RAB TERBARU 17 Sep

PT.
MONODON PILAR NUSANTARA

DAFTAR KUANTITAS DAN HARGA
PEKERJAAN : Revitalisasi Kawasan Pusaka Benteng Otanaha Kota Gorontalo

LOKASI : Kota Gorontalo, Provinsi Gorontalo
TAHUN : 2018
SESUAI RENCANA ADENDUM 01

HARGA SATUAN
NO URAIAN PEKERJAAN VOLUME SAT
Rp.
I PEKERJAAN PERSIAPAN
1 Papan Proyek 1,20 x 0,8 m 1.00 bh 500,000.00
2 Pelaksanaan K3 1.00 Unit 168,094,000.00
3 Sewa Direksi Kit, Gudang & Barak Pekerja 5.00 bln 5,000,000.00
sub Total 1
II PEKERJAAN PENJUALAN SOUVENIR (4 UNIT)

A Pekerjaan Struktur Bawah
Perataan Lokasi 189.20 m2 6,296.40
Galian Tanah Biasa 2.06 m3 59,950.00
Pekerjaan Pondasi
Pekerjaan Pondasi Batu Kali/Gunung 1SP:3PP 4.76 m3 765,517.00
Pekerjaan Pondasi Batu Kosong 2.27 m3 395,191.50
Pasir Urug Bawah Pondasi 0.76 m3 195,580.00
Pekerjaan Pondasi Pas. Batu Bata 1:3 26.46 m2 127,234.80
Pekerjaan Bawah Lantai Rabat

Urugan Tanah (Dipadatkan) 10.80 m3 52,470.00
Urugan Pasir (Dipadatkan 1.50 m3 195,580.00
Jumlah
B Pekerjaan Struktur Beton
Pek. Pondasi Telapak
galian tanah 4.32 m3 59,950.00
urugan tanah kmbali 1.08 m3 42,900.00
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
lantai kerja beton beton tumbuk 0.56 m3 658,053.00
Urugan Pasir 0.35 m3 195,580.00
Pek. Lantai Entrance Dan Tangga

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
C Pekerjaan Struktur
Kolom
Pek. Kolom IWF 150X75X5X7 1,075.20 Kg 39,105.00
Pek Endplate 10 mm + 4 lubang 44.32 Kg 35,750.00
Plat Stifener 10X30 mm 70.55 Kg 49,280.00
Pek. Baut Angkur 17 96.00 Bh 23,815.00
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Balok Lantai IWF 150X75X5X7 1,680.00 Kg 39,105.00
Pek. Endplate 10 mm + 8 lubang 97.20 Kg 35,750.00
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Ring Balok IWF 150x75x5x7 1,344.00 Kg 39,105.00
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Rangka Kuda-Kuda Baja Ringan 40x60 326.40 m1 147,345.00
Pek. Baut 14 288.00 Bh 26,568.30
Pek. Rangka Pengaku Besi Hollow 40x60 51.04 m1 147,345.00
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pek. Rangka Cover Kolom, Besi Hollow 20x40 mm 117.22 m1 85,332.50
Pengelasan 6.06 m1 28,039.00
Pek. Gording, Besi Hollow 40x60 mm 304.00 M1 147,345.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Pek. Lantai Plur 99.64 m2 34,650.00
Pek . Lantai Batu Andesit, Teras dan Tangga 46.80 m2 289,998.50
Jumlah
E Pekerjaan Arsitektur
Pekerjaan Dinding
Pek. Pasang Papan Cover Kolom 47.62 m2 327,690.00
Pek. Rangka Dinding Besi Hollow 40x60 mm 345.60 m1 147,345.00
Pek. Dinding Woodplank 148.40 m2 290,482.50
Pekerjaan Plesteran
Pek. Plesteran Profil 25.76 m2 57,509.10
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pek. Kusen Pintu Gudang 0.06 m3 6,811,887.50
Pek. Daun Pintu Gudang 4.59 m2 593,175.00
Pekerjaan Plafond
Pek. Plafond PVC Ex. Shunda Plafon 249.81 m2 158,961.00
Pekerjaan Rangka Plafon 249.81 m2 394,311.50
Pekerjaan Railing Keliling
Pek. Rangka Railing, Besi Hollow 40x60 182.40 m1 147,345.00
Pek. Railing, Besi Hollow 20x40 57.60 m1 85,332.50
Pek. Pion railing, Balok Kayu 40x40, Diprofil 106.64 m1 54,670.00
Pengelasan 33.76 m1 28,039.00
Pek. Rangka Railing Dinding, Besi Hollow 40x60 180.32 m1 147,345.00
Pengelasan 27.28 m1 28,039.00
Pekerjaan Pengecetan
Pengecatan Rangka Kolom, Balok, Ring balok 175.68 m2 76,505.00
Pek. Pengecetan Kolom, Motif tekstur Kayu 47.62 m2 76,505.00
Pek. Pengecetan Railing Keliling dan Tangga 96.52 m2 76,505.00
(motif Tekstur Kayu)
Pek. Pengecatan Dinding 174.16 m2 43,223.95
Jumlah
F Pekerjaan Atap
Pekerjaan Atap Spandek 346.00 m2 229,746.00
Pekerjaan Finishing Atap Alang-Alang 304.00 m2 187,011.00
Pekerjaan Nok Bubungan Atap 30.40 m1 60,120.50
Pekerjaan Lisplank Kayu 2X2/20 75.76 m1 54,670.00
Pekerjaan Dinding Atap
Pek. Dinding papan woodplank 8 mm 75.52 m2 290,482.50
(Langsung Pasang Ke rangka Kuda-kuda)
Pek. Daun Jendela + Ventilasi Angin 3.24 m2 778,360.00
Jumlah
G Pekerjaan Elektrikal
Pas. Panel Box MCB 2 group 4.00 Unit 282,886.18
Pas. Instalasi Titik Lampu 20.00 Titik 93,940.88
Pas. Instalasi Stop Kontak 4.00 Titik 37,113.78
Pas. Saklar Seri 8.00 Unit 38,979.38
Pas. Stop Kontak 4.00 Unit 37,113.78
Pas. Lampu SL 25 Watt + Stand 20.00 Unit 203,314.76
Jumlah
sub Total 2
III PEKERJAAN AREA AULA & SOUVENIR
A Pekerjaan Persiapan
Sewa Pengadaan Listrik Kerja 5.00 bln 3,500,000.00
Sewa Pengadaan Air Kerja 5.00 bln 2,000,000.00
Pembersihan awal dan akhir 1,730.40 m2 5,148.00
Jumlah
B Pondasi Batu Gunung keliling
Pekerjaan Galian Tanah Biasa 48.17 m3 59,950.00
Urugan Tanah kembali 13.668125 m3 42,900.00
Pasir Urug bawah pondasi 6.04085 m3 195,580.00
Pasangan Batu kosong 18.96 m3 395,191.50
Pondasi Batu Gunung 1:3 78.71544 m3 765,517.00
plesteran 200.0936 m2 57,509.10
acian 200.0936 m2 34,650.00
pengcetan 200.0936 m2 43,223.95
pagar brc 248.54 m2 217,142.44
cor beton tiang pagar brc 1:2:3 1.85 m3 692,593.00
timbunan Sirtu 393.89 m3 140,250.00
Jumlah
C bak lingkaran pohon 1/2 bata
pasir alas 0.56 m3 195,580.00
Rolag 1/2 bata pohon 1;4 52.64 m2 123,244.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
galian tanah 9.45 59,950.00
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00

Acian 178.47 m2 34,650.00
Pengecatan Tembok Baru 178.47 m2 43,223.95
Tanah Subur tebal 20 cm 34.33 m3 105,820.00
Tanaman The tehan jarak per 20 cm 373.33 phn 36,256.00
Pohon Tanjung Tinggi 3 meter 10.00 phn 156,200.00
Jumlah
E Pekerjaan Paving Blok K300

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
G kanstin Bahu Jalan
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
1V PEKERJAAN SALURAN
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
cor penutup saluran k 250 11.23 m3 966,115.25
cor beton tumbuk 1:3:5 3.94 m3 658,053.00
Pembesian dia. 12" - 15 (satu lapis besi saluran) 1,009.84 kg 16,854.75
Bekesting plat pnutup saluran 58.08 m2 157,844.50
Jumlah
sub Total 4
V PENYAMBUNGAN LISTRIK 1.00 ls 3,500,000.00

Jumlah
sub Total 5
VI PEKERJAAN TERAS OTANAHA 8 SEGMEN
1 Pekerjaan Persiapan
Pengukuran 1.00 ls 5,000,000.00
Jumlah
2 Pekerjaan Pondasi Batu Gunung Menerus

42,900.00
Urugan tanah kembali 8.23 m3
Pondasi Batu Gunung sp 1:4 129.11 m3 765,517.00
Pasir Urug Bawah Pondasi t = 5 cm 3.29 m3 195,580.00
Pasangan Batu Kosong 13.17 m3 395,191.50
plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
3 Pekerjaan Pondasi Batu Gunung Melintang + Tangga
Urugan tanah kembali 5.57 m3 42,900.00
plesteran 1:4 14.84 m2 57,509.10
Jumlah
4 Pekerjaan Pedestrian
Timbunan t=60 cm 941.59 m3 140,250.00
Pekerjaan Kanstin Pracetak 22x25x60 cm 610.10 m' 250,910.00
Urugan pasir bawah kanstin t= 5 cm 7.63 m3 195,580.00
Spesi bawah kanstin 1:4 t =1,5 cm 152.53 m2 57,509.00
pengecetan kanstin 268.44 m2 43,223.95
Lantai Rabat 1:2:3 t=10 cm 43.77 m2 692,593.00
Finishing Andesit 437.70 m3 289,998.50
Coating andesit 437.70 m2 37,059.00
finising koral sikat warna 122.02 m2 155,166.00
coating koral sikat 122.02 bh 37,059.00
Buis beton dia 30-100 (saluran) 206.17 m' 291,989.50
Pek. Pembuatan Lubang Biopori Sedalam 1 m 51.54 115,830.00
Jumlah
5 Tempat Istirahat (8 buah)
Galian tanah Biasa 18.72 m3 59,950.00
Pondasi Batu kali sp 1:4 6.56 m3 765,517.00
Pasir Urug bawah pondasi t = 5 cm 0.80 m3 195,580.00
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Bekisting sloof 8.00 m2 163,152.00
Pek. Kolom 15x20 cm (K-250)

Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Bekisting kolom 73.92 m2 297,478.50
Ringbalk 15 x 15 cm (K-250)
Beton K-250 6.20 m3 966,115.25
Bekisting ringbalk 12.41 m2 516,133.35
Pembesian dia. 12" - 15 247.23 kg 16,850.30
Pasangan Dinding 1/2 Bata 1:4 81.92 m2 123,244.00

Plesteran dinding 163.84 m2 57,509.00
Dinding Batu Alam Jenis Templek 163.84 m2 331,457.50
Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Pengecatan Pipa Galvanis (putih) 136.93 m2 43,223.95
Tanaman Lee Kwan Yee 160.00 plbg 50,000.00
Tempat Sampah 8.00 bh 250,000.00
Tempat Duduk
Urugan kembali 0.67 m3 42,900.00
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Lantai kerja 1:2:3 t=10 cm 0.54 m3 692,593.00
Pasir urug t = 10 cm 0.54 m3 195,580.00
Rabat Beton K-250 (tempat duduk) 0.96 m3 966,115.25
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Pengecatan Bangku (cokelat) 36.00 m2 43,223.95
Jumlah
6 Vegetasi
Pohon Tanjung 48.00 phn 156,200.00
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Bayam Merah 960.00 phn 30,976.00
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Bunga Lilis Paris 208.00 phn 13,376
Bunga Iris 352.00 phn 14,036
Palm Kuning 32.00 phn 223,476
Teh tehan 20 cm 144.00 phn 36,256
Bayam Merah 248.00 phn 30,976
Rumput jepang 229.44 m2 51,700.00
Taman C
Rumput Jepang 746.29 m2 51,700
Bunga Lilis Paris 266.00 plbg 13,376
Bunga Iris 338.00 plbg 14,036
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Galian Tanah Keras 154.04 m3 59,950.00
Urugan Kembali 38.51 m3 42,900.00
Pasir Urug Bawah Lantai 64.22 m3 195,580.00
Cor beton 1:2:3 16.80 m3 692,593.00
Finishing Andesit Abu-abu Tua 98.55 m2 289,998.50
Pekerjaan coating andesit 98.55 m2 37,059.00
Railing per 2 meter'

Pipa Galvanis Medium A 2' 540.96 m' 394,311.50
Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6
VII PEKERJAAN PLUMBING KAWASAN

1 Submersible pompa head 70 m 3.00 bh 15,000,000.00
2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
4 Stop Kran Kuningan dia 25 6.00 bh 285,000.00
5 Clamp Saddle Tee Dia 25 2.00 bh 350,000.00
6 Clamp Saddle Tee Dia 75-25 1.00 bh 275,000.00
7 Reservoir kapasitas 9 m3
- Galian tanah cadas 19.25 m3 79,816.00
- Urugan tanah kembali 6.42 m3 42,900.00
- Urugan pasir 0.35 m3 195,580.00
- Lantai kerja 1;3:5 (t= 7 cm) 0.70 m3 658,053.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
- Cat Waterproof 21.47 m2 34,533.95
- Pipa ventilasi pvc 2' 0.15 m' 215,750.00
Accessories reservoir
. Pipa inlet GIP dia. 1 1/4" 3.00 m' 252,263.00
. Pipa penguras GIP dia. 2" 1.00 m' 364,485.00
. Pipa outlet GIP dia. 2" 1.00 m' 364,485.00
. Stop kran bronze dia. 2" 2.00 bh 285,000.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
. Box Selenoid Valve 1.00 unit 3,000,000.00
Reservoir kapasitas 12 m3
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
- Pipa ventilasi 0.15 bh 215,750.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
VIII PEKERJAAN MEKANIKAL KAWASAN
1 Instalasi Kabel NYY 4x6 mm 178.59 m' 168,465.00
2 Instalasi Kabel NYY 3 x 2.5 mm2 654.43 m' 146,465.00
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
IX PEKERJAAN LAIN-LAIN
1 Pembersihan Akhir 1.00 ls 5,000,000.00
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
ADENDUM 01
JUMLAH
Rp.
500,000.00
168,094,000.00
25,000,000.00
193,594,000.00
1,191,278.88
123,736.80
3,642,146.16
895,345.86
147,702.02
3,367,141.75
566,676.00
294,152.32
10,228,179.79
258,696.24
46,280.52
5,749,728.17
6,584,698.14
6,988,306.84
365,487.90
68,061.84
2,040,435.41
10,038,248.44
21,737,216.29
15,106,174.29
68,983,334.08
42,045,696.00
1,584,554.40
3,476,881.41
2,286,240.00
752,566.76
65,696,400.00
3,474,900.00
5,432,627.20
12,193,280.00
1,874,126.76
52,557,120.00
3,040,537.50
4,346,101.76
10,669,120.00
1,649,814.76
48,093,408.00
784,265.63
7,651,670.40
7,520,488.80
1,519,713.80
10,002,765.47
170,004.88
44,792,880.00
100,940.40
331,716,103.93
3,452,526.00
13,571,929.80
17,024,455.80
15,603,287.04
50,922,432.00
43,107,603.00
1,481,434.42
892,584.00
419,612.27
2,721,486.90
39,709,729.49
98,502,167.19
26,875,728.00
4,915,152.00
5,830,008.80
946,596.64
26,569,250.40
764,903.92
13,440,398.40
3,642,862.08
7,384,140.19
-
7,527,883.13
351,257,259.87
79,492,116.00
56,851,344.00
1,827,663.20
4,141,799.20
-
21,937,238.40
-
2,521,886.40
166,772,047.20
1,131,544.70
1,878,817.60
148,455.12
311,835.04
148,455.12
4,066,295.20
7,685,402.78
953,666,783.45
17,500,000.00
10,000,000.00
8,908,099.20
36,408,099.20
2,887,941.38
586,362.56
1,181,469.44
7,492,830.84
60,258,007.48
11,507,202.85
6,933,243.24
8,648,835.76
53,967,497.43
1,279,911.86
55,243,558.12
209,986,860.97
101,435.40
110,307.12
6,487,564.16
2,724,551.12
1,641,578.40
2,047,777.86
13,113,214.06
566,446.57
307,994.49
2,072,570.83
15,526,525.61
10,263,890.02
6,184,141.43
7,714,372.86
3,633,316.47
13,535,573.33
1,562,000.00
61,366,831.61
594,687,538.33
20,770,315.34
615,457,853.67
90,455.56
98,366.96
2,299,041.69
1,851,148.92
1,115,341.92
1,391,327.08
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83
889,439.17
21,456,149.70
4,732,527.36
2,544,758.37
10,846,382.69
2,592,603.79
17,020,680.89
9,167,608.56
71,943,314.34
71,943,314.34
3,500,000.00
3,500,000.00
3,500,000.00
5,000,000.00
17,500,000.00
10,000,000.00
28,345,196.88
60,845,196.88
1,973,554.00
353,067.00
98,835,537.50
643,458.20
5,204,672.06
2,063,426.51
68,009,013.60
177,082,728.86
1,334,487.00
238,738.50
90,606,592.12
435,361.08
3,518,785.12
853,435.04
96,987,398.86
132,058,321.48
153,080,191.00
1,491,541.98
8,771,560.23
11,603,210.03
30,314,795.61
126,932,343.45
16,220,724.30
18,933,355.32
4,521,939.18
60,199,475.22
5,970,167.78
570,097,625.56
1,122,264.00
200,772.00
5,021,791.52
156,464.00
632,306.40
579,669.15
2,064,330.25
1,305,216.00
3,062,585.34
10,899,785.06
21,989,610.72
5,989,914.55
6,405,214.92
4,165,899.67
10,096,148.48
9,422,274.56
54,305,996.80
20,401,418.40
100,060,486.24
5,918,655.47
8,000,000.00
2,000,000.00
160,066.50
28,743.00
1,781,287.20
374,000.22
105,613.20
927,470.64
1,150,180.00
1,247,400.00
1,556,062.20
281,131,626.50
68,857,074.00
7,497,600.00
168,205,950.00
22,452,887.60
29,736,960.00
47,857,920.00
11,228,800.00
43,577,820.00
4,855,868.16
2,782,208.00
4,940,672.00
7,151,232.00
5,220,864.00
7,682,048.00
11,862,048.00
1,992,802.24
38,583,193.00
3,558,016.00
4,744,168.00
15,643,320.00
8,411,392.00
6,195,200.00
523,038,043.00
9,234,757.95
1,652,089.73
12,559,521.74
11,635,562.40
28,579,352.18
3,652,164.45
213,305,171.79
19,050,955.96
299,669,576.20
###
45,000,000.00
28,932,026.48
22,399,611.58
1,710,000.00
700,000.00
275,000.00
1,536,458.00
275,418.00
68,453.00
460,637.10
3,970,733.66
12,689,226.00
5,839,320.29
743,935.50
741,443.91
32,362.50
756,789.00
364,485.00
364,485.00
570,000.00
170,000.00
115,700.00
3,000,000.00
2,773,606.00
496,782.00
86,055.20
579,086.64
6,656,534.05
14,099,140.00
6,717,055.02
797,989.50
795,316.87
32,362.50
756,789.00
364,485.00
364,485.00
570,000.00
170,000.00
115,700.00
3,000,000.00
169,091,471.79
169,091,471.79
30,086,164.35
95,851,089.95
20,000,000.00
145,937,254.30
5,000,000.00
2,500,000.00
7,500,000.00
###
449,726,356.14
###
###
PT.MONODON PILAR NUSANTARA
REKAPITULASI BIAYA
INSTANSI : Satuan Kerja Penataan Bangunan dan Lingkungan Gorontalo

LOKASI : Kota Gorontalo,Provinsi Gorontalo
TAHUN ANGGARAN: 2018
JUMLAH
NO URAIAN PEKERJAAN
Rp.
I PEKERJAAN PERSIAPAN 193,594,000.00
II PEKERJAAN PENJUALAN SOUVENIR (4 UNIT) 953,666,783.45
III PEKERJAAN AREA AULA & SOUVENIR 943,178,541.63
IV PEKERJAAN SALURAN 71,943,314.34
V PENYAMBUNGAN LISTRIK 3,500,000.00
VI PEKERJAAN TERAS OTANAHA 8 SEGMEN 2,008,852,195.86
VII PEKERJAAN PLUMBING KAWASAN 169,091,471.79
VIII PEKERJAAN MEKANIKAL KAWASAN 145,937,254.30
IX PEKERJAAN LAIN-LAIN 7,500,000.00
JUMLAH ###
PPN 10 % 449,726,356.14
TOTAL ###
DIBULATKAN ###
Terbilang
Gorontalo, 26 Januari 2018

MERIA F.DETI
PIMPINAN CABANG

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
kontrol
ADENDUM 01 PELAKSANAAN PEKERJAAN TAMBAH
JUMLAH HARGA SATUAN JUMLAH
VOLUME VOLUME
Rp. Rp. Rp.
500,000.00 500,000.00 - -
168,094,000.00 168,094,000.00 - -
25,000,000.00 5,000,000.00 - -
193,594,000.00 sub Total 1 - sub Total 1
1,191,278.88 6,296.40 - -
123,736.80 59,950.00 - -
- -
3,642,146.16 765,517.00 - -
895,345.86 395,191.50 - -
147,702.02 195,580.00 - -
3,367,141.75 127,234.80 - -
- -
- -
566,676.00 52,470.00 - -
294,152.32 195,580.00 - -
10,228,179.79 Jumlah - Jumlah
258,696.24 59,950.00 - -
46,280.52 42,900.00 - -
5,749,728.17 1,007,451.67 - -
6,584,698.14 154,902.00 - -
6,988,306.84 16,854.75 - -
365,487.90 658,053.00 - -
68,061.84 195,580.00 - -
2,040,435.41 966,115.25 - -
- -
10,038,248.44 1,007,451.67 - -
21,737,216.29 218,157.53 - -
15,106,174.29 151,607.53 - -
42,045,696.00 39,105.00 - -
1,584,554.40 35,750.00 - -
3,476,881.41 49,280.00 - -
2,286,240.00 23,815.00 - -
752,566.76 28,039.00 - -
- -
65,696,400.00 39,105.00 - -
3,474,900.00 35,750.00 - -
5,432,627.20 49,280.00 - -
12,193,280.00 23,815.00 - -
1,874,126.76 28,039.00 - -
52,557,120.00 39,105.00 - -
3,040,537.50 35,750.00 - -
4,346,101.76 49,280.00 - -
10,669,120.00 23,815.00 - -
1,649,814.76 28,039.00 - -
48,093,408.00 147,345.00 - -
784,265.63 35,750.00 - -
7,651,670.40 26,568.30 - -
7,520,488.80 147,345.00 - -
1,519,713.80 28,039.00 - -
- -
10,002,765.47 85,332.50 - -
170,004.88 28,039.00 - -
- -
44,792,880.00 147,345.00 - -
100,940.40 28,039.00 - -
- -
3,452,526.00 34,650.00 - -
13,571,929.80 289,998.50 - -
15,603,287.04 327,690.00 - -
50,922,432.00 147,345.00 - -
43,107,603.00 290,482.50 - -
- -
1,481,434.42 57,509.10 - -
892,584.00 34,650.00 - -
419,612.27 6,811,887.50 - -
2,721,486.90 593,175.00 - -
- -
39,709,729.49 158,961.00 - -
98,502,167.19 394,311.50 - -
- -
26,875,728.00 147,345.00 - -
4,915,152.00 85,332.50 - -
5,830,008.80 54,670.00 - -
946,596.64 28,039.00 - -
26,569,250.40 147,345.00 - -
764,903.92 28,039.00 - -
13,440,398.40 76,505.00 - -
3,642,862.08 76,505.00 - -
7,384,140.19 76,505.00 - -
- - -
7,527,883.13 43,223.95 - -
79,492,116.00 229,746.00 - -
56,851,344.00 187,011.00 - -
1,827,663.20 60,120.50 - -
4,141,799.20 54,670.00 - -
- - -
21,937,238.40 290,482.50 - -
- - -
2,521,886.40 778,360.00 - -
1,131,544.70 282,886.18 - -
1,878,817.60 93,940.88 - -
148,455.12 37,113.78 - -
311,835.04 38,979.38 - -
148,455.12 37,113.78 - -
4,066,295.20 203,314.76 - -
953,666,783.45 sub Total 2 -
17,500,000.00 3,500,000.00 - -
10,000,000.00 2,000,000.00 - -
8,908,099.20 5,148.00 - -
2,887,941.38 59,950.00 - -
586,362.56 42,900.00 - -
1,181,469.44 195,580.00 - -
7,492,830.84 395,191.50 - -
60,258,007.48 765,517.00 - -
11,507,202.85 57,509.10 - -
6,933,243.24 34,650.00 - -
8,648,835.76 43,223.95 - -
53,967,497.43 217,142.44 - -
1,279,911.86 692,593.00 - -
55,243,558.12 140,250.00 - -
101,435.40 59,950.00 - -
110,307.12 195,580.00 - -
6,487,564.16 123,244.00 - -
2,724,551.12 57,509.10 - -
1,641,578.40 34,650.00 - -
2,047,777.86 43,223.95 - -
566,446.57 59,950.00 - -
307,994.49 195,580.00 - -
2,072,570.83 658,053.00 - -
15,526,525.61 123,244.00 - -
10,263,890.02 57,509.00 - -
6,184,141.43 34,650.00 - -
7,714,372.86 43,223.95 - -
3,633,316.47 105,820.00 - -
13,535,573.33 36,256.00 - -
1,562,000.00 156,200.00 - -
594,687,538.33 279,988.50 - -
20,770,315.34 195,580.00 - -
90,455.56 59,950.00 - -
98,366.96 195,580.00 - -
2,299,041.69 692,593.00 - -
1,851,148.92 57,509.10 - -
1,115,341.92 34,650.00 - -
1,391,327.08 43,223.95 - -
2,693,163.83 59,950.00 - -
889,439.17 195,580.00 - -
21,456,149.70 765,517.00 - -
4,732,527.36 57,509.10 - -
2,544,758.37 34,650.00 - -
10,846,382.69 966,115.25 - -
2,592,603.79 658,053.00 - -
17,020,680.89 16,854.75 - -
9,167,608.56 157,844.50 - -
3,500,000.00 3,500,000.00 - -
3,500,000.00 Jumlah Jumlah
3,500,000.00 sub Total 5 sub Total 5
5,000,000.00 5,000,000.00 - -
17,500,000.00 3,500,000.00 - -
10,000,000.00 2,000,000.00 - -
28,345,196.88 5,148.00 - -
1,973,554.00 59,950.00 - -
353,067.00 42,900.00 - -
98,835,537.50 765,517.00 - -
643,458.20 195,580.00 - -
5,204,672.06 395,191.50 - -
2,063,426.51 57,509.10 - -
- -
68,009,013.60 217,142.44 - -
1,334,487.00 59,950.00 - -
238,738.50 42,900.00 - -
90,606,592.12 765,517.00 - -
435,361.08 195,580.00 - -
3,518,785.12 395,191.50 - -
853,435.04 57,509.10 - -
132,058,321.48 140,250.00 - -
153,080,191.00 250,910.00 - -
1,491,541.98 195,580.00 - -
8,771,560.23 57,509.00 - -
11,603,210.03 43,223.95 - -
30,314,795.61 692,593.00 - -
126,932,343.45 289,998.50 - -
16,220,724.30 37,059.00 - -
18,933,355.32 155,166.00 - -
4,521,939.18 37,059.00 - -
60,199,475.22 291,989.50 - -
5,970,167.78 115,830.00 - -
1,122,264.00 59,950.00 - -
200,772.00 42,900.00 - -
5,021,791.52 765,517.00 - -
156,464.00 195,580.00 - -
632,306.40 395,191.50 - -
579,669.15 966,115.25 - -
2,064,330.25 16,850.30 - -
1,305,216.00 163,152.00 - -
3,062,585.34 966,115.25 - -
10,899,785.06 16,850.30 - -
21,989,610.72 297,478.50 - -
5,989,914.55 966,115.25 - -
6,405,214.92 516,133.35 - -
4,165,899.67 16,850.30 - -
10,096,148.48 123,244.00 - -
9,422,274.56 57,509.00 - -
54,305,996.80 331,457.50 - -
20,401,418.40 224,290.00 - -
100,060,486.24 394,311.50 - -
5,918,655.47 43,223.95 - -
8,000,000.00 50,000.00 - -
2,000,000.00 250,000.00 - -
160,066.50 59,950.00 - -
28,743.00 42,900.00 - -
1,781,287.20 127,234.80 - -
374,000.22 692,593.00 - -
105,613.20 195,580.00 - -
927,470.64 966,115.25 - -
1,150,180.00 57,509.00 - -
1,247,400.00 34,650.00 - -
1,556,062.20 43,223.95 - -
68,857,074.00 105,820.00 - -
7,497,600.00 156,200.00 - -
168,205,950.00 51,700.00 - -
22,452,887.60 105,820.00 - -
29,736,960.00 30,976.00 - -
47,857,920.00 36,256.00 - -
11,228,800.00 14,036.00 - -
43,577,820.00 223,476.00 - -
4,855,868.16 105,820.00 - -
2,782,208.00 13,376 - -
4,940,672.00 14,036 - -
7,151,232.00 223,476 - -
5,220,864.00 36,256 - -
7,682,048.00 30,976 - -
11,862,048.00 51,700.00 - -
1,992,802.24 105,820.00 - -
38,583,193.00 51,700 - -
3,558,016.00 13,376 - -
4,744,168.00 14,036 - -
15,643,320.00 223,476 - -
8,411,392.00 36,256 - -
6,195,200.00 30,976 - -
523,038,043.00 Jumlah Total - Jumlah Total

