RAB CCO (CONTRACT COST ORDER)

KEGIATAN : PENGELOLAAN KUA DAN PEMBINAAN KELUARGA SAKINAH

PEKERJAAN : PEMBANGUNAN GEDUNG BALAI NIKAH DAN MANASIK HAJI KUA MUNDU

LOKASI : KEC.MUNDU KABUPATEN CIREBON

TAHUN ANGGARAN : 2020

PERUBAHAN PEKERJAAN
HARGA SATUAN
NO. URAIAN PEKERJAAN VOLUME JUMLAH (Rp) PEKERJAAN TAMBAH PEKERJAAN KURANG VOL HARSAT JUMLAH
(Rp)
VOL SAT JUMLAH VOL SAT JUMLAH
1 2 3 4 6=3x5

I. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek Digital Printing 1.00 Bh 249,682.34 249,682.34 1.00 249,682.34 249,682.34
2 Biaya Administrsai Pelaporan & Dokumentasi 1.00 Ls 1,100,000.00 1,100,000.00 1.00 1,100,000.00 1,100,000.00
3 Biaya Pembersihan Lahan dan Perapihan 1.00 Ls 450,000.00 450,000.00 1.00 450,000.00 450,000.00
4 Pembuatan Direksi Keet 1.00 Ls 3,000,000.00 3,000,000.00 1.00 3,000,000.00 3,000,000.00
6 Pek.Pengurugan Halaman bagian depan t.100 cm dengan tanah merah17.10 M3 158,571.82 2,711,578.12 17.10 158,571.82 2,711,578.12
7 Pengukuran dan pas. papan bouwplank 58.00 M' 47,830.78 2,774,185.35 58.00 47,830.78 2,774,185.35
8 Biaya Sistem Manajemen Keselamatan Konstruksi (SMKK) 1.00 Ls 2,100,000.00 2,100,000.00 - 1.00 2,100,000.00 2,100,000.00
LANTAI DASAR - - -
I. PEKERJAAN TANAH/PASIR - - -
1 Pek. Galian tanah pondasi plat 31.77 M3 63,000.00 2,001,384.00 4.20 M3 264,726.00 35.97 63,000.00 2,266,110.00
2 Pek. Galian tanah pondasi batu 47.33 M3 63,000.00 2,981,790.00 16.69 M3 1,051,218.00 64.02 63,000.00 4,033,008.00
3 Pas. Cerucuk bambu ampel pondasi plat Ø 8-10 cm 166.00 Ttk 6,171.25 1,024,426.75 - 166.00 6,171.25 1,024,426.75
4 Pas. Cerucuk bambu ampel pondasi batu Ø 8-10 cm 287.00 Ttk 6,171.25 1,771,147.46 - 287.00 6,171.25 1,771,147.46
5 Pek. Urugan pasir untuk alas pondasi plat t. 5 cm 1.43 M3 169,200.00 242,294.40 - 0.23 M3 39,423.60 1.20 169,200.00 202,870.80
6 Pek. Urugan pasir untuk alas pondasi batu t. 5 cm 3.85 M3 169,200.00 650,574.00 - 3.85 169,200.00 650,574.00
7 Pek. Urugan pasir untuk alas lantai t. 5 cm 5.85 M3 169,200.00 989,820.00 - 5.85 169,200.00 989,820.00
8 Pek. Urugan tanah kembali 28.51 M3 46,000.00 1,311,276.00 - 1.53 M3 70,535.25 26.97 46,000.00 1,240,740.75
9 Pek. Urugan tanah merah peninggian lantai t. 125 cm 143.00 M3 158,571.82 22,675,770.27 - 143.00 158,571.82 22,675,770.27
- - - - -
II. PEKERJAAN PONDASI - - - - -
1 Pek. Batu kosong (Aanstamping) 16.44 M3 414,600.00 6,816,024.00 - 0.44 M3 180,765.60 16.00 414,600.00 6,635,258.40
2 Pek. Pondasi batu kali 1 pc : 5 psr 58.55 M3 615,198.40 36,017,943.83 - 1.54 M3 945,867.54 57.01 615,198.40 35,072,076.29
- - - - -
III. PEKERJAAN BETON - - - - -
0 MUTU BETON SITE MIX K-175 - - - - -
1 Pek. Lantai kerja pondasi plat t. 5 cm 1.43 M3 664,383.09 951,396.59 - 0.23 M3 154,801.26 1.20 664,383.09 796,595.33
2 Pek. Beton tumbuk alas lantai t. 7 cm 8.19 M3 830,250.00 6,799,747.50 - 0.04 M3 29,058.75 8.16 830,250.00 6,770,688.75
3 Pek. Beton Sloof 15/20 cm 1.13 M3 800,977.32 907,106.82 0.03 M3 24,029.32 - 1.16 800,977.32 931,136.14
