REKAPITULASI RENCANA ANGGARAN BIAYA ADDENDUM

NAMA KEGIATAN : REHAB TOTAL SDN TELAJUNG 02 CIKARANG BARAT

LOKASI : KEC. CIKARANG BARAT
SUMBER DANA : APBD KABUPATEN BEKASI
TAHUN ANGGARAN : 2017
NILAI KONTRAK : Rp 13.809.400.000,00
NILAI ADDENDUM : Rp 12.460.350.100,00
NO. KONTRAK : 602.3/F131-466/SPP/BGN/DPUPR/2017
NO. ADDENDUM : 602.3/F131-182/SPP-ADD/BGN/DPUPR/2017
NO. SPL : 602.3/F131-467/SPL/BGN/DPUPR/2017

KONTRAK ASLI ADDENDUM PEKERJAAN TAMBAH PEKERJAAN KURANG

No. URAIAN PEKERJAAN JUMLAH JUMLAH JUMLAH JUMLAH
KETERANGAN
(Rp) (Rp) (Rp) (Rp)
(1) (2) (3) (3) (3) (3)

I PEKERJAAN PERSIAPAN 378,721,300.00 378,721,300.00 - -

II BANGUNANUNAN UTAMA PEK. ARSITEKTUR, STRUKTUR, LANTAI DASAR 3,646,504,054.70 2,905,722,785.36 58,555,033.69 799,336,303.03

A. PEKERJAAN GALIAN TANAH DAN PONDASI 1,004,807,125.20 786,406,377.73 - 218,400,747.47

B. PEKERJAAN STRUKTUR 1,029,831,229.50 868,196,543.24 6,295,945.93 167,930,632.19
C. PEKERJAAN PASANGAN 738,097,436.00 533,098,372.54 8,892,629.20 213,891,692.66
D. PEKERJAAN KUSEN PINTU DAN JENDELA 402,825,280.00 338,065,118.56 39,855,758.56 104,615,920.00
E. PEKERJAAN SANATARI 48,255,200.00 27,087,600.00 3,510,700.00 24,678,300.00
F. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 71,138,940.00 71,138,940.00 - -
G. PEKERJAAN PLAFOND 210,975,240.00 167,425,164.48 - 43,550,075.52
H. PEKERJAAN PENGECATAN DAN LABURAN 140,573,604.00 114,304,668.82 - 26,268,935.18

III BANGUNAN UTAMA PEK. ARSITEKTUR, STRUKTUR, ME LANTAI 1 2,858,445,768.30 2,521,379,584.54 152,028,467.18 489,094,650.93

A. PEKERJAAN STRUKTUR 1,430,723,096.30 1,321,828,366.27 53,410,011.98 162,304,742.01

B. PEKERJAAN PASANGAN 715,606,268.00 549,298,347.61 8,096,965.20 174,404,885.59
C. PEKERJAAN KUSEN PINTU DAN JENDELA 276,330,280.00 280,994,770.00 83,653,890.00 78,989,400.00
D. PEKERJAAN SANATARI 46,624,500.00 34,465,900.00 6,867,600.00 19,026,200.00
E. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 45,945,700.00 45,945,700.00 - 0.00
F. PEKERJAAN PLAFOND 202,642,320.00 167,425,164.48 - 35,217,155.52
G. PEKERJAAN PENGECATAN DAN LABURAN 140,573,604.00 121,421,336.18 - 19,152,267.82

IV BANGUNAN UTAMA PEK. ARSITEKTUR, STRUKTUR, LANTAI 2 3,527,876,801.70 3,774,999,996.30 1,833,468,850.46 1,586,345,655.86
 KONTRAK ASLI ADDENDUM PEKERJAAN TAMBAH PEKERJAAN KURANG
No. URAIAN PEKERJAAN JUMLAH JUMLAH JUMLAH JUMLAH
KETERANGAN
(Rp) (Rp) (Rp) (Rp)
(1) (2) (3) (3) (3) (3)

A. PEKERJAAN STRUKTUR 542,838,000.10 1,079,552,961.94 701,197,036.59 164,482,074.75

B. PEKERJAAN PASANGAN 712,956,268.00 547,831,161.03 7,768,789.20 172,893,896.17
C. PEKERJAAN KUSEN PINTU DAN JENDELA 276,559,600.00 291,219,970.00 87,573,070.00 72,912,700.00
D. PEKERJAAN ATAP 1,531,923,019.60 1,481,919,652.67 1,030,062,354.67 1,080,065,721.60
E. PEKERJAAN SANATARI 46,624,500.00 34,465,900.00 6,867,600.00 19,026,200.00
F. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 51,163,850.00 51,163,850.00
G. PEKERJAAN PLAFOND 225,237,960.00 167,425,164.48 - 57,812,795.52
H. PEKERJAAN PENGECATAN DAN LABURAN 140,573,604.00 121,421,336.18 - 19,152,267.82

V PEKERJAAN ARSITEKTUR, STRUKTUR, MUSHOLA DAN KANTIN 685,836,669.30 - - 685,836,669.30

A. PEKERJAAN STRUKTUR 30,432,641.30 30,432,641.30

B. PEKERJAAN PASANGAN 95,027,460.00 95,027,460.00
C. PEKERJAAN KUSEN PINTU DAN JENDELA 38,184,960.00 38,184,960.00
D. PEKERJAAN ATAP 139,558,308.00 139,558,308.00
E. PEKERJAAN SANATARI 9,800,000.00 9,800,000
F. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 324,731,220.00 324,731,220
G. PEKERJAAN PLAFOND 31,875,360.00 31,875,360.00
H. PEKERJAAN PENGECATAN DAN LABURAN 16,226,720.00 16,226,720.00

VII PEKERJAAN RUANG LUAR 486,409,900.00 753,762,489.18 715,562,589.18 448,210,000.00

A. PEKERJAAN LAPANGAN BASKET 437,760,000.00 437,760,000.00

B. PEKERJAAN PAVING 38,199,900.00 43,167,600.00 4,967,700.00 -
C. PEKERJAAN PAS. KANSTEEN 10,450,000.00 10,450,000.00
D . COR BETON 254,066,480.34 254,066,480.34 -
E. ACIAN TANGGA 10,974,470.133 10,974,470.133
F. PELESTERAN&ACIAN 8,305,700.00 8,305,700.00

G. GROUND WATER TANK 66,368,923.60 66,368,923.60

H. RUMAH MESIN 45,246,644.69 45,246,644.69
I. ACIAN KANOPI 38,076,187.50 38,076,187.50
J. PEKERJAAN BIOFIL 14,038,400.00 14,038,400.00
K. PEKERJAAN SALURAN RAMBAT 63,276,683.32 63,276,683.32
L. RING BALOK DOUBLE 30X20 25,324,617.59 25,324,617.59
M. PEKERJAAN URUKAN SEMUA RUANG 80,126,455.45 80,126,455.45
O. PEK. GRIIL SALURAN 5,697,718.93 5,697,718.93
P. PEKERJAAN PAGAR PEMBATAS LANTAI 1&2 99,092,607.64 99,092,607.64

I. AIR BERSIH
Peralatan Utama Air Bersih
Jumlah I. AIR BERSIH 211,442,000.00 211,442,000.00
II. AIR KOTOR, BEKAS & VENT
Peralatan Utama Air Kotor, Bekas & Vent
Jumlah II. AIR KOTOR, BEKAS & VENT 100,633,300.00 100,633,300.00
III. AIR HUJAN
PER
NAMA KEGIATAN : REHAB TOTAL SDN TELAJUNG 02 CIKARANG BARAT

HIT
LOKASI
SUMBER DANA
: KEC. CIKARANG BARAT
: APBD KABUPATEN BEKASI

UN
TAHUN ANGGARAN
NILAI KONTRAK
: 2017
: Rp 13.809.400.000,00

GA
NILAI ADDENDUM
NO. KONTRAK
: Rp 12.460.350.100,00
: 602.3/F131-466/SPP/BGN/DPUPR/2017

N
NO. ADDENDUM
NO. SPL
: 602.3/F131-182/SPP-ADD/BGN/DPUPR/2017
: 602.3/F131-467/SPL/BGN/DPUPR/2017

KUA
No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT

NTI Volume Harga Satuan

(Rupiah)
Jumlah Harga
(Rupiah)
Volume Harga Satuan
(Rupiah)
Jumlah Harga
(Rupiah)
TASa b
I. PEKERJAAN PERSIAPAN (KESELURUHAN)
c d e f= (dxe) g h i = (gxh)

REK1
2
Pek. Pembersihan Lokasi Lahan Bangunan
Pek. Pengukuran Dan Pasangan bouwplank
m2
m'
10,000.00
752.20
13,400.00
69,000.00
134,000,000.00
51,901,800.00
10,000.00
752.20
13,400.00
69,000.00
134,000,000.00
51,901,800.00
1.1830
0.4582
AYA3
4
Pembuatan Los kerja/gudang
Pembuatan Pagar Sementara
m2
m2
16.00
332.00
999,000.00
313,100.00
15,984,000.00
103,949,200.00
16.00
332.00
999,000.00
313,100.00
15,984,000.00
103,949,200.00
0.1411
0.9177
SA5
6
Pembuatan Laporan Dan Dokumentasi
Biaya Laboratorium Tes Mutu Beton
Ls
Ls
1.00
1.00
3,025,000.00
3,000,000.00
3,025,000.00
3,000,000.00
1.00
1.00
3,025,000.00
3,000,000.00
3,025,000.00
3,000,000.00
0.0267
0.0265
AN7 Pek. Kantor direksi m2 20.00 1,318,100.00 26,362,000.00 20.00 1,318,100.00 26,362,000.00 0.2327
8 Pasang papan nama proyek ls 1.00 499,300.00 499,300.00 1.00 499,300.00 499,300.00 0.0044
GG 9 Pekerjaan Air Kerja Dan Listrik Kerja Ls 1.00 5,000,000.00 5,000,000.00 1.00 5,000,000.00 5,000,000.00 0.0441
10 Mobilisasi dan Demobilisasi Ls 1.00 25,000,000.00 25,000,000.00 1.00 25,000,000.00 25,000,000.00 0.2207
ARA11 Program K3 Konstruksi Ls 1.00 10,000,000.00 10,000,000.00 1.00 10,000,000.00 10,000,000.00 0.0883

N JUMLAH PEKERJAAN PERSIAPAN 378,721,300.00 378,721,300.00 3.3434

BIA II. PEKERJAAN ARSITEKTUR, STRUKTUR, GEDUNG UTAMA LANTAI DASAR

YA1
A. PEKERJAAN GALIAN TANAH DAN PONDASI
Pek. Galian tanah pondasi batu belah + Strauspeil m3 392.07 56,700.00 22,230,369.00 351.097 56,700.00 19,907,181.73 0.1757

ADD2
3
Pek.Urugan pasir dibawah pondasi dipadatkan t= 5 cm
Pasang pondasi batu belah (Pondasi Lajur 1) Camp 1 Pc : 5 Ps
m3
m3
25.03
175.21
214,100.00
913,500.00
5,358,923.00
160,054,335.00
14.881
130.209
214,100.00
913,500.00
3,186,034.47
118,946,155.13
0.0281
1.0501

END3a
4
Pasangan Aanstamping
Pek. Pondasi Strauspeil P1 Uk. Dia 30 cm
m3
m'
0
2380
0
237,030.00 564,131,400.00
- 42.517
2293.200
427,264.53
237,030.00
18,166,137.62
543,557,196.00
0.1604
4.7985

UM 5
6
Pek. Poer beton uk 120 x 120 cm
Pek. Poer beton uk 100 x 100 cm
m3
m3
63.36
15.5
2,995,370.00
2,995,370.00
189,786,643.20
46,428,235.00
61.200
12.000
2,995,370.00
2,995,370.00
183,316,644.00
35,944,440.00
1.6183
0.3173
7 Pek. Urugan kembali bekas galian pondasi dipadatkan m3 889.8 18,900.00 16,817,220.00 26.184 18,900.00 494,881.52 0.0044

JUMLAH PEKERJAAN GALIAN TANAH DAN PONDASI 1,004,807,125.20 923,518,670.47 8.1528

B. PEKERJAAN STRUKTUR
1 Pek. Sloof SL1 Uk. 200x300 mm (El ± 0.000) m3 30.04 3,954,130.00 118,782,065.20 25.510 3,954,130.00 100,871,377.85 0.8905
2 Pek. Sloof SL2 Uk. 200x400 mm (El ± 0.000) m3 - 3,954,130.00 - - 3,954,130.00 - -
3 Pek. Sloof SL3 Uk. 150x200 mm (El ± 0.000) m3 - 3,954,130.00 - - 3,954,130.00 - -
4 Pek. Balok B1 Uk. 300x700 mm (El + 3.85) m3 47.46 4,359,730.00 206,912,785.80 40.463 4,359,730.00 176,406,265.84 1.5573
5 Pek. Balok B2 Uk. 200x400 mm (El + 3.85) m3 32.5 4,359,730.00 141,691,225.00 31.132 4,359,730.00 135,727,542.82 1.1982
6 Pek. Balok B3 Uk. 250x500 mm (El + 3.85) m3 6.63 4,359,730.00 28,905,009.90 8.074 4,359,730.00 35,200,955.83 0.3108
7 Pek. Kolom K1 Uk. 300x500 mm (El - 1.200) m3 40.2 4,589,070.00 184,480,614.00 29.415 4,589,070.00 134,987,170.57 1.1917
8 Pek. Kolom K2 Uk. 300x300 mm (El ± 0.000) m3 18.72 4,589,070.00 85,907,390.40 16.419 4,589,070.00 75,345,971.36 0.6652
9 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 0.000) m3 5.04 4,589,070.00 23,128,912.80 4.967 4,589,070.00 22,795,225.28 0.2012
10 Pek. Ring Balok RB Kanopi Uk. 150x200 mm (El + 3.50) m3 4.32 4,589,070.00 19,824,782.40 3.651 4,589,070.00 16,754,100.67 0.1479
11 Pek. Cor Kanopi Beton Tebal 10 cm m3 14.4 6,246,410.00 89,948,304.00 11.070 6,246,410.00 69,147,758.70 0.6104
12 Pek. Cor Balok Lintel Uk. 150x200 mm (El + 2.60) m3 - - - -
13 Pek. Cor Beton Tumbuk R. Kelas Dan Selasar Tebal 8 cm m3 78.35 877,400.00 68,744,290.00 53.601 877,400.00 47,029,552.50 0.4152
14 Pek. Cor Penulangan Plat Beton Tangga m3 14.25 4,316,200.00 61,505,850.00 12.495 4,316,200.00 53,930,621.83 0.4761

JUMLAH PEKERJAAN STRUKTUR 1,029,831,229.50 868,196,543.24 7.6644

No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)

C. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps m2 383.38 238,400.00 91,397,792.00 143.424 238,400.00 34,192,281.60 0.3018
2 Pek. Dinding bata Camp 1 Pc : 4 Ps m2 1150.14 218,200.00 250,960,548.00 949.888 218,200.00 207,265,561.60 1.8297
3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps m2 766.76 65,000.00 49,839,400.00 329.8752 65,000.00 21,441,888.00 0.1893
4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 2300.28 60,600.00 139,396,968.00 1899.776 60,600.00 115,126,425.60 1.0163
5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 250 50,000.00 12,500,000.00 303.4368 50,000.00 15,171,840.00 0.1339
6 Pas. Granito Tile Uk. 600x600 mm Warna Hitam tekstur (Main Entrance 1,2,3) m2 - 304,350.00 - 0 304,350.00 - -
7 Pas. Keramik Ukuran 400 x 400 mm Warna Krem m2 1034.4 166,850.00 172,589,640.00 681.046 166,850.00 113,632,525.10 1.0031
8 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu m2 44 192,800.00 8,483,200.00 36.9148 192,800.00 7,117,173.44 0.0628
9 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda m2 72 171,940.00 12,379,680.00 108.18 171,940.00 18,600,469.20 0.1642
10 Pas. Keramik Dinding Pantry Ukuran 200 x 400 mm Warna Biru Muda m2 3.20 171,940.00 550,208.00 3.2 171,940.00 550,208.00 0.0049
JUMLAH PEKERJAAN PASANGAN 738,097,436.00 533,098,372.54 4.7062

D. PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas. Kusen Pintu Alumunium Powdwer Coating type PJ1 Unit 1.00 31,037,850.00 31,037,850.00 1.00 31,037,850.00 31,037,850.00 0.2740
2 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 Unit 10.00 4,671,190.00 46,711,900.00 6.00 4,671,190.00 28,027,140.00 0.2474
3 Pas. Kusen Pintu Alumunium Powdwer Coating type P2 Unit 4.00 2,804,330.00 11,217,320.00 0 2,804,330.00 - -
4 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 Unit 3.00 2,773,470.00 8,320,410.00 4.00 2,773,470.00 11,093,880.00 0.0979
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P4 Unit 2.00 2,403,110.00 4,806,220.00 0 2,403,110.00 - -
6 Pas. Kusen Pintu Alumunium Powdwer Coating type P5 Unit 1.00 4,014,280.00 4,014,280.00 0 4,014,280.00 - -
7 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 Unit 8.00 849,750.00 6,798,000.00 8.00 849,750.00 6,798,000.00 0.0600
8 Pas. Kusen Pintu Alumunium Powdwer Coating type P7 Unit 2.00 1,905,220.00 3,810,440.00 2.00 1,905,220.00 3,810,440.00 0.0336
9 Pas. Kusen Jendela Alumunium Powdwer Coating type J1 Unit 25.00 4,883,430.00 122,085,750.00 18.00 4,883,430.00 87,901,740.00 0.7760
10 Pas. Kusen Jendela Alumunium Powdwer Coating type J2 Unit 14.00 3,919,180.00 54,868,520.00 12.00 3,919,180.00 47,030,160.00 0.4152
11 Pas. Kusen Jendela Alumunium Powdwer Coating type J3 Unit 9.00 1,634,830.00 14,713,470.00 - 1,634,830.00 - -
12 Pas. Kusen Jendela Alumunium Powdwer Coating type J4 Unit - 17,772,060.00 - 0 17,772,060.00 - -
13 Pas. Kusen Jendela Alumunium Powdwer Coating type J5 Unit 3.00 26,960,140.00 80,880,420.00 3.00 26,960,140.00 80,880,420.00 0.7140
14 Pas. Kusen & Daun Jendela Alumunium type BV 1 Unit 4.00 1,100,800.00 4,403,200.00 4.00 1,100,800.00 4,403,200.00 0.0389
15 Pas. Alumunium Powder Coating (Kisi2 Entrance) m2 20.35 450,000.00 9,157,500.00 450,000.00 - -
16 Pek. Kaca Patri m2 - 86.79 427,264.53 37082288.5587 0.3274

JUMLAH PEKERJAAN KUSEN PINTU DAN JENDELA 402,825,280.00 338,065,118.56 2.9844

E.PEKERJAAN SANITARI
1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 9.00 3,155,300.00 28,397,700.00 4.00 3,155,300.00 12,621,200.00 0.1114
a Pek. Kloset Jongkok Porselen 4.00 569,200.00 2,276,800.00 0.0201
2 Pek. Pasang Urinoir Lengkap Sekelas Toto Unit 3.00 2,813,300.00 8,439,900.00 2,813,300.00 -
3 Pek. Watafel - Sekelas Toto Unit 7.00 1,233,900.00 8,637,300.00 8.00 1,233,900.00 9,871,200.00 0.0871
4 Pek. Pasang Kran Air - Sekelas Toto Unit 16.00 58,000.00 928,000.00 16.00 58,000.00 928,000.00 0.0082
5 Pek. Kitchen Zink Sekelas Meiwa Unit 1.00 414,700.00 414,700.00 414,700.00 - -
6 Pek. Floor Drain - Sekelas Toto Unit 5.00 47,200.00 236,000.00 4.00 47,200.00 188,800.00 0.0017
7 Pek. Kaca Cermin Unit 4.00 300,400.00 1,201,600.00 4.00 300,400.00 1,201,600.00 0.0106

JUMLAH PEKERJAAN SANITARI 48,255,200.00 27,087,600.00 0.2391

F .PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Pek. Peng adaan Dan Pemasangan Lampu TL 2 x 36 Watt titik 49.00 249,200.00 12,210,800.00 49.0 249,200.00 12,210,800.00 0.1078
2 Pek. Pemasangan Fitting Gantung + Lampu Esential 45 Watt titik 13.00 273,350.00 3,553,550.00 13.0 273,350.00 3,553,550.00 0.0314
3 Pek. Pemasangan Fitting Roster + Lampu Esential 20 Watt titik 0.00 280,770.00 - - 280,770.00 - -
4 Pek. Pengadaan Dan Pemasangan Saklar Tunggal titik 17.00 276,100.00 4,693,700.00 17.0 276,100.00 4,693,700.00 0.0414
5 Pek. Pengadaan Dan Pemasangan Saklar Ganda titik 10.00 361,100.00 3,611,000.00 10.0 361,100.00 3,611,000.00 0.0319
6 Pek. Pengadaan Dan Pemasangan Stop Kontak 1 Phase titik 30.00 280,000.00 8,400,000.00 30.0 280,000.00 8,400,000.00 0.0742
7 Pek. Pengadaan Dan Pemasangan Lampu HPIT 250 Watt titik 0.00 1,411,520.00 - - 1,411,520.00 - -
8 Pek. Pengadaan Dan Pemasangan Kabel NYM 3 x 2,5 Sqmm meter 220.00 33,220.00 7,308,400.00 220.0 33,220.00 7,308,400.00 0.0645
9 Pek. Pengadaan Dan Pemasangan Kabel NYM 4 x 25 Sqmm meter 7.00 131,120.00 917,840.00 7.0 131,120.00 917,840.00 0.0081
10 Pek. Pengadaan Dan Pemasangan Panel MDP unit 1.00 8,612,820.00 8,612,820.00 1.0 8,612,820.00 8,612,820.00 0.0760
11 Pek. Pengadaan Dan Pemasangan Grounding Unit 1.00 1,551,550.00 1,551,550.00 1.0 1,551,550.00 1,551,550.00 0.0137
12 BP ( Biaya Penyambungan PLN) ls 13,200.00 930.00 12,276,000.00 13,200.0 930.00 12,276,000.00 0.1084
13 UJL ( Uang Jaminan Langganan ) ls 13,200.00 - - 13,200.0 - - -
14 SLO ( Service Layak Operasi) ls 13,200.00 60.00 792,000.00 13,200.0 60.00 792,000.00 0.0070
15 Materai bh 2.00 6,000.00 12,000.00 2.0 6,000.00 12,000.00 0.0001
16 Gambar Jaminan Instalasi ls 13,200.00 420.00 5,544,000.00 13,200.0 420.00 5,544,000.00 0.0489
17 Pas. Exhausvan Bh 4.00 413,820.00 1,655,280.00 4.0 413,820.00 1,655,280.00 0.0146
JUMLAH PEKERJAAN SANITARI 71,138,940.00 71,138,940.00 0.6280

G. PEKERJAAN PLAFOND
1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm m2 907.40 210,600.00 191,098,440.00 717.96 210,600.00 151,202,544.48 1.3348
2 Pek. Plafond Gypsum Tebal 9 mm m2 -
3 Pek. List Gypsum Uk. 7 cm m' 656.00 30,300.00 19,876,800.00 535.40 30,300.00 16,222,620.00 0.1432

JUMLAH PEKERJAAN PLAFOND 210,975,240.00 167,425,164.48 1.4780

H. PEKERJAAN PENGECATAN DAN LABURAN

1 Pek. Cat tembok (Vinilex Setara) m2 3,067.04 36,100.00 110,720,144.00 2514.71 36,100.00 90,781,175.40 0.8014
2 Pek. Cat plafond (Vinilex Setara) m2 907.40 32,900.00 29,853,460.00 715.00 32,900.00 23,523,493.42 0.2077

JUMLAH PEKERJAAN PENGECATAN 140,573,604.00 114,304,668.82 1.0091

No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)
III. PEKERJAAN ARSITEKTUR, STRUKTUR, GEDUNG UTAMA LANTAI 1

A.PEKERJAAN STRUKTUR
1 Pek. Balok B1 Uk. 300x700 mm (El + 7.85) m3 51.24 4,359,730.00 223,392,565.20 40.463 4,359,730.00 176,406,265.84 1.5573
2 Pek. Balok B2 Uk. 200x400 mm (El + 7.85) m3 34.13 4,359,730.00 148,797,584.90 31.132 4,359,730.00 135,727,542.82 1.1982
3 Pek. Balok B3 Uk. 250x500 mm (El + 7.85) m3 7.88 4,359,730.00 34,354,672.40 8.074 4,359,730.00 35,200,955.83 0.3108
4 Pek. Kolom K1 Uk. 300x400 mm (El - 3.85) m3 32.16 4,589,070.00 147,584,491.20 29.415 4,589,070.00 134,987,170.57 1.1917
5 Pek. Kolom K2 Uk. 200x200 mm (El ± 3.85) m3 8.32 4,589,070.00 38,181,062.40 16.419 4,589,070.00 75,345,971.36 0.6652
6 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 3.85) m3 5.04 4,589,070.00 23,128,912.80 4.967 4,589,070.00 22,795,225.28 0.2012
7 Pek. Ring Balok Kanopi RB Uk. 150x200 mm (El + 7.40) m3 4.32 4,589,070.00 19,824,782.40 3.651 4,589,070.00 16,754,100.67 0.1479
8 Pek. Cor Kanopi Beton Tebal 10 cm m3 14.4 6,246,410.00 89,948,304.00 11.070 6,246,410.00 69,147,758.70 0.6104
9 Pek. Cor Balok Lintel Uk. 150x200 mm (El + 2.60) m3 4,589,070.00 - 3.540 4,589,070.00 16,245,103.02 0.1434
10 Pek. Cor Dan Penulangan Plat Beton Tebal 12 cm m3 103.1 6,246,410.00 644,004,871.00 93.700 6,246,410.00 585,287,650.36 5.1669
11 Pek. Cor Penulangan Plat Beton Tangga m3 14.25 4,316,200.00 61,505,850.00 12.495 4,316,200.00 53,930,621.83 0.4761

JUMLAH PEKERJAAN STRUKTUR 1,430,723,096.30 1,321,828,366.27 11.6691

B. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps m2 284.08 238,400.00 67,724,672.00 152.752 238,400.00 36,416,076.80 0.3215
2 Pek. Dinding bata Camp 1 Pc : 4 Ps m2 1150.14 218,200.00 250,960,548.00 1016.216 218,200.00 221,738,331.20 1.9575
3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps m2 766.76 65,000.00 49,839,400.00 351.3296 65,000.00 22,836,424.00 0.2016
4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 2300.28 60,600.00 139,396,968.00 2032.432 60,600.00 123,165,379.20 1.0873
5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 250 60,600.00 15,150,000.00 280.96 60,600.00 17,026,176.00 0.1503
6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem m2 1034.4 166,850.00 172,589,640.00 618.33 166,850.00 103,168,360.50 0.9108
7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu m2 44 171,940.00 7,565,360.00 36.9148 171,940.00 6,347,130.71 0.0560
8 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda m2 72 171,940.00 12,379,680.00 108.18 171,940.00 18,600,469.20 0.1642

JUMLAH PEKERJAAN PASANGAN 715,606,268.00 549,298,347.61 4.8492

C. PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 Unit 8.00 4,671,190.00 37,369,520.00 6.00 4,671,190.00 28,027,140.00 0.2474
2 Pas. Kusen Pintu Alumunium Powdwer Coating type P2 Unit - 2,804,330.00 - - 2,804,330.00 - -
3 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 Unit 2.00 2,773,470.00 5,546,940.00 3.00 2,773,470.00 8,320,410.00 0.0735
4 Pas. Kusen Pintu Alumunium Powdwer Coating type P4 Unit - 2,403,110.00 - - 2,403,110.00 - -
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P5 Unit 1.00 4,014,280.00 4,014,280.00 1.00 4,014,280.00 4,014,280.00 0.0354
6 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 Unit 10.00 849,750.00 8,497,500.00 8.00 849,750.00 6,798,000.00 0.0600
7 Pas. Kusen Pintu Alumunium Powdwer Coating type P7 Unit 2.00 1,905,220.00 3,810,440.00 2.00 1,905,220.00 3,810,440.00 0.0336
8 Pas. Kusen Pintu Alumunium Powdwer Coating type J1 Unit 26.00 4,883,430.00 126,969,180.00 18.00 4,883,430.00 87,901,740.00 0.7760
9 Pas. Kusen Pintu Alumunium Powdwer Coating type J2 Unit 14.00 3,919,180.00 54,868,520.00 12.00 3,919,180.00 47,030,160.00 0.4152
10 Pas. Kusen Pintu Alumunium Powdwer Coating type J3 Unit 8.00 1,634,830.00 13,078,640.00 6.00 1,634,830.00 9,808,980.00 0.0866
11 Pas. Kusen Pintu Alumunium Powdwer Coating type J4 Unit 1.00 17,772,060.00 17,772,060.00 - 17,772,060.00 - -
12 Pas. Kusen Pintu Alumunium Powdwer Coating type J5 Unit - 26,960,140.00 - 3.00 26,960,140.00 80,880,420.00 0.7140
13 Pas. Kusen & Daun Jendela Alumunium type BV 1 Unit 4.00 1,100,800.00 4,403,200.00 4.00 1,100,800.00 4,403,200.00 0.0389
14 Pas. Alumunium Powder Coating (Kisi2 Entrance) m2 - 450,000.00 - - 450,000.00 - -

JUMLAH PEKERJAAN KUSEN PINTU DAN JENDELA 276,330,280.00 280,994,770.00 2.4806

D. PEKERJAAN SANATARI
1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 10.00 3,155,300.00 31,553,000.00 4.00 3,155,300.00 12,621,200.00 0.1114
a Pek. Kloset Jongkok Porselen Unit 4.00 569,200.00 2,276,800.00 0.0201
2 Pek. Pasang Urinoir Lengkap Sekelas Toto Unit 3.00 2,813,300.00 8,439,900.00 3.00 2,813,300.00 8,439,900.00 0.0745
3 Pek. Watafel - Sekelas Toto Unit 4.00 1,233,900.00 4,935,600.00 7.00 1,233,900.00 8,637,300.00 0.0763
4 Pek. Pasang Kran Air - Sekelas Toto Unit 14.00 58,000.00 812,000.00 17.00 58,000.00 986,000.00 0.0087
5 Pek. Floor Drain - Sekelas Toto Unit 6.00 47,200.00 283,200.00 4.00 47,200.00 188,800.00 0.0017
6 Pek. Kaca Cermin Unit 2.00 300,400.00 600,800.00 3.00 300,400.00 901,200.00 0.0080
7 Pek. Kitchen Zink Sekelas Meiwa Unit 414,700.00 - 1.00 414,700.00 414,700.00 0.0037

