P3 P4 TOILET
PRIA
TOILET
WANITA P4
P2
KABAG PERSONALIA
ELV. 4.000
57.00 X 1.00 X
P3 P3 P3 P3 P3
P3 P3
900
P3 P3 P2 KABAG UMUM
P2 : 6 BUAH
BIRO ADM UMUM
P2 ELV. 4.000 .
P3 : 23 BUAH
2400
LIFT
STAFF PEMBANTU P2
PUREK - IV KASUBAG
TRANSPORTASI
.
LIFT P3
P3
P3
900
P2 KASUBAG EKSPEDISI
DAN ARSIP
.
P3 P2
P3
3
RUANG PUREK - IV
RUANG RAPAT KASUBAG AGENDA
P4
.
300
P3 KASUBAG PELAYANAN
.
TOILET TOILET P2
P3 P4 PRIA WANITA P4 KABAG PERSONALIA
ELV. 4.000
P3 P3 P3 P3 P3
P3 P3
900
RUANG PUREK - III
P4 STAFF PEMBANTU
JANITOR
NAIK P3
PUREK - III
P3 P3
P2
P2
BIRO ADM UMUM
ELV. 4.000
KABAG UMUM
. KONTRAK
P2
P3
: 6 BUAH
: 23 BUAH
AKTUAL CHECK
2400
RUANG LOBBY
P4 : 8 BUAH
4 .
NO URAIAN PEKERJAAN
STAFF PEMBANTU
PUREK - IV
P2 LIFT
KASUBAG
VOLUME SAT
TRANSPORTASI
900
1 2 P2
3 4
KASUBAG EKSPEDISI
DAN ARSIP
.
P3 P2
P3
3
RUANG PUREK - IV
RUANG RAPAT KASUBAG AGENDA
.
P4
300
P3 KASUBAG PELAYANAN
.
P3
2 GUDANG
P3
800
RUANG EXPOSE
.
DENAHKUSEN LANTAI 2
600 600 600 600 600 600 600
4200
A B C D E F G H ARS 65
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
3 PEKERJAAN RAILING
a. Pek. Pas. Railing Tangga 16.000 M1
LANTAI 4
FFL + 12.000
BORDES
FFL + 10.040
LANTAI 3
FFL + 8.000
BORDES
FFL + 6.040
LANTAI 2
FFL + 4.000
BORDES
FFL + 2.040
MUKA LANTAI
M. LANTAI FFL 0.000
0.00
- POTONGAN TANGGA A
- SKALA 1 : 20
5 4
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond Akustik 1,192.410 M2
LUAS
120 600 600 600
4200
600 600 600 600 120
LANTAI 2 1244.540
void depan kiri 17.110
lift 13.320
120
6
void belakang kanan 18.810
300
300
5 shaf 2.890
900
900
2400
2400
LIFT
LIFT
900
900
3
300
300
2
120
800
9
9
2400
2400
4
LIFT
900
900
NO URAIAN PEKERJAAN VOLUME SAT
3 URAIAN VOL PJG LBR TGG
1 2 3 4
300
300
2
120
800
KM/WC 37.160
120
6
300
300
5 void tangga 18.810
shaf+lift 16.210
TOILET TOILET
PRIA WANITA
900
900
N AIK
granit 60x60
2400
2400
R. STAFF LOBBY R. STAFF
4 LANTAI GRANIT LANTAI GRANIT LANTAI G RANIT
60X60 60X60 60X60
ELV. + 4.000 ELV. + 4.000 LIFT ELV. + 4.000
480
LIFT
900
900
279
N A IK
3
300
300
2
120
800
ARS
1.20 X 4.00
0.40 X 4.00 X 2.00
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
C
B
ARS
URAIAN VOL PJG LBR TGG
1 2 3 4
0.50 X 4.00
ARS
8.10 + 3.60 + 2.00
6
C D
7 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,143.604 M2 ACIAN 443.45 X 2.00 = 886.90
KOLOM 256.70 X 1.00 = 256.70
1,143.60
b. Pek. Cat Dinding + Kolom 2,190.181 M2 ACIAN 443.45 X 2.00 = 886.90
PARTISI 523.29 X 2.00 = 1,046.58
KOLOM 256.70 X 1.00 = 256.70
2,190.18
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
b. Pek. Pas. Keran Air 8.00 Set
c. Pek. Pas. Jet Shower 8.00 Set
C
B
ARS
ARS
x 1= 52
x 1= 27.625
x 1= 60.645
x 1= 114.4975
x 1= 28.275
x 1= 57.19
x 1= 9.675
x 1= 88.6925
x 1= 84.6885
523.2885 M2
= 29.90 M2
AKTUAL CHECK
= 2.88 M2
= 5.76 M2
8.64 M2
= 19.61 M2
X 18.00 = 151.20 M2
X 16.00 = 105.50
256.70 M2
AKTUAL CHECK
= 783.30 M2
AKTUAL CHECK
= 6.00 unit
= 23.00 unit
= 8.00 unit
X 3.60 = 165.60
X 2.40 = 59.28
X 3.60 = 205.20
430.08
AKTUAL CHECK
X 2.00 = 16.00 M1
1 = 1,244.54 m2
-1 = (17.11) m2
-1 = (13.32) m2
-1 = (18.81) m2
-1 = (2.89) m2
1,192.41 m2
AKTUAL CHECK
= 1,192.41 M2
AKTUAL CHECK
= 27.20
= 97.92 M2
AKTUAL CHECK
2.00 9.00 M1
AKTUAL CHECK
1 1,244.54 m2
1 37.16 m2
2 37.62 m2
1 16.21 m2
1,153.55 m2
= 38.90
33.35
6.35
39.70
38.90 M2
= 19.20
= 4.80
= 3.20
AKTUAL CHECK
= 2.00
= 13.70
42.90
= 1.40
= 4.70
= 0.60
6.70
= 1.40
= 4.70
= 0.60
6.70
= 56.30
= 135.12 M2
AKTUAL CHECK
= 52.98 M2
= 74.00
= 11.52
= 6.78
= 92.30 M2
= 10.50
= 25.92
= 15.91
52.33 M2
X 2.00 = 86.40 M1
= 1,143.60 M2
= 2,190.18 M2
AKTUAL CHECK
= 8.00 Set
= 8.00 Set
= 10.00 bh
= 2.00 Set
= 6.00 Set
= 3.00 Set
= 3.00 Set
C . PEKERJAAN LANTAI - 3
C . 1 . PEKERJAAN STRUKTUR
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
1 2 3 4 5 6
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pas. Dinding 1/2 Bata 1Pc : 2Ps 184.340 M2 144,000.00 26,544,960.00
b. Pas. Dinding 1/2 Bata 1Pc : 4Ps 213.535 M2 134,000.00 28,613,690.00
c. Plester Dinding 1/2 Bata 1Pc : 2Ps + Aci 368.680 M2 115,000.00 42,398,200.00
d. Plester Dinding 1/2 Bata 1Pc : 4Ps + Aci 427.070 M2 108,000.00 46,123,560.00
e. Pek. Ukiran GRC ( Cutting Laser ) 19.614 M2 557,500.00 10,934,805.00
f. Pek. Afwerking Beton 213.920 M2 76,000.00 16,257,920.00
g. Pek. Acian Kering 795.750 M2 42,000.00 33,421,500.00
h. Pek. Kolom Praktis 119.000 M' 150,000.00 17,850,000.00
j. Pekerjaan Dinding Partisi ( double gypsump ) 332.261 M2 195,000.00 64,790,918.40
k. Pek. Partisi Kaca 240.603 M2 495,000.00 119,098,425.60
l. Pekerjaan Dinding Granit LIFT 29.440 M2 380,000.00 11,187,200.00
m. Pekerjaan Dinding Glass Blok 8.640 M2 962,500.00 8,316,000.00
Sub Jumlah 425,537,179.00
2 PEKERJAAN KUSEN, PINTU, JENDELA & VENTILASI
a. Pekerjaan Pintu Type P-2 4.000 unit 6,069,000.00 24,276,000.00
b. Pekerjaan Pintu Type P-3 15.000 unit 3,213,000.00 48,195,000.00
c. Pekerjaan Pintu Type P-4 6.000 unit 2,856,000.00 17,136,000.00
d. Pekerjaan Pintu Type P-7 2.000 unit 6,069,000.00 12,138,000.00
e. Pek. Kaca one way tbl 5 mm (Hijau) + Frame Alumunium 496.000 M2 975,000.00 483,600,000.00
Sub Jumlah 585,345,000.00
3 PEKERJAAN RAILING
a. Pek. Pas. Railing Tangga 8.000 M1 750,000.00 6,000,000.00
Sub Jumlah 6,000,000.00
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond Akustik 1,129.220 M2 55,000.00 62,107,100.00
b. Pek. Pas. Plafond Akustik + Cat 1,129.220 M2 196,000.00 221,327,120.00
Sub Jumlah 283,434,220.00
6 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) 1,114.670 M2 350,000.00 390,134,500.00
b. Pas. Granit Lantai 60 x 60 Cm ( Unpolished ) 45.098 M2 360,000.00 16,235,100.00
c. Pas. Granit Dinding 30 x 60 cm ( Unpolish ) 136.800 M2 380,000.00 51,984,000.00
d. Pas. Waterprofing KM/WC 59.348 M2 125,000.00 7,418,437.50
e. Pas. Plint Keramik 20 x 60 92.302 M2 380,000.00 35,074,912.00
f. Pas. Granit Tangga + Bordes 31.416 M2 360,000.00 11,309,760.00
g. Pas. Step Nossing Tangga 10 x 40 Cm 43.200 M1 57,000.00 2,462,400.00
Sub Jumlah 514,619,109.50
7 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,009.670 M2 12,000.00 12,116,040.00
b. Pek. Cat Dinding + Kolom 1,009.670 M2 37,500.00 37,862,625.00
c. Pek. Cat Dinding Partisi 1,145.728 M2 37,500.00 42,964,800.00
Sub Jumlah 92,943,465.00
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
a. Pek. Pas. Keran Air 16.00 Set 45,000.00 720,000.00
b Pek. Pas. Jet Shower 6.00 Set 85,000.00 510,000.00
Sub Jumlah 1,230,000.00
2 PEKERJAAN INSTALASI AIR KOTOR & UTILITAS
a. Pek. Pas. Floor Drain 10.00 bh 65,000.00 650,000.00
b. Pek. Pas. Closed Duduk 2.00 Set 2,900,000.00 5,800,000.00
c. Pek. Pas. Closed Jongkok + Flush 6.00 Set 2,200,000.00 13,200,000.00
d. Pek. Pas. Urinoir 3.00 Set 1,750,000.00 5,250,000.00
e. Pek. Pembatas Urinoir 3.00 Set 450,000.00 1,350,000.00
Sub Jumlah 26,250,000.00
C . 1 . PEKERJAAN STRUKTUR
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pas. Dinding 1/2 Bata 1Pc : 2Ps 184.340 M2
SEPATU KUSEN LUAR 132.00 X 0.25 = 33.00
LAYAR SAMPING 14.00 X 0.25 = 3.50
4200
300
5
WUDHU WANITA 9.35 X 2.40 = 22.44
900
900
R. STAFF NAIK R. STAFF
LAN TAI GRANIT LANTAI GRANIT
60X60 60X60
ELV. + 8.000 ELV. + 8.000
2400
2400
LOBBY
4 LANTAI GRANIT
60X60
ELV. + 8.000 LIFT
480
LIFT
900
900
279
RUAN G SHOLAT
LANTAI GRANIT
60X60
ELV. + 8.000
3
300
300
2
800
c. Plester Dinding 1/2 Bata 1Pc : 2Ps + Aci 368.680 M2 184.34 x 2.00
d. Plester Dinding 1/2 Bata 1Pc : 4Ps + Aci 747.860 M2 213.54 x 2.00
e. Pek. Ukiran GRC ( Cutting Laser ) 19.614 M2 4.67 x 4.20
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
f. Pek. Afwerking Beton 213.920 M2
4200
600 600 600 600 600 600 600
6
K5 K5 K5 K5 K5 K5 K5 K5
KOLOM TYPE K1
( 60 X 60 ) 2.00 x 3.50
300
300
5
K4 K4 K4 K4 K4 K4 K4 K4
900
K4 K4 K4 K4 K4
K6
K4 K4 K4
DIA 60 CM
2400
1800
2400
4
225
K6 K6
225
K6 K6
900
900
K4 K4 K4 K4 K4 K4 K4 K4
3
300
300
K5 K5 K5 K5 K5 K5 K5 K5
2
800
300
5
RUANG KOSONG
ELV. + 8.000
RUANG KETUA
900
JANITOR NAIK
BIR O ADM
INFORMA SI D AN TEKNOLOGI
ELV . + 8.000
2070
2400
LIFT
RUANG WUDHU
G UDANG
AKHWAT
ELV. + 8.000
LIFT
900
RUANG WUDHU
IKHWAN RUANG KETUA
ELV. + 8.000
3 RUANG
SEKRETARIS
EL V. + 8.000 RUANG KETUA
300
300
BIR O ADM
INFORMA SI D AN TEKNOLOGI
ELV . + 8.000
GUDANG
2400
2070
2400
4
LIFT
RUANG WUDHU
G UDANG
AKHWAT
ELV. + 8.000
900
900
RUANG WUDHU
IKHWAN RUANG KETUA
N A IK
ELV. + 8.000 ELV. + 8.000
3 RUANG
300
300
RUANG LEMBAGA PENJAMIN
PENDIDIKAN KONTROL MUTU ELV. + 8.000
RUANG
ELV. + 8.000 SEKRETARIS
GUDANG
ELV. + 8.000
2
1 2 3 4
800
1
A B C D E F G H
- DENAH LANTAI 3
- SKALA 1 : 200
5 P3
KABAG PELAYANAN
P3 RUANG KETUA
TOILET TOILET
TEKNIS
P4 PRIA WANITA P4
P3 P3
P2 P2 P7
P3 P3
900
P3
JANITOR NAIK
GUDANG
P2 : 4 BUAH
P2 P3 : 15 BUAH
BIRO ADM
INFORMASI DAN TEKNOLOGI
2400
P4 : 6 BUAH
4
P7 : 2 BUAH
LIFT
RUANG WUDHU
AKHWAT
GUDANG
RUANG LEMBAGA
RUANG SHOLAT
LIFT PENGABDIAN MASYARAKAT
900
P3
P2 P3 P3
RUANG WUDHU P7
IKHWAN
RUANG KETUA
P3
3
RUANG LEMBAGA PENJAMIN P3 RUANG
PENDIDIKAN KONTROL MUTU
SEKRETARIS
P3
300
2
RUANG
GUDANG SEKRETARIS RUANG KETUA
800
1
600 600 600 600 600 600 600
4200
A B C D E F G H
DENAH TITIK LAMPU LANTAI 3
ARS 66
3 PEKERJAAN RAILING
a. Pek. Pas. Railing Tangga 8.000 M1 RAILLLING 4.00 2.00
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond Akustik 1,129.220 M2
LANTAI 3 ###
600 600 600
4200
300
5
900
900
4
4200
300
5
1 900 2 3 4
900
PLAFONDAKUSTIK 600X1200 PLAFONDAKUSTIK 600X1200
+2.750 +2.750
2400
2400
LIFT
LIFT
900
900
3
300
300
2
800
6 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) 1,039.670 M2
4200 LANTAI 3 1164.240
600 600 600 600 600 600 600
KM/WC 70.740
void tangga 18.810
6
300
300
5
shaf+lift 16.210
granit 60x60
900
900
R. STAFF NAIK R. STAFF
LANTAI GRANIT LANTAI GRANIT
60X60 60X60
ELV. + 8.000 ELV. + 8.000
2400
2400
LOBBY
4 LANTAI GRANIT
60X60
ELV. + 8.000 LIFT
480
LIFT
900
900
279
RUANG SHOLAT
LANTAI GRANIT
60X60
ELV. + 8.000
3
300
300
2
800
ARS
C
B
ARS
0.50 X 4.00
8.10 + 3.60 + 2.00
ARS
TOILET 2 1.35 X 1.00
6
4.35 X 1.00
1.35 X 1.00
TOILET PRIA TOILET WANITA
GRANIT60x60 GRANIT 60x60
Unpolished Unpolished
C D
ARS
ARS
= 184.34 M2
x 1= 10.285
x 1= 10.285
x 1= 47.19
x 1= 45.5
x 1= 100.275
213.535 M2
368.68 M2
427.07 M2
19.61 M2
AKTUAL CHECK
x 18.00 = 126.00 M2
x 16.00 = 87.92
213.92 M2
x 1.00 368.68
x 1.00 427.07
795.75 M2
x 34.00 119.00 M1
x 1= 28.576
x 1= 28.416
x 1= 14.976
x 1= 19.136
x 1= 62.816
x 1= 69.12
x 1= 85.12
x 1= 135.2
x 1= 129.504
572.864
AKTUAL CHECK
x 1.00 = 29.90 M2
= 2.88 M2
= 5.76 M2
8.64 M2
AKTUAL CHECK
= 4.00 unt
= 15.00 unt
= 6.00 unt
= 2.00 unt
3.60 = 396.00 M2
X 1.00 = 8.00 M1
1 1,164.24 m2
-1 (13.32) m2
-1 (18.81) m2
-1 (2.89) m2
1,129.22 m2
AKTUAL CHECK
= 1,129.22 M2
AKTUAL CHECK
1 1164.240 m2
1 70.740 m2
2 37.620 m2
1 16.210 m2
1039.670 m2
= 38.90
33.35
11.75
45.10
45.10 M2
AKTUAL CHECK
= 19.20
= 4.80
= 3.20
= 2.00
= 13.70
42.90
= 1.35
= 4.35
= 1.35
7.05
= 1.35
= 4.35
= 1.35
7.05
= 57.00
= 136.80 M2
= 59.35 M2
= 74.00
= 11.52
= 6.78
= 92.30 M2
= 10.50
= 12.96
= 7.96
31.42 M2
AKTUAL CHECK
X 1.00 = 43.20 M1
AKTUAL CHECK
= 1,009.67 M2
= 2,155.40 M2
= 16.00 Set
= 6.00 Set
10.00 bh
2.00 Set
6.00 Set
3.00 Set
3.00 Set
AKTUAL CHECK
D . 1 . PEKERJAAN STRUKTUR
KO
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pas. Dinding 1/2 Bata 1Pc : 2Ps 239.375 M2
b. Pas. Dinding 1/2 Bata 1Pc : 4Ps 261.970 M2
c. Plester Dinding 1/2 Bata 1Pc : 2Ps + Aci 478.750 M2
d. Plester Dinding 1/2 Bata 1Pc : 4Ps + Aci 513.610 M2
e. Pek. Ukiran GRC ( Cutting Laser ) 19.614 M2
f. Pek. Afwerming Beton 133.000 M2
g. Pek. Acian Kering 992.360 M2
h. Pek. Kolom Praktis 117.000 M'
j. Pekerjaan Dinding Partisi ( double gypsump ) 199.980 M2
k. Pek. Partisi Kaca 144.813 M2
l. Pekerjaan Dinding Glass Blok 4.320 M2
m. Pekerjaan Dinding Granit LIFT 29.440 M2
3 PEKERJAAN RAILING
a. Pek. Pas. Railing roof garden 69.500 M1
b. Pek. Ukiran GRC ( Rallling Roof Garden ) 85.800 M2
c. Pek. Pas, Pipa Besi 2,5" + Base Plat + Rangka Kolom Lengkun 471.000 M1
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond 959.400 M2
b. Pek. Pas. Plafond Gypsum Board Tebal 9 mm 477.650 M2
c. Pek Piri - piri ACP + Rangka Hollow 557.600 M2
d. Pek. Pas. Plafond Akustik 481.750 M2
5 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) 845.700 M2
b. Pas. Granit Lantai 60 x 60 Cm ( Unpolished ) 210.528 M2
c. Pas. Granit Dinding 30 x 60 cm ( Unpolish ) 134.280 M2
d. Pas. Plint Keramik 20 x 60 82.640 M2
e. Pas. Waterprofing KM/WC + Roof Grden + Dak Beton 224.515 M2
6 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,125.360 M2
b. Pek. Cat Dinding + Kolom 1,125.360 M2
c. Pek. Cat Dinding Partisi 689.585 M2
d. Pek. Cat Plafond Gypsum 477.650 M2
1 2 3 4
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
b. Pek. Pas. Keran Air 10.00 bh
c. Pek. Pas. Jet Shower 6.00 bh
d. Pek. Pas. Tangki Air Kap 1500 L 6.00 bh
144,000.00 34,470,000.00
134,000.00 35,103,980.00
115,000.00 55,056,250.00
108,000.00 55,469,880.00
557,500.00 10,934,805.00
76,000.00 10,108,000.00
42,000.00 41,679,120.00
150,000.00 17,550,000.00
195,000.00 38,996,031.75
495,000.00 71,682,360.75
962,500.00 4,158,000.00
380,000.00 11,187,200.00
Sub Jumlah 386,395,627.50
6,069,000.00 24,276,000.00
3,213,000.00 54,621,000.00
2,856,000.00 17,136,000.00
3,885,000.00 11,655,000.00
685,000.00 65,780,550.00
685,000.00 112,340,000.00
275,000.00 46,200,000.00
975,000.00 418,177,500.00
495,000.00 140,580,000.00
Sub Jumlah 890,766,050.00
750,000.00 52,125,000.00
557,500.00 47,833,500.00
255,000.00 120,105,000.00
Sub Jumlah 220,063,500.00
55,000.00 52,767,000.00
85,000.00 40,600,250.00
685,000.00 381,956,000.00
196,000.00 94,423,000.00
Sub Jumlah 569,746,250.00
350,000.00 295,995,000.00
360,000.00 75,789,900.00
380,000.00 51,026,400.00
380,000.00 31,403,200.00
125,000.00 28,064,375.00
Sub Jumlah 482,278,875.00
12,000.00 13,504,320.00
37,500.00 42,201,000.00
37,500.00 25,859,437.50
25,000.00 11,941,250.00
Sub Jumlah 93,506,007.50
2,642,756,310.00
KONTRAK
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
5 6
45,000.00 450,000.00
85,000.00 510,000.00
2,500,000.00 15,000,000.00
Sub Jumlah 15,960,000.00
65,000.00 715,000.00
2,900,000.00 5,800,000.00
2,200,000.00 8,800,000.00
1,500,000.00 1,500,000.00
325,000.00 54,600,000.00
170,000.00 1,020,000.00
Sub Jumlah 72,435,000.00
88,395,000.00
2,731,151,310.00
E . PEKERJAAN BALOK RING STRUKTUR
E . 1 . PEKERJAAN STRUKTUR
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN
(Rp)
1 2 3 4 5
571,195,262.76
94,074,566.12
38,115,000.00
703,384,828.88
D . PEKERJAAN LANTAI - 4
D . 1 . PEKERJAAN STRUKTUR
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
A 2 . PEKERJAAN ARSITEKTUR
1 PEKERJAAN DINDING DAN PLESTERAN
a. Pas. Dinding 1/2 Bata 1Pc : 2Ps 239.375 M2
4200
SEPATU KUSEN LUAR 132.00 X 0.25 = 33.00
600 600 600 600 600 600 600
LAYAR SAMPING 14.00 X 0.25 = 3.50
KM/WC 42.90 X 2.40 = 102.96
6 ROOF GARDEN
toilet mushalla 24.30 X 2.40 = 58.32
toilet r. Rektor 13.80 X 2.40 = 33.12
300
300
900
900
RUANG R. STAFF
AUDITORIUM LANTAI GRANIT
TOILET
LANTAI GRANIT 60X60
60X60 ELV. + 12.000
ELV. + 12.000
2400
2400
4
TOILET
LIFT
480
LIFT
900
900
279
300
300
ROOF GARDEN
2
800
4200
300
5
RUANG REKTOR
RUANG RAPAT ELV. + 12.000
ELV. + 12.000
900
GANTI
NAIK
TOILET
RUANG ISTIRAHAT
2070
2400
4 RUANG AUDITORIUM
ELV. + 12.000
ELV. + 12.000
LIFT
RUANG
900
900
GANTI
STAFF WR 1
TOILET REKTOR
PRIA ELV. + 12.000
RUANG MUSHALLA RUANG WR
ELV. + 12.000 ELV. + 12.000
ELV. + 12.000
GUDANG
ELV. + 12.200 ELV. + 12.400 ELV. + 12.600
TOILET
3 WANITA
ELV. + 12.000
300
300
ROOF GARDEN
2
800
A B C D E F G H
P8 P3 P8
300
GUDANG
5
P3
P3
P3
P3 RUANG RAPAT
RUANG REKTOR
RUANG
GANTI
900
P3 P3 P3
NAIK
P2
P3 : 4 BUAH
P2
RUANG ISTIRAHAT
REKTOR P3 : 17 BUAH
TOILET
P4 P2 STAFF PEMBANTU P4
REKTOR P4 : 6 BUAH
2400
4 RUANG AUDITORIUM
P8 : 3 BUAH
P4
LIFT
TOILET
RUANG P3
GANTI P2 LIFT STAFF PEMBANTU