0 Pek. Pembesian 188.75 Kg 12,267.00 2,315,398.10 16.53 Kg 202,808.36 - 205.28 12,267.00 2,518,206.46
0 Pek. Begisting 15.10 M2 103,966.82 1,569,898.94 0.40 M2 41,586.73 - 15.50 103,966.82 1,611,485.66
0 0 0.00 0.00 - - - - - -
4 Pek. Beton Kolom praktis 12/12 cm 1.01 M3 800,977.32 810,845.37 0.93 M3 743,551.26 - 1.94 800,977.32 1,554,396.62
0 Pek. Pembesian 238.35 Kg 12,267.00 2,923,822.71 33.56 Kg 411,649.33 - 271.91 12,267.00 3,335,472.03
0 Pek. Begisting 16.87 M2 103,966.82 1,754,128.14 - - 16.87 103,966.82 1,754,128.14
0 0 0.00 0.00 - - - - - -
5 Pek. Beton Balok latei 12/15 cm 0.42 M3 800,977.32 339,534.29 0.35 M3 280,422.16 - 0.77 800,977.32 619,956.45
0 Pek. Pembesian 70.34 Kg 12,267.00 862,850.23 60.13 Kg 737,614.90 - 130.47 12,267.00 1,600,465.13
0 Pek. Begisting 7.07 M2 103,966.82 734,525.56 - - 7.07 103,966.82 734,525.56
 0 0 0.00 0.00 - - - - - -
6 Pek. Beton Plat kanopi 0.52 M3 800,977.32 412,663.52 1.20 M3 965,017.48 - 1.72 800,977.32 1,377,681.00
0 Pek. Pembesian 53.24 Kg 12,267.00 653,062.37 117.48 Kg 1,441,174.35 - 170.72 12,267.00 2,094,236.72
0 Pek. Begisting 6.44 M2 103,966.82 669,546.30 - - 6.44 103,966.82 669,546.30
0 0 0.00 0.00 - - - - - -
7 Pek. Beton Meja pantry 0.12 M3 800,977.32 96,117.28 - - 0.12 800,977.32 96,117.28
0 Pek. Pembesian 20.93 Kg 12,267.00 256,763.03 - - 20.93 12,267.00 256,763.03
0 Pek. Begisting 1.00 M2 103,966.82 103,966.82 - - 1.00 103,966.82 103,966.82
0 0 0.00 0.00 - - - - - -
0 MUTU BETON READY MIX K-300 0.00 0.00 - - - - - -
1 Pek. Beton Pondasi plat 80 x 80 cm 0.26 M3 1,189,325.00 304,467.20 - 0.26 1,189,325.00 304,467.20
0 Pek. Pembesian 35.48 Kg 12,267.00 435,233.16 - 35.48 12,267.00 435,233.16
0 Pek. Begisting 1.28 M2 103,966.82 133,077.53 - - 1.28 103,966.82 133,077.53
0 0 0.00 0.00 - - - - - -
2 Pek. Beton Pondasi plat 120 x 120 cm 2.88 M3 1,189,325.00 3,425,256.00 - - 2.88 1,189,325.00 3,425,256.00
0 Pek. Pembesian 566.27 Kg 12,267.00 6,946,458.62 - - 566.27 12,267.00 6,946,458.62
0 Pek. Begisting 9.60 M2 103,966.82 998,081.44 - - 9.60 103,966.82 998,081.44
0 0 0.00 0.00 - - - - - -
3 Pek. Beton Pondasi plat 120 x 240 cm 1.15 M3 1,189,325.00 1,370,102.40 0.05 M3 57,087.60 - 1.20 1,189,325.00 1,427,190.00
0 Pek. Pembesian 266.96 Kg 12,267.00 3,274,759.07 - 34.61 Kg 424,617.55 232.34 12,267.00 2,850,141.52
0 Pek. Begisting 2.88 M2 103,966.82 299,424.43 - - 2.88 103,966.82 299,424.43
0 0 0.00 0.00 - - - - - -
4 Pek. Beton Sloof 20/30 cm 4.14 M3 1,189,325.00 4,923,805.50 - 0.06 M3 71,359.50 4.08 1,189,325.00 4,852,446.00
0 Pek. Pembesian 807.78 Kg 12,267.00 9,909,074.06 - 9.32 Kg 114,326.22 798.46 12,267.00 9,794,747.84
0 Pek. Begisting 41.40 M2 103,966.82 4,304,226.23 - 0.60 M2 62,380.09 40.80 103,966.82 4,241,846.14
0 0 0.00 0.00 - - - - - -
5 Pek. Beton Kolom 25/25 cm 0.75 M3 1,189,325.00 891,993.75 - - 0.75 1,189,325.00 891,993.75
0 Pek. Pembesian 111.88 Kg 12,267.00 1,372,382.89 0.62 Kg 7,617.16 - 112.50 12,267.00 1,380,000.05
0 Pek. Begisting 12.00 M2 103,966.82 1,247,601.80 - - 12.00 103,966.82 1,247,601.80
