A. TENAGA
B. BAHAN
C. PERALATAN
1.00
5,772.87
0.00
JUMLAH
HARGA
(Rp.)
30.00
5.14
35.14
4,912.84
4,820.40
9,733.24
14.69
34.96
49.65
9,818.03
1,472.70
11,290.73
lume dan/atau ukuran
satu satuan pekerjaan
k dapat diubah kecuali
Kepada Peserta Lelang
PROYEK :
No. PAKET KONTRAK :
NAMA PAKET : ..
.
PROP / KAB / KODYA : KABUPATEN PEKALONGAN
ITEM PEMBAYARAN NO. : 6.1 (2)(a) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Lapis Perekat - Aspal Cair TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : Liter % THD. BIAYA PROYEK :
A. TENAGA
B. BAHAN
C. PERALATAN
1.00
6,709.48
0.00
JUMLAH
HARGA
(Rp.)
30.00
5.14
35.14
6,140.69
2,678.00
8,818.69
14.69
34.96
49.65
8,903.48
1,335.52
10,239.00
lume dan/atau ukuran
satu satuan pekerjaan
k dapat diubah kecuali
Kepada Peserta Lelang
PROYEK :
No. PAKET KONTRAK :
NAMA PAKET : ..
.
PROP / KAB / KODYA : KABUPATEN PEKALONGAN
ITEM PEMBAYARAN NO. : 6.3(5a) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Laston Lapis Aus (AC-WC) (gradasi halus/kasar) :
SATUAN PEMBAYARAN : Ton % THD. BIAYA PROYEK :
A. TENAGA
B. BAHAN
C. PERALATAN
1. Wheel Loader E15 Jam 0.0117 642,723.85
2. AMP E01 Jam 0.0201 5,890,040.05
3. Genset E12 Jam 0.0201 431,715.35
4. Dump Truck E08 Jam 1.7544 283,320.37
5. Asp. Finisher E02 Jam 0.0069 971,554.65
6. Tandem Roller E17 Jam 0.0135 440,913.68
7 P. Tyre Roller E18 Jam 0.0058 533,776.47
8 Alat Bantu Ls 1.0000 0.00
1.00
270,101.73
0.01
JUMLAH
HARGA
(Rp.)
2,868.57
258.43
3,127.00
77,864.42
90,267.81
168,132.23
7,519.87
118,389.81
8,677.48
497,057.26
6,703.73
5,952.33
3,095.90
0.00
647,396.38
818,655.61
122,798.34
941,453.95
lume dan/atau ukuran
satu satuan pekerjaan
k dapat diubah kecuali
Kepada Peserta Lelang
PROYEK :
NAMA PAKET : ..
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 5.5.(1) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Lapis Pondasi Atas Bersemen (CementTOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :
A. TENAGA
1. Pekerja (L01) jam 1.0542 10,000.00
2. Tukang (L02) jam 0.3012 11,428.57
3. Mandor (L03) jam 0.1506 12,857.14
B. BAHAN
1. Semen (M12) Kg 87.1250 1,200.00
C. PERALATAN
1 Wheel Loader E15 jam 0.0244 642,723.85
2 Batching Plant E53 jam 0.0753 718,754.34
3 Dump Truck E08 jam 0.3589 283,320.37
4 Vibrator Roller E55 jam 0.0054 312,596.71
5 Water Tank Truck E23 jam 0.0422 286,481.79
6 Screed Paver E54 jam 0.0000 -
7 Alat Bantu Ls 1.0000 0.00
8
1
464,889
-
JUMLAH
HARGA
(Rp.)
10,542
3,442
1,936
15,920
104,550
298,508
403,058
15,682
54,122
101,684
1,688
12,090
-
-
185,266
604,244
90,637
694,881
694,881
n atas jam operasi untuk Tenaga Kerja dan Peralatan, volume dan/atau ukuran
PROYEK :
NAMA PAKET : ..
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 5.5.(2) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Lapis Pondasi Bawah (Cement Treate TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :
A. TENAGA
1. Pekerja (L01) jam 1.0542 10,000.00
2. Tukang (L02) jam 0.3012 11,428.57
3. Mandor (L03) jam 0.1506 12,857.14
B. BAHAN
1. Semen (M12) Kg 112.7500 1,200.00
C. PERALATAN
1 Wheel Loader E15 jam 0.1221 642,723.85
2 Batching Plant E53 jam 0.0753 718,754.34
3 Dump Truck E08 jam 0.3589 283,320.37
4 Vibrator Roller E55 jam 0.0054 312,596.71
5 Water Tank Truck E23 jam 0.0422 286,481.79
6 Screed Paver E54 jam 0.0000 -
7 Alat Bantu Ls 1.0000 0.00
8
1
464,889
-
JUMLAH
HARGA
(Rp.)
10,542
3,442
1,936
15,920
135,300
298,508
433,808
78,477
54,122
101,684
1,688
12,090
-
-
248,061
697,789
104,668
802,457
802,457
n atas jam operasi untuk Tenaga Kerja dan Peralatan, volume dan/atau ukuran
P L T
Galian Tanah pondasi Sumuran 3.14 0.2025 3
Pondasi plat 5.1 5.1 1
Pondasi sumuran O 80
P L T
Sumuran 3.14 0.16 3
25 26.8 670
Plesteran 1Pc:6Ps
P L T
15.7 2.55 1
16 1 3
Acian
Tangga besi
Tandon air kap 8 m3
Wiremesh M6
P L T
13.8 1 2.8
10.8 1 3.8
JML V
5 9.53775
1 26.01
35.54775
JML V
1 1.8207
1.8207
JML V
5 7.536
7.536
P
300
180.02667
781.01644
JML V
1 25
25
JML V
1 0.64
0.64
JML V
4 13.6
13.6
JML V
1 1.6
1.6
JML V
1 1.1907
1.1907
JML V
1 1.8
1.8
JML V
1 1.57
1.57
JML V
1 2.055
2.055
JML V
1 2.92615344
2.92615344
JML LUAS
1 18.84
1 48
66.84
JML LUAS
1 40.035
2 96
136.035
136.035
JML Brt
1 171.658667
1 91.5786667
263.237333
JML LUAS
1 38.64
1 41.04
79.68
RUMAH POWER HOUSE & GWT
I PEKERJAAN TANAH
1 Galian Tanah Panjang x Lebar x tinggi x buah
- Pondasi Foot Plat 1.2 x 1.2 x 1.05 x 4 6.048 m3
- Urugan Pasir Bawah Pondasi dudukan genset Panjang x Lebar x tinggi x buah
2.5 x 1.9 x 0.1 x 1 0.475 m3
- Urugan Pasir isian Pondasi dudukan genset Panjang x Lebar x tinggi x buah
1.8 x 1.2 x 0.2 x 1 0.432 m3
- Urugan Pasir Bawah Saluran tempat instalasi kabel Panjang x Lebar x tinggi x buah
6.1 x 0.8 x 0.05 x 2 0.488 m3
2.1 x 0.8 x 0.05 x 1 0.084 m3
3.35 x 0.8 x 0.05 x 1 0.134 m3
1x 0.8 x 0.05 x 1 0.04 m3
- Urugan Pasir Bawah lantai rabat beton keliling luasan x x tinggi x buah
37.35 x x 0.05 x 1 1.8675 m3
- Rabat Beton Lantai Saluran tempat instalasi kabel Panjang x Lebar x tinggi x buah
6.1 x 0.5 x 0.05 x 2 0.305 m3
2.1 x 0.5 x 0.05 x 1 0.0525 m3
3.35 x 0.5 x 0.05 x 1 0.08375 m3
1x 0.5 x 0.05 x 1 0.025 m3
8 Beton Kolom K-50 type K 30x40 GWT Panjang x Lebar x tinggi x buah
0.4 x 0.3 x 2.85 x 6 2.052 m3
9 Beton Kolom K-250 type K 25x30 GWT Panjang x Lebar x tinggi x buah
0.25 x 0.3 x 2.85 x 2 0.4275 m3
No Pekerejaan Perhitungan Volume Sat Ket
10 Beton Balok K-250 type BU 20x40 (Atap) Panjang x Lebar x tinggi x buah
8x 0.2 x 0.4 x 4 2.56 m3
11 Beton Balok K-250 type BP 20x30 (Atap) Panjang x Lebar x tinggi x buah
15 x 0.2 x 0.3 x 3 2.7 m3
14 Beton Balok K-250 type 30x40 (GWT) Panjang x Lebar x tinggi x buah
6x 0.3 x 0.4 x 3 2.16 m3
6x 0.3 x 0.4 x 2 1.44 m3
15 Beton Balok K-250 type 25x40 (GWT) Panjang x Lebar x tinggi x buah
6x 0.25 x 0.4 x 1 0.6 m3
16 Beton Plat Lantai Dasar K-250 tebal 25 cm (GWT) Panjang x Lebar x tinggi x buah
7x 7x 0.25 x 1 12.25 m3
18 Beton Plat Tutup K-250 tebal 15 cm (GWT) Panjang x Lebar x tinggi x buah
6x 6x 0.15 x 1 5.4 m3
0.9 x 0.1 x 0.15 x 4 0.054 m3
Dikura 0.9 x 0.9 x 0.15 x 1 -0.1215 m3
19 Beton Plat Lantai Dudukan Genset K-300 tebal 20 cm Panjang x Lebar x tinggi x buah
2.5 x 1.9 x 0.2 x 1 0.95 m3
21 Waterproofing membrane untuk Dak atap + screed 2 Luas x Lebar x tinggi x buah
117.58 x x x 1 117.58 m2
4.548 x x x 1 4.548 m2
No Pekerejaan Perhitungan Volume Sat Ket
Aanstampeng 6 m3
3 Pasangan dinding batu bata 1/2 batu 1 Pc : 5 Ps Panjang x Lebar x tinggi x buah
5x 3.45 x 4 69 m2
4x 3.45 x 4 55.2 m2
6x 3.45 x 4 82.8 m2
Dindin 38.35 x 0.65 x 1 24.9275 m2
Dikurangi Luasan
Pintu 2.72 x x 1 -2.72 m2
3.53 x x 1 -3.53 m2
3.13 x x 1 -3.13 m2
Jendel 0.97 x x 2 -1.94 m2
1.38 x x 1 -1.38 m2
1.53 x x 1 -1.53 m2
Exhous 0.36 x x 6 -2.16 m2
6 Acian
Plesteran dinding batu bata 1 Pc : 5 Ps 348.5175 m2
Plesteran beton 1 Pc : 3 Ps 117.58 m2
Acian 466.0975 m2
No Pekerejaan Perhitungan Volume Sat Ket
V PEKERJAAN PLAFOND
1 Pasang Plafond Beton Expose luasan x Lebar x tinggi x buah
10.62 x x x 4 42.48 m2
13.43 x x x 2 26.86 m2
16.22 x x x 0 0 m2
3.03 x x x 4 12.12 m2
3.83 x x x 2 7.66 m2
4.63 x x x 0 0 m2
2.24 x x x 4 8.96 m2
0.64 x x x 4 2.56 m2
DI ATAS DAK p x bh x t x
2.85 X X 1.20
DIKURANGI
Pas. Roster
luas x l x t x
5.135 x
6 Plesteran beton 1 pc : 3 ps
p x l x t x
Kolom K1 20x20 0.40 x x 3.00 x
KP 15X15 0.30 x x 3.00 x
7 Acian
Plesteran dinding bata 1 pc : 4 ps
Plesteran beton 1 pc : 3 ps
dikurangi
pasangan keramk dinding
8 Plesteran Skoning
p x sisi x t x
Kolom K1 0.12 x 3.00 x
0.12 x 2.35 x
Pas. Roster
luas x l x t x
5.135 x
6 Water Proof p x l x t x
19.20 1.63
III PEKERJAAN LAIN-LAIN
Unit = Vol
2.00 = 20.56 m2 20.56 m2
Unit = Vol
2.00 = 10.04 m2 10.04 m2
Unit = Vol
2.00 = 28.22 m2 58.39 m2
14.00 = 20.29 m2
14.00 = 1.40 m2
7.00 = 4.03 m2
7.00 = 4.10 m2
7.00 = 0.35 m2
Unit = Vol
12.00 = 47.88 m2 196.63 m2
7.00 = 19.09 m2
9.00 = 28.13 m2
21.00 = 85.05 m2
6.00 = 27.06 m2
2.00 = 28.22 m2
Unit = Vol
6 20.52 m2
Unit
16.00 = -27.52 m2
12.00 = -7.98 m2
6.00 = -8.53 m2
Unit
2.00 = -10.27 m2
Unit
2.00 = -5.02 m2
Unit = Vol
12.00 = 95.76 m2 393.13 m2
7.00 = 38.17 m2
9.00 = 56.26 m2
21.00 = 170.10 m2
6.00 = 54.12 m2
2.00 = 56.44 m2
Unit =
6.00 = 41.04 m2
Unit = Vol
16.00 = -55.04 m2
12.00 = -16.08 m2
6.00 = -17.04 m2
Unit = Vol
2.00 = -20.56 m2
Unit = Vol
2.00 = -10.04 m2
Unit = Vol
7.00 = 8.40 m2 37.57 m2
6.00 = 5.40 m2
7.00 = 6.58 m2
6.00 = 4.23 m2
21.00 = 12.92 m2
7.00 = 0.04 m2
= 393.13 m2 180.32 m2
= 37.57 m2
= -250.38 m2
Unit = Vol
7.00 = 2.52 m' 13.74 m'
7.00 = 1.97 m'
unit = vol
16.00 = 16.00 unit 16.00 unit
12.00 = 12.00 unit 12.00 unit
1.00 = 1.00 unit 1.00 unit
Unit = Vol
6.00 = 16.38 m2 47.24 m2
2.00 = 1.44 m2
2.00 = 7.10 m2
1.00 = 22.32 m2
Unit = Vol
1.00 = 39.66 m' 73.96 m'
2.00 = 15.80 m'
1.00 = 18.50 m'
Unit = Vol
1.00 = 139.13 m2 139.13 m2
Unit = Vol
16.00 = 138.15 m2 199.59 m2
1.00 = 28.01 m2
1.00 = 84.22 m2
Unit
16.00 = -27.52 m2
12.00 = -7.98 m2
Unit
2.00 = -10.27 m2
Unit
2.00 = -5.02 m2
Unit = Vol
1.00 = 54.60 m2 83.15 m2
1.00 = 45.60 m2
Unit = Vol
6.00 = -17.05 m2
Unit = Vol
= 180.32 m2 125.72 m2
= -54.60 m2
Unit = Vol
1.00 = 47.24 m2 47.24 m2
jml = vol
6.00 = 2150.40 kg 2,150.40 kg
jml = vol
1.00 = 128.64 m2 128.64 m2
jml = vol
1.00 = 128.64 m2 128.64 m2
jml = vol
1.00 = 31.30 m2 31.30 m2
jml = vol
1.00 = 20.00 m' 20.00 m2
jml = vol
1.00 = 17.40 m' 17.40 m'
BACK UP PERHITUNGAN VOLUME ARSITEKTUR MU
KEGIATAN : PENYUSUNAN DED PEMBANGUNAN KAWASAN EXIT TOLL
PEKERJAAN : DED PEMBANGUNAN KAWASAN EXIT TOLL
LOKASI : KAB. PEKALONGAN
TAHUN ANGGARAN : 2017
PEKERJAAN MUSHOLLA
II.3. PEKERJAAN PASANGAN
DI ATAS DAK p x bh x t x
1.95 X X 1.10 X
2.55 X X 0.73 X
DIKURANGI
Dikurangi
5 Plesteran beton 1 pc : 3 ps
p x l x t x
Kolom K1 35x35 1.00 x x 4.10 x
1.00 x x 2.80
1.00 x x 3.16
x x
kolom k3 25x15 0.35 x x 2.75
0.35 x x 2.75
0.50 x x 2.75
0.30 3.16
6 Acian
Plesteran dinding bata 1 pc : 4 ps
Plesteran beton 1 pc : 3 ps
dikurangi
pasangan keramik dinding
7 Plesteran Skoning
p x sisi x t x
P 3.75 X 2.00 0.03 X
LB 3.08 X 2.00 0.03 X
3 Cat plafond
PLAFOND luas x l x t x
159.04 x x
Unit = Vol
8.00 = 46.08 m2 60.43 m2
2.00 = 5.76 m2
1.00 = 6.24 m2
1.00 = 2.35 m2
Unit = Vol
3.00 = 9.36 m2 95.76 m2
15.00 = 86.40 m2
Unit = Vol
1.00 = 8.08 m2 108.49 m2
2.00 = 23.53 m2
8.00 = 78.72 m2
2.00 = 36.90 m2
1.00 = 7.34 m2
5.00 = 18.56 m2
7.00 = 24.06 m2
1.00 = 6.00 m2
1.00 = 7.21 m2
Unit = Vol
1.00 2.15 m2
1.00 1.86 m2
Unit
16.00 = -31.04 m2
6.00 = -2.45 m2
Unit
2.00 = -6.24 m2
2.00 = -11.52 m2
Unit
6.00 = -34.56 m2
4.00 = -11.52 m2
1.00 = -6.24 m2
1.00 = -2.35 m2
Unit = Vol
1.00 = 16.17 m2 216.98 m2
2.00 = 47.07 m2
8.00 = 157.44 m2
2.00 = 73.80 m2
1.00 = 14.69 m2
5.00 = 37.13 m2
7.00 48.13 m2
1.00 11.99 m2
1.00 14.41 m2
Unit = vol
1.00 = 4.29 m2
1.00 = 3.72 m2
Unit = Vol
16.00 = -62.08 m2
6.00 = -4.92 m2
Unit = Vol
2.00 = -12.48 m2
2.00 = -23.04 m2
Unit = Vol
6.00 = -69.12 m2
4.00 = -23.04 m2
1.00 = -12.48 m2
1.00 = -4.70 m2
Unit = Vol
6.00 = 24.60 m2 73.39 m2
1.00 = 2.80 m2
2.00 = 6.32 m2
3.00 = 5.78 m2
2.00 = 4.42 m2
3.00 = 2.89 m2
3.00 = 2.89 m2
3.00 = 4.13 m2
2.00 = 1.90 m2
11.00 = 13.53 m2
6.00 = 2.48 m2
2.00 = 1.65 m2
= 216.98 m2 251.78 m2
= 73.39 m2
= -38.59 m2
Unit = Vol
16.00 = 3.60 m' 4.71 m'
6.00 = 1.11 m'
unit = vol
16.00 = 16.00 unit 16.00 unit
6.00 = 6.00 unit 6.00 unit
Unit = Vol
1.00 = 129.83 m2 159.04 m2
1.00 = 8.18 m2
1.00 = 6.05 m2
2.00 = 7.70 m2
4.00 = 7.28 m2
Unit = Vol
1.00 = 31.84 m' 62.03 m'
1.00 = 5.72 m'
1.00 = 5.27 m'
2.00 = 8.40 m'
4.00 = 10.80 m'
Unit = Vol
1.00 93.22 m2 93.22 m2
Unit = Vol
1.00 = 210.25 m2 219.30 m2
1.00 = 9.05 m2
Unit = Vol
1.00 = 4.02 m2 38.59 m2
1.00 = 2.97 m2
2.00 = 2.70 m2
1.00 = 2.67 m2
4.00 = 5.00 m2
1.00 = 4.40 m2
3.00 = 15.18 m2
3.00 = 1.65 m2
Unit = Vol
2.00 = 71.75 m2 140.11 m2
2.00 = 95.69 m2
2.00 = 45.10 m2
Unit = Vol
6.00 = -34.56 m2
4.00 = -11.52 m2
1.00 = -6.24 m2
