Progres Dinas Pendidikan Re Schdule Sebelum Tambah List Beton Dari PK Kano U.kontraktor
Progres Dinas Pendidikan Re Schdule Sebelum Tambah List Beton Dari PK Kano U.kontraktor
A PONDASI POER
C PEKERJAAN SLOEF
Jumlah #REF!###
#REF!
D PEKERJAAN KOLOM
Jumlah Rp - ###
E PEKERJAAN PLAT
A PEKERJAAN LANTAI
1 Pek. Lantai Granito 80X80 640.00 M2 #REF! #REF!
2 Pek. Lantai Granito 60X60 Teras - M2 #REF! #REF!
3 Pek. Lantai Granito 60X60 Balkon - M2 #REF! #REF!
4 Pek. Lantai Granito 60X60 Panggung - M2 #REF! #REF!
5 Pek. Plint Granito 60X60 - M2 #REF! #REF!
6 Pek. Keramik 40X40 - M2 #REF! #REF!
7 Pek. Keramik 40X40 Plint - M2 #REF! #REF!
8 Pek. Keramik 20X20 Kasar Lt. KM/WC - M2 #REF! #REF!
9 Pek. Keramik 20X30 Dinding KM/WC - M2 #REF! #REF!
Jumlah #REF!
B PEKERJAAN RAILING, PLAFOND DAN PROFIL
1 Pek. Railing Tangga dan Balkon - M1 Rp 125,000.00 Rp -
2 Pek. Plafond Gipsum 753.73 M2 #REF! #REF!
3 Pek. Plafond Calsiboard 121.47 M2 #REF! #REF!
4 Pek. Rangka Plafond Hollow 875.20 M2 #REF! #REF!
5 Pek. List Profil Plafond 603.15 M1 #REF! #REF!
Jumlah #REF!
C PEKERJAAN ACIAN, PLESTERAN DAN BATU BATA
1 Pek. Acian - M2 #REF! #REF!
2 Pek. Plesteran Dinding - M2 #REF! #REF!
3 Pek. Plesteran Beton Kolom - M2 #REF! #REF!
4 Pek. Pas. Batu Bata 1 : 2 - M2 #REF! #REF!
5 Pek. Pas. Batu Bata 1 : 4 - M2 #REF! #REF!
Jumlah #REF!
D PEKERJAAN CAT DAN BATU ALAM
1 Pek. Cat Kolom Beton - M2 #REF! #REF!
2 Pek. Cat Dinding - M2 #REF! #REF!
3 Pek. Cat Plafond 753.73 M2 #REF! #REF!
4 Pek. Cat Waterproofing - M2 #REF! #REF!
5 Pek Cat Baja IWF dan Besi Kanal - M2 #REF! #REF!
6 Pek. Batu Alam Depan dan Belakang Ged. - M2 #REF! #REF!
Jumlah #REF!
E PEKERJAAN KUSEN ALUMINIUM DAN AKSESORIS
1 Pek. Kusen Pintu Aluminium 4" - M1 Rp 125,000.00 Rp -
2 Pek. Bingkai Pintu Aluminium - M2 #REF! #REF!
3 Pek. Spanrel Pintu Aluminium - M2 Rp 50,000.00 Rp -
4 Pek. Bingkai Jendela Aluminium - M2 Rp 500,000.00 Rp -
5 Pek. Jalusi Aluminium - M1 Rp 40,000.00 Rp -
6 Pek. Pas. Kaca Pintu Jendela - M2 #REF! #REF!
7 Pek. Kunci Pintu Stainless Steel - BH #REF! #REF!
8 Pek. Kait Pintu Stainless Steel - PSG Rp 200,000.00 Rp -
9 Pek. Engsel Pintu Kupu-kupu Stainless Steel - BH #REF! #REF!
10 Pek. Engsel Pintu Tanam - SET Rp 1,200,000.00 Rp -
11 Pek. Grendel Pintu Tanam Stainless Steel - SET #REF! #REF!
12 Pek. Handle Pintu - PSG Rp 125,000.00 Rp -
13 Pek. Engsel Casement Jendela - PSG Rp 125,000.00 Rp -
14 Pek. Sunblast Pintu + Jendela - M2 #REF! #REF!
15 Pek. Karet Pintu + Jendela Putih - M1 Rp 2,500.00 Rp -
Jumlah #REF!
HARGA
NO VOL. SAT. JUMLAH HARGA
SATUAN
E PEKERJAAN PLUMBING
1 Pek. Pipa Pembuangan dia. 3" Plat Menara - M1 #REF! #REF!
2 Pek. Pas. Floor Drain Plat Menara - BH #REF! #REF!
Jumlah #REF!
RENCANA ANGGARAN BIAYA
PEKERJAAN PAKIR GEDUNG
HARGA
NO URAIAN PEKERJAAN VOL. SAT. JUMLAH HARGA
SATUAN
VI. PEKERJAAN PARKIR GEDUNG #REF!
#REF!
MENGETAHUI,
KARUMKIT BHAYANGKARA MAKASSAR
SELAKU KUASA PENGGUNA ANGGARAN
Pemasangan 1 m2 dinding bata merah (5x11x22) cm tebal 1/2 batu campuran 1SP:2PP
A TENAGA
Pekerja L.02 OH 0.300 70,000.00 21,000.00
Tukang Batu L.02 OH 0.100 100,000.00 10,000.00
Kepala Tukang Batu L.03 OH 0.010 125,000.00 1,250.00
Mandor L.04 OH 0.015 150,000.00 2,250.00
B BAHAN
Bata merah bh 70.000 550.00 38,500.00
Semen PC (50 kg) kg 18.950 1,060.00 20,087.00
Pasir pasangan m3 0.038 100,000.00 3,800.00
34,500.00 62,387.00 96,887.00
Jumlah A + B 96,887.00
C PERALATAN
- -
Jumlah (Harga Alat) C -
D Jumlah A + B + C 96,887.00
E Overhead & Profit ( % X D ) 0% -
F Harga Sat. Pekerjaaan (D+E) 96,887.00
Pemasangan 1 m2 dinding bata merah (5x11x22) cm tebal 1/2 batu campuran 1SP:3PP
A TENAGA
Pekerja L.02 OH 0.300 70,000.00 21,000.00
Tukang Batu L.02 OH 0.100 100,000.00 10,000.00
Kepala Tukang Batu L.03 OH 0.010 125,000.00 1,250.00
Mandor L.04 OH 0.015 150,000.00 2,250.00
B BAHAN
Bata merah bh 70.000 550.00 38,500.00
Semen PC (50 kg) kg 14.370 1,060.00 15,232.20
Pasir pasangan m3 0.040 100,000.00 4,000.00
34,500.00 57,732.20 92,232.20
Jumlah A + B 92,232.20
C PERALATAN
- -
Jumlah (Harga Alat) C -
D Jumlah A + B + C 92,232.20
E Overhead & Profit ( % X D ) 0% -
F Harga Sat. Pekerjaaan (D+E) 92,232.20
Pemasangan 1 m2 dinding bata merah (5x11x22) cm tebal 1/2 batu campuran 1SP:4PP
A TENAGA
Pekerja L.02 OH 0.300 70,000.00 21,000.00
Tukang Batu L.02 OH 0.100 100,000.00 10,000.00
Kepala Tukang Batu L.03 OH 0.010 125,000.00 1,250.00
Mandor L.04 OH 0.015 150,000.00 2,250.00
B BAHAN
Bata merah bh 70.000 550.00 38,500.00
Semen PC (50 kg) kg 11.500 1,060.00 12,190.00
Pasir pasangan m3 0.043 100,000.00 4,300.00
34,500.00 54,990.00 89,490.00
Jumlah A + B 89,490.00
C PERALATAN
- -
Jumlah (Harga Alat) C -
D Jumlah A + B + C 89,490.00
E Overhead & Profit ( % X D ) 0% -
F Harga Sat. Pekerjaaan (D+E) 89,490.00
Satuan Upah Bahan Jumlah
No Uraian Kode Sat. Koef.