JUMLAH PEKERJAAN SANITARI 46,624,500.00 34,465,900.00 0.3043

E. PEKERJAAN MEKANIKAN DAN ELEKTIKAL

1 Pek. Pengadaan Dan Pemasangan Lampu TL 2 x 36 Watt titik 40.00 249,200.00 9,968,000.00 40.00 249,200.00 9,968,000.00 0.0880
2 Pek. Pemasangan Fitting Gantung + Lampu Esential 45 Watt titik 11.00 273,350.00 3,006,850.00 11.00 273,350.00 3,006,850.00 0.0265
3 Pek. Pemasangan Fitting Roster + Lampu Esential 20 Watt titik - 280,770.00 - - 280,770.00 - -
3 Pek. Pengadaan Dan Pemasangan Saklar Tunggal titik 5.00 276,100.00 1,380,500.00 5.00 276,100.00 1,380,500.00 0.0122
4 Pek. Pengadaan Dan Pemasangan Saklar Ganda titik 11.00 361,100.00 3,972,100.00 11.00 361,100.00 3,972,100.00 0.0351
5 Pek. Pengadaan Dan Pemasangan Stop Kontak 1 Phase titik 30.00 280,000.00 8,400,000.00 30.00 280,000.00 8,400,000.00 0.0742
7 Pek. Pengadaan Dan Pemasangan Lampu HPIT 250 Watt titik - 1,411,520.00 - - 1,411,520.00 - -
6 Pek. Pengadaan Dan Pemasangan Kabel NYM 3 x 2,5 Sqmm meter 220.00 33,220.00 7,308,400.00 220.00 33,220.00 7,308,400.00 0.0645
7 Pek. Pengadaan Dan Pemasangan Kabel NYM 4 x 25 Sqmm meter 7.00 131,120.00 917,840.00 7.00 131,120.00 917,840.00 0.0081
8 Pek. Pengadaan Dan Pemasangan Panel SDP unit 1.00 8,612,820.00 8,612,820.00 1.00 8,612,820.00 8,612,820.00 0.0760
9 Pek. Pengadaan Dan Pemasangan Grounding Unit 1.00 1,551,550.00 1,551,550.00 1.00 1,551,550.00 1,551,550.00 0.0137
10 Pas. Exhausvan Bh 2.00 413,820.00 827,640.00 2.00 413,820.00 827,640.00 0.0073
JUMLAH PEKERJAAN SANITARI 45,945,700.00 45,945,700.00 0.4056
No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)

F. PEKERJAAN PLAFOND
1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm m2 859.20 210,600.00 180,947,520.00 717.96 210,600.00 151,202,544.48 1.3348
2 Pek. Plafond Gypsum Tebal 9 mm m2 -
3 Pek. List Gypsum Uk. 7 cm m' 716.00 30,300.00 21,694,800.00 535.40 30,300.00 16,222,620.00 0.1432
-
JUMLAH PEKERJAAN PLAFOND 202,642,320.00 167,425,164.48 1.4780

G.PEKERJAAN PENGECATAN DAN LABURAN

1 Pek. Cat tembok (Vinilex Setara) m2 3067.04 36,100.00 110,720,144.00 2711.85 36,100.00 97,897,842.76 0.8642
2 Pek. Cat plafond (Vinilex Setara) m2 907.40 32,900.00 29,853,460.00 715.00 32,900.00 23,523,493.42 0.2077

JUMLAH PEKERJAAN PENGECATAN 140,573,604.00 121,421,336.18 1.0719

IV. PEKERJAAN ARSITEKTUR, STRUKTUR, GEDUNG UTAMA LANTAI 2

A. PEKERJAAN STRUKTUR
1 Pek. Balok B1 Uk. 300x700 mm m3 - -
2 Pek. Balok B2 Uk. 200x400 mm m3 - -
3 Pek. Balok B3 Uk. 250x500 mm m3 - -
1 Pek. Kolom K1 Uk. 300x300 mm (El - 1.200) m3 22.68 4,589,070.00 104,080,107.60 18.388 4,589,070.00 84,382,184.927 0.7382
2 Pek. Kolom K2 Uk. 200x200 mm (El ± 7.85) m3 8.32 4,589,070.00 38,181,062.40 16.974 4,589,070.00 77,894,874.180 0.6877
3 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 0.000) m3 5.04 4,589,070.00 23,128,912.80 4.633 4,589,070.00 0.0405 0.1877
4 Pek. Ring Balok RB Uk. 200x300 mm (El + 11.80) m3 23.09 4,589,070.00 105,961,626.30 35.831 4,589,070.00 0.0405 1.4516
A Pek. Ring Balok RB Uk. 200x400 mm (El + 11.30) - 4,589,070.00 - 3.824 4,589,070.00 0.0405 0.1549
5 Pek. Balok Lintel RB Uk. 150x200 mm (El + 12.20) m3 2.78 4,589,070.00 12,757,614.60 2.819 4,589,070.00 0.0405 0.1142
6 Pek. Ring Balok Kanopi RB Uk. 150x200 mm (El + 11.40) m3 4.32 4,589,070.00 19,824,782.40 3.651 4,589,070.00 0.0405 0.1479
7 Pek. Cor Kanopi Beton Tebal 10 cm m3 14.4 6,246,410.00 89,948,304.00 7.224 6,246,410.00 0.0551 0.3984
7a Pek. Cor Dan Penulangan Plat Beton Tebal 12 cm m3 - 6,246,410.00 - 93.700 6,246,410.00 0.0551 4.8073
8 Pek. Cor Dan Penulangan Plat Beton Tebal 10 cm m3 14 6,246,410.00 87,449,740.00 - 6,246,410.00 0.0551 -
9 Pek. Cor Penulangan Plat Beton Tangga m3 14.25 4,316,200.00 61,505,850.00 12.495 4,316,200.00 0.0381 0.4761
-
JUMLAH PEKERJAAN STRUKTUR 542,838,000.10 - 9.1640

B. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps m2 284.08 238,400.00 67,724,672.00 152.752 238,400.00 36,416,076.80 0.3215
2 Pek. Dinding bata Camp 1 Pc : 4 Ps m2 1150.14 218,200.00 250,960,548.00 1007.984 218,200.00 219,942,108.80 1.9416
3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps m2 766.76 65,000.00 49,839,400.00 351.3296 65,000.00 22,836,424.00 0.2016
4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 2300.28 60,600.00 139,396,968.00 2015.968 60,600.00 122,167,660.80 1.0785
5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 250 50,000.00 12,500,000.00 280.96 50,000.00 14,048,000.00 0.1240
6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem m2 1034.4 166,850.00 172,589,640.00 644.1312 166,850.00 107,473,290.72 0.9488
7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu m2 44 171,940.00 7,565,360.00 36.9148 171,940.00 6,347,130.71 0.0560
8 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda m2 72 171,940.00 12,379,680.00 108.18 171,940.00 18,600,469.20 0.1642

JUMLAH PEKERJAAN PASANGAN 712,956,268.00 547,831,161.03 4.8363

C. PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas. Kusen Pintu Alumunium Powdwer Coating type PJ1 Unit - -
2 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 Unit 9.00 4,671,190.00 42,040,710.00 7.00 4,671,190.00 32,698,330.00 0.2887
3 Pas. Kusen Pintu Alumunium Powdwer Coating type P2 Unit - 2,804,330.00 - - 2,804,330.00 - -
4 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 Unit 2.00 2,773,470.00 5,546,940.00 3.00 2,773,470.00 8,320,410.00 0.0735
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P4 Unit - 2,403,110.00 - - 2,403,110.00 - -
6 Pas. Kusen Pintu Alumunium Powdwer Coating type P5 Unit 1.00 4,014,280.00 4,014,280.00 1.00 4,014,280.00 4,014,280.00 0.0354
7 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 Unit 10.00 849,750.00 8,497,500.00 8.00 849,750.00 6,798,000.00 0.0600
8 Pas. Kusen Pintu Alumunium Powdwer Coating type P7 Unit 2.00 1,905,220.00 3,810,440.00 2.00 1,905,220.00 3,810,440.00 0.0336
9 Pas. Kusen Jendela Alumunium Powdwer Coating type J1 Unit 30.00 4,883,430.00 146,502,900.00 18.00 4,883,430.00 87,901,740.00 0.7760
10 Pas. Kusen Jendela Alumunium Powdwer Coating type J2 Unit 12.00 3,919,180.00 47,030,160.00 13.00 3,919,180.00 50,949,340.00 0.4498
11 Pas. Kusen Jendela Alumunium Powdwer Coating type J3 Unit 9.00 1,634,830.00 14,713,470.00 7.00 1,634,830.00 11,443,810.00 0.1010
12 Pas. Kusen Jendela Alumunium Powdwer Coating type J4 Unit - 17,772,060.00 - - 17,772,060.00 - -
13 Pas. Kusen Jendela Alumunium Powdwer Coating type J5 Unit - 26,960,140.00 - 3.00 26,960,140.00 80,880,420.00 0.7140
14 Pas. Kusen & Daun Jendela Alumunium type BV 1 Unit 4.00 1,100,800.00 4,403,200.00 4.00 1,100,800.00 4,403,200.00 0.0389
14 Pas. Alumunium Powder Coating (Kisi2 Entrance) - 450000 450000
JUMLAH PEKERJAAN KUSEN PINTU DAN JENDELA 276,559,600.00 291,219,970.00 2.5709
No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)
D. PEKERJAAN ATAP
ATAP POLYCARBONAT
1 Atap Polycarbonat m2 58.86 163,470.00 9,621,844.20 -
58.86 485,000.00 28,547,100.00 0.2520
2 Besi Hollow m' 202.88 114,980.00 23,327,142.40 114,980.00 - -
ATAP BAJA IWF -
1 Rangka Baja Atap IWF 200.100.5,5.8 kg 20751.69 25,000.00 518,792,250.00 25,000.00 - -
a Anchort Bolt D 16 mm Pcs 272.00 96,500.00 272.00 96,500.00 26,248,000.00 0.2317
b Best Plate 12 mm Kg 2,119.50 16,500.00 2,119.50 16,500.00 34,971,750.00 0.3087
Best Plate 10 mm Kg 2,859.91 16,500.00 2,859.91 16,500.00 47,188,548.00 0.4166
Best Plate 8 mm Kg 1,814.92 16,500.00 1,814.92 16,500.00 29,946,180.00 0.2644
Best Plate 6 mm Kg 768.67 16,500.00 768.67 16,500.00 12,683,088.00 0.1120
Kolom WF. 200.100.5,5.8 Kg 1,914.88 25,000.00 1,914.88 25,000.00 47,872,000.00 0.4226
Rafter WF. 200.100.5,5.8 Kg 11,348.48 25,000.00 11,348.48 25,000.00 283,712,000.00 2.5046
Ex WF Rafter 200.100.5,5.8 Kg 1,134.85 25,000.00 1,134.85 25,000.00 28,371,200.00 0.2505
Balok WF. 200.100.5,5.8 Kg 4,505.60 25,000.00 4,505.60 25,000.00 112,640,000.00 0.9944
Ex. WF Balok WF. 200.100.5,5.8 Kg 450.56 25,000.00 450.56 25,000.00 11,264,000.00 0.0994
Pipa 6" ( Dudukan Jurai ) Kg 201.17 16,000.00 201.17 16,000.00 3,218,773.33 0.0284
-
Sagrod / Tali Angin Besi Beton D 8 mm Kg 384.00 16,000.00 384.00 16,000.00 6,144,000.00 0.0542
Trekstang Besi Beton D 16 mm Kg 788.40 16,000.00 788.40 16,000.00 12,614,400.00 0.1114
Spanmur M16 Pcs 68.00 82,500.00 68.00 82,500.00 5,610,000.00 0.0495
Baut HTB M20 Pcs 992.00 12,500.00 992.00 12,500.00 12,400,000.00 0.1095
Baut HTB M16 Pcs 1,496.00 10,500.00 1,496.00 10,500.00 15,708,000.00 0.1387
Baut HTB M12 Pcs 2,208.00 8,500.00 2,208.00 8,500.00 18,768,000.00 0.1657
-
-
Finishing Cat Zinchromate Kg 33,965.45 1,000.00 33,965.45 1,000.00 33,965,445.33 0.2998
Ongkos Kirim Material kelokasi Proyek Ls 1.00 6,500,000.00 1.00 6,500,000.00 6,500,000.00 0.0574
-
Rangka kuda-kuda baja profil siku 60.60.5 kg
2 Pemasangan Baja Kanal C Gording kg 7223.18 25,000.00 180,579,500.00 - -
Gording CNP 125.50.20.2,3 Kg 5,674.50 16,000.00 5,674.50 16,000.00 90,792,000.00 0.8015
3 Penutup Atap Onduline m2 2077.35 317,000.00 658,519,950.00 1,151.40 317,000.00 364,993,800.00 3.2222
4 Nok Atap Onduline m' 211.47 279,000.00 59,000,130.00 212.00 279,000.00 59,148,000.00 0.5222
Penutup Atap genteng m2 - - - - -
Nok Atap Genteng m' - - - - -
Pasangan Kaso dan Reng m2 - - - - -
Kaso Baja Ringan M2 1,286.00 68,500.00 1,286.00 68,500.00 88,091,000.00 0.7777
Pasangan Balok Bubungan m' - - - - -
Pasangan Papan Ruiter m' - - - - -
5 Pek. Lapisan Alumunium Foil Dan Roof Mesh m-2,5 m2 2077.35 26,100.00 54,218,835.00 - -
Alluminium Foil + Roof mesh 2 mm M2 1,286.00 56,500.00 1,286.00 56,500.00 72,659,000.00 0.6414
6 Pek, Lisplank GRC m' 362.05 76,960.00 27,863,368.00 362.05 76,960.00 27,863,368.00 0.2460
-
JUMLAH PEKERJAAN ATAP 1,531,923,019.60 1,481,919,652.67 13.0824

E. PEKERJAAN SANITARI
1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 10.00 3,155,300.00 31,553,000.00 4.00 3,155,300.00 12,621,200.00 0.1114
a Pek. Kloset Jongkok Porselen Unit 4.00 569,200.00 2,276,800.00 0.0201
2 Pek. Pasang Urinoir Lengkap Sekelas Toto Unit 3.00 2,813,300.00 8,439,900.00 3.00 2,813,300.00 8,439,900.00 0.0745
3 Pek. Watafel - Sekelas Toto Unit 4.00 1,233,900.00 4,935,600.00 7.00 1,233,900.00 8,637,300.00 0.0763
4 Pek. Pasang Kran Air - Sekelas Toto Unit 14.00 58,000.00 812,000.00 17.00 58,000.00 986,000.00 0.0087
5 Pek. Floor Drain - Sekelas Toto Unit 6.00 47,200.00 283,200.00 4.00 47,200.00 188,800.00 0.0017
6 Pek. Kaca Cermin Unit 2.00 300,400.00 600,800.00 3.00 300,400.00 901,200.00 0.0080
7 Pek. Kitchen Zink Sekelas Meiwa Unit - 414,700.00 - 1.00 414,700.00 414,700.00 0.0037
JUMLAH PEKERJAAN SANITARI 46,624,500.00 34,465,900.00 0.3043

F. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Pek. Pengadaan Dan Pemasangan Lampu TL 2 x 36 Watt titik 48.00 249,200.00 11,961,600.00 48.00 249,200.00 11,961,600.00 0.1056
2 Pek. Pemasangan Fitting Gantung + Lampu Esential 45 Watt titik 11.00 273,350.00 3,006,850.00 11.00 273,350.00 3,006,850.00 0.0265
3 Pek. Pemasangan Fitting Roster + Lampu Esential 20 Watt titik 0.00 280,770.00 - - 280,770.00 - -
4 Pek. Pengadaan Dan Pemasangan Saklar Tunggal titik 6.00 276,100.00 1,656,600.00 6.00 276,100.00 1,656,600.00 0.0146
5 Pek. Pengadaan Dan Pemasangan Saklar Ganda titik 11.00 361,100.00 3,972,100.00 11.00 361,100.00 3,972,100.00 0.0351
6 Pek. Pengadaan Dan Pemasangan Stop Kontak 1 Phase titik 30.00 280,000.00 8,400,000.00 30.00 280,000.00 8,400,000.00 0.0742
7 Pek. Pengadaan Dan Pemasangan Lampu HPIT 250 Watt titik 0.00 1,411,520.00 - - 1,411,520.00 - -
8 Pek. Pengadaan Dan Pemasangan Kabel NYM 3 x 2,5 Sqmm meter 220.00 33,220.00 7,308,400.00 220.00 33,220.00 7,308,400.00 0.0645
9 Pek. Pengadaan Dan Pemasangan Kabel NYM 4 x 25 Sqmm meter 7.00 131,120.00 917,840.00 7.00 131,120.00 917,840.00 0.0081
10 Pek. Pengadaan Dan Pemasangan Panel SDP unit 1.00 8,612,820.00 8,612,820.00 1.00 8,612,820.00 8,612,820.00 0.0760
11 Pek. Pengadaan Dan Pemasangan Penangkal Petir ls 1.00 4,500,000.00 4,500,000.00 1.00 4,500,000.00 4,500,000.00 0.0397
12 Pas. Exhausvan Bh 2.00 413,820.00 827,640.00 2.00 413,820.00 827,640.00 0.0073
JUMLAH PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 51,163,850.00 51,163,850.00 0.4517
 No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)

G. PEKERJAAN PLAFOND
1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm m2 961.6 210,600.00 202,512,960.00 717.96 210,600.00 151,202,544.48 1.3348
2 Pek. Plafond Gypsum Tebal 9 mm m2 961.6
3 Pek. List Gypsum Uk. 7 cm m' 750 30,300.00 22,725,000.00 535.40 30,300.00 16,222,620.00 0.1432

JUMLAH PEKERJAAN PLAFOND 225,237,960.00 167,425,164.48 1.4780

G.PEKERJAAN PENGECATAN DAN LABURAN

1 Pek. Cat tembok (Vinilex Setara) m2 3067.04 36,100.00 110,720,144.00 2711.85 36,100.00 97,897,842.76 0.8642
2 Pek. Cat plafond (Vinilex Setara) m2 907.4 32,900.00 29,853,460.00 715.00 32,900.00 23,523,493.42 0.2077

JUMLAH PEKERJAAN PENGECATAN 140,573,604.00 121,421,336.18 1.0719

V. PEKERJAAN ARSITEKTUR, STRUKTUR, ME MUSHOLA DAN KANTIN

A. PEKERJAAN STRUKTUR
1 Pek. Sloof SL3 Uk. 150x200 mm (El ± 0.000) m3 1.97 4,359,730.00 8,588,668.10 -
2 Pek. Kolom K1 Uk. 150x200 mm (El - 1.200) m3 4,589,070.00 - -
3 Pek. Kolom K1 Uk. 300x300 mm (El - 1.200) m3 1.44 4,589,070.00 6,608,260.80 -
4 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 0.000) m3 1.35 4,589,070.00 6,195,244.50 -
5 Pek. Ring Balok RB Uk. 150x200 mm (El + 3.50) m3 1.97 4,589,070.00 9,040,467.90 -

JUMLAH PEKERJAAN STRUKTUR 30,432,641.30 - -

B. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps m2 17.60 238,400.00 4,195,840.00 -
2 Pek. Dinding bata Camp 1 Pc : 4 Ps m2 158.40 218,200.00 34,562,880.00 -
3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps m2 35.20 65,000.00 2,288,000.00 -
4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 316.80 60,600.00 19,198,080.00 -
5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 56.00 50,000.00 2,800,000.00 -
6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem m2 98.00 166,850.00 16,351,300.00 -
7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu m2 24.00 192,800.00 4,627,200.00 -
8 Pas. Keramik Dinding KM+Wudlu Ukuran 200 x 400 mm Warna Abu Muda m2 64.00 171,940.00 11,004,160.00 -

JUMLAH PEKERJAAN PASANGAN 95,027,460.00 - -

C. PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 Unit 2.00 4,671,190.00 9,342,380.00 -
2 Pas. Kusen Pintu Alumunium Powdwer Coating type P2 Unit - 2,773,470.00 - -
3 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 Unit - 2,403,110.00 - -
4 Pas. Kusen Pintu Alumunium Powdwer Coating type P4 - 4,014,280.00 - -
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 Unit 4.00 849,750.00 3,399,000.00 -
6 Pas. Kusen jendela Alumunium Powdwer Coating type J1 Unit 2.00 4,883,430.00 9,766,860.00 -
7 Pas. Kusen jendela Alumunium Powdwer Coating type J2 Unit 4.00 3,919,180.00 15,676,720.00 -
-
JUMLAH PEKERJAAN KUSEN DAN PINTU 38,184,960.00 -

D. PEKERJAAN ATAP
1 Kuda-kuda Baja Profil I, WF 150.75.5.7 kg 1,384.75 25,000.00 34,618,750.00 -
Kuda-kuda Baja Profil double siku 60.60.5 kg - 25,000.00 - -
2 Pemasangan Baja Kanal C Gording kg 481.73 26,600.00 12,814,018.00 -
Pasangan Kaso dan Reng m2 - - -
3 Penutup Atap Onduline m2 197.40 317,000.00 62,575,800.00 -
4 Nok Atap Onduline m' 32.00 279,000.00 8,928,000.00 -
Penutup Atap Genteng m2 - - -
Nok Atap Genteng m' - - -
Pasangan Balok Bubungan m' - - -
Pasangan Papan Ruiter m' - - -
5 Pek. Lapisan Alumunium Foil Dan Roof Mesh m-2,5 m2 197.40 26,100.00 5,152,140.00 -
6 Pek, Lisplank GRC m' 48.80 317,000.00 15,469,600.00 -
-
JUMLAH PEKERJAAN ATAP 139,558,308.00 - -

E. PEKERJAAN SANITARI
1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 2 3,155,300.00 6,310,600.00 -
2 Pek. Watafel - Sekelas Toto Unit 2 1,233,900.00 2,467,800.00 -
3 Pek. Pasang Kran Air - Sekelas Toto Unit 4 58,000.00 232,000.00 -
4 Pek. Floor Drain - Sekelas Toto Unit 4 47,200.00 188,800.00 -
5 Pek. Kaca Cermin Unit 2 300,400.00 600,800.00 -

JUMLAH PEKERJAAN SANITARI 9,800,000.00 - -

No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)

F. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Pek. Pengadaan Dan Pemasangan Lampu TL 2 x 36 Watt titik 4.00 249,200.00 996,800.00 -
2 Pek. Pemasangan Fitting Gantung + Lampu Esential 45 Watt titik 2.00 273,350.00 546,700.00 -
3 Pek. Pemasangan Fitting Roster + Lampu Esential 20 Watt titik 2.00 280,770.00 561,540.00 -
4 Pek. Pengadaan Dan Pemasangan Saklar Tunggal titik 3.00 276,100.00 828,300.00 -
5 Pek. Pengadaan Dan Pemasangan Saklar Ganda titik 3.00 361,100.00 1,083,300.00 -
6 Pek. Pengadaan Dan Pemasangan Stop Kontak 1 Phase titik 4.00 280,000.00 1,120,000.00 -
7 Pek. Pengadaan Dan Pemasangan Kabel NYM 3 x 2,5 Sqmm meter 220.00 1,411,520.00 310,534,400.00 -
8 Pek. Pengadaan Dan Pemasangan Kabel NYM 4 x 25 Sqmm meter 7.00 33,220.00 232,540.00 -
9 Pek. Pengadaan Dan Pemasangan Panel MDP unit 1.00 3,500,000.00 3,500,000.00 -
10 Pek. Pengadaan Dan Pemasangan Penangkal Petir ls 1.00 4,500,000.00 4,500,000.00 -
11 Pas. Exhausvan Bh 2.00 413,820.00 827,640.00 -
JUMLAH PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 324,731,220.00 - -

G. PEKERJAAN PLAFOND
1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm m2 145.6 210,600.00 30,663,360.0 -
2 Pek. Plafond Gypsum Tebal 9 mm m2 145.6 - -
3 Pek. List Gypsum Uk. 7 cm m' 40 30,300.00 1,212,000.0 -

JUMLAH PEKERJAAN PLAFOND 31,875,360.0 - -

H. PEKERJAAN PENGECATAN DAN LABURAN

1 Pek. Cat tembok (Vinilex Setara) m2 316.8 36,100.00 11,436,480.00 -
2 Pek. Cat plafond (Vinilex Setara) m2 145.6 32,900.00 4,790,240.00 -

JUMLAH PEKERJAAN PENGECATAN DAN LABURAN 16,226,720.00 - -

VI. PEKERJAAN RUANG LUAR

A PEKERJAAN LAPANGAN BASKET m2 608.00 720,000.00 437,760,000.00 -

B PEKERJAAN PAVING m2 223.00 171,300.00 38,199,900.00 252.00 171,300.00 43,167,600.00 0.3811
C PEKERJAAN PAS. KANSTEEN m' 110.00 95,000.00 10,450,000.00 -
D COR BETON m3 40.674 6,246,410.00 40.67 6,246,410.00 254,066,480.34 2.2429
E ACIAN TANGGA m2 124.971845568 65,000.00 124.97 65,000.00 8,123,169.96 0.0717
Kolom Praktis m3 0.22725 4,589,070.00 0.23 4,589,070.00 1,042,866.16 0.0092
Pagar Tangga m2 7.58571314489 238,400.00 7.58571314489 238,400.00 1,808,434.01 0.0160
F PELESTERAN&ACIAN m2 127.78 65,000.00 127.78 65,000.00 8,305,700.00 0.0733
G Ground Water Tank - -
Pekerjaan Galian Gwt m3 26.4 56,700.00 26.4 56,700.00 1,496,880.00 0.0132
Pek Urukan t= 10cm m3 1.296 214,100.00 1.296 214,100.00 277,473.60 0.0024
Pek Lantai Kerja t= 5cm m3 0.6 877,400.00 0.6 877,400.00 526,440.00 0.0046
Pek. Dinding bertulang m3 6.3 4,359,730.00 6.3 4,359,730.00 27,466,299.00 0.2425
Pek keramik 40x40 m2 12 166,850.00 12 166,850.00 2,002,200.00 0.0177
Pekerjaan PlatGWT m3 2.4 6,246,410.00 2.4 6,246,410.00 14,991,384.00 0.1323
Penutup GWT m3 2.4 6,246,410.00 2.4 6,246,410.00 14,991,384.00 0.1323
Bak Control m3 0.032 877,400.00 0.032 877,400.00 28,076.80 0.0002
Pekerjaan Waterprofing coating m2 24 65,000.00 24 65,000.00 1,560,000.00 0.0138
Kolom 15 x 20 m3 0.18 4,589,070.00 0.18 4,589,070.00 826,032.60 0.0073
Ring Balok 15 x 20 m3 0.48 4,589,070.00 0.48 4,589,070.00 2,202,753.60 0.0194
-
H RUMAH MESIN -
Pek. Dinding bertulang m3 2.25 4,359,730.00 2.25 4,359,730.00 9,809,392.50 0.0866
Penutup Dak m3 2 6,246,410.00 2 6,246,410.00 12,492,820.00 0.1103
Kolom 15 x 20 m3 0.18 4,589,070.00 0.18 4,589,070.00 826,032.60 0.0073
Ring Balok 15 x 20 m3 0.3 4,589,070.00 0.3 4,589,070.00 1,376,721.00 0.0122
-
I Ring Balok 10X25 m3 4.5198 4,589,070.00 4.5198 4,589,070.00 20,741,678.59 0.1831
-
-
J Aclan Kanopi m2 585.7875 65,000.00 585.7875 65,000.00 38,076,187.50 0.3361
-
K PEKERJAAN BIOFIL m3 16 877,400.00 16 877,400.00 14,038,400.00 0.1239
-
No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)
L PEKERJAAN SALURAN RAMBAT -
a Galian m3 24.376 56,700.00 24.376 56,700.00 1,382,119.20 0.0122
b Passir Uruk m3 3.047 214,100.00 3.047 214,100.00 652,362.70 0.0058
c Cor Lantai m3 10.9692 877,400.00 10.9692 877,400.00 9,624,376.08 0.0850
d Pasangan Bata m3 100.59 238400.00 100.59 238,400.00 23,980,656.00 0.2117
e Pelesteran dan acian m2 310.872 65,000.00 310.872 65,000.00 20,206,680.00 0.1784
f Bak kontrol m2 0.575 877,400.00 0.575 877,400.00 504,505.00 0.0045
g L 4x4 kg 156.5656 24,300.00 3,804,544.08 0.0336
h besi kg 262.305904165 11,900.00 3,121,440.26 0.0276
-
M RING BALOK DOUBLE 30X20 m3 5.518464 4,589,070.00 5.518464 4,589,070.00 25,324,617.59 0.2236
N PEKERJAAN URUKAN SEMUA RUANG m3 655.163168 122,300.00 655.163168 122,300.00 80,126,455.45 0.7074
-
P PEK. GRIIL SALURAN -
L 4x4 kg 128.8 24,300.00 128.8 24,300.00 3,129,840.00 0.0276
besi kg 215.788145393 11,900.00 215.788145393 11,900.00 2,567,878.93 0.0227
-
-
Q PEKERJAAN PAGAR kORIDOR LANTAI 1&2 -
Ring balok 10/15 m3 2.652 4,589,070.00 2.652 4,589,070.00 12,170,213.64 0.1074
Pagar Dinding m2 212.16 238,400.00 212.16 238,400.00 50,578,944.00 0.4465
Acian&Plester m2 559.13 65,000.00 559.13 65,000.00 36,343,450.00 0.3208
-