1.00 = -2.35 m2
2.00 = -6.24 m2
2.00 = -11.52 m2
Unit = Vol
1.00 = 251.78 m2 111.67 m2
1.00 = -140.11 m2
Unit = Vol
1.00 = 159.04 m2 159.04 m2
jml = vol
1.00 = 65.98 m2 101.08 m2
1.00 = 8.85 m2
1.00 = 7.34 m2
1.00 = 18.91 m2
P x L x T x unit =
18.00 x 8.00 x 0.10 = 14.40 m3
18.00 x 8.00 = 144.00 m2
= 965.57 kg
Pnjg Tulgn+40x Brt Bsi Pjg x Brt Bsi Pjg x Brt Bsi Ttl brt besi
3 4 5 = (2x4) 6 = (3x4) 7
P x L x T x unit =
13.00 x 6.00 x 0.10 = 7.80 m3
13.00 x 6.00 = 78.00 m2
= 529.87 kg
Pnjg Tulgn+40x Brt Bsi Pjg x Brt Bsi Pjg x Brt Bsi Ttl brt besi
3 4 5 = (2x4) 6 = (3x4) 7
P x L x T x unit =
3.00 x 8.00 x 0.10 = 2.40 m3
3.00 x 8.00 = 24.00 m2
= 171.58 kg
Pnjg Tulgn+40x Brt Bsi Pjg x Brt Bsi Pjg x Brt Bsi Ttl brt besi
3 4 5 = (2x4) 6 = (3x4) 7
P x L x T x unit =
4.50 x 8.00 x 0.10 = 3.60 m3
4.50 x 8.00 = 36.00 m2
= 250.98 kg
Pnjg Tulgn+40x Brt Bsi Pjg x Brt Bsi Pjg x Brt Bsi Ttl brt besi
3 4 5 = (2x4) 6 = (3x4) 7
P x L x T x unit =
18.84 x 0.50 x 0.10 = 0.94 m3
18.84 x 0.50 = 9.42 m2
= 85.75 kg
Pnjg Tulgn+40x Brt Bsi Pjg x Brt Bsi Pjg x Brt Bsi Ttl brt besi
3 4 5 = (2x4) 6 = (3x4) 7
JML
TYPE JML URAIAN SAT
PER UNIT
1,850,000.00 6,216,000.00
300,000.00 2,856,000.00
162,955.00 554,047.00
42,728.25 145,276.05
94,098.75 424,385.36
3,750.00 138,000.00
1,200.00 4,800.00
110,000.00 110,000.00
400,000.00 800,000.00
125,000.00 375,000.00
11,623,508.41
1,850,000.00 12,432,000.00
300,000.00 9,300,000.00
162,955.00 1,108,094.00
42,728.25 290,552.10
94,098.75 1,333,379.29
3,750.00 261,000.00
1,200.00 9,600.00
110,000.00 220,000.00
400,000.00 1,600,000.00
125,000.00 750,000.00
27,304,625.39
1,850,000.00 6,216,000.00
162,955.00 554,047.00
42,728.25 145,276.05
94,098.75 138,325.16
1,200.00 4,800.00
110,000.00 110,000.00
400,000.00 800,000.00
125,000.00 375,000.00
8,343,448.21
108,984.35 780,327.95
521,295.00 286,712.25
521,295.00 109,471.95
141,642.63 198,299.68
37,921.25 113,763.75
23,747.50 47,495.00
200,000.00 200,000.00
52,031.75 52,031.75
50,000.00 50,000.00
1,838,102.33
121,634.35 870,901.95
479,524.70 805,601.50
571,895.00 120,097.95
141,642.63 38,243.51
37,921.25 113,763.75
23,747.50 47,495.00
200,000.00 200,000.00
50,000.00 50,000.00
2,246,103.66
121,634.35 596,008.32
479,524.70 805,601.50
100,000.00 132,000.00
500,000.00 75,000.00
37,921.25 113,763.75
200,000.00 200,000.00
1,922,373.57
121,634.35 2,177,254.87
479,524.70 1,659,155.46
571,895.00 120,097.95
141,642.63 202,548.96
37,921.25 113,763.75
23,747.50 47,495.00
200,000.00 200,000.00
50,000.00 50,000.00
3,750.00 25,050.00
500,000.00 2,320,000.00
6,915,365.99
300,000.00 3,549,000.00
94,098.75 394,273.76
3,750.00 170,625.00
4,113,898.76
300,000.00 1,716,000.00
94,098.75 190,079.48
3,750.00 70,500.00
1,976,579.48
300,000.00 2,652,000.00
94,098.75 294,529.09
3,750.00 290,700.00
3,237,229.09
300,000.00 4,626,000.00
94,098.75 513,779.18
3,750.00 180,975.00
5,320,754.18
121,634.35 1,269,862.61
571,895.00 274,509.60
571,895.00 200,163.25
23,747.50 94,990.00
23,747.50 94,990.00
141,642.63 257,789.59
50,000.00 100,000.00
2,292,305.05
121,634.35 352,739.62
141,642.63 257,789.59
3,750.00 10,875.00
121,634.35 340,576.18
571,895.00 91,503.20
141,642.63 38,243.51
50,000.00 50,000.00
520,322.89
121,634.35 598,441.00
571,895.00 188,725.35
141,642.63 75,070.59
50,000.00 100,000.00
962,236.94
BACK UP PERHITUNGAN VOLUM
KEGIATAN : PENYUSUNAN DED PEMBANGUNAN KAWASAN EXIT TOLL
PEKERJAAN : DED PEMBANGUNAN KAWASAN EXIT TOLL
LOKASI : KAB. PEKALONGAN
TAHUN ANGGARAN : 2017
NO PEKERJAAN PER
PEKERJAAN SCLUPTURE
31.40 x 0.35
3.00 + 1.00
2
6.69 x 2.23
6.42 x 2.23
Begesting p x l
3.00 x 0.20
2.00 x 0.30
9 Beton bertulang sloof 15/20
beton p x l
22.00 x 0.15
31.40 x 0.15
Begesting p x l
53.40 x 0.20
53.40 x 0.15
beton p x l
3.60 x 0.80
besi 20 D 19 P x Kg besi
3.60 x 2.23
Begesting p x l
3.60 x 1.00
beton p x l
21.80 x 0.15
22.00 x
0.70 x 0.70
0.60 x 0.60
14 Baut bh
72.00
8.00 x
6.00 x
8.10 x
Bawah a + b
2
6.00 + 2.00
5.00 + 2.00
Luas
p x l
3.14 x
Luas
p x l
3.14 x
L2 3.14 x 4.85
l3 1.50 x 5.00
p x r
3.14 x 7.90
L2 4.15 x 5.00
23 Terucuk Bambu L1 p x l
3.00
P3 p x N
12.00 x 3.00
P3 p x N
x 3.00
P3 Area x N
2.85 x
5 Kolom Pedestal p x l
Membuat Beton mutu f'c=21,7 MPa 0.90 x 0.90
(K250), Slump(122),w/c=0,58
RHITUNGAN VOLUME SCLUPTURE EXIT TOLL
x t x Unit = Vol
x 0.90 x 1.00 = 5.85 5.85
x t x Unit = Vol
x 0.30 x 1.00 = 58.79 70.79
x 3.00 x 2.00 12.00
x t x Unit = Vol
x 0.10 x 1.00 = 0.90 0.90
x t x Unit = Vol
x 0.10 x 1.00 = 28.49 28.49
x t x Unit = Vol
x 0.05 x 1.00 = 0.45 0.45
x t x Unit = Vol
x 0.35 x 1.00 = 2.70 6.55
x t x Unit = Vol
x 0.05 x 1.00 = 14.25 14.25
x t x P = Vol
x bh x Unit = Vol
x bh x Unit = Vol
x 4.00 x 1.00 = 190.10 345.04
x bh x Unit = Vol
x 357.00 x 1.00 = 154.94
x t x Unit = Vol
x bh x Unit = Vol
x 12.00 x 1.00 = 96.34 185.34
x bh x Unit = Vol
x 25.00 x 1.00 = 89.00
x t x Unit = Vol
x t x Unit = Vol
x kg x Unit = Vol
x kg x Unit = Vol
x kg x Unit = Vol
x 2.23 x 8.00 = 12.49 12.49
72.00
x kg x Unit = Vol
x kg x Unit = Vol
x kg x Unit = Vol
x t x Unit = Vol
x r x Unit = Vol
x 7.90 x 1.00 = 195.97 114.61
x r x Unit = Vol
x 10.70 x 1.00 = 359.50 163.53
x r x Unit = Vol
x 7.90 x 1.00 = 195.97
= 20.75
16.00 = 48.00
36.00
x t x Unit = Vol
x 1.00 = 36.00
3.00
x t x Unit = Vol
x 1.00 = 3.00
0.14
x t x Unit = Vol
0.05 x 1.00 = 0.14
x t x Unit = Vol
0.60 x 1.00 = 1.71 1.71
x t x Unit = Vol
3.70 x 1.00 = 3.00 3.00
VOLUME KET
m3
m3
m3
m3
m3
m3
m3
m3
kg
m2
m3
kg
m2
m3
kg
m2
m3
m2
kg
kg
kg
bh
kg
kg
kg
m2
m2
m2
m2
m2
m1
m2
m1
m1
ttk
m3
m3
m3
BACK UP PERHITUNGAN VOLUME
KEGIATAN : PENYUSUNAN DED PEMBANGUNAN KAWASAN EXIT TOL
PEKERJAAN : DED PEMBANGUNAN KAWASAN EXIT TOL
LOKASI : KECAMATAN BOJONG, KABUPATEN PEKALONGAN
TAHUN ANGGARAN : 2017
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi awal dan akhir 1.00 Ls
2 Uitzet dan bouwplank 1.00 Ls
3 Air kerja dan listrik kerja 1.00 Ls
4 Papan nama proyek 1.00 Ls
5 Mobilisasi dan demobilisasi 1.00 Ls
6 Pagar sementara dari seng gelombang tinggi 2,00 m - m'
p x l x t x unit = vol
83/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
12-150 2.15 x 0.888 x 12.00 x 21.00 = 481.12 kg 481.12 kg
84/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
2.50 x 35.00 = 87.50 m' 87.50 m'
85/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
8 Beton Balok 15x20 cm
- Beton K-250 p x l x t x unit = vol
18.00 x 0.15 x 0.20 x 2.00 = 1.08 m3 1.50 m3
2.00 x 0.15 x 0.20 x 7.00 = 0.42 m3
86/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
II. 3. PEKERJAAN PASANGAN
1 Pasangan batu belah 1pc : 4ps p x l x t x unit = vol
- Arah X 18.00 x 0.425 x 0.80 x 3.00 = 18.36 m3 43.52 m3
7.50 x 0.425 x 0.80 x 2.00 = 5.10 m3
6.00 x 0.425 x 0.80 x 1.00 = 2.04 m3
9.00 x 0.425 x 0.80 x 1.00 = 3.06 m3
- Arah Y 6.50 x 0.425 x 0.80 x 2.00 = 4.42 m3
1.50 x 0.425 x 0.80 x 17.00 = 8.67 m3
4.50 x 0.425 x 0.80 x 1.00 = 1.53 m3
1.00 x 0.425 x 0.80 x 1.00 = 0.34 m3
87/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
2 Rabat Beton tebal 5 cm
luas x l x t x unit = vol
506.57 x 0.05 x 1.00 = 25.33 m3 25.33 m3
88/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
3 Beton Pondasi Footplat F1 120x120 cm
- Beton K-250 p x l x t x unit = vol
1.20 x 1.20 x 0.15 x 12.00 = 2.59 m3 3.98 m3
0.77 x 0.15 x 12.00 = 1.39 m3
89/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
8 Beton Kolom K2 L 15x25 cm
- Beton K-250 p x l x t x unit = vol
0.15 x 0.25 x 7.09 x 2.00 = 0.53 m3 1.19 m3
0.15 x 0.10 x 7.09 x 2.00 = 0.21 m3
0.15 x 0.25 x 2.80 x 3.00 = 0.32 m3
0.15 x 0.10 x 2.80 x 3.00 = 0.13 m3
90/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
91/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
92/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
- Pembesian p x besi x bh x unit = vol
10-150 10.40 x 0.617 x 26.00 x 2.00 = 333.67 kg 2,766.99 kg
3.85 x 0.617 x 70.00 x 2.00 = 332.56 kg
6.10 x 0.617 x 41.00 x 1.00 = 154.31 kg
6.10 x 0.617 x 41.00 x 1.00 = 154.31 kg
3.10 x 0.617 x 21.00 x 1.00 = 40.17 kg
3.10 x 0.617 x 21.00 x 1.00 = 40.17 kg
5.10 x 0.617 x 34.00 x 8.00 = 855.90 kg
5.10 x 0.617 x 34.00 x 8.00 = 855.90 kg
14 Rollag Bata
p x l x t x unit = vol
3.80 x 0.15 x 0.25 x 4.00 = 0.57 m3 3.50 m3
3.80 x 0.15 x 0.20 x 4.00 = 0.46 m3
3.80 x 0.15 x 0.20 x 4.00 = 0.46 m3
10.30 x 0.15 x 0.25 x 2.00 = 0.77 m3
10.30 x 0.15 x 0.20 x 2.00 = 0.62 m3
10.30 x 0.15 x 0.20 x 2.00 = 0.62 m3
IV PEKERJAAN KAWASAN
1 Urugan Tanah Peninggian
(t1 + t2) / 2 = vol
- Tinggi P0 1.13 + 1.34 / 2.00 = 1.24 m'
- Tinggi P1 0.95 + 1.10 / 2.00 = 1.03 m'
- Tinggi P4 0.77 + 0.94 / 2.00 = 0.86 m'
(t1 + t2 + t3) / 3 = vol
- Tinggi Rata-rata 1.24 + 1.03 + 0.86 / 3.00 = 1.04 m'
2 Saluran MD 100
Pasir Urug p x L x T
1109.02 x 1.60 x 0.10 = 177.44 m3
Plester p x L x T
1109.02 x 3.00 = 3327.06 m2
AciAn = 6654.12 m2
Plat Beton p x L x T
93/451
NO PEKERJAAN PERHITUNGAN VOLUME VOLUME KET
1109.02 x 1.20 x 0.10 = 133.08 m3
Pembesian p n kg
809.02 x 16.00 x 0.40 = 5177.73 kg
3 Saluran MD 50
Pasir Urug p x L x T
161.70 x 0.80 x 0.10 = 12.94 m3
Plester p x L x T
161.70 x 1.50 = 242.55 m2
AciAn = 485.10 m2
Plat Beton p x L x T
161.70 x 0.70 x 0.10 = 11.32 m3
Pembesian p n kg
161.70 x 14.00 x 0.62 = 1403.56 kg
5 Pengaspalan
Volume Area tebal BJ
Penghamparan Aspal 3385.00 x 0.04 x 2.30 = 311.42 m3
5 Paving
Luas Area
Pasang Paving 13123.00
Pasir Bawah Paving 13123.00 x 0.10 = 1312.30 m3
Kansteen Panjang
1055.40
m1
5 Pagar Panel
94/451
REKAPITULASI
RENCANA ANGGARAN BIAYA
KEGIATAN : PENYUSUNAN DED PEMBANGUNAN KAWASAN EXIT TOL
PEKERJAAN : DED PEMBANGUNAN KAWASAN EXIT TOL
LOKASI : KECAMATAN BOJONG, KABUPATEN PEKALONGAN
TAHUN ANGGARAN : 2017
JUMLAH
NO URAIAN PEKERJAAN
HARGA SATUAN (Rp)
IV PEKERJAAN KAWASAN
V BANGUNAN UTAMA
1 Pondasi 30,865,242.15
2 PEKERJAAN SLOOF 356,579,979.80
3 PEKERJAAN KOLOM 720,950,297.34
4 PEKERJAAN BALOK 476,098,852.94
5 PEKERJAAN PLAT ATAP 158,828,534.37
6 PEKERJAAN TANAH DAN PONDASI 576,164,125.22
7 PEKERJAAN PASANGAN DAN PLESTERAN 569,270,334.36
8 PEKERJAAN PENUTUP LANTAI DAN DINDING 1,183,539,538.10
9 PEKERJAAN KUSEN DAN PINTU JENDELA 376,209,320.03
10 PEKERJAAN PLAFOND 597,618,227.53
11 PEKERJAAN PENGECATAN 167,380,530.74
12 PEKERJAAN SANITAIR 51,523,313.15
13 PEKERJAAN KONSTRUKSI BAJA 89,421,376.27
14 INSTALASI AIR BERSIH 119,160,000.00
15 INSTALASI AIR KOTOR DAN AIR BEKAS 200,332,955.51
16 PEKERJAAN TAMBAH DAYA 33 KVA 62,900,000.00
17 PEKERJAAN TRAFO 87,500,000.00
18 PEKERJAAN PANEL TEGANGAN MENENGAH 215,300,000.00
19 PEKERJAAN PANEL TEGANGAN RENDAH 270,000,000.00
20 PEKERJAAN KABEL FEEDER 486,505,000.00
21 PEKERJAAN INSTALASI LISTRIK 331,599,000.00
22 PEKERJAAAN PENANGKAL PETIR 34,250,000.00
23 PEKERJAAN FIRE ALARM 150,000,000.00
24 PEKERJAAN TELEPON 89,896,000.00
25 PEKERJAAN CCTV 78,000,000.00
26 PEKERJAAN MATV 21,545,000.00
27 PEKERJAAN AC 235,731,500.00
28 PEKERJAAN PENERANGAN KAWASAN 679,656,000.00
Jumlah Total I
PPN 10%
Jumlah Total II
Dibulatkan
Terbilang : Dua Puluh Sembilan Milyar Lima Ratus Empat Ribu Rupiah
Terbilang : Dua Puluh Sembilan Milyar Lima Ratus Empat Ribu Rupiah
Kab. Pekalongan , 2
PEJABAT PEMBUAT KOMITMEN PT. DIENG AGUNG
TOTAL
HARGA SATUAN (Rp)
50,000,000.00
1,147,556,435.18
1,163,939,714.87
10,093,157,331.48
8,416,825,127.51
566,186,983.15
265,093,729.33
217,287,060.00
417,138,969.00
22,337,185,350.52
2,233,718,535.05
24,570,903,885.57
24,570,903,000.00
Nanang Indriyanto, ST
Direktur
NO PEKERJAAN
PEKERJAAN STRUKTUR
P3
P3
P3
6 Sloof S1 30/40
x 381.36
y 214
7 Sloof S1 20/30
x 208
y 170
8 Sloof S 15/20
x 146.5
y 79.5
8 Kolom K1 60/60
9 Kolom K2 50/50
10 Kolom Ka 35/35
11 Kolom Kb 30/40
12 Kolom KP 15/15
13 Balok B1 30/60
x 42
y 52
14 Balok B2 30/40
x 10.88
y 8
15 Balok Ba 45/20
x 24
y 24
16 Balok Bb 40/20
x 4
y 3
17 Balok R1 30/50
x 132
y 160
18 Balok R2 25/40
x 48
Lingkaran 56.52
Lingkaran 18.84
PEKERJAAN ARSITEKTUR
Rolag 460.84
x 364.28