(Rp) (Rp) (Rp) (Rp)
HARGA Sat. PEKERJAAN PLESTERAN
Pemasangan 1 m2 acian
A TENAGA
Pekerja L.02 OH 0.200 70,000.00 14,000.00
Tukang Batu L.02 OH 0.100 100,000.00 10,000.00
Kepala Tukang Batu L.03 OH 0.010 125,000.00 1,250.00
Mandor L.04 OH 0.010 150,000.00 1,500.00
B BAHAN
Semen PC (50 kg) kg 3.250 1,060.00 3,445.00
26,750.00 3,445.00 30,195.00
Jumlah A + B 30,195.00
C PERALATAN
- -
Jumlah (Harga Alat) C -
D Jumlah A + B + C 30,195.00
E Overhead & Profit ( % X D ) 0% -
F Harga Sat. Pekerjaaan (D+E) 30,195.00
Satuan Upah Bahan Jumlah
No Uraian Kode Sat. Koef.
(Rp) (Rp) (Rp) (Rp)
HARGA SATUAN PEKERJAAN PENUTUP LANTAI DAN PENUTUP DINDING
Pemasangan 1 m2 rangka langit-langit besi hollow 40.40 (Lihat pada Pekerjaan Besi dan Alluminium)
Satuan Upah Bahan Jumlah
No Uraian Kode Sat. Koef.
(Rp) (Rp) (Rp) (Rp)
HARGA SATUAN PEKERJAAN PENUTUP ATAP
Pengecatan 1 m2 tembok baru (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
A TENAGA
Pekerja L.02 OH 0.020 70,000.00 1,400.00
Tukang cat L.02 OH 0.063 100,000.00 6,300.00
Kepala tukang Cat L.03 OH 0.006 125,000.00 787.50
Mandor L.04 OH 0.003 150,000.00 450.00
B BAHAN
Plamur Tembok kg 0.100 16,000.00 1,600.00
Cat dasar Tembok kg 0.100 50,000.00 5,000.00
Cat Penutup Tembok kg 0.260 50,000.00 13,000.00
8,937.50 19,600.00 28,537.50
Jumlah A + B 28,537.50
C PERALATAN
- -
Jumlah (Harga Alat) C -
D Jumlah A + B + C 28,537.50
E Overhead & Profit ( % X D ) 0% -
F Harga Sat. Pekerjaaan (D+E) 28,537.50
Pengecatan 1 m2 Waterproofing
A TENAGA
Pekerja L.02 OH 0.020 70,000.00 1,400.00
Tukang cat L.02 OH 0.063 100,000.00 6,300.00
Kepala tukang Cat L.03 OH 0.006 125,000.00 787.50
Mandor L.04 OH 0.003 150,000.00 450.00
B BAHAN
Cat Penutup Waterproofing kg 0.260 110,000.00 28,600.00
8,937.50 28,600.00 37,537.50
Jumlah A + B 37,537.50
C PERALATAN
- -
Jumlah (Harga Alat) C -
D Jumlah A + B + C 37,537.50
E Overhead & Profit ( % X D ) 0% -
F Harga Sat. Pekerjaaan (D+E) 37,537.50
Satuan Upah Bahan Jumlah
No Uraian Kode Sat. Koef.
(Rp) (Rp) (Rp) (Rp)
Pemasangan Batu Alam
A TENAGA
Pekerja L.02 OH 0.700 70,000.00 49,000.00
Tukang cat L.02 OH 0.350 100,000.00 35,000.00
Kepala tukang Cat L.03 OH 0.035 125,000.00 4,375.00
Mandor L.04 OH 0.035 150,000.00 5,250.00
B BAHAN
Batu Alam Bh 1.500 16,740.00 25,110.00
Semen PC (50 kg) kg 10.400 1,060.00 11,024.00
Semen Warna kg 1.620 1,425.00 2,308.50
Pasir Pasangan m3 0.045 100,000.00 4,500.00
93,625.00 42,942.50 136,567.50
Jumlah A + B 136,567.50
C PERALATAN
- -
Jumlah (Harga Alat) C -
D Jumlah A + B + C 136,567.50
E Overhead & Profit ( % X D ) 0% -
F Harga Sat. Pekerjaaan (D+E) 136,567.50
Satuan Upah Bahan Jumlah
No Uraian Kode Sat. Koef.
(Rp) (Rp) (Rp) (Rp)
HARGA SATUAN PEKERJAAN KUNCI DAN KACA
1 2 3 4
TENAGA :
1 Pekerja Orang / hari 70,000.00
2 Penjaga Gudang Orang / hari 100,000.00
3 Penjaga Malam Orang / hari 100,000.00
TUKANG :
1 Tukang kayu Orang / hari 100,000.00
2 Tukang batu Orang / hari 100,000.00
3 Tukang besi Orang / hari 100,000.00
3 Tukang Aluminium Orang / hari 100,000.00
3 Tukang cat Orang / hari 100,000.00
5 Tukang listrik Orang / hari 100,000.00
6 Tukang pipa Orang / hari 100,000.00
7 Tukang gali Orang / hari 100,000.00
KEPALA TUKANG :
1 Kepala tukang kayu Orang / hari 125,000.00
2 Kepala tukang batu Orang / hari 125,000.00
3 Kepala tukang besi Orang / hari 125,000.00
3 Kepala Tukang Aluminium Orang / hari 125,000.00
3 Kepala tukang cat Orang / hari 125,000.00
5 Kepala tukang listrik Orang / hari 125,000.00
6 Kepala tukang pipa Orang / hari 125,000.00
7 Kepala tukang gali Orang / hari 125,000.00
8 Mandor Orang / hari 150,000.00
BAHAN DASAR
1 Batu Gunung M3 135,500.00
2 Batu pecah 7 - 10 cm M3 237,000.00
3 Batu pecah 5 - 7 cm M3 256,000.00
4 Batu pecah 3 - 5 cm M3 262,000.00
5 Batu pecah 2 - 3 cm M3 267,000.00
6 Bata merah BH 550.00
7 Tanah timbunan M3 90,000.00
8 Pasir Pasangan M3 100,000.00
9 Beton M3 130,000.00
10 Kerikil M3 260,000.00
11 Sirtu M3 150,000.00
12 Semen PC (40 kg) Zak 42,000.00
13 Semen PC (50 kg) Zak 53,000.00
14 Semen putih Kg 1,425.00
NO. URAIAN KEAHLIAN SATUAN HARGA SATUAN (Rp.)