9,234,757.95 59,950.00 - -
1,652,089.73 42,900.00 - -
12,559,521.74 195,580.00 - -
11,635,562.40 692,593.00 - -
28,579,352.18 289,998.50 - -
3,652,164.45 37,059.00 - -
213,305,171.79 394,311.50 - -
19,050,955.96 43,223.95 - -
### sub total 6 - sub total 6
45,000,000.00 15,000,000.00 - -
28,932,026.48 162,002.50 - -
22,399,611.58 143,247.50 - -
1,710,000.00 285,000.00 - -
700,000.00 350,000.00 - -
275,000.00 275,000.00 - -
1,536,458.00 79,816.00 - -
275,418.00 42,900.00 - -
68,453.00 195,580.00 - -
460,637.10 658,053.00 - -
3,970,733.66 966,115.25 - -
12,689,226.00 352,478.50 - -
5,839,320.29 16,850.35 - -
743,935.50 34,650.00 - -
741,443.91 34,533.95 - -
32,362.50 215,750.00 - -
756,789.00 252,263.00 - -
364,485.00 364,485.00 - -
364,485.00 364,485.00 - -
570,000.00 285,000.00 - -
170,000.00 170,000.00 - -
115,700.00 115,700.00 - -
3,000,000.00 3,000,000.00 - -
2,773,606.00 79,816.00 - -
496,782.00 42,900.00 - -
86,055.20 195,580.00 - -
579,086.64 658,053.00 - -
6,656,534.05 966,115.25 - -
14,099,140.00 352,478.50 - -
6,717,055.02 16,850.35 - -
797,989.50 34,650.00 - -
795,316.87 34,533.95 - -
32,362.50 215,750.00 - -
- -
756,789.00 252,263.00 - -
364,485.00 364,485.00 - -
364,485.00 364,485.00 - -
570,000.00 285,000.00 - -
170,000.00 170,000.00 - -
115,700.00 115,700.00 - -
3,000,000.00 3,000,000.00 - -
169,091,471.79 sub total 7 - sub total 7
30,086,164.35 168,465.00 - -
95,851,089.95 146,465.00 - -
20,000,000.00 5,000,000.00 - -
5,000,000.00 5,000,000.00 - -
2,500,000.00 2,500,000.00 - -
7,500,000.00 Jumlah Total 9 - Jumlah Total 9
### -
449,726,356.14 -
### -
### -
REKAPITULASI :
- % PEKERJAAN TAMBAH Rp.
PEKERJAAN KURANG Rp.
SELISIH Rp.
DIANGGAP KURANG
RJAAN TAMBAH PEKERJAAN KURANG
JUMLAH HARGA VOLUME JUMLAH HARGA
- 1.00 500,000.00
- 1.00 168,094,000.00
- 5.00 25,000,000.00
- 193,594,000.00
- 189.20 1,191,278.88
- 2.06 123,736.80
- - -
- 4.76 3,642,146.16
- 2.27 895,345.86
- 0.76 147,702.02
- 26.46 3,367,141.75
- - -
- - -
- 10.80 566,676.00
- 1.50 294,152.32
- 10,228,179.79
- 4.32 258,696.24
- 1.08 46,280.52
- 5.71 5,749,728.17
- 42.51 6,584,698.14
- 414.62 6,988,306.84
- 0.56 365,487.90
- 0.35 68,061.84
- 2.11 2,040,435.41
- - -
- 9.96 10,038,248.44
- 99.64 21,737,216.29
- 99.64 15,106,174.29
- 68,983,334.08
- 1,075.20 42,045,696.00
- 44.32 1,584,554.40
- 70.55 3,476,881.41
- 96.00 2,286,240.00
- 26.84 752,566.76
- - -
- 1,680.00 65,696,400.00
- 97.20 3,474,900.00
- 110.24 5,432,627.20
- 512.00 12,193,280.00
- 66.84 1,874,126.76
- 1,344.00 52,557,120.00
- 85.05 3,040,537.50
- 88.19 4,346,101.76
- 448.00 10,669,120.00
- 58.84 1,649,814.76
- 326.40 48,093,408.00
- 21.94 784,265.63
- 288.00 7,651,670.40
- 51.04 7,520,488.80
- 54.20 1,519,713.80
- - -
- 117.22 10,002,765.47
- 6.06 170,004.88
- - -
- 304.00 44,792,880.00
- 3.60 100,940.40
- 331,716,103.93
- - -
- 99.64 3,452,526.00
- 46.80 13,571,929.80
- 17,024,455.80
- 47.62 15,603,287.04
- 345.60 50,922,432.00
- 148.40 43,107,603.00
- - -
- 25.76 1,481,434.42
- 25.76 892,584.00
- 0.06 419,612.27
- 4.59 2,721,486.90
- - -
- 249.81 39,709,729.49
- 249.81 98,502,167.19
- - -
- 182.40 26,875,728.00
- 57.60 4,915,152.00
- 106.64 5,830,008.80
- 33.76 946,596.64
- 180.32 26,569,250.40
- 27.28 764,903.92
- 175.68 13,440,398.40
- 47.62 3,642,862.08
- 96.52 7,384,140.19
- - -
- 174.16 7,527,883.13
- 351,257,259.87
- 346.00 79,492,116.00
- 304.00 56,851,344.00
- 30.40 1,827,663.20
- 75.76 4,141,799.20
- - -
- 75.52 21,937,238.40
- - -
- 3.24 2,521,886.40
- 166,772,047.20
- 4.00 1,131,544.70
- 20.00 1,878,817.60
- 4.00 148,455.12
- 8.00 311,835.04
- 4.00 148,455.12
- 20.00 4,066,295.20
- 7,685,402.78
953,666,783.45
- 5.00 17,500,000.00
- 5.00 10,000,000.00
- 1,730.40 8,908,099.20
- 36,408,099.20
- 48.17 2,887,941.38
- 13.67 586,362.56
- 6.04 1,181,469.44
- 18.96 7,492,830.84
- 78.72 60,258,007.48
- 200.09 11,507,202.85
- 200.09 6,933,243.24
- 200.09 8,648,835.76
- 248.54 53,967,497.43
- 1.85 1,279,911.86
- 393.89 55,243,558.12
- 209,986,860.97
- 1.69 101,435.40
- 0.56 110,307.12
- 52.64 6,487,564.16
- 47.38 2,724,551.12
- 47.38 1,641,578.40
- 47.38 2,047,777.86
- 13,113,214.06
- 9.45 566,446.57
- 1.57 307,994.49
- 3.15 2,072,570.83
- 125.98 15,526,525.61
- 178.47 10,263,890.02
- 178.47 6,184,141.43
- 178.47 7,714,372.86
- 34.33 3,633,316.47
- 373.33 13,535,573.33
- 10.00 1,562,000.00
- 61,366,831.61
- 2,123.97 594,687,538.33
- 106.20 20,770,315.34
- 615,457,853.67
- 1.51 90,455.56
- 0.50 98,366.96
- 3.32 2,299,041.69
- 32.19 1,851,148.92
- 32.19 1,115,341.92
- 32.19 1,391,327.08
- 6,845,682.12
- 943,178,541.63
- 943,178,541.63
- 44.92 2,693,163.83
- 4.55 889,439.17
- 28.03 21,456,149.70
- 82.29 4,732,527.36
- 73.44 2,544,758.37
- 11.23 10,846,382.69
- 3.94 2,592,603.79
- 1,009.84 17,020,680.89
- 58.08 9,167,608.56
- 71,943,314.34
- 71,943,314.34
- 1.00 3,500,000.00
- 3,500,000.00
- 3,500,000.00
- 1.00 5,000,000.00
- 5.00 17,500,000.00
- 5.00 10,000,000.00
- 5,506.06 28,345,196.88
- 60,845,196.88
- 32.92 1,973,554.00
- 8.23 353,067.00
- 129.11 98,835,537.50
- 3.29 643,458.20
- 13.17 5,204,672.06
- 35.88 2,063,426.51
- - -
- 313.20 68,009,013.60
- 177,082,728.86
- 22.26 1,334,487.00
- 5.57 238,738.50
- 118.36 90,606,592.12
- 2.23 435,361.08
- 8.90 3,518,785.12
- 14.84 853,435.04
- 96,987,398.86
- 941.59 132,058,321.48
- 610.10 153,080,191.00
- 7.63 1,491,541.98
- 152.53 8,771,560.23
- 268.44 11,603,210.03
- 43.77 30,314,795.61
- 437.70 126,932,343.45
- 437.70 16,220,724.30
- 122.02 18,933,355.32
- 122.02 4,521,939.18
- 206.17 60,199,475.22
- 51.54 5,970,167.78
- 570,097,625.56
- 18.72 1,122,264.00
- 4.68 200,772.00
- 6.56 5,021,791.52
- 0.80 156,464.00
- 1.60 632,306.40
- 0.60 579,669.15
- 122.51 2,064,330.25
- 8.00 1,305,216.00
- 3.17 3,062,585.34
- 646.86 10,899,785.06
- 73.92 21,989,610.72
- 6.20 5,989,914.55
- 12.41 6,405,214.92
- 247.23 4,165,899.67
- 81.92 10,096,148.48
- 163.84 9,422,274.56
- 163.84 54,305,996.80
- 90.96 20,401,418.40
- 253.76 100,060,486.24
- 136.93 5,918,655.47
- 160.00 8,000,000.00
- 8.00 2,000,000.00
- 2.67 160,066.50
- 0.67 28,743.00
- 14.00 1,781,287.20
- 0.54 374,000.22
- 0.54 105,613.20
- 0.96 927,470.64
- 20.00 1,150,180.00
- 36.00 1,247,400.00
- 36.00 1,556,062.20
- 281,131,626.50
- 650.70 68,857,074.00
- 48.00 7,497,600.00
- 3,253.50 168,205,950.00
- 212.18 22,452,887.60
- 960.00 29,736,960.00
- 1,320.00 47,857,920.00
- 800.00 11,228,800.00
- 195.00 43,577,820.00
- 45.89 4,855,868.16
- 208.00 2,782,208.00
- 352.00 4,940,672.00
- 32.00 7,151,232.00
- 144.00 5,220,864.00
- 248.00 7,682,048.00
- 229.44 11,862,048.00
- 18.83 1,992,802.24
- 746.29 38,583,193.00
- 266.00 3,558,016.00
- 338.00 4,744,168.00
- 70.00 15,643,320.00
- 232.00 8,411,392.00
- 200.00 6,195,200.00
- 523,038,043.00
- 154.04 9,234,757.95
- 38.51 1,652,089.73
- 64.22 12,559,521.74
- 16.80 11,635,562.40
- 98.55 28,579,352.18
- 98.55 3,652,164.45
- 540.96 213,305,171.79
- 440.75 19,050,955.96
- 299,669,576.20
- ###
- 3.00 45,000,000.00
- 178.59 28,932,026.48
- 156.37 22,399,611.58
- 6.00 1,710,000.00
- 2.00 700,000.00
- 1.00 275,000.00
- 19.25 1,536,458.00
- 6.42 275,418.00
- 0.35 68,453.00
- 0.70 460,637.10
- 4.11 3,970,733.66
- 36.00 12,689,226.00
- 346.54 5,839,320.29
- 21.47 743,935.50
- 21.47 741,443.91
- 0.15 32,362.50
- 3.00 756,789.00
- 1.00 364,485.00
- 1.00 364,485.00
- 2.00 570,000.00
- 1.00 170,000.00
- 1.00 115,700.00
- 1.00 3,000,000.00
- 34.75 2,773,606.00
- 11.58 496,782.00
- 0.44 86,055.20
- 0.88 579,086.64
- 6.89 6,656,534.05
- 40.00 14,099,140.00
- 398.63 6,717,055.02
- 23.03 797,989.50
- 23.03 795,316.87
- 0.15 32,362.50
- - -
- 3.00 756,789.00
- 1.00 364,485.00
- 1.00 364,485.00
- 2.00 570,000.00
- 1.00 170,000.00
- 1.00 115,700.00
- 1.00 3,000,000.00
- 169,091,471.79
- 169,091,471.79
- 178.59 30,086,164.35
- 654.43 95,851,089.95
- 4.00 20,000,000.00
- 145,937,254.30
- 1.00 5,000,000.00
- 1.00 2,500,000.00
- 7,500,000.00
- ###
- 449,726,356.14
- ###
- ###
-
4,497,263,561.37
(4,497,263,561.37)

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
kontrol
ADENDUM 01 PELAKSANAAN PEKERJAAN TAMBAH
JUMLAH HARGA SATUAN JUMLAH
VOLUME VOLUME
Rp. Rp. Rp.
500,000.00 1.00 500,000.00 500,000.00 -

168,094,000.00 0.14 168,094,000.00 23,365,066.00 -
25,000,000.00 2.00 5,000,000.00 10,000,000.00 -
193,594,000.00 sub Total 1 33,865,066.00 sub Total 1
1,191,278.88 6,296.40 - -
123,736.80 59,950.00 - -
- -
3,642,146.16 765,517.00 - -
895,345.86 395,191.50 - -
147,702.02 195,580.00 - -
3,367,141.75 127,234.80 - -
- -
- -
566,676.00 52,470.00 - -
294,152.32 195,580.00 - -
258,696.24 4.32 59,950.00 258,696.24 -

46,280.52 1.08 42,900.00 46,280.52 -
5,749,728.17 5.32 1,007,451.67 5,357,474.85 -
6,584,698.14 42.51 154,902.00 6,584,698.14 -
6,988,306.84 414.62 16,854.75 6,988,306.84 -
365,487.90 0.49 658,053.00 320,603.42 -
68,061.84 0.35 195,580.00 68,061.84 -
2,040,435.41 966,115.25 - -
- -
10,038,248.44 1,007,451.67 - -
21,737,216.29 218,157.53 - -
15,106,174.29 151,607.53 - -
68,983,334.08 Jumlah 19,624,121.85 Jumlah
42,045,696.00 1,039.72 39,105.00 40,658,371.04 -

1,584,554.40 35,750.00 - -
3,476,881.41 49,280.00 - -
2,286,240.00 96.00 23,815.00 2,286,240.00 -
752,566.76 28,039.00 - -
- -
65,696,400.00 39,105.00 - -
3,474,900.00 35,750.00 - -
5,432,627.20 49,280.00 - -
12,193,280.00 23,815.00 - -
1,874,126.76 28,039.00 - -
52,557,120.00 39,105.00 - -
3,040,537.50 35,750.00 - -
4,346,101.76 49,280.00 - -
10,669,120.00 23,815.00 - -
1,649,814.76 28,039.00 - -
48,093,408.00 147,345.00 - -
784,265.63 35,750.00 - -
7,651,670.40 26,568.30 - -
7,520,488.80 147,345.00 - -
1,519,713.80 28,039.00 - -
- -
10,002,765.47 85,332.50 - -
170,004.88 28,039.00 - -
- -
44,792,880.00 147,345.00 - -
100,940.40 28,039.00 - -
331,716,103.93 Jumlah 42,944,611.04 Jumlah
- -
3,452,526.00 34,650.00 - -
13,571,929.80 289,998.50 - -
15,603,287.04 327,690.00 - -
50,922,432.00 147,345.00 - -
43,107,603.00 290,482.50 - -
- -
1,481,434.42 57,509.10 - -
892,584.00 34,650.00 - -
419,612.27 6,811,887.50 - -
2,721,486.90 593,175.00 - -
- -
39,709,729.49 158,961.00 - -
98,502,167.19 394,311.50 - -
- -
26,875,728.00 147,345.00 - -
4,915,152.00 85,332.50 - -
5,830,008.80 54,670.00 - -
946,596.64 28,039.00 - -
26,569,250.40 147,345.00 - -
764,903.92 28,039.00 - -
13,440,398.40 76,505.00 - -
3,642,862.08 76,505.00 - -
7,384,140.19 76,505.00 - -
- - -
7,527,883.13 43,223.95 - -
79,492,116.00 229,746.00 - -
56,851,344.00 187,011.00 - -
1,827,663.20 60,120.50 - -
4,141,799.20 54,670.00 - -
- - -
21,937,238.40 290,482.50 - -
- - -
2,521,886.40 778,360.00 - -
1,131,544.70 282,886.18 - -
1,878,817.60 93,940.88 - -
148,455.12 37,113.78 - -
311,835.04 38,979.38 - -
148,455.12 37,113.78 - -
4,066,295.20 203,314.76 - -
953,666,783.45 sub Total 2 62,568,732.90
17,500,000.00 2.00 3,500,000.00 7,000,000.00 -
10,000,000.00 2.00 2,000,000.00 4,000,000.00 -
8,908,099.20 1,013.41 5,148.00 5,217,034.68 -
36,408,099.20 Jumlah 16,217,034.68 Jumlah
2,887,941.38 48.17 59,950.00 2,887,941.38 -

586,362.56 13.67 42,900.00 586,362.56 -
1,181,469.44 6.04 195,580.00 1,181,469.44 -
7,492,830.84 - 395,191.50 - -
60,258,007.48 78.72 765,517.00 60,258,007.48 -
11,507,202.85 200.09 57,509.10 11,507,202.85 -
6,933,243.24 200.09 34,650.00 6,933,243.24 -
8,648,835.76 43,223.95 - -
53,967,497.43 205,429.48 - -
1,279,911.86 692,593.00 - -
55,243,558.12 372.00 140,250.00 52,173,000.00 -
209,986,860.97 Jumlah 135,527,226.95 Jumlah
101,435.40 59,950.00 - -
110,307.12 195,580.00 - -
6,487,564.16 123,244.00 - -
2,724,551.12 57,509.10 - -
1,641,578.40 34,650.00 - -
2,047,777.86 43,223.95 - -
566,446.57 6.05 59,950.00 362,631.56 -

307,994.49 1.01 195,580.00 197,173.98 -
2,072,570.83 658,053.00 - -
15,526,525.61 64.52 123,244.00 7,951,222.23 -
10,263,890.02 93.70 57,509.00 5,388,650.81 -
6,184,141.43 93.70 34,650.00 3,246,739.65 -
7,714,372.86 43,223.95 - -
3,633,316.47 105,820.00 - -
13,535,573.33 36,256.00 - -
1,562,000.00 156,200.00 - -
61,366,831.61 Jumlah 17,146,418.22 Jumlah
594,687,538.33 341.85 279,988.50 95,714,068.73 -

20,770,315.34 195,580.00 - -
615,457,853.67 Jumlah 95,714,068.73 Jumlah
90,455.56 1.26 59,950.00 75,833.75 -

98,366.96 0.42 195,580.00 82,466.31 -
2,299,041.69 3.91 692,593.00 2,711,034.09 0.59
1,851,148.92 57,509.10 - -
1,115,341.92 34,650.00 - -
1,391,327.08 43,223.95 - -
6,845,682.12 Jumlah 2,869,334.15 Jumlah
943,178,541.63 Jumlah 267,474,082.73 Jumlah
2,693,163.83 44.92 59,950.00 2,693,163.83 -

889,439.17 4.55 195,580.00 889,439.17 -
21,456,149.70 28.03 765,517.00 21,456,149.70 -
4,732,527.36 82.29 57,509.10 4,732,527.36 -
2,544,758.37 73.44 34,650.00 2,544,758.37 -
10,846,382.69 11.23 966,115.25 10,846,382.69 -
2,592,603.79 3.94 658,053.00 2,592,603.79 -
17,020,680.89 1,009.84 16,854.75 17,020,680.89 -
9,167,608.56 58.08 157,844.50 9,167,608.56 -
71,943,314.34 Jumlah 71,943,314.34 Jumlah
3,500,000.00 3,500,000.00 - -
3,500,000.00 Jumlah Jumlah
3,500,000.00 sub Total 5 sub Total 5
5,000,000.00 5,000,000.00 - -
17,500,000.00 3,500,000.00 - -
10,000,000.00 2,000,000.00 - -
28,345,196.88 2,488.32 5,148.00 12,809,871.36 -
60,845,196.88 Jumlah 12,809,871.36 Jumlah
1,973,554.00 59,950.00 - -
353,067.00 42,900.00 - -
98,835,537.50 4.31 765,517.00 3,298,561.46 -
643,458.20 0.72 195,580.00 140,234.77 -
5,204,672.06 395,191.50 - -
2,063,426.51 57,509.10 - -
- -
68,009,013.60 205,429.48 - -
177,082,728.86 Jumlah 3,438,796.23 Jumlah
1,334,487.00 59,950.00 - -
238,738.50 42,900.00 - -
90,606,592.12 765,517.00 - -
435,361.08 195,580.00 - -
3,518,785.12 395,191.50 - -
853,435.04 57,509.10 - -
132,058,321.48 140,250.00 - -
153,080,191.00 250,910.00 - -
1,491,541.98 195,580.00 - -
8,771,560.23 57,509.00 - -
11,603,210.03 43,223.95 - -
30,314,795.61 692,593.00 - -
126,932,343.45 289,998.50 - -
16,220,724.30 37,059.00 - -
18,933,355.32 155,166.00 - -
4,521,939.18 37,059.00 - -
60,199,475.22 291,989.50 - -
5,970,167.78 115,830.00 - -
1,122,264.00 59,950.00 - -
200,772.00 42,900.00 - -
5,021,791.52 765,517.00 - -
156,464.00 195,580.00 - -
632,306.40 395,191.50 - -
579,669.15 966,115.25 - -
2,064,330.25 16,850.30 - -
1,305,216.00 163,152.00 - -
3,062,585.34 966,115.25 - -
10,899,785.06 16,850.30 - -
21,989,610.72 297,478.50 - -
5,989,914.55 966,115.25 - -
6,405,214.92 516,133.35 - -
4,165,899.67 16,850.30 - -
10,096,148.48 123,244.00 - -
9,422,274.56 57,509.00 - -
54,305,996.80 331,457.50 - -
20,401,418.40 224,290.00 - -
100,060,486.24 394,311.50 - -
5,918,655.47 43,223.95 - -
8,000,000.00 50,000.00 - -
2,000,000.00 250,000.00 - -
160,066.50 59,950.00 - -
28,743.00 42,900.00 - -
1,781,287.20 127,234.80 - -
374,000.22 692,593.00 - -
105,613.20 195,580.00 - -
927,470.64 966,115.25 - -
1,150,180.00 57,509.00 - -
1,247,400.00 34,650.00 - -
1,556,062.20 43,223.95 - -
68,857,074.00 105,820.00 - -
7,497,600.00 156,200.00 - -
168,205,950.00 51,700.00 - -
22,452,887.60 105,820.00 - -
29,736,960.00 30,976.00 - -
47,857,920.00 36,256.00 - -
11,228,800.00 14,036.00 - -
43,577,820.00 223,476.00 - -
4,855,868.16 105,820.00 - -
2,782,208.00 13,376 - -
4,940,672.00 14,036 - -
7,151,232.00 223,476 - -
5,220,864.00 36,256 - -
7,682,048.00 30,976 - -
11,862,048.00 51,700.00 - -
1,992,802.24 105,820.00 - -
38,583,193.00 51,700 - -
3,558,016.00 13,376 - -
4,744,168.00 14,036 - -
15,643,320.00 223,476 - -
8,411,392.00 36,256 - -
6,195,200.00 30,976 - -
523,038,043.00 Jumlah Total - Jumlah Total

9,234,757.95 59,950.00 - -
1,652,089.73 42,900.00 - -
12,559,521.74 195,580.00 - -
11,635,562.40 692,593.00 - -
28,579,352.18 289,998.50 - -
3,652,164.45 37,059.00 - -
213,305,171.79 394,311.50 - -
19,050,955.96 43,223.95 - -
### sub total 6 16,248,667.59 sub total 6
45,000,000.00 15,000,000.00 - -
28,932,026.48 162,002.50 - -
22,399,611.58 143,247.50 - -
1,710,000.00 285,000.00 - -
700,000.00 350,000.00 - -
275,000.00 275,000.00 - -
1,536,458.00 79,816.00 - -
275,418.00 42,900.00 - -
68,453.00 195,580.00 - -
460,637.10 658,053.00 - -
3,970,733.66 966,115.25 - -
12,689,226.00 352,478.50 - -
5,839,320.29 16,850.35 - -
743,935.50 34,650.00 - -
741,443.91 34,533.95 - -
32,362.50 215,750.00 - -
756,789.00 252,263.00 - -
364,485.00 364,485.00 - -
364,485.00 364,485.00 - -
570,000.00 285,000.00 - -
170,000.00 170,000.00 - -
115,700.00 115,700.00 - -
3,000,000.00 3,000,000.00 - -
2,773,606.00 79,816.00 - -
496,782.00 42,900.00 - -
86,055.20 195,580.00 - -
579,086.64 658,053.00 - -
6,656,534.05 966,115.25 - -
14,099,140.00 352,478.50 - -
6,717,055.02 16,850.35 - -
797,989.50 34,650.00 - -
795,316.87 34,533.95 - -
32,362.50 215,750.00 - -
- -
756,789.00 252,263.00 - -
364,485.00 364,485.00 - -
364,485.00 364,485.00 - -
570,000.00 285,000.00 - -
170,000.00 170,000.00 - -
115,700.00 115,700.00 - -
3,000,000.00 3,000,000.00 - -
169,091,471.79 sub total 7 - sub total 7
30,086,164.35 168,465.00 - -
95,851,089.95 146,465.00 - -
20,000,000.00 5,000,000.00 - -
5,000,000.00 5,000,000.00 - -
2,500,000.00 2,500,000.00 - -
7,500,000.00 Jumlah Total 9 - Jumlah Total 9
### 452,099,863.57
449,726,356.14 45,209,986.36
### 497,309,849.92
### 497,309,000.00
REKAPITULASI :
10.05 % PEKERJAAN TAMBAH Rp.
PEKERJAAN KURANG Rp.
SELISIH Rp.
DIANGGAP KURANG
RJAAN TAMBAH PEKERJAAN KURANG
JUMLAH HARGA VOLUME JUMLAH HARGA
- - -
- 0.86 144,728,934.00
- 3.00 15,000,000.00
- 159,728,934.00
- 189.20 1,191,278.88
- 2.06 123,736.80
- - -
- 4.76 3,642,146.16
- 2.27 895,345.86
- 0.76 147,702.02
- 26.46 3,367,141.75
- - -
- - -
- 10.80 566,676.00
- 1.50 294,152.32
- 10,228,179.79
- - -
- - -
- 0.39 392,253.32
- - -
- - -
- 0.07 44,884.48
- - -
- 2.11 2,040,435.41
- - -
- 9.96 10,038,248.44
- 99.64 21,737,216.29
- 99.64 15,106,174.29
- 49,359,212.23
- 35.48 1,387,324.96
- 44.32 1,584,554.40
- 70.55 3,476,881.41
- - -
- 26.84 752,566.76
- - -
- 1,680.00 65,696,400.00
- 97.20 3,474,900.00
- 110.24 5,432,627.20
- 512.00 12,193,280.00
- 66.84 1,874,126.76
- 1,344.00 52,557,120.00
- 85.05 3,040,537.50
- 88.19 4,346,101.76
- 448.00 10,669,120.00
- 58.84 1,649,814.76
- 326.40 48,093,408.00
- 21.94 784,265.63
- 288.00 7,651,670.40
- 51.04 7,520,488.80
- 54.20 1,519,713.80
- - -
- 117.22 10,002,765.47
- 6.06 170,004.88
- - -
- 304.00 44,792,880.00
- 3.60 100,940.40
- 288,771,492.89
- - -
- 99.64 3,452,526.00
- 46.80 13,571,929.80
- 17,024,455.80
- 47.62 15,603,287.04
- 345.60 50,922,432.00
- 148.40 43,107,603.00
- - -
- 25.76 1,481,434.42
- 25.76 892,584.00
- 0.06 419,612.27
- 4.59 2,721,486.90
- - -
- 249.81 39,709,729.49
- 249.81 98,502,167.19
- - -
- 182.40 26,875,728.00
- 57.60 4,915,152.00
- 106.64 5,830,008.80
- 33.76 946,596.64
- 180.32 26,569,250.40
- 27.28 764,903.92
- 175.68 13,440,398.40
- 47.62 3,642,862.08
- 96.52 7,384,140.19
- - -
- 174.16 7,527,883.13
- 351,257,259.87
- 346.00 79,492,116.00
- 304.00 56,851,344.00
- 30.40 1,827,663.20
- 75.76 4,141,799.20
- - -
- 75.52 21,937,238.40
- - -
- 3.24 2,521,886.40
- 166,772,047.20
- 4.00 1,131,544.70
- 20.00 1,878,817.60
- 4.00 148,455.12
- 8.00 311,835.04
- 4.00 148,455.12
- 20.00 4,066,295.20
- 7,685,402.78
891,098,050.55
- 3.00 10,500,000.00
- 3.00 6,000,000.00
- 716.99 3,691,064.52
- 20,191,064.52
- - -
- - -
- - -
- 18.96 7,492,830.84
- - -
- - -
- - -
- 200.09 8,648,835.76
- 248.54 51,056,415.94
- 1.85 1,279,911.86
- 21.89 3,070,558.12
- 71,548,552.52
- 1.69 101,435.40
- 0.56 110,307.12
- 52.64 6,487,564.16
- 47.38 2,724,551.12
- 47.38 1,641,578.40
- 47.38 2,047,777.86
- 13,113,214.06
- 3.40 203,815.01
- 0.57 110,820.52
- 3.15 2,072,570.83
- 61.47 7,575,303.38
- 84.77 4,875,239.21
- 84.77 2,937,401.78
- 178.47 7,714,372.86
- 34.33 3,633,316.47
- 373.33 13,535,573.33
- 10.00 1,562,000.00
- 44,220,413.39
- 1,782.12 498,973,469.61
- 106.20 20,770,315.34
- 519,743,784.95
- 0.24 14,621.81
- 0.08 15,900.65
411,992.41 - -
- 32.19 1,851,148.92
- 32.19 1,115,341.92
- 32.19 1,391,327.08
411,992.41 4,388,340.38
411,992.41 673,205,369.82
411,992.41 673,205,369.82
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- -
- -
- 1.00 3,500,000.00
- 3,500,000.00
- 3,500,000.00
- 1.00 5,000,000.00
- 5.00 17,500,000.00
- 5.00 10,000,000.00
- 3,017.74 15,535,325.52
- 48,035,325.52
- 32.92 1,973,554.00
- 8.23 353,067.00
- 124.80 95,536,976.03
- 2.57 503,223.43
- 13.17 5,204,672.06
- 35.88 2,063,426.51
- - -
- 313.20 64,340,513.30
- 169,975,432.32
- 22.26 1,334,487.00
- 5.57 238,738.50
- 118.36 90,606,592.12
- 2.23 435,361.08
- 8.90 3,518,785.12
- 14.84 853,435.04
- 96,987,398.86
- 941.59 132,058,321.48
- 610.10 153,080,191.00
- 7.63 1,491,541.98
- 152.53 8,771,560.23
- 268.44 11,603,210.03
- 43.77 30,314,795.61
- 437.70 126,932,343.45
- 437.70 16,220,724.30
- 122.02 18,933,355.32
- 122.02 4,521,939.18
- 206.17 60,199,475.22
- 51.54 5,970,167.78
- 570,097,625.56
- 18.72 1,122,264.00
- 4.68 200,772.00
- 6.56 5,021,791.52
- 0.80 156,464.00
- 1.60 632,306.40
- 0.60 579,669.15
- 122.51 2,064,330.25
- 8.00 1,305,216.00
- 3.17 3,062,585.34
- 646.86 10,899,785.06
- 73.92 21,989,610.72
- 6.20 5,989,914.55
- 12.41 6,405,214.92
- 247.23 4,165,899.67
- 81.92 10,096,148.48
- 163.84 9,422,274.56
- 163.84 54,305,996.80
- 90.96 20,401,418.40
- 253.76 100,060,486.24
- 136.93 5,918,655.47
- 160.00 8,000,000.00
- 8.00 2,000,000.00
- 2.67 160,066.50
- 0.67 28,743.00
- 14.00 1,781,287.20
- 0.54 374,000.22
- 0.54 105,613.20
- 0.96 927,470.64
- 20.00 1,150,180.00
- 36.00 1,247,400.00
- 36.00 1,556,062.20
- 281,131,626.50
- 650.70 68,857,074.00
- 48.00 7,497,600.00
- 3,253.50 168,205,950.00
- 212.18 22,452,887.60
- 960.00 29,736,960.00
- 1,320.00 47,857,920.00
- 800.00 11,228,800.00
- 195.00 43,577,820.00
- 45.89 4,855,868.16
- 208.00 2,782,208.00
- 352.00 4,940,672.00
- 32.00 7,151,232.00
- 144.00 5,220,864.00
- 248.00 7,682,048.00
- 229.44 11,862,048.00
- 18.83 1,992,802.24
- 746.29 38,583,193.00
- 266.00 3,558,016.00
- 338.00 4,744,168.00
- 70.00 15,643,320.00
- 232.00 8,411,392.00
- 200.00 6,195,200.00
- 523,038,043.00
- 154.04 9,234,757.95
- 38.51 1,652,089.73
- 64.22 12,559,521.74
- 16.80 11,635,562.40
- 98.55 28,579,352.18
- 98.55 3,652,164.45
- 540.96 213,305,171.79
- 440.75 19,050,955.96
- 299,669,576.20
- ###
- 3.00 45,000,000.00
- 178.59 28,932,026.48
- 156.37 22,399,611.58
- 6.00 1,710,000.00
- 2.00 700,000.00
- 1.00 275,000.00
- 19.25 1,536,458.00
- 6.42 275,418.00
- 0.35 68,453.00
- 0.70 460,637.10
- 4.11 3,970,733.66
- 36.00 12,689,226.00
- 346.54 5,839,320.29
- 21.47 743,935.50
- 21.47 741,443.91
- 0.15 32,362.50
- 3.00 756,789.00
- 1.00 364,485.00
- 1.00 364,485.00
- 2.00 570,000.00
- 1.00 170,000.00
- 1.00 115,700.00
- 1.00 3,000,000.00
- 34.75 2,773,606.00
- 11.58 496,782.00
- 0.44 86,055.20
- 0.88 579,086.64
- 6.89 6,656,534.05
- 40.00 14,099,140.00
- 398.63 6,717,055.02
- 23.03 797,989.50
- 23.03 795,316.87
- 0.15 32,362.50
- - -
- 3.00 756,789.00
- 1.00 364,485.00
- 1.00 364,485.00
- 2.00 570,000.00
- 1.00 170,000.00
- 1.00 115,700.00
- 1.00 3,000,000.00
- 169,091,471.79
- 169,091,471.79
- 178.59 30,086,164.35
- 654.43 95,851,089.95
- 4.00 20,000,000.00
- 145,937,254.30
- 1.00 5,000,000.00
- 1.00 2,500,000.00
- 7,500,000.00
411,992.41 ###
41,199.24 403,899,610.84
453,191.65 ###
453,000.00 ###
411,992.41
4,038,996,108.42
(4,038,584,116.01)
ANALISA SETELAH NEGO MONODON
JENIS PEKERJAAN : PENANAMAN POHON BUNGA BAYAM MERAH 30 cm
SATUAN : Plbg
NO URAIAN SATUAN KOEFISIEN

A BAHAN
Bunga Bayam Merah Plbg 1.000
Pupuk Kandang KRG 0.020
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
over head + Profit (10%
JENIS PEKERJAAN : PENANAMAN POHON BUNGA IRIS 10cm

SATUAN : Plbg

A BAHAN
Bunga Iris Kuning Plbg 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PENANAMAN LILI PARIS 15 CM

SATUAN : Plbg

A BAHAN
lili paris 15 cm Plbg 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PENANAMAN POHON PALEM KUNING 1,5 M
SATUAN : Pohon

A BAHAN
Bunga Palem Kuning pohon 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PENANAMAN POHON PALEM SIKAS
SATUAN : POHON

A BAHAN
Pohon Palem Sikas pohon 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PENANAMAN TEH TEHAN BIASA 20 cm

SATUAN : PLBG

A BAHAN
Teh tehan biasa (pinggir pagar)20 cm Plbg 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PAGAR BRC

SATUAN : M2

A BAHAN
BRC T = 0,9 m lbr 0.463
Tiang pipa giv 2"(jarak per 1,2 pertiang) M 1.200
B UPAH
Pekerja KRG 0.042
Tukang OH 0.042
Kepala tukang Kayu OH 0.004
Mandor OH 0.002
JUMLAH
JENIS PEKERJAAN : PAVING BLOK 8 cm
SATUAN : M2