6 ROOF GARDEN RUANG MAKAN VIP ROOF GARDEN
P8 P3 P8
300
GUDANG
5
P3
P3
P3 KONTRAK AKTUAL CHECK
P3 RUANG RAPAT
RUANG REKTOR
RUANG
900
P3 P3 P3
P3
P2
NAIK
URAIAN VOL PJG LBR TGG
P2 : 4 BUAH
1 2400
TOILET
P4
2 P2 STAFF PEMBANTU
REKTOR
P4
RUANG ISTIRAHAT
REKTOR
3 P3
P4
: 17 BUAH
: 6 BUAH
4
4 RUANG AUDITORIUM
P8 : 3 BUAH
P4
LIFT
TOILET
RUANG P3
GANTI P2 LIFT STAFF PEMBANTU
P2 PUREK - I P4
900
P3
P3 P3
RUANG PUREK - I
P3 P3 TOILET
P4
PRIA
P3 P3
RUANG MUSHALLA
3
GUDANG TOILET P4
WANITA
300
P8 ROOF GARDEN
2
800
1
600 600 600 600 600 600 600
4200
A B C D E F G H DENAH TITIK LAMPULANTAI 4
ARS 67
800
- DENAH TITIK LAMPU LANTAI 4
- SKALA 1 : 150
KONTRAK AKTUAL CHECK
1
NO 600
URAIAN PEKERJAAN
600 600 600
4200
600 600 600
VOLUME SAT
URAIAN VOL PJG LBR TGG
A B C D E F G H DENAH TITIK LAMPULANTAI 4
1 2 3 ARS 67
4
b. Pekerjaan Pintu Type P-3 17.000 unit
c. Pekerjaan Pintu Type P-4 6.000 unit
d. Pekerjaan Pintu Type P-8 3.000 unit
e. Pek. Kaca one way tbl 5 mm (Hijau) + Frame Alumuniu 612.900 M2 lantai 4 88.00 x 3.25 x 1.15 =
dak beton 142.00 x 2.00 =
3 PEKERJAAN RAILING
a. Pek. Pas. Railing roof garden 69.500 M1
railling 44.50 + 12.50 + 12.50
A B C D E F G H
3
ROOF GA RDEN
2
- DENAH RAILING ROOF GARDEN
- SKALA 1 : 100
- DETAIL A
- SKALA 1 : 10
b. Pek. Pas, Pipa Besi 2,5" + Base Plat + Rangka Kolom Le 471.000 M1
panjang kllg lisplank 164.00
panjang pipa 4.50 + 3.00 = 7.50
( 1 tiang )
7.50 x 26.00 = 195.00
164.00 x 1.00 = 164.00
8.00 x 14.00 = 112.00
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
KONTRAK AKTUAL CHECK
NO URAIAN PEKERJAAN VOLUME SAT
URAIAN VOL PJG LBR TGG
1 2 3 4
4 PEKERJAAN PLAFOND
a. Pek. Pas. Rangka Plafond 959.400 M2
300
20.50 x 3.00 =
5
+4.600
+5.300
900
900
PLAFONDAKUSTIK
+2.750
PLAFONDAKUSTIK 600X1200
+2.750
TOILET
PLAFOND GYPSUM
2400
2400
+6.000
4
TOILET
LIFT
LIFT
900
900
3
300
300
2
800
5 PEKERJAAN LANTAI
a. Pas. Granit Lantai 60 x 60 Cm ( polished ) 845.700 M2
4200
LANTAI 4 1164.240
600 600 600 600 600 600 600
6 ROOF GARDEN
300
5
void tangga 18.810
shaf+lift 13.320
900
900
roof garden 188.170
NAIK
RUAN G R . STAFF
AU DITOR IUM LAN TAI GR ANIT
TOILET
LANTAI GRANIT 60X60
60X60 ELV. + 12.000
ELV. + 12.000
2400
2400
4
TOILET
LIFT
480
LIFT
900
900
279
3
300
300
ROOF GARDEN
2
800
ARS
TOILET WANITA
AR S
GRANIT 60x60
Unpolished
ARS
TOILET
TOILET PRIA
GRANIT 60x60
Unpolished
ARS
TOILET WANITA
URAIAN VOL PJG LBR TGG
AR S
GRANIT 60x60
Unpolished
1 2 3 4
ARS
TOILET
GRANIT 60x60
B
B
- DENAH TOILET MUSHALA LT 4 Unpolished TOILET
- S KALA 1 : 25
GRANIT 60x60
Unpolished
ARS
TOILET
GRANIT 60x60
Unpolished
TOILET
GRANIT 60x60
Unpolished
- DENAH
- SKALA 1 : 25
TOILET PRIA
TOILET 2 2.10 X 2.00 x 2.00 =
3.00 X 2.00 =
GRANIT 60x60
Unpolished
2.20 X 1.00 =
1.20 X 4.00 =
AR S
B
B
VOL 55.95 X 2.40
- DENAH TOILET MUSHALA LT 4
- S KALA 1 : 25
TOILET
TOILET
GRANIT 60x60 GRANIT 60x60
Unpolished Unpolished
TOILET
GRANIT 60x60
ARS Unpolished
TOILET
GRANIT60x60
Unpolished
6 PEKERJAAN PENGECATAN
a. Pek. Alkali Dinding & Beton Expose 1,125.360 M2
ACIAN 992.36 X 1.00 = 992.36
KOLOM 133.00 X 1.00 = 133.00
1,125.36
A 3 . PEKERJAAN PLUMBING
1 PEKERJAAN INSTALASI AIR BERSIH & UTILITAS
b. Pek. Pas. Keran Air 10.00 bh
c. Pek. Pas. Jet Shower 6.00 bh
d. Pek. Pas. Tangki Air Kap 1500 L 6.00 bh
TOILET PRIA
GRANIT 60x60
Unpolished
TOILET WANITA
GRANIT 60x60
Unpolished
ARS
B
AR S
TOILET
GRANIT60x60
Unpolished TOILET
GRANIT 60x60
Unpolished
ARS TOILET
GRANIT 60x60
Unpolished
TOILET
GRANIT60x60
Unpolished
= 239.38 M2
1 = 26.4
1 = 41.3
1 = 47.19
1 = 26.73
1 = 15.18
1 = 25.96
AKTUAL CHECK
1 = 32.745
1 = 41.3
256.805 M2
2.00 = 478.75 M2
2.00 = 513.61 M2
= 19.61 M2
= 133.00 M2
= 992.36 M2
36.00 = 117.00 M2
AKTUAL CHECK
1= 134.55
1= 45.11
1= 54.6
1= 35.36
1= 27.1375
1= 48.035
344.7925 M2
= 4.32 M2
= 29.90 M2
= 4.000 unit
AKTUAL CHECK
= 17.000 unit
= 6.000 unit
= 3.000 unit
328.90
284.00
= 612.900 M2
= 69.500 M1
471.00 M1
AKTUAL CHECK
420.25
28.70
28.70
420.25
61.50
= 959.40 M2
420.25
28.70
28.70
= 477.65 M2
= 557.60 M2
AKTUAL CHECK
420.25
61.50
= 481.75 M2
1 1164.240 m2
1 98.240 m2
1 18.810 m2
1 13.320 m2
1 188.170 m2
845.700 m2
210.53 m2
AR S
AKTUAL CHECK
AR S
TOILET
GRANIT60x60
Unpolished
TOILET
GRANIT60x60
Unpolished
6.00
7.55
13.55
8.40
6.00
2.20
16.60
9.00
12.00
4.80
25.80
55.95
= 134.28 M2
74.00
8.64
= 82.64 M2
= 224.52 M2
AKTUAL CHECK
= 1,125.36 M2
= 1,814.95 M2
420.25
28.70
28.70
= 477.65 M2
AKTUAL CHECK
= 10.00 bh
= 6.00 bh
= 6.00 bh
AKTUAL CHECK
11.00 bh
2.00 Set
4.00 Set
1.00 Set
168.00 M1
6.00 Bh
F. PEKERJAAN INSTALASI LISTRIK
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN
(Rp)
1 2 3 4 5
C . Lantai 3
4 . a . Lampu LED 1x18 Full set 69.00 Bh 540,000.00
4 . b . Downlight 5 '' 24.00 Bh 114,000.00
4 . c . Lampu Led 8 watt 24.00 Bh 78,000.00
4 . d . Stop kontak Tertutup( Untuk Di bawah) 21.00 Bh 97,200.00
4 . e . Stop kontak Terbuka ( Untuk Di Atas) 18.00 Bh 102,600.00
4 . f . Saklar Tunggal 11.00 Bh 59,400.00
4 . g . Saklar Triple 5.00 Bh 75,600.00
4 . h . Saklar seri 8.00 Bh 64,800.00
4 . i . Intalasi Penerangan 3x2,5 mm2 93.00 Ttk 231,120.00
4 . j . Intalasi Stop kontak 3x2,5 mm2 39.00 TTk 231,120.00
4 . k . AC Split 1.5 PK + Pemasangan (Merk Panasonic) 17.00 Bh 5,346,000.00
4 . l . AC Cassette 2 PK + Pemasangan (Merk Panasonic) - Bh 18,700,000.00
4 . m . Intalasi Power Ac Split 17.00 Bh 231,120.00
4 . n . Intalasi Power Ac Cassette NYM 4x6 mm - Bh 540,000.00
4 . o . Instalasi Pipa Tembaga AC + Breket + Pemasangan 113.00 M' 200,000.00
4 . p . Material Bantu 1.00 Lot 1,620,000.00
Sub Jumlah
D . Lantai 4
4 . a . Lampu LED 1x18 Full set 52.00 Bh 540,000.00
4 . b . Downlight 5 '' 63.00 Bh 114,000.00
4 . c . Lampu Led 8 watt 63.00 Bh 78,000.00
4 . d . Stop kontak Tertutup( Untuk Di bawah) 10.00 Bh 97,200.00
4 . e . Stop kontak Terbuka ( Untuk Di Atas) 18.00 Bh 102,600.00
4 . f . Saklar Tunggal 11.00 Bh 59,400.00
4 . g . Saklar Triple 5.00 Bh 75,600.00
4 . h . Saklar seri 15.00 Bh 64,800.00
4 . i . Intalasi Penerangan 3x2,5 mm2 115.00 Ttk 231,120.00
4 . j . Intalasi Stop kontak 3x2,5 mm2 28.00 Ttk 231,120.00
4 . k . AC Split 1.5 PK + Pemasangan (Merk Panasonic) 7.00 Bh 5,346,000.00
4 . l . AC Cassette 2 PK + Pemasangan (Merk Panasonic) 11.00 Bh 18,700,000.00
4 . m . Intalasi Power Ac Split 7.00 Bh 231,120.00
4 . n . Intalasi Power Ac Cassette NYM 4x6 mm 11.00 Bh 540,000.00
4 . o . Instalasi Pipa Tembaga AC + Breket + Pemasangan 107.00 M' 200,000.00
4 . p . Material Bantu 1.00 Lot 1,620,000.00
Sub Jumlah
6 Pekerjaan Instalasi Penangkal Petir
6 . a . Grounding root 5/8" (Murni) 12.00 Btg 420,000.00
6 . b . Kabel BC NYA 70 mm 100.00 Meter 86,400.00
6 . c . Scun Kabel 70 mm 24.00 Bh 5,940.00
6 . d . Busbar 3 mm 2.00 Strip 124,200.00
6 . g . Penangkal Petir Thomas 1.00 Set 8,764,200.00
6 . h . Klem 1/2" 20.00 Bh 3,240.00
6 . m . Sepatu Dudukan Lighting Protection P = 6 M' 1.00 Ls 3,000,000.00
6 . n . Commisioning Test 1.00 Ls
Sub Jumlah
7 Pekerjaan Upah Pasang Panel
7 . a . Panel Kwh Meter + Tiang Kwh 1.00 Set 1,200,000.00
7 . b . Panel Induk 1.00 Set 1,200,000.00
7 . c . Panel Lantai 1 1.00 Set 900,000.00
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN
(Rp)
1 2 3 4 5
1,750,000.00
16,575,000.00
7,800,000.00
7,800,000.00
7,800,000.00
9,360,000.00
500,000.00
51,585,000.00
29,484,000.00
1,224,720.00
6,318,000.00
3,674,160.00
12,636,000.00
6,123,600.00
59,460,480.00
30,240,000.00
5,016,000.00
3,432,000.00
2,041,200.00
1,846,800.00
891,000.00
302,400.00
648,000.00
23,112,000.00
9,013,680.00
80,190,000.00
-
3,466,800.00
-
29,600,000.00
1,620,000.00
191,419,880.00
34,020,000.00
3,420,000.00
2,340,000.00
1,944,000.00
2,462,400.00
1,009,800.00
378,000.00
518,400.00
21,494,160.00
10,169,280.00
KONTRAK
JUMLAH HARGA
(Rp)
6
106,920,000.00
74,800,000.00
4,622,400.00
2,160,000.00
48,800,000.00
1,620,000.00
316,678,440.00
KONTRAK
JUMLAH HARGA
(Rp)
6
37,260,000.00
2,736,000.00
1,872,000.00
2,041,200.00
1,846,800.00
653,400.00
378,000.00
518,400.00
21,494,160.00
9,013,680.00
90,882,000.00
-
3,929,040.00
-
22,600,000.00
1,620,000.00
196,844,680.00
28,080,000.00
7,182,000.00
4,914,000.00
972,000.00
1,846,800.00
653,400.00
378,000.00
972,000.00
26,578,800.00
6,471,360.00
37,422,000.00
205,700,000.00
1,617,840.00
5,940,000.00
21,400,000.00
1,620,000.00
351,748,200.00
5,040,000.00
8,640,000.00
142,560.00
248,400.00
8,764,200.00
64,800.00
3,000,000.00
-
25,899,960.00
1,200,000.00
1,200,000.00
900,000.00
KONTRAK
JUMLAH HARGA
(Rp)
6
900,000.00
900,000.00
900,000.00
900,000.00
6,900,000.00
1,536,000,000.00
1,536,000,000.00
2,736,536,640.00
G. PEKERJAAN ARSITEKTUR BALAI-BALAI
KONTRAK
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
1 2 3 4 5 6
KONTRAK
HARGA
NO URAIAN PEKERJAAN VOLUME SAT
SATUAN
(Rp)
1 2 3 4 5
JUMLAH HARGA
(Rp)
6
-
24,375,000.00
684,000,000.00
-
708,375,000.00
ANALISA BIAYA KONSTRUKSI (ABK)
KEGIATAN : PEMBANGUNAN SARANA DAN PRASARANA PENDIDIKAN
PEKERJAAN : PEMBANGUNAN GEDUNG REKTORAT UNIVERSITAS ISLAM RIAU TAHAP 3
LOKASI : KAMPUS UNIVERSITAS ISLAM RIAU PEKANBARU
Catatan : Mengurug kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
Membuat 1 m3 beton mutu fc = 21,7 MPa (K 250), slump (12 2) cm, w/c = 0,56
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Portland Cement sak 384.000 Rp 75,790.00
Pasir beton m3 692.000 Rp 305,690.00
Bahan
Batu Pecah m3 1,039.000 Rp 480,000.00
Air Liter 215.000 Rp -
Pekerja O/H 1.650 Rp 93,493.40
Tukang batu O/H 0.275 Rp 115,500.00
Tenaga kerja
Tukang las O/H 0.028 Rp 115,500.00
Mandor O/H 0.083 Rp 123,200.00
Tenaga kerja
Tukang batu O/H 0.200 Rp 65,000.00
Tenaga kerja
Kepala tukang O/H 0.020 Rp 70,000.00
Mandor O/H 0.030 Rp 70,000.00
Memasang 1 m2 dinding bata ukuran (5 x 11 x 22) cm tebal 1/2 bata, camp spesi 1 PC : 2 PP
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Bata merah buah 70.000 Rp 650.00
Bahan Portland Cement kg 18.950 Rp 1,250.00
Pasir Pasang m3 0.038 Rp 135,000.00
Pekerja O/H 0.300 Rp 60,000.00
Tukang batu O/H 0.100 Rp 65,000.00
Tenaga kerja
Kepala tukang O/H 0.010 Rp 70,000.00
Mandor O/H 0.015 Rp 70,000.00
Memasang 1 m2 dinding bata ukuran (5x1 x22) cm tebal 1/2 bata, camp spesi 1 PC : 4 PP
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Bata merah buah 70.000 Rp 650.00
Bahan Portland Cement kg 11.500 Rp 1,250.00
Pasir Pasang m3 0.043 Rp 135,000.00
Pekerja O/H 0.300 Rp 60,000.00
Tukang batu O/H 0.100 Rp 65,000.00
Tenaga kerja
Kepala tukang O/H 0.010 Rp 70,000.00
Mandor O/H 0.015 Rp 70,000.00
Membuat dan memasang 1 m3 kusen pintu dan kusen jendela, kayu kelas I
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Balok kayu kelas I m3 1.100 Rp 2,750,000.00
Bahan Paku 10 cm kg 1.250 Rp -
Err:509 Err:509 1.000 Err:509
Pekerja O/H 7.000 Rp 93,493.40
Tukang kayu O/H 21.000 Rp 115,500.00
Tenaga kerja
Tukang las O/H 2.100 Rp 115,500.00
Mandor O/H 0.350 Rp 123,200.00
Memasang 1 m' buah Bak Kontrol pasangan Batu Bata ukuran (30 x 30 )cm, t = 35cm
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Bata merah buah 10.150 Rp 650.00
Portland Cement sak 44.000 Rp 75,790.00
Pasir Pasang m3 0.070 Rp 236,940.00
Bahan
Koral Beton #N/A 0.070 #N/A
Err:509 Err:509 1.600 Err:509
Pasir beton #N/A 0.060 #N/A
Pekerja O/H 3.200 Rp 93,493.40
Tukang batu O/H 1.015 Rp 115,500.00
Tenaga
Tukang las O/H 0.002 Rp 115,500.00
Mandor O/H 0.016 Rp 123,200.00
Memasang 1 m' Pipa PVC tipe AW 1/2"
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Err:509 Err:509 1.200 Err:509
Bahan
Perlengkapan Ls 1.000 Rp 10,000.00
Pekerja O/H 0.036 Rp 93,493.40
Tukang batu O/H 0.060 Rp 115,500.00
Tenaga
Tukang las O/H 0.006 Rp 115,500.00
Mandor O/H 0.002 Rp 123,200.00
Tenaga
Tukang batu O/H 0.100 Rp 115,500.00
Tenaga
Tukang las O/H 0.010 Rp 115,500.00
Mandor O/H 0.005 Rp 123,200.00
Tenaga
Tukang kayu O/H 0.150 Rp 115,500.00
Tenaga
Tukang las O/H 0.015 Rp 115,500.00
Mandor O/H 0.001 Rp 123,200.00
1 m Mengecatan Bidang Kayu Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 2 Lapis Cat Penutu
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Cat Meni Kg 0.200 Rp 17,000.00
Plamir Kg 0.150 Rp 17,300.00
Bahan
Cat Dasar Kg 0.170 Rp 60,000.00
Err:509 Err:509 0.260 Err:509
Pekerja O/H 0.070 Rp 93,493.40
Tukang Cat O/H 0.009 Rp 115,500.00
Tenaga
Tukang las O/H 0.006 Rp 115,500.00
Mandor O/H 0.003 Rp 123,200.00
1 m Pengecatan Tembok Baru ( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks
Bahan upah
Plamir Kg 0.100 Rp 17,300.00
Bahan Cat Dasar Kg 0.100 Rp 60,000.00
Err:509 Err:509 0.260 Err:509
Pekerja O/H 0.020 Rp 93,493.40
Tukang Cat O/H 0.063 Rp 115,500.00
Tenaga
Tenaga
Tukang las O/H 0.006 Rp 115,500.00
Mandor O/H 0.003 Rp 123,200.00
A BIAYA KONSTRUKSI (ABK)
Rp 30,760.80 Rp 21,515.34
Rp 19,200.00
Rp 360.80
Rp 11,200.00
Rp 11,550.00
Rp 9,349.34
Rp 616.00
Jumlah Harga Bahan + Upah Rp 52,276.14
Overhead & Profit Rp 5,227.61
Jumlah Harga Bahan + Upah Rp 57,503.75
Rp - Rp 15,509.34
Rp 9,349.34
Rp 6,160.00
Jumlah Harga Bahan + Upah Rp 15,509.34
Overhead & Profit Rp 1,550.93
Jumlah Harga Bahan + Upah Rp 17,060.27
Rp - Rp 73,200.05
Rp 70,120.05
Rp 3,080.00
Jumlah Harga Bahan + Upah Rp 73,200.05
Overhead & Profit Rp 7,320.01
Jumlah Harga Bahan + Upah Rp 80,520.06
Rp - Rp 24,400.02
Jml Harga Bahan Jml Harga upah
Rp 23,373.35
Rp 1,026.67
Jumlah Harga Bahan + Upah Rp 24,400.02
Overhead & Profit Rp 2,440.00
Jumlah Harga Bahan + Upah Rp 26,840.02
Rp 284,328.00 Rp 29,280.02
Rp 284,328.00
Rp 28,048.02
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 313,608.02
Overhead & Profit Rp 31,360.80
Jumlah Harga Bahan + Upah Rp 344,968.82
Rp 108,000.00 Rp 29,280.02
Rp 108,000.00
Rp 28,048.02
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 137,280.02
Overhead & Profit Rp 13,728.00
Jumlah Harga Bahan + Upah Rp 151,008.02
Rp 69,010.00 Rp 19,465.60
Rp 24,700.00
Rp 20,800.00
Rp 13,500.00
Rp 10,010.00
Rp 18,480.00
Rp 985.60
Jumlah Harga Bahan + Upah Rp 88,475.60
Overhead & Profit Rp 8,847.56
Jumlah Harga Bahan + Upah Rp 97,323.16
Rp 466,709.10 Rp 192,995.11
Rp 90,948.00
Rp 123,208.80
Rp 252,552.30
Rp 154,264.11
Rp 28,875.00
Rp 9,856.00
Jumlah Harga Bahan + Upah Rp 659,704.21
Overhead & Profit Rp 65,970.42
Jumlah Harga Bahan + Upah Rp 725,674.63
Rp 17,932,915.00 Rp 192,995.11
Rp 123,208.80
Rp 226,426.20
Rp 154,264.11
Rp 28,875.00
Rp 9,856.00
Jumlah Harga Bahan + Upah Rp 18,125,910.11
Rp 450,889,710.00 Rp 199,486.21
Jml Harga Bahan Jml Harga upah
Rp 28,118,090.00
Rp 213,371,620.00
Rp 209,400,000.00
Rp -
Rp 154,264.11
Rp 31,762.50
Rp 3,234.00
Rp 10,225.60
Jumlah Harga Bahan + Upah Rp 451,089,196.21
Rp 739,360,840.00 Rp 199,486.21
Rp 29,103,360.00
Rp 211,537,480.00
Rp 498,720,000.00
Rp -
Rp 154,264.11
Rp 31,762.50
Rp 3,234.00
Rp 10,225.60
Jumlah Harga Bahan + Upah Rp 739,560,326.21
Rp 70,162.00 Rp 85,052.97
Rp 64,000.00
Rp 5,412.00
Rp 750.00
Rp 48,616.57
Rp 30,030.00
Rp 3,203.20
Rp 3,203.20
Jumlah Harga Bahan + Upah Rp 155,214.97
Overhead & Profit Rp 15,521.50
Jumlah Harga Bahan + Upah Rp 170,736.46
Rp 78,162.00 Rp 85,052.97
Rp 72,000.00
Rp 5,412.00
Rp 750.00
Rp 48,616.57
Rp 30,030.00
Rp 3,203.20
Rp 3,203.20
Jumlah Harga Bahan + Upah Rp 163,214.97
Overhead & Profit Rp 16,321.50
Jumlah Harga Bahan + Upah Rp 179,536.46
Rp 174,966.00 Rp 107,951.84
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 22,500.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 282,917.84
Overhead & Profit Rp 28,291.78
Jumlah Harga Bahan + Upah Rp 311,209.63
Rp 179,466.00 Rp 107,951.84
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 27,000.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 287,417.84
Overhead & Profit Rp 28,741.78
Jumlah Harga Bahan + Upah Rp 316,159.63
Rp 246,966.00 Rp 107,951.84
Jml Harga Bahan Jml Harga upah
Rp 64,000.00
Rp 7,216.00
Rp 1,500.00
Rp 22,500.00
Rp 43,750.00
Rp 108,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 354,917.84
Overhead & Profit Rp 35,491.78