1 2 3 4
BAHAN KAYU
A Kayu Kelas II :
1 Balok M3 3,880,000.00
2 Papan M3 4,850,000.00
B Kayu Kelas III :
1 Balok M3 2,500,000.00
2 Papan M3 3,275,000.00
3 Papan cetakan / begesting M3 1,000,000.00
4 Dolken 4 m', Ø 8 - 10 cm BATANG 8,500.00
5 Bambu BATANG 25,000.00
BAHAN LANTAI
1 Granit 60X60 Warna BH 59,677.42
2 Keramik 40X40 BH 18,853.70
3 Keramik 20X30 BH 3,600.00
4 Keramik 20X20 BH 1,698.11
5 Batu Alam BH 16,740.00
6 Paving Block K 300 M2 61,000.00
BAHAN BESI DAN ALUMINIUM
1 Besi beton (besi tulangan) KG 12,500.00
2 Paku biasa KG 13,000.00
3 Kawat beton KG 21,000.00
4 Besi Profil KG 12,500.00
5 Kanal C KG 11,000.00
6 Baut Angkur Dia. 16 mm BH 16,000.00
7 Baut Sambungan Dia. 16 mm BH 20,000.00
8 Anchor Skor Angin BH 225,000.00
9 Besi Siku 40.40.4 M1 25,166.67
10 Railing Besi Kotak M2 550,000.00
11 Kusen Aluminium M1 60,000.00
12 Pintu Aluminium M1 75,000.00
13 Profil Kaca M1 2,500.00
14 Skrup Fixer Bh 500.00
15 Sealant Tube 125,000.00
BAHAN ATAP
1 Atap Spandek Zincalume 0,4 mm M2 41,250.00
2 Baut Atap BH 750.00
3 Nok Zincalume M1 35,000.00
4 Kanal C Kg 11,000.00
5 Listplank Woodplank M1 55,000.00
6 Karet Atap M2 20,900.00
BAHAN PIPA GIP DAN PVC
1 Pipa GIP Ø 3" M1 100,000.00
2 Pipa GIP Ø 2" M1 41,666.67
3 Pipa GIP Ø 1" M1 25,833.33
4 Pipa PVC Ø 3" M1 78,750.00
5 Pipa PVC Ø 2" M1 38,125.00
6 Pipa PVC Ø 3/4" M1 6,875.00
7 Pipa PVC Ø 1/2" M1 5,625.00
NO. URAIAN KEAHLIAN SATUAN HARGA SATUAN (Rp.)
1 2 3 4
BAHAN ELEKTRIKAL
1 Titik Nyala Titik 160,000.00
2 Lampu RM 2X18 Watt TKI BH 240,000.00
3 Lampu Sumpit 100 Watt + Rumah BH 750,000.00
Lampu Sumpit 40 Watt + Rumah BH 120,000.00
4 Saklar Ganda BH 25,000.00
5 Saklar Tunggal BH 25,000.00
BAHAN PELAPIS
1 Tripleks :
Ukuran 122x244x0,9 cm Lembar 130,000.00
BAHAN CAT
1 Cat dasar 2,5 kg 50,000.00
2 Cat kilap / penutup 2,5 kg 50,000.00
3 Cat Waterproofing Kg 110,000.00
4 Plamir tembok Kg 16,000.00
5 Meni Besi Kg 18,000.00
6 Thinner ltr 10,000.00
7 Cat Besi ltr 65,000.00
BAHAN SANITASI
1 Kloset Duduk BH 2,000,000.00
2 Wastafel BH 475,000.00
3 Urinoir BH 1,500,000.00
4 Kran Air BH 53,500.00
5 Sealtape BH 12,000.00
6 Floor Drain BH 25,000.00
BAHAN KUNCI DAN KACA
1 Kunci Pintu bh 316,000.00
2 Grendel Pintu Tanam bh 115,000.00
3 Engsel Pintu psg 57,500.00
4 Handel Pintu psg 450,000.00
5 Kunci Jendela bh 25,000.00
6 Grendel Jendela bh 69,000.00
7 Engsel Jendela psg 40,250.00
8 Kaca 5 mm m2 128,000.00
NO. URAIAN KEAHLIAN SATUAN HARGA SATUAN (Rp.)
1 2 3 4
BAHAN FINISHING
1 Amplas / Kertas gosok m 12,000.00
2 Hollow 0,8X40X40 mm m' 12,000.00
3 Gipsumboard 9 mm lbr 55,500.00
4 Calsiboard 9 mm lbr 75,000.00
5 Aluminium Composite Panel Lbr 500,000.00
6 Kasa Gipsum roll 14,000.00
7 Tepung Gipsum kg 4,500.00
8 Alkasit kg 250,000.00
9 Paku skrup kg 17,000.00
10 Kawat penggantung m' 2,200.00
11 Minyak bekisting LTR 29,500.00
12 Minyak Pelumas LTR 29,500.00
13 Solar LTR 4,500.00
14 Kawat Las Listrik Kg 30,000.00
15 List Profil Gipsum M1 30,000.00
16 Air bersih LTR 250.00
17 Kuas Bh 7,000.00
LAIN-LAIN
1 Steger Bambu M2 40,200.00
2 Melengkungkan Atap Spandek M2 14,750.00
3 Profil Tiang M1 25,000.00
ANALISA HARGA SATUAN PEKERJAAN
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
PEKERJAAN PERSIAPAN
1.000 m1 Pembuatan Stegger dari Bambu
1.000 m1 Bambu @ Rp. 25,000.00 25,000.00
0.250 kg Tali Ijuk @ Rp. 30,000.00 7,500.00
0.017 org Tukang kayu @ Rp. 100,000.00 1,700.00
0.002 org Kepala tukang kayu @ Rp. 125,000.00 250.00
0.250 org Pekerja @ Rp. 70,000.00 17,500.00
0.013 org Mandor @ Rp. 150,000.00 1,950.00
21,400.00 32,500.00 53,900.00
JUMLAH 53,900.00
PEKERJAAN TANAH
1.000 m3 Galian tanah biasa sedalam sampai 1 meter
0.400 org Pekerja @ Rp. 70,000.00 28,000.00
0.040 org Mandor @ Rp. 150,000.00 6,000.00
34,000.00 - 34,000.00
JUMLAH 34,000.00
1.000 m3 Galian tanah biasa sedalam 1 - 2 meter
0.526 org Pekerja @ Rp. 70,000.00 36,820.00
0.053 org Mandor @ Rp. 150,000.00 7,890.00
44,710.00 - 44,710.00
JUMLAH 44,710.00
1.000 m3 Galian tanah biasa sedalam 2 - 3 meter
0.735 org Pekerja @ Rp. 70,000.00 51,450.00
0.074 org Mandor @ Rp. 150,000.00 11,025.00
62,475.00 - 62,475.00
JUMLAH 62,475.00
1.000 m3 Urug kembali bekas galian
0.192 org Pekerja @ Rp. 70,000.00 13,440.00
0.019 org Mandor @ Rp. 150,000.00 2,850.00
16,290.00 16,290.00
JUMLAH 16,290.00
1.000 m3 Menghampar /meratakan tanah sisa galian
0.250 org Pekerja @ Rp. 70,000.00 17,500.00
0.010 org Mandor @ Rp. 150,000.00 1,500.00
19,000.00 19,000.00
JUMLAH 19,000.00
1.000 m3 Membuang tanah sisa galian
0.330 org Pekerja @ Rp. 70,000.00 23,100.00
0.010 org Mandor @ Rp. 150,000.00 1,500.00
24,600.00 24,600.00
JUMLAH 24,600.00
1.000 m3 Urug pasir
1.200 m3 Pasir urug @ Rp. 100,000.00 120,000.00
0.300 org Pekerja @ Rp. 70,000.00 21,000.00
0.010 org Mandor @ Rp. 150,000.00 1,500.00
22,500.00 120,000.00 142,500.00
JUMLAH 142,500.00
1.000 m3 Urug tanah mendatangkan
1.200 m3 Tanah urug @ Rp. 90,000.00 108,000.00
0.300 org Pekerja @ Rp. 70,000.00 21,000.00
0.010 org Mandor @ Rp. 150,000.00 1,500.00
22,500.00 108,000.00 130,500.00
JUMLAH 130,500.00
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
1.000 m3 Urug Sirtu
1.200 m3 Sirtu @ Rp. 150,000.00 180,000.00
0.250 org Pekerja @ Rp. 70,000.00 17,500.00
0.025 org Mandor @ Rp. 150,000.00 3,750.00
21,250.00 180,000.00 201,250.00
JUMLAH 201,250.00
PEKERJAAN PASANGAN
1.000 m3 Pasangan pondasi batu kosong (Aanstampeng)
1.200 m3 Batu belah (hitam) 15/20 cm @ Rp. 135,500.00 162,600.00
0.300 m3 Pasir pasang @ Rp. 100,000.00 30,000.00
0.390 org Tukang batu @ Rp. 100,000.00 39,000.00
0.039 org Kepala tukang batu @ Rp. 125,000.00 4,875.00
0.780 org Pekerja @ Rp. 70,000.00 54,600.00
0.039 org Mandor @ Rp. 150,000.00 5,850.00
104,325.00 192,600.00 296,925.00
JUMLAH 296,925.00
1.000 m3 Pasangan pondasi 1 Semen PC : 3 Kp : 10 Ps
1.100 m3 Batu belah (hitam) 15/20 cm @ Rp. 135,500.00 149,050.00
61.000 kg Semen PC @ Rp. 1,060.00 64,660.00
0.147 m3 Kapur pasang @ Rp. #NAME? #NAME?