y 297.6
Gunungan 1
2
Kurang i
Rolag
LUBANG KUSEN
PJ1
PJ2
P1
P2
P3
PL
PJ3
J1
J2
J3
J4
J5
JA
B1
B2
FG
Lubang Dinding
36 Tali Air
KM1 7.9
Km2 X 26
Km2 Y 24.25
Km3 X 13.8
Km3 Y 15
KM4 x 12.7
KM4 y 15
38 Pas. Gypsum Board Tb. 9mm + Rangka hollow 4/4 dan 2/2
PJ1 6
PJ2 16
P1 1.6
P2 0.86
P3 0.88
PL 0.75
PJ3 3.5
J1 4.55
J2 2.2
J3 3.48
J4 6.09
J5 1.72
JA 0.65
B1 0.8
B2 1.57
FG 3
46 Tangga Besi WF 200x100
47 Plat tebal 10 mm
49 Papan 2/20
anak tangga
bordes
PERHITUNGAN VOLUME
p x N x t x Unit = Vol
12.00 x 2.00 x 74.00 = 1776.00
p x N x t x Unit = Vol
12.00 x 3.00 x 40.00 = 1440.00
p x N x t x Unit = Vol
x 2.00 x 74.00 = 148.00
p x N x t x Unit = Vol
x 3.00 x 40.00 = 120.00
p x l x t x Unit = Vol
1.00 x 1.00 0.05 x 10.00 = 0.50
p x l x t x Unit = Vol
2.00 x 1.00 0.60 x 74.00 = 88.80
p x l x t x Unit = Vol
595.36 x 0.30 0.40 x 1.00 = 71.44
p x l x t x Unit = Vol
378.00 x 0.20 0.30 x 1.00 = 22.68
p x l x t x Unit = Vol
226.00 x 0.15 0.20 x 1.00 = 6.78
p x l x t x Unit = Vol
4.60 x 0.60 0.60 x 42.00 = 69.55
p x l x t x Unit = Vol
5.85 x 0.60 0.60 x 8.00 = 16.85
p x l x t x Unit = Vol
4.60 x 0.50 0.50 x 17.00 = 19.55
p x l x t x Unit = Vol
1.50 x 0.35 0.35 x 35.00 = 6.43
p x l x t x Unit = Vol
1.50 x 0.30 0.40 x 12.00 = 2.16
p x l x t x Unit = Vol
3.65 x 0.15 0.15 x 136.00 = 11.17
p x l x t x Unit = Vol
94.00 x 0.30 0.60 x 1.00 = 16.92
p x l x t x Unit = Vol
18.88 x 0.30 0.40 x 1.00 = 2.27
p x l x t x Unit = Vol
48.00 x 0.45 0.20 x 1.00 = 4.32
p x l x t x Unit = Vol
7.00 x 0.40 0.20 x 1.00 = 0.56
p x l x t x Unit = Vol
292.00 x 0.30 0.50 x 1.00 = 43.80
p x l x t x Unit = Vol
123.36 x 0.25 0.40 x 1.00 = 12.34
p x l x t x Unit = Vol
558.20 x 0.80 1.25 x 1.00 = 558.20
p x l x t x Unit = Vol
558.20 x 0.80 x 0.05 x 1.00 = 22.33
p x l x t x Unit = Vol
460.84 x 0.30 x 0.05 x 1.00 = 6.91
p x l x t x Unit = Vol
661.88 x x 3.65 x 1.00 = 2415.86
p x l x t x Unit = Vol
68.00 x x 1.25 x 1.00 = 85.00
p x l x t x Unit = Vol
121.00 x x 4.15 x 1.00 = 502.15
p x l x t x Unit = Vol
114.65 x 1.50 x 1.00 = 171.98
p x l x t x Unit = Vol
114.65 x x 1.00 = 114.65
p x l x t x Unit = Vol
1471.02 x x 1.00 = 1471.02
p x l x t x Unit = Vol
363.00 x x 1.00 = 363.00
p x l x t x Unit = Vol
2.62 x 2.40 x 32.00 = 201.22
n x l x t x Unit = Vol
3.00 x x 32.00 = 96.00
p x l x t x Unit = Vol
4.00 x 3.00 x 3.00 = 36.00
p x l x t x Unit = Vol
p x l x n x Unit = Vol
1.00 x 0.35 x 20.00 x 1.00 = 7.00
1.00 x 2.20 x 1.00 x 1.00 = 2.20
p x l x n x Unit = Vol
12.00 x 1.00 = 12.00
p x l x t x Unit = Vol
345.00 x 0.50 0.05 1.00 = 8.63
p x l x t x Unit = Vol
345.00 x 0.15 0.40 2.00 = 41.40
p x l x t x Unit = Vol
345.00 x = 345.00
VOLUME KET
3,216.00 m1
268.00 ttk
0.50 m3
88.80 m3
68.40 m3
71.44 m3
22.68 m3
6.78 m3
86.40 m3
19.55 m3
6.43 m3
2.16 m3
11.17 m3
16.92 m3
2.27 m3
4.32 m3
0.56 m3
43.80 m3
12.34 m3
264.00 m3
558.20 m3
519.58 m3
167.46 m3
29.24 m3
900.00 m3
2,026.51 m2
158.56 m2
644.91 m2
4,053.02 m2
502.15 m1
150.00 m3
150.00 m3
1,811.00 m2
1,112.00 m2
72.00 m2
9.50 m3
171.98 m2
114.65 m1
19.01 m2
1,981.60 m2
224.50 m2
876.40 m2
1,471.02 m1
363.00 m1
201.22 m2
96.00 bh
36.00 m2
7.65 m3
324.38 kg
141.75 kg
8.21 m2
9.20 m2
12.00 m1
8.63 m3
41.40 m2
345.00 m1
BACK UP BETON REST AREA
Beton Bertulang Foot Plat
TYPE JUMLAH B H TEBAL V
P2 10.00 1.00 1.00 0.60 6.00 m3
P2
X = Bentang Terpendek
Y = Bentang Terpanjang
X Y tinggi volume
1.00 1.00 0.60 0.60 m3
BESI
diameter jarak panjang panjang
jumlah kg/m' TOTAL
tulangan tulangan tulangan total (m')
D19 0.20 11.00 2.05 22.55 2.25 50.74
D19 0.20 11.00 2.05 22.55 2.25 50.74
D19 0.20 6.00 2.05 12.30 2.25 27.68
D19 0.20 6.00 2.05 12.30 2.25 27.68
jumlah = 156.84
per m3 = 261.40
BEKISTING
kell ( 4 x 1m' tinggi
) (m') volume beton = 1.00 m3
4.00 0.60 2.40 m2 besi = 261.40 kg
per m3 = 4.00 m2/m3 bekesting = 4.00 m2
p3
X = Bentang Terpendek
Y = Bentang Terpanjang
X Y tinggi volume
2.00 0.62 0.60 0.74 m3
BESI
diameter jarak panjang panjang
jumlah kg/m' TOTAL
tulangan tulangan tulangan total (m')
D19 0.20 4.00 1.67 6.68 2.25 15.03
D19 0.20 4.00 1.67 6.68 2.25 15.03
D19 0.20 11.00 3.05 33.55 2.25 75.49
D19 0.20 11.00 3.05 33.55 2.25 75.49
jumlah = 181.04
per m3 = 244.65
BEKISTING
kell ( 4 x 1m' tinggi
) (m') volume beton = 1.00 m3
5.24 0.60 3.14 m2 besi = 244.65 kg
per m3 = 4.24 m2/m3 bekesting = 4.24 m2
p3
X = Bentang Terpendek
Y = Bentang Terpanjang
X Y tinggi volume
1.30 1.30 0.60 1.01 m3
BESI
diameter jarak panjang panjang
jumlah kg/m' TOTAL
tulangan tulangan tulangan total (m')
D19 0.20 6.00 2.35 14.10 2.25 31.73
D19 0.20 6.00 2.35 14.10 2.25 31.73
D19 0.20 6.00 2.35 14.10 2.25 31.73
D19 0.20 6.00 2.35 14.10 2.25 31.73
jumlah = 126.92
per m3 = 125.66
BEKISTING
kell ( 4 x 1m' tinggi
) (m') volume beton = 1.00 m3
5.20 0.60 3.12 m2 besi = 125.66 kg
per m3 = 3.09 m2/m3 bekesting = 3.09 m2
Beton Slof
TYPE L B H V
S1 595.36 0.30 0.40 71.44
S2 378.00 0.20 0.30 22.68
S 226.00 0.15 0.20 6.78
100.90 m3
S1
B H PJG volume
0.30 0.40 1.00 0.12 m3 1.00
BESI TB
diamerter jarak jumlah panjang panjang
kg/m'
tulangan tulangan (btg) tulangan total (m') kg
D16 1.00 6.00 1.00 6.00 1.56 9.36
d10 0.13 7.69 1.34 10.30 0.62 6.39
jumlah = 15.75
per m3 = 131.25
BEKISTING
kell sisi L volume
0.80 1.00 0.80 m2
per m3 = 6.67 m2/m3
beton = 1.00 m3
besi = 131.25 kg/m3
bekisting = 6.67 m2/m3
S2
B H PJG volume
0.20 0.30 1.00 0.06 m3 1.00
BESI TB
diamerter jarak jumlah panjang panjang
kg/m'
tulangan tulangan (btg) tulangan total (m') kg
D16 1.00 4.00 1.00 4.00 1.56 6.24
d10 0.13 7.69 0.94 7.23 0.62 4.48
jumlah = 10.72
per m3 = 178.67
BEKISTING
kell sisi L volume
0.60 1.00 0.60 m2
per m3 = 10.00 m2/m3
beton = 1.00 m3
besi = 178.67 kg/m3
bekisting = 10.00 m2/m3
S
B H PJG volume
0.15 0.20 1.00 0.03 m3 1.00
BESI TB
diamerter jarak jumlah panjang panjang
kg/m'
tulangan tulangan (btg) tulangan total (m') kg
d12 1.00 4.00 1.00 4.00 0.89 3.56
d8 0.15 6.67 0.64 4.27 0.393 1.68
jumlah = 5.24
per m3 = 174.67
BEKISTING
kell sisi L volume
0.40 1.00 0.40 m2
per m3 = 13.33 m2/m3
beton = 1.00 m3
besi = 174.67 kg/m3
bekisting = 13.33 m2/m3
Pekerjaan Kolom
Type Jumlah B H L V
KP1 136.00 0.15 0.15 3.65 11.17 m3
K1 42.00 0.60 0.60 4.60 69.55 m3
8.00 0.60 0.60 5.85 16.85 m3
K2 17.00 0.50 0.50 4.60 19.55 m3
Ka 35.00 0.35 0.35 1.50 6.43 m3
Kb 12.00 0.30 0.40 1.50 2.16 m3
125.71
KP1
B H PJG volume
0.15 0.15 1.00 0.02 m3 1.00
BESI TB
panjang
diamerter jarak jumlah panjang kg/m'
tulangan kg
tulangan tulangan (btg) total (m')
d12 1.00 4.00 1.00 4.00 0.887 3.55
d8 0.15 6.67 0.40 2.67 0.393 1.05
jumlah = 4.60
per m3 = 230.00
BEKISTING
kell sisi tinggi (m') volume
0.60 1.00 0.60 m2
per m3 = 30.00 m2/m3
beton = 1.00 m3
besi = 230.00 kg/m3
bekisting = 30.00 m2/m3
K1
B H PJG volume
0.60 0.60 1.00 0.36 m3 1.00
BESI TB
panjang
diamerter jarak jumlah panjang kg/m'
tulangan kg
tulangan tulangan (btg) total (m')
D25 1.00 25.00 1.00 25.00 3.98 99.50
d10 0.10 10.00 2.20 22.00 0.62 13.64
jumlah = 113.14
per m3 = 314.28
BEKISTING
kell sisi tinggi (m') volume
2.40 1.00 2.40 m2
per m3 = 6.67 m2/m3
beton = 1.00 m3
besi = 314.28 kg/m3
bekisting = 6.67 m2/m3
K2
B H PJG volume
0.50 0.50 1.00 0.25 m3 1.00
BESI TB
panjang
diamerter jarak jumlah panjang kg/m'
tulangan kg
tulangan tulangan (btg) total (m')
D25 1.00 8.00 1.00 8.00 3.98 31.84
d10 0.10 10.00 1.80 18.00 0.62 11.16
jumlah = 43.00
per m3 = 172.00
BEKISTING
kell sisi tinggi (m') volume
2.00 1.00 2.00 m2
per m3 = 8.00 m2/m3
beton = 1.00 m3
besi = 172.00 kg/m3
bekisting = 8.00 m2/m3
Ka
B H PJG volume
0.35 0.35 1.00 0.12 m3 1.00
BESI TB
panjang
diamerter jarak jumlah panjang kg/m'
tulangan kg
tulangan tulangan (btg) total (m')
D25 1.00 4.00 1.00 4.00 3.98 15.92
d10 0.10 10.00 1.20 12.00 0.62 7.44
jumlah = 23.36
per m3 = 194.67
BEKISTING
kell sisi tinggi (m') volume
1.40 1.00 1.40 m2
per m3 = 11.67 m2/m3
beton = 1.00 m3
besi = 194.67 kg/m3
bekisting = 11.67 m2/m3
Kb
B H PJG volume
0.30 0.40 1.00 0.12 m3 1.00
BESI TB
panjang
diamerter jarak jumlah panjang kg/m'
tulangan kg
tulangan tulangan (btg) total (m')
D25 1.00 6.00 1.00 6.00 3.98 23.88
d10 0.10 10.00 1.20 12.00 0.62 7.44
jumlah = 31.32
per m3 = 261.00
BEKISTING
kell sisi tinggi (m') volume
1.40 1.00 1.40 m2
per m3 = 11.67 m2/m3
beton = 1.00 m3
besi = 261.00 kg/m3
bekisting = 11.67 m2/m3
Pekerjaan Balk
Type L B H V
B1 94.00 0.30 0.60 16.92
B2 18.88 0.30 0.40 2.27
Ba 48.00 0.45 0.20 4.32
Bb 7.00 0.40 0.20 0.56
R1 292.00 0.30 0.50 43.80
R2 123.36 0.25 0.40 12.34
80.21 m3
B1
B H PJG volume
0.30 0.60 1 0.180 m3 1.00
BESI TB
panjang
dia jarak jumlah panjang kg/m' kg
tulangan
tulangan (btg) total (m')
D22 1.00 12.00 1.00 12.00 3.04 36.48
d10 0.13 7.69 1.60 12.30 0.62 7.63
44.11
245.06
BEKISTING
kell sisi pjg (m') volume
1.80 1 1.80 m2
per m3 = 10.00 m2/m3
beton = 1.00 m3
besi = 245.06 kg/m3
bekisting = 10.00 m2/m3
B2
B H PJG volume
0.30 0.40 1 0.120 m3 1.00
BESI TB
panjang
dia jarak jumlah panjang kg/m' kg
tulangan
tulangan (btg) total (m')
D22 1.00 10.00 1.00 10.00 3.04 30.40
d10 0.13 7.69 1.20 9.23 0.62 5.72
36.12
301.00
BEKISTING
kell sisi pjg (m') volume
1.40 1 1.40 m2
per m3 = 11.67 m2/m3
beton = 1.00 m3
besi = 301.00 kg/m3
bekisting = 11.67 m2/m3
Ba
B H PJG volume
0.45 0.20 1 0.090 m3 1.00
BESI TB
panjang
dia jarak jumlah panjang kg/m' kg
tulangan
tulangan (btg) total (m')
D19 1.00 11.00 1.00 11.00 2.25 24.75
d10 0.13 7.69 1.10 8.46 0.62 5.25
30.00
333.33
BEKISTING
kell sisi pjg (m') volume
1.30 1 1.30 m2
per m3 = 14.44 m2/m3
beton = 1.00 m3
besi = 333.33 kg/m3
bekisting = 14.44 m2/m3
Bb
B H PJG volume
0.40 0.20 1 0.080 m3 1.00
BESI TB
panjang
dia jarak jumlah panjang kg/m' kg
tulangan
tulangan (btg) total (m')
D16 1.00 11.00 1.00 11.00 1.56 17.16
d10 0.13 7.69 1.00 7.69 0.62 4.77
21.93
274.13
BEKISTING
kell sisi pjg (m') volume
1.20 1 1.20 m2
per m3 = 15.00 m2/m3
beton = 1.00 m3
besi = 274.13 kg/m3
bekisting = 15.00 m2/m3
R1
B H PJG volume
0.30 0.50 1 0.150 m3 1.00
BESI TB
panjang
dia jarak jumlah panjang kg/m' kg
tulangan
tulangan (btg) total (m')
D2 1.00 9.00 1.00 9.00 2.25 20.25
d10 0.13 7.69 1.40 10.77 0.62 6.68
26.93
179.53
BEKISTING
kell sisi pjg (m') volume
1.60 1 1.60 m2
per m3 = 10.67 m2/m3
beton = 1.00 m3
besi = 179.53 kg/m3
bekisting = 10.67 m2/m3
R2
B H PJG volume
0.25 0.40 1 0.100 m3 1.00
BESI TB
panjang
dia jarak jumlah panjang kg/m' kg
tulangan
tulangan (btg) total (m')
D16 1.00 8.00 1.00 8.00 1.56 12.48
d10 0.13 7.69 1.10 8.46 0.62 5.25
17.73
177.30
BEKISTING
kell sisi pjg (m') volume
1.30 1 1.30 m2
per m3 = 13.00 m2/m3
beton = 1.00 m3
besi = 177.30 kg/m3
bekisting = 13.00 m2/m3
Pekerjaan Balk
Type L B H V
Latiu 0.15 0.20 -
Talang 0.50 0.25
Latiu
B H PJG volume
0.15 0.20 1 0.030 m3 1.00
BESI TB
panjang
dia jarak jumlah panjang kg/m' kg
tulangan
tulangan (btg) total (m')
12 1.00 4.00 1.00 4.00 0.887 3.55
d10 0.15 6.67 0.50 3.34 0.62 2.07
5.62
187.33
BEKISTING
kell sisi pjg (m') volume
0.70 1 0.70 m2
per m3 = 23.33 m2/m3
beton = 1.00 m3
besi = 187.33 kg/m3
bekisting = 23.33 m2/m3
Talang
B H PJG volume
0.50 0.25 1 0.125 m3 1.00
BESI TB
panjang
dia jarak jumlah panjang kg/m' kg
tulangan
tulangan (btg) total (m')
12 1.00 4.00 1.00 4.00 0.887 3.55
d10 0.15 6.67 1.30 8.67 0.62 5.38
8.93
71.44
BEKISTING
kell sisi pjg (m') volume
1.50 1 1.50 m2
per m3 = 12.00 m2/m3
beton = 1.00 m3
besi = 71.44 kg/m3
bekisting = 12.00 m2/m3
TOTAL
kg
kg
kg
kg
kg
kg/m3
TOTAL
kg
kg
kg
kg
kg
kg/m3
TOTAL
kg
kg
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
m3
kg
kg
kg
kg/m3
BACK UP BAJA REST AREA
- Kuda - Kuda Baja WF. 200.100. 5,5.8 mm (KB1) = 2916.13 kg Atap 1 IWF 200.100.5,5.8 mm
- Kuda - Kuda Baja WF. 200.100. 5,5.8 mm (KB2) = 1927.32 kg Atap 2 IWF 200.100.5,5.8 mm
- Kuda - Kuda Baja WF. 200.100. 5,5.8 mm (KB3) = 2801.43 kg Atap 3 IWF 200.100.5,5.8 mm
- Kuda - Kuda Baja WF. 200.100. 5,5.8 mm (KB4) = 2558.40 kg Atap 4 IWF 200.100.5,5.8 mm
4. Penutup Atap