JUMLAH PEKERJAAN RUANG LUAR 486,409,900.00 753,762,489.18 6.6542

TOTAL PEKERJAAN 11,583,794,494.00 9,473,284,015.95 92.0779

A. PLAMBING
I. AIR BERSIH
1.1. Peralatan Utama Air Bersih
a. Site Development
1 Sumur Dangkal lot 1.00 47,875,000.00 47,875,000.00 1.00 47,875,000.00 47,875,000.00 0.4226
Lengkap dengan
- Pompa Submersible,Kap 300 Lpm,H 40 m, Daya 7,5KW
- Pemipaan,Aksesories dan Material Bantu
- Panel kontrol dan kabel kontrol
- Perijinan
- Testing commisioning
2 Pemipaan PPRPN 10
- Pipa PPRPN 10 Dia. 40 mm meter 217.00 97,000.00 21,049,000.00 217.00 97,000.00 21,049,000.00 0.1858
- Pipa PPRPN 10 Dia. 50 mm meter 17.00 147,300.00 2,504,100.00 17.00 147,300.00 2,504,100.00 0.0221
3 Aksesories & Valve
Box Kontrol
- Water Meter Dia. 40 mm buah 1.00 2,534,700.00 2,534,700.00 1.00 2,534,700.00 2,534,700.00 0.0224
4 Fiiting dan Support ls 1.00 7,369,500.00 7,369,500.00 1.00 7,369,500.00 7,369,500.00 0.0651
5 Transfer Pump P.AB 1 & 2
- Pompa: Type Centrifugal End Suction,Kap. 130 lpm,Head Unit 2.00 15,515,100.00 31,030,200.00 2.00 15,515,100.00 31,030,200.00 0.2739
(Include Kabel Kontrol,Panel Kontrol)
- Gate Valve 5K Dia. 50 mm buah 2.00 1,173,900.00 2,347,800.00 2.00 1,173,900.00 2,347,800.00 0.0207
- Gate Valve 5K Dia. 40 mm buah 2.00 978,300.00 1,956,600.00 2.00 978,300.00 1,956,600.00 0.0173
- Strainer 5K Dia. 50 mm buah 2.00 1,931,500.00 3,863,000.00 2.00 1,931,500.00 3,863,000.00 0.0341
- Strainer 5K Dia. 40 mm buah 2.00 1,574,200.00 3,148,400.00 2.00 1,574,200.00 3,148,400.00 0.0278
- Flexible Joint 5K Dia. 40 mm buah 2.00 920,700.00 1,841,400.00 2.00 920,700.00 1,841,400.00 0.0163
- Flexible Joint 5K Dia. 50 mm buah 2.00 1,127,200.00 2,254,400.00 2.00 1,127,200.00 2,254,400.00 0.0199
- Check Valve 5K Dia. 65 mm buah 2.00 1,413,300.00 2,826,600.00 2.00 1,413,300.00 2,826,600.00 0.0250
- Check Valve 5K Dia. 80 mm buah 2.00 1,810,900.00 3,621,800.00 2.00 1,810,900.00 3,621,800.00 0.0320
- Presure Gauge buah 2.00 541,000.00 1,082,000.00 2.00 541,000.00 1,082,000.00 0.0096
- Presure Swicth buah 2.00 541,000.00 1,082,000.00 2.00 541,000.00 1,082,000.00 0.0096
- Header PPRPN 10 Dia. 40 buah 1.00 1,034,200.00 1,034,200.00 1.00 1,034,200.00 1,034,200.00 0.0091
- Safety Valve 5K Dia. 50 mm buah 1.00 5,046,600.00 5,046,600.00 1.00 5,046,600.00 5,046,600.00 0.0446
- Sight Glass 5K Dia. 50 mm buah 1.00 766,000.00 766,000.00 1.00 766,000.00 766,000.00 0.0068
- Flow Meter
No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)
b. Lantai Dasar
1 Ground Water Tank Kap. 18m3 unit 1.00 Incluude Struktur
2 Pemipaan PVC AW
- Pipa PVC AW Dia. 15 mm meter 90.00 11,800.00 1,062,000.00 90.00 11,800.00 1,062,000.00 0.0094
- Pipa PVC AW Dia. 20 mm meter 36.00 17,900.00 644,400.00 36.00 17,900.00 644,400.00 0.0057
- Pipa PVC AW Dia. 25 mm meter 4.00 25,300.00 101,200.00 4.00 25,300.00 101,200.00 0.0009
- Pipa PVC AW Dia. 32 mm meter 40.00 30,000.00 1,200,000.00 40.00 30,000.00 1,200,000.00 0.0106
- Pipa PVC AW Dia. 40 mm meter 2.00 42,400.00 84,800.00 2.00 42,400.00 84,800.00 0.0007
- Pipa PVC AW Dia. 50 mm meter 8.00 55,100.00 440,800.00 8.00 55,100.00 440,800.00 0.0039
3 Aksesories & Valve 0.00
- Gate Valve 5K Dia. 20 mm buah 3.00 141,800.00 425,400.00 3.00 141,800.00 425,400.00 0.0038
- Gate Valve 5K Dia. 25 mm buah 1.00 227,700.00 227,700.00 1.00 227,700.00 227,700.00 0.0020
- Gate Valve 5K Dia. 32 mm buah 1.00 328,800.00 328,800.00 1.00 328,800.00 328,800.00 0.0029
- Gate Valve 5K Dia. 40 mm buah 2.00 978,300.00 1,956,600.00 2.00 978,300.00 1,956,600.00 0.0173
4 Fiiting dan Support ls 1.00 1,236,400.00 1,236,400.00 1.00 1,236,400.00 1,236,400.00 0.0109

c. Roof Plan
1 Toren Stainless Steel Kap. 1 m3 Unit 1.00 9,695,300.00 9,695,300.00 1.00 9,695,300.00 9,695,300.00 0.0856
2 Toren Stainless Steel Kap. 2 m3 Unit 2.00 13,123,100.00 26,246,200.00 2.00 13,123,100.00 26,246,200.00 0.2317
3 Aksesories & Valve
- Gate Valve 5K Dia. 40 mm buah 8.00 978,300.00 7,826,400.00 8.00 978,300.00 7,826,400.00 0.0691
- Gate Valve 5K Dia. 50 mm buah 2.00 1,173,900.00 2,347,800.00 2.00 1,173,900.00 2,347,800.00 0.0207
- Check Valve 5K Dia. 80 mm buah 2.00 1,810,900.00 3,621,800.00 2.00 1,810,900.00 3,621,800.00 0.0320
Header PPRPN 10 Dia. 80 buah 2.00 1,034,200.00 2,068,400.00 2.00 1,034,200.00 2,068,400.00 0.0183
d. Lantai 1
1 Pemipaan PVC AW
- Pipa PVC AW Dia. 15 mm meter 26.00 11,800.00 306,800.00 26.00 11,800.00 306,800.00 0.0027
- Pipa PVC AW Dia. 20 mm meter 11.00 17,900.00 196,900.00 11.00 17,900.00 196,900.00 0.0017
- Pipa PVC AW Dia. 25 mm meter 5.00 25,300.00 126,500.00 5.00 25,300.00 126,500.00 0.0011
- Pipa PVC AW Dia. 32 mm meter 19.00 30,000.00 570,000.00 19.00 30,000.00 570,000.00 0.0050
- Pipa PVC AW Dia. 40 mm meter 2.00 42,400.00 84,800.00 2.00 42,400.00 84,800.00 0.0007
- Pipa PVC AW Dia. 50 mm meter 8.00 55,100.00 440,800.00 8.00 55,100.00 440,800.00 0.0039
2 Aksesories & Valve
- Gate Valve 5K Dia. 20 mm buah 1.00 141,800.00 141,800.00 1.00 141,800.00 141,800.00 0.0013
- Gate Valve 5K Dia. 25 mm buah 3.00 227,700.00 683,100.00 3.00 227,700.00 683,100.00 0.0060
- Check Valve 5K Dia. 32 mm buah 1.00 269,000.00 269,000.00 1.00 269,000.00 269,000.00 0.0024
- Check Valve 5K Dia. 40 mm buah 1.00 809,000.00 809,000.00 1.00 809,000.00 809,000.00 0.0071
3 Fiiting dan Support ls 1.00 604,100.00 604,100.00 1.00 604,100.00 604,100.00 0.0053
e. Lantai 2
1 Pemipaan PVC AW
- Pipa PVC AW Dia. 15 mm meter 26.00 11,800.00 306,800.00 26.00 11,800.00 306,800.00 0.0027
- Pipa PVC AW Dia. 20 mm meter 11.00 17,900.00 196,900.00 11.00 17,900.00 196,900.00 0.0017
- Pipa PVC AW Dia. 25 mm meter 5.00 25,300.00 126,500.00 5.00 25,300.00 126,500.00 0.0011
- Pipa PVC AW Dia. 32 mm meter 19.00 30,000.00 570,000.00 19.00 30,000.00 570,000.00 0.0050
- Pipa PVC AW Dia. 40 mm meter 2.00 42,400.00 84,800.00 2.00 42,400.00 84,800.00 0.0007
- Pipa PVC AW Dia. 50 mm meter 8.00 55,100.00 440,800.00 8.00 55,100.00 440,800.00 0.0039
2 Aksesories & Valve
- Gate Valve 5K Dia. 20 mm buah 1.00 141,800.00 141,800.00 1.00 141,800.00 141,800.00 0.0013
- Gate Valve 5K Dia. 25 mm buah 3.00 227,700.00 683,100.00 3.00 227,700.00 683,100.00 0.0060
- Gate Valve 5K Dia. 32 mm buah 1.00 328,800.00 328,800.00 1.00 328,800.00 328,800.00 0.0029
- Gate Valve 5K Dia. 40 mm buah 1.00 978,300.00 978,300.00 1.00 978,300.00 978,300.00 0.0086
3 Fiiting dan Support ls 1.00 604,100.00 604,100.00 1.00 604,100.00 604,100.00 0.0053
JUMLAH I : 211,442,000.000 211,442,000.000 1.8666
II. AIR KOTOR, BEKAS & VENT
2.1. Peralatan Utama Air Kotor, Bekas & Vent
a. Site Development
1 STP Kap. 8 m3 Unit 2.00 30,682,400.00 61,364,800.00 2.00 30,682,400.00 61,364,800.00 0.5417
2 Septic tank Kap. 2 m3 Unit 1.00 7,673,800.00 7,673,800.00 1.00 7,673,800.00 7,673,800.00 0.0677
3 Pipa PVC AW Dia. 100 mm meter 60.00 95,000.00 5,700,000.00 60.00 95,000.00 5,700,000.00 0.0503
b. Pipa Tegak PVC AW
- Pipa PVC AW Dia. 80 mm meter 12.00 71,700.00 860,400.00 12.00 71,700.00 860,400.00 0.0076
- Pipa PVC AW Dia. 150 mm meter 12.00 152,600.00 1,831,200.00 12.00 152,600.00 1,831,200.00 0.0162
- Pipa Vent
Pipa PVC AW Dia. 50 mm meter 6.00 50,500.00 303,000.00 6.00 50,500.00 303,000.00 0.0027
c. Lantai Dasar
1 Pemipaan Pipa PVC AW
- Pipa PVC AW Dia. 50 mm meter 30.00 50,500.00 1,515,000.00 30.00 50,500.00 1,515,000.00 0.0134
- Pipa PVC AW Dia. 65 mm meter 7.00 61,100.00 427,700.00 7.00 61,100.00 427,700.00 0.0038
- Pipa PVC AW Dia. 80 mm meter 3.00 71,700.00 215,100.00 3.00 71,700.00 215,100.00 0.0019
- Pipa PVC AW Dia. 100 mm meter 31.00 95,000.00 2,945,000.00 31.00 95,000.00 2,945,000.00 0.0260
- Pipa PVC AW Dia. 150 mm meter 7.00 152,600.00 1,068,200.00 7.00 152,600.00 1,068,200.00 0.0094
- Clean Out buah 15.00 132,000.00 1,980,000.00 15.00 132,000.00 1,980,000.00 0.0175
2 Greastrap Unit 1.00 4,520,300.00 4,520,300.00 1.00 4,520,300.00 4,520,300.00 0.0399
No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)
d. Lantai 1
1 Pemipaan Pipa PVC AW
- Pipa PVC AW Dia. 50 mm meter 15.00 50,500.00 757,500.00 15.00 50,500.00 757,500.00 0.0067
- Pipa PVC AW Dia. 65 mm meter 8.00 61,100.00 488,800.00 8.00 61,100.00 488,800.00 0.0043
- Pipa PVC AW Dia. 80 mm meter 3.00 71,700.00 215,100.00 3.00 71,700.00 215,100.00 0.0019
- Pipa PVC AW Dia. 100 mm meter 19.00 95,000.00 1,805,000.00 19.00 95,000.00 1,805,000.00 0.0159
- Clean Out buah 14.00 132,000.00 1,848,000.00 14.00 132,000.00 1,848,000.00 0.0163
e. Lantai 2
1 Pemipaan Pipa PVC AW
- Pipa PVC AW Dia. 50 mm meter 15.00 50,500.00 757,500.00 15.00 50,500.00 757,500.00 0.0067
- Pipa PVC AW Dia. 65 mm meter 8.00 61,100.00 488,800.00 8.00 61,100.00 488,800.00 0.0043
- Pipa PVC AW Dia. 80 mm meter 3.00 71,700.00 215,100.00 3.00 71,700.00 215,100.00 0.0019
- Pipa PVC AW Dia. 100 mm meter 19.00 95,000.00 1,805,000.00 19.00 95,000.00 1,805,000.00 0.0159
- Clean Out buah 14.00 132,000.00 1,848,000.00 14.00 132,000.00 1,848,000.00 0.0163
JUMLAH II : 100,633,300.000 100,633,300.000 0.8884
III. AIR HUJAN
Peralatan Utama Air Hujan
1 Pemipaan Pipa PVC AW
- Pipa PVC AW Dia. 80 mm meter 359.00 71,700.00 25,740,300.00 359.00 71,700.00 25,740,300.00 0.2272
- Pipa PVC AW Dia. 100 mm meter 449.00 95,000.00 42,655,000.00 689.00 95,000.00 65,455,000.00 0.5778
- Pipa PVC AW Dia. 150 mm meter 34.00 152,600.00 5,188,400.00 34.00 152,600.00 5,188,400.00 0.0458
Roof Drain Dia. 80 mm Buah 14.00 175,900.00 2,462,600.00 14.00 175,900.00 2,462,600.00 0.0217
3 Fiiting dan Support ls 1.00 26,601,000.00 26,601,000.00 1.00 26,601,000.00 26,601,000.00 0.2348
JUMLAH III : 102,647,300.000 125,447,300.000 1.1074
1.1. Ventilasi
a. Lantai Dasar
1 EF.D.1 s/d EF.D.14
Exhaust Fan Ceiling Mounted Type kap.100 Cfm unit 14.00 541,500.00 7,581,000.00 14.00 541,500.00 7,581,000.00 0.0669
2 Pipa PVC Class AW ( 10 kg/cm²) Include Fitting & Support Pipa
Pipa PVC AW Dia. 100 mm meter 18.00 105,500.00 1,899,000.00 18.00 105,500.00 1,899,000.00 0.0168
Pipa PVC AW Dia. 150 mm meter 7.00 169,500.00 1,186,500.00 7.00 169,500.00 1,186,500.00 0.0105
3 Flexible non Isolasi
Flexible non Isolasi Ø 4" meter 7.00 34,400.00 240,800.00 7.00 34,400.00 240,800.00 0.0021
4 Grille
Louvre Grille 200x200 buah 2.00 61,100.00 122,200.00 2.00 61,100.00 122,200.00 0.0011
b. Lantai 1
1 EF.1.1 s/d EF.1.12
Exhaust Fan Ceiling Mounted Type kap.100 Cfm unit 12.00 541,500.00 6,498,000.00 12.00 541,500.00 6,498,000.00 0.0574
2 Pipa PVC Class AW ( 10 kg/cm²) Include Fitting & Support Pipa
Pipa PVC AW Dia. 100 mm meter 20.00 105,500.00 2,110,000.00 20.00 105,500.00 2,110,000.00 0.0186
Pipa PVC AW Dia. 150 mm meter 7.00 169,500.00 1,186,500.00 7.00 169,500.00 1,186,500.00 0.0105
3 Flexible non Isolasi
Flexible non Isolasi Ø 4" meter 6.00 34,400.00 206,400.00 6.00 34,400.00 206,400.00 0.0018
4 Grille
Louvre Grille 200x200 buah 2.00 61,100.00 122,200.00 2.00 61,100.00 122,200.00 0.0011
c. Lantai 2
1 EF.2.1 s/d EF.2.12
Exhaust Fan Ceiling Mounted Type kap.100 Cfm unit 12.00 541,500.00 6,498,000.00 12.00 541,500.00 6,498,000.00 0.0574
2 Pipa PVC Class AW ( 10 kg/cm²) Include Fitting & Support Pipa
Pipa PVC AW Dia. 100 mm meter 20.00 105,500.00 2,110,000.00 20.00 105,500.00 2,110,000.00 0.0186
Pipa PVC AW Dia. 150 mm meter 7.00 169,500.00 1,186,500.00 7.00 169,500.00 1,186,500.00 0.0105
3 Flexible non Isolasi
Flexible non Isolasi Ø 4" meter 6.00 34,400.00 206,400.00 6.00 34,400.00 206,400.00 0.0018
4 Grille
Louvre Grille 200x200 buah 2.00 61,100.00 122,200.00 2.00 61,100.00 122,200.00 0.0011
JUMLAH : 31,275,700.00 31,275,700.00 0.2761
No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)

TOTAL PEKERJAAN PLUMBING DAN TATA UDARA 414,722,600.00 437,522,600.00 3.8625

C ELEKTRIKAL

1 PEKERJAAN INSTALASI PENERANGAN DAN DAYA

Pengadaan, Pemasangan dan pengujian seluruh pekerjaan penerangan,
instalasi daya dan Accesoris lainnya sesuai gambar rencana dan
spesifikasi teknis.
Instalasi Titik Lampu
Lantai.1
Lampu TL5 2 x 28 Watt bh 12.00 565,000.00 6,780,000.00 12.00 565,000.00 6,780,000.00 0.0599
Lampu TL5 1 x 28 Watt bh 6.00 313,700.00 1,882,200.00 6.00 313,700.00 1,882,200.00 0.0166
Lampu Down Light 2 x 26 Watt bh 23.00 278,300.00 6,400,900.00 23.00 278,300.00 6,400,900.00 0.0565
Lampu Down Light 1 x 18 Watt bh 28.00 193,500.00 5,418,000.00 28.00 193,500.00 5,418,000.00 0.0478
Lampu EXIT 1x10 Watt ACR 2 Muka bh 2.00 836,000.00 1,672,000.00 2.00 836,000.00 1,672,000.00 0.0148
Lampu TL5 2 x 28 Watt + Battere NiCAD c/w accesories bh 7.00 795,500.00 5,568,500.00 7.00 795,500.00 5,568,500.00 0.0492
Lampu TL5 1 x 28 Watt + Battere NiCAD c/w accessories bh 2.00 544,200.00 1,088,400.00 2.00 544,200.00 1,088,400.00 0.0096
Lampu Down Light 2 x 26 Watt + Battere NiCAD c/w accessories bh 6.00 508,900.00 3,053,400.00 6.00 508,900.00 3,053,400.00 0.0270
Lampu Down Light 1 x 18 Watt + Battere NiCAD c/w accessories bh 8.00 424,000.00 3,392,000.00 8.00 424,000.00 3,392,000.00 0.0299
Outlet Stopkontak 1 fasa 250 Watt 16A bh 31.00 48,100.00 1,491,100.00 31.00 48,100.00 1,491,100.00 0.0132
Instalasi Titik Lampu titik 99.00 256,700.00 25,413,300.00 99.00 256,700.00 25,413,300.00 0.2243
Instalasi Titik Stopkontak titik 31.00 286,600.00 8,884,600.00 31.00 286,600.00 8,884,600.00 0.0784
Saklar Tunggal bh 18.00 23,100.00 415,800.00 18.00 23,100.00 415,800.00 0.0037
Saklar Ganda bh 11.00 29,600.00 325,600.00 11.00 29,600.00 325,600.00 0.0029
Saklar Hotel bh 1.00 115,600.00 115,600.00 1.00 115,600.00 115,600.00 0.0010
Sub Total Lantai 1. 71,901,400.00 71,901,400.00 0.6347
Lantai.2
Lampu TL5 2 x 28 Watt bh 17.00 565,000.00 9,605,000.00 17.00 565,000.00 9,605,000.00 0.0848
Lampu TL5 1 x 28 Watt bh 9.00 313,700.00 2,823,300.00 9.00 313,700.00 2,823,300.00 0.0249
Lampu Down Light 2 x 26 Watt bh 23.00 278,300.00 6,400,900.00 23.00 278,300.00 6,400,900.00 0.0565
Lampu Down Light 1 x 18 Watt bh 28.00 193,500.00 5,418,000.00 28.00 193,500.00 5,418,000.00 0.0478
Lampu EXIT 1x10 Watt ACR 2 Muka bh 2.00 836,000.00 1,672,000.00 2.00 836,000.00 1,672,000.00 0.0148
Lampu TL5 2 x 28 Watt + Battere NiCAD c/w accesories bh 9.00 795,500.00 7,159,500.00 9.00 795,500.00 7,159,500.00 0.0632
Lampu TL5 1 x 28 Watt + Battere NiCAD c/w accessories bh 5.00 544,200.00 2,721,000.00 5.00 544,200.00 2,721,000.00 0.0240
Lampu Down Light 2 x 26 Watt + Battere NiCAD c/w accessories bh 9.00 508,900.00 4,580,100.00 9.00 508,900.00 4,580,100.00 0.0404
Lampu Down Light 1 x 18 Watt + Battere NiCAD c/w accessories bh 11.00 424,000.00 4,664,000.00 11.00 424,000.00 4,664,000.00 0.0412
Outlet Stopkontak 1 fasa 250 Watt 16A titik 31.00 48,100.00 1,491,100.00 31.00 48,100.00 1,491,100.00 0.0132
Instalasi Titik Lampu titik 99.00 256,700.00 25,413,300.00 99.00 256,700.00 25,413,300.00 0.2243
Instalasi Titik Stopkontak bh 31.00 286,600.00 8,884,600.00 31.00 286,600.00 8,884,600.00 0.0784
Saklar Tunggal bh 22.00 23,100.00 508,200.00 22.00 23,100.00 508,200.00 0.0045
Saklar Ganda bh 12.00 29,600.00 355,200.00 12.00 29,600.00 355,200.00 0.0031
Saklar Hotel bh 2.00 115,600.00 231,200.00 2.00 115,600.00 231,200.00 0.0020
Sub Total Lantai 2. 81,927,400.00 81,927,400.00 0.7233
Lantai.3
Lampu TL5 2 x 28 Watt bh 16.00 565,000.00 9,040,000.00 16.00 565,000.00 9,040,000.00 0.0798
Lampu TL5 1 x 28 Watt bh 5.00 313,700.00 1,568,500.00 5.00 313,700.00 1,568,500.00 0.0138
Lampu Down Light 2 x 26 Watt bh 15.00 278,300.00 4,174,500.00 15.00 278,300.00 4,174,500.00 0.0369
Lampu Down Light 1 x 18 Watt bh 21.00 193,500.00 4,063,500.00 21.00 193,500.00 4,063,500.00 0.0359
Lampu EXIT 1x10 Watt ACR 2 Muka bh 2.00 836,000.00 1,672,000.00 2.00 836,000.00 1,672,000.00 0.0148
Lampu TL5 2 x 28 Watt + Battere NiCAD c/w accesories bh 14.00 795,500.00 11,137,000.00 14.00 795,500.00 11,137,000.00 0.0983
Lampu TL5 1 x 28 Watt + Battere NiCAD c/w accessories bh 4.00 544,200.00 2,176,800.00 4.00 544,200.00 2,176,800.00 0.0192
Lampu Down Light 2 x 26 Watt + Battere NiCAD c/w accessories bh 7.00 508,900.00 3,562,300.00 7.00 508,900.00 3,562,300.00 0.0314
Lampu Down Light 1 x 18 Watt + Battere NiCAD c/w accessories bh 12.00 424,000.00 5,088,000.00 12.00 424,000.00 5,088,000.00 0.0449
Outlet Stopkontak 1 fasa 250 Watt 16A titik 36.00 48,100.00 1,731,600.00 36.00 48,100.00 1,731,600.00 0.0153
Instalasi Titik Lampu titik 96.00 256,700.00 24,643,200.00 96.00 256,700.00 24,643,200.00 0.2176
Instalasi Titik Stopkontak bh 36.00 286,600.00 10,317,600.00 36.00 286,600.00 10,317,600.00 0.0911
Saklar Tunggal bh 15.00 23,100.00 346,500.00 15.00 23,100.00 346,500.00 0.0031
Saklar Ganda bh 13.00 29,600.00 384,800.00 13.00 29,600.00 384,800.00 0.0034
Saklar Hotel bh 2.00 115,600.00 231,200.00 2.00 115,600.00 231,200.00 0.0020

Matrial Bantu ls 1.00 2,000,000.00 2,000,000.00 1.00 2,000,000.00 2,000,000.00 0.0177

Alat Bantu ls 1.00 1,250,000.00 1,250,000.00 1.00 1,250,000.00 1,250,000.00 0.0110
Test & Commissioning ls 1.00 2,500,000.00 2,500,000.00 1.00 2,500,000.00 2,500,000.00 0.0221
Sub Total Lantai 3. 85,887,500.00 85,887,500.00 0.7582

JUMLAH PEKERJAAN INSTALASI PENERANGAN DAN DAYA 239,716,300.00 239,716,300.00 2.1162

No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)

2 PEKERJAAN PANEL-PANEL TEGANGAN RENDAH

Pengadaan, pemasangan dan pengujian seluruh panel tegangan rendah
lengkap dengan berbagai jenis CB, peralatan instrumen, relay-relay
panel lengkap dengan accessories lainnya sesuai gambar rencana dan
spesifikasi teknis
PANEL SDP BANGUNAN
(Free Standing type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 1000x800x400 mm ,etc)
Box Panel bh 1.00 6,364,900.00 6,364,900.00 1.00 6,364,900.00 6,364,900.00 0.0562
MCCB 160-240A, 3fasa,25kA bh 1.00 2,918,400.00 2,918,400.00 1.00 2,918,400.00 2,918,400.00 0.0258
MCB 63A, 3fasa, 16kA bh 2.00 1,049,000.00 2,098,000.00 2.00 1,049,000.00 2,098,000.00 0.0185
MCB 40A, 3fasa, 16kA bh 2.00 1,018,000.00 2,036,000.00 2.00 1,018,000.00 2,036,000.00 0.0180
MCB 32A, 3fasa, 10kA bh 2.00 1,018,000.00 2,036,000.00 2.00 1,018,000.00 2,036,000.00 0.0180
MCB 25A, 3fasa, 10kA bh 2.00 607,800.00 1,215,600.00 2.00 607,800.00 1,215,600.00 0.0107
MCB 16A, 3fasa, 10kA bh 1.00 585,100.00 585,100.00 1.00 585,100.00 585,100.00 0.0052
Voltmeter bh 1.00 323,400.00 323,400.00 1.00 323,400.00 323,400.00 0.0029
Amperemeter bh 3.00 323,400.00 970,200.00 3.00 323,400.00 970,200.00 0.0086
Frekuensimeter bh 1.00 323,400.00 323,400.00 1.00 323,400.00 323,400.00 0.0029
CT 240/5A set 3.00 554,400.00 1,663,200.00 3.00 554,400.00 1,663,200.00 0.0147
Pilot Lamp (R, S, T)+ Fuse bh 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Lightning Arrester 100kA set 1.00 2,494,800.00 2,494,800.00 1.00 2,494,800.00 2,494,800.00 0.0220
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, Clamp, ls 1.00 1,277,100.00 1,277,100.00 1.00 1,277,100.00 1,277,100.00 0.0113
Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 1,250,000.00 1,250,000.00 1.00 1,250,000.00 1,250,000.00 0.0110
(busbar 1250A, shunt kabel, termination, labeling/grouping)
Sub Total 25,764,000.00 25,764,000.00 0.2274
PANEL LP/PP LT.1
(Wall Mounted type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 600x400x200 mm ,etc)
Box Panel bh 1.00 2,229,000.00 2,229,000.00 1.00 2,229,000.00 2,229,000.00 0.0197
MCB 25A, 3fasa, 10kA bh 1.00 607,800.00 607,800.00 1.00 607,800.00 607,800.00 0.0054
MCB 16A, 1fasa, 8kA bh 10.00 86,900.00 869,000.00 10.00 86,900.00 869,000.00 0.0077
MCB 10A, 1fasa, 4.5kA bh 8.00 86,900.00 695,200.00 8.00 86,900.00 695,200.00 0.0061
Pilot Lamp (R, S, T)+Fuse set 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, ls 1.00 1,734,000.00 1,734,000.00 1.00 1,734,000.00 1,734,000.00 0.0153
Clamp, Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 500,000.00 500,000.00 1.00 500,000.00 500,000.00 0.0044
Sub Total Panel LP/PP Lt. 1 6,842,900.00 6,842,900.00 0.0604
PANEL LP/PP LT.2
(Wall Mounted type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 600x400x200 mm ,etc) -
Box Panel bh 1.00 2,229,000.00 2,229,000.00 1.00 2,229,000.00 2,229,000.00 0.0197
MCB 32A, 3fasa, 10kA bh 1.00 1,018,000.00 1,018,000.00 1.00 1,018,000.00 1,018,000.00 0.0090
MCB 16A, 1fasa, 8kA bh 13.00 86,900.00 1,129,700.00 13.00 86,900.00 1,129,700.00 0.0100
MCB 10A, 1fasa, 4.5kA bh 8.00 86,900.00 695,200.00 8.00 86,900.00 695,200.00 0.0061
Pilot Lamp (R, S, T)+Fuse set 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, ls 1.00 1,340,200.00 1,340,200.00 1.00 1,340,200.00 1,340,200.00 0.0118
Clamp, Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 575,000.00 575,000.00 1.00 575,000.00 575,000.00 0.0051
Sub Total Panel LP/PP Lt. 2 7,195,000.00 7,195,000.00 0.0635
PANEL LP/PP LT.3
(Wall Mounted type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 600x400x200 mm ,etc) -
Box Panel bh 1.00 2,229,000.00 2,229,000.00 1.00 2,229,000.00 2,229,000.00 0.0197
MCB 32A, 3fasa, 10kA bh 1.00 1,018,000.00 1,018,000.00 1.00 1,018,000.00 1,018,000.00 0.0090
MCB 16A, 1fasa, 8kA bh 13.00 86,900.00 1,129,700.00 13.00 86,900.00 1,129,700.00 0.0100
MCB 10A, 1fasa, 4.5kA bh 8.00 86,900.00 695,200.00 8.00 86,900.00 695,200.00 0.0061
Pilot Lamp (R, S, T)+Fuse set 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, ls 1.00 1,868,100.00 1,868,100.00 1.00 1,868,100.00 1,868,100.00 0.0165
Clamp, Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 575,000.00 575,000.00 1.00 575,000.00 575,000.00 0.0051
Sub Total Panel LP/PP Lt. 3 7,722,900.00 7,722,900.00 0.0682
No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)

PANEL PP-POMPA
(Wall Mounted type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 500x400x200 mm ,etc) -
Box Panel bh 1.00 1,887,000.00 1,887,000.00 1.00 1,887,000.00 1,887,000.00 0.0167
MCB 16A, 3fasa, 10kA bh 1.00 585,100.00 585,100.00 1.00 585,100.00 585,100.00 0.0052
MCB 10A, 1fasa, 10kA bh 6.00 86,900.00 521,400.00 6.00 86,900.00 521,400.00 0.0046
Pilot Lamp (R, S, T)+Fuse set 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, ls 1.00 1,132,500.00 1,132,500.00 1.00 1,132,500.00 1,132,500.00 0.0100
Clamp, Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 350,000.00 350,000.00 1.00 350,000.00 350,000.00 0.0031
-
Matrial Bantu ls 1.00 2,811,400.00 2,811,400.00 1.00 2,811,400.00 2,811,400.00 0.0248
Alat Bantu ls 1.00 1,124,600.00 1,124,600.00 1.00 1,124,600.00 1,124,600.00 0.0099
Test & Commissioning ls 1.00 562,300.00 562,300.00 1.00 562,300.00 562,300.00 0.0050
Sub Total Panel LP/PP - POMPA 9,182,200.00 9,182,200.00 0.0811

JUMLAH PEKERJAAN PANEL-PANEL TEGANGAN RENDAH 56,707,000.00 56,707,000.00 0.5006

3 PEKERJAAN KABEL FEEDER DALAM GEDUNG

Pengadaan, pemasangan dan pengujian seluruh kabel-kabel
tegangan rendah lengkap dengan connector kabel, lengkap dengan
accessories lainnya sesuai gambar rencana dan spesifikasi teknis

Kabel dari Existing ke SDP Bangunan

NYFGbY 4c x 120 mm2 m 50.00 675,000.00 33,750,000.00 50.00 675,000.00 33,750,000.00 0.2979
Kabel dari SDP Bangunan ke PP/LP LT.1
NYY 4c x 4 mm2 m 10.00 15,100.00 151,000.00 10.00 15,100.00 151,000.00 0.0013
Kabel dari SDP Bangunan ke PP/LP LT.2
NYY 4c x 6 mm2 m 25.00 21,300.00 532,500.00 25.00 21,300.00 532,500.00 0.0047
Kabel dari SDP Bangunan ke PP/LP LT.3
NYY 4c x 6 mm2 m 35.00 21,300.00 745,500.00 35.00 21,300.00 745,500.00 0.0066
Kabel dari SDP Bangunan ke PP-AC LT.1
NYY 4c x 25 mm2 m 10.00 76,400.00 764,000.00 10.00 76,400.00 764,000.00 0.0067
Kabel dari SDP Bangunan ke PP-AC LT.2
NYY 4c x 6 mm2 m 25.00 21,300.00 532,500.00 25.00 21,300.00 532,500.00 0.0047
Kabel dari SDP Bangunan ke PP-AC LT.3
NYY 4c x 10 mm2 m 35.00 31,600.00 1,106,000.00 35.00 31,600.00 1,106,000.00 0.0098
Kabel dari SDP Bangunan ke PP-POMPA
NYY 4c x 6 mm2 m 80.00 21,300.00 1,704,000.00 80.00 21,300.00 1,704,000.00 0.0150
Material Bantu ls 1.00 1,000,000.00 1,000,000.00 1.00 1,000,000.00 1,000,000.00 0.0088
Alat Bantu ls 1.00 500,000.00 500,000.00 1.00 500,000.00 500,000.00 0.0044
Test & Commissioning ls 1.00 350,000.00 350,000.00 1.00 350,000.00 350,000.00 0.0031

Sub Total PEKERJAAN KABEL FEEDER DALAM GEDUNG 41,135,500.00 41,135,500.00 0.3631

4 PEKERJAAN KABEL TRAY

Pengadaan dan Pemasangan seluruh pekerjaan kabel tray
lengkap dengan Support dan aksesories lainnya sesuai
gambar rencana dan spesifikasi teknis.