A BAHAN
Paving stone Mutu k 300 Bh 43.000
B UPAH
Pekerja KRG 0.790
Tukang OH 0.390
Mandor OH 0.039
PRALATAN
Vibrator Mini Jam 0.025
JUMLAH
JENIS PEKERJAAN : COR PLAT SALURAN 1:2:3

SATUAN : M3

A BAHAN
Semen porlant kg 347.000
pasir beton m3 0.333
kerikil m3 0.500
kayu klas 3 ,bekisting m3 0.092
lata 5x5 m3 0.031
bendrat kg 0.250
paku kg 0.125
B UPAH
Pekerja KRG 1.650
Tukang OH 0.275
Mandor OH 0.083
JUMLAH
JENIS PEKERJAAN : PENANAMAN POHON TEH TEHAN BONSAI TINGGI 1

SATUAN : POHON
A BAHAN
Pohon Teh Tehan bonsai T 1m Pohon 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
ODON
UNGA BAYAM MERAH 30 cm
HARGA SATUAN JUMLAH HARGA

26,600.00
25,000.00 25,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
28,160.00
over head + Profit (10%) 2,816.00
TOTAL 30,976.00
UNGA IRIS 10cm

11,200.00
9,600.00 9,600.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
12,760.00
TOTAL 14,036.00

10,600.00
9,000.00 9,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
12,160.00
TOTAL 13,376.00
ALEM KUNING 1,5 M

201,600.00
200,000.00 200,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
203,160.00
TOTAL 223,476.00
ALEM SIKAS

1,801,600.00
1,800,000.00 1,800,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
1,803,160.00
TOTAL 1,983,476.00
AN BIASA 20 cm

31,400.00
25,000.00 25,000.00
80,000.00 6,400.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
32,960.00
TOTAL 36,256.00

189,222.22
318,000.00 147,222.22
35,000.00 42,000.00
8,180.00
70,000.00 2,940.00
110,000.00 4,620.00
115,000.00 460.00
80,000.00 160.00
197,402.22
TOTAL 217,142.44
144,480.00
3,360.00 144,480.00
105,805.00
70,000.00 55,300.00
110,000.00 42,900.00
115,000.00 4,485.00
80,000.00 3,120.00
4,250.00
170,000.00 4,250.00
254,535.00
TOTAL 279,988.50

792,157.37
1,400.00 485,800.00
130,000.00 43,333.33
140,000.00 70,000.00
1,500,000.00 138,461.54
1,500,000.00 46,875.00
19,500.00 4,875.00
22,500.00 2,812.50
155,610.00
70,000.00 115,500.00
110,000.00 30,250.00
115,000.00 3,220.00
80,000.00 6,640.00
947,767.37
TOTAL 1,042,544.11
EH TEHAN BONSAI TINGGI 1 M

6,400.00
-
80,000.00 6,400.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
7,960.00
over head + Profit (10%) 796.00
TOTAL 8,756.00
analisa monodon
JENIS PEKERJAAN : PENANAMAN POHON BUNGA BAYAM MERAH 30 cm
SATUAN : Plbg

A BAHAN
Bunga Bayam Merah Plbg 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
over head + Profit (10%)
JENIS PEKERJAAN : PENANAMAN POHON BUNGA IRIS 10cm

SATUAN : Plbg

A BAHAN
Bunga Iris Kuning Plbg 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PENANAMAN LILI PARIS 15 CM

SATUAN : Plbg

A BAHAN
lili paris 15 cm Plbg 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PENANAMAN POHON PALEM KUNING 1,5 M
SATUAN : Pohon

A BAHAN
Bunga Palem Kuning : Pohon 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PENANAMAN POHON PALEM SIKAS

SATUAN : POHON

A BAHAN
Pohon Palem Sikas pohon 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PENANAMAN TEH TEHAN BIASA 20 cm

SATUAN : PLBG

A BAHAN
Teh tehan biasa (pinggir pagar)20 cm Plbg 1.000
B UPAH
Mandor OH 0.002
Pekerja OH 0.020
JUMLAH
JENIS PEKERJAAN : PAGAR BRC
SATUAN : M'

A BAHAN
BRC T = 0,9 m lbr 0.463
Tiang pipa giv 2" M 1.200
B UPAH
Pekerja KRG 0.042
Tukang OH 0.042
Mandor OH 0.002
JUMLAH
JENIS PEKERJAAN : PAVING BLOK 8 cm
SATUAN : M2

A BAHAN
Paving stone Mutu k 300 Bh 43.000
B UPAH
Pekerja KRG 0.790
Tukang OH 0.390
Mandor OH 0.039
PRALATAN
Vibrator Mini Jam 0.025
JUMLAH
JENIS PEKERJAAN : pemasangan atap almunium

SATUAN : M2

A BAHAN
almunium gelombang tebal 0,55 m2 1.050
paku hak panjang 15 cm kg 0.020
B UPAH
Pekerja KRG 0.150
Tukang OH 0.210
Mandor OH 0.008
JUMLAH
JENIS PEKERJAAN : pemasangan atap alang-alang

SATUAN : M2

A BAHAN
alang-alang m2 1.025
paku kg 0.250
kayu m3 0.006
B UPAH
Pekerja KRG 0.166
Tukang OH 0.250
Mandor OH 0.008
JUMLAH
JENIS PEKERJAAN : penyambungan instalasi
SATUAN : ls

A BAHAN
pnyambungan instalasi ls 1.000
JUMLAH
JENIS PEKERJAAN : pngukuran

SATUAN : ls

A BAHAN
pngukuran ls 1.000
JUMLAH
JENIS PEKERJAAN : bekesting plat pnutup saluran

SATUAN : M2

A BAHAN
papan tebal 2 cm kelas III m3 0.020
kayu lata 5x5 klas III m3 0.017
paku m3 0.250
B UPAH
Pekerja KRG 0.660
Tukang OH 0.330
Mandor OH 0.002
JUMLAH
JENIS PEKERJAAN : Pemasangan kanstin uk 30x15x40 cm
SATUAN : M1

A BAHAN
kanstin pracetak m3 2.500
B UPAH
Pekerja KRG 0.100
Tukang OH 0.050
Mandor OH 0.010
JUMLAH
JENIS PEKERJAAN : Pemasangan batu alam jenis templek
SATUAN : M2

A BAHAN
batu alam jnis templek m2 1.200
semen porctland kg 11.750
pasir pasang m3 0.035
B UPAH
Pekerja KRG 0.700
Tukang OH 0.350
Mandor OH 0.035
JUMLAH
JENIS PEKERJAAN : Pemasangan piva giv dia 4 "

SATUAN : M1

A BAHAN
pipa galvanis 4"medium m1 1.000
B UPAH
Pekerja KRG 0.400
Tukang OH 0.200
Mandor OH 0.020
JUMLAH
JENIS PEKERJAAN : Pemasangan 1 m pipa beton dia 30/100 cm (buis beton)

SATUAN : M1

A BAHAN
pipa beton dia 30/100 cm M 1.100
smen portland kg 10.300
pasir pasang m3 0.061
pasir urug m3 0.069
B UPAH
Pekerja KRG 0.300
Tukang OH 0.150
Mandor OH 0.030
JUMLAH
JENIS PEKERJAAN : Pemasangan 1 baut diameter 12

SATUAN : M1

A BAHAN
Baut diameter 12 Bh 1.000
B UPAH
Pekerja OH 0.100
Kepala Tukang OH 0.010
JUMLAH
UNGA BAYAM MERAH 30 cm

43,600.00
42,000.00 42,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
45,160.00
TOTAL 49,676.00
UNGA IRIS 10cm

11,600.00
10,000.00 10,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
13,160.00
TOTAL 14,476.00

10,600.00
9,000.00 9,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
12,160.00
TOTAL 13,376.00
ALEM KUNING 1,5 M

241,600.00
240,000.00 240,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
243,160.00
TOTAL 267,476.00
ALEM SIKAS

1,801,600.00
1,800,000.00 1,800,000.00
80,000.00 1,600.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
1,803,160.00
TOTAL 1,983,476.00
AN BIASA 20 cm

31,400.00
25,000.00 25,000.00
80,000.00 6,400.00
1,560.00
80,000.00 160.00
70,000.00 1,400.00
32,960.00
TOTAL 36,256.00
190,148.15
320,000.00 148,148.15
35,000.00 42,000.00
8,180.00
70,000.00 2,940.00
110,000.00 4,620.00
115,000.00 460.00
80,000.00 160.00
198,328.15
TOTAL 218,160.96
144,480.00
3,360.00 144,480.00
105,805.00
70,000.00 55,300.00
110,000.00 42,900.00
115,000.00 4,485.00
80,000.00 3,120.00
4,250.00
170,000.00 4,250.00
254,535.00
TOTAL 279,988.50

173,700.00
165,000.00 173,250.00
22,500.00 450.00
35,160.00
70,000.00 10,500.00
110,000.00 23,100.00
115,000.00 920.00
80,000.00 640.00
208,860.00
TOTAL 229,746.00

127,375.00
110,000.00 112,750.00
22,500.00 5,625.00
1,500,000.00 9,000.00
42,635.00
70,000.00 11,620.00
110,000.00 27,500.00
115,000.00 2,875.00
80,000.00 640.00
170,010.00
TOTAL 187,011.00
3,500,000.00
3,500,000.00 3,500,000.00
3,500,000.00
TOTAL 3,500,000.00

5,000,000.00
5,000,000.00 5,000,000.00
5,000,000.00
TOTAL 5,000,000.00

60,375.00
1,500,000.00 30,000.00
1,500,000.00 24,750.00
22,500.00 5,625.00
83,120.00
70,000.00 46,200.00
110,000.00 36,300.00
115,000.00 460.00
80,000.00 160.00
143,495.00
TOTAL 157,844.50
30x15x40 cm

212,500.00
85,000.00 212,500.00
15,600.00
70,000.00 7,000.00
110,000.00 5,500.00
115,000.00 2,300.00
80,000.00 800.00
228,100.00
TOTAL 250,910.00
enis templek

207,000.00
155,000.00 186,000.00
1,400.00 16,450.00
130,000.00 4,550.00
94,325.00
70,000.00 49,000.00
110,000.00 38,500.00
115,000.00 4,025.00
80,000.00 2,800.00
301,325.00
TOTAL 331,457.50

150,000.00
150,000.00 150,000.00
53,900.00
70,000.00 28,000.00
110,000.00 22,000.00
115,000.00 2,300.00
80,000.00 1,600.00
203,900.00
TOTAL 224,290.00
eton dia 30/100 cm (buis beton)

223,820.00
175,000.00 192,500.00
1,400.00 14,420.00
130,000.00 7,930.00
130,000.00 8,970.00
41,625.00
70,000.00 21,000.00
110,000.00 16,500.00
115,000.00 1,725.00
80,000.00 2,400.00
265,445.00
TOTAL 291,989.50

6,700.00
6,700.00 6,700.00
8,150.00
70,000.00 7,000.00
115,000.00 1,150.00
14,850.00
TOTAL 16,335.00
NO
1 Papan proyek udah fix

2
3 sewa direki sementara jalan 1 bulan
I
1 Papan Proyek 1,20 x 0,8 m
2 Pelaksanaan K3
3 Sewa Direksi Kit, Gudang & Barak Pekerja
II
PEKERJAAN PENJUALAN SOUVENIR (4 UNIT)

Perataan Lokasi
Galian Tanah Biasa
Pekerjaan Pondasi
Pekerjaan Pondasi Batu Kali/Gunung 1SP:3PP
Pekerjaan Pondasi Batu Kosong
Pasir Urug Bawah Pondasi
Pekerjaan Pondasi Pas. Batu Bata 1:3

Urugan Tanah (Dipadatkan)
Urugan Pasir (Dipadatkan

galian tanah
0.5 x 0.58 x
0.18 x 6.00
1.08 x 4.00
urugan kmbali galian

4.32 x 0.25
pasir urug
0.5 x 0.58 x
0.01 x 6.00
0.09 x 4.00
lantai krja
0.07 x 0.50 x
0.02 x 6.00 x
6.00
24.00
Beton K-300
a 0.58 x 0.50 x
0.20 x 6.00
1.22 x 4.00
b 0.28 + 0.58 :
0.28 + 0.50 :
0.43 x 0.39 x
0.01 x 6.00
0.05 x 4.00
c 0.28 x 0.28 x
0.01 x 6.00 x
a 0.4 + 0.40 +
0.2 + 0.05 +
1.30 x 4.00
b 0.48 + 0.48 +
0.2 + 0.05 +
1.46 x 4.00
11.04 x 6.00
66.24 x 4.00
0.006165 x 12 x
a 0.2 + 0.20 +
0.2 + 0.05 +
0.90 x 5.00
4.50 x 6.00
27.00 x 4.00
b 0.88 + 0.88 +
0.88 + 0.10 +
0.1 + 0.10
3.92 x 6.00
23.52 x 4.00
0.006165 x 12.00 x
Bekisting
0.5 + 0.50 x
0.58
2.16 x 0.82
a 1.77 x 6.00 x

Beton K-250
Pek. Lantai Beton
Beton K-300
Wire mesh m8
Bondek
Kolom
Pek. Kolom IWF 150X75X5X7
v=syap
0.075 x 0.007 x
0.0017 x 2.000
v=badan
0.005 x 0.136 x
150
0.0055 x 7,850.00
43.32 x 6.00
100 0.01 259.93 x 4.00
1000
0.15 Pek Endplate 10 mm + 4 lubang
Plat Stifener 10X30 mm
Pek. Baut Angkur 17
Pengelasan
Balok
136 Pek. Balok Lantai IWF 150X75X5X7
Pek. Endplate 10 mm + 8 lubang
Pek. Baut 17
Pengelasan
Ring Balok
Pek. Ring Balok IWF 150x75x5x7
Pek. Baut 17
Pengelasan
Kuda-Kuda
Pek. Rangka Kuda-Kuda Baja Ringan 40x60
Pek. Baut 14
Pek. Rangka Pengaku Besi Hollow 40x60
Pengelasan
Cover Kolom
Pek. Rangka Cover Kolom, Besi Hollow 20x40 m
Pengelasan
Pek. Gording, Besi Hollow 40x60 mm

Pengelasan
D Pekerjaan Lantai
Pek. Lantai Plur
Pek . Lantai Batu Andesit, Teras dan Tangga
Pekerjaan Dinding
Pek. Pasang Papan Cover Kolom
Pek. Rangka Dinding Besi Hollow 40x60 mm
Pek. Dinding Woodplank
Pekerjaan Plesteran
Pek. Plesteran Profil
Acian
Pekerjaan Kayu
Pek. Kusen Pintu Gudang
Pek. Daun Pintu Gudang
Pekerjaan Plafond
Pek. Plafond PVC Ex. Shunda Plafon
Pekerjaan Rangka Plafon
Pek. Rangka Railing, Besi Hollow 40x60
Pek. Railing, Besi Hollow 20x40
Pek. Pion railing, Balok Kayu 40x40, Diprofil
Pengelasan
Pek. Rangka Railing Dinding, Besi Hollow 40x60
Pengelasan
Pengecatan Rangka Kolom, Balok, Ring balok
Pek. Pengecetan Kolom, Motif tekstur Kayu
Pek. Pengecetan Railing Keliling dan Tangga
Pek. Pengecatan Dinding
F Pekerjaan Atap
Pekerjaan Atap Spandek
Pekerjaan Finishing Atap Alang-Alang
Pekerjaan Nok Bubungan Atap
Pekerjaan Lisplank Kayu 2X2/20
Pek. Dinding papan woodplank 8 mm
Pek. Daun Jendela + Ventilasi Angin
Pas. Panel Box MCB 2 group
Pas. Instalasi Titik Lampu
Pas. Instalasi Stop Kontak
Pas. Saklar Seri
Pas. Stop Kontak
Pas. Lampu SL 25 Watt + Stand
III
PEKERJAAN AREA AULA & SOUVENIR
Sewa Pengadaan Listrik Kerja
Sewa Pengadaan Air Kerja
D Pembersihan awal dan akhir
a 57 x 15.00
b 18 x 30.00
c 23 + 30.00 :
26.50 x 15.00
d 1/2 x 20.20 x
panjang pondasi total

15.00 + 57.00 +
53.00 + 18.00 +
a 125.00 x 0.45 x
b 15.00 x 0.70 x
30.00 x
S.1 panjang s.1 arah pula =

S.1 galian tanah
0.70 x 0.50 x
timbunan kembali
5.50 x 0.25
pasir alas
0.05 x 0.70 x
batu kosong
0.20 x 0.60 x
pon batu kali

1.97 + 2.17 :
0.70 + 0.30 :
0.50 x 2.07 x
plesteran
1.93 + 1.57 :
1.75 x 15.70
acian
pngecetan
S.1.b panjang s.1.b =
galian tanah
0.50 x 0.45 x
timbunan kembali
2.25 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
1.50 + 1.14 :
0.30 + 0.20 :
a 0.25 x 1.32 x
b 0.45 x 0.20 x
plesteran
a 0.35 + 0.23 +
b 0.33 + 0.23 +
0.93 + 0.98 :
0.96 x 10.00
acian
pngecetan
S.1.D panjang s.1.d =
galian tanah
0.60 x 0.50 x
timbunan kembali
2.91 x 0.25
pasir alas
0.05 x 0.60 x
batu kosong
0.20 x 0.60 x
pon batu kali
1.42 + 1.05 :
0.60 + 0.20 :
0.40 x 1.24 x
plesteran
1.09 + 0.96 :
1.03 x 9.70
acian
pngecetan
0.80 x 9.70
galian tanah
0.50 x 0.50 x
timbunan kembali
2.50 x 0.25
pasir alas
0.05 x 0.50 x
batu kosong
0.20 x 0.50 x
pon batu kali
1.05 + 0.92 :
0.60 + 0.20 :
0.40 x 0.99 x
plesteran
a 0.96 + 0.83 :
b 0.90 x 10.00
acian
pngecetan
galian tanah
0.50 x 0.45 x
timbunan kembali
2.25 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
1.14 + 0.70 :
0.30 + 0.20 :
0.25 x 0.92 x
0.45 x 0.20 x
plesteran
a 0.33 + 0.23 +
b 0.33 + 0.23 +
0.98 + 0.91 :
0.95 x 10.00
acian
pngecetan
galian tanah
0.50 x 0.60 x
timbunan kembali
3.00 x 0.25
pasir alas
0.05 x 0.50 x
batu kosong
0.20 x 0.50 x
pon batu kali
0.92 + 0.75 :
0.60 + 0.20 :
0.40 x 0.84 x
plesteran
0.83 + 0.72 :
0.78 x 10.00
acian
pngecetan
galian tanah
0.50 x 0.45 x
timbunan kembali
2.25 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
0.70 + 0.70 :
0.30 + 0.20 :
a 0.25 x 0.70 x
b 0.45 x 0.20 x
plesteran
a 0.33 + 0.23 +
b 0.30 + 0.23 +
0.91 + 0.88 :
0.90 x 10.00
acian
pngecetan
galian tanah
0.50 x 0.60 x
timbunan kembali
3.00 x 0.25
pasir alas
0.05 x 0.50 x
batu kosong
0.20 x 0.50 x
pon batu kali
0.75 + 0.74 :
0.60 + 0.20 :
0.40 x 0.75 x
plesteran
0.72 + 0.71 :
0.72 x 10.00
acian
pngecetan
galian tanah
0.50 x 0.45 x
timbunan kembali
2.25 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
0.70 + 0.60 :
0.30 + 0.20 :
a 0.25 x 0.65 x
b 0.45 x 0.20 x
plesteran
a 0.30 + 0.23 +
b 0.26 + 0.23 +
0.88 + 0.75 :
0.82 x 10.00
acian
pngecetan
S.5.D panjang s.5.depan =
galian tanah
0.50 x 0.50 x
timbunan kembali
2.50 x 0.25
pasir alas
0.05 x 0.50 x
batu kosong
0.20 x 0.50 x
pon batu kali
0.74 + 0.92 :
0.45 + 0.20 :
0.33 x 0.83 x
plesteran
0.71 + 0.67 :
0.69 x 10.00
acian
pngecetan
0.80 x 10.00
galian tanah
0.50 x 0.45 x
timbunan kembali
2.25 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
0.60 + 0.58 :
0.30 + 0.20 :
a 0.25 x 0.59 x
b 0.45 x 0.20 x
plesteran
a 0.26 + 0.23 +
b 0.18 + 0.23 +
0.75 + 0.71 :
0.73 x 10.00
acian
pngecetan
S.6.D panjang s.6.depan =
galian tanah
0.50 x 0.50 x
timbunan kembali
1.90 x 0.25
pasir alas
0.05 x 0.50 x
batu kosong
0.20 x 0.50 x
pon batu kali
0.92 + 0.67 :
0.45 + 0.20 :
a 0.33 x 0.80 x
plesteran
0.67 + 0.64 :
0.66 x 7.60
acian
pngecetan
0.80 x 7.60
galian tanah
0.50 x 0.45 x
timbunan kembali
1.51 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
0.58 + 0.58 :
0.30 + 0.20 :
0.25 x 0.58 x
b 0.45 x 0.20 x
plesteran
a 0.27 + 0.23 +
b 0.18 + 0.23 +
0.77 + 0.71 :
0.74 x 6.70
acian
pngecetan
S.7 panjang s.7.depan =
galian tanah
0.50 x 0.45 x
timbunan kembali
3.60 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.50 x
pon batu kali
0.67 + 0.65 :
0.45 + 0.20 :
0.33 x 0.66 x
plesteran
0.64 + 0.64 :
0.64 x 16.00
acian
pngecetan
0.19
S.8 panjang s.8 arah naik =
galian tanah
0.50 x 0.45 x
timbunan kembali
3.60 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
0.66 + 0.73 :
0.40 + 0.30 :
0.35 x 0.70 x
plesteran
a 0.30 + 0.30
b 0.30 + 0.30
0.60 + 0.60 :
0.60 x 16.00
acian
pngecetan
S.9 panjang s.9 =
galian tanah
0.50 x 0.45 x
timbunan kembali
- x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
0.45 + 0.73 :
a 0.20 + 0.35 :
b 0.20 + 0.40 :
0.28 + 0.30 :
0.29 x 0.59 x
plesteran
0.45 + 0.73 :
0.59 x 16.00
acian
pngecetan
S.10 panjang s.10 =
galian tanah
0.50 x 0.45 x
timbunan kembali
- x 0.25
pasir alas
0.05 x 0.40 x
batu kosong
0.20 x 0.40 x
pon batu kali
0.45 + 0.52 :
0.20 + 0.40 :
0.30 x 0.49 x
plesteran
0.50 + 0.50 :
0.50 x 15.68
acian
pngecetan
0.80 x 15.68
S.11 panjang s.11 =
galian tanah
0.50 x 0.40 x
timbunan kembali
2.56 x 0.25
pasir alas
0.05 x 0.40 x
batu kosong
0.20 x 0.40 x
pon batu kali
0.70 + 0.64 :
0.20 + 0.40 :
0.30 x 0.67 x
plesteran
0.57 + 0.70 :
0.64 x 12.80
acian
pngecetan
S.12 panjang s.12 =
galian tanah
0.50 x 0.45 x
timbunan kembali
3.60 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
0.85 + 0.52 :
0.20 + 0.30 :
a 0.25 x 0.69 x
b 0.45 x 0.20 x
plesteran
0.73 + 1.03 :
0.88 x 16.00
acian
pngecetan
S.13 panjang s.13 =
galian tanah
0.50 x 0.45 x
timbunan kembali
2.25 x 0.25
pasir alas
0.05 x 0.45 x
batu kosong
0.20 x 0.45 x
pon batu kali
0.52 + 0.52 :
0.20 + 0.30 :
a 0.25 x 0.52 x
b 0.45 x 0.20 x
plesteran
0.73 + 0.77 :
acian
pngecetan
S.14 panjang s.14 =
galian tanah
0.50 x 0.40 x
timbunan kembali
2.00 x 0.25
pasir alas
0.05 x 0.40 x
batu kosong
0.20 x 0.40 x
pon batu kali
0.52 + 0.43 :
0.20 + 0.30 :
a 0.25 x 0.48 x
b 0.45 x 0.20 x
plesteran
0.77 + 0.87 :
0.82 x 10.00
acian
pngecetan
S.15 panjang s.15 =
galian tanah
0.50 x 0.40 x
timbunan kembali
2.00 x 0.25
pasir alas
0.05 x 0.40 x
batu kosong
0.20 x 0.40 x
pon batu kali
0.43 + 0.40 :
0.20 + 0.30 :
a 0.25 x 0.42 x
b 0.45 x 0.20 x
plesteran
0.79 + 0.66 :
0.73 x 10.00
acian
pngecetan
blum jelas ukurannya
S.16 panjang s.16 =
galian tanah
0.50 x 0.40 x
timbunan kembali
1.00 x 0.25
pasir alas
0.05 x 0.40 x
batu kosong
0.20 x 0.40 x
pon batu kali
0.40 + 0.37 :
0.20 + 0.30 :
a 0.25 x 0.39 x
b 0.45 x 0.20 x
plesteran
0.66 + 0.64 :
0.65 x 5.00
acian
pngecetan
galian tanah
timbunan kembali
pasir alas
batu kosong
63.14554 pon batu kali
plesteran
acian
pngecetan
c pagar brc
51.10 + 12.78 +
15.50 + 77.00 +
12.35 + 23.00
0.9 x 276.15
cor beton tiang pagar

0.2 x 0.20 x
0.008 x 231.00
d pkrjaan sirtu
s.1
S.1.D 0.9 + 0.46 :
S.1.B 1 + 0.40 :
0.68 + 0.70 :
0.69 x 15.00 x
S.2
S.2.D 0.45 + 0.46 :
S.2.B 0.21 + 0.40 :
0.46 + 0.31 :
0.38 x 15.00
S.3
S.3.D 0.55 + 0.45 :
S.3.B 0.18 + 0.21 :
0.50 + 0.20 :
0.35 x 15.00
S.4
S.4.D 0.64 + 0.55 :
S.4.B 0.18 x 0.50
0.60 + 0.09 :
0.34 x 15.00
S.5
S.5.D 0.65 + 0.64 :
0.65 x 10.00 x
S.6
S.6.D 0.32 + 0.65 :
0.49 x 7.15 x
1 0.9 + 0.46 :
0.68 x 9.70 x
2 0.45 + 0.46 :
3 0.55 + 0.45 :
0.50 x 9.70 x
4 0.64 + 0.55 :
0.60 x 9.70 x
5 0.65 + 0.64 :
0.65 x 9.70 x
6 0.32 + 0.65 :
0.49 x 9.70 x
93 x 4.00
E Rolag Bata 1/2 bata taman belakang
Rolag Bata 1/2
15 + 57.00 +
125.20 x 0.80
plesteran
0.55 x 125.20
acian
0.55 x 125.20
pengecetan
0.55 x 125.20
F rolag 1/2 bata , linkaran pohon dia

pasangan1/2 bata
4.7 + 4.70 =
9.4 x 0.70 x
lantai kerja 123

9.4 x 8.00
75.20 x 0.11 x
75.2
plesteran
0.564
0.35 + 0.13 +
0.63 x 75.20
acian
pengecetan
C Bak Taman
GALIAN TANAH
A 50.66 M'
0.15 x 0.30 x
B 12.46 M'
0.15 x 0.30 x
C
D
E
F 56.7 M'
0.15 x 0.30 x
G 14.6 M'
0.15 x 0.30 x
H
I
J
PASIR ALAS
A 50.66 M'
0.15 x 0.05 x
B 12.46 M'
0.15 x 0.05 x
C
D
E
F 56.7 M'
0.15 x 0.05 x
G 14.6 M'
0.15 x 0.05 x
H
I
J
LANTAI KERJA
ROLAG 1/2 BATA

A 50.66 M'
0.57 + 0.70 :
0.64 x 50.66
B 12.46 M'
0.7 + 0.62 :
0.66 x 12.46
C 15.36
0.18 + 0.18 :
0.18 x 15.36
D 19.19
0.18 + 0.18 :
0.18 x 19.19
E 13.5
0.45 + 0.46 :
0.46 x 13.50
F 56.7 M'
0.54 + 0.68 :
0.61 x 56.70
G 14.6 M'
0.68 + 0.60 :
0.64 x 14.60
H
I
J
PLESTERAN
A 50.66 M'
0.8 + 0.8 :
0.80 x 50.66
B 12.46 M'
0.8 + 0.8 :
0.80 x 12.46
C 15.36
0.46 + 0.46 :
0.46 x 15.36
D 19.19
0.46 + 0.46 :
0.46 x 19.19
E 13.5
0.8 + 0.8 :
0.80 x 13.50
F 56.7 M'
0.8 + 0.8 :
0.80 x 56.70
G 14.6 M'
0.8 + 0.8 :
0.80 x 14.60
H
I
J
ACIAN
PENGECETAN
TANAH SUBUR
Tanaman The tehan jarak per 30 cm
Pohon Tanjung Tinggi 3 meter
a 51.1 + 12.78 +
15.5 +
b 17.38 + 28.18 +
galian tanah
0.15 x 0.30 x
pasir alas
0.15 x 0.05 x
lantai kerja
0.15 x 0.10 x
Rolag Bata
0.6 x 209.97
Plesteran 1:3
0.35 + 0.15 +
0.85 x 209.97
Acian
Pengecatan Tembok Baru
Tanah Subur tebal 20 cm
a 51.1 + 12.78 +
15.5 +
137.33 x 0.65 x
b 7.2 + 12.80 +
32.05 x 1.50 x
Tanaman The tehan jarak per 30 cm

Pohon Tanjung Tinggi 3 meter
D Pekerjaan Paving Blok K300
a 237.15 m2
b 104.7 m2
a 57 x 15.00
b 18 x 30.00
c 23 + 30.00 :
26.50 x 15.00
d 1/2 x 20.20 x
pasir alas
2,026.82 x 0.05
Area: 18391033
1,839.10
Area: 4243654
424.37
2,263.47 -
dikurangi Area: 243126

24.31
dikurangi Area: 275455
27.55
Area: 150905
15.09
pohon area 70686

7.07 x
Area: 160000
16.00
139.50
kanstin
6.32 + 1.00 +
14.5 + 8.15 +
6.03 + 13.07 +
19.96
galian
0.15 x 0.15 x
pasir alas
0.05 x 0.15 x
cor kanstin
a 6.03 m'
+ :
- x 0.15 x
b 13.07 m'
0.65 + 0.61 :
0.63 x 0.15 x
c 17.16 m'
0.56 + 0.44 :
0.50 x 0.15 x
d 19.96 m'
0.52 + 0.41 :
0.47 x 0.15 x
plesteran
0.48 x 56.22
acian
pengecetan
sal.1 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.2 + 0.45 :
1.42 + 1.05 :
0.33 x 1.24 x
plesteran
1.05 + 0.90 :
0.98 x 9.70
acian
rabat lantai 1:3:5

0.07 x 0.55 x
penutup saluran
0.13 x 1.20 x
Pembesian dia. 12" - 15

8 x 9.70
64.67 x 1.16
0.006165 x 12.00 x
sal.2 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.2 + 0.45 :
b 0.2 + 0.30 :
0.33 + 0.25 :
1.05 + 0.92 :
0.29 x 0.99 x
plesteran
0.9 + 0.76 :
0.83 x 10.00
acian
rabat lantai 1:3:5
0.07 x 0.55 x
penutup saluran
0.13 x 1.20 x

8 x 10.00
66.67 x 1.16
0.006165 x 12.00 x
sal.3 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali
a 0.2 + 0.30 :
0.92 + 0.75 :
0.25 x 0.84 x
plesteran
0.76 + 0.68 :
0.72 x 10.00
acian
rabat lantai 1:3:5
0.07 x 0.55 x
penutup saluran
0.13 x 1.20 x

8 x 10.00
66.67 x 1.16
0.006165 x 12.00 x
sal.4 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.2 + 0.30 :
0.75 + 0.74 :
0.25 x 0.75 x
plesteran
0.68 + 0.67 :
0.68 x 10.00
acian
rabat lantai 1:3:5

0.07 x 0.55 x
penutup saluran
0.13 x 1.16 x

8 x 10.00
66.67 x 1.16
0.006165 x 12.00 x
sal.5 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.2 + 0.30 :
0.74 + 0.92 :
0.25 x 0.83 x
b 0.20 x 0.90 x
plesteran
0.67 + 0.65 :
0.66 x 10.00
acian
rabat lantai 1:3:5

0.07 x 0.55 x
penutup saluran
0.13 x 1.20 x

8 x 10.00
66.67 x 1.16
0.006165 x 12.00 x
sal.6 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.2 + 0.30 :
0.92 + 0.67 :
0.25 x 0.80 x
b 0.20 x 0.90 x
plesteran
0.65 + 0.60 :
0.63 x 7.60
acian
rabat lantai 1:3:5
0.07 x 0.55 x
penutup saluran
0.13 x 1.20 x

8 x 7.60
50.67 x 1.16
0.006165 x 12.00 x
sal.7 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.2 + 0.30 :
0.67 + 0.65 :
0.25 x 0.66 x
b 0.20 x 0.90 x
plesteran
0.6 + 0.58 :
0.59 x 15.00
acian
rabat lantai 1:3:5