0.492 m3 Pasir pasang @ Rp. 100,000.00 49,200.00
0.600 org Tukang batu @ Rp. 100,000.00 60,000.00
0.060 org Kepala tukang batu @ Rp. 125,000.00 7,500.00
1.500 org Pekerja @ Rp. 70,000.00 105,000.00
0.075 org Mandor @ Rp. 150,000.00 11,250.00
183,750.00 #NAME? #NAME?
JUMLAH #NAME?
1.000 m3 Pasangan pondasi 1 Semen PC : 4 Ps
1.100 m3 Batu belah (hitam) 15/20 cm @ Rp. 135,500.00 149,050.00
136.000 kg Semen PC @ Rp. 1,060.00 144,160.00
0.520 m3 Pasir pasang @ Rp. 100,000.00 52,000.00
0.600 org Tukang batu @ Rp. 100,000.00 60,000.00
0.060 org Kepala tukang batu @ Rp. 125,000.00 7,500.00
1.500 org Pekerja @ Rp. 70,000.00 105,000.00
0.075 org Mandor @ Rp. 150,000.00 11,250.00
183,750.00 345,210.00 528,960.00
JUMLAH 528,960.00
1.000 m2 Pasangan bata merah tebal 1/2 bata, Camp. 1 : 4
70.000 bh Bata merah 5 x 11 x 22 cm @ Rp. 550.00 38,500.00
11.500 kg Semen PC @ Rp. 1,060.00 12,190.00
0.043 m3 Pasir pasang @ Rp. 100,000.00 4,300.00
0.100 org Tukang batu @ Rp. 100,000.00 10,000.00
0.010 org Kepala tukang batu @ Rp. 125,000.00 1,250.00
0.320 org Pekerja @ Rp. 70,000.00 22,400.00
0.015 org Mandor @ Rp. 150,000.00 2,250.00
35,900.00 54,990.00 90,890.00
JUMLAH 90,890.00
1.000 m2 Pasangan bata merah tebal 1/2 bata, Camp. 1 : 2
70.000 bh Bata merah 5 x 11 x 22 cm @ Rp. 550.00 38,500.00
18.950 kg Semen PC @ Rp. 1,060.00 20,087.00
0.038 m3 Pasir pasang @ Rp. 100,000.00 3,800.00
0.100 org Tukang batu @ Rp. 100,000.00 10,000.00
0.010 org Kepala tukang batu @ Rp. 125,000.00 1,250.00
0.320 org Pekerja @ Rp. 70,000.00 22,400.00
0.015 org Mandor @ Rp. 150,000.00 2,250.00
35,900.00 62,387.00 98,287.00
JUMLAH 98,287.00
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
PEKERJAAN BETON
1.000 m3 Membuat lantai kerja beton mutu f'c = 7.4 Mpa (K 100), slump (3-6) cm, w/c = 0.87
230.000 kg Semen PC @ Rp. 1,060.00 243,800.00
0.638 m3 Pasir beton @ Rp. 130,000.00 82,921.43
0.761 m3 Krkl beton (mak 30 mm) @ Rp. 267,000.00 203,117.78
200.000 Ltr Air @ Rp. 250.00 50,000.00
0.200 org Tukang batu @ Rp. 100,000.00 20,000.00
0.020 org Kepala tukang batu @ Rp. 125,000.00 2,500.00
1.200 org Pekerja @ Rp. 70,000.00 84,000.00
0.060 org Mandor @ Rp. 150,000.00 9,000.00
115,500.00 579,839.21 695,339.21
JUMLAH 695,339.21
1.000 m3 Membuat beton mutu f’c = 24,0 MPa (K 275), slump (12 ± 2) cm, w/c = 0,53
406.000 kg PC @ Rp. 1,060.00 430,360.00
0.489 m3 Pasir beton @ Rp. 130,000.00 63,514.29
0.760 m3 Kerikil beton @ Rp. 267,000.00 202,920.00
215.000 Liter Air @ Rp. 250.00 53,750.00
Tenaga kerja
1.650 OH Pekerja @ Rp. 100,000.00 165,000.00
0.275 OH Tukang batu @ Rp. 125,000.00 34,375.00
0.028 OH Kepala tukang @ Rp. 70,000.00 1,960.00
0.083 OH Mandor @ Rp. 150,000.00 12,450.00
213,785.00 750,544.29 964,329.29
JUMLAH 964,329.29
1.000 m3 Membuat beton mutu f'c = 14.5 Mpa (K 175), slump (12 ± 2) cm, w/c = 0.66
326.000 kg Semen PC @ Rp. 1,060.00 345,560.00
0.543 m3 Pasir beton @ Rp. 130,000.00 70,571.43
0.762 m3 Kerikil beton @ Rp. 267,000.00 203,513.33
215.000 Ltr Air @ Rp. 250.00 53,750.00
0.275 org Tukang batu @ Rp. 100,000.00 27,500.00
0.028 org Kepala tukang batu @ Rp. 125,000.00 3,500.00
1.650 org Pekerja @ Rp. 70,000.00 115,500.00
0.083 org Mandor @ Rp. 150,000.00 12,450.00
158,950.00 673,394.76 832,344.76
JUMLAH 832,344.76
1.000 m3 Membuat beton mutu f'c = 19.3 Mpa (K 225), slump (12 ± 2) cm, w/c = 0.58
371.000 kg Semen PC @ Rp. 1,060.00 393,260.00
0.499 m3 Pasir beton @ Rp. 130,000.00 64,814.29
0.776 m3 Kerikil beton @ Rp. 267,000.00 207,073.33
215.000 Ltr Air @ Rp. 250.00 53,750.00
0.275 org Tukang batu @ Rp. 100,000.00 27,500.00
0.028 org Kepala tukang batu @ Rp. 125,000.00 3,500.00
1.650 org Pekerja @ Rp. 70,000.00 115,500.00
0.083 org Mandor @ Rp. 150,000.00 12,450.00
158,950.00 718,897.62 877,847.62
JUMLAH 877,847.62
10.000 kg Pembesian dengan besi beton polos dan atau ulir
10.500 kg Besi beton @ Rp. 12,500.00 131,250.00
0.150 kg Kawat beton @ Rp. 21,000.00 3,150.00
0.070 org Tukang besi @ Rp. 100,000.00 7,000.00
0.070 org Kepala tukang besi @ Rp. 125,000.00 8,750.00
0.007 org Pekerja @ Rp. 70,000.00 490.00
0.004 org Mandor @ Rp. 150,000.00 600.00
JUMLAH ( BELUM PPN ) 16,840.00 134,400.00 151,240.00
JUMLAH untuk setiap 10 kg 151,240.00
HARGA UNTUK SETIAP 1 KG 15,124.00
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
1.000 m2 Memasang bekisting menggunakan papan
0.017 m3 Kayu kelas III @ Rp. 2,500,000.00 42,500.00
0.400 kg Paku @ Rp. 13,000.00 5,200.00
0.024 m3 Papan cetakan /bekisting @ Rp. 1,000,000.00 24,000.00
0.200 org Pekerja @ Rp. 70,000.00 14,000.00
0.500 org Tukang kayu @ Rp. 100,000.00 50,000.00
0.050 org Kepala tukang kayu @ Rp. 125,000.00 6,250.00
0.010 org Mandor @ Rp. 150,000.00 1,500.00
71,750.00 71,700.00 143,450.00
JUMLAH 143,450.00
1.000 m2 Memasang bekisting untuk pondasi
0.040 m3 Kayu kelas III @ Rp. 2,500,000.00 100,000.00
0.300 kg Paku @ Rp. 13,000.00 3,900.00
0.100 Ltr Minyak bekisting @ Rp. 29,500.00 2,950.00
0.520 org Pekerja @ Rp. 70,000.00 36,400.00
0.260 org Tukang kayu @ Rp. 100,000.00 26,000.00