Kabel Tray Elektrikal 400 x 100 mm m 200.00 173,800.00 34,760,000.00 200.00 173,800.00 34,760,000.00 0.3069
Tee 400 x 100 mm bh 3.00 189,800.00 569,400.00 3.00 189,800.00 569,400.00 0.0050

Kabel Tray Elektronika 200 x 100 mm m 200.00 106,500.00 21,300,000.00 200.00 106,500.00 21,300,000.00 0.1880
Tee 200 x 100 mm bh 3.00 122,500.00 367,500.00 3.00 122,500.00 367,500.00 0.0032

Matrial Bantu ls 1.00 1,500,000.00 1,500,000.00 1.00 1,500,000.00 1,500,000.00 0.0132

Alat Bantu ls 1.00 1,500,000.00 1,500,000.00 1.00 1,500,000.00 1,500,000.00 0.0132
Test & Commissioning ls 1.00 550,000.00 550,000.00 1.00 550,000.00 550,000.00 0.0049
Sub Total PEKERJAAN KABEL TRAY 60,546,900.00 60,546,900.00 0.5345

JUMLAH TOTAL PEKERJAAN ELEKTRIKAL 398,105,700.00 398,105,700.00 3.5145

No. JENIS PEKERJAAN Satuan KONTRAK ASLI ADDENDUM KONTRAK BOBOT
Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh)

PEKERJAAN ELEKTRONIK

D ELEKTRONIK
INSTALASI TELEPON
Peralatan Utama
PABX 1/20 ext Lengkap dengan MDF Rak Kabel c/w Accessories unit 1.00 30,870,000.00 30,870,000.00 1.00 30,870,000.00 30,870,000.00 0.2725
dan Instalasi pengkabelanya sesuai gambar kerja dan spesifikasi
teknis

LT.1
Outlet Telepon titik 9.00 98,800.00 889,200.00 9.00 98,800.00 889,200.00 0.0078
Instalasi Titik Telepon titik 9.00 261,500.00 2,353,500.00 9.00 261,500.00 2,353,500.00 0.0208
Terminal Box Telepon bh 1.00 1,148,000.00 1,148,000.00 1.00 1,148,000.00 1,148,000.00 0.0101

LT.2
Outlet Telepon titik 6.00 98,800.00 592,800.00 6.00 98,800.00 592,800.00 0.0052
Instalasi Titik Telepon titik 6.00 261,500.00 1,569,000.00 6.00 261,500.00 1,569,000.00 0.0139
Terminal Box Telepon bh 1.00 1,148,000.00 1,148,000.00 1.00 1,148,000.00 1,148,000.00 0.0101

LT.3
Outlet Telepon titik 2.00 98,800.00 197,600.00 2.00 98,800.00 197,600.00 0.0017
Instalasi Titik Telepon titik 2.00 261,500.00 523,000.00 2.00 261,500.00 523,000.00 0.0046
Terminal Box Telepon bh 1.00 1,148,000.00 1,148,000.00 1.00 1,148,000.00 1,148,000.00 0.0101

Material bantu ls 1.00 765,000.00 765,000.00 1.00 765,000.00 765,000.00 0.0068

Alat Bantu ls 1.00 450,000.00 450,000.00 1.00 450,000.00 450,000.00 0.0040
Test&Commissioning ls 1.00 495,000.00 495,000.00 1.00 495,000.00 495,000.00 0.0044
Sub Total INSTALASI TELEPON 42,149,100.00 42,149,100.00 0.3721

INSTALASI WIFI/LAN
Peralatan Utama
Main Server termasuk LCD Monitor 17" Unit 1.00 5,001,800.00 5,001,800.00 1.00 5,001,800.00 5,001,800.00 0.0442
Modem (External) bh 1.00 18,427,500.00 18,427,500.00 1.00 18,427,500.00 18,427,500.00 0.1627
Switch Hub, 24 port bh 1.00 3,333,600.00 3,333,600.00 1.00 3,333,600.00 3,333,600.00 0.0294
Instalasi kabel data termasuk kabel ex UTP Cat 6, konduit, m 50.00 384,900.00 19,245,000.00 50.00 384,900.00 19,245,000.00 0.1699
Rack Peralatan set 1.00 4,124,300.00 4,124,300.00 1.00 4,124,300.00 4,124,300.00 0.0364
UPS, 1000 VA Unit 1.00 3,246,800.00 3,246,800.00 1.00 3,246,800.00 3,246,800.00 0.0287
Material dan Peralatan bantu ls 1.00 533,800.00 533,800.00 1.00 533,800.00 533,800.00 0.0047

LT.1
Outlet Data RJ 45 bh 10.00 349,300.00 3,493,000.00 10.00 349,300.00 3,493,000.00 0.0308
Wifi Hotspot jarak jangkauan 20 meter bh 2.00 1,468,100.00 2,936,200.00 2.00 1,468,100.00 2,936,200.00 0.0259
Instalasi kabel data termasuk kabel ex UTP Cat 6e, konduit, Titik 12.00 384,900.00 4,618,800.00 12.00 384,900.00 4,618,800.00 0.0408
T.does socket, klem dan accessories
Hub 16 port bh 1.00 1,315,400.00 1,315,400.00 1.00 1,315,400.00 1,315,400.00 0.0116

LT.2
Outlet Data RJ 45 bh 6.00 349,300.00 2,095,800.00 6.00 349,300.00 2,095,800.00 0.0185
Wifi Hotspot jarak jangkauan 20 meter bh 2.00 1,468,100.00 2,936,200.00 2.00 1,468,100.00 2,936,200.00 0.0259
Instalasi kabel data termasuk kabel ex UTP Cat 6e, konduit, Titik 8.00 384,900.00 3,079,200.00 8.00 384,900.00 3,079,200.00 0.0272
T.does socket, klem dan accessories
Hub 8 port bh 1.00 860,000.00 860,000.00 1.00 860,000.00 860,000.00 0.0076

LT.3
Outlet Data RJ 45 bh 2.00 349,300.00 698,600.00 2.00 349,300.00 698,600.00 0.0062
Wifi Hotspot jarak jangkauan 20 meter bh 2.00 1,468,100.00 2,936,200.00 2.00 1,468,100.00 2,936,200.00 0.0259
Instalasi kabel data termasuk kabel ex UTP Cat 6e, konduit, Titik 4.00 384,900.00 1,539,600.00 4.00 384,900.00 1,539,600.00 0.0136
T.does socket, klem dan accessories
Hub 4 port bh 1.00 613,400.00 613,400.00 1.00 613,400.00 613,400.00 0.0054

Material bantu ls 1.00 1,620,700.00 1,620,700.00 1.00 1,620,700.00 1,620,700.00 0.0143

Alat Bantu ls 1.00 810,400.00 810,400.00 1.00 810,400.00 810,400.00 0.0072
Test&Commissioning ls 1.00 486,200.00 486,200.00 1.00 486,200.00 486,200.00 0.0043
Sub Total INSTALASI WIFI/LAN 83,952,500.00 83,952,500.00 0.7411

JUMLAH TOTAL PEKERJAAN ELEKTRONIK 126,101,600.00 126,101,600.00 1.1132

JUMLAH TOTAL PEKERJAAN 12,554,000,094.00 10,466,289,615.95 100.8441

Kontraktor Pelaksana Satuan Kerja Pejabat Pembuat Komitmen Pejabat Pelaksana Teknis Kegiatan Pengawas Pendamping Lapangan
PT. WAHYU ADI GUNA

DENDI AKAD BULDANSYAH, ST BENY SUGIARTO PRAWIRO, ST, M.si AGUNG MULYA, ST PRANOTO, ST
Project manager NIP. 197705202006041009 NIP. 198503032011011001 NIP. 197705092008011007
 PERHITUNGAN KUANTITAS RENCANA ANGGARAN BIAYA ADDENDUM
NAMA KEGIATAN : REHAB TOTAL SDN TELAJUNG 02 CIKARANG BARAT
LOKASI : KEC. CIKARANG BARAT
SUMBER DANA : APBD KABUPATEN BEKASI
TAHUN ANGGARAN : 2017
NILAI KONTRAK : Rp 13.809.400.000,00
NILAI ADDENDUM : Rp 12.460.350.100,00
NO. KONTRAK : 602.3/F131-466/SPP/BGN/DPUPR/2017
NO. ADDENDUM : 602.3/F131-182/SPP-ADD/BGN/DPUPR/2017
NO. SPL : 602.3/F131-467/SPL/BGN/DPUPR/2017
11,327,591,755.39
KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p
I. PEKERJAAN PERSIAPAN (KESELURUHAN)
1 Pek. Pembersihan Lokasi Lahan Bangunan m2 10,000.00 13,400.00 134,000,000.00 10,000.00 13,400.00 134,000,000.00 TETAP 1.1830
2 Pek. Pengukuran Dan Pasangan bouwplank m' 752.20 69,000.00 51,901,800.00 752.20 69,000.00 51,901,800.00 TETAP 0.4582
3 Pembuatan Los kerja/gudang m2 16.00 999,000.00 15,984,000.00 16.00 999,000.00 15,984,000.00 TETAP 0.1411
4 Pembuatan Pagar Sementara m2 332.00 313,100.00 103,949,200.00 332.00 313,100.00 103,949,200.00 TETAP 0.9177
5 Pembuatan Laporan Dan Dokumentasi Ls 1.00 3,025,000.00 3,025,000.00 1.00 3,025,000.00 3,025,000.00 TETAP 0.0267
6 Biaya Laboratorium Tes Mutu Beton Ls 1.00 3,000,000.00 3,000,000.00 1.00 3,000,000.00 3,000,000.00 TETAP 0.0265
7 Pek. Kantor direksi m2 20.00 1,318,100.00 26,362,000.00 20.00 1,318,100.00 26,362,000.00 TETAP 0.2327
8 Pasang papan nama proyek ls 1.00 499,300.00 499,300.00 1.00 499,300.00 499,300.00 TETAP 0.0044
9 Pekerjaan Air Kerja Dan Listrik Kerja Ls 1.00 5,000,000.00 5,000,000.00 1.00 5,000,000.00 5,000,000.00 TETAP 0.0441
10 Mobilisasi dan Demobilisasi Ls 1.00 25,000,000.00 25,000,000.00 1.00 25,000,000.00 25,000,000.00 TETAP 0.2207
11 Program K3 Konstruksi Ls 1.00 10,000,000.00 10,000,000.00 1.00 10,000,000.00 10,000,000.00 TETAP 0.0883

JUMLAH PEKERJAAN PERSIAPAN 378,721,300.00 378,721,300.00 3.3434

II. PEKERJAAN ARSITEKTUR, STRUKTUR, GEDUNG UTAMA LANTAI DASAR

A. PEKERJAAN GALIAN TANAH DAN PONDASI
1 Pek. Galian tanah pondasi batu belah + Strauspeil m3 392.07 56,700.00 22,230,369.00 351.097 56,700.00 19,907,181.73 BERKURANG 0.1757
2 Pek.Urugan pasir dibawah pondasi dipadatkan t= 5 cm m3 25.03 214,100.00 5,358,923.00 14.881 214,100.00 3,186,034.47 BERKURANG 0.0281
3 Pasang pondasi batu belah (Pondasi Lajur 1) Camp 1 Pc : 5 Ps m3 175.21 913,500.00 160,054,335.00 BERKURANG -
3a Pasangan Aanstamping m3 0 0 - BERTAMBAH -
4 Pek. Pondasi Strauspeil P1 Uk. Dia 30 cm m' 2380 237,030.00 564,131,400.00 2293.200 237,030.00 543,557,196.00 BERKURANG 4.7985
5 Pek. Poer beton uk 120 x 120 cm m3 63.36 2,995,370.00 189,786,643.20 61.200 2,995,370.00 183,316,644.00 BERKURANG 1.6183
6 Pek. Poer beton uk 100 x 100 cm m3 15.5 2,995,370.00 46,428,235.00 12.000 2,995,370.00 35,944,440.00 BERKURANG 0.3173
7 Pek. Urugan kembali bekas galian pondasi dipadatkan m3 889.8 18,900.00 16,817,220.00 26.184 18,900.00 494,881.52 BERKURANG 0.0044

JUMLAH PEKERJAAN GALIAN TANAH DAN PONDASI 1,004,807,125.20 786,406,377.73 6.9424

B. PEKERJAAN STRUKTUR
1 Pek. Sloof SL1 Uk. 200x300 mm (El ± 0.000) m3 30.04 3,954,130.00 118,782,065.20 25.510 3,954,130.00 100,871,377.85 BERKURANG 0.8905
2 Pek. Sloof SL2 Uk. 200x400 mm (El ± 0.000) m3 - 3,954,130.00 - - 3,954,130.00 - -
3 Pek. Sloof SL3 Uk. 150x200 mm (El ± 0.000) m3 - 3,954,130.00 - - 3,954,130.00 - -
4 Pek. Balok B1 Uk. 300x700 mm (El + 3.85) m3 47.46 4,359,730.00 206,912,785.80 40.463 4,359,730.00 176,406,265.84 BERKURANG 1.5573
5 Pek. Balok B2 Uk. 200x400 mm (El + 3.85) m3 32.5 4,359,730.00 141,691,225.00 31.132 4,359,730.00 135,727,542.82 BERKURANG 1.1982
6 Pek. Balok B3 Uk. 250x500 mm (El + 3.85) m3 6.63 4,359,730.00 28,905,009.90 8.074 4,359,730.00 35,200,955.83 BERTAMBAH 0.3108
7 Pek. Kolom K1 Uk. 300x500 mm (El - 1.200) m3 40.2 4,589,070.00 184,480,614.00 29.415 4,589,070.00 134,987,170.57 BERKURANG 1.1917
8 Pek. Kolom K2 Uk. 300x300 mm (El ± 0.000) m3 18.72 4,589,070.00 85,907,390.40 16.419 4,589,070.00 75,345,971.36 BERKURANG 0.6652
9 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 0.000) m3 5.04 4,589,070.00 23,128,912.80 4.967 4,589,070.00 22,795,225.28 BERKURANG 0.2012
10 Pek. Ring Balok RB Kanopi Uk. 150x200 mm (El + 3.50) m3 4.32 4,589,070.00 19,824,782.40 3.651 4,589,070.00 16,754,100.67 BERKURANG 0.1479
11 Pek. Cor Kanopi Beton Tebal 10 cm m3 14.4 6,246,410.00 89,948,304.00 11.070 6,246,410.00 69,147,758.70 BERKURANG 0.6104
12 Pek. Cor Balok Lintel Uk. 150x200 mm (El + 2.60) m3 - - - -
13 Pek. Cor Beton Tumbuk R. Kelas Dan Selasar Tebal 8 cm m3 78.35 877,400.00 68,744,290.00 53.601 877,400.00 47,029,552.50 BERKURANG 0.4152
14 Pek. Cor Penulangan Plat Beton Tangga m3 14.25 4,316,200.00 61,505,850.00 12.495 4,316,200.00 53,930,621.83 BERKURANG 0.4761

JUMLAH PEKERJAAN STRUKTUR 1,029,831,229.50 868,196,543.24 7.6644

 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p

C. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps m2 383.38 238,400.00 91,397,792.00 143.424 238,400.00 34,192,281.60 BERKURANG 0.3018
2 Pek. Dinding bata Camp 1 Pc : 4 Ps m2 1150.14 218,200.00 250,960,548.00 949.888 218,200.00 207,265,561.60 BERKURANG 1.8297
3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps m2 766.76 65,000.00 49,839,400.00 329.8752 65,000.00 21,441,888.00 BERKURANG 0.1893
4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 2300.28 60,600.00 139,396,968.00 1899.776 60,600.00 115,126,425.60 BERKURANG 1.0163
5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 250 50,000.00 12,500,000.00 303.4368 50,000.00 15,171,840.00 BERTAMBAH 0.1339
6 Pas. Granito Tile Uk. 600x600 mm Warna Hitam tekstur (Main Entrance 1,2,3) m2 - 304,350.00 - 0 304,350.00 - BERTAMBAH -
7 Pas. Keramik Ukuran 400 x 400 mm Warna Krem m2 1034.4 166,850.00 172,589,640.00 681.046 166,850.00 113,632,525.10 BERKURANG 1.0031
8 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu m2 44 192,800.00 8,483,200.00 36.9148 192,800.00 7,117,173.44 BERKURANG 0.0628
9 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda m2 72 171,940.00 12,379,680.00 108.18 171,940.00 18,600,469.20 BERTAMBAH 0.1642
10 Pas. Keramik Dinding Pantry Ukuran 200 x 400 mm Warna Biru Muda m2 3.20 171,940.00 550,208.00 3.2 171,940.00 550,208.00 BERTAMBAH 0.0049
JUMLAH PEKERJAAN PASANGAN 738,097,436.00 533,098,372.54 4.7062

D. PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas. Kusen Pintu Alumunium Powdwer Coating type PJ1 Unit 1.00 31,037,850.00 31,037,850.00 1.00 31,037,850.00 31,037,850.00 TETAP 0.2740
2 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 Unit 10.00 4,671,190.00 46,711,900.00 6.00 4,671,190.00 28,027,140.00 BERKURANG 0.2474
3 Pas. Kusen Pintu Alumunium Powdwer Coating type P2 Unit 4.00 2,804,330.00 11,217,320.00 0 2,804,330.00 - BERKURANG -
4 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 Unit 3.00 2,773,470.00 8,320,410.00 4.00 2,773,470.00 11,093,880.00 BERTAMBAH 0.0979
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P4 Unit 2.00 2,403,110.00 4,806,220.00 0 2,403,110.00 - BERKURANG -
6 Pas. Kusen Pintu Alumunium Powdwer Coating type P5 Unit 1.00 4,014,280.00 4,014,280.00 0 4,014,280.00 - BERKURANG -
7 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 Unit 8.00 849,750.00 6,798,000.00 8.00 849,750.00 6,798,000.00 TETAP 0.0600
8 Pas. Kusen Pintu Alumunium Powdwer Coating type P7 Unit 2.00 1,905,220.00 3,810,440.00 2.00 1,905,220.00 3,810,440.00 TETAP 0.0336
9 Pas. Kusen Jendela Alumunium Powdwer Coating type J1 Unit 25.00 4,883,430.00 122,085,750.00 18.00 4,883,430.00 87,901,740.00 BERKURANG 0.7760
10 Pas. Kusen Jendela Alumunium Powdwer Coating type J2 Unit 14.00 3,919,180.00 54,868,520.00 12.00 3,919,180.00 47,030,160.00 BERKURANG 0.4152
11 Pas. Kusen Jendela Alumunium Powdwer Coating type J3 Unit 9.00 1,634,830.00 14,713,470.00 - 1,634,830.00 - BERKURANG -
12 Pas. Kusen Jendela Alumunium Powdwer Coating type J4 Unit - 17,772,060.00 - 0 17,772,060.00 - -
13 Pas. Kusen Jendela Alumunium Powdwer Coating type J5 Unit 3.00 26,960,140.00 80,880,420.00 3.00 26,960,140.00 80,880,420.00 TETAP 0.7140
14 Pas. Kusen & Daun Jendela Alumunium type BV 1 Unit 4.00 1,100,800.00 4,403,200.00 4.00 1,100,800.00 4,403,200.00 TETAP 0.0389
15 Pas. Alumunium Powder Coating (Kisi2 Entrance) m2 20.35 450,000.00 9,157,500.00 450,000.00 - BERKURANG -
16 Pek. Kaca Patri m2 - 86.79 427,264.53 37082288.5587 BERTAMBAH 0.3274

JUMLAH PEKERJAAN KUSEN PINTU DAN JENDELA 402,825,280.00 338,065,118.56 2.9844

E.PEKERJAAN SANITARI
1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 9.00 3,155,300.00 28,397,700.00 4.00 3,155,300.00 12,621,200.00 BERKURANG 0.1114
a Pek. Kloset Jongkok Porselen 4.00 569,200.00 2,276,800.00 BERTAMBAH 0.0201
2 Pek. Pasang Urinoir Lengkap Sekelas Toto Unit 3.00 2,813,300.00 8,439,900.00 2,813,300.00 BERKURANG -
3 Pek. Watafel - Sekelas Toto Unit 7.00 1,233,900.00 8,637,300.00 8.00 1,233,900.00 9,871,200.00 BERTAMBAH 0.0871
4 Pek. Pasang Kran Air - Sekelas Toto Unit 16.00 58,000.00 928,000.00 16.00 58,000.00 928,000.00 TETAP 0.0082
5 Pek. Kitchen Zink Sekelas Meiwa Unit 1.00 414,700.00 414,700.00 414,700.00 - BERKURANG -
6 Pek. Floor Drain - Sekelas Toto Unit 5.00 47,200.00 236,000.00 4.00 47,200.00 188,800.00 BERKURANG 0.0017
7 Pek. Kaca Cermin Unit 4.00 300,400.00 1,201,600.00 4.00 300,400.00 1,201,600.00 TETAP 0.0106

JUMLAH PEKERJAAN SANITARI 48,255,200.00 27,087,600.00 0.2391

F .PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Pek. Peng adaan Dan Pemasangan Lampu TL 2 x 36 Watt titik 49.00 249,200.00 12,210,800.00 49.0 249,200.00 12,210,800.00 TETAP 0.1078
2 Pek. Pemasangan Fitting Gantung + Lampu Esential 45 Watt titik 13.00 273,350.00 3,553,550.00 13.0 273,350.00 3,553,550.00 TETAP 0.0314
3 Pek. Pemasangan Fitting Roster + Lampu Esential 20 Watt titik 0.00 280,770.00 - - 280,770.00 - TETAP -
4 Pek. Pengadaan Dan Pemasangan Saklar Tunggal titik 17.00 276,100.00 4,693,700.00 17.0 276,100.00 4,693,700.00 TETAP 0.0414
5 Pek. Pengadaan Dan Pemasangan Saklar Ganda titik 10.00 361,100.00 3,611,000.00 10.0 361,100.00 3,611,000.00 TETAP 0.0319
6 Pek. Pengadaan Dan Pemasangan Stop Kontak 1 Phase titik 30.00 280,000.00 8,400,000.00 30.0 280,000.00 8,400,000.00 TETAP 0.0742
7 Pek. Pengadaan Dan Pemasangan Lampu HPIT 250 Watt titik 0.00 1,411,520.00 - - 1,411,520.00 - TETAP -
8 Pek. Pengadaan Dan Pemasangan Kabel NYM 3 x 2,5 Sqmm meter 220.00 33,220.00 7,308,400.00 220.0 33,220.00 7,308,400.00 TETAP 0.0645
9 Pek. Pengadaan Dan Pemasangan Kabel NYM 4 x 25 Sqmm meter 7.00 131,120.00 917,840.00 7.0 131,120.00 917,840.00 TETAP 0.0081
10 Pek. Pengadaan Dan Pemasangan Panel MDP unit 1.00 8,612,820.00 8,612,820.00 1.0 8,612,820.00 8,612,820.00 TETAP 0.0760
11 Pek. Pengadaan Dan Pemasangan Grounding Unit 1.00 1,551,550.00 1,551,550.00 1.0 1,551,550.00 1,551,550.00 TETAP 0.0137
12 BP ( Biaya Penyambungan PLN) ls 13,200.00 930.00 12,276,000.00 13,200.0 930.00 12,276,000.00 TETAP 0.1084
13 UJL ( Uang Jaminan Langganan ) ls 13,200.00 - - 13,200.0 - - TETAP -
14 SLO ( Service Layak Operasi) ls 13,200.00 60.00 792,000.00 13,200.0 60.00 792,000.00 TETAP 0.0070
15 Materai bh 2.00 6,000.00 12,000.00 2.0 6,000.00 12,000.00 TETAP 0.0001
16 Gambar Jaminan Instalasi ls 13,200.00 420.00 5,544,000.00 13,200.0 420.00 5,544,000.00 TETAP 0.0489
17 Pas. Exhausvan Bh 4.00 413,820.00 1,655,280.00 4.0 413,820.00 1,655,280.00 TETAP 0.0146
JUMLAH PEKERJAAN SANITARI 71,138,940.00 71,138,940.00 0.6280

G. PEKERJAAN PLAFOND
1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm m2 907.40 210,600.00 191,098,440.00 717.96 210,600.00 151,202,544.48 BERKURANG 1.3348
2 Pek. Plafond Gypsum Tebal 9 mm m2 -
3 Pek. List Gypsum Uk. 7 cm m' 656.00 30,300.00 19,876,800.00 535.40 30,300.00 16,222,620.00 BERKURANG 0.1432

JUMLAH PEKERJAAN PLAFOND 210,975,240.00 167,425,164.48 1.4780

H. PEKERJAAN PENGECATAN DAN LABURAN

1 Pek. Cat tembok (Vinilex Setara) m2 3,067.04 36,100.00 110,720,144.00 2514.71 36,100.00 90,781,175.40 BERKURANG 0.8014
2 Pek. Cat plafond (Vinilex Setara) m2 907.40 32,900.00 29,853,460.00 715.00 32,900.00 23,523,493.42 BERKURANG 0.2077

JUMLAH PEKERJAAN PENGECATAN 140,573,604.00 114,304,668.82 1.0091

 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p
III. PEKERJAAN ARSITEKTUR, STRUKTUR, GEDUNG UTAMA LANTAI 1

A.PEKERJAAN STRUKTUR
1 Pek. Balok B1 Uk. 300x700 mm (El + 7.85) m3 51.24 4,359,730.00 223,392,565.20 40.463 4,359,730.00 176,406,265.84 BERKURANG 1.5573
2 Pek. Balok B2 Uk. 200x400 mm (El + 7.85) m3 34.13 4,359,730.00 148,797,584.90 31.132 4,359,730.00 135,727,542.82 BERKURANG 1.1982
3 Pek. Balok B3 Uk. 250x500 mm (El + 7.85) m3 7.88 4,359,730.00 34,354,672.40 8.074 4,359,730.00 35,200,955.83 BERKURANG 0.3108
4 Pek. Kolom K1 Uk. 300x400 mm (El - 3.85) m3 32.16 4,589,070.00 147,584,491.20 29.415 4,589,070.00 134,987,170.57 BERKURANG 1.1917
5 Pek. Kolom K2 Uk. 200x200 mm (El ± 3.85) m3 8.32 4,589,070.00 38,181,062.40 16.419 4,589,070.00 75,345,971.36 BERTAMBAH 0.6652
6 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 3.85) m3 5.04 4,589,070.00 23,128,912.80 4.967 4,589,070.00 22,795,225.28 BERKURANG 0.2012
7 Pek. Ring Balok Kanopi RB Uk. 150x200 mm (El + 7.40) m3 4.32 4,589,070.00 19,824,782.40 3.651 4,589,070.00 16,754,100.67 BERKURANG 0.1479
8 Pek. Cor Kanopi Beton Tebal 10 cm m3 14.4 6,246,410.00 89,948,304.00 11.070 6,246,410.00 69,147,758.70 BERKURANG 0.6104
9 Pek. Cor Balok Lintel Uk. 150x200 mm (El + 2.60) m3 4,589,070.00 - 3.540 4,589,070.00 16,245,103.02 BERTAMBAH 0.1434
10 Pek. Cor Dan Penulangan Plat Beton Tebal 12 cm m3 103.1 6,246,410.00 644,004,871.00 93.700 6,246,410.00 585,287,650.36 BERKURANG 5.1669
11 Pek. Cor Penulangan Plat Beton Tangga m3 14.25 4,316,200.00 61,505,850.00 12.495 4,316,200.00 53,930,621.83 BERKURANG 0.4761

JUMLAH PEKERJAAN STRUKTUR 1,430,723,096.30 1,321,828,366.27 11.6691

B. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps m2 284.08 238,400.00 67,724,672.00 152.752 238,400.00 36,416,076.80 BERKURANG 0.3215
2 Pek. Dinding bata Camp 1 Pc : 4 Ps m2 1150.14 218,200.00 250,960,548.00 1016.216 218,200.00 221,738,331.20 BERKURANG 1.9575
3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps m2 766.76 65,000.00 49,839,400.00 351.3296 65,000.00 22,836,424.00 BERKURANG 0.2016
4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 2300.28 60,600.00 139,396,968.00 2032.432 60,600.00 123,165,379.20 BERKURANG 1.0873
5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 250 60,600.00 15,150,000.00 280.96 60,600.00 17,026,176.00 BERTAMBAH 0.1503
6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem m2 1034.4 166,850.00 172,589,640.00 618.33 166,850.00 103,168,360.50 BERKURANG 0.9108
7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu m2 44 171,940.00 7,565,360.00 36.9148 171,940.00 6,347,130.71 BERKURANG 0.0560
8 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda m2 72 171,940.00 12,379,680.00 108.18 171,940.00 18,600,469.20 BERTAMBAH 0.1642