0.07 x 0.55 x
penutup saluran
0.13 x 1.20 x
8 x 15.00
100.00 x 1.16
0.006165 x 12.00 x
sal.8 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.2 + 0.40 :
0.9 + 0.97 :
0.30 x 0.94 x
plesteran
0.65 + 0.80 :
0.73 x 15.70
acian
rabat lantai 1:3:5

0.07 x 0.60 x
sal.9 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.2 + 0.40 :
0.97 + 0.97 :
0.30 x 0.97 x
b 0.20 x 0.90 x
plesteran
0.80 + 0.80 :
0.80 x 10.60 x
acian
rabat lantai 1:3:5
0.07 x 0.60 x
sal.10 SALURAN
=
galian pondasi
0.5 x 0.90 x
pasir alas
0.05 x 0.90 x
pas batu kali

a 0.25 + 0.40 :
0.9 + 0.90 :
0.33 x 0.90 x
b 0.20 x 0.90 x
plesteran
0.9 + 0.90 :
0.90 - 0.07 x
acian
rabat lantai 1:3:5
0.07 x 0.60 x
penutup saluran
0.15 x 1.00 x
galian tanah
pasir alas
pon batu kali
plesteran
acian
rabat bton 1:3:5
pnutup saluran
pembesian
beksting plat pnutup saluran
57.6 + 15.00
72.60 x 0.80
bak menhol
IV PEKERJAAN TERAS OTANAHA 8 SEGMEN

Pengukuran awal
Sewa Pengadaan Listrik Kerja
Sewa Pengadaan Air Kerja
Pembersihan awal dan akhir
S.1 10 x 59.68
S.2 8 x 45.72
S.3 8 x 30.56
S.4 8 x 35.58
S.5 8 x 39.87
S.6 8 x 39.73
S.7 8 x 39.92
S.8 8 x 50.78

Galian Tanah Biasa
a tdk digali
Urugan tanah kembali

tdk di urug
Pondasi Batu Gunung sp 1:4
a 5.9 m'
0.15 + 0.47 :
0.15 + 0.15 :
0.12 + 0.90 :
0.15 + 0.31 :
0.23 x 0.51 x
b 9.1 m'
0.47 + 0.47 :
0.15 + 0.15 :
0.2 + 0.67 :
0.15 + 0.47 :
0.31 x 0.44 x
c 17.52
0.47 + 0.47 :
0.15 + 0.15 :
0.18 + 0.70 :
masih + tinggi
0.15 + 0.47 :
0.31 x 0.44 x
Pasir Urug Bawah Pondasi t = 5 cm

a 5.9 m'
0.15 + 0.47 :
0.05 x 0.31 x
b 9.10
0.47 + 0.47 :
0.05 x 0.47 x
c 17.52
0.05 x 0.47 x
Pasangan Batu Kosong

Siar Mata Sapi
pagar brc
393
348 x 0.90
3 Pekerjaan Pondasi Batu Gunung Melintang + Ta
Galian Tanah Biasa
Pondasi Batu Gunung sp 1:4
0.15 + 0.36 :
0.26 x 0.82 x
Pasir Urug Bawah Pondasi t = 5 cm

Siar Mata Sapi
Timbunan t=60 cm
Pekerjaan Kanstin Pracetak 22x25x60 cm
Urugan pasir bawah kanstin t= 5 cm
Spesi bawah kanstin t =3 cm
pengecetan kanstin
Lantai Rabat 1:2:3 t=10 cm
Finishing Andesit
Coating andesit
finising koral sikat warna
coating koral sikat
Buis beton dia 30-100 (saluran)
Pek. Pembuatan Lubang Biopori Sedalam 1 m

Galian tanah Biasa
Pondasi Batu kali sp 1:4
Pasir Urug bawah pondasi t = 5 cm
Sloof 15 x 20 cm (K-250)
Beton K-250
Besi dia 12" - 15
Bekisting sloof

Beton K-250
Besi dia 12" - 15
Bekisting kolom
Beton K-250
Bekisting ringbalk
Pasangan Dinding 1/2 Bata 1:4

Plesteran dinding
Dinding Batu Alam Jenis Templek
Pipa Galvanis 4"
Pipa Galvanis 2"
Pengecatan Pipa Galvanis (putih)
Tanaman Lee Kwan Yee
Tempat Sampah
Tempat Duduk
Galian tanah Biasa
Urugan kembali
Rolag Bata
Lantai kerja 1:2:3 t=10 cm
Pasir urug t = 10 cm
Rabat Beton K-250 (tempat duduk)
Plesteran
Acian
Pengecatan Bangku (cokelat)
6 Vegetasi
Pohon Tanjung
Rumput jepang
Taman A
Bayam Merah
Teh tehan
Bunga Iris
Palm Kuning
Taman B
Bunga Lilis Paris
Bunga Iris
Palm Kuning
Teh tehan
Bayam Merah
Rumput jepang
Taman C
Rumput Jepang
Bunga Lilis Paris
Bunga Iris
Palm Kuning
Teh tehan
Bayam Merah
7 Tangga
Galian Tanah Keras
Urugan Kembali
Pasir Urug Bawah Lantai
Cor beton 1:2:3
Finishing Andesit Abu-abu Tua
Pekerjaan coating andesit

Pipa Galvanis Medium A 2'
Pengecatan
V
PEKERJAAN PLUMBING KAWASAN
1 Submersible pompa head 70 m
2 pipa Pe dia 75
3 pipa Pe dia 25
4 Stop Kran Kuningan dia 25
5 Clamp Saddle Tee Dia 25
6 Clamp Saddle Tee Dia 75-25
- Galian tanah cadas
- Urugan tanah kembali
- Urugan pasir
- Lantai kerja 1;3:5 (t= 7 cm)
- Beton K225
- bekisting
- Pembesian
- Acian
- Cat Waterproof
- Pipa ventilasi pvc 2'
. Pipa inlet GIP dia. 1 1/4"
. Pipa penguras GIP dia. 2"
. Pipa outlet GIP dia. 2"
. Stop kran bronze dia. 2"
. Knee GIP dia. 1 1/4"
. T Fitting
. Box Selenoid Valve
- Galian tanah cadas
- Urugan tanah kembali
- Urugan pasir
- Lantai kerja 1;3:5 (t= 7 cm)
- Beton K225
- bekisting
- Pembesian
- Acian
- Cat Waterproof
- Pipa ventilasi
. Pipa inlet GIP dia. 1 1/4"
. Pipa penguras GIP dia. 2"
. Pipa outlet GIP dia. 2"
. Stop kran bronze dia. 2"
. Knee GIP dia. 1 1/4"
. T Fitting
. Box Selenoid Valve
PEKERJAAN MEKANIKAL KAWASAN

1 Instalasi Kabel NYY 4x6 mm
2 Instalasi Kabel NYY 3 x 2.5 mm2
3 Panel SDP
PEKERJAAN LAIN-LAIN
1 Pembersihan Akhir
2 Dokumentasi
Pek. Kolom IWF 200X100X5X7
HIT MANUAL
V.B 0.2 X 0.01 X
V.S 0.1 X 0.01 X
0.03 X 7,850.00
Pek. Ring Balok IWF 150x75x5x7

V.B 0.15 X 0.01 X
V.S 0.075 X 0.01 X
0.02 X 7,850.00
PEKERJAAN PERSIAPAN
= 1.00 bh
= 0.14 Unit
& Barak Pekerja = 2.00 bln
PEKERJAAN PENDOPO
NIR (4 UNIT)
Kali/Gunung 1SP:3PP
atu Bata 1:3
0.62 = 0.18 m3 1 bh
= 1.08 m3 x 6buah
= 4.32 m3x 4 unitgalian
2.16 hit smntara 8sep
= 1.08 m3
0.54 hit smntara 8sep
0.05 = 0.01 m3 1 bh
0.09 m3 x 6 buah
= 0.35 m3x 4 unit pasir alas
0.58 = 0.02 m3
4 = 0.49 m31x6x4 unit
12 16.00
0.7 = 0.20 m3 1 bh
= 1.22 = x 6 buah
= 4.87 m3x 4 unit beton k 300
2 = 0.43 lbar rata2 sisi 58
2 = 0.39 lbar rata2 sisi 50
0.05 = 0.01
= 0.05
= 0.20 m3vol sisi 58Xsisi 50x0,05
0.13 = 0.01
4 = 0.24 x 1x6x4 unit
5.32 m3vol beton k 300
pembesian
0.2 = 1.30 m' x 1 urat
0.05
= 5.20 m' 1 urat x 4 bh(dlm 1 wadah)
0.2 = 1.46 m' x 1 urat

0.05
= 5.84 m' 1 urat x 4 bh(dlm 1 wadah)
5.20
5.84
11.04 m' total panjang m'
= 66.24 m' x 6 bh
= 264.96 m' x4 unit panjang total besi m'
12 x 264.96 = 235.22 kg volume besi kg
0.2 = 0.90 m'

0.05
= 4.50 m' x 5 bh bgel/ 1 tiang

= 27.00 m' x6 bh tiang
= 108.00 m' x 4 unit
0.88 = 3.92 m' 1 tiang

0.10
= 23.52 m' x6 bh tiang

= 94.08 m' x 4 unit
108.00
94.08
202.08 m'
12 x 202.08 = 179.40
414.62 kg volume total besi
207.31 smntara baru 8 sep

0.58 = 2.16
= 1.77 m2
4 = 42.51 m2vol bekesting x 4 unit
Dan Tangga
3.19 = 0.0017
= 0.0033 m3
3.19 = 0.0022 m3
0.0055 m3
= 43.32 kg x 1 tiang
= 259.93 kg x 6 tiang
= 1,039.72 kg x 4 unit
= 96.00 bh
0X75X5X7
Baja Ringan 40x60
si Hollow 40x60
m, Besi Hollow 20x40 mm
w 40x60 mm
, Teras dan Tangga
i Hollow 40x60 mm
nda Plafon
Hollow 40x60
ayu 40x40, Diprofil
ing, Besi Hollow 40x60
m, Balok, Ring balok

Motif tekstur Kayu
Keliling dan Tangga
Alang-Alang
dplank 8 mm
gka Kuda-kuda)
tilasi Angin
= 2.00
= 2.00
= 855.00
= 540.00
2 = 26.50
= = 397.50
23.2 = 234.32
2,026.82 m2
= 1,013.41 m2hit sementara
15
57 = 158.00 m'
0.5 = 28.13 minggu 2
0.75 = 7.88 minggu 2

36.00 m3
15.7 m'
15.70 = 5.50 m3
= 1.37 m3
15.70 = 0.55 m3minggu 2
15.70 = m3
2 = 2.07 tinggi rata2

2 = 0.50 lebar rata2
15.70 = 16.25 m3
16.25 minggu 3
2 = 1.75
= 27.48 m2
= 27.48 m2
= 27.48 m2
10 m'
10.00 = 2.25 m3
= 0.56 m3
10.00 = 0.23 m3
10.00 = m3

10.00 = 3.30 m3vol pondasi
10.00 = 0.90
4.20
0.35 = 0.93 m' lebar plsteran a

0.42 = 0.98 m' lebar plsteran b
2 = 0.96 m' lebar rata2 a dan b

= 9.55 m2volume plesteran
= 9.55 m2
= m2
9.7 m'
9.70 = 2.91 m3
2.91 minggu 3
= 0.73 m3
9.70 = 0.29 m3
0.29 minggu 3
9.70 = m3

9.70 = 4.79 m3
4.79 minggu 3

= 9.94 m2
= 9.94 m2
= m2
10 m'
10.00 = 2.50 m3
2.50 minggu 3
= 0.63 m3
10.00 = 0.25 m3
10.00 = m3
beda tinggi
10.00 = 3.94 m3vol pondasi
2 = 0.90
= 8.95 m2
= 8.95 m2
= m2
10 m'
10.00 = 2.25 m3
= 0.56 m3
10.00 = 0.23 m3
10.00 = m3
2 = 0.25 lbar rata2

10.00 = 2.30 m3
10.00 = 0.90
3.20


= 9.45 m2vol plesteran
= 9.45 m2
= m2
10 m'
10.00 = 3.00 m3
3.00 minggu 3
= 0.75 m3
10.00 = 0.25 m3
10.00 = m3
2 = 0.40
10.00 = 3.34 m3
3.34 minggu 3
2 = 0.78
= 7.75 m2
= 7.75 m2
= m2
10 m'
10.00 = 2.25 m3
= 0.56 m3
10.00 = 0.23 m3
10.00 = m3

10.00 = 1.75 m3
10.00 = 0.90 koporan
2.65


= 8.95 m2
= m2
10 m'
10.00 = 3.00 m30,60 itu lebar
= 0.75 m3
10.00 = 0.25 m3
10.00 = m3

10.00 = 2.98 m3
2 = 0.72 = m2
= 7.15 m2
= 7.15 m2
= m2
10 m'
10.00 = 2.25 m3
= 0.56 m3
10.00 = 0.23 m3
10.00 = m3
2 = 0.25
10.00 = 1.63 m3
10.00 = 0.90 koporan
2.53


= 8.15 m2
= m2
10 m'
10.00 = 2.50 m3
= 0.63 m3
10.00 = 0.25 m3
10.00 = m3

10.00 = 2.70 m3
2 = 0.69
= 6.90 m2
= 6.90 m2
= m2
10 m'
10.00 = 2.25 m3
= 0.56 m3
10.00 = 0.23 m3
10.00 = m3
2 = 0.25 lbar rata2

10.00 = 1.48 m3
10.00 = 0.90 koporan
2.38


= 7.30 m2
= m2
7.6 m'
7.60 = 1.90 m3
= 0.48 m3
7.60 = 0.19 m3
7.60 = m3
7.60 = 1.96 m3
1.96
2 = 0.66
= 4.98 m2
= 4.98 m2
= m2
6.7 m'
6.70 = 1.51 m3
= 0.38 m3
6.70 = 0.15 m3
6.70 = m3
2 = 0.25 lbar rata2

6.70 = 0.97 m3
6.70 = 0.60 koporan
1.57


= 4.96 m2
= m2
16 m'
16.00 = 3.60 m3
= 0.90 m3
16.00 = 0.36 m3
16.00 = m3

16.00 = 3.43 m3
2 = 0.64
= 10.24 m2
= 10.24 m2
= m2
8.76
966,115.25 8,463,170
4497263561
0
16 m'
16.00 = 3.60 m3
= 0.90 m3
16.00 = 0.36 m3
16.00 = m3
2 = 0.35 lbar rata2

16.00 = 3.89 m3
= 0.60
= 0.60
2 = 0.60
= 9.60 m2
= 9.60 m2
= m2
16 m'
16.00 = m3 tdk digali
= m3
16.00 = 0.36 m3
16.00 = m3
2 = 0.28 lbar rata2 a

2 = 0.30 lbar rata2 b
2 = 0.29 lbar rata2 a+b
16.00 = 2.71 m3
2 = 0.59
= 9.44
= 9.44 m2
= 9.44 m2
15.68 m'
15.68 = m3 tdk digali
= m3
15.68 = 0.31 m3
15.68 = m3
2 = 0.30 lbar rata2

15.68 = 2.28 m3
2 = 0.50 = m2
= 7.84
= 7.84 m2
= m2
12.8 m'
12.80 = 2.56 m3
= 0.64 m3
12.80 = 0.26 m3
12.80 = m3
2 = 0.30 lbar rata2

12.80 = 2.57 m3
2 = 0.64 =
= 8.13 m2
= 8.13 m2
= m2
16 m'
16.00 = 3.60 m3
= 0.90 m3
16.00 = 0.36 m3
16.00 = m3
2 = 0.25 lbar rata2

16.00 = 2.74 m3
16.00 = 1.44 koporan pondasi
4.18
2 = 0.88
= 14.08 m2
= 14.08 m2
= m2
10 m'
10.00 = 2.25 m3
= 0.56 m3
10.00 = 0.23 m3
10.00 = m3
2 = 0.25 lbar rata2

10.00 = 1.30 m3
2.20
2 = 0.75 = 0.56 m2
= 0.56 m2
= m2
10 m'
10.00 = 2.00 m3
= 0.50 m3
10.00 = 0.20 m3
10.00 = m3
2 = 0.25 lbar rata2

10.00 = 1.19 m3
2.09
2 = 0.82 =
= 8.20
= 8.20 m2
= m2
10 m'
10.00 = 2.00 m3
= 0.50 m3
10.00 = 0.20 m3
10.00 = m3
2 = 0.25 lbar rata2

10.00 = 1.04 m3
1.94
2 = 0.73 =
= 7.25 m2
= 7.25 m2
= m2
5 m'
5.00 = 1.00 m3
= 0.25 m3
5.00 = 0.10 m3
5.00 = m3
2 = 0.25 lbar rata2

5.00 = 0.48 m3
0.93
2 = 0.65
= 3.25 m2
= 3.25 m2
= m2
TOTAL HIHITUNGAN
= 48.17 M3
= 13.67 m3
= 6.04 m3
=
= 78.72 M3
= 200.09 m2
= 200.09 m2
=
58
26.42
= 276.15
= 248.54 m2
0.2 = 0.008
= 1.848 m3
2 = 0.68 tingg rata2 depan

2 = 0.70 tingg rata2 belakang
2 = 0.69 tingg rata2 dpn dan blakang

9.7 = 100.40


10 = 57.00


10 = 52.13

= 0.09 tingg rata2 belakang

10 = 51.38
7.5 x 0.50 = 24.19

7.5 x 0.50 = 13.00
298.09

6.8 : 2.00 = 22.43

6.8 : 2.00 = 16.49
6.8 : 2.00 = 19.62
6.8 : 2.00 = 21.27
6.8 : 2.00 = 16.00
95.81
298.09
95.81
393.89 340.00
= 372.00
98.47
102.5
man belakang
53.2 = 125.20 m'

= 100.16 m2
= 68.86 m2
=
= 68.86 m2
= 68.86 m2
karan pohon dia 3m
9.4 m' kliling lingkaran 1 pohon

x 8 pohon
8 = 52.64 m2vol rolag
= 75.20 m'
0.05 = 0.41 m3vol lantai kerja
0.15 = 0.63
= 47.38 m2
= 47.38 m2
= 47.38 m2
50.66 = 2.28 m3
12.46 = 0.56 m3
TDK DIGALI
TDK DIGALI
TDK DIGALI
56.70 = 2.55 m3
14.60 = 0.66 m3
6.05 M3 VOL GALIAN
50.66 = 0.38 m3
12.46 = 0.09 m3
TDK DIGALI
TDK DIGALI
TDK DIGALI
56.70 = 0.43 m3
14.60 = 0.11 m3
1.01 M3

= 32.17 m2

= 8.22 m2
TDK DIGALI
= 2.76 m2
TDK DIGALI
= 3.45 m2
TDK DIGALI
= 6.14 m2

= 34.59 m2

= 9.34 m2
64.52 m2vol rolag 1/2 batu

= 40.53 m2

= 9.97 m2
TDK DIGALI
= 7.07 m2
TDK DIGALI
= 8.83 m2
TDK DIGALI
= 10.80 m2

= 45.36 m2
= 11.68 m2
= 93.70 m2vol acian
k per 30 cm
57.95 = 137.33 m' bak taman blakang
27.08 = 72.64 m' bak taman depan

209.97 m' panjang taman M'
209.97 = 9.45 m3
209.97 = 1.57 m3
209.97 = 3.15 m3
= 125.98 m2
0.35 = 0.85 m'

= 178.47 m2
= 178.47 m2
= 178.47 m2
57.95 = 137.33 m' bak taman blakang
0.25 = 22.32
12.05 = 32.05
0.25 = 12.02
22.32
12.02
34.33 = 34.33 m3vol tanah subur
k per 30 cm
= 237.15 m2sementara
= 104.70 m2sementara
341.85 m2
= 855.00
= 540.00
2 = 26.50
= = 397.50
23.2 = 234.32
2,026.82 m2
= 101.34 m3
106.20
139.50 = 2,123.97
97.15 dikurang bak taman souv
dikurang bak taman souv
dikurang bak taman souv
pohon 8 bh
8 = 56.55
bak taman aula
12 = 44.66 m'
2.69
17.16 = 56.22 m'
56.22 = 1.26 m3
56.22 = 0.42 m3
2 = - m' tinggi rata2

6.03 = - m3
2 = 0.63 m' tinggi rata2
13.07 = 1.24 m3

17.16 = 1.29 m3

19.96 = 1.39 m3
3.91 m3vol kanstin
= m2
= m2
= m2
9.7 M' p.saluran
9.7 = 4.37 m3vol galian
9.7 = 0.44 m3vol pasir alas

9.7 x 1.00 = 3.89 vol pon saluran

= 9.46 vol plesteran
= 9.46 m3vol acian
9.7 = 0.37 vol lantai
9.7 = 1.51 m3vol penutup sluran
= 77.60 m' jumlah panjang

= 75.01 m' jumlah lebar
152.61 m'
12 x 152.61 = 135.48 kg x 1 lapis
10 M' p.saluran
10 = 4.50 m3vol galian
10 = 0.45 m3vol pasir alas
2 = 0.33 lebar rata2 kanan pulang

2 = 0.25 lebar rata2 kiri naik
2 = 0.29 lebar rata2 kiri dan kanan
10 x 1.00 = 2.83 vol pon saluran

= 8.30 m2vol acian
10 = 0.39 vol lantai
10 = 1.56 m3vol penutup sluran

157.33 m'
12 x 157.33 = 139.67 kg x 1 lapis
10 M' p.saluran


= 7.20 m2vol acian

157.33 m'
12 x 157.33 = 139.67 kg x 1 lapis
10 M' p.saluran


= 6.75 m2vol acian

157.33 m'
12 x 157.33 = 139.67 kg x 1 lapis

10 M' p.saluran

10 x 1.00 = 2.08 vertikal

10 = h0rizontal
2.08 m3

= 6.60 m2vol acian

157.33 m'
12 x 157.33 = 139.67 kg x 1 lapis

7.6 M' p.saluran

7.6 x 1.00 = 1.51 vertikal

7.6 = h0rizontal
1.51 m3

= 4.75 m2vol acian

119.57 m'
12 x 119.57 = 106.15 kg x 1 lapis

15 M' p.saluran

15 x 1.00 = 2.48 vertikal

15 = h0rizontal
2.48 m3

= 8.85 m2tdk di aci

236.00 m'
12 x 236.00 = 209.51 kg x 1 lapis
15.7 M' p.saluran

15.7 x 1.00 = 4.40 vertikal

4.40 m3

= 11.38 m2vol acian

10.6 M' p.saluran

10.6 x 2.00 = 6.17 vertikal x 2 sisi

10.6 = h0rizontal
6.17 m3

2 = 16.96 vol plesteran
= 16.96 m2vol acian
2.46 M' p.saluran
1.23 = 0.55 m32,46 bagi 2 = 1,23vol galian

2.46 x 1.00 = 0.72 vertikal

2.46 = h0rizontal
0.72 m3

2.46 = 2.04 vol plesteran
= 2.04 m2vol acian
TOTAL HIHITUNGAN SALURAN
= 44.92 M3
= 4.55 m3
= 28.03 M3
= 82.29 m2
= 73.44 m2
= 3.94 m3
= 11.23 m3
= 1,009.84 KG
= 72.60
= 58.08 m2vol bkesting
ANAHA 8 SEGMEN
= 596.80
=
= 244.48
= 284.64
= 318.96
= 317.84
= 319.36
= 406.24
2,488.32 m2 hit sementara ini (prediksi) bro
Gunung Menerus
2 = 0.31 lbar rata2 bawah
2 = 0.15 lbar rata2 atas
2 = 0.23 lebar atas+lbr bwah bagi 2
5.90 = 0.69 m3

9.10 = 1.23 m3

17.52 = 2.39 m3
4.31 smentara jalan
dasi t = 5 cm

5.9 = 0.09 m3

9.1 = 0.21 m3
17.52 = 0.41 m3
0.72 m3smentara jalan
393 panj sebenarnya

= 313.20 m2348 m' panjang
Gunung Melintang + Tangga
2 = 0.26
393 = 82.18 m3
si t = 5 cm
ak 22x25x60 cm
stin t= 5 cm
Biopori Sedalam 1 m
si t = 5 cm
12 = 0.01
12 X 2.00 = 0.02 X2 SISI
0.03
= 226.08 KG
50x75x5x7
12 = 0.01
12 X 2.00 = 0.01 X2 SISI
0.02
= 169.56 KG
al besi m'
smntara 11 sp
1
1
1013.41
?????
1.65 m2
?
?????
3.45
0
blum semua
blum semua
80.72
a 57 x 15 =
b 18 x 30 =
n blakang c 23 + 30 : 2 = 26.50
26.50 x 15 = =
d 1/2 x 20.2 x 23.2 =
### x 0.9 =
n blakang
n blakang
n blakang
220
236.3361
240
190
smentara
smentara
smentara
smentara
smentara
smentara
smentara
bata 70.73 = 35.365 smentara 8 sep
pasir 70.73 = 0.53 smentara 8 sep
galian 70.73 5.30475 smentara 8 sep

sementara
sementara
sementara
104.4
46.8
0.166667 6.944444 347.2222
0.333333
0.166667 6.944444 347.2222
0.333333
0.166667 6.944444 347.2222
0.333333
0.166667 6.944444 347.2222
0.333333
blum semua
blum semua
blum semua
0.166667 6.944444 347.2222
0.333333
0.166667 6.944444 347.2222

0.333333
0.166667 6.944444 347.2222
0.333333
0.166667 6.944444 347.2222
0.333333
0.5
0.166667 6.944444 347.2222
0.333333
0.5
0.166667 6.944444 347.2222
0.333333
0.5
76.3
3.2046
13.734
11.9028
0
prediksi) bro
0.15 + 0.36 : 2 = 0.26
0.26 x 0.82 x 393 = 82.18
sementara
###
###
###
###
### m2
### m2 volume tim sirtu

m3
PEN
SESUAI
NO URAIAN SAT
1 Penyiapan RK3K Terdiri atas :

a Pembuatan Manual, Prosedur, Instruksi Kerja, Ijin Kerja, dan Set
b Pembuatan Kartu Identitas Pekerja (KIP) Org
2 Sosialisasi dan Promosi K3 Terdiri atas :

b Pengarahan K3 (Safety Briefing) : pertemuan keselamatan (Safety Org
c Talk dan/atau
Pelatihan K3 : Tool Box Meeting) ; setiap hari
Bekerja di Ketinggian Org
K3 Peralatan Konstruksi & Penggunaan Bahan Kimia (MSDS) Org
Analisis Keselematan Pekerjaan Org
Perilaku Berbasis Keselamatan (Budaya K3) Org
P3K Org
d Simulasi K3 Org
e Spanduk (Banner) Lbr
f Poster Lbr
g Papan Informasi K3 Bh
3 Alat Pelindung Kerja terdiri atas :

a Jaring Pengaman (Safety Net) M2
b Tali Keselamatan (Life Line) M'
c Pagar Pengaman (Guard Ralling) M2
4 Alat Pelindung Diri terdiri atas :

a Topi Pelindung (Safety Helmet) Bh
b Pelindung Mata (Goggles Spectacles) Psg
c Tameng Muka (Face Shield) Bh
d Pelindung Pernapasan dan Mulut (Masker) Bh
e Sarung Tangan (Safety GloVes) Psg
f Sepatu Keselamatan (Safety Shoes), untuk staf Psg
g Sepatu Keselamatan (Rubber Safety Shoes) Psg
h Penunjang Seluruh Tubuh (Full Body Harness) Bh
i Rompi Keselamatan (Safety Vest) Bh
j Pelindung Jatuh (Fall Arester) Bh
5 Asuransi dan perijinan terdiri atas :
a BPJS Ketenagakerjaan dan Kesehatan Kerja (Berdasarkan Ls
Kepmenaker Nomor : Kep-196/Men/1999, untuk Tenaga Harian
6 Personil K3 terdiri atas :
a Ahli K3 OB
b Petugas K3 OB
c Petugas Tanggap Darurat OB
d Petugas Medis OB
7 Fasilitas Sarana Kesehatan :

a Peralatan P3K (Kotak P3K, Tandu, Tabung Oksigen 1m3, Obat Ls
b Luka,Perban, Dll)
Ruang P3K (Tempat Tidur Pasien, Stetoskop, Timbangan Berat Ls
Badan, Tensi Meter, dll)
8 Rambu-Rambu terdiri atas :
a Rambu Petunjuk Bh
b Rambu Larangan Bh
c Rambu Peringatan Bh
d Rambu Kewajiban Bh
e Rambu Informasi Bh
f Rambu Pekerjaan Sementara Bh
g Kerucut Lalu Lintas (Traffic Cone) Bh
9 Lain-lain terkait Pengendalian Resiko K3 :

a Alat Pemadam Api Ringan (Apar) 10Kg Bh
b Sirine Bh
TOTAL
PENAWARAN K3
SESUAI KONTRAK PENAWARAN SESUAI REALISASI

HARGA HARGA
VOL TOTAL HARGA VOL
WAKTU SATUAN WAKTU SATUAN
1,600,000.00
1.00 1.00 1,000,000.00 1,000,000.00 1.00 1,000,000.00
30.00 1.00 20,000.00 600,000.00 1.00 20,000.00
24,700,000.00
20.00 ### 5,000.00 18,000,000.00 ### 5,000.00
1.00 1.00 500,000.00 500,000.00 1.00 500,000.00

1.00 1.00 500,000.00 500,000.00 1.00 500,000.00
1.00 1.00 500,000.00 500,000.00 1.00 500,000.00
1.00 1.00 500,000.00 500,000.00 1.00 500,000.00
1.00 1.00 500,000.00 500,000.00 1.00 500,000.00
15.00 1.00 200,000.00 3,000,000.00 1.00 200,000.00
1.00 1.00 150,000.00 150,000.00 1.00 1.00 150,000.00
5.00 1.00 150,000.00 750,000.00 5.00 1.00 150,000.00
2.00 1.00 150,000.00 300,000.00 2.00 1.00 150,000.00
1,350,000.00
- 1.00 750,000.00 750,000.00 1.00 750,000.00
- 1.00 450,000.00 450,000.00 1.00 450,000.00
- 1.00 150,000.00 150,000.00 1.00 150,000.00
74,044,000.00
70.00 1.00 105,000.00 7,350,000.00 40.00 1.00 105,000.00
2.00 1.00 80,000.00 160,000.00 1.00 80,000.00
2.00 1.00 300,000.00 600,000.00 1.00 300,000.00
70.00 ### 1,000.00 12,600,000.00 ### 1,000.00
70.00 60.00 7,000.00 29,400,000.00 60.00 7,000.00
15.00 1.00 150,000.00 2,250,000.00 15.00 1.00 150,000.00
70.00 1.00 150,000.00 10,500,000.00 40.00 1.00 150,000.00
22.00 1.00 155,000.00 3,410,000.00 1.00 155,000.00
70.00 1.00 90,000.00 6,300,000.00 1.00 90,000.00
22.00 1.00 67,000.00 1,474,000.00 1.00 67,000.00
10,000,000.00
1.00 1.00 ### 10,000,000.00 1.00 1.00 10,000,000.00
26,400,000.00
1.00 6.00 2,000,000.00 12,000,000.00 6.00 2,000,000.00
1.00 6.00 700,000.00 4,200,000.00 6.00 700,000.00
1.00 6.00 700,000.00 4,200,000.00 6.00 700,000.00
2.00 6.00 1,000,000.00 6,000,000.00 6.00 1,000,000.00
25,000,000.00
1.00 1.00 ### 15,000,000.00 1.00 15,000,000.00
1.00 1.00 ### 10,000,000.00 1.00 10,000,000.00
3,000,000.00
10.00 1.00 50,000.00 500,000.00 1.00 1.00 50,000.00
10.00 1.00 50,000.00 500,000.00 1.00 50,000.00
10.00 1.00 50,000.00 500,000.00 1.00 50,000.00
5.00 1.00 50,000.00 250,000.00 1.00 50,000.00
5.00 1.00 50,000.00 250,000.00 1.00 50,000.00
5.00 1.00 50,000.00 250,000.00 1.00 50,000.00
10.00 1.00 75,000.00 750,000.00 1.00 75,000.00
3,000,000.00
1.00 1.00 2,500,000.00 2,500,000.00 1.00 2,500,000.00
1.00 1.00 500,000.00 500,000.00 1.00 500,000.00
###
1X 169,094,000.00 = 169,094,000.00 %
0.139 X 169,094,000.00 = 23,504,066.00 %
AI REALISASI
TOTAL HARGA
-
-
-
1,200,000.00
-
-
-
-
-
-
-
150,000.00
750,000.00
300,000.00
-
-
-
-
12,450,000.00
4,200,000.00
-
-
-
-
2,250,000.00
6,000,000.00
-
-
-
10,000,000.00
10,000,000.00
-
-
-
-
-
-
-
-
50,000.00
50,000.00
-
-
-
-
-
-
-
-
-
23,700,000.00
KONTRAK
REALISASI