0.026 org Kepala tukang kayu @ Rp. 125,000.00 3,250.00
0.026 org Mandor @ Rp. 150,000.00 3,900.00
69,550.00 106,850.00 176,400.00
JUMLAH 176,400.00
1.000 m2 Memasang bekisting untuk sloof
0.045 m3 Kayu kelas III @ Rp. 2,500,000.00 112,500.00
0.300 kg Paku @ Rp. 13,000.00 3,900.00
0.100 Ltr Minyak bekisting @ Rp. 29,500.00 2,950.00
0.520 org Pekerja @ Rp. 70,000.00 36,400.00
0.260 org Tukang kayu @ Rp. 100,000.00 26,000.00
0.026 org Kepala tukang kayu @ Rp. 125,000.00 3,250.00
0.026 org Mandor @ Rp. 150,000.00 3,900.00
69,550.00 119,350.00 188,900.00
JUMLAH 188,900.00
1.000 m2 Memasang bekisting untuk kolom
0.040 m3 Kayu kelas III @ Rp. 2,500,000.00 100,000.00
0.400 kg Paku 5 cm - 12 cm @ Rp. 13,000.00 5,200.00
0.200 Ltr Minyak bekisting @ Rp. 29,500.00 5,900.00
0.015 m3 Balok kayu kelas II @ Rp. 3,880,000.00 58,200.00
0.350 Lbr Plywood tebal 9 mm @ Rp. 130,000.00 45,500.00
2.000 Btg Dolken Ø (8-10) cm, 4 m @ Rp. 8,500.00 17,000.00
0.660 org Pekerja @ Rp. 70,000.00 46,200.00
0.330 org Tukang kayu @ Rp. 100,000.00 33,000.00
0.033 org Kepala tukang kayu @ Rp. 125,000.00 4,125.00
0.033 org Mandor @ Rp. 150,000.00 4,950.00
88,275.00 231,800.00 320,075.00
JUMLAH 320,075.00
1.000 m2 Memasang bekisting untuk balok
0.040 m3 Kayu kelas III @ Rp. 2,500,000.00 100,000.00
0.400 kg Paku 5 cm - 12 cm @ Rp. 13,000.00 5,200.00
0.200 Ltr Minyak bekisting @ Rp. 29,500.00 5,900.00
0.018 m3 Balok kayu kelas II @ Rp. 3,880,000.00 69,840.00
0.350 Lbr Plywood tebal 9 mm @ Rp. 130,000.00 45,500.00
2.000 Btg Dolken Ø (8-10) cm, 4 m @ Rp. 8,500.00 17,000.00
0.660 org Pekerja @ Rp. 70,000.00 46,200.00
0.330 org Tukang kayu @ Rp. 100,000.00 33,000.00
0.033 org Kepala tukang kayu @ Rp. 125,000.00 4,125.00
0.033 org Mandor @ Rp. 150,000.00 4,950.00
88,275.00 243,440.00 331,715.00
JUMLAH 331,715.00
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
1.000 m2 Memasang bekisting untuk plat lantai
0.040 m3 Kayu kelas III @ Rp. 2,500,000.00 100,000.00
0.400 kg Paku 5 cm - 12 cm @ Rp. 13,000.00 5,200.00
0.200 Ltr Minyak bekisting @ Rp. 29,500.00 5,900.00
0.015 m3 Balok kayu kelas II @ Rp. 3,880,000.00 58,200.00
0.350 Lbr Plywood tebal 9 mm @ Rp. 130,000.00 45,500.00
6.000 Btg Dolken Ø (8-10) cm, 4 m @ Rp. 8,500.00 51,000.00
0.660 org Pekerja @ Rp. 70,000.00 46,200.00
0.330 org Tukang kayu @ Rp. 100,000.00 33,000.00
0.033 org Kepala tukang kayu @ Rp. 125,000.00 4,125.00
0.033 org Mandor @ Rp. 150,000.00 4,950.00
88,275.00 265,800.00 354,075.00
JUMLAH 354,075.00
1.000 m2 Memasang bekisting untuk plat tangga
0.030 m3 Kayu kelas III @ Rp. 2,500,000.00 75,000.00
0.400 kg Paku 5 cm - 12 cm @ Rp. 13,000.00 5,200.00
0.150 Ltr Minyak bekisting @ Rp. 29,500.00 4,425.00
0.015 m3 Balok kayu kelas II @ Rp. 3,880,000.00 58,200.00
0.350 Lbr Plywood tebal 9 mm @ Rp. 130,000.00 45,500.00
2.000 Btg Dolken Ø (8-10) cm, 4 m @ Rp. 8,500.00 17,000.00
0.660 org Pekerja @ Rp. 70,000.00 46,200.00
0.330 org Tukang kayu @ Rp. 100,000.00 33,000.00
0.033 org Kepala tukang kayu @ Rp. 125,000.00 4,125.00
0.033 org Mandor @ Rp. 150,000.00 4,950.00
88,275.00 205,325.00 293,600.00
JUMLAH 293,600.00
1.000 m3 Membongkar cetakan / bekisting
4.000 org Pekerja @ Rp. 70,000.00 280,000.00
280,000.00 - 280,000.00
JUMLAH 280,000.00
1.000 m3 Poer Plat (P1)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
kg Besi beton @ Rp. 15,124.00 -
1.333 m2 Bekisting Foot Plat @ Rp. 176,400.00 235,194.12
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
1,479,523.41 1,479,523.41
JUMLAH 1,479,523.00
1.000 m3 Poer Plat (P2)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
kg Besi beton @ Rp. 15,124.00 -
1.333 m2 Bekisting Foot Plat @ Rp. 176,400.00 235,194.12
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
1,479,523.41 1,479,523.41
JUMLAH 1,479,523.00
1.000 m3 Poer Plat (P3)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
kg Besi beton @ Rp. 15,124.00 -
1.333 m2 Bekisting Foot Plat @ Rp. 176,400.00 235,194.12
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
1,479,523.41 1,479,523.41
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
JUMLAH 1,479,523.00
1.000 m3 Poer Plat (P4)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
kg Besi beton @ Rp. 15,124.00 -
1.333 m2 Bekisting Foot Plat @ Rp. 176,400.00 235,194.12
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
1,479,523.41 1,479,523.41
JUMLAH 1,479,523.00
1.000 m3 Poer Plat (P5)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
kg Besi beton @ Rp. 15,124.00 -
1.333 m2 Bekisting Foot Plat @ Rp. 176,400.00 235,194.12
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
1,479,523.41 1,479,523.41
JUMLAH 1,479,523.00
1.000 m3 Poer Plat (P6)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
1.333 m2 Bekisting Foot Plat @ Rp. 176,400.00 235,194.12
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Kolom 30/70 (K1)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
5.333 m2 Bekisting Kolom @ Rp. 320,075.00 1,707,056.00
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Kolom 30/30 (K2)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