JUMLAH PEKERJAAN PASANGAN 715,606,268.00 549,298,347.61 4.8492

C. PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 Unit 8.00 4,671,190.00 37,369,520.00 6.00 4,671,190.00 28,027,140.00 BERKURANG 0.2474
2 Pas. Kusen Pintu Alumunium Powdwer Coating type P2 Unit - 2,804,330.00 - - 2,804,330.00 - -
3 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 Unit 2.00 2,773,470.00 5,546,940.00 3.00 2,773,470.00 8,320,410.00 BERTAMBAH 0.0735
4 Pas. Kusen Pintu Alumunium Powdwer Coating type P4 Unit - 2,403,110.00 - - 2,403,110.00 - -
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P5 Unit 1.00 4,014,280.00 4,014,280.00 1.00 4,014,280.00 4,014,280.00 TETAP 0.0354
6 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 Unit 10.00 849,750.00 8,497,500.00 8.00 849,750.00 6,798,000.00 BERKURANG 0.0600
7 Pas. Kusen Pintu Alumunium Powdwer Coating type P7 Unit 2.00 1,905,220.00 3,810,440.00 2.00 1,905,220.00 3,810,440.00 TETAP 0.0336
8 Pas. Kusen Pintu Alumunium Powdwer Coating type J1 Unit 26.00 4,883,430.00 126,969,180.00 18.00 4,883,430.00 87,901,740.00 BERKURANG 0.7760
9 Pas. Kusen Pintu Alumunium Powdwer Coating type J2 Unit 14.00 3,919,180.00 54,868,520.00 12.00 3,919,180.00 47,030,160.00 BERKURANG 0.4152
10 Pas. Kusen Pintu Alumunium Powdwer Coating type J3 Unit 8.00 1,634,830.00 13,078,640.00 6.00 1,634,830.00 9,808,980.00 BERKURANG 0.0866
11 Pas. Kusen Pintu Alumunium Powdwer Coating type J4 Unit 1.00 17,772,060.00 17,772,060.00 - 17,772,060.00 - BERKURANG -
12 Pas. Kusen Pintu Alumunium Powdwer Coating type J5 Unit - 26,960,140.00 - 3.00 26,960,140.00 80,880,420.00 BERTAMBAH 0.7140
13 Pas. Kusen & Daun Jendela Alumunium type BV 1 Unit 4.00 1,100,800.00 4,403,200.00 4.00 1,100,800.00 4,403,200.00 TETAP 0.0389
14 Pas. Alumunium Powder Coating (Kisi2 Entrance) m2 - 450,000.00 - - 450,000.00 - -

JUMLAH PEKERJAAN KUSEN PINTU DAN JENDELA 276,330,280.00 280,994,770.00 2.4806

D. PEKERJAAN SANATARI
1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 10.00 3,155,300.00 31,553,000.00 4.00 3,155,300.00 12,621,200.00 BERKURANG 0.1114
a Pek. Kloset Jongkok Porselen Unit 4.00 569,200.00 2,276,800.00 BERTAMBAH 0.0201
2 Pek. Pasang Urinoir Lengkap Sekelas Toto Unit 3.00 2,813,300.00 8,439,900.00 3.00 2,813,300.00 8,439,900.00 TETAP 0.0745
3 Pek. Watafel - Sekelas Toto Unit 4.00 1,233,900.00 4,935,600.00 7.00 1,233,900.00 8,637,300.00 BERTAMBAH 0.0763
4 Pek. Pasang Kran Air - Sekelas Toto Unit 14.00 58,000.00 812,000.00 17.00 58,000.00 986,000.00 BERTAMBAH 0.0087
5 Pek. Floor Drain - Sekelas Toto Unit 6.00 47,200.00 283,200.00 4.00 47,200.00 188,800.00 BERKURANG 0.0017
6 Pek. Kaca Cermin Unit 2.00 300,400.00 600,800.00 3.00 300,400.00 901,200.00 BERTAMBAH 0.0080
7 Pek. Kitchen Zink Sekelas Meiwa Unit 414,700.00 - 1.00 414,700.00 414,700.00 BERTAMBAH 0.0037

JUMLAH PEKERJAAN SANITARI 46,624,500.00 34,465,900.00 0.3043

E. PEKERJAAN MEKANIKAN DAN ELEKTIKAL

1 Pek. Pengadaan Dan Pemasangan Lampu TL 2 x 36 Watt titik 40.00 249,200.00 9,968,000.00 40.00 249,200.00 9,968,000.00 TETAP 0.0880
2 Pek. Pemasangan Fitting Gantung + Lampu Esential 45 Watt titik 11.00 273,350.00 3,006,850.00 11.00 273,350.00 3,006,850.00 TETAP 0.0265
3 Pek. Pemasangan Fitting Roster + Lampu Esential 20 Watt titik - 280,770.00 - - 280,770.00 - -
3 Pek. Pengadaan Dan Pemasangan Saklar Tunggal titik 5.00 276,100.00 1,380,500.00 5.00 276,100.00 1,380,500.00 TETAP 0.0122
4 Pek. Pengadaan Dan Pemasangan Saklar Ganda titik 11.00 361,100.00 3,972,100.00 11.00 361,100.00 3,972,100.00 TETAP 0.0351
5 Pek. Pengadaan Dan Pemasangan Stop Kontak 1 Phase titik 30.00 280,000.00 8,400,000.00 30.00 280,000.00 8,400,000.00 TETAP 0.0742
7 Pek. Pengadaan Dan Pemasangan Lampu HPIT 250 Watt titik - 1,411,520.00 - - 1,411,520.00 - -
6 Pek. Pengadaan Dan Pemasangan Kabel NYM 3 x 2,5 Sqmm meter 220.00 33,220.00 7,308,400.00 220.00 33,220.00 7,308,400.00 TETAP 0.0645
7 Pek. Pengadaan Dan Pemasangan Kabel NYM 4 x 25 Sqmm meter 7.00 131,120.00 917,840.00 7.00 131,120.00 917,840.00 TETAP 0.0081
8 Pek. Pengadaan Dan Pemasangan Panel SDP unit 1.00 8,612,820.00 8,612,820.00 1.00 8,612,820.00 8,612,820.00 TETAP 0.0760
9 Pek. Pengadaan Dan Pemasangan Grounding Unit 1.00 1,551,550.00 1,551,550.00 1.00 1,551,550.00 1,551,550.00 TETAP 0.0137
10 Pas. Exhausvan Bh 2.00 413,820.00 827,640.00 2.00 413,820.00 827,640.00 TETAP 0.0073
JUMLAH PEKERJAAN ME 45,945,700.00 45,945,700.00 0.4056
 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p

F. PEKERJAAN PLAFOND
1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm m2 859.20 210,600.00 180,947,520.00 717.96 210,600.00 151,202,544.48 BERKURANG 1.3348
2 Pek. Plafond Gypsum Tebal 9 mm m2 -
3 Pek. List Gypsum Uk. 7 cm m' 716.00 30,300.00 21,694,800.00 535.40 30,300.00 16,222,620.00 BERKURANG 0.1432
BERKURANG -
JUMLAH PEKERJAAN PLAFOND 202,642,320.00 167,425,164.48 1.4780

G.PEKERJAAN PENGECATAN DAN LABURAN

1 Pek. Cat tembok (Vinilex Setara) m2 3067.04 36,100.00 110,720,144.00 2711.85 36,100.00 97,897,842.76 BERKURANG 0.8642
2 Pek. Cat plafond (Vinilex Setara) m2 907.40 32,900.00 29,853,460.00 715.00 32,900.00 23,523,493.42 BERKURANG 0.2077

JUMLAH PEKERJAAN PENGECATAN 140,573,604.00 121,421,336.18 1.0719

IV. PEKERJAAN ARSITEKTUR, STRUKTUR, GEDUNG UTAMA LANTAI 2

A. PEKERJAAN STRUKTUR
1 Pek. Balok B1 Uk. 300x700 mm m3 - -
2 Pek. Balok B2 Uk. 200x400 mm m3 - -
3 Pek. Balok B3 Uk. 250x500 mm m3 - -
1 Pek. Kolom K1 Uk. 300x300 mm (El - 1.200) m3 22.68 4,589,070.00 104,080,107.60 18.388 4,589,070.00 84,382,184.927 BERKURANG 0.7449
2 Pek. Kolom K2 Uk. 200x200 mm (El ± 7.85) m3 8.32 4,589,070.00 38,181,062.40 16.974 4,589,070.00 77,894,874.180 BERTAMBAH 0.6877
3 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 0.000) m3 5.04 4,589,070.00 23,128,912.80 4.633 4,589,070.00 21,262,934.807 BERKURANG 0.1877
4 Pek. Ring Balok RB Uk. 200x300 mm (El + 11.80) m3 23.09 4,589,070.00 105,961,626.30 35.831 4,589,070.00 164,432,324.018 BERTAMBAH 1.4516
A Pek. Ring Balok RB Uk. 200x400 mm (El + 11.30) - 4,589,070.00 - 3.824 4,589,070.00 17,547,713.960 BERTAMBAH 0.1549
5 Pek. Balok Lintel RB Uk. 150x200 mm (El + 12.20) m3 2.78 4,589,070.00 12,757,614.60 2.819 4,589,070.00 12,934,777.378 BERTAMBAH 0.1142
6 Pek. Ring Balok Kanopi RB Uk. 150x200 mm (El + 11.40) m3 4.32 4,589,070.00 19,824,782.40 3.651 4,589,070.00 16,754,100.670 BERKURANG 0.1479
7 Pek. Cor Kanopi Beton Tebal 10 cm m3 14.4 6,246,410.00 89,948,304.00 7.224 6,246,410.00 45,125,779.816 BERKURANG 0.3984
7a Pek. Cor Dan Penulangan Plat Beton Tebal 12 cm m3 - 6,246,410.00 - 93.700 6,246,410.00 585,287,650.356 BERTAMBAH 5.1669
8 Pek. Cor Dan Penulangan Plat Beton Tebal 10 cm m3 14 6,246,410.00 87,449,740.00 - 6,246,410.00 - BERKURANG -
9 Pek. Cor Penulangan Plat Beton Tangga m3 14.25 4,316,200.00 61,505,850.00 12.495 4,316,200.00 53,930,621.829 BERKURANG 0.4761

JUMLAH PEKERJAAN STRUKTUR 542,838,000.10 1,079,552,961.943 9.5303

B. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps m2 284.08 238,400.00 67,724,672.00 152.752 238,400.00 36,416,076.80 BERKURANG 0.3215
2 Pek. Dinding bata Camp 1 Pc : 4 Ps m2 1150.14 218,200.00 250,960,548.00 1007.984 218,200.00 219,942,108.80 BERKURANG 1.9416
3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps m2 766.76 65,000.00 49,839,400.00 351.3296 65,000.00 22,836,424.00 BERKURANG 0.2016
4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 2300.28 60,600.00 139,396,968.00 2015.968 60,600.00 122,167,660.80 BERKURANG 1.0785
5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 250 50,000.00 12,500,000.00 280.96 50,000.00 14,048,000.00 BERTAMBAH 0.1240
6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem m2 1034.4 166,850.00 172,589,640.00 644.1312 166,850.00 107,473,290.72 BERKURANG 0.9488
7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu m2 44 171,940.00 7,565,360.00 36.9148 171,940.00 6,347,130.71 BERKURANG 0.0560
8 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda m2 72 171,940.00 12,379,680.00 108.18 171,940.00 18,600,469.20 BERTAMBAH 0.1642

JUMLAH PEKERJAAN PASANGAN 712,956,268.00 547,831,161.03 4.8363

C. PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas. Kusen Pintu Alumunium Powdwer Coating type PJ1 Unit - -
2 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 Unit 9.00 4,671,190.00 42,040,710.00 7.00 4,671,190.00 32,698,330.00 BERKURANG 0.2887
3 Pas. Kusen Pintu Alumunium Powdwer Coating type P2 Unit - 2,804,330.00 - - 2,804,330.00 - -
4 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 Unit 2.00 2,773,470.00 5,546,940.00 3.00 2,773,470.00 8,320,410.00 BERTAMBAH 0.0735
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P4 Unit - 2,403,110.00 - - 2,403,110.00 - -
6 Pas. Kusen Pintu Alumunium Powdwer Coating type P5 Unit 1.00 4,014,280.00 4,014,280.00 1.00 4,014,280.00 4,014,280.00 TETAP 0.0354
7 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 Unit 10.00 849,750.00 8,497,500.00 8.00 849,750.00 6,798,000.00 BERKURANG 0.0600
8 Pas. Kusen Pintu Alumunium Powdwer Coating type P7 Unit 2.00 1,905,220.00 3,810,440.00 2.00 1,905,220.00 3,810,440.00 TETAP 0.0336
9 Pas. Kusen Jendela Alumunium Powdwer Coating type J1 Unit 30.00 4,883,430.00 146,502,900.00 18.00 4,883,430.00 87,901,740.00 BERKURANG 0.7760
10 Pas. Kusen Jendela Alumunium Powdwer Coating type J2 Unit 12.00 3,919,180.00 47,030,160.00 13.00 3,919,180.00 50,949,340.00 BERTAMBAH 0.4498
11 Pas. Kusen Jendela Alumunium Powdwer Coating type J3 Unit 9.00 1,634,830.00 14,713,470.00 7.00 1,634,830.00 11,443,810.00 BERKURANG 0.1010
12 Pas. Kusen Jendela Alumunium Powdwer Coating type J4 Unit - 17,772,060.00 - - 17,772,060.00 - -
13 Pas. Kusen Jendela Alumunium Powdwer Coating type J5 Unit - 26,960,140.00 - 3.00 26,960,140.00 80,880,420.00 BERTAMBAH 0.7140
14 Pas. Kusen & Daun Jendela Alumunium type BV 1 Unit 4.00 1,100,800.00 4,403,200.00 4.00 1,100,800.00 4,403,200.00 TETAP 0.0389
14 Pas. Alumunium Powder Coating (Kisi2 Entrance) - 450000 450000
JUMLAH PEKERJAAN KUSEN PINTU DAN JENDELA 276,559,600.00 291,219,970.00 2.5709
 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p
D. PEKERJAAN ATAP
ATAP POLYCARBONAT
1 Atap Polycarbonat m2 58.86 163,470.00 9,621,844.20 BERKURANG -
58.86 485,000.00 28,547,100.00 BERTAMBAH 0.2520
2 Besi Hollow m' 202.88 114,980.00 23,327,142.40 114,980.00 - BERKURANG -
ATAP BAJA IWF -
1 Rangka Baja Atap IWF 200.100.5,5.8 kg 20751.69 25,000.00 518,792,250.00 25,000.00 - BERKURANG -
a Anchort Bolt D 16 mm Pcs 272.00 96,500.00 272.00 96,500.00 26,248,000.00 BERTAMBAH 0.2317
b Best Plate 12 mm Kg 2,119.50 16,500.00 2,119.50 16,500.00 34,971,750.00 BERTAMBAH 0.3087
Best Plate 10 mm Kg 2,859.91 16,500.00 2,859.91 16,500.00 47,188,548.00 BERTAMBAH 0.4166
Best Plate 8 mm Kg 1,814.92 16,500.00 1,814.92 16,500.00 29,946,180.00 BERTAMBAH 0.2644
Best Plate 6 mm Kg 768.67 16,500.00 768.67 16,500.00 12,683,088.00 BERTAMBAH 0.1120
Kolom WF. 200.100.5,5.8 Kg 1,914.88 25,000.00 1,914.88 25,000.00 47,872,000.00 BERTAMBAH 0.4226
Rafter WF. 200.100.5,5.8 Kg 11,348.48 25,000.00 11,348.48 25,000.00 283,712,000.00 BERTAMBAH 2.5046
Ex WF Rafter 200.100.5,5.8 Kg 1,134.85 25,000.00 1,134.85 25,000.00 28,371,200.00 BERTAMBAH 0.2505
Balok WF. 200.100.5,5.8 Kg 4,505.60 25,000.00 4,505.60 25,000.00 112,640,000.00 BERTAMBAH 0.9944
Ex. WF Balok WF. 200.100.5,5.8 Kg 450.56 25,000.00 450.56 25,000.00 11,264,000.00 BERTAMBAH 0.0994
Pipa 6" ( Dudukan Jurai ) Kg 201.17 16,000.00 201.17 16,000.00 3,218,773.33 BERTAMBAH 0.0284
-
Sagrod / Tali Angin Besi Beton D 8 mm Kg 384.00 16,000.00 384.00 16,000.00 6,144,000.00 BERTAMBAH 0.0542
Trekstang Besi Beton D 16 mm Kg 788.40 16,000.00 788.40 16,000.00 12,614,400.00 BERTAMBAH 0.1114
Spanmur M16 Pcs 68.00 82,500.00 68.00 82,500.00 5,610,000.00 BERTAMBAH 0.0495
Baut HTB M20 Pcs 992.00 12,500.00 992.00 12,500.00 12,400,000.00 BERTAMBAH 0.1095
Baut HTB M16 Pcs 1,496.00 10,500.00 1,496.00 10,500.00 15,708,000.00 BERTAMBAH 0.1387
Baut HTB M12 Pcs 2,208.00 8,500.00 2,208.00 8,500.00 18,768,000.00 BERTAMBAH 0.1657
-
-
Finishing Cat Zinchromate Kg 33,965.45 1,000.00 33,965.45 1,000.00 33,965,445.33 BERTAMBAH 0.2998
Ongkos Kirim Material kelokasi Proyek Ls 1.00 6,500,000.00 1.00 6,500,000.00 6,500,000.00 BERTAMBAH 0.0574
-
Rangka kuda-kuda baja profil siku 60.60.5 kg
2 Pemasangan Baja Kanal C Gording kg 7223.18 25,000.00 180,579,500.00 - BERKURANG -
Gording CNP 125.50.20.2,3 Kg 5,674.50 16,000.00 5,674.50 16,000.00 90,792,000.00 BERTAMBAH 0.8015
3 Penutup Atap Onduline m2 2077.35 317,000.00 658,519,950.00 1,151.40 317,000.00 364,993,800.00 BERKURANG 3.2222
4 Nok Atap Onduline m' 211.47 279,000.00 59,000,130.00 212.00 279,000.00 59,148,000.00 BERTAMBAH 0.5222
Penutup Atap genteng m2 - - - - -
Nok Atap Genteng m' - - - - -
Pasangan Kaso dan Reng m2 - - - - -
Kaso Baja Ringan M2 1,286.00 68,500.00 1,286.00 68,500.00 88,091,000.00 BERTAMBAH 0.7777
Pasangan Balok Bubungan m' - - - - - TETAP
Pasangan Papan Ruiter m' - - - - - TETAP
5 Pek. Lapisan Alumunium Foil Dan Roof Mesh m-2,5 m2 2077.35 26,100.00 54,218,835.00 - BERKURANG -
Alluminium Foil + Roof mesh 2 mm M2 1,286.00 56,500.00 1,286.00 56,500.00 72,659,000.00 BERTAMBAH 0.6414
6 Pek, Lisplank GRC m' 362.05 76,960.00 27,863,368.00 362.05 76,960.00 27,863,368.00 TETAP 0.2460
-
JUMLAH PEKERJAAN ATAP 1,531,923,019.60 1,481,919,652.67 13.0824

E. PEKERJAAN SANITARI
1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 10.00 3,155,300.00 31,553,000.00 4.00 3,155,300.00 12,621,200.00 BERKURANG 0.1114
a Pek. Kloset Jongkok Porselen Unit 4.00 569,200.00 2,276,800.00 0.0201
2 Pek. Pasang Urinoir Lengkap Sekelas Toto Unit 3.00 2,813,300.00 8,439,900.00 3.00 2,813,300.00 8,439,900.00 TETAP 0.0745
3 Pek. Watafel - Sekelas Toto Unit 4.00 1,233,900.00 4,935,600.00 7.00 1,233,900.00 8,637,300.00 BERTAMBAH 0.0763
4 Pek. Pasang Kran Air - Sekelas Toto Unit 14.00 58,000.00 812,000.00 17.00 58,000.00 986,000.00 BERTAMBAH 0.0087
5 Pek. Floor Drain - Sekelas Toto Unit 6.00 47,200.00 283,200.00 4.00 47,200.00 188,800.00 BERKURANG 0.0017
6 Pek. Kaca Cermin Unit 2.00 300,400.00 600,800.00 3.00 300,400.00 901,200.00 BERTAMBAH 0.0080
7 Pek. Kitchen Zink Sekelas Meiwa Unit - 414,700.00 - 1.00 414,700.00 414,700.00 TETAP 0.0037
JUMLAH PEKERJAAN SANITARI 46,624,500.00 34,465,900.00 0.3043

F. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Pek. Pengadaan Dan Pemasangan Lampu TL 2 x 36 Watt titik 48.00 249,200.00 11,961,600.00 48.00 249,200.00 11,961,600.00 TETAP 0.1056
2 Pek. Pemasangan Fitting Gantung + Lampu Esential 45 Watt titik 11.00 273,350.00 3,006,850.00 11.00 273,350.00 3,006,850.00 TETAP 0.0265
3 Pek. Pemasangan Fitting Roster + Lampu Esential 20 Watt titik 0.00 280,770.00 - - 280,770.00 - TETAP -
4 Pek. Pengadaan Dan Pemasangan Saklar Tunggal titik 6.00 276,100.00 1,656,600.00 6.00 276,100.00 1,656,600.00 TETAP 0.0146
5 Pek. Pengadaan Dan Pemasangan Saklar Ganda titik 11.00 361,100.00 3,972,100.00 11.00 361,100.00 3,972,100.00 TETAP 0.0351
6 Pek. Pengadaan Dan Pemasangan Stop Kontak 1 Phase titik 30.00 280,000.00 8,400,000.00 30.00 280,000.00 8,400,000.00 TETAP 0.0742
7 Pek. Pengadaan Dan Pemasangan Lampu HPIT 250 Watt titik 0.00 1,411,520.00 - - 1,411,520.00 - TETAP -
8 Pek. Pengadaan Dan Pemasangan Kabel NYM 3 x 2,5 Sqmm meter 220.00 33,220.00 7,308,400.00 220.00 33,220.00 7,308,400.00 TETAP 0.0645
9 Pek. Pengadaan Dan Pemasangan Kabel NYM 4 x 25 Sqmm meter 7.00 131,120.00 917,840.00 7.00 131,120.00 917,840.00 TETAP 0.0081
10 Pek. Pengadaan Dan Pemasangan Panel SDP unit 1.00 8,612,820.00 8,612,820.00 1.00 8,612,820.00 8,612,820.00 TETAP 0.0760
11 Pek. Pengadaan Dan Pemasangan Penangkal Petir ls 1.00 4,500,000.00 4,500,000.00 1.00 4,500,000.00 4,500,000.00 TETAP 0.0397
12 Pas. Exhausvan Bh 2.00 413,820.00 827,640.00 2.00 413,820.00 827,640.00 TETAP 0.0073
JUMLAH PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 51,163,850.00 51,163,850.00 0.4517
 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p

G. PEKERJAAN PLAFOND
1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm m2 961.6 210,600.00 202,512,960.00 717.96 210,600.00 151,202,544.48 BERKURANG 1.3348
2 Pek. Plafond Gypsum Tebal 9 mm m2 961.6
3 Pek. List Gypsum Uk. 7 cm m' 750 30,300.00 22,725,000.00 535.40 30,300.00 16,222,620.00 BERKURANG 0.1432

JUMLAH PEKERJAAN PLAFOND 225,237,960.00 167,425,164.48 1.4780

G.PEKERJAAN PENGECATAN DAN LABURAN

1 Pek. Cat tembok (Vinilex Setara) m2 3067.04 36,100.00 110,720,144.00 2711.85 36,100.00 97,897,842.76 BERKURANG 0.8642
2 Pek. Cat plafond (Vinilex Setara) m2 907.4 32,900.00 29,853,460.00 715.00 32,900.00 23,523,493.42 BERKURANG 0.2077

JUMLAH PEKERJAAN PENGECATAN 140,573,604.00 121,421,336.18 1.0719

V. PEKERJAAN ARSITEKTUR, STRUKTUR, ME MUSHOLA DAN KANTIN

A. PEKERJAAN STRUKTUR
1 Pek. Sloof SL3 Uk. 150x200 mm (El ± 0.000) m3 1.97 4,359,730.00 8,588,668.10 BERKURANG -
2 Pek. Kolom K1 Uk. 150x200 mm (El - 1.200) m3 4,589,070.00 - BERKURANG -
3 Pek. Kolom K1 Uk. 300x300 mm (El - 1.200) m3 1.44 4,589,070.00 6,608,260.80 BERKURANG -
4 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 0.000) m3 1.35 4,589,070.00 6,195,244.50 BERKURANG -
5 Pek. Ring Balok RB Uk. 150x200 mm (El + 3.50) m3 1.97 4,589,070.00 9,040,467.90 BERKURANG -

JUMLAH PEKERJAAN STRUKTUR 30,432,641.30 - -

B. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps m2 17.60 238,400.00 4,195,840.00 BERKURANG -
2 Pek. Dinding bata Camp 1 Pc : 4 Ps m2 158.40 218,200.00 34,562,880.00 BERKURANG -
3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps m2 35.20 65,000.00 2,288,000.00 BERKURANG -
4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 316.80 60,600.00 19,198,080.00 BERKURANG -
5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps m2 56.00 50,000.00 2,800,000.00 BERKURANG -
6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem m2 98.00 166,850.00 16,351,300.00 BERKURANG -
7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu m2 24.00 192,800.00 4,627,200.00 BERKURANG -
8 Pas. Keramik Dinding KM+Wudlu Ukuran 200 x 400 mm Warna Abu Muda m2 64.00 171,940.00 11,004,160.00 BERKURANG -

JUMLAH PEKERJAAN PASANGAN 95,027,460.00 - -

C. PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 Unit 2.00 4,671,190.00 9,342,380.00 BERKURANG -
2 Pas. Kusen Pintu Alumunium Powdwer Coating type P2 Unit - 2,773,470.00 - BERKURANG -
3 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 Unit - 2,403,110.00 - BERKURANG -
4 Pas. Kusen Pintu Alumunium Powdwer Coating type P4 - 4,014,280.00 - BERKURANG -
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 Unit 4.00 849,750.00 3,399,000.00 BERKURANG -
6 Pas. Kusen jendela Alumunium Powdwer Coating type J1 Unit 2.00 4,883,430.00 9,766,860.00 BERKURANG -
7 Pas. Kusen jendela Alumunium Powdwer Coating type J2 Unit 4.00 3,919,180.00 15,676,720.00 BERKURANG -
-
JUMLAH PEKERJAAN KUSEN DAN PINTU 38,184,960.00 -

D. PEKERJAAN ATAP
1 Kuda-kuda Baja Profil I, WF 150.75.5.7 kg 1,384.75 25,000.00 34,618,750.00 BERKURANG -
Kuda-kuda Baja Profil double siku 60.60.5 kg - 25,000.00 - BERKURANG -
2 Pemasangan Baja Kanal C Gording kg 481.73 26,600.00 12,814,018.00 BERKURANG -
Pasangan Kaso dan Reng m2 - - BERKURANG -
3 Penutup Atap Onduline m2 197.40 317,000.00 62,575,800.00 BERKURANG -
4 Nok Atap Onduline m' 32.00 279,000.00 8,928,000.00 BERKURANG -
Penutup Atap Genteng m2 - - BERKURANG -
Nok Atap Genteng m' - - BERKURANG -
Pasangan Balok Bubungan m' - - BERKURANG -
Pasangan Papan Ruiter m' - - BERKURANG -
5 Pek. Lapisan Alumunium Foil Dan Roof Mesh m-2,5 m2 197.40 26,100.00 5,152,140.00 BERKURANG -
6 Pek, Lisplank GRC m' 48.80 317,000.00 15,469,600.00 BERKURANG -
-
JUMLAH PEKERJAAN ATAP 139,558,308.00 - -

E. PEKERJAAN SANITARI
1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 2 3,155,300.00 6,310,600.00 BERKURANG -
2 Pek. Watafel - Sekelas Toto Unit 2 1,233,900.00 2,467,800.00 BERKURANG -
3 Pek. Pasang Kran Air - Sekelas Toto Unit 4 58,000.00 232,000.00 BERKURANG -
4 Pek. Floor Drain - Sekelas Toto Unit 4 47,200.00 188,800.00 BERKURANG -
5 Pek. Kaca Cermin Unit 2 300,400.00 600,800.00 BERKURANG -

JUMLAH PEKERJAAN SANITARI 9,800,000.00 - -

 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p

F. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Pek. Pengadaan Dan Pemasangan Lampu TL 2 x 36 Watt titik 4.00 249,200.00 996,800.00 BERKURANG -
2 Pek. Pemasangan Fitting Gantung + Lampu Esential 45 Watt titik 2.00 273,350.00 546,700.00 BERKURANG -
3 Pek. Pemasangan Fitting Roster + Lampu Esential 20 Watt titik 2.00 280,770.00 561,540.00 BERKURANG -
4 Pek. Pengadaan Dan Pemasangan Saklar Tunggal titik 3.00 276,100.00 828,300.00 BERKURANG -
5 Pek. Pengadaan Dan Pemasangan Saklar Ganda titik 3.00 361,100.00 1,083,300.00 BERKURANG -
6 Pek. Pengadaan Dan Pemasangan Stop Kontak 1 Phase titik 4.00 280,000.00 1,120,000.00 BERKURANG -
7 Pek. Pengadaan Dan Pemasangan Kabel NYM 3 x 2,5 Sqmm meter 220.00 1,411,520.00 310,534,400.00 BERKURANG -
8 Pek. Pengadaan Dan Pemasangan Kabel NYM 4 x 25 Sqmm meter 7.00 33,220.00 232,540.00 BERKURANG -
9 Pek. Pengadaan Dan Pemasangan Panel MDP unit 1.00 3,500,000.00 3,500,000.00 BERKURANG -
10 Pek. Pengadaan Dan Pemasangan Penangkal Petir ls 1.00 4,500,000.00 4,500,000.00 BERKURANG -
11 Pas. Exhausvan Bh 2.00 413,820.00 827,640.00 BERKURANG -
JUMLAH PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 324,731,220.00 - -

G. PEKERJAAN PLAFOND
1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm m2 145.6 210,600.00 30,663,360.0 BERKURANG -
2 Pek. Plafond Gypsum Tebal 9 mm m2 145.6 - -
3 Pek. List Gypsum Uk. 7 cm m' 40 30,300.00 1,212,000.0 BERKURANG -

JUMLAH PEKERJAAN PLAFOND 31,875,360.0 - -

H. PEKERJAAN PENGECATAN DAN LABURAN

1 Pek. Cat tembok (Vinilex Setara) m2 316.8 36,100.00 11,436,480.00 BERKURANG -
2 Pek. Cat plafond (Vinilex Setara) m2 145.6 32,900.00 4,790,240.00 BERKURANG -