0 0 0.00 0.00 - - - - - -
6 Pek. Beton Kolom struktur 30/30 cm 5.40 M3 1,189,325.00 6,422,355.00 - 0.18 M3 214,078.50 5.22 1,189,325.00 6,208,276.50
0 Pek. Pembesian 928.18 Kg 12,267.00 11,385,934.99 - 33.55 Kg 411,501.36 894.63 12,267.00 10,974,433.63
0 Pek. Begisting 63.64 M2 103,966.82 6,616,448.24 - - 63.64 103,966.82 6,616,448.24
0 0 0.00 0.00 - - - - - -
7 Pek. Beton Kolom struktur 30/40 cm 2.88 M3 1,189,325.00 3,425,256.00 - 0.10 M3 114,175.20 2.78 1,189,325.00 3,311,080.80
0 Pek. Pembesian 459.69 Kg 12,267.00 5,638,973.07 - 22.50 Kg 276,023.37 437.19 12,267.00 5,362,949.69
0 Pek. Begisting 33.60 M2 103,966.82 3,493,285.05 - - 33.60 103,966.82 3,493,285.05
0 0 0.00 0.00 - - - - - -
8 Pek. Beton Balok struktur 30/40 cm 7.80 M3 1,189,325.00 9,276,735.00 - 0.60 M3 713,595.00 7.20 1,189,325.00 8,563,140.00
0 Pek. Pembesian 1,342.58 Kg 12,267.00 16,469,367.53 - 85.66 Kg 1,050,848.43 1,256.91 12,267.00 15,418,519.09
0 Pek. Begisting 55.90 M2 103,966.82 5,811,745.07 - - 55.90 103,966.82 5,811,745.07
0 0 0.00 0.00 - - - - - -
9 Pek. Beton Balok 20/30 cm 2.94 M3 1,189,325.00 3,496,615.50 - - 2.94 1,189,325.00 3,496,615.50
0 Pek. Pembesian 728.48 Kg 12,267.00 8,936,300.96 - - 728.48 12,267.00 8,936,300.96
0 Pek. Begisting 27.44 M2 103,966.82 2,852,849.46 - 27.44 103,966.82 2,852,849.46
0 0 0.00 0.00 - - - - - -
10 Pek. Beton Balok 15/30 cm 0.36 M3 1,189,325.00 428,157.00 0.15 M3 175,544.37 - 0.51 1,189,325.00 603,701.37
0 Pek. Pembesian 65.39 Kg 12,267.00 802,163.66 27.37 M2 335,798.16 - 92.77 12,267.00 1,137,961.83
0 Pek. Begisting 6.00 M2 103,966.82 623,800.90 2.46 M2 255,758.37 - 8.46 103,966.82 879,559.27
0 0 0.00 0.00 - - - - - -
11 Pek. Beton Plat beton teras dan talang t.10 cm 1.40 M3 1,189,325.00 1,669,812.30 0.45 M3 537,872.23 - 1.86 1,189,325.00 2,207,684.53
0 Pek. Pembesian 244.90 Kg 12,267.00 3,004,127.46 - 16.02 Kg 196,510.16 228.88 12,267.00 2,807,617.29
0 Pek. Begisting 7.80 M2 103,966.82 810,941.17 - 7.80 103,966.82 810,941.17
0 0 0.00 0.00 - - - - - -
12 Pek. Dak beton t. 12 cm 10.80 M3 1,189,325.00 12,844,710.00 - - 10.80 1,189,325.00 12,844,710.00
0 Pek. Pembesian 1,587.99 Kg 12,267.00 19,479,917.49 - - 1,587.99 12,267.00 19,479,917.49
0 Pek. Begisting 90.00 M2 103,966.82 9,357,013.53 - - 90.00 103,966.82 9,357,013.53
0 Pek. Stootwerk 90.00 M2 119,638.82 10,767,493.50 - - 90.00 119,638.82 10,767,493.50
 - - - - -
IV. PEKERJAAN DINDING - - - - -
1 Pas. Steiger dari bambu 50.00 M2 71,036.74 3,551,836.90 - - 50.00 71,036.74 3,551,836.90
2 Pas. Bata merah ( pasangan 1/2 bata ) 1 Pc : 5 Ps 295.22 M2 129,898.00 38,348,487.56 - - 295.22 129,898.00 38,348,487.56
3 Pek. Plesteran dinding 1 Pc : 5 Ps 582.48 M2 52,202.40 30,406,592.94 - - 582.48 52,202.40 30,406,592.94
4 Pek. Acian 582.48 M2 31,975.00 18,624,638.13 - - 582.48 31,975.00 18,624,638.13
5 Pek. Batu Andesit 10.00 M2 118,870.72 1,188,112.85 5.58 M2 663,298.62 - 15.58 118,870.72 1,851,411.47
- - - - -
V. PEKERJAAN PENUTUP ATAP - - - - -