Jumlah Harga Bahan + Upah Rp 390,409.63
Rp 158,591.00 Rp 107,951.84
Rp 48,000.00
Rp 7,216.00
Rp 1,125.00
Rp 22,500.00
Rp 43,750.00
Rp 36,000.00
Rp 61,705.64
Rp 38,115.00
Rp 4,065.60
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 266,542.84
Overhead & Profit Rp 26,654.28
Jumlah Harga Bahan + Upah Rp 293,197.13
Rp 350,750.00 Rp 20,667.19
Jml Harga Bahan Jml Harga upah
Rp 350,000.00
Rp 750.00
Rp 3,851.93
Rp 9,078.30
Rp 3,868.48
Rp 3,868.48
Jumlah Harga Bahan + Upah Rp 371,417.19
Overhead & Profit Rp 37,141.72
Jumlah Harga Bahan + Upah Rp 408,558.91
Rp 140,482.00 Rp 10,699.15
Jml Harga Bahan Jml Harga upah
Rp 114,840.00
Rp 23,142.00
Rp 2,500.00
Rp 4,674.67
Rp 4,755.52
Rp 1,268.96
Jumlah Harga Bahan+ Sewa Alat + Upah Rp 151,181.15
Overhead & Profit Rp 15,118.12
Jumlah Harga Bahan + Upah Rp 166,299.27
Rp 15,054.75 Rp 2,694.95
Rp 14,700.00
Rp 354.75
Rp 654.45
Rp 808.50
Rp 862.40
Rp 369.60
Jumlah Harga Bahan + Upah Rp 17,749.70
Overhead & Profit Rp 1,774.97
Jumlah Harga Bahan + Upah Rp 19,524.67
Rp 9,630.00 Rp 1,509.20
Rp 9,450.00
Rp 180.00
Rp 754.60
Rp 754.60
Rp -
Rp -
Jumlah Harga Bahan + Upah Rp 11,139.20
Rp 175,892.50 Rp 85,356.04
Rp 91,000.00
Rp 65,937.30
Rp 18,955.20
Rp 56,096.04
Rp 23,100.00
Rp 2,464.00
Rp 3,696.00
Jumlah Harga Bahan + Upah Rp 261,248.54
Overhead & Profit Rp 26,124.85
Jumlah Harga Bahan + Upah Rp 287,373.39
Rp 136,742.50 Rp 52,500.00
Rp 91,000.00
Rp 33,187.50
Rp 12,555.00
Rp 36,000.00
Rp 13,000.00
Rp 1,400.00
Rp 2,100.00
Jumlah Harga Bahan + Upah Rp 189,242.50
Rp 74,317.50 Rp 26,250.00
Rp 45,500.00
Rp 23,687.50
Rp 5,130.00
Rp 18,000.00
Rp 6,500.00
Rp 700.00
Rp 1,050.00
Jumlah Harga Bahan + Upah Rp 100,567.50
Rp 65,680.00 Rp 26,250.00
Rp 45,500.00
Rp 14,375.00
Rp 5,805.00
Rp 18,000.00
Rp 6,500.00
Rp 700.00
Rp 1,050.00
Jumlah Harga Bahan + Upah Rp 91,930.00
Rp 1,039,566.66 Rp 65,517.76
Rp 1,033,169.28
Rp 6,397.38
Rp 37,397.36
Rp 23,100.00
Rp 2,310.00
Rp 2,710.40
Jumlah Harga Bahan + Upah Rp 1,105,084.42
Rp 638,154.88 Rp 65,517.76
Rp 630,572.80
Rp 7,582.08
Rp 37,397.36
Rp 23,100.00
Rp 2,310.00
Rp 2,710.40
Jumlah Harga Bahan + Upah Rp 703,672.64
Rp 14,018.35 Rp 24,657.71
Rp 7,857.91
Rp 6,160.44
Rp 14,024.01
Rp 8,662.50
Rp 985.60
Rp 985.60
Jumlah Harga Bahan + Upah Rp 38,676.06
Overhead & Profit Rp 3,867.61
Jumlah Harga Bahan + Upah Rp 42,543.66
Rp 638,154.88 Rp 98,276.64
Rp 630,572.80
Rp 7,582.08
Rp 56,096.04
Rp 34,650.00
Rp 3,465.00
Rp 4,065.60
Jumlah Harga Bahan + Upah Rp 736,431.52
Rp 246,317.50 Rp 32,635.68
Rp 246,317.50
Rp 18,698.68
Rp 11,550.00
Rp 1,155.00
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 278,953.18
Err:509 Rp 3,365,623.80
Rp 3,025,000.00
Rp -
Err:509
Rp 654,453.80
Rp 2,425,500.00
Rp 242,550.00
Rp 43,120.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 536,243.40
Rp 176,000.00
Err:509
Rp 93,493.40
Rp 346,500.00
Rp 34,650.00
Rp 61,600.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 384,642.72
Rp -
Err:509
Rp 74,794.72
Rp 277,200.00
Rp 27,720.00
Rp 4,928.00
Jumlah Harga Bahan + Upah Err:509
Rp 162,455.00 Rp 71,196.51
Rp 19,500.00
Rp 136,955.00
Rp 6,000.00
Rp 14,024.01
Rp 51,975.00
Rp 5,197.50
Rp 985.60
Jumlah Harga Bahan + Upah Rp 233,651.51
Rp 204,455.00 Rp 71,196.51
Rp 42,000.00
Rp 19,500.00
Rp 136,955.00
Rp 6,000.00
Rp 14,024.01
Rp 51,975.00
Rp 5,197.50
Rp 985.60
Jumlah Harga Bahan + Upah Rp 275,651.51
Err:509 Rp 480,803.40
Rp -
Err:509
Rp 93,493.40
Rp 346,500.00
Rp 34,650.00
Rp 6,160.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 106,129.41
Err:509
Rp 727,584.00
Rp 10,662.30
Rp -
Rp 57,965.91
Rp 40,425.00
Rp 4,042.50
Rp 3,696.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 106,129.41
Err:509
Rp 862,490.20
Rp 9,951.48
Rp -
Rp 57,965.91
Rp 40,425.00
Rp 4,042.50
Rp 3,696.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 106,129.41
Err:509
Rp 862,490.20
Rp 9,951.48
Rp -
Rp 57,965.91
Rp 40,425.00
Rp 4,042.50
Rp 3,696.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 146,860.56
Err:509
Rp 704,847.00
Rp 4,264.92
Rp -
Rp 84,144.06
Rp 51,975.00
Rp 5,197.50
Rp 5,544.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 20,464.91
Err:509
Rp 86,400.60
Rp 710.82
Rp -
Rp 8,414.41
Rp 10,395.00
Rp 1,039.50
Rp 616.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 19,363.81
Err:509
Rp 86,400.60
Rp 710.82
Rp -
Rp 8,414.41
Rp 5,197.50
Rp 5,197.50
Rp 554.40
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 20,464.91
Err:509
Rp 86,400.60
Rp 710.82
Rp -
Rp 8,414.41
Rp 10,395.00
Rp 1,039.50
Rp 616.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 106,129.41
Err:509
Rp 890,532.50
Rp 8,292.90
Rp 57,965.91
Rp 40,425.00
Rp 4,042.50
Rp 3,696.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 55,306.02
Err:509
Rp 28,048.02
Rp 23,100.00
Rp 2,310.00
Rp 1,848.00
Jumlah Harga Bahan + Upah Err:509
Rp 480,480.00 Rp 16,317.84
Rp 480,480.00
Rp -
Rp 9,349.34
Rp 5,775.00
Rp 577.50
Rp 616.00
Jumlah Harga Bahan + Upah Rp 496,797.84
Rp 1,331,000.00 Rp 12,191.10
Jml Harga Bahan Jml Harga upah
Rp 1,331,000.00
Rp -
Rp 2,804.80
Rp 8,085.00
Rp 808.50
Rp 492.80
Jumlah Harga Bahan + Upah Rp 1,343,191.10
Err:509 Rp 11,396.77
Err:509
Rp 180.40
Rp 4,674.67
Rp 5,775.00
Rp 577.50
Rp 369.60
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 2,641.05
Err:509
Rp 311.25
Rp 654.45
Rp 808.50
Rp 808.50
Rp 369.60
Jumlah Harga Bahan + Upah Err:509
Rp - Rp 58,276.68
Rp -
Rp -
Rp -
Rp 18,698.68
Rp 34,650.00
Rp 3,696.00
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 58,276.68
Rp - Rp 238,785.47
Rp -
Rp -
Rp -
Rp 98,168.07
Rp 121,275.00
Rp 12,936.00
Rp 6,406.40
Jumlah Harga Bahan + Upah Rp 238,785.47
Rp 900,000.00 #N/A
Rp 900,000.00
Rp -
Rp -
Rp 72,924.85
#N/A
Rp 9,609.60
Rp 4,188.80
Jumlah Harga Bahan + Upah #N/A
Rp 10,000.00 Rp 58,276.68
Rp -
Rp 10,000.00
Rp 18,698.68
Rp 34,650.00
Rp 3,696.00
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 68,276.68
Rp - #N/A
Jml Harga Bahan Jml Harga upah
Rp -
Rp -
Rp -
Rp 4,020.22
#N/A
Rp 529.76
Rp 258.72
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 19,489.24
Rp -
#N/A
Rp -
Rp 7,946.94
Rp 9,817.50
Rp 1,108.80
Rp 616.00
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 19,489.24
Rp -
#N/A
Rp -
Rp 7,946.94
Rp 9,817.50
Rp 1,108.80
Rp 616.00
Jumlah Harga Bahan + Upah #N/A
Rp - Rp 31,526.88
Rp -
Rp -
Rp 18,698.68
Rp 11,550.00
Rp 1,155.00
Rp 123.20
Jumlah Harga Bahan + Upah Rp 31,526.88
Rp - Rp 44,032.45
Rp -
Rp -
Rp 23,373.35
Rp 17,325.00
Rp 1,732.50
Rp 1,601.60
Jumlah Harga Bahan + Upah Rp 44,032.45
Rp - Rp 44,032.45
Rp -
Rp -
Rp 23,373.35
Rp 17,325.00
Rp 1,732.50
Rp 1,601.60
Jumlah Harga Bahan + Upah Rp 44,032.45
Rp - Rp 31,526.88
Rp -
Rp -
Rp 18,698.68
Rp 11,550.00
Rp 1,155.00
Rp 123.20
Jumlah Harga Bahan + Upah Rp 31,526.88
Rp - Rp 69,018.18
Rp -
Rp -
Rp -
Rp 18,698.68
Rp 46,200.00
Rp 2,887.50
Rp 1,232.00
Jumlah Harga Bahan + Upah Rp 69,018.18
Rp - Rp 35,375.34
Rp -
Rp -
Rp 9,349.34
Rp 23,100.00
Rp 2,310.00
Rp 616.00
Jumlah Harga Bahan + Upah Rp 35,375.34
Rp - Rp 35,375.34
Rp -
Rp -
Rp 9,349.34
Rp 23,100.00
Rp 2,310.00
Rp 616.00
Jumlah Harga Bahan + Upah Rp 35,375.34
#N/A Rp 455,413.42
#N/A
#N/A
Rp 308,528.22
Rp 127,050.00
Rp 123.20
Rp 19,712.00
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 233,633.40
#N/A
Rp 454,740.00
Rp 2,369.40
Rp 93,493.40
Rp 115,500.00
Rp 12,320.00
Rp 12,320.00
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 459,705.40
#N/A
Rp 454,740.00
Rp 2,369.40
Rp 93,493.40
Rp 173,250.00
Rp 173,250.00
Rp 19,712.00
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 290,613.40
#N/A
Rp -
Rp 2,369.40
Rp 93,493.40
Rp 167,475.00
Rp 17,325.00
Rp 12,320.00
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 556,060.12
#N/A
Rp -
Rp 168,288.12
Rp 311,850.00
Rp 62,370.00
Rp 13,552.00
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 418,555.83
Jml Harga Bahan Jml Harga upah
Rp 6,597.50
Rp 3,334,760.00
Rp 16,585.80
#N/A
Err:509
#N/A
Rp 299,178.88
Rp 117,232.50
Rp 173.25
Rp 1,971.20
Jumlah Harga Bahan + Upah #N/A
Err:509 Rp 11,210.52
Err:509
Rp 10,000.00
Rp 3,365.76
Rp 6,930.00
Rp 693.00
Rp 221.76
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 11,210.52
Err:509
Rp 10,000.00
Rp 3,365.76
Rp 6,930.00
Rp 693.00
Rp 221.76
Jumlah Harga Bahan + Upah Err:509
#N/A Rp 25,229.84
#N/A
Rp 10,000.00
Rp 7,572.97
Rp 15,592.50
Rp 1,559.25
Rp 505.12
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 25,229.84
#N/A
Rp 10,000.00
Rp 7,572.97
Rp 15,592.50
Rp 1,559.25
Rp 505.12
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 14,255.93
#N/A
Rp 125.00
Rp 934.93
Rp 11,550.00
Rp 1,155.00
Rp 616.00
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 14,255.93
#N/A
Rp 934.93
Rp 11,550.00
Rp 1,155.00
Rp 616.00
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 60,455.93
#N/A
Rp 934.93
Rp 57,750.00
Rp 1,155.00
Rp 616.00
Jumlah Harga Bahan + Upah #N/A
Err:509 Rp 60,455.93
Err:509
Rp 934.93
Rp 57,750.00
Rp 1,155.00
Rp 616.00
Jumlah Harga Bahan + Upah Err:509
#N/A Rp 59,141.47
#N/A
Rp 467.47
Rp 57,750.00
Rp 616.00
Rp 308.00
Jumlah Harga Bahan + Upah #N/A
Err:509 Rp 68,507.67
Err:509
Rp 4,674.67
Rp 57,750.00
Rp 5,775.00
Rp 308.00
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 20,552.30
Err:509
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah Err:509
Err:509 Rp 20,552.30
Err:509
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah Err:509
#N/A Rp 20,552.30
#N/A
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 20,552.30
#N/A
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 20,552.30
#N/A
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 20,552.30
#N/A
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 20,552.30
#N/A
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 20,552.30
#N/A
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah #N/A
#N/A Rp 20,552.30
#N/A
Rp 1,402.40
Rp 17,325.00
Rp 1,732.50
Rp 92.40
Jumlah Harga Bahan + Upah #N/A
Err:509 Rp 8,585.04
Rp 3,400.00
Rp 2,595.00
Rp 10,200.00
Err:509
Rp 6,544.54
Rp 1,039.50
Rp 693.00
Rp 308.00
Jumlah Harga Bahan + Upah Err:509
Rp 17,500.00 Rp 10,088.54
Rp 17,500.00
Rp 9,349.34
Rp 739.20
Jumlah Harga Bahan + Upah Rp 27,588.54
Rp 5,950.00 Rp 10,088.54
Rp 5,950.00
Rp 9,349.34
Rp 739.20
Jumlah Harga Bahan + Upah Rp 16,038.54
Err:509 Rp 10,182.02
Rp 1,730.00
Rp 6,000.00
Err:509
Rp 1,869.87
Rp 7,276.50
Rp 727.65
Rp 308.00
Jumlah Harga Bahan + Upah Err:509
DIBUAT OLEH :
Err:509
Err:509
Err:509
Err:509
ANALISA BIAYA KONSTRUKSI (ABK)
KEGIATAN : PEMBANGUNAN SARANA DAN PRASARANA PENDIDIKAN
PEKERJAAN : PERENCANAAN PEMBANGUNAN GEDUNG REKTORAT UIR
LOKASI : KAMPUS UNIVERSITAS ISLAM RIAU PEKANBARU
Catatan : Mengurug kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
Membuat 1 m3 beton mutu fc = 21,7 MPa (K 250), slump (12 2) cm, w/c = 0,56
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Portland Cement kg 384.000 Rp 1,250.00
Pasir beton ( kg ) kg 692.000 Rp 135.00
Bahan
Batu Pecah/ Split kg kg 1,039.000 Rp 222.22
Air Liter 215.000 Rp 200.00
Pekerja O/H 1.650
Tukang batu O/H 0.275
Tenaga kerja
Kepala tukang O/H 0.028
Mandor O/H 0.083
Membuat 1 m3 beton mutu fc = 19,3 MPa (K 225), slump (12 2) cm, w/c = 0,56
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Portland Cement kg 371.000 Rp 1,250.00
Pasir beton ( kg ) kg 698.000 Rp 135.00
Bahan
koral beton kg kg 1,047.000 Rp 140.33
Air Liter 215.000 Rp 200.00
Pekerja O/H 1.650
Tukang batu O/H 0.275
Tenaga kerja
Kepala tukang O/H 0.028
Mandor O/H 0.083
Memasang 1 m2 dinding bata ukuran (5 x 11 x 22) cm tebal 1/2 bata, camp spesi 1 PC : 2 PP
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Bata merah buah 70.000 Rp 600.00
Bahan Portland Cement kg 18.950 Rp 1,250.00
Pasir Pasang m3 0.038 Rp 135,000.00
Pekerja O/H 0.300
Tukang batu O/H 0.100
Tenaga kerja
Kepala tukang O/H 0.010
Mandor O/H 0.015
Memasang 1 m2 dinding bata ukuran (5x1 x22) cm tebal 1/2 bata, camp spesi 1 PC : 4 PP
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Bata merah buah 70.000 Rp 600.00
Bahan Portland Cement kg 11.500 Rp 1,250.00
Pasir Pasang m3 0.043 Rp 135,000.00
Pekerja O/H 0.300
Tukang batu O/H 0.100
Tenaga kerja
Kepala tukang O/H 0.010
Mandor O/H 0.015
Membuat dan memasang 1 m3 kusen pintu dan kusen jendela, kayu kelas I
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Balok kayu kelas I m3 1.100 Rp 5,500,000.00
Bahan Paku 10 cm kg 1.250 Rp 15,250.00
Lem kayu kg 1.000 Rp 12,000.00
Pekerja O/H 7.000
Tukang kayu O/H 21.000
Tenaga kerja
Kepala tukang O/H 2.100
Mandor O/H 0.350
Harga Satuan
Kebutuhan Indeks
Satuan Bahan
Ubin Granit 60 x 60 Cm Bh 3.100 Rp 88,000.00
Portland Cement kg 9.800 Rp 1,250.00
Bahan
Pasir Pasang m3 0.045 Rp 135,000.00
Semen warna kg 1.300 Rp 2,100.00
Pekerja O/H 0.6200
Tukang batu O/H 0.3500
Tenaga kerja
Kepala tukang O/H 0.0350
Mandor O/H 0.0300
Memasang 1 m2 lantai keramik ukuran (40 x 40) Cm Anti Slip ( Teras, Selasar)
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Keramik 40 x 40 Cm, Anti Slip s Bh 6.630 Rp 14,500.00
Portland Cement kg 9.600 Rp 1,250.00
Bahan
Pasir Pasang m3 0.045 Rp 135,000.00
Semen warna kg 1.500 Rp 2,100.00
Pekerja O/H 0.6200
Tukang batu O/H 0.3500
Tenaga kerja
Kepala tukang O/H 0.0350
Mandor O/H 0.0300
Memasang 1 m2 lantai keramik ukuran (30 x 30) cm
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Keramik Lantai 30 x 30 Cm Bh 11.870 Rp 5,400.00
Portland Cement kg 10.000 Rp 1,250.00
Bahan
Pasir Pasang m3 0.045 Rp 135,000.00
Semen warna kg 1.500 Rp 2,100.00
Pekerja O/H 0.620
Tukang batu O/H 0.350
Tenaga kerja
Kepala tukang O/H 0.035
Mandor O/H 0.030
Harga Satuan
Kebutuhan Indeks
Satuan Bahan
Border Keramik 10 x 25 Cm Bh 2.500 Rp 17,000.00
Portland Cement kg 1.140 Rp 1,250.00
Bahan
Pasir Pasang m3 0.003 Rp 135,000.00
Semen warna kg 0.025 Rp 2,100.00
Pekerja O/H 0.090
Tukang batu O/H 0.090
Tenaga kerja
Kepala tukang O/H 0.009
Mandor O/H 0.005
Memasang 1 m plint keramik ukuran (10 x 40) cm
Harga Satuan
Kebutuhan Indeks
Satuan Bahan
Plint keramik 10 x 40 Cm Setara Roman
Bh 2.500 Rp 3,600.00
Portland Cement kg 1.140 Rp 1,250.00
Bahan
Pasir Pasang m3 0.003 Rp 135,000.00
Semen warna kg 0.025 Rp 2,100.00
Pekerja O/H 0.0900
Tukang batu O/H 0.0450
Tenaga kerja
Kepala tukang O/H 0.0450
Mandor O/H 0.0045
Harga Satuan
Kebutuhan Indeks
Satuan Bahan
Plint Ubin Granit 10 x 60 Cm Buah 2.500 Rp 19,800.00
Portland Cement kg 1.140 Rp 1,250.00
Bahan
Pasir Pasang m3 0.003 Rp 135,000.00
Semen warna kg 0.025 Rp 2,100.00
Pekerja O/H 0.0900
Tukang batu O/H 0.0450
Tenaga kerja
Kepala tukang O/H 0.0450
Mandor O/H 0.0045
Memasang 1 m plint keramik ukuran (10 x 40) cm Anti Slip ( Teras, Selasar)
Harga Satuan
Kebutuhan Indeks
Satuan Bahan
Plint keramik 10 x 40 Cm Anti Slip setara
Bh Roman 2.500 Rp 3,500.00
Portland Cement kg 1.140 Rp 1,250.00
Bahan
Pasir Pasang m3 0.003 Rp 135,000.00
Semen warna kg 0.025 Rp 2,100.00
Pekerja O/H 0.0900
Tukang batu O/H 0.0450
Tenaga kerja
Kepala tukang O/H 0.0450
Mandor O/H 0.0045
Harga Satuan
Kebutuhan Indeks
Satuan Bahan
Stop Nossing (10x40) Cm m' 1.100 Rp 30,000.00
Portland Cement kg 1.140 Rp 1,250.00
Bahan
Pasir Pasang m3 0.003 Rp 135,000.00
Semen warna kg 0.025 Rp 2,100.00
Pekerja O/H 0.090
Tenaga kerja
Tukang batu O/H 0.090
Tenaga kerja
Kepala tukang O/H 0.009
Mandor O/H 0.005
Memasang 1 m' buah Bak Kontrol pasangan Batu Bata ukuran (30 x 30 )cm, t = 35cm
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Bata merah buah 10.150 Rp 600.00
Portland Cement kg 44.000 Rp 1,250.00
Pasir Pasang m3 0.070 Rp 135,000.00
Bahan
Koral Beton m3 0.070 Rp 175,000.00
Besi beton (polos/ulir) kg 1.600 Rp 10,600.00
Pasir beton m3 0.060 Rp 150,000.00
Pekerja O/H 3.200
Tukang batu O/H 1.015
Tenaga
Kepala tukang O/H 0.002
Mandor O/H 0.016
1 m Mengecatan Bidang Kayu/Besi Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Cat Meni Kg 0.200 Rp 17,000.00