JUMLAH PEKERJAAN PENGECATAN DAN LABURAN 16,226,720.00 - -

VI. PEKERJAAN RUANG LUAR

A PEKERJAAN LAPANGAN BASKET m2 608.00 720,000.00 437,760,000.00 BERKURANG -

B PEKERJAAN PAVING m2 223.00 171,300.00 38,199,900.00 252.00 171,300.00 43,167,600.00 BERTAMBAH 0.3811
C PEKERJAAN PAS. KANSTEEN m' 110.00 95,000.00 10,450,000.00 BERKURANG -
D COR BETON m3 40.674 6,246,410.00 40.67 6,246,410.00 254,066,480.34 BERTAMBAH 2.2429
E ACIAN TANGGA m2 124.971845568 65,000.00 124.97 65,000.00 8,123,169.96 BERTAMBAH 0.0717
Kolom Praktis m3 0.22725 4,589,070.00 0.23 4,589,070.00 1,042,866.16 BERTAMBAH 0.0092
Pagar Tangga m2 7.58571314489 238,400.00 7.58571314489 238,400.00 1,808,434.01 BERTAMBAH 0.0160
F PELESTERAN&ACIAN m2 127.78 65,000.00 127.78 65,000.00 8,305,700.00 BERTAMBAH 0.0733
G Ground Water Tank - -
Pekerjaan Galian Gwt m3 26.4 56,700.00 26.4 56,700.00 1,496,880.00 BERTAMBAH 0.0132
Pek Urukan t= 10cm m3 1.296 214,100.00 1.296 214,100.00 277,473.60 BERTAMBAH 0.0024
Pek Lantai Kerja t= 5cm m3 0.6 877,400.00 0.6 877,400.00 526,440.00 BERTAMBAH 0.0046
Pek. Dinding bertulang m3 6.3 4,359,730.00 6.3 4,359,730.00 27,466,299.00 BERTAMBAH 0.2425
Pek keramik 40x40 m2 12 166,850.00 12 166,850.00 2,002,200.00 BERTAMBAH 0.0177
Pekerjaan PlatGWT m3 2.4 6,246,410.00 2.4 6,246,410.00 14,991,384.00 BERTAMBAH 0.1323
Penutup GWT m3 2.4 6,246,410.00 2.4 6,246,410.00 14,991,384.00 BERTAMBAH 0.1323
Bak Control m3 0.032 877,400.00 0.032 877,400.00 28,076.80 BERTAMBAH 0.0002
Pekerjaan Waterprofing coating m2 24 65,000.00 24 65,000.00 1,560,000.00 BERTAMBAH 0.0138
Kolom 15 x 20 m3 0.18 4,589,070.00 0.18 4,589,070.00 826,032.60 BERTAMBAH 0.0073
Ring Balok 15 x 20 m3 0.48 4,589,070.00 0.48 4,589,070.00 2,202,753.60 BERTAMBAH 0.0194
-
H RUMAH MESIN -
Pek. Dinding bertulang m3 2.25 4,359,730.00 2.25 4,359,730.00 9,809,392.50 BERTAMBAH 0.0866
Penutup Dak m3 2 6,246,410.00 2 6,246,410.00 12,492,820.00 BERTAMBAH 0.1103
Kolom 15 x 20 m3 0.18 4,589,070.00 0.18 4,589,070.00 826,032.60 BERTAMBAH 0.0073
Ring Balok 15 x 20 m3 0.3 4,589,070.00 0.3 4,589,070.00 1,376,721.00 BERTAMBAH 0.0122
-
I Ring Balok 10X25 m3 4.5198 4,589,070.00 4.5198 4,589,070.00 20,741,678.59 BERTAMBAH 0.1831
-
-
J Aclan Kanopi m2 585.7875 65,000.00 585.7875 65,000.00 38,076,187.50 BERTAMBAH 0.3361
-
K PEKERJAAN BIOFIL m3 16 877,400.00 16 877,400.00 14,038,400.00 BERTAMBAH 0.1239
-
 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p
L PEKERJAAN SALURAN RABAT -
a Galian m3 24.376 56,700.00 24.376 56,700.00 1,382,119.20 BERTAMBAH 0.0122
b Passir Uruk m3 3.047 214,100.00 3.047 214,100.00 652,362.70 BERTAMBAH 0.0058
c Cor Lantai m3 10.9692 877,400.00 10.9692 877,400.00 9,624,376.08 BERTAMBAH 0.0850
d Pasangan Bata m3 100.59 238400.00 100.59 238,400.00 23,980,656.00 BERTAMBAH 0.2117
e Pelesteran dan acian m2 310.872 65,000.00 310.872 65,000.00 20,206,680.00 BERTAMBAH 0.1784
f Bak kontrol m2 0.575 877,400.00 0.575 877,400.00 504,505.00 0.0045
g L 4x4 kg 156.5656 24,300.00 3,804,544.08 BERTAMBAH 0.0336
h besi kg 262.305904165 11,900.00 3,121,440.26 BERTAMBAH 0.0276
-
M RING BALOK DOUBLE 30X20 m3 5.518464 4,589,070.00 5.518464 4,589,070.00 25,324,617.59 BERTAMBAH 0.2236
N PEKERJAAN URUKAN SEMUA RUANG m3 655.163168 122,300.00 655.163168 122,300.00 80,126,455.45 BERTAMBAH 0.7074
-
-
O PEK. GRIIL SALURAN -
L 4x4 kg 128.8 24,300.00 128.8 24,300.00 3,129,840.00 BERTAMBAH 0.0276
besi kg 215.788145393 11,900.00 215.788145393 11,900.00 2,567,878.93 BERTAMBAH 0.0227
-
-
P PEKERJAAN PAGAR kORIDOR LANTAI 1&2 -
Ring balok 10/15 m3 2.652 4,589,070.00 2.652 4,589,070.00 12,170,213.64 BERTAMBAH 0.1074
Pagar Dinding m2 212.16 238,400.00 212.16 238,400.00 50,578,944.00 BERTAMBAH 0.4465
Acian&Plester m2 559.13 65,000.00 559.13 65,000.00 36,343,450.00 BERTAMBAH 0.3208
-

JUMLAH PEKERJAAN RUANG LUAR 486,409,900.00 753,762,489.18 6.6542

TOTAL PEKERJAAN 11,583,794,494.00 10,334,586,155.39 91.2337

A. PLAMBING
I. AIR BERSIH
1.1. Peralatan Utama Air Bersih
a. Site Development
1 Sumur Dangkal lot 1.00 47,875,000.00 47,875,000.00 1.00 47,875,000.00 47,875,000.00 0.4226
Lengkap dengan
- Pompa Submersible,Kap 300 Lpm,H 40 m, Daya 7,5KW
- Pemipaan,Aksesories dan Material Bantu
- Panel kontrol dan kabel kontrol
- Perijinan
- Testing commisioning
2 Pemipaan PPRPN 10
- Pipa PPRPN 10 Dia. 40 mm meter 217.00 97,000.00 21,049,000.00 217.00 97,000.00 21,049,000.00 0.1858
- Pipa PPRPN 10 Dia. 50 mm meter 17.00 147,300.00 2,504,100.00 17.00 147,300.00 2,504,100.00 0.0221
3 Aksesories & Valve
Box Kontrol
- Water Meter Dia. 40 mm buah 1.00 2,534,700.00 2,534,700.00 1.00 2,534,700.00 2,534,700.00 0.0224
4 Fiiting dan Support ls 1.00 7,369,500.00 7,369,500.00 1.00 7,369,500.00 7,369,500.00 0.0651
5 Transfer Pump P.AB 1 & 2
- Pompa: Type Centrifugal End Suction,Kap. 130 lpm,Head Unit 2.00 15,515,100.00 31,030,200.00 2.00 15,515,100.00 31,030,200.00 0.2739
(Include Kabel Kontrol,Panel Kontrol)
- Gate Valve 5K Dia. 50 mm buah 2.00 1,173,900.00 2,347,800.00 2.00 1,173,900.00 2,347,800.00 0.0207
- Gate Valve 5K Dia. 40 mm buah 2.00 978,300.00 1,956,600.00 2.00 978,300.00 1,956,600.00 0.0173
- Strainer 5K Dia. 50 mm buah 2.00 1,931,500.00 3,863,000.00 2.00 1,931,500.00 3,863,000.00 0.0341
- Strainer 5K Dia. 40 mm buah 2.00 1,574,200.00 3,148,400.00 2.00 1,574,200.00 3,148,400.00 0.0278
- Flexible Joint 5K Dia. 40 mm buah 2.00 920,700.00 1,841,400.00 2.00 920,700.00 1,841,400.00 0.0163
- Flexible Joint 5K Dia. 50 mm buah 2.00 1,127,200.00 2,254,400.00 2.00 1,127,200.00 2,254,400.00 0.0199
- Check Valve 5K Dia. 65 mm buah 2.00 1,413,300.00 2,826,600.00 2.00 1,413,300.00 2,826,600.00 0.0250
- Check Valve 5K Dia. 80 mm buah 2.00 1,810,900.00 3,621,800.00 2.00 1,810,900.00 3,621,800.00 0.0320
- Presure Gauge buah 2.00 541,000.00 1,082,000.00 2.00 541,000.00 1,082,000.00 0.0096
- Presure Swicth buah 2.00 541,000.00 1,082,000.00 2.00 541,000.00 1,082,000.00 0.0096
- Header PPRPN 10 Dia. 40 buah 1.00 1,034,200.00 1,034,200.00 1.00 1,034,200.00 1,034,200.00 0.0091
- Safety Valve 5K Dia. 50 mm buah 1.00 5,046,600.00 5,046,600.00 1.00 5,046,600.00 5,046,600.00 0.0446
- Sight Glass 5K Dia. 50 mm buah 1.00 766,000.00 766,000.00 1.00 766,000.00 766,000.00 0.0068
- Flow Meter
 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p
b. Lantai Dasar
1 Ground Water Tank Kap. 18m3 unit 1.00 Incluude Struktur
2 Pemipaan PVC AW
- Pipa PVC AW Dia. 15 mm meter 90.00 11,800.00 1,062,000.00 90.00 11,800.00 1,062,000.00 0.0094
- Pipa PVC AW Dia. 20 mm meter 36.00 17,900.00 644,400.00 36.00 17,900.00 644,400.00 0.0057
- Pipa PVC AW Dia. 25 mm meter 4.00 25,300.00 101,200.00 4.00 25,300.00 101,200.00 0.0009
- Pipa PVC AW Dia. 32 mm meter 40.00 30,000.00 1,200,000.00 40.00 30,000.00 1,200,000.00 0.0106
- Pipa PVC AW Dia. 40 mm meter 2.00 42,400.00 84,800.00 2.00 42,400.00 84,800.00 0.0007
- Pipa PVC AW Dia. 50 mm meter 8.00 55,100.00 440,800.00 8.00 55,100.00 440,800.00 0.0039
3 Aksesories & Valve 0.00
- Gate Valve 5K Dia. 20 mm buah 3.00 141,800.00 425,400.00 3.00 141,800.00 425,400.00 0.0038
- Gate Valve 5K Dia. 25 mm buah 1.00 227,700.00 227,700.00 1.00 227,700.00 227,700.00 0.0020
- Gate Valve 5K Dia. 32 mm buah 1.00 328,800.00 328,800.00 1.00 328,800.00 328,800.00 0.0029
- Gate Valve 5K Dia. 40 mm buah 2.00 978,300.00 1,956,600.00 2.00 978,300.00 1,956,600.00 0.0173
4 Fiiting dan Support ls 1.00 1,236,400.00 1,236,400.00 1.00 1,236,400.00 1,236,400.00 0.0109

c. Roof Plan
1 Toren Stainless Steel Kap. 1 m3 Unit 1.00 9,695,300.00 9,695,300.00 1.00 9,695,300.00 9,695,300.00 0.0856
2 Toren Stainless Steel Kap. 2 m3 Unit 2.00 13,123,100.00 26,246,200.00 2.00 13,123,100.00 26,246,200.00 0.2317
3 Aksesories & Valve
- Gate Valve 5K Dia. 40 mm buah 8.00 978,300.00 7,826,400.00 8.00 978,300.00 7,826,400.00 0.0691
- Gate Valve 5K Dia. 50 mm buah 2.00 1,173,900.00 2,347,800.00 2.00 1,173,900.00 2,347,800.00 0.0207
- Check Valve 5K Dia. 80 mm buah 2.00 1,810,900.00 3,621,800.00 2.00 1,810,900.00 3,621,800.00 0.0320
Header PPRPN 10 Dia. 80 buah 2.00 1,034,200.00 2,068,400.00 2.00 1,034,200.00 2,068,400.00 0.0183
d. Lantai 1
1 Pemipaan PVC AW
- Pipa PVC AW Dia. 15 mm meter 26.00 11,800.00 306,800.00 26.00 11,800.00 306,800.00 0.0027
- Pipa PVC AW Dia. 20 mm meter 11.00 17,900.00 196,900.00 11.00 17,900.00 196,900.00 0.0017
- Pipa PVC AW Dia. 25 mm meter 5.00 25,300.00 126,500.00 5.00 25,300.00 126,500.00 0.0011
- Pipa PVC AW Dia. 32 mm meter 19.00 30,000.00 570,000.00 19.00 30,000.00 570,000.00 0.0050
- Pipa PVC AW Dia. 40 mm meter 2.00 42,400.00 84,800.00 2.00 42,400.00 84,800.00 0.0007
- Pipa PVC AW Dia. 50 mm meter 8.00 55,100.00 440,800.00 8.00 55,100.00 440,800.00 0.0039
2 Aksesories & Valve
- Gate Valve 5K Dia. 20 mm buah 1.00 141,800.00 141,800.00 1.00 141,800.00 141,800.00 0.0013
- Gate Valve 5K Dia. 25 mm buah 3.00 227,700.00 683,100.00 3.00 227,700.00 683,100.00 0.0060
- Check Valve 5K Dia. 32 mm buah 1.00 269,000.00 269,000.00 1.00 269,000.00 269,000.00 0.0024
- Check Valve 5K Dia. 40 mm buah 1.00 809,000.00 809,000.00 1.00 809,000.00 809,000.00 0.0071
3 Fiiting dan Support ls 1.00 604,100.00 604,100.00 1.00 604,100.00 604,100.00 0.0053
e. Lantai 2
1 Pemipaan PVC AW
- Pipa PVC AW Dia. 15 mm meter 26.00 11,800.00 306,800.00 26.00 11,800.00 306,800.00 0.0027
- Pipa PVC AW Dia. 20 mm meter 11.00 17,900.00 196,900.00 11.00 17,900.00 196,900.00 0.0017
- Pipa PVC AW Dia. 25 mm meter 5.00 25,300.00 126,500.00 5.00 25,300.00 126,500.00 0.0011
- Pipa PVC AW Dia. 32 mm meter 19.00 30,000.00 570,000.00 19.00 30,000.00 570,000.00 0.0050
- Pipa PVC AW Dia. 40 mm meter 2.00 42,400.00 84,800.00 2.00 42,400.00 84,800.00 0.0007
- Pipa PVC AW Dia. 50 mm meter 8.00 55,100.00 440,800.00 8.00 55,100.00 440,800.00 0.0039
2 Aksesories & Valve
- Gate Valve 5K Dia. 20 mm buah 1.00 141,800.00 141,800.00 1.00 141,800.00 141,800.00 0.0013
- Gate Valve 5K Dia. 25 mm buah 3.00 227,700.00 683,100.00 3.00 227,700.00 683,100.00 0.0060
- Gate Valve 5K Dia. 32 mm buah 1.00 328,800.00 328,800.00 1.00 328,800.00 328,800.00 0.0029
- Gate Valve 5K Dia. 40 mm buah 1.00 978,300.00 978,300.00 1.00 978,300.00 978,300.00 0.0086
3 Fiiting dan Support ls 1.00 604,100.00 604,100.00 1.00 604,100.00 604,100.00 0.0053
JUMLAH I : 211,442,000.000 211,442,000.000 1.8666
II. AIR KOTOR, BEKAS & VENT
2.1. Peralatan Utama Air Kotor, Bekas & Vent
a. Site Development
1 STP Kap. 8 m3 Unit 2.00 30,682,400.00 61,364,800.00 2.00 30,682,400.00 61,364,800.00 0.5417
2 Septic tank Kap. 2 m3 Unit 1.00 7,673,800.00 7,673,800.00 1.00 7,673,800.00 7,673,800.00 0.0677
3 Pipa PVC AW Dia. 100 mm meter 60.00 95,000.00 5,700,000.00 60.00 95,000.00 5,700,000.00 0.0503
b. Pipa Tegak PVC AW
- Pipa PVC AW Dia. 80 mm meter 12.00 71,700.00 860,400.00 12.00 71,700.00 860,400.00 0.0076
- Pipa PVC AW Dia. 150 mm meter 12.00 152,600.00 1,831,200.00 12.00 152,600.00 1,831,200.00 0.0162
- Pipa Vent
Pipa PVC AW Dia. 50 mm meter 6.00 50,500.00 303,000.00 6.00 50,500.00 303,000.00 0.0027
c. Lantai Dasar
1 Pemipaan Pipa PVC AW
- Pipa PVC AW Dia. 50 mm meter 30.00 50,500.00 1,515,000.00 30.00 50,500.00 1,515,000.00 0.0134
- Pipa PVC AW Dia. 65 mm meter 7.00 61,100.00 427,700.00 7.00 61,100.00 427,700.00 0.0038
- Pipa PVC AW Dia. 80 mm meter 3.00 71,700.00 215,100.00 3.00 71,700.00 215,100.00 0.0019
- Pipa PVC AW Dia. 100 mm meter 31.00 95,000.00 2,945,000.00 31.00 95,000.00 2,945,000.00 0.0260
- Pipa PVC AW Dia. 150 mm meter 7.00 152,600.00 1,068,200.00 7.00 152,600.00 1,068,200.00 0.0094
- Clean Out buah 15.00 132,000.00 1,980,000.00 15.00 132,000.00 1,980,000.00 0.0175
2 Greastrap Unit 1.00 4,520,300.00 4,520,300.00 1.00 4,520,300.00 4,520,300.00 0.0399
 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p
d. Lantai 1
1 Pemipaan Pipa PVC AW
- Pipa PVC AW Dia. 50 mm meter 15.00 50,500.00 757,500.00 15.00 50,500.00 757,500.00 0.0067
- Pipa PVC AW Dia. 65 mm meter 8.00 61,100.00 488,800.00 8.00 61,100.00 488,800.00 0.0043
- Pipa PVC AW Dia. 80 mm meter 3.00 71,700.00 215,100.00 3.00 71,700.00 215,100.00 0.0019
- Pipa PVC AW Dia. 100 mm meter 19.00 95,000.00 1,805,000.00 19.00 95,000.00 1,805,000.00 0.0159
- Clean Out buah 14.00 132,000.00 1,848,000.00 14.00 132,000.00 1,848,000.00 0.0163
e. Lantai 2
1 Pemipaan Pipa PVC AW
- Pipa PVC AW Dia. 50 mm meter 15.00 50,500.00 757,500.00 15.00 50,500.00 757,500.00 0.0067
- Pipa PVC AW Dia. 65 mm meter 8.00 61,100.00 488,800.00 8.00 61,100.00 488,800.00 0.0043
- Pipa PVC AW Dia. 80 mm meter 3.00 71,700.00 215,100.00 3.00 71,700.00 215,100.00 0.0019
- Pipa PVC AW Dia. 100 mm meter 19.00 95,000.00 1,805,000.00 19.00 95,000.00 1,805,000.00 0.0159
- Clean Out buah 14.00 132,000.00 1,848,000.00 14.00 132,000.00 1,848,000.00 0.0163
JUMLAH II : 100,633,300.000 100,633,300.000 0.8884
III. AIR HUJAN
Peralatan Utama Air Hujan
1 Pemipaan Pipa PVC AW
- Pipa PVC AW Dia. 80 mm meter 359.00 71,700.00 25,740,300.00 359.00 71,700.00 25,740,300.00 0.2272
- Pipa PVC AW Dia. 100 mm meter 449.00 95,000.00 42,655,000.00 689.00 95,000.00 65,455,000.00 BERTAMBAH 0.5778
- Pipa PVC AW Dia. 150 mm meter 34.00 152,600.00 5,188,400.00 34.00 152,600.00 5,188,400.00 0.0458
Roof Drain Dia. 80 mm Buah 14.00 175,900.00 2,462,600.00 14.00 175,900.00 2,462,600.00 0.0217
3 Fiiting dan Support ls 1.00 26,601,000.00 26,601,000.00 1.00 26,601,000.00 26,601,000.00 0.2348
JUMLAH III : 102,647,300.000 125,447,300.000 1.1074
1.1. Ventilasi
a. Lantai Dasar
1 EF.D.1 s/d EF.D.14
Exhaust Fan Ceiling Mounted Type kap.100 Cfm unit 14.00 541,500.00 7,581,000.00 14.00 541,500.00 7,581,000.00 0.0669
2 Pipa PVC Class AW ( 10 kg/cm²) Include Fitting & Support Pipa
Pipa PVC AW Dia. 100 mm meter 18.00 105,500.00 1,899,000.00 18.00 105,500.00 1,899,000.00 0.0168
Pipa PVC AW Dia. 150 mm meter 7.00 169,500.00 1,186,500.00 7.00 169,500.00 1,186,500.00 0.0105
3 Flexible non Isolasi
Flexible non Isolasi Ø 4" meter 7.00 34,400.00 240,800.00 7.00 34,400.00 240,800.00 0.0021
4 Grille
Louvre Grille 200x200 buah 2.00 61,100.00 122,200.00 2.00 61,100.00 122,200.00 0.0011
b. Lantai 1
1 EF.1.1 s/d EF.1.12
Exhaust Fan Ceiling Mounted Type kap.100 Cfm unit 12.00 541,500.00 6,498,000.00 12.00 541,500.00 6,498,000.00 0.0574
2 Pipa PVC Class AW ( 10 kg/cm²) Include Fitting & Support Pipa
Pipa PVC AW Dia. 100 mm meter 20.00 105,500.00 2,110,000.00 20.00 105,500.00 2,110,000.00 0.0186
Pipa PVC AW Dia. 150 mm meter 7.00 169,500.00 1,186,500.00 7.00 169,500.00 1,186,500.00 0.0105
3 Flexible non Isolasi
Flexible non Isolasi Ø 4" meter 6.00 34,400.00 206,400.00 6.00 34,400.00 206,400.00 0.0018
4 Grille
Louvre Grille 200x200 buah 2.00 61,100.00 122,200.00 2.00 61,100.00 122,200.00 0.0011
c. Lantai 2
1 EF.2.1 s/d EF.2.12
Exhaust Fan Ceiling Mounted Type kap.100 Cfm unit 12.00 541,500.00 6,498,000.00 12.00 541,500.00 6,498,000.00 0.0574
2 Pipa PVC Class AW ( 10 kg/cm²) Include Fitting & Support Pipa
Pipa PVC AW Dia. 100 mm meter 20.00 105,500.00 2,110,000.00 20.00 105,500.00 2,110,000.00 0.0186
Pipa PVC AW Dia. 150 mm meter 7.00 169,500.00 1,186,500.00 7.00 169,500.00 1,186,500.00 0.0105
3 Flexible non Isolasi
Flexible non Isolasi Ø 4" meter 6.00 34,400.00 206,400.00 6.00 34,400.00 206,400.00 0.0018
4 Grille
Louvre Grille 200x200 buah 2.00 61,100.00 122,200.00 2.00 61,100.00 122,200.00 0.0011
JUMLAH : 31,275,700.00 31,275,700.00 0.2761
 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p

TOTAL PEKERJAAN PLUMBING DAN TATA UDARA 414,722,600.00 437,522,600.00 3.8625

C ELEKTRIKAL

1 PEKERJAAN INSTALASI PENERANGAN DAN DAYA

Pengadaan, Pemasangan dan pengujian seluruh pekerjaan penerangan,
instalasi daya dan Accesoris lainnya sesuai gambar rencana dan
spesifikasi teknis.
Instalasi Titik Lampu
Lantai.1
Lampu TL5 2 x 28 Watt bh 12.00 565,000.00 6,780,000.00 12.00 565,000.00 6,780,000.00 0.0599
Lampu TL5 1 x 28 Watt bh 6.00 313,700.00 1,882,200.00 6.00 313,700.00 1,882,200.00 0.0166
Lampu Down Light 2 x 26 Watt bh 23.00 278,300.00 6,400,900.00 23.00 278,300.00 6,400,900.00 0.0565
Lampu Down Light 1 x 18 Watt bh 28.00 193,500.00 5,418,000.00 28.00 193,500.00 5,418,000.00 0.0478
Lampu EXIT 1x10 Watt ACR 2 Muka bh 2.00 836,000.00 1,672,000.00 2.00 836,000.00 1,672,000.00 0.0148
Lampu TL5 2 x 28 Watt + Battere NiCAD c/w accesories bh 7.00 795,500.00 5,568,500.00 7.00 795,500.00 5,568,500.00 0.0492
Lampu TL5 1 x 28 Watt + Battere NiCAD c/w accessories bh 2.00 544,200.00 1,088,400.00 2.00 544,200.00 1,088,400.00 0.0096
Lampu Down Light 2 x 26 Watt + Battere NiCAD c/w accessories bh 6.00 508,900.00 3,053,400.00 6.00 508,900.00 3,053,400.00 0.0270
Lampu Down Light 1 x 18 Watt + Battere NiCAD c/w accessories bh 8.00 424,000.00 3,392,000.00 8.00 424,000.00 3,392,000.00 0.0299
Outlet Stopkontak 1 fasa 250 Watt 16A bh 31.00 48,100.00 1,491,100.00 31.00 48,100.00 1,491,100.00 0.0132
Instalasi Titik Lampu titik 99.00 256,700.00 25,413,300.00 99.00 256,700.00 25,413,300.00 0.2243
Instalasi Titik Stopkontak titik 31.00 286,600.00 8,884,600.00 31.00 286,600.00 8,884,600.00 0.0784
Saklar Tunggal bh 18.00 23,100.00 415,800.00 18.00 23,100.00 415,800.00 0.0037
Saklar Ganda bh 11.00 29,600.00 325,600.00 11.00 29,600.00 325,600.00 0.0029
Saklar Hotel bh 1.00 115,600.00 115,600.00 1.00 115,600.00 115,600.00 0.0010
Sub Total Lantai 1. 71,901,400.00 71,901,400.00 0.6347
Lantai.2
Lampu TL5 2 x 28 Watt bh 17.00 565,000.00 9,605,000.00 17.00 565,000.00 9,605,000.00 0.0848
Lampu TL5 1 x 28 Watt bh 9.00 313,700.00 2,823,300.00 9.00 313,700.00 2,823,300.00 0.0249
Lampu Down Light 2 x 26 Watt bh 23.00 278,300.00 6,400,900.00 23.00 278,300.00 6,400,900.00 0.0565
Lampu Down Light 1 x 18 Watt bh 28.00 193,500.00 5,418,000.00 28.00 193,500.00 5,418,000.00 0.0478
Lampu EXIT 1x10 Watt ACR 2 Muka bh 2.00 836,000.00 1,672,000.00 2.00 836,000.00 1,672,000.00 0.0148
Lampu TL5 2 x 28 Watt + Battere NiCAD c/w accesories bh 9.00 795,500.00 7,159,500.00 9.00 795,500.00 7,159,500.00 0.0632
Lampu TL5 1 x 28 Watt + Battere NiCAD c/w accessories bh 5.00 544,200.00 2,721,000.00 5.00 544,200.00 2,721,000.00 0.0240
Lampu Down Light 2 x 26 Watt + Battere NiCAD c/w accessories bh 9.00 508,900.00 4,580,100.00 9.00 508,900.00 4,580,100.00 0.0404
Lampu Down Light 1 x 18 Watt + Battere NiCAD c/w accessories bh 11.00 424,000.00 4,664,000.00 11.00 424,000.00 4,664,000.00 0.0412
Outlet Stopkontak 1 fasa 250 Watt 16A titik 31.00 48,100.00 1,491,100.00 31.00 48,100.00 1,491,100.00 0.0132
Instalasi Titik Lampu titik 99.00 256,700.00 25,413,300.00 99.00 256,700.00 25,413,300.00 0.2243
Instalasi Titik Stopkontak bh 31.00 286,600.00 8,884,600.00 31.00 286,600.00 8,884,600.00 0.0784
Saklar Tunggal bh 22.00 23,100.00 508,200.00 22.00 23,100.00 508,200.00 0.0045
Saklar Ganda bh 12.00 29,600.00 355,200.00 12.00 29,600.00 355,200.00 0.0031
Saklar Hotel bh 2.00 115,600.00 231,200.00 2.00 115,600.00 231,200.00 0.0020
Sub Total Lantai 2. 81,927,400.00 81,927,400.00 0.7233
Lantai.3
Lampu TL5 2 x 28 Watt bh 16.00 565,000.00 9,040,000.00 16.00 565,000.00 9,040,000.00 0.0798
Lampu TL5 1 x 28 Watt bh 5.00 313,700.00 1,568,500.00 5.00 313,700.00 1,568,500.00 0.0138
Lampu Down Light 2 x 26 Watt bh 15.00 278,300.00 4,174,500.00 15.00 278,300.00 4,174,500.00 0.0369
Lampu Down Light 1 x 18 Watt bh 21.00 193,500.00 4,063,500.00 21.00 193,500.00 4,063,500.00 0.0359
Lampu EXIT 1x10 Watt ACR 2 Muka bh 2.00 836,000.00 1,672,000.00 2.00 836,000.00 1,672,000.00 0.0148
Lampu TL5 2 x 28 Watt + Battere NiCAD c/w accesories bh 14.00 795,500.00 11,137,000.00 14.00 795,500.00 11,137,000.00 0.0983
Lampu TL5 1 x 28 Watt + Battere NiCAD c/w accessories bh 4.00 544,200.00 2,176,800.00 4.00 544,200.00 2,176,800.00 0.0192
Lampu Down Light 2 x 26 Watt + Battere NiCAD c/w accessories bh 7.00 508,900.00 3,562,300.00 7.00 508,900.00 3,562,300.00 0.0314
Lampu Down Light 1 x 18 Watt + Battere NiCAD c/w accessories bh 12.00 424,000.00 5,088,000.00 12.00 424,000.00 5,088,000.00 0.0449
Outlet Stopkontak 1 fasa 250 Watt 16A titik 36.00 48,100.00 1,731,600.00 36.00 48,100.00 1,731,600.00 0.0153
Instalasi Titik Lampu titik 96.00 256,700.00 24,643,200.00 96.00 256,700.00 24,643,200.00 0.2176
Instalasi Titik Stopkontak bh 36.00 286,600.00 10,317,600.00 36.00 286,600.00 10,317,600.00 0.0911
Saklar Tunggal bh 15.00 23,100.00 346,500.00 15.00 23,100.00 346,500.00 0.0031
Saklar Ganda bh 13.00 29,600.00 384,800.00 13.00 29,600.00 384,800.00 0.0034
Saklar Hotel bh 2.00 115,600.00 231,200.00 2.00 115,600.00 231,200.00 0.0020

Matrial Bantu ls 1.00 2,000,000.00 2,000,000.00 1.00 2,000,000.00 2,000,000.00 0.0177

Alat Bantu ls 1.00 1,250,000.00 1,250,000.00 1.00 1,250,000.00 1,250,000.00 0.0110
Test & Commissioning ls 1.00 2,500,000.00 2,500,000.00 1.00 2,500,000.00 2,500,000.00 0.0221
Sub Total Lantai 3. 85,887,500.00 85,887,500.00 0.7582