1 Pek. Rangka atap baja ringan Zingallum 6.55 M2 175,000.00 1,146,600.00 - - 6.55 175,000.00 1,146,600.00
2 Pas. Genteng metal warna berpasir t. 0,35 mm 6.55 M2 107,863.82 706,723.74 - - 6.55 107,863.82 706,723.74
3 Pas. Bubungan genteng metal warna berpasir 1.80 M' 82,570.29 148,626.52 - - 1.80 82,570.29 148,626.52
- - - - -
VI. PEKERJAAN LANGIT-LANGIT - - - - -
1 Pek. Plafond gypsum rangka hollo bagian dalam 100.40 M2 102,611.58 10,302,202.82 - - 100.40 102,611.58 10,302,202.82
2 Pek. Plafond GRC rangka hollo KM dan bagian luar 6.60 M2 102,611.58 677,236.44 6.69 M2 686,471.48 - 13.29 102,611.58 1,363,707.92
3 Pek. List Plafond 121.00 M' 62,990.95 7,621,905.50 - - 121.00 62,990.95 7,621,905.50
0 - - - - -
VII. PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN AKSESORIS - - - - -
1 Pek. Kusen alumunium Warna Putih 4" 121.20 M' 118,242.79 14,331,026.44 3.20 M1 378,376.94 - 124.40 118,242.79 14,709,403.38
2 Pas. Daun pintu alumunium Warna Putih lengkap tanpa kaca 3.00 Unit 1,200,000.00 3,600,000.00 - - 3.00 1,200,000.00 3,600,000.00
3 Pek. Pintu Kaca Tempered t.12 mm Lengkap Asesoris 1.00 Unit 7,000,000.00 7,000,000.00 - - 1.00 7,000,000.00 7,000,000.00
4 Pas. Daun jendela alumunium Warna Putih lengkap tanpa kaca 12.00 Unit 700,000.00 8,400,000.00 - - 12.00 700,000.00 8,400,000.00
5 Pas. Daun pintu alumunium KM/WC Warna Putih 3.00 Unit 900,000.00 2,700,000.00 - - 3.00 900,000.00 2,700,000.00
6 Pas. Kaca polos t. 5 mm 16.63 M2 79,965.71 1,330,149.54 - - 16.63 79,965.71 1,330,149.54
7 Pas. Kaca ES t. 5 mm 2.47 M2 156,028.59 385,016.14 - - 2.47 156,028.59 385,016.14
- - - - -
VIII. PEKERJAAN PENUTUP DINDING/LANTAI - - - - -
1 Pek. Granit lantai warna 60x60 cm 108.40 M2 203,886.09 22,101,252.26 - - 108.40 203,886.09 22,101,252.26
2 Pek. Granit lantai warna 60x60 cm bagian dinding depan 6.42 M2 203,886.09 1,308,948.70 - 6.42 203,886.09 1,308,948.70
3 Pek. Keramik lantai warna anti slip KM/WC 25x25 cm 21.60 M2 212,398.86 4,587,815.46 - 12.08 M2 2,564,716.28 9.53 212,398.86 2,023,099.18
4 Pek. Keramik dinding warna KM/WC dan meja pantry 25x40 cm 30.00 M2 206,861.45 6,205,843.64 0.94 M2 194,449.77 - 30.94 206,861.45 6,400,293.41
- - - - -
IX. PEKERJAAN PENGECATAN - - - - -
1 Pek. Cat dinding 537.60 M2 22,279.09 11,977,125.53 - - 537.60 22,279.09 11,977,125.53
2 Pek. Pengecatan plafond 107.00 M2 21,052.72 2,252,641.06 6.29 M2 132,421.61 - 113.29 21,052.72 2,385,062.67
3 Pek. Pengecatan Batu Andesit 10.00 M2 26,871.97 268,585.36 5.58 M2 149,945.60 - 15.58 26,871.97 418,530.96
- - - - -
X. PEKERJAAN ELEKTRIKAL - - - - -
1 Pek. Titik lampu 27.00 Ttk 127,995.15 3,455,869.12 - - 27.00 127,995.15 3,455,869.12
2 Pas. Saklar double/serie 5.00 Bh 52,959.25 264,796.27 - - 5.00 52,959.25 264,796.27
3 Pas. Saklar tunggal 5.00 Bh 50,679.39 253,396.97 - - 5.00 50,679.39 253,396.97
4 Pas. Stop Kontak 5.00 Bh 30,279.39 151,396.97 - - 5.00 30,279.39 151,396.97
5 Pas. Lampu TL 2 x 18 watt + dudukan Removable Mounting (RM) 4.00 Bh 406,800.00 1,627,200.00 - - 4.00 406,800.00 1,627,200.00