Plamir Kg 0.150 Rp 17,300.00
Bahan
Cat Dasar Kg 0.170 Rp 50,000.00
Cat Minyak Kg 0.260 Rp 55,000.00
Pekerja O/H 0.070
Tukang Cat O/H 0.009
Tenaga
Kepala tukang O/H 0.006
Mandor O/H 0.003
1 m Pengecatan Tembok Baru Bagian Luar( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Plamir Kg 0.100 Rp 17,300.00
Bahan Cat Dasar Kg 0.100 Rp 50,000.00
Cat Tembok Setara Jotun Weathershield
Kg 0.260 Rp 96,000.00
Pekerja O/H 0.020
Tukang Cat O/H 0.063
Tenaga
Kepala tukang O/H 0.006
Mandor O/H 0.003
1 m Pengecatan Permukaan Baja secara Semprot ( Airless Spray ) dgn Sistem 1 Lapis Cat Mutakhir
tebal 200 um
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Bahan Cat Dasar Kg 0.300 Rp 50,000.00
Pekerja O/H 0.400
Tukang Cat O/H 0.700
Tenaga
Kepala tukang O/H 0.200
Mandor O/H 0.200
1 m Pengecatan Tembok Baru Dalam( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
Harga Satuan
Kebutuhan Satuan Indeks
Bahan
Plamir Kg 0.100 Rp 17,300.00
Bahan Cat Dasar Kg 0.100 Rp 52,000.00
Cat Tembok Setara Jotun Weathershield
Kg 0.260 Rp 55,000.00
Pekerja O/H 0.020
Tukang Cat O/H 0.063
Tenaga
Kepala tukang O/H 0.006
Mandor O/H 0.003
Rp 28,805.00 Rp 25,996.96
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 18,000.00
Rp 305.00
Rp 10,500.00
Rp 132,000.00 Rp 13,200.00
Rp 106,849.60 Rp 10,684.96
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 54,801.96
Rp - Rp 17,724.96
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 106,849.60 Rp 10,684.96
Rp 140,800.00 Rp 7,040.00
Jumlah Harga Bahan + Upah Rp 17,724.96
Rp - Rp 83,657.20
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 106,849.60 Rp 80,137.20
Rp 140,800.00 Rp 3,520.00
Jumlah Harga Bahan + Upah Rp 83,657.20
Rp - Rp 102,500.64
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 106,849.60 Rp 96,164.64
Rp 140,800.00 Rp 6,336.00
Jumlah Harga Bahan + Upah Rp 102,500.64
Rp - Rp 106,412.48
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 106,849.60 Rp 85,479.68
Rp 140,800.00 Rp 5,984.00
Rp 368,800.00 Rp 14,198.80
Rp 750.00 Rp 750.00
Jumlah Harga Bahan + Upah Rp 106,412.48
Rp - Rp 27,885.73
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 106,849.60 Rp 26,712.40
Rp 140,800.00 Rp 1,173.33
Jumlah Harga Bahan + Upah Rp 27,885.73
Rp - Rp 35,470.83
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 106,849.60 Rp 28,493.23
Rp 140,800.00 Rp 1,994.67
Rp 368,800.00 Rp 4,732.93
Rp 750.00 Rp 250.00
Jumlah Harga Bahan + Upah Rp 35,470.83
Rp 102,000.00 Rp 33,462.88
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 102,000.00
Rp 106,849.60 Rp 32,054.88
Rp 140,800.00 Rp 1,408.00
Jumlah Harga Bahan + Upah Rp 135,462.88
Rp 54,000.00 Rp 33,462.88
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 54,000.00
Rp 106,849.60 Rp 32,054.88
Rp 140,800.00 Rp 1,408.00
Jumlah Harga Bahan + Upah Rp 87,462.88
Rp 175,750.00 Rp 18,912.96
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 175,000.00
Rp 750.00
Rp 106,849.60 Rp 10,684.96
Rp 132,000.00 Rp 3,300.00
Rp 140,800.00 Rp 3,520.00
Rp 140,800.00 Rp 1,408.00
Jumlah Harga Bahan + Upah Rp 194,662.96
Rp 4,500.00 Rp 8,269.29
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 3,750.00
Rp 750.00
Rp 106,849.60 Rp 4,509.05
Rp 132,000.00 Rp 2,943.60
Rp 140,800.00 Rp 154.88
Rp 140,800.00 Rp 661.76
Jumlah Harga Bahan + Upah Rp 12,769.29
Rp 303,500.00 Rp 23,619.64
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 302,750.00
Rp 750.00
Rp 106,849.60 Rp 4,402.20
Rp 132,000.00 Rp 10,375.20
Rp 140,800.00 Rp 4,421.12
Rp 140,800.00 Rp 4,421.12
Jumlah Harga Bahan + Upah Rp 327,119.64
Rp 82,881.00 Rp 12,737.12
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 57,239.00
Rp 23,142.00
Rp 2,500.00
Rp 106,849.60 Rp 5,342.48
Rp 154,000.00 Rp 5,944.40
Rp 140,800.00 Rp 1,450.24
Jumlah Harga Bahan+ Sewa Alat + Upah Rp 95,618.12
Rp 3,500.00 Rp 129,909.12
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 3,500.00
Rp 106,849.60 Rp 128,219.52
Rp 140,800.00 Rp 1,689.60
Jumlah Harga Bahan + Upah Rp 133,409.12
Rp 502,750.00 Rp 224,085.84
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 272,500.00
Rp 78,000.00
Rp 152,250.00
Rp 106,849.60 Rp 176,301.84
Rp 132,000.00 Rp 33,000.00
Rp 140,800.00 Rp 3,520.00
Rp 140,800.00 Rp 11,264.00
Jumlah Harga Bahan + Upah Rp 726,835.84
Rp 817,000.00 Rp 224,085.84
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 290,000.00
Rp 78,000.00
Rp 136,500.00
Rp 312,500.00
Rp 106,849.60 Rp 176,301.84
Rp 132,000.00 Rp 33,000.00
Rp 140,800.00 Rp 3,520.00
Rp 140,800.00 Rp 11,264.00
Jumlah Harga Bahan + Upah Rp 751,085.84
Rp 847,308.89 Rp 228,230.64
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 480,000.00
Rp 93,420.00
Rp 230,888.89
Rp 43,000.00
Rp 106,849.60 Rp 176,301.84
Rp 132,000.00 Rp 36,300.00
Rp 140,800.00 Rp 3,942.40
Rp 140,800.00 Rp 11,686.40
Jumlah Harga Bahan + Upah Rp 1,075,539.53
Rp 747,909.00 Rp 228,230.64
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 463,750.00
Rp 94,230.00
Rp 146,929.00
Rp 43,000.00
Rp 106,849.60 Rp 176,301.84
Rp 132,000.00 Rp 36,300.00
Rp 140,800.00 Rp 3,942.40
Rp 140,800.00 Rp 11,686.40
Jumlah Harga Bahan + Upah Rp 976,139.64
Rp 65,325.00 Rp 97,203.39
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 60,000.00
Rp 4,575.00
Rp 750.00
Rp 106,849.60 Rp 55,561.79
Rp 132,000.00 Rp 34,320.00
Rp 140,800.00 Rp 3,660.80
Rp 140,800.00 Rp 3,660.80
Jumlah Harga Bahan + Upah Rp 162,528.39
Rp 72,825.00 Rp 97,203.39
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 67,500.00
Rp 4,575.00
Rp 750.00
Rp 106,849.60 Rp 55,561.79
Rp 132,000.00 Rp 34,320.00
Rp 140,800.00 Rp 3,660.80
Rp 140,800.00 Rp 3,660.80
Jumlah Harga Bahan + Upah Rp 170,028.39
Rp 177,350.00 Rp 123,373.54
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 60,000.00
Rp 6,100.00
Rp 1,500.00
Rp 36,000.00
Rp 43,750.00
Rp 30,000.00
Rp 106,849.60 Rp 70,520.74
Rp 132,000.00 Rp 43,560.00
Rp 140,800.00 Rp 4,646.40
Rp 140,800.00 Rp 4,646.40
Jumlah Harga Bahan + Upah Rp 300,723.54
Rp 184,550.00 Rp 123,373.54
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 60,000.00
Rp 6,100.00
Rp 1,500.00
Rp 43,200.00
Rp 43,750.00
Rp 30,000.00
Rp 106,849.60 Rp 70,520.74
Rp 132,000.00 Rp 43,560.00
Rp 140,800.00 Rp 4,646.40
Rp 140,800.00 Rp 4,646.40
Jumlah Harga Bahan + Upah Rp 307,923.54
Rp 237,350.00 Rp 123,373.54
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 60,000.00
Rp 6,100.00
Rp 1,500.00
Rp 36,000.00
Rp 43,750.00
Rp 90,000.00
Rp 106,849.60 Rp 70,520.74
Rp 132,000.00 Rp 43,560.00
Rp 140,800.00 Rp 4,646.40
Rp 140,800.00 Rp 4,646.40
Jumlah Harga Bahan + Upah Rp 360,723.54
Rp 161,975.00 Rp 123,373.54
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 45,000.00
Rp 6,100.00
Rp 1,125.00
Rp 36,000.00
Rp 43,750.00
Rp 30,000.00
Rp 106,849.60 Rp 70,520.74
Rp 132,000.00 Rp 43,560.00
Rp 140,800.00 Rp 4,646.40
Rp 140,800.00 Rp 4,646.40
Jumlah Harga Bahan + Upah Rp 285,348.54
Rp 11,400.00 Rp 3,079.95
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 11,130.00
Rp 270.00
Rp 106,849.60 Rp 747.95
Rp 132,000.00 Rp 924.00
Rp 140,800.00 Rp 985.60
Rp 140,800.00 Rp 422.40
Jumlah Harga Bahan + Upah Rp 14,479.95
Rp 20,685.00 Rp 75,053.44
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 17,040.00
Rp 3,645.00
Rp 106,849.60 Rp 42,739.84
Rp 132,000.00 Rp 26,400.00
Rp 140,800.00 Rp 2,816.00
Rp 140,800.00 Rp 3,097.60
Jumlah Harga Bahan + Upah Rp 95,738.44
Rp 17,145.00 Rp 58,827.30
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 12,960.00
Rp 4,185.00
Rp 106,849.60 Rp 27,780.90
Rp 132,000.00 Rp 26,400.00
Rp 140,800.00 Rp 2,816.00
Rp 140,800.00 Rp 1,830.40
Jumlah Harga Bahan + Upah Rp 75,972.30
Rp 14,720.00 Rp 75,053.44
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 10,400.00
Rp 4,320.00
Rp 106,849.60 Rp 42,739.84
Rp 132,000.00 Rp 26,400.00
Rp 140,800.00 Rp 2,816.00
Rp 140,800.00 Rp 3,097.60
Jumlah Harga Bahan + Upah Rp 89,773.44
Rp 9,990.00 Rp 28,180.24
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 6,480.00
Rp 3,510.00
Rp 106,849.60 Rp 16,027.44
Rp 132,000.00 Rp 9,900.00
Rp 140,800.00 Rp 1,126.40
Rp 140,800.00 Rp 1,126.40
Jumlah Harga Bahan + Upah Rp 38,170.24
Rp 14,720.00 Rp 112,580.16
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 10,400.00
Rp 4,320.00
Rp 106,849.60 Rp 64,109.76
Rp 132,000.00 Rp 39,600.00
Rp 140,800.00 Rp 4,224.00
Rp 140,800.00 Rp 4,646.40
Jumlah Harga Bahan + Upah Rp 127,300.16
Rp 4,062.50 Rp 37,385.92
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 4,062.50
Rp 106,849.60 Rp 21,369.92
Rp 132,000.00 Rp 13,200.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 1,408.00
Jumlah Harga Bahan + Upah Rp 41,448.42
Rp 6,081,062.50 Rp 3,864,907.20
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 6,050,000.00
Rp 19,062.50
Rp 12,000.00
Rp 106,849.60 Rp 747,947.20
Rp 132,000.00 Rp 2,772,000.00
Rp 140,800.00 Rp 295,680.00
Rp 140,800.00 Rp 49,280.00
Jumlah Harga Bahan + Upah Rp 9,945,969.70
Rp 358,000.00 Rp 615,489.60
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 352,000.00
Rp 6,000.00
Rp 106,849.60 Rp 106,849.60
Rp 132,000.00 Rp 396,000.00
Rp 140,800.00 Rp 42,240.00
Rp 140,800.00 Rp 70,400.00
Jumlah Harga Bahan + Upah Rp 973,489.60
Rp 63,600.00 Rp 441,703.68
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 60,000.00
Rp 3,600.00
Rp 106,849.60 Rp 85,479.68
Rp 132,000.00 Rp 316,800.00
Rp 140,800.00 Rp 33,792.00
Rp 140,800.00 Rp 5,632.00
Jumlah Harga Bahan + Upah Rp 505,303.68
Rp 145,242.50 Rp 81,763.44
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 2,287.50
Rp 136,955.00
Rp 6,000.00
Rp 106,849.60 Rp 16,027.44
Rp 132,000.00 Rp 59,400.00
Rp 140,800.00 Rp 6,336.00
Rp 140,800.00 Rp 1,126.40
Jumlah Harga Bahan + Upah Rp 227,005.94
Rp 212,442.50 Rp 81,763.44
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 67,200.00
Rp 2,287.50
Rp 136,955.00
Rp 6,000.00
Rp 106,849.60 Rp 16,027.44
Rp 132,000.00 Rp 59,400.00
Rp 140,800.00 Rp 6,336.00
Rp 140,800.00 Rp 1,126.40
Jumlah Harga Bahan + Upah Rp 294,205.94
Rp 166,000.00 Rp 552,129.60
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 160,000.00
Rp 6,000.00
Rp 106,849.60 Rp 106,849.60
Rp 132,000.00 Rp 396,000.00
Rp 140,800.00 Rp 42,240.00
Rp 140,800.00 Rp 7,040.00
Jumlah Harga Bahan + Upah Rp 718,129.60
Rp 293,855.00 Rp 121,598.75
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 272,800.00
Rp 12,250.00
Rp 6,075.00
Rp 2,730.00
Rp 106,849.60 Rp 66,246.75
Rp 132,000.00 Rp 46,200.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 415,453.75
Rp 120,675.00 Rp 121,598.75
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 99,450.00
Rp 12,000.00
Rp 6,075.00
Rp 3,150.00
Rp 106,849.60 Rp 66,246.75
Rp 132,000.00 Rp 46,200.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 242,273.75
Rp 117,360.00 Rp 121,598.75
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 96,135.00
Rp 12,000.00
Rp 6,075.00
Rp 3,150.00
Rp 106,849.60 Rp 66,246.75
Rp 132,000.00 Rp 46,200.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 238,958.75
Rp 85,823.00 Rp 121,598.75
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 64,098.00
Rp 12,500.00
Rp 6,075.00
Rp 3,150.00
Rp 106,849.60 Rp 66,246.75
Rp 132,000.00 Rp 46,200.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 207,421.75
Rp 32,645.00 Rp 121,598.75
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 9,600.00
Rp 14,225.00
Rp 5,670.00
Rp 3,150.00
Rp 106,849.60 Rp 66,246.75
Rp 132,000.00 Rp 46,200.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 154,243.75
Rp 113,045.00 Rp 121,598.75
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 90,000.00
Rp 14,225.00
Rp 5,670.00
Rp 3,150.00
Rp 106,849.60 Rp 66,246.75
Rp 132,000.00 Rp 46,200.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 234,643.75
Rp 84,129.00 Rp 168,236.64
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 66,000.00
Rp 11,625.00
Rp 2,430.00
Rp 4,074.00
Rp 106,849.60 Rp 96,164.64
Rp 132,000.00 Rp 59,400.00
Rp 140,800.00 Rp 6,336.00
Rp 140,800.00 Rp 6,336.00
Jumlah Harga Bahan + Upah Rp 252,365.64
Rp 44,382.50 Rp 23,467.66
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 42,500.00
Rp 1,425.00
Rp 405.00
Rp 52.50
Rp 106,849.60 Rp 9,616.46
Rp 132,000.00 Rp 11,880.00
Rp 140,800.00 Rp 1,267.20
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 67,850.16
Rp 10,882.50 Rp 22,526.06
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 9,000.00
Rp 1,425.00
Rp 405.00
Rp 52.50
Rp 106,849.60 Rp 9,616.46
Rp 132,000.00 Rp 5,940.00
Rp 140,800.00 Rp 6,336.00
Rp 140,800.00 Rp 633.60
Jumlah Harga Bahan + Upah Rp 33,408.56
Rp 51,382.50 Rp 22,526.06
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 49,500.00
Rp 1,425.00
Rp 405.00
Rp 52.50
Rp 106,849.60 Rp 9,616.46
Rp 132,000.00 Rp 5,940.00
Rp 140,800.00 Rp 6,336.00
Rp 140,800.00 Rp 633.60
Jumlah Harga Bahan + Upah Rp 73,908.56
Rp 10,632.50 Rp 22,526.06
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 8,750.00
Rp 1,425.00
Rp 405.00
Rp 52.50
Rp 106,849.60 Rp 9,616.46
Rp 132,000.00 Rp 5,940.00
Rp 140,800.00 Rp 6,336.00
Rp 140,800.00 Rp 633.60
Jumlah Harga Bahan + Upah Rp 33,158.56
Rp 34,882.50 Rp 23,467.66
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 33,000.00
Rp 1,425.00
Rp 405.00
Rp 52.50
Rp 106,849.60 Rp 9,616.46
Rp 132,000.00 Rp 11,880.00
Rp 140,800.00 Rp 1,267.20
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 58,350.16
Rp 146,252.50 Rp 121,598.75
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 126,840.00
Rp 14,687.50
Rp 4,725.00
Rp 106,849.60 Rp 66,246.75
Rp 132,000.00 Rp 46,200.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 267,851.25
Rp 155,912.50 Rp 121,598.75
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 136,500.00
Rp 14,687.50
Rp 4,725.00
Rp 106,849.60 Rp 66,246.75
Rp 132,000.00 Rp 46,200.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 277,511.25
Rp 84,375.00 Rp 63,118.88
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 70,875.00
Rp 13,500.00
Rp 106,849.60 Rp 32,054.88
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 7,040.00
Rp 140,800.00 Rp 4,224.00
Jumlah Harga Bahan + Upah Rp 147,493.88
Rp 9,000.00 Rp 95,382.32
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 8,500.00
Rp 500.00
Rp 106,849.60 Rp 48,082.32
Rp 132,000.00 Rp 29,700.00
Rp 140,800.00 Rp 10,560.00
Rp 140,800.00 Rp 7,040.00
Jumlah Harga Bahan + Upah Rp 104,382.32
Rp 150.00 Rp -
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp -
Rp 150.00
Rp 106,849.60 Rp -
Rp 132,000.00 Rp -
Rp 140,800.00 Rp -
Rp 140,800.00 Rp -
Jumlah Harga Bahan + Upah Rp 150.00
Rp 3,780,150.00 Rp -
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 3,780,000.00
Rp 150.00
Rp 106,849.60 Rp -
Rp 132,000.00 Rp -
Rp 140,800.00 Rp -
Rp 140,800.00 Rp -
Jumlah Harga Bahan + Upah Rp 3,780,150.00
Rp 60,000.00 Rp 63,382.88
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 60,000.00
Rp 106,849.60 Rp 32,054.88
Rp 132,000.00 Rp 26,400.00
Rp 140,800.00 Rp 2,816.00
Rp 140,800.00 Rp 2,112.00
Jumlah Harga Bahan + Upah Rp 123,382.88
Rp 47,700.00 Rp 18,692.96
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 45,500.00
Rp 2,200.00
Rp 106,849.60 Rp 10,684.96
Rp 132,000.00 Rp 6,600.00
Rp 140,800.00 Rp 704.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 66,392.96
Rp 47,700.00 Rp 18,692.96
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 45,500.00
Rp 2,200.00
Rp 106,849.60 Rp 10,684.96
Rp 132,000.00 Rp 6,600.00
Rp 140,800.00 Rp 704.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 66,392.96
Rp 205,500.00 Rp 13,994.29
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 203,500.00
Rp 2,000.00
Rp 106,849.60 Rp 3,205.49
Rp 132,000.00 Rp 9,240.00
Rp 140,800.00 Rp 985.60
Rp 140,800.00 Rp 563.20
Jumlah Harga Bahan + Upah Rp 219,494.29
Rp 8,007.50 Rp 13,068.88
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 7,875.00
Rp 132.50
Rp 106,849.60 Rp 5,342.48
Rp 132,000.00 Rp 6,600.00