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.61 m3 1,007,451.67
Bekisting 19.52 m2 154,902.00
pembesian 397.15 Kg 16,854.75
Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah

plesteran 126.40 m2 57,509.10
acian 126.40 m2 34,650.00
pengcetan 126.40 m2 43,223.95
pagar brc 252.00 m2 178,783.00
Jumlah
Rolag 1/2 bata pohon 52.64 m2 123,244.00
plsteran 41.36 m2 57,509.10
acian 41.36 m2 34,650.00
pengecetan 41.36 m2 43,223.95
Jumlah
D Bak Taman
Rolag Bata 140.02 m2 141,565.93
Lantai kerja 1:2:3 3.05 m3 692,593.00
Pasir urug 2.03 m3 195,580.00
Plesteran 1:3 142.35 m2 57,509.00
Acian 142.35 m2 34,650.00
Jumlah

paving blok 2,026.82 m2 279,988.50
pasir alas paving 101.34 m3 195,580.00
Jumlah
Jumlah
sub Total 3
galian tanah 85.85 m3 59,950.00

pasir alas 5.05 m3 195,580.00
batu kosong - m3 395,191.50
pas batu kali 30.30 m3 765,517.00
plesteran 161.60 m2 57,509.10
acian 161.60 m2 34,650.00
cor penutup saluran 15.15 m3 966,115.25
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

42,900.00
Urugan tanah kembali 8.23 m3
Siar Mata Sapi 35.88 m2 59,114.22
pagar brc 313.20 m2 178,783.00
Jumlah
Siar Mata Sapi 14.84 m2 59,114.22
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Spesi bawah kanstin t =3 cm 152.53 m3 57,509.00
5 Tempat Istirahat (8 buah) Jumlah

Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 488,159.30
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag Bata 14.00 m2 141,565.93
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Bunga Lilis Paris 208.00 phn 13376
Bunga Iris 352.00 phn 14036
Palm Kuning 32.00 phn 223476
Teh tehan 144.00 phn 36256
Bayam Merah 248.00 phn 30976
Rumput jepang 229.44 m2 51,700.00
Taman C
Rumput Jepang 746.29 m2 51,700.00
Bunga Lilis Paris 266.00 plbg 13376
Bunga Iris 338.00 plbg 14036
Palm Kuning 70.00 phn 223476
Teh tehan 232.00 phn 36256
Bayam Merah 200.00 phn 30976
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
Minggu ke : I (satu)
Dari s/d tgl : 16 juli s/d 22 juli 2018
DENDUM 01
JUMLAH VOLUME MINGGU VOLUME MINGGU
BOBOT VOLUME TOTAL
Rp. LALU SKARANG
500,000.00 0.01 -
168,094,000.00 3.74 - -
25,000,000.00 0.56 1.00 1.00
193,594,000.00
1,191,278.88 0.03 - -
123,736.80 0.00 - -
-
3,642,146.16 0.08 - -
895,345.86 0.02 - -
147,702.02 0.00 - -
3,367,141.75 0.07 - -
-
-
566,676.00 0.01 - -
294,152.32 0.01 - -
10,228,179.79
5,650,594.93 0.13 - -
3,023,191.35 0.07 - -
6,693,835.54 0.15 - -
-
2,040,435.41 0.05 - -
-
10,038,248.44 0.22 - -
21,737,216.29 0.48 - -
15,106,174.29 0.34 - -
64,289,696.25
42,045,696.00 0.93 - -
1,584,554.40 0.04 - -
3,476,881.41 0.08 - -
2,286,240.00 0.05 - -
752,566.76 0.02 - -
-
65,696,400.00 1.46 - -
3,474,900.00 0.08 - -
5,432,627.20 0.12 - -
12,193,280.00 0.27 - -
1,874,126.76 0.04 - -
-
52,557,120.00 1.17 - -
3,040,537.50 0.07 - -
4,346,101.76 0.10 - -
10,669,120.00 0.24 - -
1,649,814.76 0.04 - -
-
48,093,408.00 1.07 - -
784,265.63 0.02 - -
7,651,670.40 0.17 - -
7,520,488.80 0.17 - -
1,519,713.80 0.03 - -
-
10,002,765.47 0.22 - -
170,004.88 0.00 - -
-
44,792,880.00 1.00 - -
100,940.40 0.00 - -
331,716,103.93
3,452,526.00 0.08 - -
13,571,929.80 0.30 - -
17,024,455.80
15,603,287.04 0.35 - -
50,922,432.00 1.13 - -
43,107,603.00 0.96 - -
-
1,481,434.42 0.03 - -
892,584.00 0.02 - -
-
419,612.27 0.01 - -
2,721,486.90 0.06 - -
-
39,709,729.49 0.88 - -
98,502,167.19 2.19 - -
-
26,875,728.00 0.60 - -
4,915,152.00 0.11 - -
3,274,309.48 0.07 - -
946,596.64 0.02 - -
26,569,250.40 0.59 - -
764,903.92 0.02 - -
-
13,440,398.40 0.30 - -
3,642,862.08 0.08 - -
7,384,140.19 0.16 - -
- -
7,527,883.13 0.17 - -
348,701,560.55
79,492,116.00 1.77 - -
56,851,344.00 1.26 - -
1,827,663.20 0.04 - -
4,141,799.20 0.09 - -
- -
21,937,238.40 0.49 - -
- -
2,521,886.40 0.06 - -
166,772,047.20
1,131,544.70 0.03 - -
1,878,817.60 0.04 - -
148,455.12 0.00 - -
311,835.04 0.01 - -
148,455.12 0.00 - -
4,066,295.20 0.09 - -
7,685,402.78
946,417,446.30
17,500,000.00 0.39 - -
10,000,000.00 0.22 - -
8,908,099.20 0.20 1,013.41 1,013.41
36,408,099.20
4,262,445.00 0.09 - -
762,547.50 0.02 - -
927,049.20 0.02 - -
7,492,830.84 0.17 - -
54,428,258.70 1.21 - -
7,269,150.24 0.16 - -
4,379,760.00 0.10 - -
5,463,507.28 0.12 - -
45,053,316.00 1.00 - -
57,614,778.89 1.28 10.00 10.00
187,653,643.65
6,487,564.16 0.14 - -
2,378,576.38 0.05 - -
1,433,124.00 0.03 - -
1,787,742.57 0.04 - -
12,087,007.11
19,822,627.78 0.44 - -
2,112,685.69 0.05 - -
397,731.49 0.01 - -
8,186,521.17 0.18 - -
4,932,496.80 0.11 - -
6,153,015.73 0.14 - -
2,920,632.00 0.06 - -
12,106,453.33 0.27 - -
1,562,000.00 0.03 - -
58,194,163.99
567,486,291.57 12.62 - -
19,820,272.78 0.44 - -
587,306,564.35
881,649,478.30
881,649,478.30
5,146,707.50 0.11 - -
987,679.00 0.02 - -
- -
23,195,165.10 0.52 - -
9,293,470.56 0.21 - -
5,599,440.00 0.12 - -
14,636,646.04 0.33 - -
2,856,687.04 0.06 - -
24,180,164.14 0.54 - -
9,167,608.56 0.20 - -
95,063,567.94
95,063,567.94
3,500,000.00 0.08 - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - -
17,500,000.00 0.39 - -
10,000,000.00 0.22 - -
28,345,196.88 0.63 - -
60,845,196.88
1,973,554.00 0.04 - -
353,067.00 0.01 -
-
144,538,115.80 3.21 - -
643,458.20 0.01 - -
5,204,672.06 0.12 - -
2,121,018.21 0.05 - -
-
55,994,835.60 1.25 - -
210,828,720.87
1,334,487.00 0.03 - -
238,738.50 0.01 - -
90,606,592.12 2.01 - -
435,361.08 0.01 - -
3,518,785.12 0.08 - -
877,255.02 0.02 - -
97,011,218.84
132,058,321.48 2.94 - -
140,209,498.01 3.12 - -
1,491,541.98 0.03 - -
8,771,560.23 0.20 - -
11,603,210.03 0.26 - -
30,314,795.61 0.67 - -
126,932,343.45 2.82 - -
16,220,724.30 0.36 - -
18,933,355.32 0.42 - -
4,521,939.18 0.10 - -
72,674,925.00 1.62 - -
5,970,167.78 0.13 - -
569,702,382.36
1,122,264.00 0.02 - -
200,772.00 0.00 - -
5,021,791.52 0.11 - -
156,464.00 0.00 - -
632,306.40 0.01 - -
-
-
579,669.15 0.01 - -
2,064,330.25 0.05 - -
1,305,216.00 0.03 - -
-
-
3,062,585.34 0.07 - -
10,899,785.06 0.24 - -
21,989,610.72 0.49 - -
-
-
5,989,914.55 0.13 - -
6,405,214.92 0.14 - -
4,165,899.67 0.09 - -
-
10,096,148.48 0.22 - -
9,422,274.56 0.21 - -
42,387,387.19 0.94 - -
44,402,970.29 0.99 - -
100,060,486.24 2.22 - -
5,918,655.47 0.13 - -
8,000,000.00 0.18 - -
2,000,000.00 0.04 - -
-
-
160,066.50 0.00 - -
28,743.00 0.00 - -
1,981,923.02 0.04 - -
374,000.22 0.01 - -
105,613.20 0.00 - -
927,470.64 0.02 - -
1,150,180.00 0.03 - -
1,247,400.00 0.03 - -
1,556,062.20 0.03 - -
293,415,204.60
68,857,074.00 1.53 - -
7,497,600.00 0.17 - -
168,205,950.00 3.74 - -
-
-
22,452,887.60 0.50 - -
29,736,960.00 0.66 - -
47,857,920.00 1.06 - -
11,228,800.00 0.25 - -
43,577,820.00 0.97 - -
-
-
4,855,868.16 0.11 - -
2,782,208.00 0.06 - -
4,940,672.00 0.11 - -
7,151,232.00 0.16 - -
5,220,864.00 0.12 - -
7,682,048.00 0.17 - -
11,862,048.00 0.26 - -
-
-
1,992,802.24 0.04
38,583,193.00 0.86
3,558,016.00 0.08 - -
4,744,168.00 0.11 - -
15,643,320.00 0.35 - -
8,411,392.00 0.19 - -
6,195,200.00 0.14 - -
523,038,043.00
9,234,757.95 0.21 - -
1,652,089.73 0.04 - -
12,559,521.74 0.28 - -
11,635,562.40 0.26 - -
28,579,352.18 0.64 - -
3,652,164.45 0.08 - -
-
-
213,305,171.79 4.74 - -
19,050,955.96 0.42 - -
299,669,576.20
###
45,000,000.00 1.00 - -
28,932,026.48 0.64 - -
22,399,611.58 0.50 - -
1,710,000.00 0.04 - -
700,000.00 0.02 - -
275,000.00 0.01 - -
-
1,536,458.00 0.03 - -
275,418.00 0.01 - -
68,453.00 0.00 - -
460,637.10 0.01 - -
3,970,733.66 0.09 - -
12,689,226.00 0.28 - -
5,839,320.29 0.13 - -
743,935.50 0.02 - -
741,443.91 0.02 - -
32,362.50 0.00 - -
-
756,789.00 0.02 - -
364,485.00 0.01 - -
364,485.00 0.01 - -
570,000.00 0.01 - -
170,000.00 0.00 - -
115,700.00 0.00 - -
3,000,000.00 0.07 - -
-
2,773,606.00 0.06 - -
496,782.00 0.01 - -
86,055.20 0.00 - -
579,086.64 0.01 - -
6,656,534.05 0.15 - -
14,099,140.00 0.31 - -
6,717,055.02 0.15 - -
797,989.50 0.02 - -
795,316.87 0.02 - -
32,362.50 0.00 - -
-
756,789.00 0.02 - -
364,485.00 0.01 - -
364,485.00 0.01 - -
570,000.00 0.01 - -
170,000.00 0.00 - -
115,700.00 0.00 - -
3,000,000.00 0.07 - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - -
95,851,089.95 2.13 - -
20,000,000.00 0.44 - -
145,937,254.30
5,000,000.00 0.11 - -
2,500,000.00 0.06 - -
7,500,000.00
### 100.00
449,726,356.14
###
###
2018
HASIL TERTIMBANG
- -
- -
20.00 0.11
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
58.57 0.12
- -
- -
- -
- -
- -
- -
- -
- -
- -
2.43 0.03
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
0.26

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: I (SATU)
Dari s/d tgl : 23 juli s/d 29 juli 2018
ADENDUM 01
BOBOT VOLUME TOTAL HASIL TERTIMBANG
Rp. LALU SKARANG
500,000.00 0.01 1.00 1.00 100.00 0.01

168,094,000.00 3.74 0.14 0.14 13.90 0.52
25,000,000.00 0.56 1.00 1.00 20.00 0.11
193,594,000.00
1,191,278.88 0.03 - - - -
123,736.80 0.00 - - - -
-
3,642,146.16 0.08 - - - -
895,345.86 0.02 - - - -
147,702.02 0.00 - - - -
3,367,141.75 0.07 - - - -
-
-
566,676.00 0.01 - - - -
294,152.32 0.01 - - - -
10,228,179.79
258,696.24 0.01 - - - -
46,280.52 0.00 - - - -
5,749,728.17 0.13 - - - -
6,584,698.14 0.15 - - - -
6,988,306.84 0.16 - - - -
365,487.90 0.01 - - - -
68,061.84 0.00 - - - -
2,040,435.41 0.05 - - - -
-
10,038,248.44 0.22 - - - -
21,737,216.29 0.48 - - - -
15,106,174.29 0.34 - - - -
68,983,334.08
42,045,696.00 0.93 - - - -
1,584,554.40 0.04 - - - -
3,476,881.41 0.08 - - - -
2,286,240.00 0.05 - - - -
752,566.76 0.02 - - - -
-
65,696,400.00 1.46 - - - -
3,474,900.00 0.08 - - - -
5,432,627.20 0.12 - - - -
12,193,280.00 0.27 - - - -
1,874,126.76 0.04 - - - -
-
52,557,120.00 1.17 - - - -
3,040,537.50 0.07 - - - -
4,346,101.76 0.10 - - - -
10,669,120.00 0.24 - - - -
1,649,814.76 0.04 - - - -
48,093,408.00 1.07 - - - -
784,265.63 0.02 - - - -
7,651,670.40 0.17 - - - -
7,520,488.80 0.17 - - - -
1,519,713.80 0.03 - - - -
-
10,002,765.47 0.22 - - - -
170,004.88 0.00 - - - -
-
44,792,880.00 1.00 - - - -
100,940.40 0.00 - - - -
331,716,103.93
3,452,526.00 0.08 - - - -
13,571,929.80 0.30 - - - -
17,024,455.80
15,603,287.04 0.35 - - - -
50,922,432.00 1.13 - - - -
43,107,603.00 0.96 - - - -
-
1,481,434.42 0.03 - - - -
892,584.00 0.02 - - - -
-
419,612.27 0.01 - - - -
2,721,486.90 0.06 - - - -
-
39,709,729.49 0.88 - - - -
98,502,167.19 2.19 - - - -
-
26,875,728.00 0.60 - - - -
4,915,152.00 0.11 - - - -
5,830,008.80 0.13 - - - -
946,596.64 0.02 - - - -
26,569,250.40 0.59 - - - -
764,903.92 0.02 - - - -
-
13,440,398.40 0.30 - - - -
3,642,862.08 0.08 - - - -
7,384,140.19 0.16 - - - -
- -
7,527,883.13 0.17 - - - -
351,257,259.87
79,492,116.00 1.77 - - - -
56,851,344.00 1.26 - - - -
1,827,663.20 0.04 - - - -
4,141,799.20 0.09 - - - -
- -
21,937,238.40 0.49 - - - -
- -
2,521,886.40 0.06 - - - -
166,772,047.20
1,131,544.70 0.03 - - - -
1,878,817.60 0.04 - - - -
148,455.12 0.00 - - - -
311,835.04 0.01 - - - -
148,455.12 0.00 - - - -
4,066,295.20 0.09 - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 - - - -
10,000,000.00 0.22 1.00 1.00 20.00 0.04
8,908,099.20 0.20 1,013.41 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 32.86 32.86 68.21 0.04

586,362.56 0.01 - - - -
1,181,469.44 0.03 0.23 0.23 3.72 0.00
7,492,830.84 0.17 - - - -
60,258,007.48 1.34 1.90 1.90 2.41 0.03
11,507,202.85 0.26 - - - -
6,933,243.24 0.15 - - - -
8,648,835.76 0.19 - - - -
53,967,497.43 1.20 - - - -
1,279,911.86 0.03 - - - -
55,243,558.12 1.23 150.10 150.10 38.11 0.47
209,986,860.97
101,435.40 0.00 - - - -
110,307.12 0.00 - - - -
6,487,564.16 0.14 - - - -
2,724,551.12 0.06 - - - -
1,641,578.40 0.04 - - - -
2,047,777.86 0.05 - - - -
13,113,214.06
566,446.57 0.01 - - - -
307,994.49 0.01 - - - -
2,072,570.83 0.05 - - - -
15,526,525.61 0.35 - - - -
10,263,890.02 0.23 - - - -
6,184,141.43 0.14 - - - -
7,714,372.86 0.17 - - - -
3,633,316.47 0.08 - - - -
13,535,573.33 0.30 - - - -
1,562,000.00 0.03 - - - -
61,366,831.61
594,687,538.33 13.22 - - - -
20,770,315.34 0.46 - - - -
615,457,853.67
90,455.56 0.00 - - - -
98,366.96 0.00 - - - -
2,299,041.69 0.05 - - - -
1,851,148.92 0.04 - - - -
1,115,341.92 0.02 - - - -
1,391,327.08 0.03 - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 - - - -
889,439.17 0.02 - - - -
21,456,149.70 0.48 - - - -
4,732,527.36 0.11 - - - -
2,544,758.37 0.06 - - - -
10,846,382.69 0.24 - - - -
2,592,603.79 0.06 - - - -
17,020,680.89 0.38 - - - -
9,167,608.56 0.20 - - - -
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - -
17,500,000.00 0.39 - - - -
10,000,000.00 0.22 - - - -
28,345,196.88 0.63 - - - -
60,845,196.88
1,973,554.00 0.04 - - - -
353,067.00 0.01 - - - -
98,835,537.50 2.20 - - - -
643,458.20 0.01 - - - -
5,204,672.06 0.12 - - - -
2,063,426.51 0.05 - - - -
-
68,009,013.60 1.51 - - - -
177,082,728.86
1,334,487.00 0.03 - - - -
238,738.50 0.01 - - - -
90,606,592.12 2.01 - - - -
435,361.08 0.01 - - - -
3,518,785.12 0.08 - - - -
853,435.04 0.02 - - - -
96,987,398.86
132,058,321.48 2.94 - - - -
153,080,191.00 3.40 - - - -
1,491,541.98 0.03 - - - -
8,771,560.23 0.20 - - - -
11,603,210.03 0.26 - - - -
30,314,795.61 0.67 - - - -
126,932,343.45 2.82 - - - -
16,220,724.30 0.36 - - - -
18,933,355.32 0.42 - - - -
4,521,939.18 0.10 - - - -
60,199,475.22 1.34 - - - -
5,970,167.78 0.13 - - - -
570,097,625.56
1,122,264.00 0.02 - - - -
200,772.00 0.00 - - - -
5,021,791.52 0.11 - - - -
156,464.00 0.00 - - - -
632,306.40 0.01 - - - -
-
-
579,669.15 0.01 - - - -
2,064,330.25 0.05 - - - -
1,305,216.00 0.03 - - - -
-
-
3,062,585.34 0.07 - - - -
10,899,785.06 0.24 - - - -
21,989,610.72 0.49 - - - -
5,989,914.55 0.13 - - - -
6,405,214.92 0.14 - - - -
4,165,899.67 0.09 - - - -
-
10,096,148.48 0.22 - - - -
9,422,274.56 0.21 - - - -
54,305,996.80 1.21 - - - -
20,401,418.40 0.45 - - - -
100,060,486.24 2.22 - - - -
5,918,655.47 0.13 - - - -
8,000,000.00 0.18 - - - -
2,000,000.00 0.04 - - - -
-
-
160,066.50 0.00 - - - -
28,743.00 0.00 - - - -
1,781,287.20 0.04 - - - -
374,000.22 0.01 - - - -
105,613.20 0.00 - - - -
927,470.64 0.02 - - - -
1,150,180.00 0.03 - - - -
1,247,400.00 0.03 - - - -
1,556,062.20 0.03 - - - -
281,131,626.50
68,857,074.00 1.53 - - - -
7,497,600.00 0.17 - - - -
168,205,950.00 3.74 - - - -
-
-
22,452,887.60 0.50 - - - -
29,736,960.00 0.66 - - - -
47,857,920.00 1.06 - - - -
11,228,800.00 0.25 - - - -
43,577,820.00 0.97 - - - -
-
-
4,855,868.16 0.11 - - - -
2,782,208.00 0.06 - - - -
4,940,672.00 0.11 - - - -
7,151,232.00 0.16 - - - -
5,220,864.00 0.12 - - - -
7,682,048.00 0.17 - - - -
11,862,048.00 0.26 - - - -
-
-
1,992,802.24 0.04 - - - -
38,583,193.00 0.86 - - - -
3,558,016.00 0.08 - - - -
4,744,168.00 0.11 - - - -
15,643,320.00 0.35 - - - -
8,411,392.00 0.19 - - - -
6,195,200.00 0.14 - - - -
523,038,043.00
9,234,757.95 0.21 - - - -
1,652,089.73 0.04 - - - -
12,559,521.74 0.28 - - - -
11,635,562.40 0.26 - - - -
28,579,352.18 0.64 - - - -
3,652,164.45 0.08 - - - -
-
-
213,305,171.79 4.74 - - - -
19,050,955.96 0.42 - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - -
28,932,026.48 0.64 - - - -
22,399,611.58 0.50 - - - -
1,710,000.00 0.04 - - - -
700,000.00 0.02 - - - -
275,000.00 0.01 - - - -
-
1,536,458.00 0.03 - - - -
275,418.00 0.01 - - - -
68,453.00 0.00 - - - -
460,637.10 0.01 - - - -
3,970,733.66 0.09 - - - -
12,689,226.00 0.28 - - - -
5,839,320.29 0.13 - - - -
743,935.50 0.02 - - - -
741,443.91 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
-
2,773,606.00 0.06 - - - -
496,782.00 0.01 - - - -
86,055.20 0.00 - - - -
579,086.64 0.01 - - - -
6,656,534.05 0.15 - - - -
14,099,140.00 0.31 - - - -
6,717,055.02 0.15 - - - -
797,989.50 0.02 - - - -
795,316.87 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - -
95,851,089.95 2.13 - - - -
20,000,000.00 0.44 - - - -
145,937,254.30
5,000,000.00 0.11 - - - -
2,500,000.00 0.06 - - - -
7,500,000.00
### 100.00 1.35

449,726,356.14
###
###

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: II (DUA)
Dari s/d tgl : 30 juli s/d 05 Agus 2018
ADENDUM 01
Rp. LALU SKARANG
500,000.00 0.01 1.00 - 1.00 100.00 0.01

168,094,000.00 3.74 0.14 - 0.14 13.90 0.52
25,000,000.00 0.56 1.00 - 1.00 20.00 0.11
193,594,000.00
1,191,278.88 0.03 - - - -
123,736.80 0.00 - - - -
-
3,642,146.16 0.08 - - - -
895,345.86 0.02 - - - -
147,702.02 0.00 - - - -
3,367,141.75 0.07 - - - -
-
-
566,676.00 0.01 - - - -
294,152.32 0.01 - - - -
10,228,179.79
258,696.24 0.01 - - - -
46,280.52 0.00 - - - -
5,749,728.17 0.13 - - - -
6,584,698.14 0.15 - - - -
6,988,306.84 0.16 - - - -
365,487.90 0.01 - - - -
68,061.84 0.00 - - - -
2,040,435.41 0.05 - - - -
-
10,038,248.44 0.22 - - - -
21,737,216.29 0.48 - - - -
15,106,174.29 0.34 - - - -
68,983,334.08
42,045,696.00 0.93 - - - -
1,584,554.40 0.04 - - - -
3,476,881.41 0.08 - - - -
2,286,240.00 0.05 - - - -
752,566.76 0.02 - - - -
-
65,696,400.00 1.46 - - - -
3,474,900.00 0.08 - - - -
5,432,627.20 0.12 - - - -
12,193,280.00 0.27 - - - -
1,874,126.76 0.04 - - - -
-
52,557,120.00 1.17 - - - -
3,040,537.50 0.07 - - - -
4,346,101.76 0.10 - - - -
10,669,120.00 0.24 - - - -
1,649,814.76 0.04 - - - -
48,093,408.00 1.07 - - - -
784,265.63 0.02 - - - -
7,651,670.40 0.17 - - - -
7,520,488.80 0.17 - - - -
1,519,713.80 0.03 - - - -
-
10,002,765.47 0.22 - - - -
170,004.88 0.00 - - - -
-
44,792,880.00 1.00 - - - -
100,940.40 0.00 - - - -
331,716,103.93
3,452,526.00 0.08 - - - -
13,571,929.80 0.30 - - - -
17,024,455.80
15,603,287.04 0.35 - - - -
50,922,432.00 1.13 - - - -
43,107,603.00 0.96 - - - -
-
1,481,434.42 0.03 - - - -
892,584.00 0.02 - - - -
-
419,612.27 0.01 - - - -
2,721,486.90 0.06 - - - -
-
39,709,729.49 0.88 - - - -
98,502,167.19 2.19 - - - -
-
26,875,728.00 0.60 - - - -
4,915,152.00 0.11 - - - -
5,830,008.80 0.13 - - - -
946,596.64 0.02 - - - -
26,569,250.40 0.59 - - - -
764,903.92 0.02 - - - -
-
13,440,398.40 0.30 - - - -
3,642,862.08 0.08 - - - -
7,384,140.19 0.16 - - - -
- -
7,527,883.13 0.17 - - - -
351,257,259.87
79,492,116.00 1.77 - - - -
56,851,344.00 1.26 - - - -
1,827,663.20 0.04 - - - -
4,141,799.20 0.09 - - - -
- -
21,937,238.40 0.49 - - - -
- -
2,521,886.40 0.06 - - - -
166,772,047.20
1,131,544.70 0.03 - - - -
1,878,817.60 0.04 - - - -
148,455.12 0.00 - - - -
311,835.04 0.01 - - - -
148,455.12 0.00 - - - -
4,066,295.20 0.09 - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 1.00 1.00 20.00 0.08
10,000,000.00 0.22 1.00 - 1.00 20.00 0.04
8,908,099.20 0.20 1,013.41 - 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 32.86 3.31 36.17 75.08 0.05

586,362.56 0.01 - - - - -
1,181,469.44 0.03 0.23 2.77 3.00 49.65 0.01
7,492,830.84 0.17 - - - - -
60,258,007.48 1.34 1.90 51.56 53.46 67.91 0.91
11,507,202.85 0.26 - - - - -
6,933,243.24 0.15 - - - - -
8,648,835.76 0.19 - - - - -
53,967,497.43 1.20 - - - - -
1,279,911.86 0.03 - - - - -
55,243,558.12 1.23 150.10 - 150.10 38.11 0.47
209,986,860.97
101,435.40 0.00 - - - -
110,307.12 0.00 - - - -
6,487,564.16 0.14 - - - -
2,724,551.12 0.06 - - - -
1,641,578.40 0.04 - - - -
2,047,777.86 0.05 - - - -
13,113,214.06
566,446.57 0.01 - - - -
307,994.49 0.01 - - - -
2,072,570.83 0.05 - - - -
15,526,525.61 0.35 - - - -
10,263,890.02 0.23 - - - -
6,184,141.43 0.14 - - - -
7,714,372.86 0.17 - - - -
3,633,316.47 0.08 - - - -
13,535,573.33 0.30 - - - -
1,562,000.00 0.03 - - - -
61,366,831.61
594,687,538.33 13.22 - - - -
20,770,315.34 0.46 - - - -
615,457,853.67
90,455.56 0.00 - - - -
98,366.96 0.00 - - - -
2,299,041.69 0.05 - - - -
1,851,148.92 0.04 - - - -
1,115,341.92 0.02 - - - -
1,391,327.08 0.03 - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 18.00 18.00 40.07 0.02

889,439.17 0.02 0.90 0.90 19.79 0.00
21,456,149.70 0.48 5.60 5.60 19.98 0.10
4,732,527.36 0.11 - - - -
2,544,758.37 0.06 - - - -
10,846,382.69 0.24 - - - -
2,592,603.79 0.06 - - - -
17,020,680.89 0.38 - - - -
9,167,608.56 0.20 - - - -
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - -
17,500,000.00 0.39 - - - -
10,000,000.00 0.22 - - - -
28,345,196.88 0.63 - - - -
60,845,196.88
1,973,554.00 0.04 - - - -
353,067.00 0.01 - - - -
98,835,537.50 2.20 - - - -
643,458.20 0.01 - - - -
5,204,672.06 0.12 - - - -
2,063,426.51 0.05 - - - -
-
68,009,013.60 1.51 - - - -
177,082,728.86
1,334,487.00 0.03 - - - -
238,738.50 0.01 - - - -
90,606,592.12 2.01 - - - -
435,361.08 0.01 - - - -
3,518,785.12 0.08 - - - -
853,435.04 0.02 - - - -
96,987,398.86
132,058,321.48 2.94 - - - -
153,080,191.00 3.40 - - - -
1,491,541.98 0.03 - - - -
8,771,560.23 0.20 - - - -
11,603,210.03 0.26 - - - -
30,314,795.61 0.67 - - - -
126,932,343.45 2.82 - - - -
16,220,724.30 0.36 - - - -
18,933,355.32 0.42 - - - -
4,521,939.18 0.10 - - - -
60,199,475.22 1.34 - - - -
5,970,167.78 0.13 - - - -
570,097,625.56
1,122,264.00 0.02 - - - -
200,772.00 0.00 - - - -
5,021,791.52 0.11 - - - -
156,464.00 0.00 - - - -
632,306.40 0.01 - - - -
-
-
579,669.15 0.01 - - - -
2,064,330.25 0.05 - - - -
1,305,216.00 0.03 - - - -
-
-
3,062,585.34 0.07 - - - -
10,899,785.06 0.24 - - - -
21,989,610.72 0.49 - - - -
5,989,914.55 0.13 - - - -
6,405,214.92 0.14 - - - -
4,165,899.67 0.09 - - - -
-
10,096,148.48 0.22 - - - -
9,422,274.56 0.21 - - - -
54,305,996.80 1.21 - - - -
20,401,418.40 0.45 - - - -
100,060,486.24 2.22 - - - -
5,918,655.47 0.13 - - - -
8,000,000.00 0.18 - - - -
2,000,000.00 0.04 - - - -
-
-
160,066.50 0.00 - - - -
28,743.00 0.00 - - - -
1,781,287.20 0.04 - - - -
374,000.22 0.01 - - - -
105,613.20 0.00 - - - -
927,470.64 0.02 - - - -
1,150,180.00 0.03 - - - -
1,247,400.00 0.03 - - - -
1,556,062.20 0.03 - - - -
281,131,626.50
68,857,074.00 1.53 - - - -
7,497,600.00 0.17 - - - -
168,205,950.00 3.74 - - - -
-
-
22,452,887.60 0.50 - - - -
29,736,960.00 0.66 - - - -
47,857,920.00 1.06 - - - -
11,228,800.00 0.25 - - - -
43,577,820.00 0.97 - - - -
-
-
4,855,868.16 0.11 - - - -
2,782,208.00 0.06 - - - -
4,940,672.00 0.11 - - - -
7,151,232.00 0.16 - - - -
5,220,864.00 0.12 - - - -
7,682,048.00 0.17 - - - -
11,862,048.00 0.26 - - - -
-
-
1,992,802.24 0.04 - - - -
38,583,193.00 0.86 - - - -
3,558,016.00 0.08 - - - -
4,744,168.00 0.11 - - - -
15,643,320.00 0.35 - - - -
8,411,392.00 0.19 - - - -
6,195,200.00 0.14 - - - -
523,038,043.00
9,234,757.95 0.21 - - - -
1,652,089.73 0.04 - - - -
12,559,521.74 0.28 - - - -
11,635,562.40 0.26 - - - -
28,579,352.18 0.64 - - - -
3,652,164.45 0.08 - - - -
-
-
213,305,171.79 4.74 - - - -
19,050,955.96 0.42 - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - -
28,932,026.48 0.64 - - - -
22,399,611.58 0.50 - - - -
1,710,000.00 0.04 - - - -
700,000.00 0.02 - - - -
275,000.00 0.01 - - - -
-
1,536,458.00 0.03 - - - -
275,418.00 0.01 - - - -
68,453.00 0.00 - - - -
460,637.10 0.01 - - - -
3,970,733.66 0.09 - - - -
12,689,226.00 0.28 - - - -
5,839,320.29 0.13 - - - -
743,935.50 0.02 - - - -
741,443.91 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
-
2,773,606.00 0.06 - - - -
496,782.00 0.01 - - - -
86,055.20 0.00 - - - -
579,086.64 0.01 - - - -
6,656,534.05 0.15 - - - -
14,099,140.00 0.31 - - - -
6,717,055.02 0.15 - - - -
797,989.50 0.02 - - - -
795,316.87 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - -
95,851,089.95 2.13 - - - -
20,000,000.00 0.44 - - - -
145,937,254.30
5,000,000.00 0.11 - - - -
2,500,000.00 0.06 - - - -
7,500,000.00
### 100.00 2.44