5.333 m2 Bekisting Kolom @ Rp. 320,075.00 1,707,056.00
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Kolom 20/45 (K3)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
5.333 m2 Bekisting Kolom @ Rp. 320,075.00 1,707,056.00
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Kolom 20/30 (K4)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
5.333 m2 Bekisting Kolom @ Rp. 320,075.00 1,707,056.00
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
1.000 m3 Kolom 30/40 (K5)
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
5.333 m2 Bekisting Kolom @ Rp. 320,075.00 1,707,056.00
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Sloof 20/40
1.000 m3 Beton mutu (K 225) @ Rp. 877,847.62 877,847.62
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
5.000 m2 Bekisting Sloef @ Rp. 188,900.00 944,500.00
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Sloof 15/20
1.000 m3 Beton mutu (K 225) @ Rp. 877,847.62 877,847.62
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
5.000 m2 Bekisting Sloef @ Rp. 188,900.00 944,500.00
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Balok 15/20
1.000 m3 Beton mutu (K 225) @ Rp. 877,847.62 877,847.62
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
6.667 m2 Bekisting Balok @ Rp. 331,715.00 2,211,444.39
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Balok 20/30 (B3)
1.000 m3 Beton mutu (K 225) @ Rp. 877,847.62 877,847.62
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
6.667 m2 Bekisting Balok @ Rp. 331,715.00 2,211,444.39
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Balok 20/30 (B3')
1.000 m3 Beton mutu (K 225) @ Rp. 877,847.62 877,847.62
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
6.667 m2 Bekisting Balok @ Rp. 331,715.00 2,211,444.39
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Balok 20/40
1.000 m3 Beton mutu (K 225) @ Rp. 877,847.62 877,847.62
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
6.250 m2 Bekisting Balok @ Rp. 331,715.00 2,073,218.75
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
1.000 m3 Balok 30/60
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
6.250 m2 Bekisting Balok @ Rp. 331,715.00 2,073,218.75
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Balok 30/60 (B1')
1.000 m3 Beton mutu (K 275) @ Rp. 964,329.29 964,329.29
#REF! kg Besi beton @ Rp. 15,124.00 #REF!
6.250 m2 Bekisting Balok @ Rp. 331,715.00 2,073,218.75
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
#REF! #REF!
JUMLAH #REF!
1.000 m3 Plat lantai tebal 12 cm
1.000 m3 Beton mutu (K 225) @ Rp. 877,847.62 877,847.62
120.000 kg Besi beton @ Rp. 15,124.00 1,814,880.00
4.167 m2 Bekisting Plat @ Rp. 354,075.00 1,475,324.30
1.000 m3 Bongkar bekisting @ Rp. 280,000.00 280,000.00
4,448,051.92 4,448,051.92
JUMLAH 4,448,051.00
PEKERJAAN PELESTERAN
1.000 m2 Plesteran 1 Semen PC : 2 Ps, tebal 15 mm
8.520 kg Semen PC @ Rp. 1,060.00 9,031.20
0.017 m3 Pasir pasang @ Rp. 100,000.00 1,700.00
0.150 org Tukang batu @ Rp. 100,000.00 15,000.00
0.015 org Kepala tukang batu @ Rp. 125,000.00 1,875.00
0.200 org Pekerja @ Rp. 70,000.00 14,000.00
0.010 org Mandor @ Rp. 150,000.00 1,500.00
32,375.00 10,731.20 43,106.20
JUMLAH 43,106.20
1.000 m2 Plesteran beton 1 Semen PC : 3 Ps, tebal 15 mm
7.070 kg Semen PC @ Rp. 1,060.00 7,494.20
0.021 m3 Pasir pasang @ Rp. 100,000.00 2,100.00
0.200 org Tukang batu @ Rp. 100,000.00 20,000.00
0.020 org Kepala tukang batu @ Rp. 125,000.00 2,500.00
0.260 org Pekerja @ Rp. 70,000.00 18,200.00
0.013 org Mandor @ Rp. 150,000.00 1,950.00
42,650.00 9,594.20 52,244.20
JUMLAH 52,244.20
1.000 m2 Acian dinding bata
3.500 kg Semen PC @ Rp. 1,060.00 3,710.00
0.033 org Tukang batu @ Rp. 100,000.00 3,300.00
0.003 org Kepala tukang batu @ Rp. 125,000.00 412.50
0.070 org Pekerja @ Rp. 70,000.00 4,900.00
0.004 org Mandor @ Rp. 150,000.00 525.00
9,137.50 3,710.00 12,847.50
JUMLAH 12,847.50
No. Macam Pekerjaan Upah Bahan Jumlah
1 2 3 4 5
PEKERJAAN KERAMIK
1.000 m2 Pasang Keramik 30X30 Putih
1.000 m2 Keramik 30X30 Putih @ Rp. 59,677.42 59,677.42
10.400 kg Semen PC @ Rp. 1,060.00 11,024.00
0.045 m3 Pasir pasang @ Rp. 100,000.00 4,500.00
1.620 kg Semen putih @ Rp. 1,425.00 2,308.50
0.3500 org Tukang batu @ Rp. 100,000.00 35,000.00
0.0350 org Kepala tukang batu @ Rp. 125,000.00 4,375.00
0.6200 org Pekerja @ Rp. 70,000.00 43,400.00
0.0300 org Mandor @ Rp. 150,000.00 4,500.00
87,275.00 77,509.92 164,784.92
JUMLAH 164,784.92
1.000 m2 Pasang Granito 60X60
0.690 m2 Granito 60X60 @ Rp. 59,677.42 41,177.42
9.800 kg Semen PC @ Rp. 1,060.00 10,388.00
0.045 m3 Pasir pasang @ Rp. 100,000.00 4,500.00
1.300 kg Semen putih @ Rp. 1,425.00 1,852.50
0.3500 org Tukang batu @ Rp. 100,000.00 35,000.00
0.0350 org Kepala tukang batu @ Rp. 125,000.00 4,375.00
0.6200 org Pekerja @ Rp. 70,000.00 43,400.00
0.0300 org Mandor @ Rp. 150,000.00 4,500.00
87,275.00 57,917.92 145,192.92
JUMLAH 145,192.92
1.000 m2 Pasang Granito 60X60 Warna Gelap
0.690 m2 Granito 60X60 Gelap @ Rp. 18,853.70 13,009.05