6 Pas. Lampu SL 25 watt + dudukan downLight Ø 6'' 20.00 Bh 78,916.41 1,578,328.22 - - 20.00 78,916.41 1,578,328.22
7 Pas. Lampu PL 5 watt + Fitting 3.00 Bh 36,739.00 110,216.99 - - 3.00 36,739.00 110,216.99
8 Penyambungan daya listrik PLN 5500 watt 1.00 Ls 5,100,000.00 5,100,000.00 - - 1.00 5,100,000.00 5,100,000.00
- - - - - -
XI. PEKERJAAN SANITER - - - - -
1 Pas. Kloset duduk 1.00 Bh 1,365,954.43 1,365,954.43 - - 1.00 1,365,954.43 1,365,954.43
2 Pas. Kloset jongkok 2.00 Bh 379,033.64 758,067.28 - - 2.00 379,033.64 758,067.28
3 Pas. Pipa Pvc type AW 1/2'' 32.00 M' 15,380.06 492,161.93 - - 32.00 15,380.06 492,161.93
4 Pas. Pipa Pvc type AW 3'' 18.00 M' 100,102.51 1,801,845.27 - - 18.00 100,102.51 1,801,845.27
5 Pas. Pipa Pvc type AW 4'' 18.00 M' 100,379.52 1,806,831.32 - - 18.00 100,379.52 1,806,831.32
6 Pas. Kran Air stainless steel 5.00 Bh 55,167.45 275,837.25 - - 5.00 55,167.45 275,837.25
7 Pas. Kran Air leher angsa 1.00 Bh 250,000.00 250,000.00 - - 1.00 250,000.00 250,000.00
8 Pas. Kitchen zink 1.00 Bh 626,763.88 626,763.88 - - 1.00 626,763.88 626,763.88
9 Pas. Floor drain besi 5.00 Bh 75,296.15 376,480.77 - - 5.00 75,296.15 376,480.77
10 Pek. Pembuatan Septictank 1.00 Unit 4,000,000.00 4,000,000.00 - - 1.00 4,000,000.00 4,000,000.00
11 Pas. Tangki air kapasitas 1100 liter 1.00 Bh 1,750,000.00 1,750,000.00 - - 1.00 1,750,000.00 1,750,000.00
12 Pompa air jet pump 250 watt 1.00 Unit 2,100,000.00 2,100,000.00 - - 1.00 2,100,000.00 2,100,000.00
13 Pas. Tempat sabun keramik 3.00 Bh 65,000.00 195,000.00 - - 3.00 65,000.00 195,000.00
14 Ember plastik + tutup kapasitas 30 liter 3.00 Bh 60,000.00 180,000.00 - - 3.00 60,000.00 180,000.00
15 Pek.Pengeboran Air 1.00 Ls 3,500,000.00 3,500,000.00 - - 1.00 3,500,000.00 3,500,000.00
- - - - -
XII. PEKERJAAN TANGGA - - - - -
1 Pek. Galian tanah 1.44 M3 63,000.00 90,720.00 - - 1.44 63,000.00 90,720.00
2 Pek. Pondasi plat 0.29 M3 1,189,325.00 342,525.60 - - 0.29 1,189,325.00 342,525.60
0 Pek. Pembesian 39.92 Kg 12,267.00 489,637.31 - - 39.92 12,267.00 489,637.31
0 Pek. Begisting 0.96 M2 103,966.82 99,808.14 - - 0.96 103,966.82 99,808.14
0 0 0.00 0.00 - - - - - - -
3 Pek. Plat beton tangga t. 10 cm 0.99 M3 1,189,325.00 1,181,713.32 - - 0.99 1,189,325.00 1,181,713.32
0 Pek. Pembesian 173.31 Kg 12,267.00 2,125,997.89 - - 173.31 12,267.00 2,125,997.89
0 Pek. Begisting 10.76 M2 103,966.82 1,119,098.82 - - 10.76 103,966.82 1,119,098.82
0 0 0.00 0.00 - - - - - - -
4 Pek. Beton Balok 20/30 cm 0.58 M3 1,189,325.00 685,051.20 - - 0.58 1,189,325.00 685,051.20
0 Pek. Pembesian 72.47 Kg 12,267.00 888,994.40 - - 72.47 12,267.00 888,994.40
0 Pek. Begisting 5.76 M2 103,966.82 598,848.87 - - 5.76 103,966.82 598,848.87
0 0 0.00 0.00 - - - - - - -
5 Pek. Cor beton anak tangga 0.65 M3 1,189,325.00 770,682.60 - - 0.65 1,189,325.00 770,682.60
0 Pek. Pembesian 55.99 Kg 12,267.00 686,794.98 - - 55.99 12,267.00 686,794.98