Rp 140,800.00 Rp 704.00
Rp 140,800.00 Rp 422.40
Jumlah Harga Bahan + Upah Rp 21,076.38
Rp 13,545.00 Rp 15,598.18
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 13,545.00
Rp 106,849.60 Rp 6,410.98
Rp 132,000.00 Rp 7,920.00
Rp 140,800.00 Rp 844.80
Rp 140,800.00 Rp 422.40
Jumlah Harga Bahan + Upah Rp 29,143.18
Rp 68,000.00 Rp 66,601.92
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 40,000.00
Rp 25,000.00
Rp 3,000.00
Rp 106,849.60 Rp 21,369.92
Rp 132,000.00 Rp 39,600.00
Rp 140,800.00 Rp 4,224.00
Rp 140,800.00 Rp 1,408.00
Jumlah Harga Bahan + Upah Rp 134,601.92
Rp 121,000.00 Rp 272,897.68
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 88,000.00
Rp 30,000.00
Rp 3,000.00
Rp 106,849.60 Rp 112,192.08
Rp 132,000.00 Rp 138,600.00
Rp 140,800.00 Rp 14,784.00
Rp 140,800.00 Rp 7,321.60
Jumlah Harga Bahan + Upah Rp 393,897.68
Rp 326,500.00 Rp 202,072.29
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 222,000.00
Rp 100,000.00
Rp 4,500.00
Rp 106,849.60 Rp 83,342.69
Rp 132,000.00 Rp 102,960.00
Rp 140,800.00 Rp 10,982.40
Rp 140,800.00 Rp 4,787.20
Jumlah Harga Bahan + Upah Rp 528,572.29
Rp 482,500.00 Rp 66,601.92
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 472,500.00
Rp 10,000.00
Rp 106,849.60 Rp 21,369.92
Rp 132,000.00 Rp 39,600.00
Rp 140,800.00 Rp 4,224.00
Rp 140,800.00 Rp 1,408.00
Jumlah Harga Bahan + Upah Rp 549,101.92
Rp 193,530.00 Rp 11,171.65
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 170,830.00
Rp 20,000.00
Rp 2,700.00
Rp 106,849.60 Rp 4,594.53
Rp 132,000.00 Rp 5,676.00
Rp 140,800.00 Rp 605.44
Rp 140,800.00 Rp 295.68
Jumlah Harga Bahan + Upah Rp 204,701.65
Rp 700,650.00 Rp 22,273.42
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 396,000.00
Rp 292,500.00
Rp 12,150.00
Rp 106,849.60 Rp 9,082.22
Rp 132,000.00 Rp 11,220.00
Rp 140,800.00 Rp 1,267.20
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 722,923.42
Rp 656,650.00 Rp 22,273.42
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 352,000.00
Rp 292,500.00
Rp 12,150.00
Rp 106,849.60 Rp 9,082.22
Rp 132,000.00 Rp 11,220.00
Rp 140,800.00 Rp 1,267.20
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 678,923.42
Rp 152,000.00 Rp 36,118.72
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 147,000.00
Rp 5,000.00
Rp 106,849.60 Rp 21,369.92
Rp 132,000.00 Rp 13,200.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 140.80
Jumlah Harga Bahan + Upah Rp 188,118.72
Rp 362,500.00 Rp 36,118.72
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 302,500.00
Rp 60,000.00
Rp 106,849.60 Rp 21,369.92
Rp 132,000.00 Rp 13,200.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 140.80
Jumlah Harga Bahan + Upah Rp 398,618.72
Rp 72,750.00 Rp 50,454.80
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 71,500.00
Rp 1,250.00
Rp 106,849.60 Rp 26,712.40
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 1,830.40
Jumlah Harga Bahan + Upah Rp 123,204.80
Rp 24,350.00 Rp 50,454.80
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 23,100.00
Rp 1,250.00
Rp 106,849.60 Rp 26,712.40
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 1,830.40
Jumlah Harga Bahan + Upah Rp 74,804.80
Rp 373,500.00 Rp 36,118.72
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 313,500.00
Rp 60,000.00
Rp 106,849.60 Rp 21,369.92
Rp 132,000.00 Rp 13,200.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 140.80
Jumlah Harga Bahan + Upah Rp 409,618.72
Rp 61,375.00 Rp 79,097.92
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 13,500.00
Rp 375.00
Rp 47,500.00
Rp 106,849.60 Rp 21,369.92
Rp 132,000.00 Rp 52,800.00
Rp 140,800.00 Rp 3,520.00
Rp 140,800.00 Rp 1,408.00
Jumlah Harga Bahan + Upah Rp 140,472.92
Rp 94,500.00 Rp 40,604.96
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 93,500.00
Rp 1,000.00
Rp 106,849.60 Rp 10,684.96
Rp 132,000.00 Rp 26,400.00
Rp 140,800.00 Rp 2,816.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 135,104.96
Rp 606,000.00 Rp 40,604.96
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 605,000.00
Rp 1,000.00
Rp 106,849.60 Rp 10,684.96
Rp 132,000.00 Rp 26,400.00
Rp 140,800.00 Rp 2,816.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 646,604.96
Rp 3,614,000.00 Rp 520,472.48
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 2,780,000.00
Rp 834,000.00
Rp 106,849.60 Rp 352,603.68
Rp 132,000.00 Rp 145,200.00
Rp 140,800.00 Rp 140.80
Rp 140,800.00 Rp 22,528.00
Jumlah Harga Bahan + Upah Rp 4,134,472.48
Rp 1,488,850.00 Rp 267,009.60
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 1,480,000.00
Rp 7,500.00
Rp 1,350.00
Rp 106,849.60 Rp 106,849.60
Rp 132,000.00 Rp 132,000.00
Rp 140,800.00 Rp 14,080.00
Rp 140,800.00 Rp 14,080.00
Jumlah Harga Bahan + Upah Rp 1,755,859.60
Rp 248,850.00 Rp 538,577.60
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 240,000.00
Rp 7,500.00
Rp 1,350.00
Rp 106,849.60 Rp 106,849.60
Rp 132,000.00 Rp 198,000.00
Rp 140,800.00 Rp 211,200.00
Rp 140,800.00 Rp 22,528.00
Jumlah Harga Bahan + Upah Rp 787,427.60
Rp 1,563,950.00 Rp 333,449.60
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 1,550,000.00
Rp 12,600.00
Rp 1,350.00
Rp 106,849.60 Rp 106,849.60
Rp 132,000.00 Rp 191,400.00
Rp 140,800.00 Rp 21,120.00
Rp 140,800.00 Rp 14,080.00
Jumlah Harga Bahan + Upah Rp 1,897,399.60
Rp 225,000.00 Rp 640,249.28
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 225,000.00
Rp -
Rp 106,849.60 Rp 192,329.28
Rp 132,000.00 Rp 356,400.00
Rp 140,800.00 Rp 76,032.00
Rp 140,800.00 Rp 15,488.00
Jumlah Harga Bahan + Upah Rp 865,249.28
Rp 18,700.00 Rp 12,864.83
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 8,700.00
Rp 10,000.00
Rp 106,849.60 Rp 3,846.59
Rp 132,000.00 Rp 7,920.00
Rp 140,800.00 Rp 844.80
Rp 140,800.00 Rp 253.44
Jumlah Harga Bahan + Upah Rp 31,564.83
Rp 20,500.00 Rp 12,864.83
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 10,500.00
Rp 10,000.00
Rp 106,849.60 Rp 3,846.59
Rp 132,000.00 Rp 7,920.00
Rp 140,800.00 Rp 844.80
Rp 140,800.00 Rp 253.44
Jumlah Harga Bahan + Upah Rp 33,364.83
Rp 64,000.00 Rp 28,952.90
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 54,000.00
Rp 10,000.00
Rp 106,849.60 Rp 8,654.82
Rp 132,000.00 Rp 17,820.00
Rp 140,800.00 Rp 1,900.80
Rp 140,800.00 Rp 577.28
Jumlah Harga Bahan + Upah Rp 92,952.90
Rp 80,200.00 Rp 28,952.90
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 70,200.00
Rp 10,000.00
Rp 106,849.60 Rp 8,654.82
Rp 132,000.00 Rp 17,820.00
Rp 140,800.00 Rp 1,900.80
Rp 140,800.00 Rp 577.28
Jumlah Harga Bahan + Upah Rp 109,152.90
Rp 35,625.00 Rp 16,380.50
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 35,500.00
Rp 125.00
Rp 106,849.60 Rp 1,068.50
Rp 132,000.00 Rp 13,200.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 52,005.50
Rp 54,000.00 Rp 16,380.50
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 54,000.00
Rp 106,849.60 Rp 1,068.50
Rp 132,000.00 Rp 13,200.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 70,380.50
Rp 240,000.00 Rp 69,180.50
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 240,000.00
Rp 106,849.60 Rp 1,068.50
Rp 132,000.00 Rp 66,000.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 309,180.50
Rp 550,000.00 Rp 69,180.50
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 550,000.00
Rp 106,849.60 Rp 1,068.50
Rp 132,000.00 Rp 66,000.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 619,180.50
Rp 220,000.00 Rp 69,180.50
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 220,000.00
Rp 106,849.60 Rp 1,068.50
Rp 132,000.00 Rp 66,000.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 704.00
Jumlah Harga Bahan + Upah Rp 289,180.50
Rp 125,000.00 Rp 67,590.25
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 125,000.00
Rp 106,849.60 Rp 534.25
Rp 132,000.00 Rp 66,000.00
Rp 140,800.00 Rp 704.00
Rp 140,800.00 Rp 352.00
Jumlah Harga Bahan + Upah Rp 192,590.25
Rp 1,050,000.00 Rp 78,734.48
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 1,050,000.00
Rp 106,849.60 Rp 5,342.48
Rp 132,000.00 Rp 66,000.00
Rp 140,800.00 Rp 7,040.00
Rp 140,800.00 Rp 352.00
Jumlah Harga Bahan + Upah Rp 1,128,734.48
Rp 30,000.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 30,000.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 53,620.34
Rp 250,000.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 250,000.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 273,620.34
Rp 200,000.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 200,000.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 223,620.34
Rp 15,000.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 15,000.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 38,620.34
Rp 30,000.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 30,000.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 53,620.34
Rp 25,000.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 25,000.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 48,620.34
Rp 20,000.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 20,000.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 43,620.34
Rp 15,000.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 15,000.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 38,620.34
Rp 813,750.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 813,750.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 837,370.34
Rp 409,500.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 409,500.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 433,120.34
Rp 115,500.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 115,500.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 139,120.34
Rp 225,500.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 225,500.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 249,120.34
Rp 291,500.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 291,500.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 315,120.34
Rp 302,500.00 Rp 23,620.34
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 302,500.00
Rp 106,849.60 Rp 1,602.74
Rp 132,000.00 Rp 19,800.00
Rp 140,800.00 Rp 2,112.00
Rp 140,800.00 Rp 105.60
Jumlah Harga Bahan + Upah Rp 326,120.34
Rp 362,500.00 Rp 36,118.72
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 302,500.00
Rp 60,000.00
Rp 106,849.60 Rp 21,369.92
Rp 132,000.00 Rp 13,200.00
Rp 140,800.00 Rp 1,408.00
Rp 140,800.00 Rp 140.80
Jumlah Harga Bahan + Upah Rp 398,618.72
Rp 17,500.00 Rp 11,529.76
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 17,500.00
Rp 106,849.60 Rp 10,684.96
Rp 132,000.00 Rp -
Rp 140,800.00 Rp -
Rp 140,800.00 Rp 844.80
Jumlah Harga Bahan + Upah Rp 29,029.76
Rp 5,950.00 Rp 11,529.76
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 5,950.00
Rp 106,849.60 Rp 10,684.96
Rp 132,000.00 Rp -
Rp 140,800.00 Rp -
Rp 140,800.00 Rp 844.80
Jumlah Harga Bahan + Upah Rp 17,479.76
Rp 5,245.00 Rp 60,636.40
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 2,200.00
Rp 45.00
Rp 3,000.00
Rp 106,849.60 Rp 26,712.40
Rp 132,000.00 Rp 29,700.00
Rp 140,800.00 Rp 3,168.00
Rp 140,800.00 Rp 1,056.00
Jumlah Harga Bahan + Upah Rp 65,881.40
#REF! #REF!
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah & Alat
#REF!
Rp -
#REF! #REF!
#REF! #REF!
Rp 106,849.60 Rp 7,479.47
Rp 132,000.00 Rp 9,240.00
Rp 140,800.00 Rp 4,928.00
Rp 140,800.00 Rp 352.00
Rp 24,074.00 Rp 78,879.68
Harga Satuan
Jml Harga Bahan Jml Harga upah
upah
Rp 3,674.00
Rp 14,300.00
Rp 3,000.00
Rp 600.00
Rp 2,500.00
Rp 106,849.60 Rp 32,054.88
Rp 132,000.00 Rp 23,100.00
Rp 140,800.00 Rp 2,464.00
Rp 140,800.00 Rp 21,260.80
Jumlah Harga Bahan + Upah Rp 102,953.68
DAFTAR ANALISA HARGA SATUAN
PEKERJAAN KOSEN PINTU, JENDELA DAN PARTISI
VOLUME
No. URAIAN PEKERJAAN
Satuan Jumlah
1 2 3 4
9,945,969.70 687,465.43
1,700,000.00 3,400,000.00
53,620.34 428,962.75
309,180.50 309,180.50
53,620.34 107,240.69
17,479.76 12,043.55
225,000.00 225,000.00
375,000.00 750,000.00
5,919,892.92
5,919,000.00
9,945,969.70 601,532.25
1,700,000.00 1,700,000.00
53,620.34 214,481.38
309,180.50 309,180.50
53,620.34 107,240.69
17,479.76 14,315.92
225,000.00 225,000.00
375,000.00 375,000.00
3,546,750.73
3,546,000.00
9,945,969.70 547,824.01
1,700,000.00 1,700,000.00
53,620.34 214,481.38
309,180.50 309,180.50
53,620.34 107,240.69
17,479.76 14,315.92
225,000.00 225,000.00
375,000.00 375,000.00
3,493,042.49
3,493,000.00
9,945,969.70 537,082.36
17,479.76 14,315.92
450,000.00 450,000.00
225,000.00 225,000.00
1,226,398.29
1,226,000.00
204,701.65 1,596,672.89
722,923.42 8,530,496.31
249,120.34 837,044.36
1,128,734.48 4,514,937.92
273,620.34 1,094,481.38
619,180.50 1,238,360.99
45,000.00 531,000.00
45,000.00 324,000.00
18,666,993.84
18,666,000.00
9,945,969.70 504,857.42
500,000.00 500,000.00
53,620.34 214,481.38
53,620.34 107,240.69
17,479.76 14,315.92
150,000.00 150,000.00
200,000.00 200,000.00
1,690,895.41
1,690,000.00
204,701.65 8,269,946.77
722,923.42 2,602,524.30
390,000.00 1,716,000.00
249,120.34 3,049,233.01
678,923.42 3,801,971.13
1,128,734.48 4,514,937.92
273,620.34 547,240.69
45,000.00 414,000.00
24,915,853.82
24,915,000.00
204,701.65 2,108,427.02
678,923.42 3,391,222.46
139,120.34 617,694.33
48,620.34 97,240.69
30,000.00 240,000.00
45,000.00 224,775.00
45,000.00 553,500.00
7,232,859.50
7,232,000.00
204,701.65 1,371,501.07
678,923.42 1,741,438.56
139,120.34 317,194.38
48,620.34 48,620.34
30,000.00 120,000.00
45,000.00 115,425.00
45,000.00 301,500.00
4,015,679.36
4,015,000.00
204,701.65 757,396.12
678,923.42 1,096,461.32
139,120.34 211,462.92
48,620.34 48,620.34
30,000.00 120,000.00
45,000.00 72,675.00
45,000.00 265,500.00
2,572,115.70
2,572,000.00
204,701.65 1,658,083.39
678,923.42 2,383,021.19
139,120.34 452,141.12
48,620.34 388,962.75
43,620.34 348,962.75
38,620.34 308,962.75
45,000.00 157,950.00
45,000.00 364,500.00
6,062,583.95
6,062,000.00
204,701.65 5,731,646.28
678,923.42 4,928,984.00
139,120.34 1,010,013.70
48,620.34 48,620.34
38,620.34 38,620.34
43,620.34 43,620.34
45,000.00 1,260,000.00
45,000.00 1,024,200.00
14,085,705.01
14,085,000.00
204,701.65 2,538,300.49
678,923.42 1,792,357.82
139,120.34 422,369.36
38,620.34 38,620.34
38,620.34 38,620.34
43,620.34 43,620.34
45,000.00 333,000.00
45,000.00 558,000.00
5,764,888.71
5,764,000.00
204,701.65 359,251.40
678,923.42 936,914.31
139,120.34 191,986.07
38,620.34 38,620.34
38,620.34 38,620.34
43,620.34 43,620.34
45,000.00 78,975.00
45,000.00 78,975.00
1,766,962.82
1,766,000.00
204,701.65 1,003,038.10
678,923.42 509,192.56
45,000.00 153,000.00
1,665,230.66
1,665,000.00
204,701.65 511,754.13
678,923.42 339,461.71
45,000.00 135,000.00
986,215.84
986,000.00
204,701.65 409,403.31
678,923.42 169,730.85
45,000.00 90,000.00
669,134.16
669,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
DAFTAR HARGA SATUAN BAHAN, UPAH DAN PERALATAN
I. TENAGA KERJA
BAHAN PASANGAN
1 Air Liter
2 Bata merah buah Rp 650.00
3 Pasir cor m3 Rp 236,940.00
4 Pasir beton m3 Rp 305,690.00
5 Pasir Pasang m3 Rp 236,940.00
6 Pasir urug m3 Rp 236,940.00
7 Kerikil cor m3 Rp 290,290.00
8 Koral beton m3 Rp 200,000.00
9 Batu Pecah m3 Rp 480,000.00
10 Semen Nat Kg
11 Portland Cement sak Rp 75,790.00
12 Semen warna kg
13 Tanah Urug m3 Rp 236,940.00
15 Bored Pile Beton Bertulang D. 70 Cm (Beton K-250) m'
17 Bored Pile Beton Bertulang D. 60 Cm (Beton K-250) m'
18 Bored Pile Beton Bertulang D. 50 Cm (Beton K-250) m'
BAHAN KAYU
BAHAN ATAP
BAHAN BESI/BAJA
BAHAN PAKU
1 Paku kg Rp 18,040.00
2 Paku 1 cm - 2,5 cm kg
3 Paku 1 cm dan 2,5 cm kg
4 Paku 10 cm kg
5 Paku 12 cm kg
6 Paku 3 cm kg
NO URAIAN SATUAN HARGA SATUAN
7 Paku 5 cm 10 cm kg Rp 18,040.00
8 Paku 5 cm 12 cm kg
9 Paku 5 cm - 7 cm kg
10 Paku 5 cm dan 10 cm kg
11 Paku 5 cm dan 7 cm kg
12 Paku 5 cm - 12cm kg Rp 18,040.00
13 Paku 7 cm 10 cm kg
NO URAIAN SATUAN HARGA SATUAN
BAHAN PLAFOND/LANGIT-LANGIT
NO URAIAN SATUAN HARGA SATUAN
Err:509
DIBUAT OLEH :
#REF!