- Penutup atap genteng keramik glazuur = 2112.83 m2 a. Atap 1 genteng
1) Panjang kemiringan
atap
b. Atap 2 genteng
1) Panjang kemiringan
atap
c. Atap 3 genteng
1) Panjang kemiringan
atap
e. Atap 5 skylight
1) Panjang kemiringan
atap
Luas Lingkaran
e. Tritisan Galvalume
P x
227.00 x
56.00 x
Pnjang/Lmbr besi Brt Bsi Pjg x Brt Bsi Unit Ttl brt besi
2 3 4 = (2x3) 5 6 = (4x5)
al 150.50.20.3 mm
924.00 5.50 5082.00 1.00 5,082.00 kg
432.00 5.50 2376.00 1.00 2,376.00 kg
816.00 5.50 4488.00 1.00 4,488.00 kg
144.00 5.50 792.00 2.00 1,584.00 kg
13,530.00 kg
18.42
=
= 3.14 x r x r
= 3.14 x 9.21 x 9.21
= 266.35 266.35 m2
L =
3492.93 m2
V PEKERJAAN BANGUNAN
V.A PEKERJAAN STRUKTUR
1 Pondasi
Lantai kerja bwh pile cap t= 5 cm
Beton Bertulang Pile cap type P2
- Membuat Beton mutu f'c=21,7 MPa (K250), Slump(122),w/c=0,58 Readymix
- Pembesian dengan besi ulir
- Bekisting untuk Pondasi 2 x pakai
Total Head
Page 156
JUMLAH TOTAL
HARGA SATUAN
VOLUME SATUAN HARGA SATUAN HARGA SATUAN
(Rp) (Rp) (Rp)
120,286,618
Page 157
RENCANA ANGGARAN BIAYA
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi awal dan akhir 1.00 Ls
2 bowplank 1.00 Ls
3 Mobilisasi dan Demobilisasi 1.00 Ls
4 Pagar sementara dari seng gelombang tinggi 2,00 m 1.00 Ls
5 Sewa Direksi Keet, Gudang dan Barak Kerja 1.00 Ls
6 Bongkaran Bangunan Lama 1.00 Ls
13 Fitting 1.00 Ls
IV PEKERJAAN KAWASAN
1 Urugan tanah peninggian 33,280.00 m3
2 Pasangan Batu Kali Saluran MD 100 1,153.38 m3
-Plat Beton Penutup Saluran K-225 133.08 m3
-besi Tulangan Polos 5,177.73 kg
-Pasir Urug 177.44 m3
-Beton Lantai Kerja 5cm 88.72 m3
-Plesteran 1:2 3,327.06 m2
-Acian 6,654.12 m2
3 Pasangan Batu Kali Saluran MD 50 42.04 m3
-Pasir Urug 12.94 m3
-Beton Lantai Kerja 5cm 6.47 m3
-Plesteran 1:2 242.55 m2
-Acian 485.10 m2
-Plat Beton Penutup Saluran K-225 11.32 m3
-besi Tulangan Polos 1,403.56 kg
-Galian Tanah Saluran Irigasi 162.64 m3
4 Pekerjaan Beraspal
- Penghamparan LPB (Lapis Pondasi Bawah) Tebal 20 cm 846.25 M3
NO URAIAN PEKERJAAN VOLUME SATUAN
JUMLAH TOTAL
HARGA SATUAN
HARGA SATUAN HARGA SATUAN
(Rp) (Rp) (Rp)
5,000,000.00 5,000,000.00
5,000,000.00 5,000,000.00
10,000,000.00 10,000,000.00
15,000,000.00 15,000,000.00
10,000,000.00 10,000,000.00
5,000,000.00 5,000,000.00
62,962.50 10,987,585.87
18,434.50 2,050,285.09
208,322.50 2,133,222.40
105,052.50 20,714,251.95
23,230.00 8,780,940.00
981,676.98 1,030,760.82
981,676.98 7,441,111.50
1,191,415.05 3,633,815.90
13,680.40 6,581,914.04
147,464.50 4,459,326.48
1,191,415.05 6,469,383.72
13,680.40 13,063,277.15
91,862.00 6,637,029.50
1,191,415.05 2,966,623.47
13,680.40 5,995,845.71
162,955.00 8,111,899.90
1,191,415.05 857,818.83
13,680.40 2,248,784.15
162,955.00 2,755,569.05
59,149.24 5,175,558.50
1,191,415.05 1,787,122.57
13,680.40 7,459,101.29
188,830.00 5,192,825.00
JUMLAH TOTAL
HARGA SATUAN
HARGA SATUAN HARGA SATUAN
(Rp) (Rp) (Rp)
1,191,415.05 3,169,164.03
13,680.40 8,293,195.28
188,830.00 9,192,244.40
1,191,415.05 1,632,238.61
13,680.40 4,201,661.25
188,830.00 4,726,414.90
1,191,415.05 5,206,483.76
13,680.40 21,596,289.85
205,505.00 9,856,019.80
841,627.50 36,627,628.80
267,892.50 5,507,869.80
285,000.00 2,861,400.00
197,828.06 11,551,180.42
124,165.50 24,414,662.26
47,895.20 18,829,039.97
49,738.88 1,868,689.72
26,933.00 4,856,558.56
28,612.00 393,128.88
415,400.70 6,646,411.20
380,310.18 4,563,722.16
920,750.95 920,750.95
184,051.75 8,694,604.67
175,000.00 2,866,500.00
25,323.00 1,872,889.08
123,966.73 17,247,491.14
103,769.56 20,711,366.48
34,270.00 2,849,550.50
22,011.00 2,767,222.92
19,046.30 899,747.21
27,030.75 58,126,924.80
85,036.75 10,939,127.52
73,588.50 1,412,899.20
75,000.00 3,885,000.00
55,000.00 1,721,500.00
45,000.00 315,000.00
235,000.00 6,110,000.00
135,000.00 2,160,000.00
185,500.00 1,855,000.00
25,000.00 50,000.00
27,500.00 275,000.00
2,713,885.00 40,708,275.00
555,105.00 2,220,420.00
40,422.50 727,605.00
175,797.63 351,595.26
71,484.00 1,143,744.00
615,077.50 4,305,542.50
7,500,000.00 15,000,000.00
4,500,000.00 9,000,000.00
43,383.75 2,321,030.62
104,233.13 3,752,392.68
104,233.13 4,292,320.29
104,233.13 2,991,490.83
JUMLAH TOTAL
HARGA SATUAN
HARGA SATUAN HARGA SATUAN
(Rp) (Rp) (Rp)
2,500,000.00 2,500,000.00
208,322.50 83,329.00
127,298.10 3,055,154.40
130,834.35 2,616,687.00
275,000.00 5,500,000.00
2,500,000.00 5,000,000.00
62,962.50 18,252,199.12
18,434.50 5,007,363.23
208,322.50 2,729,024.75
208,322.50 10,553,617.85
105,052.50 31,956,970.50
23,230.00 9,199,080.00
981,676.98 1,158,378.83
981,676.98 24,865,877.90
1,191,415.05 4,741,831.89
13,680.40 6,995,062.12
147,464.50 3,769,192.62
JUMLAH TOTAL
HARGA SATUAN
HARGA SATUAN HARGA SATUAN
(Rp) (Rp) (Rp)
1,191,415.05 1,751,380.12
13,680.40 3,048,540.33
147,464.50 1,663,399.56
1,191,415.05 8,578,188.36
13,680.40 15,514,531.22
91,862.00 6,614,064.00
1,191,415.05 2,180,289.54
13,680.40 4,429,987.12
91,862.00 2,239,595.56
1,191,415.05 12,104,776.90
13,680.40 17,894,647.22
162,955.00 18,917,445.95
1,191,415.05 1,417,783.90
13,680.40 2,186,264.72
162,955.00 3,679,523.90
1,191,415.05 1,239,071.65
13,680.40 2,534,567.70
162,955.00 3,615,971.45
59,149.24 5,104,579.41
1,191,415.05 6,445,555.42
13,680.40 14,106,544.46
188,830.00 12,764,908.00
1,191,415.05 5,671,135.63
13,680.40 13,284,899.63
188,830.00 11,782,992.00
1,191,415.05 1,632,238.61
13,680.40 2,904,348.92
188,830.00 3,446,147.50
1,191,415.05 881,647.13
13,680.40 1,630,293.26
188,830.00 1,956,278.80
1,191,415.05 1,953,920.68
13,680.40 4,687,178.64
188,830.00 5,661,123.40
1,191,415.05 38,399,307.06
13,680.40 37,853,529.99
205,505.00 67,378,924.35
404,995.50 8,808,652.12
JUMLAH TOTAL
HARGA SATUAN
HARGA SATUAN HARGA SATUAN
(Rp) (Rp) (Rp)
841,627.50 40,271,875.87
285,000.00 2,667,600.00
285,000.00 24,624,000.00
267,892.50 12,344,486.40
267,892.50 1,543,060.80
267,892.50 1,671,649.20
267,892.50 629,547.37
124,165.50 13,470,715.09
47,895.20 10,392,300.49
49,738.88 3,650,336.40
26,933.00 6,781,190.74
28,612.00 134,762.52
827,770.00 2,897,195.00
415,400.70 1,661,602.80
5,564,625.00 11,129,250.00
125,000.00 750,000.00
184,051.75 46,428,894.45
175,000.00 10,855,250.00
309,916.83 67,964,760.81
247,933.46 9,637,173.59
123,966.73 3,785,943.93
103,769.56 4,004,467.32
34,270.00 4,801,569.70
22,011.00 2,457,968.37
19,046.30 3,029,123.55
1,350,000.00 221,373,000.00
550,000.00 90,189,000.00
55,000.00 5,559,400.00
45,000.00 540,000.00
2,713,885.00 10,855,540.00
40,422.50 242,535.00
71,484.00 1,000,776.00
7,500,000.00 7,500,000.00
4,500,000.00 4,500,000.00
43,383.75 1,800,425.62
104,233.13 2,188,895.73
104,233.13 1,511,380.38
104,233.13 8,130,184.14
2,500,000.00 2,500,000.00
208,322.50 395,812.75
127,298.10 14,489,069.74
130,834.35 12,409,638.09
275,000.00 2,832,500.00
105,052.50 3,496,147,200.00
841,627.50 970,716,325.95
1,107,216.38 147,348,355.85
13,680.40 70,833,417.49
208,322.50 36,964,744.40
981,676.98 87,094,381.66
52,289.12 173,969,039.58
26,933.00 179,215,413.96
841,627.50 35,382,020.10
208,322.50 2,695,693.15
981,676.98 6,351,450.06
52,289.12 12,682,726.05
26,933.00 13,065,198.30
1,107,216.38 12,533,689.42
13,680.40 19,201,262.22
62,962.50 10,240,221.00
802,457.00 679,079,236.25
JUMLAH TOTAL
HARGA SATUAN
HARGA SATUAN HARGA SATUAN
(Rp) (Rp) (Rp)
694,881.00 588,043,046.25
11,290.73 30,575,296.84
10,239.00 10,397,704.50
941,453.95 293,187,589.10
29,670.00 38,935,941.00
202,368.92 2,655,687,337.16
120,113.74 126,768,041.19
350,000.00 230,657,000.00
850,000.00 17,000,000.00
450,000.00 6,750,000.00
550,000.00 2,750,000.00
15,000.00 2,400,000.00
45,000.00 136,485,000
IV BANGUNAN UTAMA
A. PEKERJAAN PERSIAPAN
A PEKERJAAN PERSIAPAN
1 Administrasi & Dokumentasi
2 Pagar pengaman dari seng
3 Uitzet dan pengukuran lapangan
4 Direksi Keet , Air Kerja, Gudang
174
No Pekerjaan
B PEKERJAAN BETON
1 Lantai kerja bwh sloof t= 5 cm
2 Beton bertulang sloof S1 30x40 cm
- Beton mutu f'c=21,7 MPa (K250), slum (122)cm, w/c = 0,56
- Besi tulangan
- Bekisting untuk Sloof
175
No Pekerjaan
176
No Pekerjaan
177
No Pekerjaan
178
No Pekerjaan
179
No Pekerjaan
C PEKERJAAN ATAP
I PEKERJAAN RANGKA ATAP
1 Kuda-kuda baja IWF 300 150 6,5 9
2 Gording C 150 50 20 3,2
3 Base plat t= 12 mm
4 Trackstang besi O 16 mm
5 Baja siku 50 50 5 dudukan gording
6 Sagrod besi O 12 mm
7 Angkur baut O 19 L= 40 cm
8 Walter moor
180
No Pekerjaan
181
No Pekerjaan
G PEKERJAAN PLAFOND
1 Pas. Langit-langit Gypsum Board Tb. 9mm
2 Plafond spandex
3 Pas. Langit-langit calsiboard t=3,5 mm
4 Drop ceiling
5 Pas. Lis Langit-langit plafond gypsum profil
H PEKERJAAN CAT
1 Pengecatan dinding eksterior
182
No Pekerjaan
I PEKERJAAN SANITAIR
1 Closet duduk washdown+assesories
2 Wastafel+assesories
3 Urinoir
4 Sekat urinoir
5 Kran air
6 Floor drain
7 Kitchen zink
8 Kaca cermin
J PEKERJAAN LANSEKAP
I PEKERJAAN PERKERASAN HALAMAN
1 Urugan pasir bwh paving
2 Pasang paving blok
3 Pasang kanstin
183
No Pekerjaan
184
No Pekerjaan
K PEKERJAAN PLUMBING
I. PEKERJAAN AIR BERSIH
185
No Pekerjaan
Peralatan Utama
1 Ground Water Tank Utama kap. 120 m3
2 Pompa Transfer dari Ground Water Utama menuju Roof tank :
Jenis Pompa
Kapasitas
Total Head
Lengkap dengan Panel Control, WLC
dan Pengkabelan dari Panel ke Pompa
3 Roof Tank
Pengadaan, Pemasangan Roof Tank
Type
Kapasitas
Lengkap dengan instalasi, WLC dan accessories lainnya
Pemipaan Lengkap, accessories + Fitting
4 Pengadaan dan pemasangan packaged booster pump
Jenis Pompa
Kapasitas
Total Head
Lengkap dengan Panel Control, WLC
dan Pengkabelan dari Panel ke Pompa
5 Dudukan Frame Stud Support Tanki Air Atas
6 Pipa Header Roof Tank
PPR PN-10 : Dia. 4" (Lengkap dengan innstalasi)
8 Pipa transfer dari GWT
PPR PN-10 : Dia. 2"
9 Pipa drain dari roof tank
PVC AW : Dia. 2"
Pekerjaan Instalasi
Pemipaan air bersih
PPR PN-10
PPR PN-10
PPR PN-10
186
No Pekerjaan
PPR PN-10
PPR PN-10
PPR PN-10
PPR PN-10
187
No Pekerjaan
L PEKERJAAN ELEKTRIKAL
I. PEKERJAAN PASANG BARU 197 KVA
Bp (Biaya Penyambungan)
Ujl (Uang Jaminan Langganan)
Materai
SLO
188
No Pekerjaan
SJI BTL
Pengurusan Penyalaan
189
No Pekerjaan
190
No Pekerjaan
191
No Pekerjaan
Lampu PJU Led 3x23 W tiang tinggi 9m, berikut pondasi dan accessories lainnya
Kabel intalasi Lampu PJU NYFGbY 3x4 mm2
192
No Pekerjaan
M PEKERJAAN ELEKTRONIKA
I. PEKERJAAN FIRE ALARM
Pengadaan dan pemasangan lengkap peralatan
instalasi kabel, dudukan dan penggantung, training dan
tes commissioning
PERALATAN UTAMA
MCFA ( Conventional ) 20 Zone c/w battery & charge
Annunciator
Lantai 1
Titik fire alarm,kabel NYA 2x1.5mm2 + conduit 20 mm2
ROR Detector
Smoke Detector
Manual Push Button
Alarm Bell
Indikator Lamp
End of Line
193
No Pekerjaan
Terminal box
Kabel dari Terminal Box ke MDF
PERALATAN UTAMA
PABX 1-8 line 104 ext berikut setting, accessories lainnya
Penyambungan telephone
Server
PERALATAN UTAMA
DVR 8 Chanel (central cctv)
LED Monitor 32"
Rack for CCTV berikut intslasi dan material bantu
194
No Pekerjaan
195
No Pekerjaan
PERALATAN UTAMA
CD/MMC/USB player
AM/FM Tuner
Paging Microphone
Cabinet Rack
Mixer Pre Amplifier
fire dome speaker
Power amplifier 240 W
Speaker Selector
Emergency massage (evac mix)
Ceiling speaker 6 W
Volume Control 3 - 6 W
Instalasi speaker kabel NYMHY 3x1.5mm2 dalam pipa conduit 20 mm2
Terminal box
Kabel dari terminal box ke central terminal box NYM 3x2.5mm2 dalam pipa conduit 20mm2
V. PEKERJAAN MATV
Pengadaan dan pemasangan lengkap peralatan
instalasi kabel, dudukan dan penggantung, training dan
tes commissioning
PERALATAN UTAMA
Parabola 16 Feet, Lengkap dengan Dudukan
196
No Pekerjaan
Spliter
Kabel Tuvur, Coaxial RG 6 dalam conduit 20 mm2
Taff off
Outlet TV
Titik Instalasi Outlet TV Coaxial RG 6 dalam pipa conduit 20 mm2
197
No Pekerjaan
VI. PEKERJAAN AC
Pengadaan dan pemasangan air conditioning (AC) lengkap dengan
pipa kabel daya, refrigerant berisolasi, pipa kondensat
dan perlengkapannya beserta pengetesan sistem dan instalasi.