449,726,356.14
###
###

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: III (TIGA)
ADENDUM 01
Rp. LALU SKARANG
500,000.00 0.01 1.00 - 1.00 100.00 0.01

168,094,000.00 3.74 0.14 - 0.14 13.90 0.52
25,000,000.00 0.56 1.00 - 1.00 20.00 0.11
193,594,000.00
1,191,278.88 0.03 - - - -
123,736.80 0.00 - - - -
-
3,642,146.16 0.08 - - - -
895,345.86 0.02 - - - -
147,702.02 0.00 - - - -
3,367,141.75 0.07 - - - -
-
-
566,676.00 0.01 - - - -
294,152.32 0.01 - - - -
10,228,179.79
258,696.24 0.01 - - - -
46,280.52 0.00 - - - -
5,749,728.17 0.13 - - - -
6,584,698.14 0.15 - - - -
6,988,306.84 0.16 - - - -
365,487.90 0.01 - - - -
68,061.84 0.00 - - - -
2,040,435.41 0.05 - - - -
-
10,038,248.44 0.22 - - - -
21,737,216.29 0.48 - - - -
15,106,174.29 0.34 - - - -
68,983,334.08
42,045,696.00 0.93 - - - -
1,584,554.40 0.04 - - - -
3,476,881.41 0.08 - - - -
2,286,240.00 0.05 - - - -
752,566.76 0.02 - - - -
-
65,696,400.00 1.46 - - - -
3,474,900.00 0.08 - - - -
5,432,627.20 0.12 - - - -
12,193,280.00 0.27 - - - -
1,874,126.76 0.04 - - - -
-
52,557,120.00 1.17 - - - -
3,040,537.50 0.07 - - - -
4,346,101.76 0.10 - - - -
10,669,120.00 0.24 - - - -
1,649,814.76 0.04 - - - -
48,093,408.00 1.07 - - - -
784,265.63 0.02 - - - -
7,651,670.40 0.17 - - - -
7,520,488.80 0.17 - - - -
1,519,713.80 0.03 - - - -
-
10,002,765.47 0.22 - - - -
170,004.88 0.00 - - - -
-
44,792,880.00 1.00 - - - -
100,940.40 0.00 - - - -
331,716,103.93
3,452,526.00 0.08 - - - -
13,571,929.80 0.30 - - - -
17,024,455.80
15,603,287.04 0.35 - - - -
50,922,432.00 1.13 - - - -
43,107,603.00 0.96 - - - -
-
1,481,434.42 0.03 - - - -
892,584.00 0.02 - - - -
-
419,612.27 0.01 - - - -
2,721,486.90 0.06 - - - -
-
39,709,729.49 0.88 - - - -
98,502,167.19 2.19 - - - -
-
26,875,728.00 0.60 - - - -
4,915,152.00 0.11 - - - -
5,830,008.80 0.13 - - - -
946,596.64 0.02 - - - -
26,569,250.40 0.59 - - - -
764,903.92 0.02 - - - -
-
13,440,398.40 0.30 - - - -
3,642,862.08 0.08 - - - -
7,384,140.19 0.16 - - - -
- -
7,527,883.13 0.17 - - - -
351,257,259.87
79,492,116.00 1.77 - - - -
56,851,344.00 1.26 - - - -
1,827,663.20 0.04 - - - -
4,141,799.20 0.09 - - - -
- -
21,937,238.40 0.49 - - - -
- -
2,521,886.40 0.06 - - - -
166,772,047.20
1,131,544.70 0.03 - - - -
1,878,817.60 0.04 - - - -
148,455.12 0.00 - - - -
311,835.04 0.01 - - - -
148,455.12 0.00 - - - -
4,066,295.20 0.09 - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 1 - 1.00 20.00 0.08
10,000,000.00 0.22 1.00 - 1.00 20.00 0.04
8,908,099.20 0.20 1,013.41 - 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 36.17 12.00 48.17 100.00 0.06

586,362.56 0.01 - - - - -
1,181,469.44 0.03 3.00 2.94 5.94 98.34 0.03
7,492,830.84 0.17 - - - - -
60,258,007.48 1.34 53.46 25.26 78.72 100.00 1.34
11,507,202.85 0.26 - 68.97 68.97 34.47 0.09
6,933,243.24 0.15 - 68.97 68.97 34.47 0.05
8,648,835.76 0.19 - - - - -
53,967,497.43 1.20 - - - - -
1,279,911.86 0.03 - - - - -
55,243,558.12 1.23 150.10 89.90 240.00 60.93 0.75
209,986,860.97
101,435.40 0.00 - - - -
110,307.12 0.00 - - - -
6,487,564.16 0.14 - - - -
2,724,551.12 0.06 - - - -
1,641,578.40 0.04 - - - -
2,047,777.86 0.05 - - - -
13,113,214.06
566,446.57 0.01 - - - -
307,994.49 0.01 - - - -
2,072,570.83 0.05 - - - -
15,526,525.61 0.35 - - - -
10,263,890.02 0.23 - - - -
6,184,141.43 0.14 - - - -
7,714,372.86 0.17 - - - -
3,633,316.47 0.08 - - - -
13,535,573.33 0.30 - - - -
1,562,000.00 0.03 - - - -
61,366,831.61
594,687,538.33 13.22 - - - -
20,770,315.34 0.46 - - - -
615,457,853.67
90,455.56 0.00 - - - -
98,366.96 0.00 - - - -
2,299,041.69 0.05 - - - -
1,851,148.92 0.04 - - - -
1,115,341.92 0.02 - - - -
1,391,327.08 0.03 - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 45.06 45.06 100.30 0.06

889,439.17 0.02 4.56 4.56 100.30 0.02
21,456,149.70 0.48 28.20 28.20 100.62 0.48
4,732,527.36 0.11 79.10 79.10 96.12 0.10
2,544,758.37 0.06 70.25 70.25 95.65 0.05
10,846,382.69 0.24 3.84 3.84 34.18 0.08
2,592,603.79 0.06 3.95 3.95 100.32 0.06
17,020,680.89 0.38 343.60 343.60 34.02 0.13
9,167,608.56 0.20 - - - -
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - -
17,500,000.00 0.39 - - - -
10,000,000.00 0.22 - - - -
28,345,196.88 0.63 - - - -
60,845,196.88
1,973,554.00 0.04 - - - -
353,067.00 0.01 - - - -
98,835,537.50 2.20 - - - -
643,458.20 0.01 - - - -
5,204,672.06 0.12 - - - -
2,063,426.51 0.05 - - - -
-
68,009,013.60 1.51 - - - -
177,082,728.86
1,334,487.00 0.03 - - - -
238,738.50 0.01 - - - -
90,606,592.12 2.01 - - - -
435,361.08 0.01 - - - -
3,518,785.12 0.08 - - - -
853,435.04 0.02 - - - -
96,987,398.86
132,058,321.48 2.94 - - - -
153,080,191.00 3.40 - - - -
1,491,541.98 0.03 - - - -
8,771,560.23 0.20 - - - -
11,603,210.03 0.26 - - - -
30,314,795.61 0.67 - - - -
126,932,343.45 2.82 - - - -
16,220,724.30 0.36 - - - -
18,933,355.32 0.42 - - - -
4,521,939.18 0.10 - - - -
60,199,475.22 1.34 - - - -
5,970,167.78 0.13 - - - -
570,097,625.56
1,122,264.00 0.02 - - - -
200,772.00 0.00 - - - -
5,021,791.52 0.11 - - - -
156,464.00 0.00 - - - -
632,306.40 0.01 - - - -
-
-
579,669.15 0.01 - - - -
2,064,330.25 0.05 - - - -
1,305,216.00 0.03 - - - -
-
-
3,062,585.34 0.07 - - - -
10,899,785.06 0.24 - - - -
21,989,610.72 0.49 - - - -
5,989,914.55 0.13 - - - -
6,405,214.92 0.14 - - - -
4,165,899.67 0.09 - - - -
-
10,096,148.48 0.22 - - - -
9,422,274.56 0.21 - - - -
54,305,996.80 1.21 - - - -
20,401,418.40 0.45 - - - -
100,060,486.24 2.22 - - - -
5,918,655.47 0.13 - - - -
8,000,000.00 0.18 - - - -
2,000,000.00 0.04 - - - -
-
-
160,066.50 0.00 - - - -
28,743.00 0.00 - - - -
1,781,287.20 0.04 - - - -
374,000.22 0.01 - - - -
105,613.20 0.00 - - - -
927,470.64 0.02 - - - -
1,150,180.00 0.03 - - - -
1,247,400.00 0.03 - - - -
1,556,062.20 0.03 - - - -
281,131,626.50
68,857,074.00 1.53 - - - -
7,497,600.00 0.17 - - - -
168,205,950.00 3.74 - - - -
-
-
22,452,887.60 0.50 - - - -
29,736,960.00 0.66 - - - -
47,857,920.00 1.06 - - - -
11,228,800.00 0.25 - - - -
43,577,820.00 0.97 - - - -
-
-
4,855,868.16 0.11 - - - -
2,782,208.00 0.06 - - - -
4,940,672.00 0.11 - - - -
7,151,232.00 0.16 - - - -
5,220,864.00 0.12 - - - -
7,682,048.00 0.17 - - - -
11,862,048.00 0.26 - - - -
-
-
1,992,802.24 0.04 - - - -
38,583,193.00 0.86 - - - -
3,558,016.00 0.08 - - - -
4,744,168.00 0.11 - - - -
15,643,320.00 0.35 - - - -
8,411,392.00 0.19 - - - -
6,195,200.00 0.14 - - - -
523,038,043.00
9,234,757.95 0.21 - - - -
1,652,089.73 0.04 - - - -
12,559,521.74 0.28 - - - -
11,635,562.40 0.26 - - - -
28,579,352.18 0.64 - - - -
3,652,164.45 0.08 - - - -
-
-
213,305,171.79 4.74 - - - -
19,050,955.96 0.42 - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - -
28,932,026.48 0.64 - - - -
22,399,611.58 0.50 - - - -
1,710,000.00 0.04 - - - -
700,000.00 0.02 - - - -
275,000.00 0.01 - - - -
-
1,536,458.00 0.03 - - - -
275,418.00 0.01 - - - -
68,453.00 0.00 - - - -
460,637.10 0.01 - - - -
3,970,733.66 0.09 - - - -
12,689,226.00 0.28 - - - -
5,839,320.29 0.13 - - - -
743,935.50 0.02 - - - -
741,443.91 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
-
2,773,606.00 0.06 - - - -
496,782.00 0.01 - - - -
86,055.20 0.00 - - - -
579,086.64 0.01 - - - -
6,656,534.05 0.15 - - - -
14,099,140.00 0.31 - - - -
6,717,055.02 0.15 - - - -
797,989.50 0.02 - - - -
795,316.87 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - -
95,851,089.95 2.13 - - - -
20,000,000.00 0.44 - - - -
145,937,254.30
5,000,000.00 0.11 - - - -
2,500,000.00 0.06 - - - -
7,500,000.00
### 100.00 4.18

449,726,356.14
###
###

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: IV (EMPAT)
ADENDUM 01
Rp. LALU SKARANG
500,000.00 0.01 1.00 - 1.00 100.00 0.01

168,094,000.00 3.74 0.14 - 0.14 13.90 0.52
25,000,000.00 0.56 1.00 - 1.00 20.00 0.11
193,594,000.00
1,191,278.88 0.03 - - - - -
123,736.80 0.00 - - - - -
-
3,642,146.16 0.08 - - - - -
895,345.86 0.02 - - - - -
147,702.02 0.00 - - - - -
3,367,141.75 0.07 - - - - -
-
-
566,676.00 0.01 - - - - -
294,152.32 0.01 - - - - -
10,228,179.79
258,696.24 0.01 - - - - -
46,280.52 0.00 - - - - -
5,749,728.17 0.13 - - - - -
6,584,698.14 0.15 - - - - -
6,988,306.84 0.16 - - - - -
365,487.90 0.01 - - - - -
68,061.84 0.00 - - - - -
2,040,435.41 0.05 - - - - -
-
10,038,248.44 0.22 - - - - -
21,737,216.29 0.48 - - - - -
15,106,174.29 0.34 - - - - -
68,983,334.08
42,045,696.00 0.93 - - - - -
1,584,554.40 0.04 - - - - -
3,476,881.41 0.08 - - - - -
2,286,240.00 0.05 - - - - -
752,566.76 0.02 - - - - -
-
65,696,400.00 1.46 - - - - -
3,474,900.00 0.08 - - - - -
5,432,627.20 0.12 - - - - -
12,193,280.00 0.27 - - - - -
1,874,126.76 0.04 - - - - -
-
52,557,120.00 1.17 - - - - -
3,040,537.50 0.07 - - - - -
4,346,101.76 0.10 - - - - -
10,669,120.00 0.24 - - - - -
1,649,814.76 0.04 - - - - -
48,093,408.00 1.07 - - - - -
784,265.63 0.02 - - - - -
7,651,670.40 0.17 - - - - -
7,520,488.80 0.17 - - - - -
1,519,713.80 0.03 - - - - -
-
10,002,765.47 0.22 - - - - -
170,004.88 0.00 - - - - -
-
44,792,880.00 1.00 - - - - -
100,940.40 0.00 - - - - -
331,716,103.93
3,452,526.00 0.08 - - - - -
13,571,929.80 0.30 - - - - -
17,024,455.80
15,603,287.04 0.35 - - - - -
50,922,432.00 1.13 - - - - -
43,107,603.00 0.96 - - - - -
-
1,481,434.42 0.03 - - - - -
892,584.00 0.02 - - - - -
-
419,612.27 0.01 - - - - -
2,721,486.90 0.06 - - - - -
-
39,709,729.49 0.88 - - - - -
98,502,167.19 2.19 - - - - -
-
26,875,728.00 0.60 - - - - -
4,915,152.00 0.11 - - - - -
5,830,008.80 0.13 - - - - -
946,596.64 0.02 - - - - -
26,569,250.40 0.59 - - - - -
764,903.92 0.02 - - - - -
-
13,440,398.40 0.30 - - - - -
3,642,862.08 0.08 - - - - -
7,384,140.19 0.16 - - - - -
- -
7,527,883.13 0.17 - - - - -
351,257,259.87
79,492,116.00 1.77 - - - - -
56,851,344.00 1.26 - - - - -
1,827,663.20 0.04 - - - - -
4,141,799.20 0.09 - - - - -
- -
21,937,238.40 0.49 - - - - -
- -
2,521,886.40 0.06 - - - - -
166,772,047.20
1,131,544.70 0.03 - - - - -
1,878,817.60 0.04 - - - - -
148,455.12 0.00 - - - - -
311,835.04 0.01 - - - - -
148,455.12 0.00 - - - - -
4,066,295.20 0.09 - - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 1.00 - 1.00 20.00 0.08
10,000,000.00 0.22 1.00 - 1.00 20.00 0.04
8,908,099.20 0.20 1,013.41 - 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 48.17 - 48.17 100.00 0.06

586,362.56 0.01 - - - -
1,181,469.44 0.03 5.94 - 5.94 98.34 0.03
7,492,830.84 0.17 - - - -
60,258,007.48 1.34 78.72 - 78.72 100.00 1.34
11,507,202.85 0.26 68.97 - 68.97 34.47 0.09
6,933,243.24 0.15 68.97 - 68.97 34.47 0.05
8,648,835.76 0.19 - - - -
53,967,497.43 1.20 - - - -
1,279,911.86 0.03 - - - -
55,243,558.12 1.23 240.00 - 240.00 60.93 0.75
209,986,860.97
101,435.40 0.00 - - - - -
110,307.12 0.00 - - - - -
6,487,564.16 0.14 - - - - -
2,724,551.12 0.06 - - - - -
1,641,578.40 0.04 - - - - -
2,047,777.86 0.05 - - - - -
13,113,214.06
566,446.57 0.01 - - - - -
307,994.49 0.01 - - - - -
2,072,570.83 0.05 - - - - -
15,526,525.61 0.35 - - - - -
10,263,890.02 0.23 - - - - -
6,184,141.43 0.14 - - - - -
7,714,372.86 0.17 - - - - -
3,633,316.47 0.08 - - - - -
13,535,573.33 0.30 - - - - -
1,562,000.00 0.03 - - - - -
61,366,831.61
594,687,538.33 13.22 - - - - -
20,770,315.34 0.46 - - - - -
615,457,853.67
90,455.56 0.00 - - - - -
98,366.96 0.00 - - - - -
2,299,041.69 0.05 - - - - -
1,851,148.92 0.04 - - - - -
1,115,341.92 0.02 - - - - -
1,391,327.08 0.03 - - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 45.06 - 45.06 100.30 0.06

889,439.17 0.02 4.56 - 4.56 100.30 0.02
21,456,149.70 0.48 28.20 - 28.20 100.62 0.48
4,732,527.36 0.11 79.10 - 79.10 96.12 0.10
2,544,758.37 0.06 70.25 - 70.25 95.65 0.05
10,846,382.69 0.24 3.84 4.32 8.15 72.63 0.18
2,592,603.79 0.06 3.95 - 3.95 100.32 0.06
17,020,680.89 0.38 343.60 391.09 734.69 72.75 0.28
9,167,608.56 0.20 - 20.00 20.00 34.44 0.07
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - -
17,500,000.00 0.39 - - - -
10,000,000.00 0.22 - - - -
28,345,196.88 0.63 - - - -
60,845,196.88
1,973,554.00 0.04 - - - -
353,067.00 0.01 - - - -
98,835,537.50 2.20 - - - -
643,458.20 0.01 - - - -
5,204,672.06 0.12 - - - -
2,063,426.51 0.05 - - - -
-
68,009,013.60 1.51 - - - -
177,082,728.86
1,334,487.00 0.03 - - - -
238,738.50 0.01 - - - -
90,606,592.12 2.01 - - - -
435,361.08 0.01 - - - -
3,518,785.12 0.08 - - - -
853,435.04 0.02 - - - -
96,987,398.86
132,058,321.48 2.94 - - - -
153,080,191.00 3.40 - - - -
1,491,541.98 0.03 - - - -
8,771,560.23 0.20 - - - -
11,603,210.03 0.26 - - - -
30,314,795.61 0.67 - - - -
126,932,343.45 2.82 - - - -
16,220,724.30 0.36 - - - -
18,933,355.32 0.42 - - - -
4,521,939.18 0.10 - - - -
60,199,475.22 1.34 - - - -
5,970,167.78 0.13 - - - -
570,097,625.56
1,122,264.00 0.02 - - - -
200,772.00 0.00 - - - -
5,021,791.52 0.11 - - - -
156,464.00 0.00 - - - -
632,306.40 0.01 - - - -
-
-
579,669.15 0.01 - - - -
2,064,330.25 0.05 - - - -
1,305,216.00 0.03 - - - -
-
-
3,062,585.34 0.07 - - - -
10,899,785.06 0.24 - - - -
21,989,610.72 0.49 - - - -
5,989,914.55 0.13 - - - -
6,405,214.92 0.14 - - - -
4,165,899.67 0.09 - - - -
-
10,096,148.48 0.22 - - - -
9,422,274.56 0.21 - - - -
54,305,996.80 1.21 - - - -
20,401,418.40 0.45 - - - -
100,060,486.24 2.22 - - - -
5,918,655.47 0.13 - - - -
8,000,000.00 0.18 - - - -
2,000,000.00 0.04 - - - -
-
-
160,066.50 0.00 - - - -
28,743.00 0.00 - - - -
1,781,287.20 0.04 - - - -
374,000.22 0.01 - - - -
105,613.20 0.00 - - - -
927,470.64 0.02 - - - -
1,150,180.00 0.03 - - - -
1,247,400.00 0.03 - - - -
1,556,062.20 0.03 - - - -
281,131,626.50
68,857,074.00 1.53 - - - -
7,497,600.00 0.17 - - - -
168,205,950.00 3.74 - - - -
-
-
22,452,887.60 0.50 - - - -
29,736,960.00 0.66 - - - -
47,857,920.00 1.06 - - - -
11,228,800.00 0.25 - - - -
43,577,820.00 0.97 - - - -
-
-
4,855,868.16 0.11 - - - -
2,782,208.00 0.06 - - - -
4,940,672.00 0.11 - - - -
7,151,232.00 0.16 - - - -
5,220,864.00 0.12 - - - -
7,682,048.00 0.17 - - - -
11,862,048.00 0.26 - - - -
-
-
1,992,802.24 0.04 - - - -
38,583,193.00 0.86 - - - -
3,558,016.00 0.08 - - - -
4,744,168.00 0.11 - - - -
15,643,320.00 0.35 - - - -
8,411,392.00 0.19 - - - -
6,195,200.00 0.14 - - - -
523,038,043.00
9,234,757.95 0.21 - - - -
1,652,089.73 0.04 - - - -
12,559,521.74 0.28 - - - -
11,635,562.40 0.26 - - - -
28,579,352.18 0.64 - - - -
3,652,164.45 0.08 - - - -
-
-
213,305,171.79 4.74 - - - -
19,050,955.96 0.42 - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - -
28,932,026.48 0.64 - - - -
22,399,611.58 0.50 - - - -
1,710,000.00 0.04 - - - -
700,000.00 0.02 - - - -
275,000.00 0.01 - - - -
-
1,536,458.00 0.03 - - - -
275,418.00 0.01 - - - -
68,453.00 0.00 - - - -
460,637.10 0.01 - - - -
3,970,733.66 0.09 - - - -
12,689,226.00 0.28 - - - -
5,839,320.29 0.13 - - - -
743,935.50 0.02 - - - -
741,443.91 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
-
2,773,606.00 0.06 - - - -
496,782.00 0.01 - - - -
86,055.20 0.00 - - - -
579,086.64 0.01 - - - -
6,656,534.05 0.15 - - - -
14,099,140.00 0.31 - - - -
6,717,055.02 0.15 - - - -
797,989.50 0.02 - - - -
795,316.87 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - -
95,851,089.95 2.13 - - - -
20,000,000.00 0.44 - - - -
145,937,254.30
5,000,000.00 0.11 - - - -
2,500,000.00 0.06 - - - -
7,500,000.00
### 100.00 4.49

449,726,356.14
###
###

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: V (LIMA)
ADENDUM 01
Rp. LALU SKARANG
500,000.00 0.01 1.00 - 1.00 100.00 0.01

168,094,000.00 3.74 0.14 - 0.14 13.90 0.52
25,000,000.00 0.56 1.00 1.00 2.00 40.00 0.22
193,594,000.00
1,191,278.88 0.03 - - - - -
123,736.80 0.00 - - - - -
-
3,642,146.16 0.08 - - - - -
895,345.86 0.02 - - - - -
147,702.02 0.00 - - - - -
3,367,141.75 0.07 - - - - -
-
-
566,676.00 0.01 - - - - -
294,152.32 0.01 - - - - -
10,228,179.79
258,696.24 0.01 - - - - -
46,280.52 0.00 - - - - -
5,749,728.17 0.13 - - - - -
6,584,698.14 0.15 - - - - -
6,988,306.84 0.16 - - - - -
365,487.90 0.01 - - - - -
68,061.84 0.00 - - - - -
2,040,435.41 0.05 - - - - -
-
10,038,248.44 0.22 - - - - -
21,737,216.29 0.48 - - - - -
15,106,174.29 0.34 - - - - -
68,983,334.08
42,045,696.00 0.93 - - - - -
1,584,554.40 0.04 - - - - -
3,476,881.41 0.08 - - - - -
2,286,240.00 0.05 - - - - -
752,566.76 0.02 - - - - -
-
65,696,400.00 1.46 - - - - -
3,474,900.00 0.08 - - - - -
5,432,627.20 0.12 - - - - -
12,193,280.00 0.27 - - - - -
1,874,126.76 0.04 - - - - -
-
52,557,120.00 1.17 - - - - -
3,040,537.50 0.07 - - - - -
4,346,101.76 0.10 - - - - -
10,669,120.00 0.24 - - - - -
1,649,814.76 0.04 - - - - -
48,093,408.00 1.07 - - - - -
784,265.63 0.02 - - - - -
7,651,670.40 0.17 - - - - -
7,520,488.80 0.17 - - - - -
1,519,713.80 0.03 - - - - -
-
10,002,765.47 0.22 - - - - -
170,004.88 0.00 - - - - -
-
44,792,880.00 1.00 - - - - -
100,940.40 0.00 - - - - -
331,716,103.93
3,452,526.00 0.08 - - - - -
13,571,929.80 0.30 - - - - -
17,024,455.80
15,603,287.04 0.35 - - - - -
50,922,432.00 1.13 - - - - -
43,107,603.00 0.96 - - - - -
-
1,481,434.42 0.03 - - - - -
892,584.00 0.02 - - - - -
-
419,612.27 0.01 - - - - -
2,721,486.90 0.06 - - - - -
-
39,709,729.49 0.88 - - - - -
98,502,167.19 2.19 - - - - -
-
26,875,728.00 0.60 - - - - -
4,915,152.00 0.11 - - - - -
5,830,008.80 0.13 - - - - -
946,596.64 0.02 - - - - -
26,569,250.40 0.59 - - - - -
764,903.92 0.02 - - - - -
-
13,440,398.40 0.30 - - - - -
3,642,862.08 0.08 - - - - -
7,384,140.19 0.16 - - - - -
- -
7,527,883.13 0.17 - - - - -
351,257,259.87
79,492,116.00 1.77 - - - - -
56,851,344.00 1.26 - - - - -
1,827,663.20 0.04 - - - - -
4,141,799.20 0.09 - - - - -
- -
21,937,238.40 0.49 - - - - -
- -
2,521,886.40 0.06 - - - - -
166,772,047.20
1,131,544.70 0.03 - - - - -
1,878,817.60 0.04 - - - - -
148,455.12 0.00 - - - - -
311,835.04 0.01 - - - - -
148,455.12 0.00 - - - - -
4,066,295.20 0.09 - - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 1.00 1.00 2.00 40.00 0.16
10,000,000.00 0.22 1.00 1.00 2.00 40.00 0.09
8,908,099.20 0.20 1,013.41 - 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 48.17 - 48.17 100.00 0.06

586,362.56 0.01 4.56 (4.56) - -
1,181,469.44 0.03 5.94 - 5.94 98.34 0.03
7,492,830.84 0.17 79.10 - -
60,258,007.48 1.34 78.72 - 78.72 100.00 1.34
11,507,202.85 0.26 68.97 - 68.97 34.47 0.09
6,933,243.24 0.15 68.97 - 68.97 34.47 0.05
8,648,835.76 0.19 - - -
53,967,497.43 1.20 - - -
1,279,911.86 0.03 - - -
55,243,558.12 1.23 240.00 100.00 340.00 86.32 1.06
209,986,860.97
101,435.40 0.00 - - - - -
110,307.12 0.00 - - - - -
6,487,564.16 0.14 - - - - -
2,724,551.12 0.06 - - - - -
1,641,578.40 0.04 - - - - -
2,047,777.86 0.05 - - - - -
13,113,214.06
566,446.57 0.01 - - - - -
307,994.49 0.01 - - - - -
2,072,570.83 0.05 - - - - -
15,526,525.61 0.35 - - - - -
10,263,890.02 0.23 - - - - -
6,184,141.43 0.14 - - - - -
7,714,372.86 0.17 - - - - -
3,633,316.47 0.08 - - - - -
13,535,573.33 0.30 - - - - -
1,562,000.00 0.03 - - - - -
61,366,831.61
594,687,538.33 13.22 - - - - -
20,770,315.34 0.46 - - - - -
615,457,853.67
90,455.56 0.00 - - - - -
98,366.96 0.00 - - - - -
2,299,041.69 0.05 - - - - -
1,851,148.92 0.04 - - - - -
1,115,341.92 0.02 - - - - -
1,391,327.08 0.03 - - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 45.06 (0.13) 44.92 100.00 0.06

889,439.17 0.02 4.56 (0.01) 4.55 100.00 0.02
21,456,149.70 0.48 28.20 (0.17) 28.03 100.00 0.48
4,732,527.36 0.11 79.10 - 79.10 96.12 0.10
2,544,758.37 0.06 70.25 - 70.25 95.65 0.05
10,846,382.69 0.24 8.15 3.07 11.23 100.00 0.24
2,592,603.79 0.06 3.95 - 3.95 100.32 0.06
17,020,680.89 0.38 734.69 275.16 1,009.84 100.00 0.38
9,167,608.56 0.20 20.00 38.08 58.08 100.00 0.20
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - - -
17,500,000.00 0.39 - - - - -
10,000,000.00 0.22 - - - - -
28,345,196.88 0.63 - - - - -
60,845,196.88
1,973,554.00 0.04 - - - - -
353,067.00 0.01 - - - - -
98,835,537.50 2.20 - - - - -
643,458.20 0.01 - - - - -
5,204,672.06 0.12 - - - - -
2,063,426.51 0.05 - - - - -
-
68,009,013.60 1.51 - - - - -
177,082,728.86
1,334,487.00 0.03 - - - - -
238,738.50 0.01 - - - - -
90,606,592.12 2.01 - - - - -
435,361.08 0.01 - - - - -
3,518,785.12 0.08 - - - - -
853,435.04 0.02 - - - - -
96,987,398.86
132,058,321.48 2.94 - - - - -
153,080,191.00 3.40 - - - - -
1,491,541.98 0.03 - - - - -
8,771,560.23 0.20 - - - - -
11,603,210.03 0.26 - - - - -
30,314,795.61 0.67 - - - - -
126,932,343.45 2.82 - - - - -
16,220,724.30 0.36 - - - - -
18,933,355.32 0.42 - - - - -
4,521,939.18 0.10 - - - - -
60,199,475.22 1.34 - - - - -
5,970,167.78 0.13 - - - - -
570,097,625.56
1,122,264.00 0.02 - - - - -
200,772.00 0.00 - - - - -
5,021,791.52 0.11 - - - - -
156,464.00 0.00 - - - - -
632,306.40 0.01 - - - - -
-
-
579,669.15 0.01 - - - - -
2,064,330.25 0.05 - - - - -
1,305,216.00 0.03 - - - - -
-
-
3,062,585.34 0.07 - - - - -
10,899,785.06 0.24 - - - - -
21,989,610.72 0.49 - - - - -
5,989,914.55 0.13 - - - - -
6,405,214.92 0.14 - - - - -
4,165,899.67 0.09 - - - - -
-
10,096,148.48 0.22 - - - - -
9,422,274.56 0.21 - - - - -
54,305,996.80 1.21 - - - - -
20,401,418.40 0.45 - - - - -
100,060,486.24 2.22 - - - - -
5,918,655.47 0.13 - - - - -
8,000,000.00 0.18 - - - - -
2,000,000.00 0.04 - - - - -
-
-
160,066.50 0.00 - - - - -
28,743.00 0.00 - - - - -
1,781,287.20 0.04 - - - - -
374,000.22 0.01 - - - - -
105,613.20 0.00 - - - - -
927,470.64 0.02 - - - - -
1,150,180.00 0.03 - - - - -
1,247,400.00 0.03 - - - - -
1,556,062.20 0.03 - - - - -
281,131,626.50
68,857,074.00 1.53 - - - - -
7,497,600.00 0.17 - - - - -
168,205,950.00 3.74 - - - - -
-
-
22,452,887.60 0.50 - - - - -
29,736,960.00 0.66 - - - - -
47,857,920.00 1.06 - - - - -
11,228,800.00 0.25 - - - - -
43,577,820.00 0.97 - - - - -
-
-
4,855,868.16 0.11 - - - - -
2,782,208.00 0.06 - - - - -
4,940,672.00 0.11 - - - - -
7,151,232.00 0.16 - - - - -
5,220,864.00 0.12 - - - - -
7,682,048.00 0.17 - - - - -
11,862,048.00 0.26 - - - - -
-
-
1,992,802.24 0.04 - - - - -
38,583,193.00 0.86 - - - - -
3,558,016.00 0.08 - - - - -
4,744,168.00 0.11 - - - - -
15,643,320.00 0.35 - - - - -
8,411,392.00 0.19 - - - - -
6,195,200.00 0.14 - - - - -
523,038,043.00
9,234,757.95 0.21 - - - - -
1,652,089.73 0.04 - - - - -
12,559,521.74 0.28 - - - - -
11,635,562.40 0.26 - - - - -
28,579,352.18 0.64 - - - - -
3,652,164.45 0.08 - - - - -
-
-
213,305,171.79 4.74 - - - - -
19,050,955.96 0.42 - - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - - -
28,932,026.48 0.64 - - - - -
22,399,611.58 0.50 - - - - -
1,710,000.00 0.04 - - - - -
700,000.00 0.02 - - - - -
275,000.00 0.01 - - - - -
-
1,536,458.00 0.03 - - - - -
275,418.00 0.01 - - - - -
68,453.00 0.00 - - - - -
460,637.10 0.01 - - - - -
3,970,733.66 0.09 - - - - -
12,689,226.00 0.28 - - - - -
5,839,320.29 0.13 - - - - -
743,935.50 0.02 - - - - -
741,443.91 0.02 - - - - -
32,362.50 0.00 - - - - -
-
756,789.00 0.02 - - - - -
364,485.00 0.01 - - - - -
364,485.00 0.01 - - - - -
570,000.00 0.01 - - - - -
170,000.00 0.00 - - - - -
115,700.00 0.00 - - - - -
3,000,000.00 0.07 - - - - -
-
2,773,606.00 0.06 - - - - -
496,782.00 0.01 - - - - -
86,055.20 0.00 - - - - -
579,086.64 0.01 - - - - -
6,656,534.05 0.15 - - - - -
14,099,140.00 0.31 - - - - -
6,717,055.02 0.15 - - - - -
797,989.50 0.02 - - - - -
795,316.87 0.02 - - - - -
32,362.50 0.00 - - - - -
-
756,789.00 0.02 - - - - -
364,485.00 0.01 - - - - -
364,485.00 0.01 - - - - -
570,000.00 0.01 - - - - -
170,000.00 0.00 - - - - -
115,700.00 0.00 - - - - -
3,000,000.00 0.07 - - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - - -
95,851,089.95 2.13 - - - - -
20,000,000.00 0.44 - - - - -
145,937,254.30
5,000,000.00 0.11 - - - - -
2,500,000.00 0.06 - - - - -
7,500,000.00
### 100.00 5.34