0 Pek. Begisting 5.10 M2 103,966.82 530,230.77 - - 5.10 103,966.82 530,230.77
0 0 0.00 0.00 - - - - - - -
6 Pek. Granit lantai warna 60x60 cm 10.56 M2 203,886.09 2,153,037.12 - - 10.56 203,886.09 2,153,037.12
7 Pas. Step nozzing 32.00 Bh 25,000.00 800,000.00 - - 32.00 25,000.00 800,000.00
8 Pas. Railling tangga besi hollo finishing cat hitam 7.48 M2 590,000.00 4,413,200.00 - - 7.48 590,000.00 4,413,200.00
- - - - -
0 LANTAI ATAS - - - - -
I. PEKERJAAN BETON - - - - -
0 MUTU BETON SITE MIX K-175 - - - - -
1 Pek. Kolom 25/25 cm 2.38 M3 800,977.32 1,902,321.15 0.02 M3 20,024.43 - 2.40 800,977.32 1,922,345.58
0 Pek. Pembesian 354.27 Kg 12,267.00 4,345,879.16 5.72 Kg 70,121.01 - 359.99 12,267.00 4,416,000.16
0 Pek. Begisting 38.00 M2 103,966.82 3,950,739.05 0.40 M2 41,586.73 - 38.40 103,966.82 3,992,325.77
0 0 0.00 0.00 - - - - - -
2 Pek. Kolom 30/40 cm 2.95 M3 800,977.32 2,364,485.06 - 1.06 M3 849,676.75 1.89 800,977.32 1,514,808.32
0 Pek. Pembesian 471.18 Kg 12,267.00 5,779,947.40 - 147.05 M2 1,803,880.33 324.13 12,267.00 3,976,067.07
0 Pek. Begisting 34.44 M2 103,966.82 3,580,617.18 - - 34.44 103,966.82 3,580,617.18
0 0 0.00 0.00 - - - - - -
3 Pek. Kolom praktis 12/12 cm 0.82 M3 800,977.32 657,442.19 1.34 M3 1,072,668.83 - 2.16 800,977.32 1,730,111.02
0 Pek. Pembesian 193.26 Kg 12,267.00 2,370,667.06 109.39 Kg 1,341,858.33 - 302.64 12,267.00 3,712,525.39
0 Pek. Begisting 13.68 M2 103,966.82 1,422,266.06 - - 13.68 103,966.82 1,422,266.06
0 0 0.00 0.00 - - - - - -
4 Pek. Balok latei 12/15 cm 0.52 M3 800,977.32 420,272.80 0.20 M3 156,430.87 - 0.72 800,977.32 576,703.67
0 Pek. Pembesian 87.07 Kg 12,267.00 1,068,029.05 34.30 Kg 420,775.72 - 121.37 12,267.00 1,488,804.77
0 Pek. Begisting 8.75 M2 103,966.82 909,189.81 - - 8.75 103,966.82 909,189.81
0 0 0.00 0.00 - - - - - -
5 Pek. Balok 15/30 cm 4.94 M3 800,977.32 3,957,628.96 1.36 M3 1,089,249.06 - 6.30 800,977.32 5,046,878.03
0 Pek. Pembesian 1,147.65 Kg 12,267.00 14,078,174.34 3.87 Kg 47,483.02 - 1,151.52 12,267.00 14,125,657.36
0 Pek. Begisting 82.35 M2 103,966.82 8,561,667.38 - - 82.35 103,966.82 8,561,667.38
0 0 0.00 0.00 - - - - - -
6 Pek. Balok 15/20 cm 0.93 M3 800,977.32 747,311.84 0.58 M3 463,765.87 - 1.51 800,977.32 1,211,077.72
0 Pek. Pembesian 155.50 Kg 12,267.00 1,907,520.03 124.76 Kg 1,530,399.29 - 280.26 12,267.00 3,437,919.32
0 Pek. Begisting 12.44 M2 103,966.82 1,293,347.20 - - 12.44 103,966.82 1,293,347.20
0 0 0.00 0.00 - - - - - -
7 Pek. Balok sofi-sofi 15/20 cm 0.26 M3 800,977.32 204,249.22 - - 0.26 800,977.32 204,249.22
0 Pek. Pembesian 42.50 Kg 12,267.00 521,347.92 - - 42.50 12,267.00 521,347.92
 0 Pek. Begisting 3.40 M2 103,966.82 353,487.18 - - 3.40 103,966.82 353,487.18
0 0 0.00 0.00 - - - - - -
8 Pek. Kanopi beton 0.26 M3 800,977.32 204,249.22 1.65 M3 1,322,093.17 - 1.91 800,977.32 1,526,342.39
Pek. Pembesian 42.50 Kg 12,267.00 521,347.92 88.03 Kg 1,079,907.75 - 130.53 12,267.00 1,601,255.67
Pek. Begisting 3.40 M2 103,966.82 353,487.18 7.00 M2 727,767.72 - 10.40 103,966.82 1,081,254.90