Pekerjaan Unit AC / Digital Scroll system, termasuk dudukan Unit dan remote wireless
1 Indoor Unit , Cassette type kap : 19,100 BTU/h
2 Indoor Unit IU, Wall type kap : 9,600 BTU/h
198
Pekerjaan Volume
PERSIAPAN
JAAN PERSIAPAN
strasi & Dokumentasi 1.00
pengaman dari seng 1.00
an pengukuran lapangan 1.00
Keet , Air Kerja, Gudang 1.00
SUB JUMLAH - I
SUB TOTAL PEKERJAAN PERSIAPAN
SUB JUMLAH - I
199
Pekerjaan Volume
SUB JUMLAH - II
JAAN BETON
kerja bwh sloof t= 5 cm 6.05
bertulang sloof S1 30x40 cm
n mutu f'c=21,7 MPa (K250), slum (122)cm, w/c = 0,56 54.24
8,684.26
sting untuk Sloof 361.78
200
Pekerjaan Volume
201
Pekerjaan Volume
202
Pekerjaan Volume
203
Pekerjaan Volume
204
Pekerjaan Volume
JAAN ATAP
ERJAAN RANGKA ATAP
a-kuda baja IWF 300 150 6,5 9 22,779.69
ding C 150 50 20 3,2 25,635.65
e plat t= 12 mm 1,439.90
kstang besi O 16 mm 1,243.87
siku 50 50 5 dudukan gording 175.50
od besi O 12 mm 314.29
kur baut O 19 L= 40 cm 432.00
104.00
SUB JUMLAH - I
205
Pekerjaan Volume
SUB JUMLAH - II
SUB TOTAL PEKERJAAN ATAP
206
Pekerjaan Volume
ERJAAN PLAFOND
Langit-langit Gypsum Board Tb. 9mm 1,857.07
ond spandex 804.35
Langit-langit calsiboard t=3,5 mm 560.80
363.00
Lis Langit-langit plafond gypsum profil 1,189.77
ERJAAN CAT
207
Pekerjaan Volume
ERJAAN SANITAIR
et duduk washdown+assesories 10.00
tafel+assesories 9.00
3.00
2.00
19.00
12.00
4.00
4.00
ERJAAN LANSEKAP
ERJAAN PERKERASAN HALAMAN
an pasir bwh paving 251.00
ang paving blok 2,510.00
ang kanstin 305.16
SUB JUMLAH - I
ERJAAN SALURAN
134.45
10.00
angan batu kosong bwh bak kontrol 1.08
ran pipa PVC O 4" 71.85
beton penutup saluran t= 10cm
Beton K-225 4.10
208
Pekerjaan Volume
SUB JUMLAH - II
209
Pekerjaan Volume
n ketapang kencana, lingkar batang bawah + 20 cm, tinggi + 5 m, daun rimbun 18.00
anaman palm putri 12.00
anaman tanaman ornamen 4.00
anaman tanaman perdu berbunga 160.00
anaman rumput gajah mini beserta urugan tanah subur dan pemupukan 632.00
ERJAAN GROUNDTANK
13.82
ai kerja beton K-100 t= 5 cm 1.15
ai beton bertulang t= 20 cm
Beton K-225 1.15
Besi tulangan ulir 168.04
ing beton bertulang t- 20 cm
Beton K-225 4.22
Besi tulangan ulir 616.13
Begesting dinding 2x pakai 42.24
p beton bertulang t= 20 cm
Beton K-225 0.80
Besi tulangan 116.69
Begesting lantai 8.00
p manhole 1.00
angan keramik 40x40 cm 21.20
SUB JUMLAH - IV
SUB TOTAL PEKERJAAN LANSEKAP
ERJAAN PLUMBING
JAAN AIR BERSIH
210
Pekerjaan Volume
5.00
5.00
30.00
211
Pekerjaan Volume
15.00
54.00
86.00
26.00
SUB JUMLAH - I
212
Pekerjaan Volume
1.00
SUB JUMLAH - II
AN AIR HUJAN
air hujan dari roof tank
: Dia. 4" 40.00
: Dia. 4" 6.00
ERJAAN ELEKTRIKAL
AN PASANG BARU 197 KVA
Penyambungan) 197,000.00
Jaminan Langganan) 197,000.00
1.00
197,000.00
213
Pekerjaan Volume
197,000.00
n Penyalaan 197,000.00
SUB JUMLAH - I
AN TRAFO
ator, kapasitas 250 kVA 1.00
sa / Freq : 3 Phasa / 50 Hz
er : 20 KV
under : 380 / 400 V
dingin : Olie ( ONAN )
ssories : DGPT2, Conservator, Elastimold
sportasi, akomodasi, pemasangan
1.00
1.00
SUB JUMLAH - II
JAAN GENSET
kapasitas 250 kVA,3,50 Hz,380V 1.00
ype, Stand by, Gen Set lengkap terpasang + Panel Kontrol Genset
ahan Body Genset dengan BC 50 mm2 1.00
ahan Netral Genset dengan BC 50 mm2 1.00
olar harian / BBM Kap.1.000 liter 1.00
an Elektrik & Manual Pump Solar 1.00
n ke Instansi terkait 1.00
ctric Pump c/w Panel Control 1.00
an Ducting Radiator System 1.00
Gas Buang Knalpot 1.00
proofing ruang genset, Rock Wall 80 Kg/m3 1.00
& Peralatan Bantu 1.00
500.00
214
Pekerjaan Volume
215
Pekerjaan Volume
SUB JUMLAH - IV
216
Pekerjaan Volume
16mm2 + BC 10mm2
ari SDP-2 ke PP.AC-1 : 9.00
25mm2 + BC 16mm2
ari PP-ATAP.1 ke PC-BOSTER PUMP : 21.00
4mm2 + BC 4mm2
ari PP-ATAP.1 ke JET PUMP : 22.00
4mm2 + BC 4mm2
SUB JUMLAH - V
PJU Led 3x23 W tiang tinggi 9m, berikut pondasi dan accessories lainnya 6.00
talasi Lampu PJU NYFGbY 3x4 mm2 332.00
SUB JUMLAH - VI
217
Pekerjaan Volume
AAN ELEKTRONIKA
JAAN FIRE ALARM
aan dan pemasangan lengkap peralatan
i kabel, dudukan dan penggantung, training dan
mmissioning
ATAN UTAMA
Conventional ) 20 Zone c/w battery & charge 1.00
2.00
218
Pekerjaan Volume
1.00
ari Terminal Box ke MDF 1.00
SUB JUMLAH - I
ATAN UTAMA
1-8 line 104 ext berikut setting, accessories lainnya 1.00
mbungan telephone 1.00
1.00
SUB JUMLAH - II
JAAN CCTV
aan dan pemasangan lengkap peralatan
i kabel, dudukan dan penggantung, training dan
mmissioning
ATAN UTAMA
Chanel (central cctv) 3.00
3.00
r CCTV berikut intslasi dan material bantu 1.00
219
Pekerjaan Volume
220
Pekerjaan Volume
ATAN UTAMA
C/USB player 1.00
1.00
Microphone 2.00
1.00
re Amplifier 1.00
me speaker 2.00
amplifier 240 W 5.00
r Selector 1.00
ency massage (evac mix) 1.00
speaker 6 W 12.00
Control 3 - 6 W 1.00
si speaker kabel NYMHY 3x1.5mm2 dalam pipa conduit 20 mm2 12.00
1.00
ari terminal box ke central terminal box NYM 3x2.5mm2 dalam pipa conduit 20mm2 12.00
SUB JUMLAH - IV
JAAN MATV
aan dan pemasangan lengkap peralatan
i kabel, dudukan dan penggantung, training dan
mmissioning
ATAN UTAMA
bola 16 Feet, Lengkap dengan Dudukan 1.00
221
Pekerjaan Volume
1.00
el Tuvur, Coaxial RG 6 dalam conduit 20 mm2 10.00
2.00
8.00
Instalasi Outlet TV Coaxial RG 6 dalam pipa conduit 20 mm2 8.00
SUB JUMLAH - V
222
Pekerjaan Volume
an Unit AC / Digital Scroll system, termasuk dudukan Unit dan remote wireless
Unit , Cassette type kap : 19,100 BTU/h 1.00
Unit IU, Wall type kap : 9,600 BTU/h 6.00
an Refrigrant berisolasi
88.00
45.00
38.00
35.00
an Drain / PVC AW berisolasi 1.00
1.00
7.00
14.00
talasi daya AC
ower indoor 37.00
ower outdoor 2.00
and Commisioning 1.00
SUB JUMLAH - V.
SUB TOTAL PEKERJAAN E
223
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
Ls - -
Ls - -
Ls - -
Ls - -
AAN PERSIAPAN -
488,457,645.51
224
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
M3 A.4.1.1.12.3-KBPKL 1,191,415.05 29,773,462.10
Kg A.4.1.1.17-KBPKL 13,680.40 29,975,398.05
M2 A.4.1.1.20-KBPKL 147,464.50 10,539,287.82
-
-
M3 A.4.1.1.12.3-KBPKL 1,191,415.05 16,751,295.60
Kg A.4.1.1.17-KBPKL 13,680.40 17,850,733.14
M2 A.4.1.1.20-KBPKL 147,464.50 6,634,427.86
-
-
M3 A.4.1.1.12.3-KBPKL 1,191,415.05 28,593,961.20
Kg A.4.1.1.17-KBPKL 13,680.40 30,865,308.07
M2 A.4.1.1.20-KBPKL 147,464.50 14,156,592.00
1,138,370,062.40
237,473,427.04
225
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
M2 A.4.1.1.21.1-KBPKL 91,862.00 20,668,950.00
226
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
-
M3 A.4.1.1.8 1,191,415.05 6,111,959.21
Kg A.4.1.1.17-KBPKL 13,680.40 10,519,953.99
M2 A.4.1.1.26-KBPKL 135,297.50 6,936,702.83
227
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
m' A.4.1.1.36 83,621.18 5,226,323.75
-
m' A.4.1.1.35 61,694.16 1,258,560.86
-
-
M3 A.4.1.1.8 1,191,415.05 16,501,098.44
Kg A.4.1.1.17-KBPKL 13,680.40 57,485,861.62
M2 A.4.1.1.23.2-KBPKL 152,030.00 17,270,608.00
-
228
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
229
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
-
-
M3 A.4.1.1.8 1,191,415.05 109,348,073.29
Kg A.4.1.1.17-KBPKL 13,680.40 180,620,132.34
M2 A.4.1.1.24.2-KBPKL 211,427.50 161,710,323.38
-
kg A.4.2.1.2 25,236.75 574,885,341.61
kg A.4.2.1.2 25,236.75 646,960,490.14
kg A.4.2.1.2 25,236.75 36,338,396.33
kg A.4.2.1.2 25,236.75 31,391,236.22
kg A.4.2.1.2 25,236.75 4,429,049.63
kg A.4.2.1.2 25,236.75 7,931,658.16
bh A.4.2.1.2 25,236.75 10,902,276.00
bh 50,000.00 5,200,000.00
1,318,038,448.09
230
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
-
m2 A.4.5.2.3 182,154.25 690,776,276.11
m2 A.4.5.2.4 217,879.00 19,103,630.72
m2 A.4.5.2.42 27,904.75 105,822,067.24
m' A.4.6.1.22.1-KBPKL 182,907.50 72,632,568.25
888,334,542.32
231
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
232
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
m2 A.4.7.1.10.1-KBPKL 22,011.00 62,851,309.95
m2 A.4.7.1.11.3-KBPKL 19,046.30 46,051,477.38
A.4.7.1.11.6-KBPKL 63,451.25 13,678,820.48
162,850,228.61
451,019,568.10
233
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
kg A.4.1.1.17-KBPKL 13,680.40 7,602,745.50
41,785,347.28
234
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
72,775,400.00
34,443,287.25
235
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
unit
unit 8,600,000.00 8,600,000.00
-
-
-
-
-
unit 1,750,000.00 14,000,000.00
-
-
-
-
-
set 12,000,000.00 12,000,000.00
-
-
-
-
-
ls 1,250,000.00 1,250,000.00
-
bh 1,435,500.00 1,435,500.00
-
m 105,000.00 3,675,000.00
-
m 36,000.00 792,000.00
-
-
m 206,000.00 1,030,000.00
m 146,000.00 730,000.00
m 105,000.00 3,150,000.00
236
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
m 67,000.00 1,005,000.00
m 33,000.00 1,782,000.00
m 23,000.00 1,978,000.00
m 19,000.00 494,000.00
51,921,500.00
237
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
m 219,000.00 18,834,000.00
m 125,000.00 10,750,000.00
bh 535,000.00 3,210,000.00
-
m 70,000.00 7,000,000.00
bh 2,500,000.00 2,500,000.00
unit 6,800,000.00 6,800,000.00
-
-
unit 650,000.00 650,000.00
-
49,744,000.00
m 70,000.00 2,800,000.00
bh 225,000.00 1,350,000.00
4,150,000.00
va 631.00 124,307,000.00
va 225.00 44,325,000.00
bh 6,000.00 6,000.00
-
va 35.00 6,895,000.00
238
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
va 33.00 6,501,000.00
va 25.00 4,925,000.00
186,959,000.00
55,025,000.00
239
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
593,684,528.00
240
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
181,029,500.00
m 781,000.00 31,240,000.00
-
m 781,000.00 31,240,000.00
-
m 53,000.00 1,166,000.00
-
m 41,000.00 615,000.00
-
m 82,000.00 820,000.00
-
-
m 112,000.00 2,800,000.00
-
m 112,000.00 3,360,000.00
241
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
-
m 125,000.00 1,125,000.00
-
m 41,000.00 861,000.00
-
m 38,000.00 836,000.00
74,063,000.00
373,087,250.00
242
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
83,354,900.00
PEKERJAAN ELEKTRIKAL 1,547,203,178.00
-
-
bh 27,319,000.00 27,319,000.00
bh 8,069,000.00 16,138,000.00
-
-
titik 199,000.00 12,139,000.00
bh 293,000.00 9,669,000.00
bh 878,000.00 14,048,000.00
bh 493,000.00 1,479,000.00
bh 339,000.00 1,017,000.00
bh 216,000.00 648,000.00
bh 108,000.00 324,000.00
243
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
bh 807,000.00 807,000.00
ls 2,500,000.00 2,500,000.00
-
86,088,000.00
-
-
64,018,000.00
-
-
244
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
bh 8,161,000.00 57,127,000.00
titik 1,046,000.00 7,322,000.00
216,333,000.00
245
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
-
-
100,883,518.00
-
-
246
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
Buah 500,000.00 1,000,000.00
Buah 355,000.00 1,420,000.00
Buah 475,000.00 950,000.00
Buah 2,100,000.00 16,800,000.00
Buah 2,150,000.00 17,200,000.00
Buah 2,250,000.00 6,750,000.00
Unit 2,500,000.00 2,500,000.00
Unit 1,750,000.00 1,750,000.00
Ls 2,000,000.00 2,000,000.00
-
Ls By owner -
-
buah 275,000.00 275,000.00
m 15,000.00 150,000.00
buah 225,000.00 450,000.00
buah 80,000.00 640,000.00
titik 215,000.00 1,720,000.00
-
247
Harga Jumlah
Sat Kode Analisa Satuan Harga
Rp Rp
-
-
-
Unit 9,268,400.00 9,268,400.00
Unit 4,284,000.00 25,704,000.00
-
-
m 21,120.00 1,858,560.00