#REF!
DAFTAR HARGA SATUAN BAHAN, UPAH DAN PERALATAN
I. TENAGA KERJA
BAHAN PASANGAN
1 Air Liter
2 Bata merah buah Rp 650.00
3 Pasir cor m3 Rp 236,940.00
4 Pasir beton m3 Rp 305,690.00
5 Pasir Pasang m3 Rp 236,940.00
6 Pasir urug m3 Rp 236,940.00
7 Kerikil cor m3 Rp 290,290.00
8 Koral beton m3 Rp 200,000.00
9 Batu Pecah m3 Rp 480,000.00
10 Semen Nat Kg
11 Portland Cement sak Rp 75,790.00
12 Semen warna kg
13 Tanah Urug m3 Rp 236,940.00
15 Bored Pile Beton Bertulang D. 70 Cm (Beton K-250) m'
17 Bored Pile Beton Bertulang D. 60 Cm (Beton K-250) m'
18 Bored Pile Beton Bertulang D. 50 Cm (Beton K-250) m'
BAHAN KAYU
BAHAN ATAP
BAHAN BESI/BAJA
BAHAN PAKU
1 Paku kg Rp 18,040.00
2 Paku 1 cm - 2,5 cm kg
3 Paku 1 cm dan 2,5 cm kg
4 Paku 10 cm kg
5 Paku 12 cm kg
6 Paku 3 cm kg
NO URAIAN SATUAN HARGA SATUAN KETERANGA
7 Paku 5 cm 10 cm kg Rp 18,040.00
8 Paku 5 cm 12 cm kg
9 Paku 5 cm - 7 cm kg
10 Paku 5 cm dan 10 cm kg
11 Paku 5 cm dan 7 cm kg
12 Paku 5 cm - 12cm kg Rp 18,040.00
13 Paku 7 cm 10 cm kg
NO URAIAN SATUAN HARGA SATUAN KETERANGA
BAHAN PLAFOND/LANGIT-LANGIT
NO URAIAN SATUAN HARGA SATUAN KETERANGA
Err:509
DIBUAT OLEH :
#REF!
#REF!
PERHITUNGAN VOLUME PEKERJAAN
A PEKERJAAN LANTAI - 1
No Pekerjaan & Gambar kerja Sub Pekerjaan & Anal
1 2 4
27.60
Pek. Pas. Bowplank dan pengukuran
31.60 x 2.00
54.40 x 2.00
35.50 x 1.00
50.40
PEKERJAAN PONDASI
A PONDASI SETEMPAT
PONDASI SETEMPAT TYPE P1 8 Ttk Pek. Galian tanah pondasi FootPlate
P1 1.80 x 1.80 x 1.25
0.50
Pek. Cor lantai kerja 1 : 3 : 5
P1 1.80 x 1.80 x 0.05
1.25
0.60
Pek. Cor Pond Footplate
Lantai kerja 1:3:5 0.05 a Bekisting
Pasir urug 0.10 P1 3.20 + 3.20 x 0.60
b Pembesian
Jlh Pjng
0.10 P1 16 x 13 x 4.40
16 x 13 x 4.40
0.40
1.60
c Cor Beton
P1 1.60 x 1.60 x 0.60
0.10
Pek. Cor Pondasi Pedestal 40x40
0.40 a Bekisting
Pek. 0.90 + 0.90 x 0.50
0.1 1.60 0.1
b Pembesian
Jlh Pjng
Pek. 16 x 4 x 3.30
16 x 16 x 3.30
10 x 11 x 1.60 x 1.10
c Cor Beton
0.40 x 0.40 x 0.50
PONDASI SETEMPAT TYPE P2 16 Ttk Pek. Galian tanah pondasi FootPlate
P2 0.70 x 1.95 x 1.25
0.50
Pek. Cor lantai kerja 1 : 3 : 5
P2 0.70 x 1.95 x 0.05
1.25
0.60
Pek. Cor Pond Footplate
Lantai kerja 1:3:5 0.05 a Bekisting
Pasir urug 0.10 P2 1.00 + 3.50 x 0.60
b Pembesian
Jlh Pjng
0.10 P2 16 x 5 x 2.20
16 x 14 x 4.70
0.50
1.75
c Cor Beton
P2 0.50 x 1.75 x 0.60
0.10
Pek. Cor Pondasi Pedestal 50x50
0.50 a Bekisting
Pek. 1.10 + 1.10 x 0.50
0.1 0.50 0.1
b Pembesian
Jlh Pjng
Pek. 16 x 4 x 3.30
16 x 16 x 3.30
10 x 11 x 2.00 x 1.10
c Cor Beton
0.50 x 0.50 x 0.50
0.50
Pek. Cor lantai kerja 1 : 3 : 5
P3 0.60 x 1.95 x 0.05
1.25
0.60
Pek. Cor Pond Footplate
Lantai kerja 1:3:5 0.05 a Bekisting
Pasir urug 0.10 P3 0.80 + 3.50 x 0.60
b Pembesian
Jlh Pjng
0.10 P3 16 x 4 x 2.00
16 x 4 x 2.00
0.40
1.75
c Cor Beton
P3 0.40 x 1.75 x 0.60
0.10
0.40
Pek. Cor Pondasi Pedestal 40x40
0.1 0.40 0.1 a Bekisting
0 0.90 + 0.10 x 0.50
b Pembesian
Jlh Pjng
0 16 x 4 x 3.30
16 x 16 x 3.30
10 x 11 x 1.00 x 1.10
c Cor Beton
0.45 x 0.05 x 0.50
PONDASI SETEMPAT TYPE P4 2 Ttk Pek. Galian tanah pondasi FootPlate
P4 0.60 x 1.95 x 1.25
0.50
Pek. Cor lantai kerja 1 : 3 : 5
P4 0.60 x 1.95 x 0.05
1.25
0.60
Pek. Cor Pond Footplate
Lantai kerja 1:3:5 0.05 a Bekisting
Pasir urug 0.10 P4 0.80 + 3.50 x 0.60
b Pembesian
Jlh Pjng
0.10 P4 16 x 4 x 2.00
16 x 4 x 2.00
0.40
1.75
c Cor Beton
P4 0.40 x 1.75 x 0.60
0.10
0.40
Pek. Cor Pondasi Pedestal 40x40
0.1 0.40 0.1 a Bekisting
0 0.90 + 0.10 x 0.50
b Pembesian
Jlh Pjng
0 16 x 4 x 3.30
16 x 16 x 3.30
10 x 11 x 1.00 x 1.10
c Cor Beton
0.45 x 0.05 x 0.50
0.60
sloof tanah urug 0.60 Pek. Cor lantai kerja 1 : 3 : 5
0.50 x 0.05 x 221.90
0.50
REKAPITULASI
PONDAS
PONDAS
PONDAS
b Pembesian
c Cor Beton
160
b. Cor Beton
1.60 x 1.60 x 0.60
160
c. Pembesian
Jlh Pjng
19 x 7 x 1.60
19 x 7 x 1.60
10 x 2 1.60
Pile Cap Tipe 2 70
a. Bekisting
( 1.40 + 3.90 ) x 0.60
195
b. Cor Beton
0.70 x 1.95 x 0.60
70
c. Pembesian
Jlh Pjng
19 x 9 x 1.95
19 x 3 x 0.70
10 x 2 1.95
Pile Cap Tipe 3 60
a. Bekisting
( 1.20 + 3.20 ) x 0.60
160
b. Cor Beton
0.60 x 1.60 x 0.60
60
c. Pembesian
Jlh Pjng
19 x 7 x 1.60
19 x 2 x 0.60
10 x 2 1.60
480
b. Cor Beton
3.25 x 4.80 x 0.60
325
c. Pembesian
Jlh Pjng
19 x 23 x 4.80
19 x 15 x 3.25
10 x 2 4.80
b. Cor Beton
Sisi Kiri
12.00 x 0.20
Sisi Kanan
12.00 x 0.20
Sisi Tengah
12.00 x 0.20
Sisi Depan
27.00 x 0.20
Sisi Belakang
27.00 x 0.20
c. Pembesian
Sisi kiri
Jlh Pjng
12 x 15.0 x 1.00
12 x 10.0 x 1.00
Sisi kanan
Jlh Pjng
12 x 15.0 x 1.00
12 x 10.0 x 1.00
Sisi tengah
Jlh Pjng
12 x 15.0 x 1.00
12 x 10.0 x 1.00
Sisi depan
Jlh Pjng
12 x 15.0 x 1.00
12 x 22.5 x 1.00
Sisi belakang
Jlh Pjng
12 x 15.0 x 1.00
12 x 22.5 x 1.00
60
b. Cor Beton
0.25 x 0.25 x 4.00
60
c. Pembesian
Jlh Pjng
12 x 8 x 5.00
10 x 10 x 1.00 x 5.00
B Pengurangan
Pondasi Footplate
Pondasi Lajur
Pondasi Pedestal
Urugan Pasir
Lantai Kerja
b. Cor Beton
0.20 x 30.00
c. Pembesian
50 Jlh Pjng
19 x 8 x 31.00
10 x 10 x 1.57 x 31.00
b. Cor Beton
0.20 x 30.00
c. Pembesian
50 Jlh Pjng
19 x 8 x 31.00
10 x 10 x 1.57 x 31.00
b. Cor Beton
0.13 x 30.00
c. Pembesian
40 Jlh Pjng
19 x 8 x 31.00
10 x 10 x 1.26 x 31.00
b. Cor Beton
0.13 x 30.00
c. Pembesian
40 Jlh Pjng
19 x 8 x 31.00
10 x 10 x 1.26 x 31.00
b. Cor Beton
Blk Lantai 0.70 0.30 x 0.60 x 383.20
c. Pembesian
Jlh Pjng
19 x 4 x 383.20
19 x 4 x 383.20
10 x 2 x 383.20
4.00 10 x 9 x 1.80 x 383.20
4.00
60
b. Cor Beton
0.60 x 0.60 x 4.00
60
c. Pembesian
Jlh Pjng
19 x 16 x 5.00
10 x 10 x 2.40 x 5.00
KOLOM Type - K2 D
a. Bekisting
1.88 x 4.00
b. Cor Beton
0.28 x 4.00
c. Pembesian
60 Jlh Pjng
19 x 14 x 5.00
10 x 10 x 1.88 x 5.00
a. Bekisting
1.57 x 4.00
b. Cor Beton
0.20 x 4.00
50 c. Pembesian
Jlh Pjng
19 x 12 x 5.00
10 x 10 x 1.57 x 5.00
PEKERJAAN RUANG KHASANAH
a. Bekisting
Sisi Kiri
3.00 x 4.00 x 2
Sisi Depan
4.50 x 4.00 x 2
Sisi Kanan
3.00 x 4.00 x 2
Pengurangan
Void = 1.00 x 2.00
x
Jumlah Peng
Luas B
b. Cor Beton
Sisi Kiri
24.00 x 0.25
Sisi Kanan
24.00 x 0.25
Sisi Depan
36.00 x 0.25
c. Pembesian
Sisi kiri
Jlh Pjng
12 x 15.0 x 1.00
12 x 20.0 x 1.00
Sisi kanan
Jlh Pjng
12 x 15.0 x 1.00
12 x 20.0 x 1.00
Sisi depan
Jlh Pjng
12 x 22.5 x 1.00
12 x 20.0 x 1.00
PLAT lantai
a. Bekisting
44.60 x 20.55 x 1
10.10 x 3.45 x 1
10.10 x 3.25 x 1
Pengurangan
Void = x
x
x
x
x
x
x
x
Jumlah Peng
Luas B
b. Cor Beton
984.20 x 0.12
c. Pembesian
Jlh Pjng
10 x 10.0 x 1.00
10 x 10.0 x 1.00
TANGGA TYPE -T1 = 1 UNIT Lantai 2 PONDASI TANGGA
a. Galian Tanah Pondasi
1.20 x 1.80 x 1.00
b. Urugan Pasir
1.20 x 1.80 x 0.05
c. Lantai Kerja
1.20 x 1.80 x 0.05
Bordes
d. Bekisting pondasi
2.40 + 3.60 x 0.40
0.60 + 3.60 x 1.00
e. Pembesian
Jlh Pjng
16 x 11 x 3.20
16 x 8.0 x 4.40
Lantai 1 16 x 8.0 x 1.35
10 x 10.0 x 4.40
b. Cor Beton
4.80 bw 1.80 x 3.50 x 0.12
ats 1.80 x 3.50 x 0.12
brd 1.50 x 3.50 x 0.12
ank 0.15 x 0.18 x 1.80
c. Pembesian
Jlh Pjng
Plat 12 x 10.0 x 1.00
12 x 10.0 x 1.00
BALOK BORDES 20
a. Bekisting
( 0.20 + 0.28 + 0.28 )
b. Cor Beton
0.20 x 0.28 x 7.00
c. Pembesian
Jlh Pjng
16 x 4 x 7.00
12 x 1 x 7.00
8 x8 x 0.00 x 7.00
TANGGA TYPE -T2 = 1 UNIT Lantai 2 PONDASI TANGGA
a. Galian Tanah Pondasi
1.20 x 1.80 x 1.00
b. Urugan Pasir
1.20 x 1.80 x 0.05
c. Lantai Kerja
1.20 x 1.80 x 0.05
Bordes
d. Bekisting pondasi
2.40 + 3.60 x 0.40
0.60 + 3.60 x 1.00
e. Pembesian
Jlh Pjng
16 x 11 x 3.20
16 x 8.0 x 4.40
Lantai 1 16 x 8.0 x 1.35
10 x 10.0 x 4.40
b. Cor Beton
4.80 bw 1.80 x 3.50 x 0.12
ats 1.80 x 3.50 x 0.12
brd 1.50 x 3.50 x 0.12
ank 0.15 x 0.18 x 1.80
c. Pembesian
Jlh Pjng
Plat 10 x 10.0 x 1.00
10 x 10.0 x 1.00
b. Cor Beton
0.20 x 0.28 x 7.00
c. Pembesian
Jlh Pjng
16 x 4 x 7.00
12 x 1 x 7.00
8 x8 x 0.00 x 7.00
AN VOLUME PEKERJAAN
1,935.49 m2
= 1,719.04
= 216.45
1,935.49
207.50 m2
= 63.20
= 108.80
= 35.50
+
207.50
32.40 m3
x 8 = 32.40
2.59 m3
x 8 = 2.59
1.30 m3
x 8 = 1.30
30.72 M2
x 8 = 30.72
1,429.54 Kg
Berat (kg/m')
x 1.580 = 89.35
x 1.580 = 89.35
178.69 x8
1,429.54
12.29
x 8 = 12.29
21.60 M2
x 24 = 21.60
2,790.80 Kg
Berat (kg/m')
x 1.580 = 20.86
x 1.580 = 83.42
x 0.620 = 12.00
116.28 x 24
2,790.80
1.92 M3
x 24 = 1.92
27.30 m3
x 16 = 27.30
2.18 m3
x 16 = 2.18
1.09 m3
x 16 = 1.09
43.20 M2
x 16 = 43.20
1,920.62 Kg
Berat (kg/m')
x 1.580 = 16.35
x 1.580 = 103.69
120.04 x 16
1,920.62
8.40
x 16 = 8.40
35.20 M2
x 32 = 35.20
3,817.09 Kg
Berat (kg/m')
x 1.580 = 20.86
x 1.580 = 83.42
x 0.620 = 15.00
119.28 x 32
3,817.09
4.00 M3
x 32 = 4.00
23.40 m3
x 16 = 23.40
1.87 m3
x 16 = 1.87
0.94 m3
x 16 = 0.94
41.28 M2
x 16 = 41.28
424.70 Kg
Berat (kg/m')
x 1.580 = 13.27
x 1.580 = 13.27
26.54 x 16
424.70
6.72
x 16 = 6.72
6.72
16.00 M2
x 32 = 16.00
3,577.02 Kg
Berat (kg/m')
x 1.580 = 20.86
x 1.580 = 83.42
x 0.620 = 7.50
111.78 x 32
3,577.02
0.36 M3
x 32 = 0.36
2.93 m3
x 2 = 2.93
0.23 m3
x 2 = 0.23
0.12 m3
x 2 = 0.12
5.16 M2
x 2 = 5.16
53.09 Kg
Berat (kg/m')
x 1.580 = 13.27
x 1.580 = 13.27
26.54 x2
53.09
0.84
x 2 = 0.84
0.84
0.60 M2
x 1 = 0.60
134.14 Kg
Berat (kg/m')
x 1.580 = 20.86
x 1.580 = 83.42
x 0.620 = 7.50
111.78 x1
134.14
0.01 M3
x 1 = 0.01
74.34 m3
= 74.34
11.10 m3
= 11.10
5.55 m3
= 5.55
= 115.39 115.39 m2
= 230.78 230.78 m2
P1 = 32.40 160.36 m3
P2 = 27.30
P3 = 23.40
P4 = 2.93
PONDASI LAJUR = 74.34
160.36
P1 = 2.59 17.98 m3
P2 = 2.18
P3 = 1.87
P4 = 0.23
PONDASI LAJUR = 11.10
17.98
P1 = 1.30 8.99 m3
P2 = 1.09
P3 = 0.94
P4 = 0.12
PONDASI LAJUR = 5.55
8.99
P1 = 30.72 120.36 m3
P2 43.20
P3 = 41.28
P4 = 5.16
120.36
P1 = 1,429.54 3,827.95 m3
P2 1,920.62
P3 = 424.70
P4 = 53.09
3,827.95
P1 = 12.29 28.25 m3
P2 8.40
P3 = 6.72
P4 = 0.84
28.25
12.29 M3
x 8.00 = 12.29
12.29
419.07 Kg
Berat (kg/m')
x 2.250 = 25.20
x 2.250 = 25.20
0.620 = 1.98
52.38 x8
419.07 x 1.00
419.07
13.10 M3
x 16.00 = 13.10
13.10
715.94 Kg
Berat (kg/m')
x 2.250 = 38.39
x 2.250 = 3.94
0.620 = 2.42
44.75 x 16
715.94 x 1.00
715.94
/ 160 Jlh 18.00 Bh
47.52 M2
x 18.00 = 47.52
47.52
10.37 M3
x 18.00 = 10.37
10.37
537.91 Kg
Berat (kg/m')
x 2.250 = 25.20
x 2.250 = 2.70
0.620 = 1.98
29.88 x 18
537.91 x 1.00
537.91
9.36 M3
x 1.00 = 9.36
9.36
365.87 Kg
Berat (kg/m')
x 2.250 = 248.40
x 2.250 = 111.52
0.620 = 5.95
365.87 x1
365.87 x 1.00
365.87
90.00 M2
= 12.00
= 12.00
= 12.00
= 27.00
= 27.00
90.00
18.00 M3
= 2.40
= 2.40
= 2.40
= 5.40
= 5.40
1,110.63 Kg
Berat (kg/m')
x 0.887 = 13.31
x 0.887 = 8.87
22.18 x 12.0
266.10 x 1.05
279.41
Berat (kg/m')
x 0.887 = 13.31
x 0.887 = 8.87
22.18 x 12.0
266.10 x 1.05
279.41
Berat (kg/m')
x 0.887 = 13.31
x 0.887 = 8.87
22.18 x 12.0
266.10 x 1.05
279.41
Berat (kg/m')
x 0.887 = 13.31
x 0.887 = 19.96
33.26 x 5.4
179.62 x 1.05
188.60
Berat (kg/m')
x 0.887 = 13.31
x 0.887 = 19.96
33.26 x 2.4
79.83 x 1.05
83.82
/ 25 Jlh 5.00 Bh
20.00 M2
x 5.00 = 20.00
20.00
1.25 M3
x 5.00 = 1.25
1.25
332.40 Kg
Berat (kg/m')
x 0.887 = 35.48
x 0.620 = 31.00
66.48 x5
332.40 x 1.00
332.40
37.50 M2
= 12.00
= 12.00
= 13.50
37.50
75.00 M2
= 24.00
= 24.00
= 27.00
75.00
82.06 m3
= 160.36
= 28.25
= 23.08
= 0.01
= 17.98
= 8.99
+
78.30
A 160.36
B 78.30
-
82.06
376.80
47.10 M3
x 8.00 = 47.10
6,878.03 Kg
Berat (kg/m')
x 2.250 = 558.00
x 0.620 = 301.75
859.75 x8
6,878.03 x 1.00
6,878.03
- 50 Jlh 16.00 Bh
30.00 m
753.60 M2
x 16.00 = 753.60
753.60
94.20 M3
x 16.00 = 94.20
13,756.06 Kg
Berat (kg/m')
x 2.250 = 558.00
x 0.620 = 301.75
859.75 x 16
13,756.06 x 1.00
13,756.06
- 40 Jlh 16.00 Bh
30.00 m
602.88 M2
x 16.00 = 602.88
602.88
60.29 M3
x 16.00 = 60.29
12,790.45 Kg
Berat (kg/m')
x 2.250 = 558.00
x 0.620 = 241.40
799.40 x 16
12,790.45 x 1.00
12,790.45
- 40 Jlh 2.00 Bh
30.00 m
75.36 M2
x 2.00 = 75.36
75.36
7.54 M3
x 2.00 = 7.54
1,598.81 Kg
Berat (kg/m')
x 2.250 = 558.00
x 0.620 = 241.40
799.40 x2
1,598.81 x 1.00
1,598.81
/ 60 P 383.20 M'
459.84 M2
383.20 = 459.84
68.98 M3
383.20 = 68.98
11,221.63 Kg
Berat (kg/m')
x 2.250 = 3,448.80
x 2.250 = 3,448.80
x 0.620 = 475.17