- - - - -
II. PEKERJAAN DINDING - - - - -
1 Pas. Steiger dari bambu 50.00 M2 71,036.74 3,551,836.90 - - 50.00 71,036.74 3,551,836.90
2 Pas. Bata merah ( pasangan 1/2 bata ) 1 Pc : 5 Ps 292.33 M2 129,898.00 37,973,082.34 31.25 M2 4,058,663.01 - 323.58 129,898.00 42,031,745.35
3 Pek. Plesteran dinding 1 Pc : 5 Ps 452.98 M2 52,202.40 23,646,643.15 86.49 M2 4,514,985.58 - 539.47 52,202.40 28,161,628.73
4 Pek. Acian 452.98 M2 31,975.00 14,484,035.50 86.49 M2 2,765,517.75 - 539.47 31,975.00 17,249,553.25
- - - - -
III. PEKERJAAN PENUTUP ATAP - - - - -
1 Pek. Rangka atap baja ringan Zingallum 119.10 M2 165,000.00 19,651,500.00 11.01 M2 1,816,055.23 - 130.11 165,000.00 21,467,555.23
2 Pas. Genteng Metal Berpasir 119.10 M2 107,863.82 12,846,580.75 11.01 M2 1,187,191.83 - 130.11 107,863.82 14,033,772.58
3 Pas. Bubungan Genteng Metal Berpasir 25.95 M' 82,570.29 2,142,698.99 2.32 M1 191,563.07 - 28.27 82,570.29 2,334,262.06
- - - - -
IV. PEKERJAAN LANGIT-LANGIT - - - - -
1 Pek. Plafond GRC rangka hollo KM dan bagian luar 41.56 M2 102,611.58 4,264,024.28 - - 41.56 102,611.58 4,264,024.28
2 Pek. Lisplank GRC texture 36.50 M' 62,990.95 2,299,169.84 - - 36.50 62,990.95 2,299,169.84
- - - - -
V. PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN AKSESORIS - - - - -
1 Pek. Kusen alumunium Warna Putih 4" 126.30 M' 118,242.79 14,934,064.68 - - 126.30 118,242.79 14,934,064.68
2 Pas. Daun pintu alumunium Warna Putihlengkap tanpa kaca 4.00 Unit 1,200,000.00 4,800,000.00 - - 4.00 1,200,000.00 4,800,000.00
3 Pas. Daun jendela alumunium Warna Putih lengkap tanpa kaca 16.00 Unit 700,000.00 11,200,000.00 - - 16.00 700,000.00 11,200,000.00
4 Pas. Daun pintu alumunium KM/WC Warna Putih 1.00 Unit 900,000.00 900,000.00 - - 1.00 900,000.00 900,000.00
5 Pas. Kaca polos t. 5 mm 21.03 M2 79,965.71 1,681,870.70 - - 21.03 79,965.71 1,681,870.70
6 Pas. Kaca Es t. 5 mm 1.84 M2 156,028.59 287,311.04 - - 1.84 156,028.59 287,311.04
- - - - -
VI. PEKERJAAN PENUTUP DINDING/LANTAI - - - - -
1 Pek. Granit lantai warna 60x60 cm 88.13 M2 203,886.09 17,967,461.77 - 0.75 M2 152,914.57 87.38 203,886.09 17,814,547.20
2 Pek. Keramik lantai warna anti slip KM/WC 25x25 cm 1.88 M2 212,398.86 398,247.87 0.38 M2 79,649.57 - 2.25 212,398.86 477,897.44
3 Pek. Keramik dinding warna KM/WC 25x40 cm 7.52 M2 206,861.45 1,555,598.14 - - 7.52 206,861.45 1,555,598.14
4 Pek. Batu Andesit 9.57 M2 118,870.72 1,137,592.80 - 1.74 M2 206,835.05 7.83 118,870.72 930,757.74
- - - - -
VII. PEKERJAAN PENGECATAN - - - - -
1 Pek. Cat dinding 452.98 M2 22,279.09 10,091,980.63 106.49 M2 2,372,499.93 - 559.47 22,279.09 12,464,480.55
2 Pek. Pengecatan Plafond 41.56 M2 21,052.72 874,845.79 - - 41.56 21,052.72 874,845.79
3 Pek. Pengecatan Batu Andesit 9.57 M2 26,871.97 257,164.77 - 1.74 M2 46,757.23 7.83 26,871.97 210,407.54
- - - - -
VIII. PEKERJAAN ELEKTRIKAL - - - - -
1 Pek. Titik lampu 26.00 Ttk 127,995.15 3,327,873.97 - - 26.00 127,995.15 3,327,873.97
2 Pas. Saklar double/serie 5.00 Bh 52,959.25 264,796.27 - - 5.00 52,959.25 264,796.27