9.800 kg Semen PC @ Rp. 1,060.00 10,388.00
0.045 m3 Pasir pasang @ Rp. 100,000.00 4,500.00
1.300 kg Semen putih @ Rp. 1,425.00 1,852.50
0.3500 org Tukang batu @ Rp. 100,000.00 35,000.00
0.0350 org Kepala tukang batu @ Rp. 125,000.00 4,375.00
0.6200 org Pekerja @ Rp. 70,000.00 43,400.00
0.0300 org Mandor @ Rp. 150,000.00 4,500.00
87,275.00 29,749.55 117,024.55
JUMLAH 117,024.55
PEKERJAAN CAT-CATAN
1.000 m2 Pengecatan tembok (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
0.100 kg Plamir tembok @ Rp. 16,000.00 1,600.00
0.100 kg Cat dasar @ Rp. 20,000.00 2,000.00
0.260 kg Cat penutup 2 x @ Rp. 20,000.00 5,200.00
0.063 org Tukang cat @ Rp. 100,000.00 6,300.00
0.006 org Kepala tukang cat @ Rp. 125,000.00 787.50
0.020 org Pekerja @ Rp. 70,000.00 1,400.00
0.003 org Mandor @ Rp. 150,000.00 375.00
8,862.50 8,800.00 17,662.50
JUMLAH 17,662.50
1.000 m Pengecatan Besi
2
97
10 97
II.E 68
14 5 68 15 III.C
II 7 III.A 7 III.E
28 III.B
0 I 5 82 89 89
MULAI 1 0 5
2 5
11 82
9 89
8 89
III
III.D 21 IV 28 V 35
21
12 75 7
13 82 7
13 89
V 94 VI 100
14 94 6
15 100 SELESAI
5
I PEKERJAAN PERSIAPAN
1 Membersihkan Lapangan dan Perataan 16,892,625.00 0.43 0.215 0.215 RENCANA 2,105.00 0.43
2 Papan Nama Proyek 850,000.00 0.02 0.022 1.00 0.02
3 Pengukuran dan Pemasangan Bouwplank 17,770,900.00 0.45 0.151 0.151 0.151 185.50 0.45
4 Direksi Keet/ Gudang Material 19,104,000.00 0.49 0.243 0.243 32.00 0.49
5 Pekerjaan Pasang Pagar sementara 72,863,000.00 1.86 0.619 0.619 0.619 REALISASI 196.00 1.86
6 Pekerjaan Pembongkaran Bangunan Lama 30,000,000.00 0.76 0.255 0.255 0.255 1.00 0.76
IV PEKERJAAN BETON
1 Pondasi Poer Plat 200 x 200 cm Beton Bertulang K - 225 667,163,469.46 17.00 8.498 4.249 4.249 93.53 17.00
2 Pondasi Poer Plat 150 x 150 cm Beton Bertulang K - 225 64,363,783.95 1.64 0.492 0.328 0.492 0.328 9.02 1.64
3 Lantai Kerja Pondasi t=10 cm, 1 PC ; 3 PS - Pasir Import 119,546,223.30 3.05 0.609 1.828 0.609 37.74 3.09
4 Sloof 30 X 50 Beton Bertulang K - 225 719,445,904.86 18.33 4.582 4.582 4.582 4.582 64.86 15.56
5 Sloof 20 X 40 Beton Bertulang K - 225 67,453,514.54 1.72 0.516 0.516 0.344 0.344 6.25 1.81
6 Sloof 15 X 30 Beton Bertulang K - 225 87,511,870.52 2.23 0.669 0.669 0.446 0.446 7.04 2.24
7 Kolom 40 X 40 Beton Bertulang K - 225 690,671,981.10 17.60 4.399 4.399 4.399 4.399 60.62 15.17
8 Balok 20 x 40 Beton Bertulang K - 225 148,828,096.67 3.79 0.948 11.14 3.99 1.421 1.421
9 Plat Beton Bertulang K - 225 103,302,613.76 2.63 8.28 2.29 1.32 1.32
10 Cor Lantai/ Rabat 1 PC: 3 PS - Pasir Import 0.00 4.39 0.42
100.00
Bobot 3,925,211,538.11 100.00 0.895 1.483 1.653 1.893 - - - - - 15.517 11.339 15.616 11.298 8.272 5.767 5.411 5.189 4.845 5.347 1.421 2.736 1.315
RENCANA
Kumulatif 0.000 0.895 2.378 4.031 5.924 5.924 5.924 5.924 5.924 5.924 21.441 32.779 48.395 59.694 67.965 73.732 79.143 84.332 89.177 94.524 94.524 95.94 98.68 100.00
Bobot 0.000 1.141 1.922 0.375 1.280 0.000 0.000 0.000 0.000 0.000 3.624 5.019 6.307 8.573 7.253 8.794 14.639 15.414 8.699 6.095 6.910 3.956
REALISASI
Kumulatif 0.000 1.141 3.063 3.438 4.718 4.718 4.718 4.718 4.718 4.718 8.342 13.361 19.668 28.241 35.493 44.287 58.926 74.340 83.039 89.134 89.134 96.044 100.000
DEVIASI Bobot 0.000 0.246 0.684 -0.593 -1.206 -1.206 -1.206 -1.206 -1.206 -1.206 -13.099 -19.418 -28.728 -31.453 -32.472 -29.445 -20.218 -9.992 -6.138 -5.39 0.100 1.320
WAKTU PELAKSANAAN
JUMLAH JULI AGUSTUS SEPTEMBER OKTOBER NOVEMBER
NO JENIS PEKERJAAN BOBOT
HARGA
26-28 29-04 05-11 12-18 19-25 26-01 02-08 09-15 16-22 23-29 30-06 07-13 14-20 21-27 28-03 04-10 11-17 18-22
IV PEKERJAAN BETON
1 Pondasi Poer Plat 200 x 200 cm Beton Bertulang K - 225 667,163,469.46 16.997 4.249 4.249 4.249 4.249
2 Pondasi Poer Plat 150 x 150 cm Beton Bertulang K - 225 64,363,783.95 1.640 0.492 0.328 0.492 0.328
3 Lantai Kerja Pondasi t=10 cm, 1 PC ; 3 PS - Pasir Import 119,546,223.30 3.046 0.609 0.914 0.914 0.609
4 Sloof 30 X 50 Beton Bertulang K - 225 719,445,904.86 18.329 4.582 4.582 4.582 4.582
5 Sloof 20 X 40 Beton Bertulang K - 225 67,453,514.54 1.718 0.516 0.516 0.344 0.344
6 Sloof 15 X 30 Beton Bertulang K - 225 87,511,870.52 2.229 0.669 0.669 0.446 0.446
7 Kolom 40 X 40 Beton Bertulang K - 225 690,671,981.10 17.596 4.399 4.399 4.399 4.399
8 Balok 20 x 40 Beton Bertulang K - 225 148,828,096.67 3.792 0.948 0.948 0.948 0.948
9 Plat Beton Bertulang K - 225 103,302,613.76 2.632 1.316 1.316
Bobot 3,925,211,538.11 100.00 0.895 1.483 1.653 1.893 6.777 8.740 11.339 15.616 11.298 8.272 5.767 5.411 5.189 4.845 5.347 2.264 2.264 0.948
RENCANA
Kumulatif 0.000 0.895 2.378 4.031 5.924 12.701 21.441 32.780 48.396 59.695 67.966 73.733 79.144 84.333 89.178 94.525 96.788 99.052 100.000
Bobot 0.000 1.141 1.922 0.375 1.280 0.000 0.000 0.000 0.000 0.000 3.624 5.019 6.307 8.573 7.253 8.794 14.639 15.414 8.699
REALISASI
Kumulatif 0.000 1.141 3.063 3.438 4.718 4.718 4.718 4.718 4.718 4.718 8.342 13.361 19.668 28.241 35.493 44.287 58.926 74.340 83.039
DEVIASI Bobot 0.000 0.246 0.684 -0.594 -1.206 -7.983 -16.723 -28.062 -43.678 -54.976 -59.625 -60.372 -59.477 -56.092 -53.685 -50.237 -37.862 -24.712 -16.961