m 38,120.69 1,715,431.05
m 53,103.45 2,017,931.10
m 82,133.33 2,874,666.55
ls 2,000,000.00 2,000,000.00
bh 3,538,283.26 3,538,283.26
-
bh 798,000.00 5,586,000.00
bh 364,000.00 5,096,000.00
-
titik 250,000.00 9,250,000.00
titik 680,000.00 1,360,000.00
lot 15,000,000.00 15,000,000.00
85,269,271.96
PEKERJAAN ELEKTRONIKA 580,269,289.96
248
JUMLAH TOTAL
HARGA SATUAN
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN HARGA SATUAN
(Rp) (Rp) (Rp)
I PEKERJAAN TANAH
1 Galian Tanah 236.00 m3 62,962.50 14,859,150.00
2 Urugan Tanah Kembali 78.67 m3 18,434.50 1,450,242.11
3 Buangan tanah sisa galian 157.34 m3 27,600.00 4,342,584.00
4 Urugan Pasir 11.73 m3 208,322.50 2,443,622.92
5 Urugan Sirtu 9.55 m3 211,485.00 2,019,681.75
Page 249
19 Beton Plat Lantai Dudukan Genset K-300 tebal 20 cm
- Beton K-300 0.95 m3 1,154,746.90 1,097,009.55
- Pembesian 60.72 kg 13,680.40 830,673.88
- Bekisting 1.85 m2 147,464.50 272,809.32
20 Waterproofing membrane untuk GWT 86.07 m2 100,000.00 8,607,000.00
21 Waterproofing membrane untuk Dak atap + screed 2 cm 122.13 m2 179,115.74 21,875,405.32
V PEKERJAAN PLAFOND
1 Pasang Plafond Beton Expose 100.64 m2 175,000.00 17,612,000.00
VI PEKERJAAN PENGECATAN
1 Cat Dinding 466.10 m2 34,270.00 15,973,247.00
2 Cat Plafond 100.64 m2 19,046.30 1,916,819.63
Page 250
NO URAIAN PEKERAJAAN
251
- Besi tulangan
- Begesting
8 Beton bertulang balok atap BC 30x50/75
- Membuat Beton mutu f'c=21,7 MPa (K250), Slump(122),w/c=0,58
- Besi tulangan
- Begesting
8 Beton bertulang plat lantai el. + 12.60 t= 14 cm
- Membuat Beton mutu f'c=21,7 MPa (K250), Slump(122),w/c=0,58
- Besi tulangan
- Begesting
9 Pasangan batu bata 1Pc:6Ps
10 Plesteran 1Pc:6Ps
11 Acian
12 Tangga besi
13 Tandon air kap 8 m3
14 Besi hollow 40x40x1,2 mm
15 Wiremesh M6
SUB JUMLAH - VI
252
3 Bore hole logging
Reaming hole dia. 6" ke dia. 8"
- dari 0 meter s/d 50 meter
- dari 50 meter s/d 100 meter
- dari 110 meter s/d 120 meter
5 Penyempurnaan sumur
- Gravel Pack 2 mm - 10 mm dia. 2"
- Graouting 1 pc : 1 ps
- Development / pencucian sumur
- Apron beton 1 : 3 : 5
Pumping test
Analisa air
253
SUB JUMLAH - VII
254
harga satuan JUMLAH TOTAL
VOLUME SAT (RP) HARGA SATUAN HARGA SATUAN
(RP) (RP)
255
360.64 kg 13,680.40 4,933,699.45
18.84 m2 188,830.00 3,557,557.20
265,093,729.33
256
120.00 m 17,900.00 2,148,000.00
257
217,287,060.00
258
NO URAIAN PEKERJAAN VOLUME SATUAN
1 MINIPILE CONCRETE
Tiang pancang Mini pile 32 x 32 x32 (K450) 36.00 m'
Pekerjaan Pemancangan system hydraulic jacking 36.00 m'
Pecah kepala tiang pancang minipile 3.00 ttk
Lantai kerja bwh pile cap t= 5 cm 0.14 m3
Beton Bertulang Pile cap type P3
Membuat
- Beton mutu f'c=21,7 MPa (K250), Slump(122),w/c=0,58 1.71 M3
Pembesian
- dengan besi ulir 633.23 Kg
Bekisting
- untuk Pondasi 2 x pakai 12.53 M2
Kolom K1 80/80
- Membuat Beton mutu f'c=21,7 MPa (K250), Slump(122),w/c=0,58 3.00 M3
- Pembesian dengan besi ulir 942.84 Kg
- Bekisting untuk Kolom 2x Pakai 20.01 M2
Kolom Praktis
- Membuat Beton mutu f'c=21,7 MPa (K250), Slump(122),w/c=0,58 1.65 M3
- Pembesian dengan besi ulir 379.50 Kg
- Bekisting untuk Kolom 2x Pakai 49.50 M2
270,000.00 9,720,000
75,000.00 2,700,000
35,000.00 105,000
981,676.98 137,435
1,191,415.05 2,037,320
13,680.40 8,662,840
73,732.25 923,865
1,191,415.05 3,574,245
13,680.40 12,898,428
81,477.50 1,630,365
1,191,415.05 1,965,835
13,680.40 5,191,712
81,477.50 4,033,136
62,962.50 368,331
105,052.50 7,436,666
208,322.50 5,935,108
981,676.98 441,755
827,770.00 5,421,894
124,165.50 1,912,149
47,895.20 1,475,172
25,236.75 1,324,929
25,236.75 15,747,732
13,680.40 170,868
22,000.00 1,584,000
25,236.75 34,457,249
25,236.75 13,574,848
25,236.75 6,154,991
2,000,000.00 87,920,000
3,000,000.00 76,290,000
1,200,000.00 36,000,000
197,828.06 22,673,074
202,368.92 33,093,389
120,113.74 8,071,643
45,000.00 2,389,950
23,230.00 1,115,040
1 A.4.4.1.1 Pemasangan Dinding Bata Merah ukuran (5x11x22) cm Tebal 1 bata Camp
2 A.4.4.1.2 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Cam
3 A.4.4.1.3 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Cam
4 A.4.4.1.4 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Cam
5 A.4.4.1.5 Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tebal 1 Bata Cam
6 A.4.4.1.7 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Cam
7 A.4.4.1.8 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Cam
8 A.4.4.1.9 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Cam
9 A.4.4.1.10 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Cam
10 A.4.4.1.11 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Cam
11 A.4.4.1.12 Pemasangan Dinding Bata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Cam
16 A.4.6.1.7.3-KBPKL Pembuatan & Pemasangan Pintu & Jendela Jalusi Kayu Kampas
17 A.4.6.1.7.4-KBPKL Pembuatan & Pemasangan Pintu & Jendela Jalusi Kayu Lokal keras
18 A.4.6.1.8.1-KBPKL Pembuatan&Pemasangan Pintu kayu lapis Rangkap rangka tertutup Kayu Jati
31 A.4.6.1.11.3-KBPKL Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Kamp
12 A.4.1.1.12 Membuat Beton mutu f'c=31,2 MPa (K350), slum (122)cm, w/c = 0,48
13 A.4.1.1.12.1-KBPKL Membuat Beton menggunakan Readymix K-350
14 A.4.1.1.12.2-KBPKL Membuat Beton menggunakan Readymix K-300
15 A.4.1.1.12.3-KBPKL Membuat Beton menggunakan Readymix K-250
16 A.4.1.1.12.4-KBPKL Membuat Beton menggunakan Readymix K-225
17 A.4.1.1.12.5-KBPKL Membuat Beton menggunakan Readymix K-200
18 A.4.1.1.12.6-KBPKL Membuat Beton menggunakan Readymix K-175
19 A.4.1.1.12.7-KBPKL Membuat Beton menggunakan Readymix K-125
20 A.4.1.1.12.6-KBPKL Sewa concrete pump
21 A.4.1.1.17-KBPKL Pembesian dg Besi Polos atau Besi Ulir
22 A.4.1.1.18-KBPKL Kabel Presstresed Polos/strand
23 A.4.1.1.19-KBPKL Jaring Kawat baja/Wire Mesh
24 A.4.1.1.20-KBPKL Memasang Bekisting untuk Pondasi
25 A.4.1.1.21-KBPKL Memasang Bekisting untuk Sloof
26 A.4.1.1.21.1-KBPKL Memasang Bekisting untuk Sloof (2 kali pakai)
27 A.4.1.1.22.1-KBPKL Memasang Bekisting untuk Kolom menggunakan plywood/multiplek
28 A.4.1.1.22.2-KBPKL Memasang Bekisting untuk Kolom
29 A.4.1.1.22.2.1-KBPKL Memasang Bekisting untuk Kolom (2 kali pakai)
30 A.4.1.1.23.1-KBPKL Memasang Bekisting untuk Balok menggunakan plywood/multiplek
31 A.4.1.1.23.2-KBPKL Memasang Bekisting untuk Balok
32 A.4.1.1.23.2.1-KBPKL Memasang Bekisting untuk Balok (2 kali pakai)
33 A.4.1.1.24.3-KBPKL Memasang Bekisting untuk Lantai menggunakan plywood/multiplek
34 A.4.1.1.24.2-KBPKL Memasang Bekisting untuk Lantai
35 A.4.1.1.25-KBPKL Memasang Bekisting untuk Dinding
36 A.4.1.1.26-KBPKL Memasang Bekisting untuk Tangga
37 A.4.1.1.27-KBPKL Memasang Jembatan Cor
6 A.4.7.1.4.3-KBPKL Pengecatan Bidang Kayu Baru (1 lp Plamir, 1 lp Cat dasar, 2 Lp Cat Penut
7 A.4.7.1.4.4-KBPKL Pengecatan Bidang Kayu Baru (1 lp Plamir, 1 lp Cat dasar, 2 Lp Cat Penut
8 A.4.7.1.5.1-KBPKL Pengecatan Bidang Kayu Baru (1 lp Plamir, 1 lp Cat dasar, 3 Lp Cat Penut
9 A.4.7.1.5.2-KBPKL Pengecatan Bidang Kayu Baru (1 lp Plamir, 1 lp Cat dasar, 3 Lp Cat Penut
14 A.4.7.1.10.1-KBPKL Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar,2 lap. Cat Penutup) In
15 A.4.7.1.10.2-KBPKL Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar,2 lap. Cat Penutup) In
A.4.7.1.10.3-KBPKL Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar,2 lap. Cat Penutup) e
A.4.7.1.10.4-KBPKL Pengecat Tembok Baru (1lap.Plamir, 1lap Cat Dasar,2 lap. Cat Penutup) e
14 A.8.4.1.17-KBPKL Pemasangan 1 m pipa PVC 110 mm (SNI / Limbah / SDR 41) + accesso
15 A.8.4.1.18-KBPKL Pemasangan 1 m pipa PVC 150 mm (SNI / Limbah / SDR 41) + accesso
16 A.8.4.1.19-KBPKL Pemasangan 1 m pipa PVC 200 mm (SNI / Limbah / SDR 41) + accesso
17 A.8.4.1.20-KBPKL Pemasangan 1 m pipa PVC 250 mm (SNI / Limbah / SDR 41) + accesso
18 A.8.4.1.21-KBPKL Pemasangan 1 m pipa PVC 300 mm (SNI / Limbah / SDR 41) + accesso
HARGA SATUAN
URAIAN PEKERJAAN PEKERJAAN
SAT
(Rp)
AAN PERSIAPAN
eng Gelombang Tinggi 2,00 m m' 193,539.25
angan Bouwplank m' 78,418.50
entara dg Lantai Plesteran m2 1,185,132.50
men dan Peralatan m2 969,047.50
n dan Perataan/Pengembalian pekerjaan minor m2 13,225.00
ncah dari Bambu m2 75,852.85
) m2 37,645.25
an ukuran 40cmx50cmx25cm bh 223,054.00
ang tebal diatas 40 cm m3 747,500.00
ang tebal dibawah 40 cm m3 560,625.00
bok Bata Merah m2 54,510.00
nding m2 10,120.00
tu m3 168,072.50
/agregat) manual untuk daerah sulit dijangkau m3 161,000.00
al untuk daerah sulit dijangkau kg 402.50
bh 16,974.00
jam 21,533.75
m3 56,005.00
m3 62,962.50
m3 85,675.00
m3 72,680.00
m3 90,850.00
m3 72,680.00
m2 4,542.50
m3 27,600.00
m3 18,434.50
m3 29,670.00
m3 208,322.50
juk tebal 10 cm unt Bidang Resapan m2 58,477.50
JAAN PONDASI
m3 885,787.50
m3 841,627.50
Batu 1SP : 4 PP (30 % Blondos : 70 % Belah) m3 827,758.50
m3 810,991.50
m3 789,463.50
Batu 1SP : 6 PP (30 % Blondos : 70 % Belah) m3 774,053.50
m3 759,931.50
m3 404,995.50
, 60% Beton Camp. 1PC : 2PB : 3KR & 40% Batu Belah m3 2,427,604.00
m3 849,924.75
m 23,230.00
m 169,502.36
m 841,594.78
m 409,742.70
m 492,485.20
m 777,390.69
m2 58,471.52
m2 52,289.12
m2 49,738.88
m2 47,895.20
m2 46,989.92
m2 46,206.08
m2 45,819.68
m2 45,433.28
1 Pc : 2 Pp Tebal 20 mm m2 69,159.16
m2 57,181.60
1 Pc : 4 Pp Tebal 20 mm m2 63,208.60
m2 62,093.56
m2 60,956.44
m2 35,052.92
Skoning 1 Pc : 2Pp, lebar 10 mm m' 28,612.00
m2 35,620.10
Siar Pasangan Dinding Bata Merah (=20 m') m2 25,012.04
Siar Pasangan Dinding Conblock ekspose (=8 m') m2 11,937.00
Siar Pas.Batu Kali Adukan 1Pc : 2Pp m2 35,180.80
m2 26,933.00
ERJAAN LANGIT-LANGIT
ngit Asbes (1,00x1,00) m, tebal 4 mm m2 35,914.50
ngit Asbes (1,00x1,00) m, tebal 5 mm m2 38,444.50
ngit Asbes (1,00x1,00) m, tebal 6 mm m2 47,299.50
ngit Akustik Ukuran (30x30) cm m2 106,881.00
ngit Akustik Ukuran (30x60) cm m2 116,897.50
ngit Akustik Ukuran (60x120) cm m2 71,932.50
t Tripleks Uk (120x240) cm, Tebal 3 mm m2 38,881.50
t Tripleks Uk (120x240) cm, Tebal 4 mm m2 43,625.25
t Tripleks Uk (120x240) cm, Tebal 6 mm m2 47,506.50
t Lambriziring Kayu Jati, tebal 6 mm m2 414,828.00
t Gypsum Board, Uk (120x240) tebal 9 mm m2 43,199.75
t Gypsum Board, Uk (120x240) tebal 9 mm rangka kayu Kampas m2 152,185.25
t Gypsum Board, Uk (120x240) tebal 9 mm rangka hollow m2 179,865.75
t GRC Board, Uk (120x240) tebal 4 mm rangka hollow m2 184,051.75
t Akustik Uk (60x120) cm & Rangka Allumunium m2 194,493.75
m1 23,218.50
m1 25,323.00
m2 324,377.92
m2 233,799.60
m2 126,999.56
m2 126,999.56
m2 112,992.56
m2 112,992.56
m' 51,764.95
m' 20,053.70
m' 38,166.20
m2 195,224.00
m2 327,554.50
m2 128,368.06
m2 125,918.56
m2 114,579.56
m2 103,769.56
m' 44,321.00
m2 202,368.92
m2 213,868.92
m2 185,118.92
m2 196,618.92
m2 162,118.92
m2 167,868.92
m2 144,868.92
m2 186,527.90
KERJAAN PENGECATAN
m2 31,653.75
m2 29,698.75
m2 33,959.50
m2 51,957.00
m2 10,733.81
m2 35,759.25
m2 58,577.55
m2 50,111.25
m2 94,098.75
m2 7,417.50
m2 15,082.25
m2 23,615.25
m 52,819.50
m 72,204.67
m 89,282.17
m 123,740.00
m 147,579.50
m 246,579.17
m 540,224.00
m 1,423.93
m 205,258.33
m 243,217.53
bh 456,700.25
bh 530,300.25
unit 9,374,618.45
unit 4,160,856.25
unit 950,207.77
HARGA
NO. JENIS BAHAN SATUAN KET.