JUMLAH PEKERJAAN INSTALASI PENERANGAN DAN DAYA 239,716,300.00 239,716,300.00 2.1162

 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p

2 PEKERJAAN PANEL-PANEL TEGANGAN RENDAH

Pengadaan, pemasangan dan pengujian seluruh panel tegangan rendah
lengkap dengan berbagai jenis CB, peralatan instrumen, relay-relay
panel lengkap dengan accessories lainnya sesuai gambar rencana dan
spesifikasi teknis
PANEL SDP BANGUNAN
(Free Standing type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 1000x800x400 mm ,etc)
Box Panel bh 1.00 6,364,900.00 6,364,900.00 1.00 6,364,900.00 6,364,900.00 0.0562
MCCB 160-240A, 3fasa,25kA bh 1.00 2,918,400.00 2,918,400.00 1.00 2,918,400.00 2,918,400.00 0.0258
MCB 63A, 3fasa, 16kA bh 2.00 1,049,000.00 2,098,000.00 2.00 1,049,000.00 2,098,000.00 0.0185
MCB 40A, 3fasa, 16kA bh 2.00 1,018,000.00 2,036,000.00 2.00 1,018,000.00 2,036,000.00 0.0180
MCB 32A, 3fasa, 10kA bh 2.00 1,018,000.00 2,036,000.00 2.00 1,018,000.00 2,036,000.00 0.0180
MCB 25A, 3fasa, 10kA bh 2.00 607,800.00 1,215,600.00 2.00 607,800.00 1,215,600.00 0.0107
MCB 16A, 3fasa, 10kA bh 1.00 585,100.00 585,100.00 1.00 585,100.00 585,100.00 0.0052
Voltmeter bh 1.00 323,400.00 323,400.00 1.00 323,400.00 323,400.00 0.0029
Amperemeter bh 3.00 323,400.00 970,200.00 3.00 323,400.00 970,200.00 0.0086
Frekuensimeter bh 1.00 323,400.00 323,400.00 1.00 323,400.00 323,400.00 0.0029
CT 240/5A set 3.00 554,400.00 1,663,200.00 3.00 554,400.00 1,663,200.00 0.0147
Pilot Lamp (R, S, T)+ Fuse bh 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Lightning Arrester 100kA set 1.00 2,494,800.00 2,494,800.00 1.00 2,494,800.00 2,494,800.00 0.0220
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, Clamp, ls 1.00 1,277,100.00 1,277,100.00 1.00 1,277,100.00 1,277,100.00 0.0113
Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 1,250,000.00 1,250,000.00 1.00 1,250,000.00 1,250,000.00 0.0110
(busbar 1250A, shunt kabel, termination, labeling/grouping)
Sub Total 25,764,000.00 25,764,000.00 0.2274
PANEL LP/PP LT.1
(Wall Mounted type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 600x400x200 mm ,etc)
Box Panel bh 1.00 2,229,000.00 2,229,000.00 1.00 2,229,000.00 2,229,000.00 0.0197
MCB 25A, 3fasa, 10kA bh 1.00 607,800.00 607,800.00 1.00 607,800.00 607,800.00 0.0054
MCB 16A, 1fasa, 8kA bh 10.00 86,900.00 869,000.00 10.00 86,900.00 869,000.00 0.0077
MCB 10A, 1fasa, 4.5kA bh 8.00 86,900.00 695,200.00 8.00 86,900.00 695,200.00 0.0061
Pilot Lamp (R, S, T)+Fuse set 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, ls 1.00 1,734,000.00 1,734,000.00 1.00 1,734,000.00 1,734,000.00 0.0153
Clamp, Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 500,000.00 500,000.00 1.00 500,000.00 500,000.00 0.0044
Sub Total Panel LP/PP Lt. 1 6,842,900.00 6,842,900.00 0.0604
PANEL LP/PP LT.2
(Wall Mounted type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 600x400x200 mm ,etc) -
Box Panel bh 1.00 2,229,000.00 2,229,000.00 1.00 2,229,000.00 2,229,000.00 0.0197
MCB 32A, 3fasa, 10kA bh 1.00 1,018,000.00 1,018,000.00 1.00 1,018,000.00 1,018,000.00 0.0090
MCB 16A, 1fasa, 8kA bh 13.00 86,900.00 1,129,700.00 13.00 86,900.00 1,129,700.00 0.0100
MCB 10A, 1fasa, 4.5kA bh 8.00 86,900.00 695,200.00 8.00 86,900.00 695,200.00 0.0061
Pilot Lamp (R, S, T)+Fuse set 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, ls 1.00 1,340,200.00 1,340,200.00 1.00 1,340,200.00 1,340,200.00 0.0118
Clamp, Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 575,000.00 575,000.00 1.00 575,000.00 575,000.00 0.0051
Sub Total Panel LP/PP Lt. 2 7,195,000.00 7,195,000.00 0.0635
PANEL LP/PP LT.3
(Wall Mounted type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 600x400x200 mm ,etc) -
Box Panel bh 1.00 2,229,000.00 2,229,000.00 1.00 2,229,000.00 2,229,000.00 0.0197
MCB 32A, 3fasa, 10kA bh 1.00 1,018,000.00 1,018,000.00 1.00 1,018,000.00 1,018,000.00 0.0090
MCB 16A, 1fasa, 8kA bh 13.00 86,900.00 1,129,700.00 13.00 86,900.00 1,129,700.00 0.0100
MCB 10A, 1fasa, 4.5kA bh 8.00 86,900.00 695,200.00 8.00 86,900.00 695,200.00 0.0061
Pilot Lamp (R, S, T)+Fuse set 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, ls 1.00 1,868,100.00 1,868,100.00 1.00 1,868,100.00 1,868,100.00 0.0165
Clamp, Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 575,000.00 575,000.00 1.00 575,000.00 575,000.00 0.0051
Sub Total Panel LP/PP Lt. 3 7,722,900.00 7,722,900.00 0.0682
 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p

PANEL PP-POMPA
(Wall Mounted type,Epoxy powder/cat bakar plate steel,
IP 559, thickness 2 mm,dimensi 500x400x200 mm ,etc) -
Box Panel bh 1.00 1,887,000.00 1,887,000.00 1.00 1,887,000.00 1,887,000.00 0.0167
MCB 16A, 3fasa, 10kA bh 1.00 585,100.00 585,100.00 1.00 585,100.00 585,100.00 0.0052
MCB 10A, 1fasa, 10kA bh 6.00 86,900.00 521,400.00 6.00 86,900.00 521,400.00 0.0046
Pilot Lamp (R, S, T)+Fuse set 3.00 69,300.00 207,900.00 3.00 69,300.00 207,900.00 0.0018
Grounding System (Max. 2 ohm lengkap dengan electroda/GIP, ls 1.00 1,132,500.00 1,132,500.00 1.00 1,132,500.00 1,132,500.00 0.0100
Clamp, Kabel BC, Bak Kontrol, kabel skun, etc.)
Accessories (busbar, shunt kabel, termination, labeling/grouping) ls 1.00 350,000.00 350,000.00 1.00 350,000.00 350,000.00 0.0031
-
Matrial Bantu ls 1.00 2,811,400.00 2,811,400.00 1.00 2,811,400.00 2,811,400.00 0.0248
Alat Bantu ls 1.00 1,124,600.00 1,124,600.00 1.00 1,124,600.00 1,124,600.00 0.0099
Test & Commissioning ls 1.00 562,300.00 562,300.00 1.00 562,300.00 562,300.00 0.0050
Sub Total Panel LP/PP - POMPA 9,182,200.00 9,182,200.00 0.0811

JUMLAH PEKERJAAN PANEL-PANEL TEGANGAN RENDAH 56,707,000.00 56,707,000.00 0.5006

3 PEKERJAAN KABEL FEEDER DALAM GEDUNG

Pengadaan, pemasangan dan pengujian seluruh kabel-kabel
tegangan rendah lengkap dengan connector kabel, lengkap dengan
accessories lainnya sesuai gambar rencana dan spesifikasi teknis

Kabel dari Existing ke SDP Bangunan

NYFGbY 4c x 120 mm2 m 50.00 675,000.00 33,750,000.00 50.00 675,000.00 33,750,000.00 0.2979
Kabel dari SDP Bangunan ke PP/LP LT.1
NYY 4c x 4 mm2 m 10.00 15,100.00 151,000.00 10.00 15,100.00 151,000.00 0.0013
Kabel dari SDP Bangunan ke PP/LP LT.2
NYY 4c x 6 mm2 m 25.00 21,300.00 532,500.00 25.00 21,300.00 532,500.00 0.0047
Kabel dari SDP Bangunan ke PP/LP LT.3
NYY 4c x 6 mm2 m 35.00 21,300.00 745,500.00 35.00 21,300.00 745,500.00 0.0066
Kabel dari SDP Bangunan ke PP-AC LT.1
NYY 4c x 25 mm2 m 10.00 76,400.00 764,000.00 10.00 76,400.00 764,000.00 0.0067
Kabel dari SDP Bangunan ke PP-AC LT.2
NYY 4c x 6 mm2 m 25.00 21,300.00 532,500.00 25.00 21,300.00 532,500.00 0.0047
Kabel dari SDP Bangunan ke PP-AC LT.3
NYY 4c x 10 mm2 m 35.00 31,600.00 1,106,000.00 35.00 31,600.00 1,106,000.00 0.0098
Kabel dari SDP Bangunan ke PP-POMPA
NYY 4c x 6 mm2 m 80.00 21,300.00 1,704,000.00 80.00 21,300.00 1,704,000.00 0.0150
Material Bantu ls 1.00 1,000,000.00 1,000,000.00 1.00 1,000,000.00 1,000,000.00 0.0088
Alat Bantu ls 1.00 500,000.00 500,000.00 1.00 500,000.00 500,000.00 0.0044
Test & Commissioning ls 1.00 350,000.00 350,000.00 1.00 350,000.00 350,000.00 0.0031

Sub Total PEKERJAAN KABEL FEEDER DALAM GEDUNG 41,135,500.00 41,135,500.00 0.3631

4 PEKERJAAN KABEL TRAY

Pengadaan dan Pemasangan seluruh pekerjaan kabel tray
lengkap dengan Support dan aksesories lainnya sesuai
gambar rencana dan spesifikasi teknis.

Kabel Tray Elektrikal 400 x 100 mm m 200.00 173,800.00 34,760,000.00 200.00 173,800.00 34,760,000.00 0.3069
Tee 400 x 100 mm bh 3.00 189,800.00 569,400.00 3.00 189,800.00 569,400.00 0.0050

Kabel Tray Elektronika 200 x 100 mm m 200.00 106,500.00 21,300,000.00 200.00 106,500.00 21,300,000.00 0.1880
Tee 200 x 100 mm bh 3.00 122,500.00 367,500.00 3.00 122,500.00 367,500.00 0.0032

Matrial Bantu ls 1.00 1,500,000.00 1,500,000.00 1.00 1,500,000.00 1,500,000.00 0.0132

Alat Bantu ls 1.00 1,500,000.00 1,500,000.00 1.00 1,500,000.00 1,500,000.00 0.0132
Test & Commissioning ls 1.00 550,000.00 550,000.00 1.00 550,000.00 550,000.00 0.0049
Sub Total PEKERJAAN KABEL TRAY 60,546,900.00 60,546,900.00 0.5345

JUMLAH TOTAL PEKERJAAN ELEKTRIKAL 398,105,700.00 398,105,700.00 3.5145

 KONTRAK ASLI ADDENDUM KONTRAK
No. JENIS PEKERJAAN Satuan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga KETERANGAN BOBOT
(Rupiah) (Rupiah) (Rupiah) (Rupiah)
a b c d e f= (dxe) g h i = (gxh) p

PEKERJAAN ELEKTRONIK

D ELEKTRONIK
INSTALASI TELEPON
Peralatan Utama
PABX 1/20 ext Lengkap dengan MDF Rak Kabel c/w Accessories unit 1.00 30,870,000.00 30,870,000.00 1.00 30,870,000.00 30,870,000.00 0.2725
dan Instalasi pengkabelanya sesuai gambar kerja dan spesifikasi
teknis

LT.1
Outlet Telepon titik 9.00 98,800.00 889,200.00 9.00 98,800.00 889,200.00 0.0078
Instalasi Titik Telepon titik 9.00 261,500.00 2,353,500.00 9.00 261,500.00 2,353,500.00 0.0208
Terminal Box Telepon bh 1.00 1,148,000.00 1,148,000.00 1.00 1,148,000.00 1,148,000.00 0.0101

LT.2
Outlet Telepon titik 6.00 98,800.00 592,800.00 6.00 98,800.00 592,800.00 0.0052
Instalasi Titik Telepon titik 6.00 261,500.00 1,569,000.00 6.00 261,500.00 1,569,000.00 0.0139
Terminal Box Telepon bh 1.00 1,148,000.00 1,148,000.00 1.00 1,148,000.00 1,148,000.00 0.0101

LT.3
Outlet Telepon titik 2.00 98,800.00 197,600.00 2.00 98,800.00 197,600.00 0.0017
Instalasi Titik Telepon titik 2.00 261,500.00 523,000.00 2.00 261,500.00 523,000.00 0.0046
Terminal Box Telepon bh 1.00 1,148,000.00 1,148,000.00 1.00 1,148,000.00 1,148,000.00 0.0101

Material bantu ls 1.00 765,000.00 765,000.00 1.00 765,000.00 765,000.00 0.0068

Alat Bantu ls 1.00 450,000.00 450,000.00 1.00 450,000.00 450,000.00 0.0040
Test&Commissioning ls 1.00 495,000.00 495,000.00 1.00 495,000.00 495,000.00 0.0044
Sub Total INSTALASI TELEPON 42,149,100.00 42,149,100.00 0.3721

INSTALASI WIFI/LAN
Peralatan Utama
Main Server termasuk LCD Monitor 17" Unit 1.00 5,001,800.00 5,001,800.00 1.00 5,001,800.00 5,001,800.00 0.0442
Modem (External) bh 1.00 18,427,500.00 18,427,500.00 1.00 18,427,500.00 18,427,500.00 0.1627
Switch Hub, 24 port bh 1.00 3,333,600.00 3,333,600.00 1.00 3,333,600.00 3,333,600.00 0.0294
Instalasi kabel data termasuk kabel ex UTP Cat 6, konduit, m 50.00 384,900.00 19,245,000.00 50.00 384,900.00 19,245,000.00 0.1699
Rack Peralatan set 1.00 4,124,300.00 4,124,300.00 1.00 4,124,300.00 4,124,300.00 0.0364
UPS, 1000 VA Unit 1.00 3,246,800.00 3,246,800.00 1.00 3,246,800.00 3,246,800.00 0.0287
Material dan Peralatan bantu ls 1.00 533,800.00 533,800.00 1.00 533,800.00 533,800.00 0.0047

LT.1
Outlet Data RJ 45 bh 10.00 349,300.00 3,493,000.00 10.00 349,300.00 3,493,000.00 0.0308
Wifi Hotspot jarak jangkauan 20 meter bh 2.00 1,468,100.00 2,936,200.00 2.00 1,468,100.00 2,936,200.00 0.0259
Instalasi kabel data termasuk kabel ex UTP Cat 6e, konduit, Titik 12.00 384,900.00 4,618,800.00 12.00 384,900.00 4,618,800.00 0.0408
T.does socket, klem dan accessories
Hub 16 port bh 1.00 1,315,400.00 1,315,400.00 1.00 1,315,400.00 1,315,400.00 0.0116

LT.2
Outlet Data RJ 45 bh 6.00 349,300.00 2,095,800.00 6.00 349,300.00 2,095,800.00 0.0185
Wifi Hotspot jarak jangkauan 20 meter bh 2.00 1,468,100.00 2,936,200.00 2.00 1,468,100.00 2,936,200.00 0.0259
Instalasi kabel data termasuk kabel ex UTP Cat 6e, konduit, Titik 8.00 384,900.00 3,079,200.00 8.00 384,900.00 3,079,200.00 0.0272
T.does socket, klem dan accessories
Hub 8 port bh 1.00 860,000.00 860,000.00 1.00 860,000.00 860,000.00 0.0076

LT.3
Outlet Data RJ 45 bh 2.00 349,300.00 698,600.00 2.00 349,300.00 698,600.00 0.0062
Wifi Hotspot jarak jangkauan 20 meter bh 2.00 1,468,100.00 2,936,200.00 2.00 1,468,100.00 2,936,200.00 0.0259
Instalasi kabel data termasuk kabel ex UTP Cat 6e, konduit, Titik 4.00 384,900.00 1,539,600.00 4.00 384,900.00 1,539,600.00 0.0136
T.does socket, klem dan accessories
Hub 4 port bh 1.00 613,400.00 613,400.00 1.00 613,400.00 613,400.00 0.0054

Material bantu ls 1.00 1,620,700.00 1,620,700.00 1.00 1,620,700.00 1,620,700.00 0.0143

Alat Bantu ls 1.00 810,400.00 810,400.00 1.00 810,400.00 810,400.00 0.0072
Test&Commissioning ls 1.00 486,200.00 486,200.00 1.00 486,200.00 486,200.00 0.0043
Sub Total INSTALASI WIFI/LAN 83,952,500.00 83,952,500.00 0.7411

JUMLAH TOTAL PEKERJAAN ELEKTRONIK 126,101,600.00 126,101,600.00 1.1132

JUMLAH TOTAL PEKERJAAN 12,554,000,094.00 11,327,591,755.39 100.0000

Kontraktor Pelaksana Satuan Kerja Pejabat Pembuat Komitmen Pejabat Pelaksana Teknis Kegiatan Pengawas Pendamping Lapangan Konsultan Pengawas
PT. WAHYU ADI GUNA

DENDI AKAD BULDANSYAH, ST BENY SUGIARTO PRAWIRO, ST, M.si AGUNG MULYA, ST PRANOTO, ST RANGGA GARNADI, ST
Project manager NIP. 197705202006041009 NIP. 198503032011011001 NIP. 197705092008011007 Team Leader
NO SKETSA GAMBAR NO PERHITUNGAN KETERANGAN
PEKERJAAN GALIAN TANAH DAN PONDASI 1 Pek. Galian tanah pondasi batu belah + Strauspeil
Panjang(m) Lebar Atas(m) Lebar Bawah (m) Tinggi(m) Luas(m3) Total(m3)
354.31 1.16 0.8 0.9 312.5022138 351.096679549
Strauspeil
Dalam(m) Diameter(m) r(m) n V(m3)
6 0.3 0.15 91 38.5944657494

2 Pek.Urugan pasir dibawah pondasi dipadatkan t= 5 cm

Panjang(m) tinggi(m) lebar(m) Luas(m3)
354.31 0.05 0.8 14.8810578

3 Pasang pondasi batu belah (Pondasi Lajur 1) Camp 1 Pc : 5 Ps

Panjang(m) Lebar Atas(m) Lebar Bawah (m) Tinggi(m) Luas(m3)
354.31 0.25 0.8 0.7 130.20925575

3a Pasangan Aanstamping
A
Panjang(m) tinggi(m) lebar(m) Luas(m3)
354.31 0.15 0.8 42.517308

4 Pek. Pondasi Strauspeil P1 Uk. Dia 30 cm

Panjang(m) n1 P1 Luas(m)
6 4 91 2293.2

5 Pek. Poer beton uk 120 x 120 cm

Panjang(m) tinggi(m) lebar(m) n Luas(m3)
1.2 0.5 1.5 68 61.2

6 Pek. Poer beton uk 100 x 100 cm

Panjang(m) tinggi(m) lebar(m) n Luas(m3)
1 0.5 1 24 12
7 Pek. Urugan kembali bekas galian pondasi dipadatkan
Luas(m3)
26.18420745
NO SKETSA GAMBAR PERHITUNGAN
1 Pek. Sloof SL1 Uk. 200x300 mm (El ± 0.000) V.sloof Panjang(m) tinggi(m) lebar(m) Luas(m3)
354.3109 0.3 0.2 25.510385
Tulangan utama D12 D m
Diameter sengkang m
sengkang T dan L m
selimut beton m
Panjang Tulangan Sloof 354.9109 m
Luas tulangan utama D12 0 m2
Luas tulangan sengkang 0 m2
Volume tulangan Utama 0 m3
T.bersih sengkang 0.3 m
Lebar bersih sengkang 0.2 m
Tekukan 0 m
Panjang sengkang 1 m
Jumlah. S tumpuhan #DIV/0! #DIV/0! #DIV/0!
Jumlah.sengkang Lapangan #DIV/0!
volume Tul.sengkang #DIV/0! m3
Volume Tulangan total #DIV/0! m3
#DIV/0! m3

2 Pek. Balok B1 Uk. 300x700 mm (El + 3.85) Volum Balok B1 Panjang(m) Tinggi(m) Lebar(m) Luas(m3)
162.45 0.7 0.3 40.9374
Tulangan utama(Atas dan Bawah) D16 7 D 0.016 m
Tulangan utama(Tengah) D13 6 D 0.013 m
Diameter sengkang 0.008 Tumpuhan 0.1 m
Lapangan 0.15 m
selimut beton 0.05 m
Panjang Tulangan 163.05 m
Luas tulangan utama D16 0.0002011 m2
Luas tulangan utama D13 0.0001327
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.359 m3
T.bersih sengkang 0.6 m
Lebar bersih sengkang 0.2 m
Tekukan 0.096 m
Panjang sengkang 1.696 m
Jumlah. S tumpuhan 406.125 812.25 1354
Jumlah.sengkang Lapangan 542
volume Tul.sengkang 0.115407537102976 m3
Volume Tulangan total 0.475 m3
Volume Cor Beton 40.463 m3
 3 Pek. Balok B2 Uk. 200x400 mm (El + 3.85) Volum Balok B2 Panjang(m) tinggi(m) lebar(m) Luas(m3)
347.135 0.4 0.2 31.93642
Tulangan utama(Atas dan Bawah) D16 7 D 0.016
Tulangan utama(Tengah) D13 4 D 0.013
Diameter sengkang 0.008 Tumpuhan 0.1
Lapangan 0.15
selimut beton 0.05 m
Panjang Tulangan 347.735 m
Luas tulangan utama D16 0.0002011 m2
Luas tulangan utama D13 0.0001327
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.674 m3
T.bersih sengkang 0.3 m
Lebar bersih sengkang 0.1 m
Tekukan 0.096 m
Panjang sengkang 0.896 m
Jumlah. S tumpuhan 867.8375 1735.675 2893
Jumlah.sengkang Lapangan 1157
volume Tul.sengkang 0.130285181621372 m3
Volume Tulangan total 0.804 m3
Volume Cor Beton 31.132 m3

4 Pek. Balok B3 Uk. 250x500 mm (El + 3.85) Volum Balok B3 Panjang(m) tinggi(m) lebar(m) Luas(m3)
59.79 0.5 0.25 8.221125
Tulangan utama(Atas dan Bawah) D16 7 D 0.016
Tulangan utama(Tengah) D13 4 D 0.013
Diameter sengkang 0.008 Tumpuhan 0.1
Lapangan 0.15
selimut beton 0.05 m
Panjang Tulangan 60.39 m
Luas tulangan utama D16 0.0002011 m2
Luas tulangan utama D13 0.0001327
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.117 m3
T.bersih sengkang 0.4 m
Lebar bersih sengkang 0.15 m
Tekukan 0.096 m
Panjang sengkang 1.196 m
Jumlah. S tumpuhan 149.475 298.95 498
Jumlah.sengkang Lapangan 199
volume Tul.sengkang 0.029953552854764 m3
Volume Tulangan total 0.147 m3
Volume Cor Beton 8.074 m3
5 Pek. Kolom K1 Uk. 300x500 mm (El - 1.200) Volum Kolom K1 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
4 0.3 0.5 46 30.36
Tulangan utama(Atas dan Bawah) D19 8 D 0.019 m
Tulangan utama(Tengah) D16 6 D 0.016 m
Diameter sengkang 0.01 Tumpuhan 0.1 m
Lapangan 0.2 m
selimut beton 0.04 m
Tinggi overlap + Bengkokan tulangan 4 1.28 5.28
Luas tulangan utama D19 0.0002835 m2
Luas tulangan utama D16 0.0002011
Luas tulangan sengkang 7.853981633974E-05 m2
Volume tulangan Utama 0.018 m3 m
P.bersih sengkang 0.42 m
Lebar bersih sengkang 0.22 m
Tekukan 0.12 m
Panjang sengkang 1.4 m
Jumlah.sengkang tumpuhan 10 buah
20 buah
Jumlah.sengkang Lapangan 10 buah
volume Tul.sengkang 0.002199114857513 m3
Volume Tulangan total 1 kolom 0.021 m3
Volume Tulangan total 46 kolom 0.9451 m3
Volume cor beton kolom 29.4149 m3

6 Pek. Kolom K2 Uk. 300x300 mm (El ± 0.000) Volum Kolom K2 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
4 0.3 0.3 41 16.974
Tulangan utama(Atas dan Bawah) D19 8 D 0.019 m
Diameter sengkang 0.01 Tumpuhan 0.1 m
Lapangan 0.2 m
selimut beton 0.04 m
Tinggi overlap + Bengkokan tulangan 4 1.28 5.28 m
Luas tulangan utama D19 0.0002835 m2
Luas tulangan sengkang 7.853981633974E-05 m2
Volume tulangan Utama 0.012 m3
P.bersih sengkang 0.22 m
Lebar bersih sengkang 0.22 m
Tekukan 0.12 m
Panjang sengkang 1 m
Jumlah.sengkang tumpuhan 10 buah
20 buah
Jumlah.sengkang Lapangan 10 buah
volume Tul.sengkang 0.001570796326795 m3
Volume Tulangan total 1 kolom 0.014 m3
Volume Tulangan total 41 kolom 0.5554 m3
Volume cor beton kolom 16.4186 m3
7 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 0.000) Volum Kolom K3 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
4 0.15 0.15 53 5.1039
Tulangan utama(Atas dan Bawah) D12 4 D 0.012 m
Diameter sengkang 0.008 T dan L 0.2 m

selimut beton 0.04 m

Tinggi overlap + Bengkokan tulangan 4 1.28 5.28 m
Luas tulangan utama D12 0.0001131 m2
Luas tulangan sengkang 5.026548245744E-05 m2
Volume tulangan Utama 0.002 m3
P.bersih sengkang 0.07 m
Lebar bersih sengkang 0.07 m
Tekukan 0.096 m
Panjang sengkang 0.376 m
Jumlah.sengkang tumpuhan 5 buah
10 buah
Jumlah.sengkang Lapangan 10 buah
volume Tul.sengkang 0.00018899821404 m3
Volume Tulangan total 1 kolom 0.003 m3
Volume Tulangan total 53 kolom 0.1366 m3
Volume cor beton kolom 4.9673 m3

8 Pek. Ring Balok RB Kanopi Uk. 150x200 mm (El + 3.50) Volume RingBalk Kanopi Panjang(m) Tinggi(m) lebar(m) n Luas(m3)
61.5 0.2 0.15 2 3.69
Tulangan utama(Atas dan Bawah) D12 4 D 0.012 m
Diameter sengkang 0.008 Tumpuhan 0.1 m
Lapangan 0.2 m
selimut beton 0.04 m
Panjang Tulangan 62.1 m
Luas tulangan utama D12 0.0001131 m2
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.028 m3
T.bersih sengkang 0.12 m
Lebar bersih sengkang 0.07 m
Tekukan 0.096 m
buah
Panjang sengkang 0.476 m
Jumlah. S tumpuhan 153.75 307.5 461
Jumlah.sengkang Lapangan 154
volume Tul.sengkang 0.011036038000943 m3
Volume Tulangan total 0.039 m3
Volume cor beton 3.651 m3
 2
9 Pek. Cor Kanopi Beton Tebal 10 cm Volume Kanopi Beton Tebal 10 cm Panjang(m) Tinggi(m) lebar(m) n Luas(m3)
61.5 0.1 0.9 2 11.07
Tulangan utama D8 7 D 0.008 m
Diameter sengkang 0.008 Jarak 0.1 m
selimut beton 0.055 m
Panjang Tulangan 62.1 m
Luas tulangan utama D8 0.0000503 m2
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.022 m3
Tekukan 0.096 m
Panjang sengkang 61.596 m
Jumlah. Sengkang 615 1230 1230 buah

volume Tul.sengkang 3.80826776866137 m3

Volume Tulangan total 3.830 m3
Volume cor beton m3

10 Pek. Cor Balok Lintel Uk. 150x200 mm (El + 2.60) Volume Balok Lintel Panjang(m) Tinggi(m) lebar(m) Luas(m3)
96.18 0.2 0.15 3.60675
Tulangan utama(Atas dan Bawah) D12 4 D 0.012 m
Diameter sengkang 0.008 Tumpuhan 0.1 m
Lapangan 0.1 m
selimut beton 0.04 m
Panjang Tulangan 96.78 m
Luas tulangan utama D12 0.0001131 m2
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.044 m3
T.bersih sengkang 0.12 m
Lebar bersih sengkang 0.07 m
Tekukan 0.096 m
Panjang sengkang 0.476 m
Jumlah. S tumpuhan 240.45 480.9 962
buah
Jumlah.sengkang Lapangan 481
volume Tul.sengkang 0.02301238232912 m3
Volume Tulangan total 0.067 m3
Volume cor beton 3.540 m3
11 Pek. Cor Penulangan Plat Beton Tangga Volume tangga
Volume total
0.3 cor tangga
Bagian pijakan lebar
A.segitiga (m2) Panjang bentang (m) jumlah Volume (m3) 12.49493115
0.024 2 25 1.200
Tulangan Anak Tangga D 0.01 m 0.015
Panjang Tulangan 2.6 m
Luas tulangan utama D10 0.0000785 m2
Luas tulangan Sengkang D10 0.0000785 m2
Volume tulangan Utama 0.00061261056745 0.01531526418625 m3
Tekukan 0.6 m
Panjang sengkang 0.9 m
Jumlah Sengkang 133
Volume tulangan sengkang 0.009424777960769 0.235619449019234 m3
Volume Tulangan Total 0.250934713205485
Volume cor beton 0.949065286794515 m3

Bagian Plat Pijakan

T.Plat (m) x (m) y (m) Volume (m3)
0.12 7.64 2 1.8336
Jarak Tulangan 0.02
Tulangan Anak Tangga D 0.01 m
Panjang Tulangan 2.6 m 382 buah
Luas tulangan utama D10 0.0000785 m2
Luas tulangan Sengkang D10 0.0000785 m2
Volume tulangan Utama 0.078005745588635 m3
Tekukan 0.6 m
Panjang sengkang 8.24 m
Jumlah Sengkang 130 buah
Volume tulangan sengkang 0.084131851263135 m3
Volume Tulangan Total 0.162137596851769
Volume cor beton 1.67146240314823 m3

Bagian Plat Bordes

T.Plat (m) x (m) y (m) Volume (m3)
0.12 2 4.1 0.984
Jarak Tulangan 0.02
Tulangan Anak Tangga D 0.01 m
Panjang Tulangan 4.7 m 100 buah
Luas tulangan utama D10 0.0000785 m2
Luas tulangan Sengkang D10 0.0000785 m2
Volume tulangan Utama 0.03691371367968 m3
Tekukan 0.6 m
Panjang sengkang 2.6 m
Jumlah Sengkang 235 buah
Volume tulangan sengkang 0.047987827783584 m3
Volume Tulangan Total 0.084901541463264
0.899098458536736 m3
 Bagian Balok Bordes lebar(m) tinggi(m) panjang Volume (m3)
0.2 0.4 4.1 0.656
Tulangan utama(Atas dan Bawah) D16 7 D 0.016
Tulangan utama(Tengah) D13 4 D 0.013
Diameter sengkang 0.008 Tumpuhan 0.1
Lapangan 0.15
selimut beton 0.05 m
Panjang Tulangan 4.7 m
Luas tulangan utama D16 0.0002011 m2
Luas tulangan utama D13 0.0001327
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.009 m3
T.bersih sengkang 0.3 m
Lebar bersih sengkang 0.1 m
Tekukan 0.096 m
Panjang sengkang 0.896 m
Jumlah. S tumpuhan 10.25 20.5 34
Jumlah.sengkang Lapangan 14
volume Tul.sengkang 0.00153879396963 m3
Volume Tulangan total 0.011 m3
Volume cor beton 0.645 m3

Pek. Cor Beton Tumbuk R. Kelas Dan Selasar Tebal 8 cm A1(m2) A2(m2) A3(m2) Tebal Luas(m3)
169.27 338.6 74.75 0.08 53.60104
 LANTAI 1