x 0.620 = 3,848.86
11,221.63 x 1.00
11,221.63
/ 60 Jlh 24.00 Bh
230.40 M2
x 24.00 = 230.40
230.40
34.56 M3
x 24.00 = 34.56
34.56
6,105.60 Kg
Berat (kg/m')
x 2.250 = 180.00
x 0.620 = 74.40
254.40 x 24
6,105.60 x 1.00
6,105.60
- 60 Jlh 16.00 Bh
120.58 M2
x 16.00 = 120.58
120.58
18.09 M3
x 16.00 = 18.09
3,454.46 Kg
Berat (kg/m')
x 2.250 = 157.50
x 0.620 = 58.40
215.90 x 16
3,454.46 x 1.00
3,454.46
- 50 Jlh 2.00 Bh
12.56 M2
x 2.00 = 12.56
12.56
1.57 M3
x 2.00 = 1.57
367.34 Kg
Berat (kg/m')
x 2.250 = 135.00
x 0.620 = 48.67
183.67 x2
367.34 x 1.00
367.34
82.00 M2
= 24.00
= 36.00
= 24.00
84.00
x 1 = 2.00
x 0 = 0.00 +
Jumlah Penguranagn = 2.00
-
Luas Bekisting = 82.00
21.00 M3
x 1.00 = 6.00
x 1.00 = 6.00
x 1.00 = 9.00
2,989.63 Kg
Berat (kg/m')
x 0.887 = 13.31
x 0.887 = 17.74
31.05 x 24.0
745.08 x 1.05
782.33
Berat (kg/m')
x 0.887 = 13.31
x 0.887 = 17.74
31.05 x 24.0
745.08 x 1.05
782.33
Berat (kg/m')
x 0.887 = 19.96
x 0.887 = 17.74
37.70 x 36.0
1,357.11 x 1.05
1,424.97
984.20 M2
= 916.53
= 34.85
= 32.83
984.20
x 1 = 0.00
x 1 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00 +
Jumlah Penguranagn = 0.00
-
Luas Bekisting = 984.20
118.10 M3
x 1.00 = 118.10
12,814.28 Kg
Berat (kg/m')
x 0.620 = 6.20
x 0.620 = 6.20
12.40 x 984.2
12,204.08 x 1.05
12,814.28
4.32 M3
x 2 = 4.32
0.22 M3
x 2 = 0.22
0.22 M3
x 2 = 0.22
13.20 M3
x 2 = 4.80
x 2 = 8.40
13.20
311.15 Kg
Berat (kg/m')
x 1.580 = 55.62
x 1.580 = 55.62
x 1.580 = 17.06
x 0.620 = 27.28
155.58 x 2.00
311.15
2.65 M3
x 2.00 = 1.73
x 2.00 = 0.92
2.65
3.32 M3
= 3.32
35.70 M2
x 2.00 = 12.60
x 2.00 = 12.60
x 2.00 = 10.50
+
35.70
6.42 M3
x 1.00 = 0.76
x 1.00 = 0.76
x 1.00 = 0.63
x 22.00 = 1.07 +
3.21 x 2 unit
6.42
1,862.46 Kg
Berat (kg/m')
x 0.887 = 8.87
x 0.887 = 8.87 +
17.74 x 35.70
633.32
x 0.887 = 227.66
x 0.887 = 70.25 +
297.91 x1
297.91
Jumlah 931.23
+ Overhead 10% 931.23 x 2.00
1,862.46
/ 40 P 7.00
5.32 M2
x 7.00 = 5.32
0.39 M3
7.00 = 0.39
52.97 Kg
Berat (kg/m')
x 1.580 = 44.24
x 0.887 = 6.21
x 0.394 = 0.00
50.45 x 1.05
52.97
2.16 M3
x 1 = 2.16
0.11 M3
x 1 = 0.11
0.11 M3
x 1 = 0.11
6.60 M3
x 1 = 2.40
x 1 = 4.20
6.60
155.58 Kg
Berat (kg/m')
x 1.580 = 55.62
x 1.580 = 55.62
x 1.580 = 17.06
x 0.620 = 27.28
155.58 x 1.00
155.58
2.65 M3
x 2.00 = 1.73
x 2.00 = 0.92
2.65
1.16 M3
= 1.16
35.70 M2
x 2.00 = 12.60
x 2.00 = 12.60
x 2.00 = 10.50
+
35.70
3.18 M3
x 1.00 = 0.76
x 1.00 = 0.76
x 1.00 = 0.63
x 22.00 = 1.04 +
3.18 x 1 unit
3.18
716.01 Kg
Berat (kg/m')
x 0.620 = 6.20
x 0.620 = 6.20 +
12.40 x 35.70
442.68
x 0.620 = 159.13
x 0.620 = 49.10 +
208.24 x1
208.24
Jumlah 650.92
650.92 x 1.10
716.01
/ 40 P 7.00
5.32 M2
x 7.00 = 5.32
### 0.39 M3
7.00 = 0.39
52.97 Kg
Berat (kg/m')
x 1.580 = 44.24
x 0.887 = 6.21
x 0.394 = 0.00
50.45 x 1.05
52.97
PERHITUNGAN VOLUME PEKERJAAN
B ###
No Pekerjaan & Gambar kerja Sub Pekerjaan & Ana
1 2 4
PEKERJAAN STRUKTUR
Blk Lantai
4.00
4.00
60
b. Cor Beton
0.60 x 0.60 x 4.00
0.00 x 0.00 x 0.00
60
c. Pembesian
Jlh Pjng
19 x 16 x 5.00
10 x 10 x 2.40 x 5.00
KOLOM Type - K2 D
a. Bekisting
1.88 x 4.00
b. Cor Beton
0.28 x 4.00
c. Pembesian
Jlh Pjng
60 19 x 14 x 5.00
10 x 10 x 1.88 x 5.00
a. Bekisting
1.57 x 4.00
b. Cor Beton
0.20 x 4.00
50 c. Pembesian
Jlh Pjng
19 x 12 x 5.00
10 x 10 x 1.57 x 5.00
BALOK LANTAI B1 35
a. Bekisting
( 0.35 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.35 x 0.58 x 167.00
58
c. Pembesian
Jlh Pjng
19 x 9 x 167.00
13 x 2 x 167.00
35 10 x 9 x 2.10 x 83.50
BALOK LANTAI B2 25
a. Bekisting
( 0.25 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.25 x 0.58 x 251.00
58
c. Pembesian
Jlh Pjng
19 x 4 x 251.00
10 x 4 x 251.00
25 10 x 9 x 2.00 x 251.00
BALOK LANTAI B3 30
a. Bekisting
( 0.30 + 0.48 + 0.48 )
12
b. Cor Beton
60 0.30 x 0.48 x 132.00
48
c. Pembesian
Jlh Pjng
19 x 9 x 132.00
13 x 2 x 132.00
30 10 x 9 x 1.80 x 66.00
BALOK LANTAI B5 30
a. Bekisting
( 0.30 + 0.38 + 0.38 )
12
b. Cor Beton
50 0.30 x 0.38 x 152.40
38
c. Pembesian
Jlh Pjng
19 x 9 x 152.40
13 x 2 x 152.40
30 10 x 9 x 1.60 x 76.20
BALOK LANTAI B7 20
a. Bekisting
( 0.20 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.20 x 0.58 x 140.00
58
c. Pembesian
Jlh Pjng
16 x 4 x 140.00
10 x 4 x 140.00
20 10 x 9 x 2.00 x 140.00
BALOK LANTAI B8 25
a. Bekisting
( 0.25 + 0.28 + 0.28 )
12
b. Cor Beton
40 0.25 x 0.28 x 118.00
28
c. Pembesian
Jlh Pjng
13 x 4 x 118.00
25 10 x 9 x 2.00 x 118.00
795
12 b. Cor Beton
0.00 x 10.10 x 0.12
c. Pembesian
Jlh Pjng
10 x 10.0 x 10.10
PLAT lantai
a. Bekisting
44.60 x 20.55 x 1
10.10 x 7.95 x 1
Pengurangan
Void = 4.85 x 2.65
4.80 x 3.50
x
x
x
x
x
x
Jumlah Pen
Luas
b. Cor Beton
967.17 x 0.12
c. Pembesian
Jlh Pjng
10 x 10.0 x 1.05
10 x 10.0 x 1.05
Bordes
Lantai 2
1.50 3.30
11 Anak Tangga
1.80
3.50
Bordes -0.10
PLAT TANGGA DAN BORDES
a. Bekisting
1.80
11 Anak Tangga bw 1.80 x 3.50 x 1.00
ats 1.80 x 3.50 x 1.00
brd 1.50 x 3.50 x 1.00
1.50 3.30
b. Cor Beton
4.80 bw 1.80 x 3.50 x 0.12
ats 1.80 x 3.50 x 0.12
brd 1.50 x 3.50 x 0.12
ank 0.15 x 0.18 x 1.80
c. Pembesian
Jlh Pjng
Plat 12 x 10.0 x 1.00
12 x 10.0 x 1.00
+ Overh
BALOK BORDES 20
a. Bekisting
( 0.20 + 0.28 + 0.28 )
b. Cor Beton
0.20 x 0.28 x 7.00
c. Pembesian
Jlh Pjng
16 x 4 x 7.00
12 x 1 x 7.00
8 x8 x 0.00 x 7.00
Bordes
Lantai 1
1.50 3.30
11 Anak Tangga
1.80
3.50
Bordes -0.10
PLAT TANGGA DAN BORDES
a. Bekisting
1.80
11 Anak Tangga bw 1.80 x 3.50 x 1.00
ats 1.80 x 3.50 x 1.00
brd 1.50 x 3.50 x 1.00
1.50 3.30
b. Cor Beton
4.80 bw 1.80 x 3.50 x 0.12
ats 1.80 x 3.50 x 0.12
brd 1.50 x 3.50 x 0.12
ank 0.15 x 0.18 x 1.80
c. Pembesian
Jlh Pjng
Plat 12 x 10.0 x 1.00
12 x 10.0 x 1.00
+ Overh
BALOK BORDES 20
a. Bekisting
( 0.20 + 0.28 + 0.28 )
b. Cor Beton
0.20 x 0.28 x 7.00
c. Pembesian
Jlh Pjng
16 x 4 x 7.00
12 x 1 x 7.00
8 x8 x 0.00 x 7.00
Err:509
AN
/ 60 Jlh 24.00 Bh
230.40 M2
x 24.00 = 230.40
230.40
34.56 M3
x 24.00 = 34.56
x 0.00 = 0.00
34.56
6,105.60 Kg
Berat (kg/m')
x 2.250 = 180.00
x 0.620 = 74.40
254.40 x 24
6,105.60 x 1.00
6,105.60
- 60 Jlh 16.00 Bh
120.58 M2
x 16.00 = 120.58
120.58
18.09 M3
x 16.00 = 18.09
3,454.46 Kg
Berat (kg/m')
x 2.250 = 157.50
x 0.620 = 58.40
215.90 x 16
3,454.46 x 1.00
3,454.46
- 50 Jlh 2.00 Bh
12.56 M2
x 2.00 = 12.56
12.56
1.57 M3
x 2.00 = 1.57
367.34 Kg
Berat (kg/m')
x 2.250 = 135.00
x 0.620 = 48.67
183.67 x2
367.34 x 1.00
367.34
/ 70 P 167.00
252.17 M2
x 167.00 = 252.17
33.90 M3
167.00 = 33.90
4,692.53 Kg
Berat (kg/m')
x 2.250 = 3,381.75
0.995 = 332.33
x 0.620 = 978.45
4,692.53 x 1.00
4,692.53
/ 70 P 251.00
353.91 M2
x 251.00 = 353.91
36.40 M3
251.00 = 36.40
5,682.64 Kg
Berat (kg/m')
x 2.250 = 2,259.00
x 0.620 = 622.48
x 0.620 = 2,801.16
5,682.64 x 1.00
5,682.64
/ 60 P 132.00
166.32 M2
x 132.00 = 166.32
19.01 M3
132.00 = 19.01
3,598.58 Kg
Berat (kg/m')
x 2.250 = 2,673.00
0.995 = 262.68
x 0.620 = 662.90
3,598.58 x 1.00
3,598.58
/ 50 P 152.40
161.54 M2
x 152.40 = 161.54
17.37 M3
152.40 = 17.37
4,069.69 Kg
Berat (kg/m')
x 2.250 = 3,086.10
0.995 = 303.28
x 0.620 = 680.31
4,069.69 x 1.00
4,069.69
/ 70 P 140.00
190.40 M2
x 140.00 = 190.40
16.24 M3
140.00 = 16.24
2,794.40 Kg
Berat (kg/m')
x 1.580 = 884.80
x 0.620 = 347.20
x 0.620 = 1,562.40
2,794.40 x 1.00
2,794.40
/ 40 P 118.00
95.58 M2
x 118.00 = 95.58
8.26 M3
118.00 = 8.26
1,786.52 Kg
Berat (kg/m')
x 0.995 = 469.64
x 0.620 = 1,316.88
1,786.52 x 1.00
1,786.52
CM P 83.00
80.30 M2
= 80.30
= 0.00
= 0.00
80.30
9.64 M3
x 7.95 = 9.64
9.64
522.72 Kg
Berat (kg/m')
x 0.620 = 62.62
62.62 x 7.95
497.83
497.83 x 1.05
522.72
967.17 M2
= 916.53
= 80.30
996.83
x 1 = 12.85
x 1 = 16.80
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00 +
umlah Penguranagn = 29.65
-
Luas Bekisting = 967.17
116.06 M3
x 1.00 = 116.06
13,222.22 Kg
Berat (kg/m')
x 0.620 = 6.51
x 0.620 = 6.51
13.02 x 967.2
12,592.59 x 1.05
13,222.22
35.70 M2
x 2.00 = 12.60
x 2.00 = 12.60
x 2.00 = 10.50
+
35.70
6.42 M3
x 1.00 = 0.76
x 1.00 = 0.76
x 1.00 = 0.63
x 22.00 = 1.07 +
3.21 x 2 unit
6.42
1,862.46 Kg
Berat (kg/m')
x 0.887 = 8.87
x 0.887 = 8.87 +
17.74 x 35.70
633.32
x 0.887 = 227.66
x 0.887 = 70.25 +
297.91 x1
297.91
Jumlah 931.23
+ Overhead 10% 931.23 x 2.00
1,862.46
/ 40 P 7.00
5.32 M2
x 7.00 = 5.32
0.39 M3
7.00 = 0.39
52.97 Kg
Berat (kg/m')
x 1.580 = 44.24
x 0.887 = 6.21
x 0.394 = 0.00
50.45 x 1.05
52.97
35.70 M2
x 2.00 = 12.60
x 2.00 = 12.60
x 2.00 = 10.50
+
35.70
6.42 M3
x 1.00 = 0.76
x 1.00 = 0.76
x 1.00 = 0.63
x 22.00 = 1.07 +
3.21 x 2 unit
6.42
1,862.46 Kg
Berat (kg/m')
x 0.887 = 8.87
x 0.887 = 8.87 +
17.74 x 35.70
633.32
x 0.887 = 227.66
x 0.887 = 70.25 +
297.91 x1
297.91
Jumlah 931.23
+ Overhead 10% 931.23 x 2.00
1,862.46
/ 40 P 7.00
5.32 M2
x 7.00 = 5.32
0.39 M3
7.00 = 0.39
52.97 Kg
Berat (kg/m')
x 1.580 = 44.24
x 0.887 = 6.21
x 0.394 = 0.00
50.45 x 1.05
52.97
PERHITUNGAN VOLUME PEKERJAAN
B ###
No Pekerjaan & Gambar kerja Sub Pekerjaan & Ana
1 2 4
PEKERJAAN STRUKTUR
Blk Lantai
4.00
4.00
60
b. Cor Beton
0.60 x 0.60 x 4.00
0.00 x 0.00 x 0.00
60
c. Pembesian
Jlh Pjng
19 x 16 x 5.00
10 x 10 x 2.40 x 5.00
KOLOM Type - K2 D
a. Bekisting
1.88 x 4.00
b. Cor Beton
0.28 x 4.00
c. Pembesian
Jlh Pjng
60 19 x 14 x 5.00
10 x 10 x 1.88 x 5.00
BALOK LANTAI B1 35
a. Bekisting
( 0.35 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.35 x 0.58 x 167.00
58
c. Pembesian
Jlh Pjng
19 x 9 x 167.00
13 x 2 x 167.00
35 10 x 9 x 2.10 x 83.50
BALOK LANTAI B2 25
a. Bekisting
( 0.25 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.25 x 0.58 x 251.00
58
c. Pembesian
Jlh Pjng
19 x 4 x 251.00
10 x 4 x 251.00
30 10 x 9 x 2.00 x 251.00
BALOK LANTAI B3 30
a. Bekisting
( 0.30 + 0.48 + 0.48 )
12
b. Cor Beton
60 0.30 x 0.48 x 132.00
48
c. Pembesian
Jlh Pjng
19 x 9 x 132.00
13 x 2 x 132.00
30 10 x9 x 1.80 x 66.00
BALOK LANTAI B5 30
a. Bekisting
( 0.30 + 0.38 + 0.38 )
12
b. Cor Beton
50 0.30 x 0.38 x 152.40
38
c. Pembesian
Jlh Pjng
19 x 9 x 152.40
13 x 2 x 152.40
30 10 x 9 x 1.60 x 76.20
BALOK LANTAI B7 20
a. Bekisting
( 0.20 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.20 x 0.58 x 140.00
58
c. Pembesian
Jlh Pjng
16 x 4 x 140.00
10 x 4 x 140.00
20 10 x 9 x 2.00 x 140.00
BALOK LANTAI B8 25
a. Bekisting
( 0.25 + 0.28 + 0.28 )
12
b. Cor Beton
40 0.25 x 0.28 x 118.00
28
c. Pembesian
Jlh Pjng
13 x 4 x 118.00
25 10 x 9 x 2.00 x 118.00
PLAT lantai
a. Bekisting
44.60 x 20.55 x 1
10.10 x 7.95 x 1
Pengurangan
Void = 4.85 x 2.65
4.80 x 3.50
x
x
x
x
x
x
Jumlah Pen
Luas
b. Cor Beton
967.17 x 0.12
c. Pembesian
Jlh Pjng
10 x 10.0 x 1.05
10 x 10.0 x 1.05
Bordes
Lantai 2
1.50 3.30
11 Anak Tangga
1.80
3.50
Bordes
3.50
Bordes -0.10
PLAT TANGGA DAN BORDES
a. Bekisting
1.80
11 Anak Tangga bw 1.80 x 3.50 x 1.00
ats 1.80 x 3.50 x 1.00
brd 1.50 x 3.50 x 1.00
1.50 3.30
b. Cor Beton
4.80 bw 1.80 x 3.50 x 0.12
ats 1.80 x 3.50 x 0.12
brd 1.50 x 3.50 x 0.12
ank 0.15 x 0.18 x 1.80
c. Pembesian
Jlh Pjng
Plat 12 x 10.0 x 1.00
12 x 10.0 x 1.00
+ Overh
BALOK BORDES 20
a. Bekisting
( 0.20 + 0.28 + 0.28 )
b. Cor Beton
0.20 x 0.28 x 7.00
c. Pembesian
Jlh Pjng
16 x 4 x 7.00
12 x 1 x 7.00
8 x8 x 0.00 x 7.00
Bordes
Lantai 1
1.50 3.30
11 Anak Tangga
1.80
3.50
Bordes -0.10
PLAT TANGGA DAN BORDES
a. Bekisting
1.80
11 Anak Tangga bw 1.80 x 3.50 x 1.00
ats 1.80 x 3.50 x 1.00
brd 1.50 x 3.50 x 1.00
1.50 3.30
b. Cor Beton
4.80 bw 1.80 x 3.50 x 0.12
ats 1.80 x 3.50 x 0.12
brd 1.50 x 3.50 x 0.12
ank 0.15 x 0.18 x 1.80
c. Pembesian
Jlh Pjng
Plat 12 x 10.0 x 1.00
12 x 10.0 x 1.00
+ Overh
BALOK BORDES 20
a. Bekisting
( 0.20 + 0.28 + 0.28 )
b. Cor Beton
0.20 x 0.28 x 7.00
c. Pembesian
Jlh Pjng
16 x 4 x 7.00
12 x 1 x 7.00
8 x8 x 0.00 x 7.00
Err:509
AN
/ 60 Jlh 24.00 Bh
230.40 M2
x 24.00 = 230.40
230.40
34.56 M3
x 24.00 = 34.56
x 0.00 = 0.00
34.56
6,105.60 Kg
Berat (kg/m')
x 2.250 = 180.00
x 0.620 = 74.40
254.40 x 24
6,105.60 x 1.00
6,105.60
- 60 Jlh 16.00 Bh
120.58 M2