(Rp)
1 Pekerja Hr 70,000.00
2 Mandor Hr 90,000.00
10 T u k a n g c a t Hr 80,000.00
11 K e p . t k . c a t Hr 100,000.00
12 T u k a n g p l i t u r Hr 80,000.00
13 T u k a n g j a l a n Hr 100,000.00
14 T u k a n g g a l i Hr 70,000.00
16 T k . P i p a Hr 80,000.00
17 M a s i n i s Hr 125,000.00
18 P e m b . M a s i n i s Hr 80,000.00
19 P e n j a g a a p i Hr 70,000.00
20 P e n j a g a m a l a m Hr 70,000.00
21 Sopir Hr 125,000.00
(Rp)
VII . B A H A N P I P A
1 Pipa PVC SNI 10 BAR MOF (setara wavin safe)
Pipa PVC 32 ( 1" ) m 7,605.00
Pipa PVC 50 ( 1" ) m 17,190.00
Pipa PVC 63 ( 2" ) m 21,915.00
Pipa PVC 90 ( 3" ) m 45,810.00
Pipa PVC 110 ( 4" ) m 66,510.00
Pipa PVC 150 ( 6" ) m 142,695.00
(Rp)
Pipa Medium B Galvanis DN " m 12,500.00
Pipa Medium B Galvanis DN 25 ( " ) m 14,166.67
Pipa Medium B Galvanis DN 32 ( 1" ) m 18,000.00
Pipa Medium B Galvanis DN 50 ( 1 " ) m 27,666.67
Pipa Medium B Galvanis DN 63 ( 2" ) m 36,666.67
Pipa Medium B Galvanis DN 2" m 50,000.00
Pipa Medium B Galvanis DN 90 ( 3" ) m 60,000.00
Pipa Medium B Galvanis DN 110 ( 4" ) m 75,000.00
Pipa Medium B Galvanis DN 150 ( 6" ) m 154,166.67
Pipa Medium B Galvanis DN 200 ( 8" ) m 375,000.00
Pipa Medium B Galvanis DN 250 ( 10") m -
KETERANGAN
panjang 4 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
panjang 6 m
DAERAH BAWAH
D A E R A H : KABUPATEN PEKALONGAN
NO. J E N I S B A H A N SATUAN
I BAHAN DASAR
I BATU KALI Bulat Utuh m3
Bulat Belah m3
Pecah 10/15 m3
Pecah 5/7 m3
Pecah 3/5 m3
2 KERIKIL Timbun m3
Sawur / Koral m3
Beton 0,5/1 m3
Beton ,1/2 m3
Beton ,2/3 m3
Biasa m3
Abu batu m3
3 BATU BATA ex lokal bh
bata ringan /m3 = 111 bh bh
4 PASIR Urug m3
Pasang m3
Beton m3
5 TANAH Padas m3
Liat m3
6 KAPUR Pasang m3
Semen Merah m3
7 PORTLAND CEMENT
40 kg zak
50 kg zak
Semen Putih 40 kg zak
Semen Putih 50 kg zak
Semen warna kg
8 Beton Readymix mutu K-350 m3
mutu K-300 m3
mutu K-250 m4
mutu K-200 m5
mutu K-175 m6
mutu K-125 m7
. 250 cm X 102 cm X 5 mm bh
. 200 cm X 102 cm X 6 mm bh
. 225 cm X 102 cm X 6 mm bh
. 250 cm X 102 cm X 6 mm bh
. 180 cm X 105 cm X 4 mm bh
. 210 cm X 105 cm X 4 mm bh
. 240 cm X 105 cm X 4 mm bh
. 270 cm X 105 cm X 4 mm bh
. 300 cm X 105 cm X 4 mm bh
. 180 cm X 105 cm X 3 mm bh
. Kerpus Genteng bh
. Stel Besar bh
. Paten Besar bh
Nokstel gelombang harflex
. Stel Besar bh
. Patent Besar bh
. Plat besar bh
genteng metal butir pasir M1
genteng bitumen m1
6 ASBES PLAT
. 100cm X 100 cm X 3 mm bh
. 100cm X 100 cm X 4 mm bh
. 100cm X 100 cm X 5 mm bh
. 100cm X 100 cm X 6 mm bh
. 50 cm X 200 cm X 3 mm bh
. 40 cm X 200 cm X 3 mm bh
Genteng bitumen/PVC m2
III . B A H A N K A Y U
1 JATI Papan m3
Balok/pesagen m3
2 KAMPAS Papan m3
Balok/pesagen m3
3 KRUING Papan m3
Balok/pesagen m3
4 MERANTI Papan m3
Balok/pesagen m3
6 BENGKIRAI Papan m3
Balok/pesagen m3
10 X 20 cm m2
15 X 15 cm m2
20 X 20 cm m2
20 X 25 cm m2
6 Keramik 30 X 30 cm polos Kw 1 m2
50 30 X 30 cm Motif Kw 1 m2
30 X 30 cm polos Kw 2 m2
30 X 30 cm Motif Kw 2 m2
20 X 20 cm polos m2
20 X 20 cm Motif m2
33 x 33 cm m2
25 x 25 cm m2
15 x 20 cm m2
40 x 40 cm polos Kw 1 m2
40 x 40 cm Motif Kw 1 m2
40 x 40 cm polos Kw 2 m2
40 x 40 cm Motif Kw 2 m2
20 X 20 cm anti slip/tekstur m2
30 X 30 cm anti slip/tekstur m2
40 x 40 cm anti slip/tekstur m2
10 X 20 cm bh
10 X 25 cm bh
5 X 20 cm bh
7 Parquet Jati m2
8 Batu Paros m2
10 Granite Tile kw A m2
kw B m2
11 Marmer m2
V.BAHAN CETAK
1 BUIS BETON 10 cm - 100 cm bh
20 cm - 100 cm bh
30 cm - 100 cm bh
40 cm - 100 cm bh
60 cm - 100 cm bh
80 cm - 100 cm bh
U 20 cm - 100 cm bh
U 30 cm - 100 cm bh
U 50 cm - 100 cm bh
2 U-DITCH
2 TUTUP U-DITCH
20 X 20 cm bh
25 X 25 cm bh
30 X 30 cm bh
15 X 25 cm bh
15 X 30 cm bh
30 X 30 cm m
40 X 40 cm m
dia 25 cm m
dia 30 cm m
dia 40 cm m
VI . B A H A N B E S I
1 BESI BETON besi beton polos kg
besi beton ulir kg
Rangka hollow m
VII . B A H A N P I P A
1 Pipa PVC SII SCJ
Pipa PVC DN 20 ( " ) AW JIS btg
Pipa PVC DN 25 ( " ) AW JIS btg
VIII . B A H A N L A N G I T - L A N G I T
1 AKUSTIK-uk : 30 X 30 lbr
30 X 60 lbr
60 X 120 lbr
List Kayu Profil m'
2 SOFT BOARD-uk: 4'X 8'
4 PLY WOOD
Teak wood
90 X 210 X 3 mm lbr
. 120 X 240 X 3 mm lbr
. 90 X 210 X 4 mm lbr
. 90 X 210 X 9 mm lbr
. 90 X 210 X 12 mm lbr
. 90 X 210 X 15 mm lbr
. 90 X 210 X 18 mm lbr
Tripleks
. 120 X 240 X 3 mm lbr
. 120 X 240 X 4 mm lbr
. 120 X 240 X 6 mm lbr
Multipleks
. 120 X 240 X 9 mm lbr
. 120 X 240 X 12 mm lbr
. 120 X 240 X 15 mm lbr
. 120 X 240 X 18 mm lbr
Formika ukuran pintu lbr
IX . B A H A N F I N I S H I N G
1 KAYU
Menie kg
Dempul plamur kg
Ambril/amplas lbr
Batu Apung kg
Cat dasar kg
. Emco kg
. Yunior 66 (nippon paint) kg
- Koas bh
. Deculux kg
. Siralax ons
. Spiritus ltr
2 TEMBOK
Kalkarium kg
Kapur sirih kg
Plamur kg
Cat Tembok klas B exterior kg
Cat Genteng B kg
Cat Kayu B kg
Cat Kayu A kg
Sintex 5 kg
Danabride 5 kg
Catylac 5 kg
Mowilex 5 kg
3 BESI
Menie kg
Cat mengkilat kg
Cat kg
Thinner A ltr
Minyak cat ltr
Thinner Super ltr
Residu (teer/aspal) drum
4 Fibre glass (tanki air)
kapasitas 550 liter. bh
kapasitas 1100 liter. bh
Lem Aica Aibon kg
X.BAHAN KACA
1 POLOS 3 mm m2
5 mm m2
2 ES KABUR 3 mm m2
5 mm m2
3 RAY BAND 3 mm m2
5 mm m2
1 KABEL LISTRIK
NYA : . 1 X 1 1/2 mm2 m'
SPLN LMK 1 X 2 1/2 mm2 m'
. 1X4 mm2 m'
1X6 mm2 m'
NYY :. 2 X 1 1/2 mm2 m'
PRIMA 2 X 2 1/2 mm2 m'
. 2X4 mm2 m'
2X6 mm2 m'
3 X 1 1/2 mm2 m'
3 X 2 1/2 mm2 m'
3X4 mm2 m'
3X6 mm2 m'
NYM :. 2 X 1 1/2 mm2 m'
PRIMA 2 X 2 1/2 mm2 m'
. 2X4 mm2 m'
3 X 1 1/2 mm2 m'
3 X 2 1/2 mm2 m'
3X4 mm2 m'
3X6 mm2 m'
2 SAKLAR
Out bauw . Seri bh
. Engkel bh
In bauw . Seri bh
. Engkel bh
Arde IB bh
Arde Putar bh
2 X slag bh
Yale : 1 X slag bh
2 X slag bh
Kuda : 1 X slag bh
2 X slag bh
Engsel Angin bh
Kupu-kupu biasa bh
Nylon kupu-kupu bh
Grendel biasa bh
Kait Angin bh
Door Stop bh
handel kunci bh
XIII . BAHAN SANITAIR
1 KLOSET DUDUK bh
3 KLOSET JONGKOK bh
13 LAIN - LAIN
Kran Air bh
Seal tape bh
Floor drain bh
2 PAKU - payung kg
3 PAKU - sekrup kg
4 PAKU - beton kg
6 ANGKUR BAUT bh
7 LEM KAYU bh
8 Tali Ijuk kg
XV . POMPA AIR.
1 POMPA AIR LISTRIK
. 90 watt bh
X VI . PAVING BLOCK
1 K-300 Abu-abu tbl 8 cm m2
Merah/hitam tbl 8 cm m2
Merah/hitam tbl 6 cm m2
Merah/hitam tbl 6 cm m2
Merah/hitam tbl 6 cm m2
Merah/hitam tbl 6 cm m2
12 BATACO BH
13 KANSTEEN m'
XVII. L A I N - L A I N
1 KREI 25 MM m2
2 Sliding Pintu J4 bh
5 Awning Galvalum m2
150 X 75 X 5 X 7 X 12 btg
8 ASPAL.
10 K A C A
Cermin tebal 5 mm m2
12 LAIN-LAIN
Sunscreen Allumunim m2
Allumunium Foil m2
Soda api kg
Sabun kg
Air m3
Pelumas ltr
Vynil 30x30 bh
Scafolding set-sewa
Karung plastik/bagor bh
Tali pengikat/nylon m
Hollow m
Tachosheet m2
Atap galvalum m2
ACP m2
ACP cutting/motif m2
Sealent kg
Wallpapper m2
DAERAH BAWAH
PASARAN BEBAS
KABUPATEN PEKALONGAN
EDISI SEMESTER I 2017
KETERANGAN
(Rp)
160,000.00
193,500.00
225,000.00
238,000.00
238,000.00
160,000.00
160,000.00
225,000.00
225,000.00
225,000.00
100,000.00
240,000.00
750.00
7,000.00
155,000.00
240,000.00
390,000.00
55,000.00
55,000.00
175,000.00
180,000.00
54,000.00
60,000.00
85,000.00
90,000.00
KETERANGAN
(Rp)
10,000.00
1,012,000.00
964,000.00
915,000.00
874,000.00
850,000.00
735,000.00
KETERANGAN
(Rp)
180,000.00
4,200.00
5,800.00
6,000.00
5,600.00
8,100.00
11,600.00
1,800.00
2,300.00
4,500.00
4,000.00
10,000.00
3,500.00
5,000.00
78,000.00
88,000.00
85,000.00
93,000.00
100,000.00
33,000.00
37,500.00
42,000.00
70,000.00
75,000.00
KETERANGAN
(Rp)
4,000.00
22,500.00
39,700.00
30,000.00
26,500.00
48,000.00
45,000.00
56,000.00
KETERANGAN
(Rp)
18,000.00
20,000.00
22,000.00
29,000.00
18,000.00
16,000.00
57,000.00
70,000.00
80,000.00
70,000.00
80,000.00
90,000.00
18,000.00
19,000.00
20,000.00
27,500.00
39,000.00
49,000.00
49,000.00
49,000.00
70,000.00
160,000.00
15,000,000.00
15,000,000.00
6,000,000.00
KETERANGAN
(Rp)
5,440,000.00
6,000,000.00
5,382,000.00
4,500,000.00
3,900,000.00
KETERANGAN
(Rp)
3,000,000.00
2,500,000.00
12,000,000.00
11,000,000.00
24,700.00
21,000.00
33,700.00
150,000.00
15,000.00
54,500.00
53,500.00
53,500.00
55,000.00
38,500.00 3,500
41,500.00 3,773
36,500.00 3,318
37,500.00 3,409
50,000.00 2,000
50,000.00 2,000
55,000.00 5,500
60,000.00 3,000
45,000.00
45,000.00 7,500
49,700.00 8,283
44,500.00 7,417
46,000.00 7,667
KETERANGAN
(Rp)
50,000.00 2,000
47,000.00 4,230
77,500.00 12,400
5,300.00
3,000.00
230,000.00
KETERANGAN
(Rp)
120,000.00
110,000.00
205,000.00
138,500.00
330,000.00
53,000.00
73,000.00
98,000.00
182,000.00
450,000.00
47,000.00
61,500.00
305,000.00
400,000.00
520,000.00
750,000.00
1,600,000.00
180,000.00
210,000.00
330,000.00
442,000.00
6,000.00
KETERANGAN
(Rp)
7,000.00
10,000.00
12,000.00
8,750.00
10,250.00
KETERANGAN
(Rp)
285,000.00
350,000.00
550,000.00
285,000.00
325,000.00
400,000.00
10,000.00
10,000.00
10,500.00
10,500.00
14,200.00
15,700.00
13,750.00
60,000.00
132,000.00
160,000.00
16,000.00
27,500.00
27,500.00
58,000.00
58,000.00
15,000.00
20,000.00
15,000.00
18,000.00
KETERANGAN
(Rp)
65,000.00
12,500.00
30,000.00
14,198.00
25,000.00
KETERANGAN
(Rp)
20,000.00 panjang 4 m
23,500.00 panjang 4 m
35,000.00 panjang 4 m
50,250.00 panjang 4 m
66,000.00 panjang 4 m
110,250.00 panjang 4 m
213,000.00 panjang 4 m
300,000.00 panjang 4 m
500,000.00 panjang 4 m
820,000.00 panjang 4 m
1,150,000.00 panjang 4 m
75,000.00 panjang 6 m
85,000.00 panjang 6 m
108,000.00 panjang 6 m
166,000.00 panjang 6 m
220,000.00 panjang 6 m
300,000.00 panjang 6 m
360,000.00 panjang 6 m
450,000.00 panjang 6 m
925,000.00 panjang 6 m
2,250,000.00 panjang 6 m
panjang 6 m
6,000.00
14,500.00
30,000.00
11,000.00
KETERANGAN
(Rp)
65,000.00
75,000.00
12,500.00
2,500.00
KETERANGAN
(Rp)
45,000.00
42,000.00
55,000.00
112,000.00
149,500.00
187,000.00
224,000.00
44,000.00
55,000.00
64,000.00
100,000.00
115,000.00
142,500.00
178,000.00
210,000.00
22,500.00
22,500.00
3,500.00
19,000.00
40,000.00
74,000.00
55,000.00
11,000.00
58,000.00
10,000.00
8,000.00
KETERANGAN
(Rp)
55,000.00
4,400.00
2,000.00
12,000.00
63,000.00
KETERANGAN
(Rp)
76,000.00
19,400.00
35,000.00
60,450.00
40,000.00
104,000.00
47,000.00
57,000.00
110,000.00
87,000.00
260,000.00
96,000.00
26,000.00
49,000.00
51,000.00
20,000.00
12,000.00
25,000.00
102,500.00
925,000.00
1,550,000.00
15,000.00
12,500.00
75,000.00
98,000.00
80,000.00
100,000.00
KETERANGAN
(Rp)
85,000.00
110,000.00
KETERANGAN
(Rp)
2,000.00
2,900.00
3,600.00
5,300.00
5,500.00
14,000.00
21,000.00
28,500.00
8,000.00
17,000.00
22,300.00
31,400.00
7,000.00
11,750.00
14,625.00
9,400.00
10,800.00
17,500.00
33,700.00
3,500.00
13,000.00
11,000.00
14,800.00
12,000.00
13,000.00
11,000.00
15,500.00
12,000.00
KETERANGAN
(Rp)
70,000.00
80,000.00
75,000.00
KETERANGAN
(Rp)
14,250.00
10,000.00
17,000.00
35,000.00
83,000.00
10,000.00
10,000.00
35,000.00
163,000.00
600,000.00
2,000,000.00
157,000.00
160,000.00
350,000.00
300,000.00
182,000.00
68,000.00
30,000.00
9,600,000.00
13,600,000.00
25,000.00
4,000.00
25,000.00
575,000.00
12,000.00
25,000.00
45,000.00
60,000.00
KETERANGAN
(Rp)
22,000.00
17,500.00
11,000.00
6,500.00
KETERANGAN
(Rp)
385,000.00
975,000.00
400,000.00
360,000.00
298,000.00
120,000.00
130,000.00
105,000.00
115,000.00
95,000.00
100,000.00
85,000.00
90,000.00
70,000.00
75,000.00
3,000.00
80,000.00
55,000.00
165,000.00
15,000.00
500,000.00
600,000.00
270,000.00
75,000.00
85,000.00
120,000.00
150,000.00
90,000.00
KETERANGAN
(Rp)
100,000.00
1,590,000.00
1,121,488.00
KETERANGAN
(Rp)
125,000.00
270,000.00
334,000.00
7,000.00
450,000.00
7,900.00
12,000.00
10,500.00
4,100.00
3,000.00
8,500.00
8,050.00
35,000.00
6,000.00
3,000.00
1,000.00
11,000.00
300.00
65,000.00
90,000.00
100,000.00
243,000.00
293,000.00
37,500.00
432,500.00
172,500.00
187,500.00
50,000.00
10 A.4.2.1.11.1-KBPKL 1 m2 Pemasangan 1 m2 atap pelana baja ringan profil C/Z bentang <
A Tenaga
B Bahan
C PERALATAN
10 % Peralatan
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
10 % Peralatan
D Jumlah A+B+C
10 A.4.2.1.11.1-KBPKL 1 m2 Pemasangan 1 m2 atap pelana baja ringan profil C/Z bentang >
A Tenaga
B Bahan
C PERALATAN
10 % Peralatan
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
10 % Peralatan
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
10 % Peralatan
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
10 % Peralatan
D Jumlah A+B+C
24,146.00
70,000.00 10,276.00
80,000.00 11,744.00
100,000.00 1,460.00
90,000.00 666.00
91,350.00
29,804.24 91,350.00
29,804.20
2,980.42 29,804.20
145,300.20
15% 21,795.03
167,095.23
24,146.00
70,000.00 10,276.00
80,000.00 11,744.00
100,000.00 1,460.00
90,000.00 666.00
94,509.25
29,804.24 94,509.25
29,804.20
2,980.42 29,804.20
148,459.45
15% 22,268.92
170,728.37
24,146.00
70,000.00 10,276.00
100,000.00 1,460.00
90,000.00 666.00
103,957.19
29,804.24 103,957.19
29,804.20
2,980.42 29,804.20
157,907.39
15% 23,686.11
181,593.50
25,004.00
70,000.00 10,640.00
80,000.00 12,160.00
100,000.00 1,520.00
90,000.00 684.00
120,707.17
29,804.20
2,980.42 29,804.20
175,515.37
15% 26,327.31
201,842.68
25,004.00
70,000.00 10,640.00
80,000.00 12,160.00
100,000.00 1,520.00
90,000.00 684.00
124,313.49
29,804.20
2,980.42 29,804.20
179,121.69
15% 26,868.25
205,989.94
25,004.00
70,000.00 10,640.00
80,000.00 12,160.00
100,000.00 1,520.00
90,000.00 684.00
133,761.43
29,804.20
2,980.42 29,804.20
188,569.63
15% 28,285.44
216,855.07
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
Overhead & Profit
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
PASARAN BEBAS
KABUPATEN PEKALONGAN EDISI SEMESTER I 2017
HARGA JUMLAH
URAIAN PAKERJAAN BAHAN/UPAH
Rp Rp
168,295.00
15% 25,244.25
Harga Satuan Pekerjaan (D+E) 193,539.25
68,190.00
15% 10,228.50
Harga Satuan Pekerjaan (D+E) 78,418.50
1,030,550.00
15% 154,582.50
Harga Satuan Pekerjaan (D+E) 1,185,132.50
842,650.00
15% 126,397.50
Harga Satuan Pekerjaan (D+E) 969,047.50
14.A
A.2.3.1.13--KBPKL 1 m3 Mengurug Sirtu
A TENAGA
L.01 0.10 OH Pekerja
62,962.50
54,750.00
70,000.00 52,500.00
90,000.00 2,250.00
54,750.00
15% 8,212.50
62,962.50
18,434.50
ali di hitung dari 1/3 kali koefisien Pekerjaan galian
16,030.00
70,000.00 15,400.00
90,000.00 630.00
16,030.00
15% 2,404.50
18,434.50
208,322.50
18,400.00
70,000.00 17,500.00
90,000.00 900.00
162,750.00
155,000.00 162,750.00
181,150.00
15% 27,172.50
208,322.50
211,485.00
7,900.00
70,000.00 7,000.00
183,900.00
15% 27,585.00
211,485.00
105,052.50
25,350.00
70,000.00 23,100.00
90,000.00 2,250.00
66,000.00
55,000.00 66,000.00
91,350.00
15% 13,702.50
105,052.50
75,497.50
7,900.00
70,000.00 7,000.00
90,000.00 900.00
57,750.00
55,000.00 57,750.00
65,650.00
15% 9,847.50
75,497.50
B BAHAN
0.8 m3 Batu Belah 15/20
0.4 m3 Batu bulat
117 Kg Portland Sement
0.561 m3 Pasir Pasang
C PERALATAN
D Jumlah A+B+C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
731,850.00
15% 109,777.50
Satuan Pekerjaan (D+E) 841,627.50
719,790.00
15% 107,968.50
Satuan Pekerjaan (D+E) 827,758.50
673,090.00
15% 100,963.50
Satuan Pekerjaan (D+E) 774,053.50