3 Pas. Saklar tunggal 5.00 Bh 50,679.39 253,396.97 - - 5.00 50,679.39 253,396.97
4 Pas. Stop Kontak 5.00 Bh 30,279.39 151,396.97 - - 5.00 30,279.39 151,396.97
5 Pas. Lampu SL 25 watt + dudukan downLight 14.00 Bh 78,916.41 1,104,829.76 - - 14.00 78,916.41 1,104,829.76
6 Pas. Lampu SL 18 watt + fitting 6.00 Bh 47,758.32 286,549.93 - - 6.00 47,758.32 286,549.93
7 Pas. Lampu SL 5 watt + fitting 1.00 Bh 36,739.00 36,739.00 - - 1.00 36,739.00 36,739.00
- - - - -
IX. PEKERJAAN SANITER - - - - -
1 Pas. Kloset Duduk 1.00 Bh 1,365,954.43 1,365,954.43 - - 1.00 1,365,954.43 1,365,954.43
2 Pas. Pipa Pvc type AW 1/2'' 12.00 M' 15,380.06 184,560.72 - - 12.00 15,380.06 184,560.72
3 Pas. Pipa Pvc type AW 3'' 8.60 M' 100,102.51 860,881.63 - - 8.60 100,102.51 860,881.63
4 Pas. Pipa Pvc type AW 3'' (Pembuangan Air Hujan) 18.00 M' 100,102.51 1,801,845.27 - - 18.00 100,102.51 1,801,845.27
4 Pas. Pipa Pvc type AW 4'' 12.80 M' 100,379.52 1,284,857.83 - - 12.80 100,379.52 1,284,857.83
4 Pas. Kran Air stainless steel 1.00 Bh 55,167.45 55,167.45 - - 1.00 55,167.45 55,167.45
5 Pas. Floor drain stainles steel 1.00 Bh 75,296.15 75,296.15 - - 1.00 75,296.15 75,296.15
6 Pas. Tempat sabun keramik 1.00 Bh 65,000.00 65,000.00 - - 1.00 65,000.00 65,000.00
7 Ember plastik + tutup kapasitas 30 liter 1.00 Bh 60,000.00 60,000.00 - - 1.00 60,000.00 60,000.00
- - - - -
IX. PEKERJAAN MENARA AIR - - - - -
1 Pek. Galian tanah pondasi 2.30 M3 63,000.00 145,152.00 - 2.30 M3 145,152.00 - 63,000.00 -
2 Pek. Cerucuk Bambu 24.00 Ttk 6,171.25 148,109.89 - 24.00 Ttk 148,109.89 - 6,171.25 -
3 Pek. Urugan pasir t.5cm 0.13 M3 169,200.00 21,657.60 - 0.13 M3 21,657.60 - 169,200.00 -
4 Pek. Lantai kerja t.5cm 0.13 M3 664,383.09 85,041.04 - 0.13 M3 85,041.04 - 664,383.09 -
5 Pek. Urugan kembali bekas galian 1.99 M3 46,000.00 91,724.00 - 1.99 M3 91,724.00 - 46,000.00 -
6 Pek. Cor beton 0.35 M3 800,977.32 281,944.02 - 0.35 M3 281,944.02 - 800,977.32 -
7 Pek. Pembesian 59.90 Kg 12,267.00 734,769.15 - 59.90 Kg 734,769.15 - 12,267.00 -
8 Pek. Begisting 5.12 M2 103,966.82 532,310.10 - 5.12 M2 532,310.10 - 103,966.82 -
9 Pek. Baud angkur d.14 mm 16.00 Bh 30,000.00 480,000.00 - 16.00 Bh 480,000.00 - 30,000.00 -
10 Pek. Endplate t.5 mm double 12.56 Kg 25,009.37 314,117.67 - 12.56 Kg 314,117.67 - 25,009.37 -
11 Pek. Besi siku 50.50.5 mm 356.08 Kg 25,009.37 8,905,235.84 - 356.08 Kg 8,905,235.84 - 25,009.37 -
12 Pek. Pengelasan 427.00 Cm 3,529.58 1,507,128.62 - 427.00 Cm 1,507,128.62 - 3,529.58 -
13 Pek. Pengecatan besi 18.84 M2 70,240.00 1,323,321.60 - 18.84 M2 1,323,321.60 - 70,240.00 -

816,818,114.41 36,108,697.56 25,265,159.13 827,661,652.84

Cirebon, 02 November 2020 10,843,538.43

Mengetahui Di Periksa Dibuat
Pejabat Pembuat Komitmen Konsultan Pengawas Kontraktor Pelaksana
(PPK) PT. REZFAN DIRGA CONSULTANT CV. Nurjati

(10,843,538.43)

10,843,538.43

ARIEF SYAHFAAT, S.Ag RAMDHANI ANDRIANSYAH AHMAD MAYKO ANWAR

NIP : 197605152009121003 Team Leader Direktur