449,726,356.14
###
###

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: VI (ENAM)
Dari s/d tgl : 27 juli s/d 02 sep 2018
ADENDUM 01
Rp. LALU SKARANG
500,000.00 0.01 1.00 - 1.00 100.00 0.01

168,094,000.00 3.74 0.14 - 0.14 13.90 0.52
25,000,000.00 0.56 2.00 - 2.00 40.00 0.22
193,594,000.00
1,191,278.88 0.03 - - - - -
123,736.80 0.00 - - - - -
-
3,642,146.16 0.08 - - - - -
895,345.86 0.02 - - - - -
147,702.02 0.00 - - - - -
3,367,141.75 0.07 - - - - -
-
-
566,676.00 0.01 - - - - -
294,152.32 0.01 - - - - -
10,228,179.79
258,696.24 0.01 - - - - -
46,280.52 0.00 - - - - -
5,749,728.17 0.13 - - - - -
6,584,698.14 0.15 - - - - -
6,988,306.84 0.16 - - - - -
365,487.90 0.01 - - - - -
68,061.84 0.00 - - - - -
2,040,435.41 0.05 - - - - -
-
10,038,248.44 0.22 - - - - -
21,737,216.29 0.48 - - - - -
15,106,174.29 0.34 - - - - -
68,983,334.08
42,045,696.00 0.93 - - - - -
1,584,554.40 0.04 - - - - -
3,476,881.41 0.08 - - - - -
2,286,240.00 0.05 - - - - -
752,566.76 0.02 - - - - -
-
65,696,400.00 1.46 - - - - -
3,474,900.00 0.08 - - - - -
5,432,627.20 0.12 - - - - -
12,193,280.00 0.27 - - - - -
1,874,126.76 0.04 - - - - -
-
52,557,120.00 1.17 - - - - -
3,040,537.50 0.07 - - - - -
4,346,101.76 0.10 - - - - -
10,669,120.00 0.24 - - - - -
1,649,814.76 0.04 - - - - -
48,093,408.00 1.07 - - - - -
784,265.63 0.02 - - - - -
7,651,670.40 0.17 - - - - -
7,520,488.80 0.17 - - - - -
1,519,713.80 0.03 - - - - -
-
10,002,765.47 0.22 - - - - -
170,004.88 0.00 - - - - -
-
44,792,880.00 1.00 - - - - -
100,940.40 0.00 - - - - -
331,716,103.93
3,452,526.00 0.08 - - - - -
13,571,929.80 0.30 - - - - -
17,024,455.80
15,603,287.04 0.35 - - - - -
50,922,432.00 1.13 - - - - -
43,107,603.00 0.96 - - - - -
-
1,481,434.42 0.03 - - - - -
892,584.00 0.02 - - - - -
-
419,612.27 0.01 - - - - -
2,721,486.90 0.06 - - - - -
-
39,709,729.49 0.88 - - - - -
98,502,167.19 2.19 - - - - -
-
26,875,728.00 0.60 - - - - -
4,915,152.00 0.11 - - - - -
5,830,008.80 0.13 - - - - -
946,596.64 0.02 - - - - -
26,569,250.40 0.59 - - - - -
764,903.92 0.02 - - - - -
-
13,440,398.40 0.30 - - - - -
3,642,862.08 0.08 - - - - -
7,384,140.19 0.16 - - - - -
- -
7,527,883.13 0.17 - - - - -
351,257,259.87
79,492,116.00 1.77 - - - - -
56,851,344.00 1.26 - - - - -
1,827,663.20 0.04 - - - - -
4,141,799.20 0.09 - - - - -
- -
21,937,238.40 0.49 - - - - -
- -
2,521,886.40 0.06 - - - - -
166,772,047.20
1,131,544.70 0.03 - - - - -
1,878,817.60 0.04 - - - - -
148,455.12 0.00 - - - - -
311,835.04 0.01 - - - - -
148,455.12 0.00 - - - - -
4,066,295.20 0.09 - - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 2.00 - 2.00 40.00 0.16
10,000,000.00 0.22 2.00 - 2.00 40.00 0.09
8,908,099.20 0.20 1,013.41 - 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 48.17 - 48.17 100.00 0.06

586,362.56 0.01 13.67 13.67 100.00 0.01
1,181,469.44 0.03 5.94 0.10 6.04 100.00 0.03
7,492,830.84 0.17 - -
60,258,007.48 1.34 78.72 - 78.72 100.00 1.34
11,507,202.85 0.26 68.97 99.40 168.37 84.14 0.22
6,933,243.24 0.15 68.97 99.40 168.37 84.14 0.13
8,648,835.76 0.19 - - -
53,967,497.43 1.20 - - -
1,279,911.86 0.03 - - -
55,243,558.12 1.23 340.00 32.00 372.00 94.44 1.16
209,986,860.97
101,435.40 0.00 - - - - -
110,307.12 0.00 - - - - -
6,487,564.16 0.14 - - - - -
2,724,551.12 0.06 - - - - -
1,641,578.40 0.04 - - - - -
2,047,777.86 0.05 - - - - -
13,113,214.06
566,446.57 0.01 - - - - -
307,994.49 0.01 - - - - -
2,072,570.83 0.05 - - - - -
15,526,525.61 0.35 - - - - -
10,263,890.02 0.23 - - - - -
6,184,141.43 0.14 - - - - -
7,714,372.86 0.17 - - - - -
3,633,316.47 0.08 - - - - -
13,535,573.33 0.30 - - - - -
1,562,000.00 0.03 - - - - -
61,366,831.61
594,687,538.33 13.22 - - - - -
20,770,315.34 0.46 - - - - -
615,457,853.67
90,455.56 0.00 - - - - -
98,366.96 0.00 - - - - -
2,299,041.69 0.05 - - - - -
1,851,148.92 0.04 - - - - -
1,115,341.92 0.02 - - - - -
1,391,327.08 0.03 - - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 44.92 - 44.92 100.00 0.06

889,439.17 0.02 4.55 - 4.55 100.00 0.02
21,456,149.70 0.48 28.03 - 28.03 100.00 0.48
4,732,527.36 0.11 79.10 3.19 82.29 100.00 0.11
2,544,758.37 0.06 70.25 3.19 73.44 100.00 0.06
10,846,382.69 0.24 11.23 - 11.23 100.00 0.24
2,592,603.79 0.06 3.94 - 3.94 100.00 0.06
17,020,680.89 0.38 1,009.84 - 1,009.84 100.00 0.38
9,167,608.56 0.20 58.08 - 58.08 100.00 0.20
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - - -
17,500,000.00 0.39 - - - - -
10,000,000.00 0.22 - - - - -
28,345,196.88 0.63 - 990.00 990.00 17.98 0.11
60,845,196.88
1,973,554.00 0.04 - - - - -
353,067.00 0.01 - - - - -
98,835,537.50 2.20 - - - - -
643,458.20 0.01 - - - - -
5,204,672.06 0.12 - - - - -
2,063,426.51 0.05 - - - - -
-
68,009,013.60 1.51 - - - - -
177,082,728.86
1,334,487.00 0.03 - - - - -
238,738.50 0.01 - - - - -
90,606,592.12 2.01 - - - - -
435,361.08 0.01 - - - - -
3,518,785.12 0.08 - - - - -
853,435.04 0.02 - - - - -
96,987,398.86
132,058,321.48 2.94 - - - - -
153,080,191.00 3.40 - - - - -
1,491,541.98 0.03 - - - - -
8,771,560.23 0.20 - - - - -
11,603,210.03 0.26 - - - - -
30,314,795.61 0.67 - - - - -
126,932,343.45 2.82 - - - - -
16,220,724.30 0.36 - - - - -
18,933,355.32 0.42 - - - - -
4,521,939.18 0.10 - - - - -
60,199,475.22 1.34 - - - - -
5,970,167.78 0.13 - - - - -
570,097,625.56
1,122,264.00 0.02 - - - - -
200,772.00 0.00 - - - - -
5,021,791.52 0.11 - - - - -
156,464.00 0.00 - - - - -
632,306.40 0.01 - - - - -
-
-
579,669.15 0.01 - - - - -
2,064,330.25 0.05 - - - - -
1,305,216.00 0.03 - - - - -
-
-
3,062,585.34 0.07 - - - - -
10,899,785.06 0.24 - - - - -
21,989,610.72 0.49 - - - - -
5,989,914.55 0.13 - - - - -
6,405,214.92 0.14 - - - - -
4,165,899.67 0.09 - - - - -
-
10,096,148.48 0.22 - - - - -
9,422,274.56 0.21 - - - - -
54,305,996.80 1.21 - - - - -
20,401,418.40 0.45 - - - - -
100,060,486.24 2.22 - - - - -
5,918,655.47 0.13 - - - - -
8,000,000.00 0.18 - - - - -
2,000,000.00 0.04 - - - - -
-
-
160,066.50 0.00 - - - - -
28,743.00 0.00 - - - - -
1,781,287.20 0.04 - - - - -
374,000.22 0.01 - - - - -
105,613.20 0.00 - - - - -
927,470.64 0.02 - - - - -
1,150,180.00 0.03 - - - - -
1,247,400.00 0.03 - - - - -
1,556,062.20 0.03 - - - - -
281,131,626.50
68,857,074.00 1.53 - - - - -
7,497,600.00 0.17 - - - - -
168,205,950.00 3.74 - - - - -
-
-
22,452,887.60 0.50 - - - - -
29,736,960.00 0.66 - - - - -
47,857,920.00 1.06 - - - - -
11,228,800.00 0.25 - - - - -
43,577,820.00 0.97 - - - - -
-
-
4,855,868.16 0.11 - - - - -
2,782,208.00 0.06 - - - - -
4,940,672.00 0.11 - - - - -
7,151,232.00 0.16 - - - - -
5,220,864.00 0.12 - - - - -
7,682,048.00 0.17 - - - - -
11,862,048.00 0.26 - - - - -
-
-
1,992,802.24 0.04 - - - - -
38,583,193.00 0.86 - - - - -
3,558,016.00 0.08 - - - - -
4,744,168.00 0.11 - - - - -
15,643,320.00 0.35 - - - - -
8,411,392.00 0.19 - - - - -
6,195,200.00 0.14 - - - - -
523,038,043.00
9,234,757.95 0.21 - - - - -
1,652,089.73 0.04 - - - - -
12,559,521.74 0.28 - - - - -
11,635,562.40 0.26 - - - - -
28,579,352.18 0.64 - - - - -
3,652,164.45 0.08 - - - - -
-
-
213,305,171.79 4.74 - - - - -
19,050,955.96 0.42 - - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - - -
28,932,026.48 0.64 - - - - -
22,399,611.58 0.50 - - - - -
1,710,000.00 0.04 - - - - -
700,000.00 0.02 - - - - -
275,000.00 0.01 - - - - -
-
1,536,458.00 0.03 - - - - -
275,418.00 0.01 - - - - -
68,453.00 0.00 - - - - -
460,637.10 0.01 - - - - -
3,970,733.66 0.09 - - - - -
12,689,226.00 0.28 - - - - -
5,839,320.29 0.13 - - - - -
743,935.50 0.02 - - - - -
741,443.91 0.02 - - - - -
32,362.50 0.00 - - - - -
-
756,789.00 0.02 - - - - -
364,485.00 0.01 - - - - -
364,485.00 0.01 - - - - -
570,000.00 0.01 - - - - -
170,000.00 0.00 - - - - -
115,700.00 0.00 - - - - -
3,000,000.00 0.07 - - - - -
-
2,773,606.00 0.06 - - - - -
496,782.00 0.01 - - - - -
86,055.20 0.00 - - - - -
579,086.64 0.01 - - - - -
6,656,534.05 0.15 - - - - -
14,099,140.00 0.31 - - - - -
6,717,055.02 0.15 - - - - -
797,989.50 0.02 - - - - -
795,316.87 0.02 - - - - -
32,362.50 0.00 - - - - -
-
756,789.00 0.02 - - - - -
364,485.00 0.01 - - - - -
364,485.00 0.01 - - - - -
570,000.00 0.01 - - - - -
170,000.00 0.00 - - - - -
115,700.00 0.00 - - - - -
3,000,000.00 0.07 - - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - - -
95,851,089.95 2.13 - - - - -
20,000,000.00 0.44 - - - - -
145,937,254.30
5,000,000.00 0.11 - - - - -
2,500,000.00 0.06 - - - - -
7,500,000.00
### 100.00 5.78

449,726,356.14
###
###

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: VII (TUJUH)
Dari s/d tgl : 03 sep s/d 9 sep 2018
ADENDUM 01
Rp. LALU SKARANG
500,000.00 0.01 1.00 - 1.00 100.00 0.01

168,094,000.00 3.74 0.14 - 0.14 13.90 0.52
25,000,000.00 0.56 2.00 - 2.00 40.00 0.22
193,594,000.00
1,191,278.88 0.03 - - - - -
123,736.80 0.00 - - - - -
-
3,642,146.16 0.08 - - - - -
895,345.86 0.02 - - - - -
147,702.02 0.00 - - - - -
3,367,141.75 0.07 - - - - -
-
-
566,676.00 0.01 - - - - -
294,152.32 0.01 - - - - -
10,228,179.79
258,696.24 0.01 - 2.16 2.16 50.00 0.00

46,280.52 0.00 - 0.54 0.54 50.00 0.00
5,749,728.17 0.13 - 2.66 2.66 46.59 0.06
6,584,698.14 0.15 - 42.51 42.51 100.00 0.15
6,988,306.84 0.16 - 207.31 207.31 50.00 0.08
365,487.90 0.01 - 0.56 0.56 100.00 0.01
68,061.84 0.00 - 0.35 0.35 100.00 0.00
2,040,435.41 0.05 - - - - -
-
10,038,248.44 0.22 - - - - -
21,737,216.29 0.48 - - - - -
15,106,174.29 0.34 - - - - -
68,983,334.08
42,045,696.00 0.93 - - - - -
1,584,554.40 0.04 - - - - -
3,476,881.41 0.08 - - - - -
2,286,240.00 0.05 - - - - -
752,566.76 0.02 - - - - -
-
65,696,400.00 1.46 - - - - -
3,474,900.00 0.08 - - - - -
5,432,627.20 0.12 - - - - -
12,193,280.00 0.27 - - - - -
1,874,126.76 0.04 - - - - -
-
52,557,120.00 1.17 - - - - -
3,040,537.50 0.07 - - - - -
4,346,101.76 0.10 - - - - -
10,669,120.00 0.24 - - - - -
1,649,814.76 0.04 - - - - -
48,093,408.00 1.07 - - - - -
784,265.63 0.02 - - - - -
7,651,670.40 0.17 - - - - -
7,520,488.80 0.17 - - - - -
1,519,713.80 0.03 - - - - -
-
10,002,765.47 0.22 - - - - -
170,004.88 0.00 - - - - -
-
44,792,880.00 1.00 - - - - -
100,940.40 0.00 - - - - -
331,716,103.93
3,452,526.00 0.08 - - - - -
13,571,929.80 0.30 - - - - -
17,024,455.80
15,603,287.04 0.35 - - - - -
50,922,432.00 1.13 - - - - -
43,107,603.00 0.96 - - - - -
-
1,481,434.42 0.03 - - - - -
892,584.00 0.02 - - - - -
-
419,612.27 0.01 - - - - -
2,721,486.90 0.06 - - - - -
-
39,709,729.49 0.88 - - - - -
98,502,167.19 2.19 - - - - -
-
26,875,728.00 0.60 - - - - -
4,915,152.00 0.11 - - - - -
5,830,008.80 0.13 - - - - -
946,596.64 0.02 - - - - -
26,569,250.40 0.59 - - - - -
764,903.92 0.02 - - - - -
-
13,440,398.40 0.30 - - - - -
3,642,862.08 0.08 - - - - -
7,384,140.19 0.16 - - - - -
- -
7,527,883.13 0.17 - - - - -
351,257,259.87
79,492,116.00 1.77 - - - - -
56,851,344.00 1.26 - - - - -
1,827,663.20 0.04 - - - - -
4,141,799.20 0.09 - - - - -
- -
21,937,238.40 0.49 - - - - -
- -
2,521,886.40 0.06 - - - - -
166,772,047.20
1,131,544.70 0.03 - - - - -
1,878,817.60 0.04 - - - - -
148,455.12 0.00 - - - - -
311,835.04 0.01 - - - - -
148,455.12 0.00 - - - - -
4,066,295.20 0.09 - - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 2.00 - 2.00 40.00 0.16
10,000,000.00 0.22 2.00 - 2.00 40.00 0.09
8,908,099.20 0.20 1,013.41 - 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 48.17 - 48.17 100.00 0.06

586,362.56 0.01 13.67 - 13.67 100.00 0.01
1,181,469.44 0.03 6.04 - 6.04 100.00 0.03
7,492,830.84 0.17 - -
60,258,007.48 1.34 78.72 - 78.72 100.00 1.34
11,507,202.85 0.26 168.37 31.73 200.09 100.00 0.26
6,933,243.24 0.15 168.37 31.73 200.09 100.00 0.15
8,648,835.76 0.19 - - -
53,967,497.43 1.20 - - -
1,279,911.86 0.03 - - -
55,243,558.12 1.23 372.00 - 372.00 94.44 1.16
209,986,860.97
101,435.40 0.00 - - - - -
110,307.12 0.00 - - - - -
6,487,564.16 0.14 - - - - -
2,724,551.12 0.06 - - - - -
1,641,578.40 0.04 - - - - -
2,047,777.86 0.05 - - - - -
13,113,214.06
566,446.57 0.01 - 5.30 5.30 56.14 0.01

307,994.49 0.01 - 0.53 0.53 33.69 0.00
2,072,570.83 0.05 - - - -
15,526,525.61 0.35 - 35.37 35.37 28.07 0.10
10,263,890.02 0.23 - - - - -
6,184,141.43 0.14 - - - - -
7,714,372.86 0.17 - - - - -
3,633,316.47 0.08 - - - - -
13,535,573.33 0.30 - - - - -
1,562,000.00 0.03 - - - - -
61,366,831.61
594,687,538.33 13.22 - - - - -
20,770,315.34 0.46 - - - - -
615,457,853.67
90,455.56 0.00 - - - - -
98,366.96 0.00 - - - - -
2,299,041.69 0.05 - - - - -
1,851,148.92 0.04 - - - - -
1,115,341.92 0.02 - - - - -
1,391,327.08 0.03 - - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 44.92 - 44.92 100.00 0.06

889,439.17 0.02 4.55 - 4.55 100.00 0.02
21,456,149.70 0.48 28.03 - 28.03 100.00 0.48
4,732,527.36 0.11 82.29 - 82.29 100.00 0.11
2,544,758.37 0.06 73.44 - 73.44 100.00 0.06
10,846,382.69 0.24 11.23 - 11.23 100.00 0.24
2,592,603.79 0.06 3.94 - 3.94 100.00 0.06
17,020,680.89 0.38 1,009.84 - 1,009.84 100.00 0.38
9,167,608.56 0.20 58.08 - 58.08 100.00 0.20
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - - -
17,500,000.00 0.39 - - - - -
10,000,000.00 0.22 - - - - -
28,345,196.88 0.63 990.00 1,498.32 2,488.32 45.19 0.28
60,845,196.88
1,973,554.00 0.04 - - - - -
353,067.00 0.01 - - - - -
98,835,537.50 2.20 - - - - -
643,458.20 0.01 - - - - -
5,204,672.06 0.12 - - - - -
2,063,426.51 0.05 - - - - -
-
68,009,013.60 1.51 - - - - -
177,082,728.86
1,334,487.00 0.03 - - - - -
238,738.50 0.01 - - - - -
90,606,592.12 2.01 - - - - -
435,361.08 0.01 - - - - -
3,518,785.12 0.08 - - - - -
853,435.04 0.02 - - - - -
96,987,398.86
132,058,321.48 2.94 - - - - -
153,080,191.00 3.40 - - - - -
1,491,541.98 0.03 - - - - -
8,771,560.23 0.20 - - - - -
11,603,210.03 0.26 - - - - -
30,314,795.61 0.67 - - - - -
126,932,343.45 2.82 - - - - -
16,220,724.30 0.36 - - - - -
18,933,355.32 0.42 - - - - -
4,521,939.18 0.10 - - - - -
60,199,475.22 1.34 - - - - -
5,970,167.78 0.13 - - - - -
570,097,625.56
1,122,264.00 0.02 - - - - -
200,772.00 0.00 - - - - -
5,021,791.52 0.11 - - - - -
156,464.00 0.00 - - - - -
632,306.40 0.01 - - - - -
-
-
579,669.15 0.01 - - - - -
2,064,330.25 0.05 - - - - -
1,305,216.00 0.03 - - - - -
-
-
3,062,585.34 0.07 - - - - -
10,899,785.06 0.24 - - - - -
21,989,610.72 0.49 - - - - -
5,989,914.55 0.13 - - - - -
6,405,214.92 0.14 - - - - -
4,165,899.67 0.09 - - - - -
-
10,096,148.48 0.22 - - - - -
9,422,274.56 0.21 - - - - -
54,305,996.80 1.21 - - - - -
20,401,418.40 0.45 - - - - -
100,060,486.24 2.22 - - - - -
5,918,655.47 0.13 - - - - -
8,000,000.00 0.18 - - - - -
2,000,000.00 0.04 - - - - -
-
-
160,066.50 0.00 - - - - -
28,743.00 0.00 - - - - -
1,781,287.20 0.04 - - - - -
374,000.22 0.01 - - - - -
105,613.20 0.00 - - - - -
927,470.64 0.02 - - - - -
1,150,180.00 0.03 - - - - -
1,247,400.00 0.03 - - - - -
1,556,062.20 0.03 - - - - -
281,131,626.50
68,857,074.00 1.53 - - - - -
7,497,600.00 0.17 - - - - -
168,205,950.00 3.74 - - - - -
-
-
22,452,887.60 0.50 - - - - -
29,736,960.00 0.66 - - - - -
47,857,920.00 1.06 - - - - -
11,228,800.00 0.25 - - - - -
43,577,820.00 0.97 - - - - -
-
-
4,855,868.16 0.11 - - - - -
2,782,208.00 0.06 - - - - -
4,940,672.00 0.11 - - - - -
7,151,232.00 0.16 - - - - -
5,220,864.00 0.12 - - - - -
7,682,048.00 0.17 - - - - -
11,862,048.00 0.26 - - - - -
-
-
1,992,802.24 0.04 - - - - -
38,583,193.00 0.86 - - - - -
3,558,016.00 0.08 - - - - -
4,744,168.00 0.11 - - - - -
15,643,320.00 0.35 - - - - -
8,411,392.00 0.19 - - - - -
6,195,200.00 0.14 - - - - -
523,038,043.00
9,234,757.95 0.21 - - - - -
1,652,089.73 0.04 - - - - -
12,559,521.74 0.28 - - - - -
11,635,562.40 0.26 - - - - -
28,579,352.18 0.64 - - - - -
3,652,164.45 0.08 - - - - -
-
-
213,305,171.79 4.74 - - - - -
19,050,955.96 0.42 - - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - - -
28,932,026.48 0.64 - - - - -
22,399,611.58 0.50 - - - - -
1,710,000.00 0.04 - - - - -
700,000.00 0.02 - - - - -
275,000.00 0.01 - - - - -
-
1,536,458.00 0.03 - - - - -
275,418.00 0.01 - - - - -
68,453.00 0.00 - - - - -
460,637.10 0.01 - - - - -
3,970,733.66 0.09 - - - - -
12,689,226.00 0.28 - - - - -
5,839,320.29 0.13 - - - - -
743,935.50 0.02 - - - - -
741,443.91 0.02 - - - - -
32,362.50 0.00 - - - - -
-
756,789.00 0.02 - - - - -
364,485.00 0.01 - - - - -
364,485.00 0.01 - - - - -
570,000.00 0.01 - - - - -
170,000.00 0.00 - - - - -
115,700.00 0.00 - - - - -
3,000,000.00 0.07 - - - - -
-
2,773,606.00 0.06 - - - - -
496,782.00 0.01 - - - - -
86,055.20 0.00 - - - - -
579,086.64 0.01 - - - - -
6,656,534.05 0.15 - - - - -
14,099,140.00 0.31 - - - - -
6,717,055.02 0.15 - - - - -
797,989.50 0.02 - - - - -
795,316.87 0.02 - - - - -
32,362.50 0.00 - - - - -
-
756,789.00 0.02 - - - - -
364,485.00 0.01 - - - - -
364,485.00 0.01 - - - - -
570,000.00 0.01 - - - - -
170,000.00 0.00 - - - - -
115,700.00 0.00 - - - - -
3,000,000.00 0.07 - - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - - -
95,851,089.95 2.13 - - - - -
20,000,000.00 0.44 - - - - -
145,937,254.30
5,000,000.00 0.11 - - - - -
2,500,000.00 0.06 - - - - -
7,500,000.00
### 100.00 6.41

449,726,356.14
###
###

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: VII (TUJUH)
Dari s/d tgl : 03 sep s/d 9 sep 2018
ADENDUM 01
Rp. LALU SKARANG
500,000.00 0.01 1.00 - 1.00 100.00 0.01

168,094,000.00 3.74 0.14 - 0.14 13.90 0.52
25,000,000.00 0.56 2.00 - 2.00 40.00 0.22
193,594,000.00
1,191,278.88 0.03 - - - - -
123,736.80 0.00 - - - - -
-
3,642,146.16 0.08 - - - - -
895,345.86 0.02 - - - - -
147,702.02 0.00 - - - - -
3,367,141.75 0.07 - - - - -
-
-
566,676.00 0.01 - - - - -
294,152.32 0.01 - - - - -
10,228,179.79
258,696.24 0.01 2.16 2.16 4.32 100.00 0.01

46,280.52 0.00 0.54 0.54 1.08 100.00 0.00
5,749,728.17 0.13 2.66 2.66 5.32 93.18 0.12
6,584,698.14 0.15 42.51 - 42.51 100.00 0.15
6,988,306.84 0.16 207.31 207.31 414.62 100.00 0.16
365,487.90 0.01 0.49 - 0.49 87.72 0.01
68,061.84 0.00 0.35 - 0.35 100.00 0.00
2,040,435.41 0.05 - - - - -
-
10,038,248.44 0.22 - - - - -
21,737,216.29 0.48 - - - - -
15,106,174.29 0.34 - - - - -
68,983,334.08
42,045,696.00 0.93 - 1,039.72 1,039.72 96.70 0.90

1,584,554.40 0.04 - - - - -
3,476,881.41 0.08 - - - - -
2,286,240.00 0.05 - 96.00 96.00 100.00 0.05
752,566.76 0.02 - - - - -
-
65,696,400.00 1.46 - - - - -
3,474,900.00 0.08 - - - - -
5,432,627.20 0.12 - - - - -
12,193,280.00 0.27 - - - - -
1,874,126.76 0.04 - - - - -
-
52,557,120.00 1.17 - - - - -
3,040,537.50 0.07 - - - - -
4,346,101.76 0.10 - - - - -
10,669,120.00 0.24 - - - - -
1,649,814.76 0.04 - - - - -
48,093,408.00 1.07 - - - - -
784,265.63 0.02 - - - - -
7,651,670.40 0.17 - - - - -
7,520,488.80 0.17 - - - - -
1,519,713.80 0.03 - - - - -
-
10,002,765.47 0.22 - - - - -
170,004.88 0.00 - - - - -
-
44,792,880.00 1.00 - - - - -
100,940.40 0.00 - - - - -
331,716,103.93
3,452,526.00 0.08 - - - - -
13,571,929.80 0.30 - - - - -
17,024,455.80
15,603,287.04 0.35 - - - - -
50,922,432.00 1.13 - - - - -
43,107,603.00 0.96 - - - - -
-
1,481,434.42 0.03 - - - - -
892,584.00 0.02 - - - - -
-
419,612.27 0.01 - - - - -
2,721,486.90 0.06 - - - - -
-
39,709,729.49 0.88 - - - - -
98,502,167.19 2.19 - - - - -
-
26,875,728.00 0.60 - - - - -
4,915,152.00 0.11 - - - - -
5,830,008.80 0.13 - - - - -
946,596.64 0.02 - - - - -
26,569,250.40 0.59 - - - - -
764,903.92 0.02 - - - - -
-
13,440,398.40 0.30 - - - - -
3,642,862.08 0.08 - - - - -
7,384,140.19 0.16 - - - - -
- -
7,527,883.13 0.17 - - - - -
351,257,259.87
79,492,116.00 1.77 - - - - -
56,851,344.00 1.26 - - - - -
1,827,663.20 0.04 - - - - -
4,141,799.20 0.09 - - - - -
- -
21,937,238.40 0.49 - - - - -
- -
2,521,886.40 0.06 - - - - -
166,772,047.20
1,131,544.70 0.03 - - - - -
1,878,817.60 0.04 - - - - -
148,455.12 0.00 - - - - -
311,835.04 0.01 - - - - -
148,455.12 0.00 - - - - -
4,066,295.20 0.09 - - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 2.00 - 2.00 40.00 0.16
10,000,000.00 0.22 2.00 - 2.00 40.00 0.09
8,908,099.20 0.20 1,013.41 - 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 48.17 - 48.17 100.00 0.06

586,362.56 0.01 13.67 - 13.67 100.00 0.01
1,181,469.44 0.03 6.04 - 6.04 100.00 0.03
7,492,830.84 0.17 - -
60,258,007.48 1.34 78.72 - 78.72 100.00 1.34
11,507,202.85 0.26 200.09 - 200.09 100.00 0.26
6,933,243.24 0.15 200.09 - 200.09 100.00 0.15
8,648,835.76 0.19 - - -
53,967,497.43 1.20 - - -
1,279,911.86 0.03 - - -
55,243,558.12 1.23 372.00 - 372.00 94.44 1.16
209,986,860.97
101,435.40 0.00 - - - - -
110,307.12 0.00 - - - - -
6,487,564.16 0.14 - - - - -
2,724,551.12 0.06 - - - - -
1,641,578.40 0.04 - - - - -
2,047,777.86 0.05 - - - - -
13,113,214.06
566,446.57 0.01 5.30 0.74 6.05 64.02 0.01

307,994.49 0.01 0.53 0.48 1.01 64.02 0.00
2,072,570.83 0.05 - - -
15,526,525.61 0.35 35.37 29.15 64.52 51.21 0.18
10,263,890.02 0.23 - 93.70 93.70 52.50 0.12
6,184,141.43 0.14 - 93.70 93.70 52.50 0.07
7,714,372.86 0.17 - - - - -
3,633,316.47 0.08 - - - - -
13,535,573.33 0.30 - - - - -
1,562,000.00 0.03 - - - - -
61,366,831.61
594,687,538.33 13.22 - - - - -
20,770,315.34 0.46 - - - - -
615,457,853.67
90,455.56 0.00 - 1.00 1.00 66.60 0.00

98,366.96 0.00 - 0.33 0.33 66.60 0.00
2,299,041.69 0.05 - 2.21 2.21 66.60 0.03
1,851,148.92 0.04 - - - - -
1,115,341.92 0.02 - - - - -
1,391,327.08 0.03 - - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 44.92 - 44.92 100.00 0.06