352,170.00
15% 52,825.50
Satuan Pekerjaan (D+E) 404,995.50
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
ata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 3PP 127,298.10
31,350.00
70,000.00 21,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 1,350.00
79,344.00
750.00 52,500.00
1,200.00 17,244.00
240,000.00 9,600.00
110,694.00
15% 16,604.10
127,298.10
ata Merah Ukuran (5x11x22)cm Tebal 1/2 Bata Camp. 1SP : 4PP 124,165.50
31,350.00
70,000.00 21,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 1,350.00
76,620.00
750.00 52,500.00
1,200.00 13,800.00
240,000.00 10,320.00
107,970.00
15% 16,195.50
124,165.50
25
A,4,4,2.27-KBPKL 1 m2 Pemasangan Acian
Tenaga
HARGA JUMLAH
URAIAN PAKERJAAN BAHAN/UPAH
Rp Rp
47,895.20
28,400.00
70,000.00 14,000.00
80,000.00 12,000.00
100,000.00 1,500.00
90,000.00 900.00
13,248.00
1,200.00 7,488.00
240,000.00 5,760.00
41,648.00
15% 6,247.20
47,895.20
24,880.00
15% 3,732.00
28,612.00
26,933.00
19,520.00
70,000.00 9,800.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 720.00
3,900.00
1,200.00 3,900.00
23,420.00
15% 3,513.00
26,933.00
1 A.4.1.1.1 1 m3 Membuat Beton mutu f'c=7,4 Mpa (K100), slum (122)cm, w/c
A Tenaga
L.01 1.65 OH Pekerja
L.02 0.275 OH Tukang Batu
L.03 0.028 OH Kepala Tukang
L.04 0.083 OH Mandor
B Bahan
247 Kg Portland Semen
869 Kg Pasir Beton
999 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A+B+C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
Overhead & Profit
2 A.4.1.1.2 1 m3 Membuat Beton mutu f'c=9,8 Mpa (K125), slum (122)cm, w/c
A Tenaga
L.01 1.65 OH Pekerja
L.02 0.28 OH Tukang Batu
L.03 0.03 OH Kepala Tukang
L.04 0.08 OH Mandor
B Bahan
276 Kg Portland Semen
828 kg Pasir Beton
1,012 kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A+B+C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
B Bahan
326 Kg Portland Semen
760 Kg Pasir Beton
1,029 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
D Jumlah A+B+C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
B Bahan
448 Kg Portland Semen
667 Kg Pasir Beton
1,000 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
(E43) 0.10 jam Con. Pan. Mixer
(E49) 0.25 jam Truck Mixer
D Jumlah A+B+C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
B Bahan
384 Kg Portland Semen
692 Kg Pasir Beton
1,039 Kg Kerikil (maksimum 30 mm)
215 ltr Air
C PERALATAN
(E43) 0.10 jam Con. Pan. Mixer
(E49) 0.25 jam Truck Mixer
D Jumlah A+B+C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
853,632.16
15% 128,044.82
981,676.98
10%
utu f'c=9,8 Mpa (K125), slum (122)cm, w/c = 0,78 1,011,433.63
148,100.00
70,000.00 115,500.00
80,000.00 22,400.00
100,000.00 3,000.00
90,000.00 7,200.00
731,407.50
1,200.00 331,200.00
278.57 230,655.96
166.67 168,670.04
4.10 881.50
879,507.50
15% 131,926.13
1,011,433.63
923,068.13
15% 138,460.22
1,061,528.35
975,392.07
15% 146,308.81
1,121,700.88
1,078,907.69
15% 161,836.15
1,240,743.84
1,273,490.45
29,937.14
10,000.00 8,000.00
11,428.57 20,651.43
12,857.14 1,285.71
890,957.69
1,200.00 537,600.00
278.57 185,806.19
166.67 166,670.00
4.10 881.50
186,488.17
664,957.91 66,495.79
479,969.50 119,992.38
1,107,383.00
15% 166,107.45
1,273,490.45
1,191,415.05
21,902.85
827,622.07
1,200.00 460,800.00
278.57 192,770.44
166.67 173,170.13
4.10 881.50
186,488.17
664,957.91 66,495.79
479,969.50 119,992.38
1,036,013.09
15% 155,401.96
1,191,415.05
11,896.00
15% 1,784.40
13,680.40
147,464.50
36,930.00
70,000.00 11,970.00
85,000.00 20,400.00
100,000.00 2,400.00
90,000.00 2,160.00
91,300.00
3,000,000.00 87,000.00
12,000.00 3,600.00
7,000.00 700.00
128,230.00
15% 19,234.50
147,464.50
91,862.00
36,930.00
70,000.00 11,970.00
85,000.00 20,400.00
100,000.00 2,400.00
90,000.00 2,160.00
42,950.00
3,000,000.00 39,000.00
12,000.00 3,600.00
79,880.00
15% 11,982.00
91,862.00
141,700.00
15% 21,255.00
162,955.00
164,200.00
15% 24,630.00
188,830.00
178,700.00
15% 26,805.00
205,505.00
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
8 Kg Portland Semen
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
87,279.25
18,395.00
70,000.00 10,500.00
85,000.00 6,375.00
100,000.00 800.00
90,000.00 720.00
57,500.00
2,300.00 57,500.00
75,895.00
15% 11,384.25
87,279.25
97,129.00
47,180.00
70,000.00 28,000.00
85,000.00 17,000.00
100,000.00 2,000.00
90,000.00 180.00
37,280.00
4,000.00 20,000.00
1,200.00 9,600.00
240,000.00 7,680.00
84,460.00
15% 12,669.00
97,129.00
218,500.00
70,000.00 14,000.00
85,000.00 8,500.00
100,000.00 1,000.00
90,000.00 900.00
165,600.00
160,000.00 163,200.00
12,000.00 2,400.00
190,000.00
15% 28,500.00
218,500.00
14,640.00
70,000.00 8,400.00
85,000.00 5,100.00
100,000.00 600.00
90,000.00 540.00
34,540.00
49,000.00 34,300.00
12,000.00 240.00
49,180.00
15% 7,377.00
56,557.00
27,904.75
15,970.00
70,000.00 10,500.00
85,000.00 4,250.00
100,000.00 500.00
90,000.00 720.00
8,295.00
7,900.00 8,295.00
24,265.00
15% 3,639.75
27,904.75
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
0.15 kg Kawat 4 mm
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
0.15 kg Kawat 4 mm
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
12,200.00
70,000.00 7,000.00
85,000.00 4,250.00
100,000.00 500.00
90,000.00 450.00
25,365.00
65,000.00 23,660.00
15,500.00 1,705.00
37,565.00
15% 5,634.75
24,770.00
70,000.00 8,750.00
85,000.00 14,450.00
100,000.00 1,300.00
90,000.00 270.00
131,635.00
65,000.00 23,660.00
25,000.00 102,500.00
12,500.00 1,875.00
300.00 3,600.00
156,405.00
15% 23,460.75
24,770.00
70,000.00 8,750.00
85,000.00 14,450.00
100,000.00 1,300.00
90,000.00 270.00
135,275.00
75,000.00 27,300.00
25,000.00 102,500.00
12,500.00 1,875.00
300.00 3,600.00
160,045.00
15% 24,006.75
8,520.00
70,000.00 3,500.00
85,000.00 4,250.00
100,000.00 500.00
90,000.00 270.00
13,500.00
12,500.00 13,125.00
2,500.00 375.00
22,020.00
15% 3,303.00
49,350.00
70,000.00 17,500.00
85,000.00 28,900.00
100,000.00 2,500.00
90,000.00 450.00
160,770.00
65,000.00 47,320.00
25,000.00 102,500.00
12,500.00 3,750.00
300.00 7,200.00
210,120.00
15% 31,518.00
atuan Pekerjaan (D+E) 241,638.00
A Tenaga
Buah Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
1 bh Floor Drain
C PERALATAN
D Jumlah A+B+C
B Bahan
0.0025 bh Sealtape
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
C PERALATAN
D Jumlah A+B+C
B Bahan
D Jumlah A+B+C
B Bahan
D Jumlah A+B+C
B Bahan
D Jumlah A+B+C
B Bahan
D Jumlah A+B+C
239,900.00
70,000.00 140,000.00
80,000.00 88,000.00
100,000.00 11,000.00
90,000.00 900.00
2,120,000.00
2,000,000.00 2,000,000.00
2,000,000.00 120,000.00
2,359,900.00
15% 353,985.00
2,713,885.00
615,077.50
94,000.00
70,000.00 35,000.00
80,000.00 40,000.00
100,000.00 10,000.00
90,000.00 9,000.00
440,850.00
375,000.00 375,000.00
375,000.00 56,250.00
1,200.00 7,200.00
240,000.00 2,400.00
534,850.00
15% 80,227.50
615,077.50
555,105.00
70,600.00
80,000.00 11,600.00
100,000.00 15,000.00
90,000.00 9,000.00
412,100.00
350,000.00 350,000.00
350,000.00 52,500.00
1,200.00 7,200.00
240,000.00 2,400.00
482,700.00
15% 72,405.00
555,105.00
40,422.50
10,150.00
70,000.00 700.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 450.00
25,000.00
25,000.00 25,000.00
35,150.00
15% 5,272.50
40,422.50
71,484.00
37,150.00
70,000.00 700.00
80,000.00 32,000.00
100,000.00 4,000.00
90,000.00 450.00
25,010.00
25,000.00 25,000.00
4,000.00 10.00
62,160.00
15% 9,324.00
71,484.00
168,624.50
30,380.00
70,000.00 9,450.00
80,000.00 18,000.00
100,000.00 2,300.00
90,000.00 630.00
75,000.00 90,000.00
75,000.00 26,250.00
146,630.00
15% 21,994.50
168,624.50
43,383.75
12,150.00
70,000.00 3,780.00
80,000.00 7,200.00
100,000.00 900.00
90,000.00 270.00
25,575.00
16,500.00 19,800.00
16,500.00 5,775.00
37,725.00
15% 5,658.75
43,383.75
18,180.00
70,000.00 5,670.00
80,000.00 10,800.00
100,000.00 1,350.00
90,000.00 360.00
42,721.88
27,562.50 33,075.00
27,562.50 9,646.88
60,901.88
15% 9,135.28
70,037.16
104,233.13
8,100.00
70,000.00 2,520.00
80,000.00 4,800.00
100,000.00 600.00
90,000.00 180.00
82,537.50
53,250.00 63,900.00
53,250.00 18,637.50
90,637.50
15% 13,595.63
104,233.13
130,834.35
16,730.00
70,000.00 9,800.00
80,000.00 5,600.00
100,000.00 700.00
90,000.00 630.00
53,000.00 58,300.00
562,500.00 16,875.00
1,200.00 4,704.00
240,000.00 13,440.00
155,000.00 3,720.00
113,769.00
15% 17,065.35
130,834.35
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
275,014.00
305,000.00 253,150.00
1,200.00 4,704.00
240,000.00 13,440.00
155,000.00 3,720.00
62,482.01
374,892.06 62,482.01
361,396.01
15% 54,209.40
415,605.41
506,282.91
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
353,864.00
400,000.00 332,000.00
1,200.00 4,704.00
240,000.00 13,440.00
155,000.00 3,720.00
62,482.01
374,892.06 62,482.01
440,246.01
15% 66,036.90
506,282.91
620,822.91
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
453,464.00
520,000.00 431,600.00
1,200.00 4,704.00
240,000.00 13,440.00
155,000.00 3,720.00
62,482.01
374,892.06 62,482.01
539,846.01
15% 80,976.90
620,822.91
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
644,364.00
750,000.00 622,500.00
1,200.00 4,704.00
240,000.00 13,440.00
155,000.00 3,720.00
62,482.01
374,892.06 62,482.01
730,746.01
15% 109,611.90
840,357.91
1,651,682.91
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
1,349,864.00
1,600,000.00 1,328,000.00
1,200.00 4,704.00
240,000.00 13,440.00
155,000.00 3,720.00
62,482.01
374,892.06 62,482.01
1,436,246.01
15% 215,436.90
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
149,400.00
180,000.00 149,400.00
173,300.00
15% 25,995.00
199,295.00
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
174,300.00
210,000.00 174,300.00
198,200.00
15% 29,730.00
227,930.00
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
273,900.00
330,000.00 273,900.00
297,800.00
15% 44,670.00
342,470.00
23,900.00
70,000.00 14,000.00
80,000.00 8,000.00
100,000.00 1,000.00
90,000.00 900.00
366,860.00
442,000.00 366,860.00
390,760.00
15% 58,614.00
449,374.00
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
A Tenaga
B Bahan
27.08 cm Pengelasan
C PERALATAN
D Jumlah A+B+C
25,236.75
9,870.00
70,000.00 4,200.00
80,000.00 4,800.00
100,000.00 600.00
90,000.00 270.00
12,075.00
10,500.00 12,075.00
21,945.00
15% 3,291.75
25,236.75
7,069.00
70,000.00 3,010.00
80,000.00 3,440.00
100,000.00 430.00
90,000.00 189.00
87,700.00
75,000.00 82,500.00
800.00 1,600.00
60,000.00 3,600.00
94,769.00
15% 14,215.35
108,984.35
7,069.00
80,000.00 3,440.00
100,000.00 430.00
90,000.00 189.00
98,700.00
85,000.00 93,500.00
800.00 1,600.00
60,000.00 3,600.00
105,769.00
15% 15,865.35
121,634.35
13,978.00
70,000.00 5,950.00
80,000.00 6,800.00
100,000.00 850.00
90,000.00 378.00
403,000.00
75,000.00 330,000.00
5,000.00 73,000.00
416,978.00
15% 62,546.70
479,524.70
14,100.00
70,000.00 5,950.00
80,000.00 6,800.00
100,000.00 900.00
90,000.00 450.00
439,200.00
90,000.00 396,000.00
6,000.00 27,000.00
60,000.00 16,200.00
453,300.00
15% 67,995.00
521,295.00
14,100.00
80,000.00 6,800.00
100,000.00 900.00
90,000.00 450.00
483,200.00
100,000.00 440,000.00
6,000.00 27,000.00
60,000.00 16,200.00
497,300.00
15% 74,595.00
571,895.00
335,801.29
274,670.00
70,000.00 116,900.00
80,000.00 133,600.00
100,000.00 16,700.00
90,000.00 7,470.00
17,331.12
1,050.00 6,485.85
400.49 10,845.27
292,001.12
15% 43,800.17
335,801.29
A Tenaga
B Bahan
C PERALATAN
D Jumlah A+B+C
175,797.63
15,367.50
70,000.00 1,050.00
85,000.00 12,750.00
100,000.00 1,500.00
90,000.00 67.50
137,500.00
125,000.00 137,500.00
152,867.50
15% 22,930.13
175,797.63
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
17 Buah Keramik
C PERALATAN
D Jumlah A + B + C
133,060.06
34,330.00
70,000.00 17,500.00
80,000.00 13,600.00
100,000.00 1,700.00
90,000.00 1,530.00
81,374.40
1,090.00 57,770.00
1,200.00 8,294.40
10,000.00 6,910.00
240,000.00 8,400.00
115,704.40
15% 17,355.66
133,060.06
34,330.00
70,000.00 17,500.00
80,000.00 13,600.00
100,000.00 1,700.00
90,000.00 1,530.00
81,374.40
545.00 57,770.00
1,200.00 8,294.40
10,000.00 6,910.00
240,000.00 8,400.00
115,704.40
133,060.06
136,902.33
34,330.00
70,000.00 17,500.00
80,000.00 13,600.00
100,000.00 1,700.00
90,000.00 1,530.00
84,715.50
6,111.11 61,111.10
1,200.00 8,294.40
240,000.00 8,400.00
10,000.00 6,910.00
119,045.50
15% 17,856.83
136,902.33
34,330.00
70,000.00 17,500.00
80,000.00 13,600.00
100,000.00 1,700.00
90,000.00 1,530.00
247,737.76
34,166.67 224,133.36
1,200.00 8,294.40
240,000.00 8,400.00
10,000.00 6,910.00
282,067.76
15% 42,310.16
324,377.92
126,999.56
34,330.00
70,000.00 17,500.00
80,000.00 13,600.00
100,000.00 1,700.00
90,000.00 1,530.00
76,104.40
2,000.00 52,500.00
1,200.00 8,294.40
10,000.00 6,910.00
240,000.00 8,400.00
110,434.40
15% 16,565.16
126,999.56
34,330.00
70,000.00 17,500.00
80,000.00 13,600.00
100,000.00 1,700.00
90,000.00 1,530.00
55,904.40
2,140.00 36,380.00
1,200.00 8,294.40
240,000.00 4,320.00
10,000.00 6,910.00
90,234.40
15% 13,535.16
103,769.56
A Tenaga
B Bahan
0.1 Kg Plamir
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
0.1 Kg Plamir
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
0.1 Kg Plamir
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
0.1 Kg Plamir
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
Tembok Baru (1lap.Plamir, 1lap Cat Dasar,2 lap. Cat Penutup) Interior Kw A 22,011.00
7,340.00
70,000.00 1,400.00
80,000.00 5,040.00
100,000.00 630.00
90,000.00 270.00
11,800.00
12,000.00 1,200.00
15,000.00 1,500.00
35,000.00 9,100.00
19,140.00
15% 2,871.00
22,011.00
Tembok Baru (1lap.Plamir, 1lap Cat Dasar,2 lap. Cat Penutup) Interior, Kw B 17,346.60
7,340.00
70,000.00 1,400.00
80,000.00 5,040.00
100,000.00 630.00
90,000.00 270.00
7,744.00
12,000.00 1,200.00
15,000.00 1,500.00
19,400.00 5,044.00
15,084.00
15% 2,262.60
17,346.60
Tembok Baru (1lap.Plamir, 1lap Cat Dasar,2 lap. Cat Penutup) exterior Kw A 34,270.00
7,340.00
70,000.00 1,400.00
80,000.00 5,040.00
100,000.00 630.00
90,000.00 270.00
22,460.00
12,000.00 1,200.00
15,000.00 1,500.00
76,000.00 19,760.00
29,800.00
15% 4,470.00
34,270.00
7,340.00
70,000.00 1,400.00
80,000.00 5,040.00
100,000.00 630.00
90,000.00 270.00
19,080.00
12,000.00 1,200.00
15,000.00 1,500.00
63,000.00 16,380.00
26,420.00
15% 3,963.00
30,383.00
11,270.00
70,000.00 4,200.00
80,000.00 6,400.00
100,000.00 400.00
90,000.00 270.00
5,292.00
15,000.00 1,800.00
19,400.00 3,492.00
16,562.00
15% 2,484.30
19,046.30
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
A Tenaga
B Bahan
C PERALATAN
D Jumlah A + B + C
112,980.00
70,000.00 66,430.00
80,000.00 38,000.00
90,000.00 8,550.00
0.00 -
112,980.00
15% 16,947.00
22,540.00
70,000.00 13,230.00
80,000.00 7,600.00
90,000.00 1,710.00
0.00 -
22,540.00
15% 3,381.00
30,500.00
70,000.00 17,920.00
80,000.00 10,240.00
90,000.00 2,340.00
0.00 -
30,500.00
15% 4,575.00
34,950.00
70,000.00 20,580.00
80,000.00 11,760.00
90,000.00 2,610.00
0.00 -
34,950.00
15% 5,242.50