x 16.00 = 120.58
120.58
18.09 M3
x 16.00 = 18.09
3,454.46 Kg
Berat (kg/m')
x 2.250 = 157.50
x 0.620 = 58.40
215.90 x 16
3,454.46 x 1.00
3,454.46
/ 70 P 167.00
252.17 M2
x 167.00 = 252.17
33.90 M3
167.00 = 33.90
4,692.53 Kg
Berat (kg/m')
x 2.250 = 3,381.75
0.995 = 332.33
x 0.620 = 978.45
4,692.53 x 1.00
4,692.53
/ 70 P 251.00
353.91 M2
x 251.00 = 353.91
36.40 M3
251.00 = 36.40
5,682.64 Kg
Berat (kg/m')
x 2.250 = 2,259.00
x 0.620 = 622.48
x 0.620 = 2,801.16
5,682.64 x 1.00
5,682.64
/ 60 P 132.00
166.32 M2
x 132.00 = 166.32
19.01 M3
132.00 = 19.01
3,598.58 Kg
Berat (kg/m')
x 2.250 = 2,673.00
0.995 = 262.68
x 0.620 = 662.90
3,598.58 x 1.00
3,598.58
/ 50 P 152.40
161.54 M2
x 152.40 = 161.54
17.37 M3
152.40 = 17.37
4,069.69 Kg
Berat (kg/m')
x 2.250 = 3,086.10
0.995 = 303.28
x 0.620 = 680.31
4,069.69 x 1.00
4,069.69
/ 70 P 140.00
190.40 M2
x 140.00 = 190.40
16.24 M3
140.00 = 16.24
2,794.40 Kg
Berat (kg/m')
x 1.580 = 884.80
x 0.620 = 347.20
x 0.620 = 1,562.40
2,794.40 x 1.00
2,794.40
/ 40 P 118.00
95.58 M2
x 118.00 = 95.58
8.26 M3
118.00 = 8.26
1,786.52 Kg
Berat (kg/m')
x 0.995 = 469.64
x 0.620 = 1,316.88
1,786.52 x 1.00
1,786.52
967.17 M2
= 916.53
= 80.30
996.83
x 1 = 12.85
x 1 = 16.80
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00 +
umlah Penguranagn = 29.65
-
Luas Bekisting = 967.17
116.06 M3
x 1.00 = 116.06
13,222.22 Kg
Berat (kg/m')
x 0.620 = 6.51
x 0.620 = 6.51
13.02 x 967.2
12,592.59 x 1.05
13,222.22
35.70 M2
x 2.00 = 12.60
x 2.00 = 12.60
x 2.00 = 10.50
+
35.70
6.42 M3
x 1.00 = 0.76
x 1.00 = 0.76
x 1.00 = 0.63
x 22.00 = 1.07 +
3.21 x 2 unit
6.42
1,862.46 Kg
Berat (kg/m')
x 0.887 = 8.87
x 0.887 = 8.87 +
17.74 x 35.70
633.32
x 0.887 = 227.66
x 0.887 = 70.25 +
297.91 x1
297.91
Jumlah 931.23
+ Overhead 10% 931.23 x 2.00
1,862.46
/ 40 P 7.00
5.32 M2
x 7.00 = 5.32
0.39 M3
7.00 = 0.39
52.97 Kg
Berat (kg/m')
x 1.580 = 44.24
x 0.887 = 6.21
x 0.394 = 0.00
50.45 x 1.05
52.97
35.70 M2
x 2.00 = 12.60
x 2.00 = 12.60
x 2.00 = 10.50
+
35.70
3.18 M3
x 1.00 = 0.76
x 1.00 = 0.76
x 1.00 = 0.63
x 22.00 = 1.04 +
3.18 x 1 unit
3.18
1,862.46 Kg
Berat (kg/m')
x 0.887 = 8.87
x 0.887 = 8.87 +
17.74 x 35.70
633.32
x 0.887 = 227.66
x 0.887 = 70.25 +
297.91 x1
297.91
Jumlah 931.23
+ Overhead 10% 931.23 x 2.00
1,862.46
/ 40 P 7.00
5.32 M2
x 7.00 = 5.32
0.39 M3
7.00 = 0.39
52.97 Kg
Berat (kg/m')
x 1.580 = 44.24
x 0.887 = 6.21
x 0.394 = 0.00
50.45 x 1.05
52.97
PERHITUNGAN VOLUME PEKERJAAN
B ###
No Pekerjaan & Gambar kerja Sub Pekerjaan & Ana
1 2 4
PEKERJAAN STRUKTUR
Blk Lantai
6.00
6.00
60
b. Cor Beton
0.60 x 0.60 x 6.00
0.00 x 0.00 x 0.00
60
c. Pembesian
Jlh Pjng
19 x 16 x 7.00
10 x 10 x 2.40 x 7.00
KOLOM Type - K2 D
a. Bekisting
1.88 x 6.00
b. Cor Beton
0.28 x 6.00
c. Pembesian
Jlh Pjng
60 19 x 14 x 7.00
10 x 10 x 1.88 x 7.00
BALOK LANTAI B1 30
a. Bekisting
( 0.30 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.30 x 0.58 x 144.00
58
c. Pembesian
Jlh Pjng
19 x 9 x 144.00
13 x 2 x 144.00
30 10 x 9 x 2.00 x 72.00
BALOK LANTAI B2 25
a. Bekisting
( 0.25 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.25 x 0.58 x 251.00
58
c. Pembesian
Jlh Pjng
19 x 4 x 251.00
10 x 4 x 251.00
30 10 x 9 x 2.00 x 251.00
BALOK LANTAI B3 30
a. Bekisting
( 0.30 + 0.48 + 0.48 )
12
b. Cor Beton
60 0.30 x 0.48 x 126.00
48
c. Pembesian
Jlh Pjng
19 x 9 x 126.00
13 x 2 x 126.00
30 10 x9 x 1.80 x 63.00
BALOK LANTAI B5 30
a. Bekisting
( 0.30 + 0.38 + 0.38 )
12
b. Cor Beton
50 0.30 x 0.38 x 150.00
38
c. Pembesian
Jlh Pjng
19 x 9 x 150.00
13 x 2 x 150.00
30 10 x 9 x 1.60 x 75.00
BALOK LANTAI B7 20
a. Bekisting
( 0.20 + 0.58 + 0.58 )
12
b. Cor Beton
70 0.20 x 0.58 x 140.00
58
c. Pembesian
Jlh Pjng
16 x 4 x 140.00
10 x 4 x 140.00
20 10 x 9 x 2.00 x 140.00
BALOK LANTAI B8 25
a. Bekisting
( 0.25 + 0.28 + 0.28 )
12
b. Cor Beton
40 0.25 x 0.28 x 118.00
28
c. Pembesian
Jlh Pjng
13 x 4 x 118.00
25 10 x 9 x 2.00 x 118.00
c. Pembesian
Jlh Pjng
13 x 4 x 180.00
10 x 9 x 2.00 x 180.00
20
PLAT lantai
a. Bekisting
44.60 x 20.55 x 1
10.10 x 7.95 x 1
Pengurangan
Void = 4.85 x 2.65
4.80 x 3.50
x
x
x
x
x
x
Jumlah Pen
Luas
b. Cor Beton
967.17 x 0.12
c. Pembesian
Jlh Pjng
10 x 10.0 x 1.05
10 x 10.0 x 1.05
Err:509
AN
/ 60 Jlh 18.00 Bh
259.20 M2
x 18.00 = 259.20
259.20
38.88 M3
x 18.00 = 38.88
x 0.00 = 0.00
38.88
6,410.88 Kg
Berat (kg/m')
x 2.250 = 252.00
x 0.620 = 104.16
356.16 x 18
6,410.88 x 1.00
6,410.88
- 60 Jlh 16.00 Bh
180.86 M2
x 16.00 = 180.86
180.86
27.13 M3
x 16.00 = 27.13
4,836.25 Kg
Berat (kg/m')
x 2.250 = 220.50
x 0.620 = 81.77
302.27 x 16
4,836.25 x 1.00
4,836.25
/ 70 P 144.00
210.24 M2
x 144.00 = 210.24
25.06 M3
144.00 = 25.06
4,006.08 Kg
Berat (kg/m')
x 2.250 = 2,916.00
0.995 = 286.56
x 0.620 = 803.52
4,006.08 x 1.00
4,006.08
/ 70 P 251.00
353.91 M2
x 251.00 = 353.91
36.40 M3
251.00 = 36.40
5,682.64 Kg
Berat (kg/m')
x 2.250 = 2,259.00
x 0.620 = 622.48
x 0.620 = 2,801.16
5,682.64 x 1.00
5,682.64
/ 60 P 126.00
158.76 M2
x 126.00 = 158.76
18.14 M3
126.00 = 18.14
3,435.01 Kg
Berat (kg/m')
x 2.250 = 2,551.50
0.995 = 250.74
x 0.620 = 632.77
3,435.01 x 1.00
3,435.01
/ 50 P 150.00
159.00 M2
x 150.00 = 159.00
17.10 M3
150.00 = 17.10
4,005.60 Kg
Berat (kg/m')
x 2.250 = 3,037.50
0.995 = 298.50
x 0.620 = 669.60
4,005.60 x 1.00
4,005.60
/ 70 P 140.00
190.40 M2
x 140.00 = 190.40
16.24 M3
140.00 = 16.24
2,794.40 Kg
Berat (kg/m')
x 1.580 = 884.80
x 0.620 = 347.20
x 0.620 = 1,562.40
2,794.40 x 1.00
2,794.40
/ 40 P 118.00
95.58 M2
x 118.00 = 95.58
8.26 M3
118.00 = 8.26
1,786.52 Kg
Berat (kg/m')
x 0.995 = 469.64
x 0.620 = 1,316.88
1,786.52 x 1.00
1,786.52
/ 40 P 180.00
7,272.00 M2
x 180.00 = 7,272.00
14.40 M3
180.00 = 14.40
2,725.20 Kg
Berat (kg/m')
x 0.995 = 716.40
x 0.620 = 2,008.80
2,725.20 x 1.00
2,725.20
967.17 M2
= 916.53
= 80.30
996.83
x 1 = 12.85
x 1 = 16.80
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00
x 0 = 0.00 +
umlah Penguranagn = 29.65
-
Luas Bekisting = 967.17
116.06 M3
x 1.00 = 116.06
13,222.22 Kg
Berat (kg/m')
x 0.620 = 6.51
x 0.620 = 6.51
13.02 x 967.2
12,592.59 x 1.05
13,222.22
PEKERJAAN KOSEN
TYPE KOSEN SAT P L LUAS LANTAI 1 LANTAI 2
9 Pek. Kosen dan Jendela Type J-1 Unit 4.18 7.20 30.10 1 30.10
10 Pek. Kosen dan Jendela Type J-2 Unit 2.20 5.41 11.90 0.33 3.97 0.67
11 Pek. Kosen dan Jendela Type J-3 Unit 1.95 2.05 4.00 Err:509 Err:509 10
12 Pek. Kosen dan Jendela Type J-4 Unit 1.95 2.45 4.78 Err:509 Err:509
13 Pek. Kosen dan Jendela Type J-5 Unit 1.65 2.45 4.04 Err:509 Err:509
14 Pek. Kosen dan Jendela Type J-6 Unit 1.65 2.45 4.04 1 4.04
15 Pek. Kosen dan Jendela Type J-7 Unit 1.00 2.45 2.45 0.00
16 Pek. Kosen dan Jendela Type J-8 Unit 0.85 2.45 2.08 1 2.08
17 Pek. Kosen dan Jendela Type J-9 Unit 1.45 1.75 2.54 0.00 1
18 Pek. Kosen dan Jendela Type J-10 Unit 3.85 2.40 9.24 0.00
19 Pek. Kosen dan Jendela Type J-11 Unit 1.95 2.40 4.68 0.00
15 Pek. Kosen dan Jendela Type BV.1 Unit 0.65 0.50 0.33 Err:509 Err:509 #REF!
16 Pek. Kosen dan Jendela Type BV.2 Unit 0.00 0.00
16 Pek. Kosen dan Jendela Type BV.3 Unit 0.00 0.00
17 Pek. Kosen dan Jendela Type BV.4 Unit 0.00 0.00
18 Pek. Kosen dan Jendela Type BV.5 Unit 0.00 0.00
19 Pek. Kosen dan Jendela Type BV.6 Unit 0.00 0.00
16 Pek. Kosen dan Jendela Type BV.7 Unit 0.00 0.00
19 Pek. Kosen dan Jendela Type BV.8 Unit 0.00 0.00
16 Pek. Kosen dan Jendela Type BV.9 Unit 0.00 0.00
17 Pek. Kosen dan Jendela Type BV.10 Unit 0.00 0.00
JUMLAH LUAS Err:509
PEKERJAAN RAILING
TYPE RAILING SAT P L LUAS LANTAI 1 LANTAI 2
PEKERJAAN KISI-KISI
TYPE KISI-KISI SAT P L LUAS LANTAI 1 LANTAI 2
JUMLAHLUAS JUMLAH
1 KISI-KISI TYPE K.1 Unit 3.10 1.20 3.72 0.00
2 KISI-KISI TYPE K.2 Unit 8.15 1.20 9.78 0.00
3 KISI-KISI TYPE K.3 Unit 6.70 1.20 8.04 0.00
0.00 0.00
7.93 0.00
39.98 10 39.98
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
2.54 1 2.54
0.00 2 18.48
0.00 1 4.68
#REF! 2 0.65
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
#REF! 71.38
LANTAI 2 LANTAI 2
LANTAI 2 LANTAI 2
LUAS JUMLAHLUAS
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
PERHITUNGAN VOLUME PEKERJAAN
B ###
No Pekerjaan & Gambar kerja Sub Pekerjaan & Ana
1 2 4
PEKERJAAN STRUKTUR
6.00
6.00
BALOK RINGBALK B4 25
a. Bekisting
( 0.25 + 0.25 + 50.00 )
b. Cor Beton
50 0.25 x 0.50 x 252.00
c. Pembesian
Jlh Pjng
16 x 7 x 252.00
10 x 4 x 252.00
25 10 x 9 x 2.00 x 126.00
Err:509
AN
/ 50 P 252.00
12,726.00 M2
x 252.00 = 12,726.00
31.50 M3
252.00 = 31.50
4,818.24 Kg
Berat (kg/m')
x 1.580 = 2,787.12
0.620 = 624.96
x 0.620 = 1,406.16
4,818.24 x 1.00
4,818.24
VOLUME ARSITEKTUR
PASANGAN BATA 1/2 BATA Pjg Lbr Tgg jml vol sat
LANTAI 1
luar 132 x 0.35 x 1 = 46.2
toilet depan kiri 12.5 x 3.5 x 1 = 43.75
toilet belakang kiri 61.75 x 3.5 x 1 = 216.125
toilet belakang kanan 10.16 x 3.5 x 1 = 35.56
tangga & lift 42.15 x 3.5 x 1 = 147.525
489.16
LANTAI 2
luar 148 x 0.35 x 1 = 51.8
toilet depan kiri 8 x 3.5 x 1 = 28
toilet belakang kiri 61.75 x 3.5 x 1 = 216.125
tangga & lift 42.15 x 3.5 x 1 = 147.525
443.45
LANTAI 3
luar 132 x 0.35 x 1 = 46.2
R. Wudhu ikhwan 7.3 x 3.5 x 1 = 25.55
R. Wudhu akhwat 11.2 x 3.5 x 1 = 39.2
toilet belakang kiri 61.75 x 3.5 x 1 = 216.125
tangga & lift 28.65 x 3.5 x 1 = 100.275
427.35
LANTAI 4
luar 132 x 0.35 x 1 = 46.2
toilet depan kanan 20.1 x 3.5 x 1 = 70.35
musholla 22 x 3.5 x 1 = 77
toilet kanan sekali 15.09 x 3.5 x 1 = 52.815
tangga & lift 15.15 x 3.5 x 1 = 53.025
299.39
364.155
LANTAI 2
as a-b 16 x 2.75 x 1 = 44
as b-c 8.5 x 2.75 x 1 = 23.375
as c-d 18.66 x 2.75 x 1 = 51.315
as e-f 35.23 x 2.75 x 1 = 96.8825
as f-g 8.7 x 2.75 x 1 = 23.925
as g-h 26.6 x 2.75 x 1 = 73.15
508.3925
LANTAI 3
as a-b 8.93 x 2.75 x 1 = 24.5575
as b-c 8.88 x 2.75 x 1 = 24.42
as c-d 4.68 x 2.75 x 1 = 12.87
as d-e 5.98 x 2.75 x 1 = 16.445
as e-f 19.63 x 2.75 x 1 = 53.9825
as f-g 21.6 x 2.75 x 1 = 59.4
as g-h 26.6 x 2.75 x 1 = 73.15
492.305
LANTAI 4
as a-b 41.4 x 2.75 x 1 = 113.85
as e-f 13.88 x 2.75 x 1 = 38.17
as f-g 16.8 x 2.75 x 1 = 46.2
as g-h 10.88 x 2.75 x 1 = 29.92
291.7475
LANTAI 4
Auditorium 487.490 1 487.490 m2
487.490 m2
845.700 m2
PEK. ATAP, KANOPI & ORNAMEN area Lbr Tgg jml vol sat
LANTAI 1
kanopi luar depan & belakang 307.200 1 307.200 m2
listplank ACP 389.480 1.05 1 408.954 m2
layar samping 14.320 4 4 229.120 m2
Finishing kolom ekspose bulat ( ACP ) 2.800 4 16 179.200 m2
Ornamen kolom Lengkung -1 3.28 24 78.720 m2
Ornamen kolom Lengkung -2 9.12 14 127.680 m2
Ornamen Sayap lurus - ACP 1.05 3.6 42 158.760 m2
LANTAI 2
atap 96.480 1 96.480 m2
talang 5.1 2 10.200 m
listplank ACP 33.450 1.85 1 61.883 m2
layar samping 14.320 4 4 229.120 m2
Ornamen Sayap lurus - ACP 1.05 3.6 111 419.580 m2
Ornamen Sayap lengkung - ACP 2.94 14 41.160 m2
LANTAI 3
layar samping 14.320 4 4 229.120 m2
Ornamen Sayap lurus - ACP 1.05 3.6 104 393.120 m2
LANTAI 4
atap luar 592.000 1 592.000 m2
atap dalam ( limas ) 1025.825 1 1025.825 m2
1617.825 m2
talang 5.500 4 22.000 m
perabung 75.520 1 75.520 m
listplank ACP 163.100 1.85 1 301.735 m2
layar samping 14.320 4.15 4 237.712 m2
Ornamen kolom Lengkung -1 3.72 20 74.400 m2
Ornamen kolom Lengkung -2 10.12 11 111.320 m2
Ornamen Sayap lurus - ACP 1.05 3.1 62 201.810 m2
Ornamen kolom samping - ACP 36.570 2 73.140 m2
1 unit Pengadaan AC Cassete 2 PK Rp 16,574,300.00 Rp 425,700.00
Harga Satuan Harga Satuan
Kebutuhan Satuan Indeks Jml Harga Bahan Jml Harga upah
Bahan upah
AC Cassette 2 PK Unit 1.000 Rp 16,000,000.00 Rp 16,000,000.00
Bahan Kabel NYM 3x2,5 mm M' 15.000 Rp 18,500.00 Rp 277,500.00
Gantungan Ls 1.000 Rp 296,800.00 Rp 296,800.00
Tukang O/H 1.000 Rp 115,500.00 Rp 115,500.00
Tenaga Pekerja O/H 2.000 Rp 93,500.00 Rp 187,000.00
Mandor O/H 1.000 Rp 123,200.00 Rp 123,200.00
Jumlah Harga Bahan + Upah Rp 17,000,000.00
Overhead & Profit 10% Rp 1,700,000.00
Jumlah Harga Bahan + Upah Rp 18,700,000.00