889,439.17 0.02 4.55 - 4.55 100.00 0.02
21,456,149.70 0.48 28.03 - 28.03 100.00 0.48
4,732,527.36 0.11 82.29 - 82.29 100.00 0.11
2,544,758.37 0.06 73.44 - 73.44 100.00 0.06
10,846,382.69 0.24 11.23 - 11.23 100.00 0.24
2,592,603.79 0.06 3.94 - 3.94 100.00 0.06
17,020,680.89 0.38 1,009.84 - 1,009.84 100.00 0.38
9,167,608.56 0.20 58.08 - 58.08 100.00 0.20
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - - -
17,500,000.00 0.39 - - - - -
10,000,000.00 0.22 - - - - -
28,345,196.88 0.63 2,488.32 - 2,488.32 45.19 0.28
60,845,196.88
1,973,554.00 0.04 - - - - -
353,067.00 0.01 - - - - -
98,835,537.50 2.20 - 4.31 4.31 3.34 0.07
643,458.20 0.01 - 0.72 0.72 21.79 0.00
5,204,672.06 0.12 - - - - -
2,063,426.51 0.05 - - - - -
-
68,009,013.60 1.51 - - - - -
177,082,728.86
1,334,487.00 0.03 - - - - -
238,738.50 0.01 - - - - -
90,606,592.12 2.01 - - - - -
435,361.08 0.01 - - - - -
3,518,785.12 0.08 - - - - -
853,435.04 0.02 - - - - -
96,987,398.86
132,058,321.48 2.94 - - - - -
153,080,191.00 3.40 - - - - -
1,491,541.98 0.03 - - - - -
8,771,560.23 0.20 - - - - -
11,603,210.03 0.26 - - - - -
30,314,795.61 0.67 - - - - -
126,932,343.45 2.82 - - - - -
16,220,724.30 0.36 - - - - -
18,933,355.32 0.42 - - - - -
4,521,939.18 0.10 - - - - -
60,199,475.22 1.34 - - - - -
5,970,167.78 0.13 - - - - -
570,097,625.56
1,122,264.00 0.02 - - - - -
200,772.00 0.00 - - - - -
5,021,791.52 0.11 - - - - -
156,464.00 0.00 - - - - -
632,306.40 0.01 - - - - -
-
-
579,669.15 0.01 - - - - -
2,064,330.25 0.05 - - - - -
1,305,216.00 0.03 - - - - -
-
-
3,062,585.34 0.07 - - - - -
10,899,785.06 0.24 - - - - -
21,989,610.72 0.49 - - - - -
5,989,914.55 0.13 - - - - -
6,405,214.92 0.14 - - - - -
4,165,899.67 0.09 - - - - -
-
10,096,148.48 0.22 - - - - -
9,422,274.56 0.21 - - - - -
54,305,996.80 1.21 - - - - -
20,401,418.40 0.45 - - - - -
100,060,486.24 2.22 - - - - -
5,918,655.47 0.13 - - - - -
8,000,000.00 0.18 - - - - -
2,000,000.00 0.04 - - - - -
-
-
160,066.50 0.00 - - - - -
28,743.00 0.00 - - - - -
1,781,287.20 0.04 - - - - -
374,000.22 0.01 - - - - -
105,613.20 0.00 - - - - -
927,470.64 0.02 - - - - -
1,150,180.00 0.03 - - - - -
1,247,400.00 0.03 - - - - -
1,556,062.20 0.03 - - - - -
281,131,626.50
68,857,074.00 1.53 - - - - -
7,497,600.00 0.17 - - - - -
168,205,950.00 3.74 - - - - -
-
-
22,452,887.60 0.50 - - - - -
29,736,960.00 0.66 - - - - -
47,857,920.00 1.06 - - - - -
11,228,800.00 0.25 - - - - -
43,577,820.00 0.97 - - - - -
-
-
4,855,868.16 0.11 - - - - -
2,782,208.00 0.06 - - - - -
4,940,672.00 0.11 - - - - -
7,151,232.00 0.16 - - - - -
5,220,864.00 0.12 - - - - -
7,682,048.00 0.17 - - - - -
11,862,048.00 0.26 - - - - -
-
-
1,992,802.24 0.04 - - - - -
38,583,193.00 0.86 - - - - -
3,558,016.00 0.08 - - - - -
4,744,168.00 0.11 - - - - -
15,643,320.00 0.35 - - - - -
8,411,392.00 0.19 - - - - -
6,195,200.00 0.14 - - - - -
523,038,043.00
9,234,757.95 0.21 - - - - -
1,652,089.73 0.04 - - - - -
12,559,521.74 0.28 - - - - -
11,635,562.40 0.26 - - - - -
28,579,352.18 0.64 - - - - -
3,652,164.45 0.08 - - - - -
-
-
213,305,171.79 4.74 - - - - -
19,050,955.96 0.42 - - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - - -
28,932,026.48 0.64 - - - - -
22,399,611.58 0.50 - - - - -
1,710,000.00 0.04 - - - - -
700,000.00 0.02 - - - - -
275,000.00 0.01 - - - - -
-
1,536,458.00 0.03 - - - - -
275,418.00 0.01 - - - - -
68,453.00 0.00 - - - - -
460,637.10 0.01 - - - - -
3,970,733.66 0.09 - - - - -
12,689,226.00 0.28 - - - - -
5,839,320.29 0.13 - - - - -
743,935.50 0.02 - - - - -
741,443.91 0.02 - - - - -
32,362.50 0.00 - - - - -
-
756,789.00 0.02 - - - - -
364,485.00 0.01 - - - - -
364,485.00 0.01 - - - - -
570,000.00 0.01 - - - - -
170,000.00 0.00 - - - - -
115,700.00 0.00 - - - - -
3,000,000.00 0.07 - - - - -
-
2,773,606.00 0.06 - - - - -
496,782.00 0.01 - - - - -
86,055.20 0.00 - - - - -
579,086.64 0.01 - - - - -
6,656,534.05 0.15 - - - - -
14,099,140.00 0.31 - - - - -
6,717,055.02 0.15 - - - - -
797,989.50 0.02 - - - - -
795,316.87 0.02 - - - - -
32,362.50 0.00 - - - - -
-
756,789.00 0.02 - - - - -
364,485.00 0.01 - - - - -
364,485.00 0.01 - - - - -
570,000.00 0.01 - - - - -
170,000.00 0.00 - - - - -
115,700.00 0.00 - - - - -
3,000,000.00 0.07 - - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - - -
95,851,089.95 2.13 - - - - -
20,000,000.00 0.44 - - - - -
145,937,254.30
5,000,000.00 0.11 - - - - -
2,500,000.00 0.06 - - - - -
7,500,000.00
### 100.00 7.90

449,726,356.14
###
###
JADW
SATKER :PENATAAN BANGUNAN DAN LINGKUNGAN GORONTALO

PEKERJAAN :REVITALISASIKAWASAN BENTENG OTANAHA KOTA GOR
LOKASI :KOTA GORONTALO,PROVINSI GORONTALO
THN. ANGGARAN :2018
1 2 3 4 5 6
BULAN KE I 23 s/d 23 BULAN KE
NO URAIAN PEKERJAAN BOBOT ( % ) 23-07 S/D 30-07 S/D 06-08 S/D 13-08 S/D 20-08 S/D 27-08 S/D
29-07 05-08 12-08 19-08 26-08 02-09
1 PEKERJAAN PERSIAPAN 4.30
-papan proyek 0.01 0.01

-pelaksanaan k3 3.74 0.18 0.18 0.18 0.18 0.18 0.18
-sewa direksi kit barak & pekerja 0.56 0.03 0.03 0.03 0.03 0.03 0.03
2 PEKERJAAN PENJUALAN SOUVENIR (4 UNIT) 21.21

Pekerjaan Struktur Bawah 0.23
Pekerjaan Struktur Beton 1.53
Pekerjaan Struktur 7.38
Pekerjaan Lantai 0.38
Pekerjaan Arsitektur 7.81
Pekerjaan Atap 3.71
Pekerjaan Elektrikal 0.17
3 PEKERJAAN AREA AULA & SOUVENIR 20.97
Pekerjaan Persiapan 0.81 0.27 0.27
Pondasi Batu Gunung keliling 4.67 0.52 0.52 0.52 0.52 0.52
bak lingkaran pohon 0.29 0.06 0.06
Bak Taman 1.36
Pekerjaan Paving Blok K300 13.69
kanstin Bahu Jalan 0.15
4 PKERJAAN SALURAN 1.60 0.40 0.40 0.40 0.40
5 PENYAMBUNGAN INSTALASI 0.08
6 PEKERJAAN TERAS OTANAHA 8 SEGMEN 44.67

Pekerjaan Persiapan 1.35
Pekerjaan Pondasi Batu Gunung Menerus 3.94
Pek Pondasi Batu Gunung Melintang + Tan 2.16
Pekerjaan Pedestrian 12.68
Tempat Istirahat (8 buah) 6.25
Vegetasi 11.63
Tangga 6.66
7 PEKERJAAN PLAMBING KAWASAN 3.76

submersible pompa head 70 m 1.00 0.52
pipa Pe dia 75 0.64
pipa Pe dia 25 0.50
stopkran kuningan dia 25 0.04
clamp saddle tee dia 25 0.02
clamp saddle tee dia 75-25 0.01
reservoirkapasitas 9 m3 0.70
reservor kapasitas 12 m3 0.85
8 PEKERJAAN MEKANIKAL KAWASAN 3.25

instalasi kabel NYY 4x6 mm 0.67
instalasi kabel NYY 3x2.5 mm 2.13
panel SDP 0.44
9 PEKERJAAN LAIN-LAIN 0.17

pembersihan akhir 0.11 0.06
dokumentasi 0.06 0.003 0.003 0.003 0.003 0.003 0.003
JUMLAH 100.00
PROGRES RENCANA/MINGGU 0.49 1.00 1.13 1.13 1.18 1.76
PROGRES RENCANA/KOMULATIF - 0.47 1.47 2.59 3.72 4.90 6.66
PROGRES REALISASI/MINGGU 1.35 1.09 1.74 0.31 0.85 0.44
PROGRES REALISASI/KOMULATIF - 1.35 2.44 4.18 4.49 5.34 5.78
DEVIASI 0.88 0.97 1.59 0.77 0.44 -0.88
ADWAL WAKTU PELAKSANAAN
ONTALO
A GORONTALO
7 8 9 10 11 12 13 14 15 16 17 18 19
ULAN KE II 23 s/d 23 BULAN KE III 23 s/d 23 BULAN KE IV 23 s/d 23 BULAN KE V 23 s/d 15
03-09 S/D 10-09 S/D 17-09 S/D 24-09 S/D 01-10 S/D 08-10 S/D 15-10 S/D 22-10 S/D 29-10 S/D 05-11 S/D 12-11 S/D 19-11 S/D 26-11 S/D
09-09 16-09 23-09 30-09 07-10 14-10 21-10 28-10 04-11 11-11 18-11 25-11 02-12
0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.18
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
0.11 0.11
0.77 0.77
2.46 2.46 2.46
0.38
3.91 3.91
1.85 1.85
0.17
0.52 0.52 0.52 0.52
0.06 0.06 0.06
0.45 0.45 0.45
2.28 2.28 2.28 2.28 2.28 2.28
0.08 0.08
0.45 0.45 0.45

0.49 0.49 0.49 0.49 0.49 0.49 0.49 0.49
0.36 0.36 0.36 0.36 0.36 0.36
1.81 1.81 1.81 1.81 1.81 1.81 1.81
1.04 1.04 1.04 1.04 1.04 1.04
2.91 2.91
1.67 1.67 1.67 1.67
0.48
0.64
0.50
0.04
0.02
0.01
0.70
0.21 0.21 0.21 0.21
0.33 0.33
1.07 1.07
0.445
0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
0.78 2.30 5.70 7.99 8.18 7.82 9.65 15.23 8.93 5.25 4.73 5.97 4.16
7.45 9.74 15.44 23.43 31.62 39.44 49.09 64.32 73.25 78.50 83.23 89.19 93.35
0.63 1.49
6.41 7.90
-1.04 -1.84
20 21 152 H
LAN KE V 23 s/d 15 des
03-12 S/D 10-12 S/D KET.
09-12 15-12
M 1. s/d M.20= 147

m21 = 5 hari
total = 152 hari
0.18 0.18
0.03 0.03
RENCANA
REALISASI
0.27
0.08
2.91 2.91
0.06
0.003 0.003
3.11 3.54
96.46 100.00

TAHUN : 2018

HARGA SATUAN
Rp.
sub Total 1

Pekerjaan Pondasi

Jumlah
Beton K-300 5.71 m3 1,007,451.67
Bekisting 42.51 m2 154,902.00
pembesian 414.62 Kg 16,854.75
Urugan Pasir 0.35 m3 195,580.00

Beton K-250 2.11 m3 966,115.25
Pek. Lantai Beton
Beton K-300 9.96 m3 1,007,451.67
Wire mesh m8 99.64 m2 218,157.53
Bondek 99.64 m2 151,607.53
Jumlah
Kolom
Pengelasan 26.84 M1 28,039.00
Balok
Pek. Baut 17 512.00 Bh 23,815.00
Pengelasan 66.84 M1 28,039.00
Ring Balok
Pek. Baut 17 448.00 Bh 23,815.00
Pengelasan 58.84 M1 28,039.00
Kuda-Kuda
Pek. Baut 14 288.00 Bh 26,568.30
Pengelasan 54.20 m1 28,039.00
Cover Kolom
Pengelasan 6.06 m1 28,039.00

Pengelasan 3.60 M1 28,039.00
Jumlah
D Pekerjaan Lantai
Jumlah
Pekerjaan Dinding
Pekerjaan Plesteran
Acian 25.76 m2 34,650.00
Pekerjaan Kayu
Pekerjaan Plafond
Pengelasan 33.76 m1 28,039.00
Pengelasan 27.28 m1 28,039.00
Jumlah
F Pekerjaan Atap
Jumlah
Jumlah
sub Total 2
Jumlah
plesteran 200.09 m2 57,509.10
acian 200.09 m2 34,650.00
pengcetan 200.09 m2 43,223.95
pagar brc 248.54 m2 217,142.44
Jumlah
pasir alas 0.56 m3 195,580.00
plsteran 47.38 m2 57,509.10
acian 47.38 m2 34,650.00
pengecetan 47.38 m2 43,223.95
Jumlah
D Bak Taman
Pasir alas 1.57 m3 195,580.00
lantai kerja 3.15 m3 658,053.00
Rolag 1/2 Bata 1:4 125.98 m2 123,244.00
Plesteran 1:3 178.47 m2 57,509.00
Acian 178.47 m2 34,650.00
Jumlah

paving blok 2,123.97 m2 279,988.50
pasir alas 106.20 m3 195,580.00
Jumlah
pasir alas 0.50 m3 195,580.00
cor kanstin 1:2:3 3.32 m3 692,593.00
plesteran 32.19 m2 57,509.10
acian 32.19 m2 34,650.00
pengecetan 32.19 m2 43,223.95
Jumlah
Jumlah
sub Total 3
galian tanah 44.92 m3 59,950.00

pasir alas 4.55 m3 195,580.00
pas batu kali 28.03 m3 765,517.00
plesteran 1:4 82.29 m2 57,509.10
acian 73.44 m2 34,650.00
Jumlah
sub Total 4

Jumlah
sub Total 5
Pengukuran 1.00 ls 5,000,000.00
Jumlah

plesteran 1:4 35.88 m2 57,509.10
pagar brc 313.20 m2 217,142.44
Jumlah
plesteran 1:4 14.84 m2 57,509.10
Jumlah
Timbunan t=60 cm 941.59 m3 140,250.00
Jumlah
Sloof 15 x 20 cm (K-250)
Beton K-250 0.60 m3 966,115.25
Besi dia 12" - 15 122.51 kg 16,850.30
Beton K-250 3.17 m3 966,115.25
Besi dia 12" - 15 646.86 kg 16,850.30
Beton K-250 6.20 m3 966,115.25
Pembesian dia. 12" - 15 247.23 kg 16,850.30

Pipa Galvanis 4" 90.96 m' 224,290.00
Pipa Galvanis 2" 253.76 m' 394,311.50
Tempat Duduk
Rolag 1/2 Bata 1:4 14.00 m2 127,234.80
Pasir urug t = 10 cm 0.54 m3 195,580.00
Plesteran 20.00 m2 57,509.00
Acian 36.00 m2 34,650.00
Jumlah
6 Vegetasi
Rumput jepang 3,253.50 m2 51,700.00
Taman A
Teh tehan 20 cm 1,320.00 phn 36,256.00
Bunga Iris 800.00 phn 14,036.00
Palm Kuning 195.00 phn 223,476.00
Taman B
Teh tehan 20 cm 144.00 phn 36,256
Rumput jepang 229.44 m2 51,700.00
Taman C
Teh tehan 20 cm 232.00 phn 36,256
Jumlah Total
7 Tangga
Cor beton 1:2:3 16.80 m3 692,593.00

Pengecatan 440.75 m2 43,223.95
Jumlah
sub total 6

2 pipa Pe dia 75 178.59 m' 162,002.50
3 pipa Pe dia 25 156.37 m' 143,247.50
- Urugan pasir 0.35 m3 195,580.00
- Beton K225 4.11 m3 966,115.25
- bekisting 36.00 m2 352,478.50
- Pembesian 346.54 kg 16,850.35
- Acian 21.47 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
- Urugan pasir 0.44 m3 195,580.00
- Beton K225 6.89 m3 966,115.25
- bekisting 40.00 m2 352,478.50
- Pembesian 398.63 kg 16,850.35
- Acian 23.03 m2 34,650.00
. Knee GIP dia. 1 1/4" 1.00 bh 170,000.00
. T Fitting 1.00 bh 115,700.00
Jumlah
sub total 7
3 Panel SDP 4.00 Unit 5,000,000.00
sub Total 8
2 Dokumentasi 1.00 ls 2,500,000.00
Jumlah Total 9
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
MINGGU: IV (EMPAT)
ADENDUM 01
Rp. LALU SKARANG
500,000.00 0.01 1.00 - 1.00 100.00 0.01

168,094,000.00 3.74 0.14 - 0.14 13.90 0.52
25,000,000.00 0.56 1.00 - 1.00 20.00 0.11
193,594,000.00
1,191,278.88 0.03 - - - - -
123,736.80 0.00 - - - - -
-
3,642,146.16 0.08 - - - - -
895,345.86 0.02 - - - - -
147,702.02 0.00 - - - - -
3,367,141.75 0.07 - - - - -
-
-
566,676.00 0.01 - - - - -
294,152.32 0.01 - - - - -
10,228,179.79
258,696.24 0.01 - - - - -
46,280.52 0.00 - - - - -
5,749,728.17 0.13 - - - - -
6,584,698.14 0.15 - - - - -
6,988,306.84 0.16 - - - - -
365,487.90 0.01 - - - - -
68,061.84 0.00 - - - - -
2,040,435.41 0.05 - - - - -
-
10,038,248.44 0.22 - - - - -
21,737,216.29 0.48 - - - - -
15,106,174.29 0.34 - - - - -
68,983,334.08
42,045,696.00 0.93 - - - - -
1,584,554.40 0.04 - - - - -
3,476,881.41 0.08 - - - - -
2,286,240.00 0.05 - - - - -
752,566.76 0.02 - - - - -
-
65,696,400.00 1.46 - - - - -
3,474,900.00 0.08 - - - - -
5,432,627.20 0.12 - - - - -
12,193,280.00 0.27 - - - - -
1,874,126.76 0.04 - - - - -
-
52,557,120.00 1.17 - - - - -
3,040,537.50 0.07 - - - - -
4,346,101.76 0.10 - - - - -
10,669,120.00 0.24 - - - - -
1,649,814.76 0.04 - - - - -
48,093,408.00 1.07 - - - - -
784,265.63 0.02 - - - - -
7,651,670.40 0.17 - - - - -
7,520,488.80 0.17 - - - - -
1,519,713.80 0.03 - - - - -
-
10,002,765.47 0.22 - - - - -
170,004.88 0.00 - - - - -
-
44,792,880.00 1.00 - - - - -
100,940.40 0.00 - - - - -
331,716,103.93
3,452,526.00 0.08 - - - - -
13,571,929.80 0.30 - - - - -
17,024,455.80
15,603,287.04 0.35 - - - - -
50,922,432.00 1.13 - - - - -
43,107,603.00 0.96 - - - - -
-
1,481,434.42 0.03 - - - - -
892,584.00 0.02 - - - - -
-
419,612.27 0.01 - - - - -
2,721,486.90 0.06 - - - - -
-
39,709,729.49 0.88 - - - - -
98,502,167.19 2.19 - - - - -
-
26,875,728.00 0.60 - - - - -
4,915,152.00 0.11 - - - - -
5,830,008.80 0.13 - - - - -
946,596.64 0.02 - - - - -
26,569,250.40 0.59 - - - - -
764,903.92 0.02 - - - - -
-
13,440,398.40 0.30 - - - - -
3,642,862.08 0.08 - - - - -
7,384,140.19 0.16 - - - - -
- -
7,527,883.13 0.17 - - - - -
351,257,259.87
79,492,116.00 1.77 - - - - -
56,851,344.00 1.26 - - - - -
1,827,663.20 0.04 - - - - -
4,141,799.20 0.09 - - - - -
- -
21,937,238.40 0.49 - - - - -
- -
2,521,886.40 0.06 - - - - -
166,772,047.20
1,131,544.70 0.03 - - - - -
1,878,817.60 0.04 - - - - -
148,455.12 0.00 - - - - -
311,835.04 0.01 - - - - -
148,455.12 0.00 - - - - -
4,066,295.20 0.09 - - - - -
7,685,402.78
953,666,783.45
17,500,000.00 0.39 1.00 - 1.00 20.00 0.08
10,000,000.00 0.22 1.00 - 1.00 20.00 0.04
8,908,099.20 0.20 1,013.41 - 1,013.41 58.57 0.12
36,408,099.20
2,887,941.38 0.06 48.17 - 48.17 100.00 0.06

586,362.56 0.01 - - - -
1,181,469.44 0.03 5.94 - 5.94 98.34 0.03
7,492,830.84 0.17 - - - -
60,258,007.48 1.34 78.72 - 78.72 100.00 1.34
11,507,202.85 0.26 68.97 - 68.97 34.47 0.09
6,933,243.24 0.15 68.97 - 68.97 34.47 0.05
8,648,835.76 0.19 - - - -
53,967,497.43 1.20 - - - -
1,279,911.86 0.03 - - - -
55,243,558.12 1.23 240.00 - 240.00 60.93 0.75
209,986,860.97
101,435.40 0.00 - - - - -
110,307.12 0.00 - - - - -
6,487,564.16 0.14 - - - - -
2,724,551.12 0.06 - - - - -
1,641,578.40 0.04 - - - - -
2,047,777.86 0.05 - - - - -
13,113,214.06
566,446.57 0.01 - - - - -
307,994.49 0.01 - - - - -
2,072,570.83 0.05 - - - - -
15,526,525.61 0.35 - - - - -
10,263,890.02 0.23 - - - - -
6,184,141.43 0.14 - - - - -
7,714,372.86 0.17 - - - - -
3,633,316.47 0.08 - - - - -
13,535,573.33 0.30 - - - - -
1,562,000.00 0.03 - - - - -
61,366,831.61
594,687,538.33 13.22 - - - - -
20,770,315.34 0.46 - - - - -
615,457,853.67
90,455.56 0.00 - - - - -
98,366.96 0.00 - - - - -
2,299,041.69 0.05 - - - - -
1,851,148.92 0.04 - - - - -
1,115,341.92 0.02 - - - - -
1,391,327.08 0.03 - - - - -
6,845,682.12
943,178,541.63
943,178,541.63
2,693,163.83 0.06 45.06 - 45.06 100.30 0.06

889,439.17 0.02 4.56 - 4.56 100.30 0.02
21,456,149.70 0.48 28.20 - 28.20 100.62 0.48
4,732,527.36 0.11 79.10 - 79.10 96.12 0.10
2,544,758.37 0.06 70.25 - 70.25 95.65 0.05
10,846,382.69 0.24 3.84 4.32 8.15 72.63 0.18
2,592,603.79 0.06 3.95 - 3.95 100.32 0.06
17,020,680.89 0.38 343.60 391.09 734.69 72.75 0.28
9,167,608.56 0.20 - 20.00 20.00 34.44 0.07
71,943,314.34
71,943,314.34
3,500,000.00 0.08 - - - -
3,500,000.00
3,500,000.00
5,000,000.00 0.11 - - - -
17,500,000.00 0.39 - - - -
10,000,000.00 0.22 - - - -
28,345,196.88 0.63 - - - -
60,845,196.88
1,973,554.00 0.04 - - - -
353,067.00 0.01 - - - -
98,835,537.50 2.20 - - - -
643,458.20 0.01 - - - -
5,204,672.06 0.12 - - - -
2,063,426.51 0.05 - - - -
-
68,009,013.60 1.51 - - - -
177,082,728.86
1,334,487.00 0.03 - - - -
238,738.50 0.01 - - - -
90,606,592.12 2.01 - - - -
435,361.08 0.01 - - - -
3,518,785.12 0.08 - - - -
853,435.04 0.02 - - - -
96,987,398.86
132,058,321.48 2.94 - - - -
153,080,191.00 3.40 - - - -
1,491,541.98 0.03 - - - -
8,771,560.23 0.20 - - - -
11,603,210.03 0.26 - - - -
30,314,795.61 0.67 - - - -
126,932,343.45 2.82 - - - -
16,220,724.30 0.36 - - - -
18,933,355.32 0.42 - - - -
4,521,939.18 0.10 - - - -
60,199,475.22 1.34 - - - -
5,970,167.78 0.13 - - - -
570,097,625.56
1,122,264.00 0.02 - - - -
200,772.00 0.00 - - - -
5,021,791.52 0.11 - - - -
156,464.00 0.00 - - - -
632,306.40 0.01 - - - -
-
-
579,669.15 0.01 - - - -
2,064,330.25 0.05 - - - -
1,305,216.00 0.03 - - - -
-
-
3,062,585.34 0.07 - - - -
10,899,785.06 0.24 - - - -
21,989,610.72 0.49 - - - -
5,989,914.55 0.13 - - - -
6,405,214.92 0.14 - - - -
4,165,899.67 0.09 - - - -
-
10,096,148.48 0.22 - - - -
9,422,274.56 0.21 - - - -
54,305,996.80 1.21 - - - -
20,401,418.40 0.45 - - - -
100,060,486.24 2.22 - - - -
5,918,655.47 0.13 - - - -
8,000,000.00 0.18 - - - -
2,000,000.00 0.04 - - - -
-
-
160,066.50 0.00 - - - -
28,743.00 0.00 - - - -
1,781,287.20 0.04 - - - -
374,000.22 0.01 - - - -
105,613.20 0.00 - - - -
927,470.64 0.02 - - - -
1,150,180.00 0.03 - - - -
1,247,400.00 0.03 - - - -
1,556,062.20 0.03 - - - -
281,131,626.50
68,857,074.00 1.53 - - - -
7,497,600.00 0.17 - - - -
168,205,950.00 3.74 - - - -
-
-
22,452,887.60 0.50 - - - -
29,736,960.00 0.66 - - - -
47,857,920.00 1.06 - - - -
11,228,800.00 0.25 - - - -
43,577,820.00 0.97 - - - -
-
-
4,855,868.16 0.11 - - - -
2,782,208.00 0.06 - - - -
4,940,672.00 0.11 - - - -
7,151,232.00 0.16 - - - -
5,220,864.00 0.12 - - - -
7,682,048.00 0.17 - - - -
11,862,048.00 0.26 - - - -
-
-
1,992,802.24 0.04 - - - -
38,583,193.00 0.86 - - - -
3,558,016.00 0.08 - - - -
4,744,168.00 0.11 - - - -
15,643,320.00 0.35 - - - -
8,411,392.00 0.19 - - - -
6,195,200.00 0.14 - - - -
523,038,043.00
9,234,757.95 0.21 - - - -
1,652,089.73 0.04 - - - -
12,559,521.74 0.28 - - - -
11,635,562.40 0.26 - - - -
28,579,352.18 0.64 - - - -
3,652,164.45 0.08 - - - -
-
-
213,305,171.79 4.74 - - - -
19,050,955.96 0.42 - - - -
299,669,576.20
###
45,000,000.00 1.00 - - - -
28,932,026.48 0.64 - - - -
22,399,611.58 0.50 - - - -
1,710,000.00 0.04 - - - -
700,000.00 0.02 - - - -
275,000.00 0.01 - - - -
-
1,536,458.00 0.03 - - - -
275,418.00 0.01 - - - -
68,453.00 0.00 - - - -
460,637.10 0.01 - - - -
3,970,733.66 0.09 - - - -
12,689,226.00 0.28 - - - -
5,839,320.29 0.13 - - - -
743,935.50 0.02 - - - -
741,443.91 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
-
2,773,606.00 0.06 - - - -
496,782.00 0.01 - - - -
86,055.20 0.00 - - - -
579,086.64 0.01 - - - -
6,656,534.05 0.15 - - - -
14,099,140.00 0.31 - - - -
6,717,055.02 0.15 - - - -
797,989.50 0.02 - - - -
795,316.87 0.02 - - - -
32,362.50 0.00 - - - -
-
756,789.00 0.02 - - - -
364,485.00 0.01 - - - -
364,485.00 0.01 - - - -
570,000.00 0.01 - - - -
170,000.00 0.00 - - - -
115,700.00 0.00 - - - -
3,000,000.00 0.07 - - - -
169,091,471.79
169,091,471.79
30,086,164.35 0.67 - - - -
95,851,089.95 2.13 - - - -
20,000,000.00 0.44 - - - -
145,937,254.30
5,000,000.00 0.11 - - - -
2,500,000.00 0.06 - - - -
7,500,000.00
### 100.00 4.49

449,726,356.14
###
###

RAB TERBARU 17 Sep

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

RAB TERBARU 17 Sep

Diunggah oleh

Hak Cipta:

Format Tersedia

PT.

MONODON PILAR NUSANTARA

PEKERJAAN : Revitalisasi Kawasan Pusaka Benteng Otanaha Kota Gorontalo

SESUAI RENCANA ADENDUM 01

II PEKERJAAN PENJUALAN SOUVENIR (4 UNIT)

Pekerjaan Bawah Lantai Rabat

Pek. Lantai Entrance Dan Tangga

Pek. Gording, Besi Hollow 40x60 mm 304.00 M1 147,345.00

Plesteran 1:3 178.47 m2 57,509.00

E Pekerjaan Paving Blok K300

galian tanah 44.92 m3 59,950.00

V PENYAMBUNGAN LISTRIK 1.00 ls 3,500,000.00

2 Pekerjaan Pondasi Batu Gunung Menerus

pagar brc 313.20 m2 217,142.44

Pek. Kolom 15x20 cm (K-250)

Pasangan Dinding 1/2 Bata 1:4 81.92 m2 123,244.00

Railing per 2 meter'

VII PEKERJAAN PLUMBING KAWASAN

INSTANSI : Satuan Kerja Penataan Bangunan dan Lingkungan Gorontalo

Gorontalo, 26 Januari 2018

PEKERJAAN : Revitalisasi Kawasan Pusaka Benteng Otanaha Kota Gorontalo

SESUAI RENCANA ADENDUM 01

II PEKERJAAN PENJUALAN SOUVENIR (4 UNIT)

Pekerjaan Bawah Lantai Rabat

Pek. Lantai Entrance Dan Tangga

Pek. Gording, Besi Hollow 40x60 mm 304.00 M1 147,345.00

E Pekerjaan Paving Blok K300

galian tanah 44.92 m3 59,950.00

V PENYAMBUNGAN LISTRIK 1.00 ls 3,500,000.00

2 Pekerjaan Pondasi Batu Gunung Menerus

pagar brc 313.20 m2 217,142.44

Pasangan Dinding 1/2 Bata 1:4 81.92 m2 123,244.00

Railing per 2 meter'

VII PEKERJAAN PLUMBING KAWASAN

177,082,728.86 Jumlah - Jumlah

570,097,625.56 Jumlah - Jumlah

281,131,626.50 Jumlah - Jumlah

523,038,043.00 Jumlah Total - Jumlah Total

### sub total 6 - sub total 6

JUMLAH HARGA VOLUME JUMLAH HARGA

PEKERJAAN : Revitalisasi Kawasan Pusaka Benteng Otanaha Kota Gorontalo

SESUAI RENCANA ADENDUM 01

II PEKERJAAN PENJUALAN SOUVENIR (4 UNIT)

Pekerjaan Bawah Lantai Rabat

Pek. Lantai Entrance Dan Tangga

Pek. Gording, Besi Hollow 40x60 mm 304.00 M1 147,345.00

E Pekerjaan Paving Blok K300

galian tanah 44.92 m3 59,950.00

V PENYAMBUNGAN LISTRIK 1.00 ls 3,500,000.00

2 Pekerjaan Pondasi Batu Gunung Menerus

pagar brc 313.20 m2 217,142.44

Pasangan Dinding 1/2 Bata 1:4 81.92 m2 123,244.00

Railing per 2 meter'

VII PEKERJAAN PLUMBING KAWASAN

500,000.00 1.00 500,000.00 500,000.00 -

258,696.24 4.32 59,950.00 258,696.24 -

42,045,696.00 1,039.72 39,105.00 40,658,371.04 -

2,887,941.38 48.17 59,950.00 2,887,941.38 -

566,446.57 6.05 59,950.00 362,631.56 -

594,687,538.33 341.85 279,988.50 95,714,068.73 -

90,455.56 1.26 59,950.00 75,833.75 -

2,693,163.83 44.92 59,950.00 2,693,163.83 -

177,082,728.86 Jumlah 3,438,796.23 Jumlah