Pekerjaan Volume(m3)
1 Pek. Balok B1 Uk. 300x700 mm (El + 7.85) 40.4626584303563

2 Pek. Balok B2 Uk. 200x400 mm (El + 7.85) 31.1320982762773

3 Pek. Balok B3 Uk. 250x500 mm (El + 7.85) 8.07411372566911

4 Pek. Kolom K1 Uk. 300x400 mm (El - 3.85) 29.4149295103379

5 Pek. Kolom K2 Uk. 300x300 mm (El ± 0.000) 16.4185709427387

6 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 3.85) 4.96728646115788

7 Pek. Ring Balok Kanopi RB Uk. 150x200 mm (El + 7.40) 3.6508705838536

8 Pek. Cor Kanopi Beton Tebal 10 cm 11.070

8a Pek. Cor Balok Lintel Uk. 150x200 mm (El + 2.60) 3.5399553771408

9 Pek. Cor Dan Penulangan Plat Beton Tebal 12 cm 12.4949311499211

Lantai 2

1 Pek. Kolom K1 Uk. 300x300 mm (El - 1.200) Volum Kolom K1 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
4 0.3 0.3 46 19.044
Tulangan utama(Atas dan Bawah) D16 8 D 0.016 m
Tulangan utama(Tengah) D13 6 D 0.013 m
Diameter sengkang 0.01 Tumpuhan 0.1 m
Lapangan 0.2 m
selimut beton 0.04 m
Tinggi overlap + Bengkokan tulangan 4 1.28 5.28
Luas tulangan utama D16 0.0002011 m2
Luas tulangan utama D13 0.0001327
Luas tulangan sengkang 7.8539816E-05 m2
Volume tulangan Utama 0.013 m3 m
P.bersih sengkang 0.22 m
Lebar bersih sengkang 0.22 m
Tekukan 0.12 m
Panjang sengkang 1 m
Jumlah.sengkang tumpuhan 10 buah
20 buah
Jumlah.sengkang Lapangan 10 buah
volume Tul.sengkang 0.00157079633 m3
Volume Tulangan total 1 kolom 0.014 m3
Volume Tulangan total 46 kolom 0.6564 m3
Volume cor beton kolom 18.3876 m3
2 Pek. Kolom K2 Uk. 300x300 mm (El ± 7.85) Volum Kolom K2 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
4 0.3 0.3 41 16.974
Tulangan utama(Atas dan Bawah) D19 8 D 0.019 m
Diameter sengkang 0.01 Tumpuhan 0.1 m
Lapangan 0.2 m
selimut beton 0.04 m
Tinggi overlap + Bengkokan tulangan 4 1.28 5.28 m
Luas tulangan utama D19 0.0002835 m2
Luas tulangan sengkang 7.8539816E-05 m2
Volume tulangan Utama 0.012 m3
P.bersih sengkang 0.22 m
Lebar bersih sengkang 0.22 m
Tekukan 0.12 m
Panjang sengkang 1 m
Jumlah.sengkang tumpuhan 10 buah
20 buah
Jumlah.sengkang Lapangan 10 buah
volume Tul.sengkang 0.00157079633 m3
Volume Tulangan total 1 kolom 0.014 m3
Volume Tulangan total 41 kolom 0.5554 m3
16.9740 m3

3 Pek. Kolom Praktis K3 Uk. 150x150 mm (El ± 0.000) Volum Kolom K3 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
4 0.15 0.15 53 4.77
Tulangan utama(Atas dan Bawah) D12 4 D 0.012 m
Diameter sengkang 0.008 T dan L 0.2 m

selimut beton 0.04 m

Tinggi overlap + Bengkokan tulangan 4 1.28 5.28 m
Luas tulangan utama D12 0.0001131 m2
Luas tulangan sengkang 5.0265482E-05 m2
Volume tulangan Utama 0.002 m3
P.bersih sengkang 0.07 m
Lebar bersih sengkang 0.07 m
Tekukan 0.096 m
Panjang sengkang 0.376 m
Jumlah.sengkang tumpuhan 5 buah
10 buah
Jumlah.sengkang Lapangan 10 buah
volume Tul.sengkang 0.00018899821 m3
Volume Tulangan total 1 kolom 0.003 m3
Volume Tulangan total 53 kolom 0.1366 m3
Volume cor beton kolom 4.6334 m3
 4 Pek. Ring Balok RB Uk. 200x300 mm (El + 11.80) Panjang(m) Tinggi(m) lebar(m) n Luas(m3)
300.66 0.2 0.3 2 36.0792
Tulangan utama(Atas dan Bawah) D13 4 D 0.013 m
Diameter sengkang 0.008 Tumpuhan 0.1 m
Lapangan 0.2 m
selimut beton 0.04 m
Panjang Tulangan 301.26 m
Luas tulangan utama D13 0.0001327 m2
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.160 m3
T.bersih sengkang 0.12 m
Lebar bersih sengkang 0.22 m
Tekukan 0.096 m
buah
Panjang sengkang 0.776 m
Jumlah. S tumpuhan 751.65 1503.3 2255
Jumlah.sengkang Lapangan 752
volume Tul.sengkang 0.08795661214 m3
Volume Tulangan total 0.248 m3
Volume cor beton 35.831 m3

A Pek. Ring Balok RB Uk. 200x300 mm (El + 11.80) Panjang(m) Tinggi(m) lebar(m) n Luas(m3)
24.83 0.2 0.4 2 4.290624
Tulangan utama(Atas 4 D 0.013 m
Diameter sengkang 0.008 Tumpuhan 0.1 m
Lapangan 0.2 m
selimut beton 0.04 m
Panjang Tulangan 0.6 m
Luas tulangan utama 0.0001327 m2
Luas tulangan sengka0.0000503 m2
Volume tulangan Uta 0.000 m3
T.bersih sengkang 24.75 m
Lebar bersih sengkan 0.12 m
Tekukan 0.096 m
buah
Panjang sengkang 49.836 m
Jumlah. S tumpuhan 62.075 124.15 186
Jumlah.sengkang Lap62
volume Tul.sengkang 0.466499320458623 m3
Volume Tulangan total0.467 m3
3.824 m3
5 Pek. Balok Lintel RB Uk. 150x200 mm (El + 12.20) Volume Balok Lintel Panjang(m) Tinggi(m) lebar(m) Luas(m3)
96.18 0.2 0.15 2.8854
Tulangan utama(Atas dan Bawah) D12 4 D 0.012 m
Diameter sengkang 0.008 Tumpuhan 0.1 m
Lapangan 0.1 m
selimut beton 0.04 m
Panjang Tulangan 96.78 m
Luas tulangan utama D12 0.0001131 m2
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.044 m3
T.bersih sengkang 0.12 m
Lebar bersih sengkang 0.07 m
Tekukan 0.096 m
Panjang sengkang 0.476 m
Jumlah. S tumpuhan 240.45 480.9 962
buah
Jumlah.sengkang Lapangan 481
volume Tul.sengkang 0.02301238233 m3
Volume Tulangan total 0.067 m3
Volume cor beton 2.819 m3

6 Pek. Ring Balok Kanopi RB Uk. 150x200 mm (El + 11.40) Volume RingBalk Kanopi Panjang(m) Tinggi(m) lebar(m) n Luas(m3)
61.5 0.2 0.15 2 3.69
Tulangan utama(Atas dan Bawah) D12 4 D 0.012 m
Diameter sengkang 0.008 Tumpuhan 0.1 m
Lapangan 0.2 m
selimut beton 0.04 m
Panjang Tulangan 62.1 m
Luas tulangan utama D12 0.0001131 m2
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.028 m3
T.bersih sengkang 0.12 m
Lebar bersih sengkang 0.07 m
Tekukan 0.096 m
buah
Panjang sengkang 0.476 m
Jumlah. S tumpuhan 153.75 307.5 461
Jumlah.sengkang Lapangan 154
volume Tul.sengkang 0.011036038 m3
Volume Tulangan total 0.039 m3
Volume cor beton 3.651 m3
 7 Pek. Cor Kanopi Beton Tebal 10 cm Volume Kanopi Beton Tebal 10 cm Panjang(m) Tinggi(m) lebar(m) n Luas(m3)
61.5 0.1 0.9 2 11.07
Tulangan utama D8 12 D 0.008 m
Diameter sengkang 0.008 Jarak 0.1 m
selimut beton 0.055 m
Panjang Tulangan 62.1 m
Luas tulangan utama D8 0.0000503 m2
Luas tulangan sengkang 0.0000503 m2
Volume tulangan Utama 0.037 m3
Tekukan 0.096 m
Panjang sengkang 61.596 m
Jumlah. Sengkang 615 1230 1230 buah

volume Tul.sengkang 3.80826776866 m3

Volume Tulangan total 3.846 m3
Volume cor beton 7.224 m3

A Pek. Cor Dan Penulangan Plat Beton Tebal 12 cm Panjang(m) Lebar(m) Luas(m2) Tinggi(m) Luas(m3)
36 9.4 338.4 0.12 98.150788165
18 9.4 169.2
5.9 26.4 155.76
1.75 13.75 24.0625
3.17 5.72 18.1324
Total 705.5549
Jarak Tulangan 0.15
Tulangan utama D10 D 0.01 m
Panjang Tulangan 65.42 m 431 buah
Luas tulangan utama D10 0.0000785 m2
Luas tulangan Sengkang D10 0.0000785 m2
Volume tulangan Utama 2.21519530895 m3
Tekukan 0.6 m
Panjang sengkang 65.27 m
Jumlah Sengkang 436 buah
Volume tulangan sengkang 2.23574760809 m3
Volume Tulangan Total 4.45094291704
Volume cor beton 93.6998452480221 m3

8 Pek. Cor Penulangan Plat Beton Tangga 12.4949311499211 M3

NO SKETSA GAMBAR NO Pekerjaan PERHITUNGAN
C. PEKERJAAN PASANGAN
1 Pek. Dinding bata Camp 1 Pc : 2 Ps Panjang(m) Tinggi(m) Luas(m2) Tipe Luas Kusen
Volume(m2)
Panjang Tinggi Jumlah Luas(m2)
44.9 3.6 161.64 P3 0.88 2.8 4 9.856 143.424
P7 0.65 1 4 2.6
BV1 2.4 0.6 4 5.76

2 Pek. Dinding bata Camp 1 Pc : 4 Ps Panjang(m) Tinggi(m) Luas(m2) Tipe Luas Kusen
Volume(m2)
Panjang Tinggi Jumlah Luas(m2)
307.23 3.6 1106.028 J1 2.8 1.4 18 70.56 949.888
J2 2 1.4 12 33.6
J3 1.4 0.68 6 5.712
P1 2.8 1.6 6 26.88
P7 0.65 1 2 1.3
PJ1 5.32 3.4 1 18.088

3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps Luas (m2) S.luar dalam Volume(m2) Volume(m2)
143.424 2 286.848 329.8752

4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps Luas (m2) S.luar dalam Volume(m2) Volume(m2)
949.888 2 1899.776 1899.776

5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps Luas(m2) S.luar dalam Volume(m2) Volume(m2)
140.48 2 280.96 303.4368

6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem Ruang Panjang(m) Lebar(m) Volume(m2) V.Total(m2) V.Total(m2)
Perpus+ R.kerja Guru 18 7 126 681.046
Koridor 18 2.4 43.2
Tangga 4.125 8.4 34.65
Kelas1 dan Kelas2 36 7 252
Koridor 36 2.4 86.4 681.046
23 2.4 55.2
Tangga+gudang 5.25 4.02 21.105
Area Penerima 7.525 5.72 43.043
Teras 5.72 3.4 19.448

7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu Ruang Panjang(m) Lebar(m) Volume(m2) V.Total(m2) V.Total(m2)
Toilet Guru 4.58 4.03 18.4574 36.9148 36.9148

8 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda Ruang Panjang(m) Tinggi(m) Volume(m2) Volume(m2)
Toilet Guru 36.06 3 108.18 108.18
 NO SKETSA GAMBAR NO Pekerjaan PERHITUNGAN
LANTAI 1
NO SKETSA GAMBAR NO Pekerjaan Panjang(m) Tinggi(m) Luas(m2) Tipe Luas Kusen
Volume(m2)
B 1 Pek. Dinding bata Camp 1 Pc : 2 Ps Panjang Tinggi Jumlah Luas(m2)
47.74 3.6 171.864 P3 0.88 2.8 3 7.392 152.752
P5 1.2 2.8 1 3.36
P7 0.65 1 4 2.6
BV1 2.4 0.6 4 5.76
2 Pek. Dinding bata Camp 1 Pc : 4 Ps Panjang(m) Tinggi(m) Luas(m2) Tipe Luas Kusen
Volume(m2)
Panjang Tinggi Jumlah Luas(m2)
320.630 3.6 1154.268 J1 2.8 1.4 18 70.56 1016.216
J2 2 1.4 12 33.6
J3 1.4 0.68 6 5.712
P1 2.8 1.6 6 26.88
P7 0.65 1 2 1.3

3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps Luas (m2) S.luar dalam Volume(m2) Volume(m2)
152.752 2 305.504 351.3296

4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps Luas (m2) S.luar dalam Volume(m2) Volume(m2)
1016.216 2 2032.432 2032.432

5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps Luas(m2) S.luar dalam Volume(m2) Volume(m2)
140.48 2 280.96 280.96

6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem Volume(m2) Volume(m2)

618.33 618.33

7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu Volume(m2) Volume(m2)
36.9148 36.9148
8 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda
Volume(m2) Volume(m2)
108.18 108.18
152.32 304.64
LANTAI 2
NO SKETSA GAMBAR NO Pekerjaan Panjang(m) Tinggi(m) Luas(m2) Tipe Luas Kusen
Volume(m2)
B PEKERJAAN PASANGAN Panjang Tinggi Jumlah Luas(m2)
1 Pek. Dinding bata Camp 1 Pc : 2 Ps 47.74 3.6 171.864 P3 0.88 2.8 3 7.392 152.752
P5 1.2 2.8 1 3.36
P7 0.65 1 4 2.6
BV1 2.4 0.6 4 5.76
2 Pek. Dinding bata Camp 1 Pc : 4 Ps Panjang(m) Tinggi(m) Luas(m2) Tipe Luas Kusen
Volume(m2)
Panjang Tinggi Jumlah Luas(m2)
320.630 3.6 1154.268 J1 2.8 1.4 18 70.56 1007.984
J2 2 1.4 13 36.4
J3 1.4 0.68 7 6.664
P1 2.8 1.6 7 31.36
P7 0.65 1 2 1.3

3 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps Luas (m2) S.luar dalam Volume(m2) Volume(m2)
152.752 2 305.504 351.3296

4 Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps Luas (m2) S.luar dalam Volume(m2) Volume(m2)
1007.984 2 2015.968 2015.968

5 Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps Luas(m2) S.luar dalam Volume(m2) Volume(m2)
140.48 2 280.96 280.96

6 Pas. Keramik Ukuran 400 x 400 mm Warna Krem Volume(m2) Volume(m2)

644.1312 644.1312

7 Pas. Keramik Lantai KM Ukuran 200 x 200 mm Warna Abu-abu Volume(m2) Volume(m2)
36.9148 36.9148

8 Pas. Keramik Dinding KM Ukuran 200 x 400 mm Warna Abu Muda Ruang Panjang(m) Tinggi(m) Volume(m2) Volume(m2)
NO SKETSA GAMBAR NO Pekerjaan PERHITUNGAN
Toilet Guru 36.06 3 108.18 108.18
 Lantai 1 Lantai 2
NO SKETSA GAMBAR
Unit Unit
1 Pas. Kusen Pintu Alumunium Powdwer Coating type P1 6.00 7.00

2 Pas. Kusen Pintu Alumunium Powdwer Coating type P3 3.00 3.00

3 Pas. Kusen Pintu Alumunium Powdwer Coating type P5 1.00 1.00

4 Pas. Kusen Pintu Alumunium Powdwer Coating type P6 8.00 8.00

 Lantai 1 Lantai 2
NO SKETSA GAMBAR
Unit Unit
5 Pas. Kusen Pintu Alumunium Powdwer Coating type P7 2.00 2.00
 Lantai 1 Lantai 2
NO SKETSA GAMBAR
Unit Unit

6 Pas. Kusen Pintu Alumunium Powdwer Coating type J1 18.00 18.00

7 Pas. Kusen Pintu Alumunium Powdwer Coating type J2 12.00 13.00

8 Pas. Kusen Pintu Alumunium Powdwer Coating type J3 6.00 7.00

 Lantai 1 Lantai 2
NO SKETSA GAMBAR
Unit Unit
 Lantai 1 Lantai 2
NO SKETSA GAMBAR
Unit Unit

9 Pas. Kusen Pintu Alumunium Powdwer Coating type J5 3.00 3.00

luas kaca (m2)

86.79

luas kaca ((1,075 x 2,55)+(1*0,43752))*8 buah

10 Pas. Kusen & Daun Jendela Alumunium type BV 1 4.00 4.00

LANTAI DASAR
NO SKETSA GAMBAR NO Pekerjaan KETERANGAN
PEJKERJAAN SANITARI 1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 8.00

2 Pek. Watafel - Sekelas Toto Unit 8.00

3 Pek. Pasang Kran Air - Sekelas Toto Unit 16.00

4 Pek. Floor Drain - Sekelas Toto Unit 4.00

5 Pek. Kaca Cermin Unit 4.00

 LANTAI 1
NO SKETSA GAMBAR NO Pekerjaan KETERANGAN

1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 8.00

2 Pek. Pasang Urinoir Lengkap Sekelas Toto Unit 3.00

3 Pek. Watafel - Sekelas Toto Unit 7.00

4 Pek. Pasang Kran Air - Sekelas Toto Unit 17.00

5 Pek. Floor Drain - Sekelas Toto Unit 4.00

6 Pek. Kaca Cermin Unit 3.00

7 Pek. Kitchen Zink Sekelas Meiwa Unit 1.00

 LANTAI 2

NO SKETSA GAMBAR NO Pekerjaan KETERANGAN

1 Pek. Pasang Kloset Duduk - Sekelas Toto Unit 8.00

2 Pek. Pasang Urinoir Lengkap Sekelas Toto Unit 3.00

3 Pek. Watafel - Sekelas Toto Unit 7.00

4 Pek. Pasang Kran Air - Sekelas Toto Unit 17.00

5 Pek. Floor Drain - Sekelas Toto Unit 4.00

6 Pek. Kaca Cermin Unit 3.00

7 Pek. Kitchen Zink Sekelas Meiwa Unit 1.00

 LANTAI DASAR LANTAI 1 LANTAI 2
NO PEKERJAAN NO PEKERJAAN Volume(m2) Volume(m2)
Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm
1 A1(m2) A2(m2) Volume(m2) 1 Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm 717.9608 717.9608
681.046 36.9148 717.9608 A1(m2) A2(m2) Volume(m2)
0

Pek. Plafond Gypsum Tebal 9 mm

2 A1(m2) A2(m2) Volume(m2) 2 Pek. Plafond Gypsum Tebal 9 mm 717.9608 717.9608
681.046 36.9148 717.9608

Pek. List Gypsum Uk. 7 cm

Ruang Panjang(m) Lebar(m) Keliling(m) Jumlah Volume(m) Volume Total(m)
Perpustakaan 9 7 32 1 32 535.4
Ruang Kerja Guru 9 7 32 2 64
Koridor 18 2.4 40.8 1 40.8
R.Kelas 9 7 32 4 128 Pek. List Gypsum Uk. 7 cm 535.4 535.4
3 3
Koridor 36 2.4 86.4 1 86.4
Toilet 2.29 4.03 12.64 4 50.56
Gudang+Tangga 5.93 4.02 19.9 2 39.8
Area Penerima 7 5.72 25.44 1 25.44
Teras 3.45 5.72 18.34 1 18.34
Koridor 1.88 23.15 50.06 1 50.06
 PAVING

PANJANG = 36 m
LEBAR = 7m
LUAS = 252 M2

COR BEON
A1 = 92.36 M2
A2 = 182.68 M2
A3 = 63.91
TEBAL = 0.12 M
LUAS = 40.674 M3

Acian Tangga

jmlah = 25 bh
1 lantai = 3 bh
lantai = 2
tinggi = 3.98 m
panjang = 2m
lebar = 0.3 m
tinggi = 0.16 m

Luas Segitiga 0.6 m2

luas bawah 7.96 m2

luas total = 8.56 m2 2 17.12 m2

total selruh lantai 124.97185 m2

RING BALOK DOUBLE 30X20

dimensi = 0.3 0.2 m

Panjang = 82.12 m

Volume = 5.518464 m3

Ring Balok 10X25

dimensi = 0.1 0.25 m
Panjang = 54 m

Volume = 4.5198 m3
Ground Water Tank
Pekerjaan Galian Gwt
Lebar = 8m
Panjang = 2m
Tinggi = 1.65 m
Volume = 26.4 m3

Pek Urukan t= 10cm

Lebar = 6m
Panjang = 2m
Tinggi = 0.1 m
Volume = 1.296 m3

Pek Lantai Kerja t= 5cm

Lebar = 6m
Panjang = 2m
Tinggi = 0.05 m
Volume = 0.6 m3

Pek. Dinding bertulang

Lebar = 6m
Tinggi = 1.5 m
Tebal = 0.15 m
Volume = 2.7 m3

Lebar = 2m
Panjang = 6m
Tinggi = 0.15 m
Volume = 3.6 m3
Volume ToTal = 6.3 m3

Pek keramik 40x40

Lantai
Lebar = 6m
Panjang = 2m
Volume = 12 m2

Dinding 4 sisi
Lebar = 6m
Panjang = 2m
Tinggi = 1.5 m
Volume = 24 m2

Total Volme = 36 m2
Penutup GWT
Lebar = 6m
Panjang = 2m
Tinggi = 0.2 m
Volume = 2.4 m3

Pekerjaan PlatGWT
Lebar = 6m
Panjang = 2m
Tinggi = 0.2 m
Volume = 2.4 m3

Bak Control
Lebar = 0.4 m
Panjang = 0.4 m
Tinggi = 0.2 m
Volume = 0.032 m3

Kolom 15 x 20
Dimensi = 0.15
= 0.2
Jmlah = 4
Tinggi = 1.5
Volume = 0.18 m3

Ring Balok 15 x 20
Dimensi = 0.15
= 0.2
Panjang = 6
Jmlah = 2
Volume = 0.36 m3

Panjang = 2
Jmlah = 2
Volume = 0.12 m3

Total Volume = 0.48 m3

Pekerjaan Waterprofing coating

Dinding 4 sisi
Lebar = 6m
Panjang = 2m
Tinggi = 1.5 m
Volume = 24 m2
RUMAH MESIN
Pek. Dinding bertulang

Lebar = 3m
Tinggi = 1.5 m
Tebal = 0.15 m
Volume = 1.35 m3

Lebar = 2m
Tinggi = 1.5 m
Tebal = 0.15 m
Volume = 0.9 m3

Volume ToTal = 2.25 m3

Penutup Dak
Lebar = 3m
Panjang = 2m
Tinggi = 0.2 m
Volume = 2 m3

Kolom 15 x 20
Dimensi = 0.15
= 0.2
Jmlah = 4
Tinggi = 1.5
Volume = 0.18 m3

Ring Balok 15 x 20
Dimensi = 0.15
= 0.2
Panjang = 3
Jmlah = 2
Volume = 0.18 m3

Panjang = 2
Jmlah = 2
Volume = 0.12 m3

Total Volume = 0.3 m3

Secreed
Luas = 127.78 m2
Aluminium Composit Panel FR - PVDP, Acp Skin 0,3 mm, t = 4 mm
Rangka terdiri dari :
Rangka besi siku galvanis
Hollo Aluminium 38x38x1,2mm
Aluminium Stifener silver 31x27x1mm
Karet Back up warna hitam (backer rod)
Sealent polymer
Baud,skrup dll
Tampak Muka Pintu Depan M2 862,933.50
Tinggi = 3.4
Lebar = 0.6
Volume = 4.08 m2

Tinggi = 0.6
Lebar = 2
Volume = 1.2 m2

Volume Total = 5.3008877466 m2

J5 Tinggi = 10.85
Lebar = 0.6
Volume = 6.51 m2

Tinggi = 0.6
Lebar = 3.65
Volume = 2.19 m2

Tinggi = 0.2
Lebar = 1
Jumlah = 8
Volume = 1.6 m2

Tinggi = 0.2
Lebar = 3.65
Jumlah = 8
Volume = 5.84 m2

Volume Total = 48.42 m2

L 4x4 berat = 1.84 kg/m

Panjang = 70 m
Volme = 128.8 kg

Horizontal = d 0.01 m
Panjang = 70 m
Jumlah besi = 1400 bh
Panjang Besi = 0.25
= 350 m
volme = 7.853982E-05 m2
= 0.0274889357 m3
= 215.78814539 kg
PEKERJAAN PAGAR kORIDOR LANTAI 1&2

Ring balok 10/15

Dimensi = 0.1 m
= 0.15 m

Panjang = 176.8 m
Volume = 2.652 m3

Pagar Dinding
Tinggi = 1.2 m
Panjang = 176.8 m
Volume = 212.16 m2

Acian&Plester
Volume = 71.162 m2

Acian Dinding = 487.968 m2

Volume Total = 559.13 m2

PEKERJAAN KOLOM PRAKTIS TANGGA

Dimensi = 0.15
0.15
jumlah = 3 bh
Tinggi = 2.08 m
Volume = 0.1404 m3

Dimensi = 0.15
0.15
Tinggi = 3.86 m
Volume = 0.08685 m3

Volume Total = 0.22725 m3

Pagar Tangga
panjang = 8.36 m
Tinggi = 0.9 m
Volume = 7.5857131 m2
LANTAI 1

NO SKETSA GAMBAR NO PERHITUNGAN KETERANGAN

PEKERJAAN PENGECATAN DAN LABURAN Pek. Cat tembok (Vinilex Setara)
Kegiatan Volume(m2) Volume Total(m2)
1 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps 351.3296 2711.8516
Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps 2032.432
Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps 280.96
Volum Kolom K1 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
G. 4 0.3 0.5 46 27.6
Volum Kolom K2 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
4 0.3 0.3 41 14.76
Volum Kolom K3 Tinggi(m) Panjang(m) lebar(m) n Luas(m3)
4 0.15 0.15 53 4.77
Pek. Cat plafond (Vinilex Setara)
2 Kegiatan Volume(m2)
Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm 714.9998

LANTAI 2

NO SKETSA GAMBAR NO PERHITUNGAN KETERANGAN

PEKERJAAN PENGECATAN DAN LABURAN Pek. Cat tembok (Vinilex Setara)
Kegiatan Volume(m2) Volume Total(m2)
1 Pas. Plesteran dinding berikut acian Camp 1 Pc : 2 Ps 351.3296
Pas. Plesteran dinding berikut acian Camp 1 Pc : 4 Ps 2015.968 2648.2576
Pas. Penebalan Plesteran dinding berikut acian Camp 1 Pc : 4 Ps 280.96
Pek. Cat plafond (Vinilex Setara)
G. 2 Kegiatan Volume(m2)
Pek. rangka plafond Hollow + Plafond Gypsum Tebal 9 mm 714.9998
Pasir uruk t 5 cm Panjang = 168.911 m
dalam = 0.05 m
Luas = 3.37822 m3

Lantai Kerja t 5cm Panjang = 168.911 m

dalam = 0.05 m
Luas = 3.37822 m3
Galian pondasi pagar Panjang = 168.911 m
dalam = 0.5 m
Lebar atas = 0.4 m
L.sgiiga = 0.07 m

Luas = 0.2175 m2
= 36.73814 m3
Pondasi
Panjang = 168.911 m
dalam = 0.2 m
Lebar atas = 0.4 m
L.sgiiga = 0.07 m

Luas = 0.087 m2
= 14.69526 m3

Sloof 15x20
Dimensi 0.15 0.2 m
Panjang = 168.911 m
Volme = 5.574063 m3

kolom 15x50
Dimensi 0.5 0.2 m
Tinggi = 1.55 m
Jumlah kolom 52 bh
Volme = 8.866 m3

Balok 20X0
Dimensi 0.2 0.1 M
Panjang = 144 M
Volme = 3.024 m3

Penebalan 5 cm Dimensi 0.05

Dinding = 3.27 m2
jumlah = 48 bh
volme = 156.96 m2
 Pelesteran+Acian = 405.24 m2
Pengecatan = 445.764

* Aclan Kanopi
panjang = 61.5 m
lebar = 0.6 m
tebal = 0.07 m

luas acian dpan = 4.305 m2

luas acian bawah = 36.9 m2
luas acian Atas = 36.9 m2

Volme Lantai Dsr Total = 156.21 m2

Volme LDsr -L2Total 585.7875 m2

Waterprofing coating atas

panjang = 61.5 m
lebar = 0.6 m
Volme 36.9 m2

Pekerjaan Biofil

panjang = 4m
lebar = 4m
tebal = 0.5 m
Volme 16 m3

Pekerjaan Saluran Rambat

Galian

panjang = 243.76 m
lebar = 0.25 m
Tinggi = 0.25 m
tebal = 0.15 m

Volume = 24.376 m3

Passir Uruk =
tebal = 0.05 m
panjang = 243.76 m
lebar = 0.25 m

Volume = 3.047 m3
Lantai Kerja
tebal = 0.1 m
panjang = 243.76 m
lebar = 0.25 m

Volume = 6.7034 m3
Bak kontrol
= 27.08444 23 bh

Tinggi = 0.1 m

Volume = 0.575 m3

Cor Lantai Saluran

Volme = 10.9692 m3
=
Pasangan Bata
panjang = 201.18 m
Tinggi = 0.25 m
Volume = 100.59 m2

Pelesteran dan acian

Volume Bata = 201.18 m2
Volume Atas = 109.692 m2
Total Volume = 310.872 m2

Pekerjaan Gril dalam

L 4x4 berat = 1.84 kg/m

panjang = 85.09 m
Volme = 156.5656 kg

Horizontal = d 0.01 m
Panjang = 85.09 m
Jumlah besi = 1701.8 bh
Panjang Besi = 0.25
= 425.45 m
volme = 7.854E-05 m2
= 0.033415 m3
= 262.3059 kg

Urukan Ruanggan Kelas = 6 bh

 Lebar = 7m
Panjang = 9m
Tinggi = 0.6 m
Volme = 226.8 m3

Urukan Selasar
Lebar = 2.4 m
Panjang = 81.275 m
Tinggi = 0.6 m

Volme = 117.036 m3

Urukan Km
Lebar = 4.825 m
Panjang = 4.225 m
Tinggi = 0.56 m

Volme = 22.8319 m3

Gudang
Lebar = 4.015 m
Panjang = 2.875 m
Tinggi = 0.6 m

Volme = 13.85175 m3

Tangga Lebar = 4.015 m

Panjang = 2.81 m
Tinggi = 0.6 m
Volme = 13.53858 m3

Lebar = 4.015 m
Panjang = 5.85 m
Volme = 14.09265 m3

Total Volume 27.63123 m3

Area Penerima+Teras Lebar = 5.72 m

Panjang = 10.125 m
Tinggi = 0.4 m
Volme = 46.332 m3

Mushola,Wudhu dan Kantin

Lebar = 6m
Panjang = 12 m
Tinggi = 0.6 m
Volme = 86.4 m3
 Salasar
Lebar = 2.4 m
Panjang = 12 m
Tinggi = 0.4 m
Volme = 23.04 m3

AREA BELAKANG
Lebar = 1m
Panjang = 26.4 m
Tinggi = 0.6 m
Volme = 31.68 m3

595.6029
Total Urukan = 655.1632 m3
 12.5

10.71306

12.53484
1.666667

1.6 1.2

500
 157.3333

149 2.916667
AGKUR D