I PEKERJAAN PERSIAPAN
1 Membersihkan Lapangan dan Perataan 16,892,625.00 0.430 0.215 0.215 RENCANA 2,105.000 16,892,625.000 0.43 0.43 0.00
2 Papan Nama Proyek 850,000.00 0.022 0.022 1.000 850,000.000 0.02 0.02 0.00
3 Pengukuran dan Pemasangan Bouwplank 17,770,900.00 0.453 0.151 0.151 0.151 185.500 17,770,900.000 0.45 0.45 0.00
4 Direksi Keet/ Gudang Material 19,104,000.00 0.487 0.243 0.243 32.000 19,104,000.000 0.49 0.49 0.00
5 Pekerjaan Pasang Pagar sementara 72,863,000.00 1.856 0.619 0.619 0.619 REALISASI 196.000 72,863,000.000 1.86 1.86 0.00
6 Pekerjaan Pembongkaran Bangunan Lama 30,000,000.00 0.764 0.255 0.255 0.255 1.000 30,000,000.000 0.76 0.76 0.00
IV PEKERJAAN BETON
1 Pondasi Poer Plat 200 x 200 cm Beton Bertulang K - 225 667,163,469.46 16.997 8.498 4.249 4.249 93.530 667,163,469.460 17.00 17.00 0.01
2 Pondasi Poer Plat 150 x 150 cm Beton Bertulang K - 225 64,363,783.95 1.640 0.492 0.328 0.492 0.328 9.020 64,363,783.950 1.64 1.64 0.00
3 Lantai Kerja Pondasi t=10 cm, 1 PC ; 3 PS - Pasir Import 119,546,223.30 3.046 0.609 1.828 0.609 37.738 121,112,359.058 3.09 3.09 0.00
4 Sloof 30 X 50 Beton Bertulang K - 225 719,445,904.86 18.329 4.582 4.582 4.582 4.582 64.860 610,935,603.420 15.57 15.56 0.01
5 Sloof 20 X 40 Beton Bertulang K - 225 67,453,514.54 1.718 0.516 0.516 0.344 0.344 6.252 71,116,251.754 1.81 1.81 0.00
6 Sloof 15 X 30 Beton Bertulang K - 225 87,511,870.52 2.229 0.669 0.669 0.446 0.446 7.036 87,961,931.568 2.24 2.24 0.00
7 Kolom 40 X 40 Beton Bertulang K - 225 690,671,981.10 17.596 4.399 4.399 4.399 4.399 60.624 595,608,793.488 15.18 14.27 0.90
8 Balok 20 x 40 Beton Bertulang K - 225 148,828,096.67 3.792 0.948 0.948 11.144 156,613,815.797 3.99 1.35 2.64 0.948 0.948
9 Plat Beton Bertulang K - 225 103,302,613.76 2.632 1.316 8.278 89,825,529.066 2.29 2.29 0.00 1.316
10 Cor Lantai/ Rabat 1 PC: 3 PS - Pasir Import 4.000 15,107,996.000 0.39 - 0.39
Bobot 3,925,211,538.11 100.00 0.895 1.483 1.653 1.893 0.000 0.000 0.000 0.000 0.000 15.517 11.339 15.616 11.298 8.272 5.767 5.411 5.189 4.845 5.347 2.264 3,923,691,349.172 100.00 96.04 3.96 2.264 0.948
RENCANA
Kumulatif 0.000 0.895 2.378 4.031 5.924 5.924 5.924 5.924 5.924 5.924 21.441 32.780 48.396 59.694 67.966 73.733 79.144 84.333 89.177 94.524 96.788 96.788 99.052 100.00
Bobot 0.000 1.141 1.922 0.375 1.280 0.000 0.000 0.000 0.000 0.000 3.624 5.019 6.307 8.573 7.253 8.794 14.639 15.414 8.699 6.095 6.910 3.956
REALISASI
Kumulatif 0.000 1.141 3.063 3.438 4.718 4.718 4.718 4.718 4.718 4.718 8.342 13.361 19.668 28.241 35.493 44.287 58.926 74.340 83.039 89.134 96.044 96.044 100.000
DEVIASI Bobot 0.000 0.246 0.684 -0.594 -1.206 -1.206 -1.206 -1.206 -1.206 -1.206 -13.099 -19.419 -28.728 -31.454 -32.473 -29.445 -20.218 -9.993 -6.138 -5.390 -0.744 0.949
Dwi Haryanto
Kuasa Direktur
REKAPITULASI HARGA
JUMLAH HARGA
NO JENIS PEKERJAAN
(Rp)
I PEKERJAAN PERSIAPAN 186,716,104.80
II PEKERJAAN STRUKTUR 2,993,502,552.86
A. PEKERJAAN PONDASI 609,672,966.32
B. PEKERJAAN SLOOF 237,787,143.21
C. PEKERJAAN KOLOM 405,892,416.03
D. PEKERJAAN BALOK LANTAI 387,841,850.27
E. PEKERJAAN RING BALOK 721,566,838.95
F. PEKERJAAN PLAT LANTAI DAN TANGGA 630,741,338.08
III PEKERJAAN ARSITEKTUR 3,403,422,966.05
A. PEKERJAAN LANTAI 597,019,971.64
B. PEKERJAAN DINDING DAN PELAPIS DINDING 1,165,477,468.75
C. PEKERJAAN PLAFOND 347,731,512.04
D. PEKERJAAN KUSEN, DAUN PINTU DAUN JENDELA DAN DINDING UNTUK LANTA 1,019,362,712.23
E. PEKERJAAN ATAP 170,487,980.32
F. PEKERJAAN PENGECATAN 103,343,321.07
IV PEKERJAAN MEKANIKAL ELEKTRIKAL (ME) 132,496,112.00
V PEKERJAAN PLUMBING / ACCESSORIES 177,389,296.00
VI PEKERJAAN LAIN-LAIN & PEMBERSIHAN AKHIR 107,079,254.60
REAL COST = 7,000,606,286.31
PPN 10% = 700,060,629
JUMLAH = 7,700,666,914.94
DIBULATKAN = 7,700,600,000.00
Terbilang :
#REF!
I PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan dan Perataan 1,403.75 m2 12,720.00 17,855,700.00
2 Pembongkaran Bangunan Lama 1.00 Ls 10,000,000.00 10,000,000.00
3 Pengukuran dan Pas. Bouwplank 148.80 m1 84,946.00 12,639,964.80
4 Camp Darurat Konstruksi Kayu 24.00 m2 557,501.00 13,380,024.00
5 Pek. Mobilisasi dan Demobilisasi Alat/Tenaga 1.00 ls 10,000,000.00 10,000,000.00
6 Pek. Timbunan Peninggian Lantai+ Pemadatan 348.00 m3 335,695.00 116,821,860.00
7 Papan Nama Proyek 1.00 ls 750,000.00 750,000.00
8 Penyediaan Air Kerja dan Listrik Kerja 1.00 ls 5,000,000.00 5,000,000.00
II PEKERJAAN STRUKTUR
A. PEKERJAAN PONDASI
1. Poer Plat 229,751,851.56
2. Pondasi Menerus Batu Merah 198,446,006.23
3. Pasangan Batu Rolag untuk Saluran Keliling Bangunan 125,020,883.71
B. PEKERJAAN SLOOF
1. Sloof type S1 (25X40) 112,964,131.84
2. Sloof type S2 (20X25) 103,354,597.43
C. PEKERJAAN KOLOM
1. Pekerjaan Kolom Beton Lantai 01 218,577,009.89
2. Pekerjaan Kolom Beton Lantai 02 145,219,778.86
D. PEKERJAAN BALOK LANTAI
1. Balok Lantai Induk (B1) 25x50 227,935,559.38
2. Balok Lantai Anak (B2) 20x30 39,757,648.78
3. Balok Lantai (B3) 15x50 83,101,849.90
4. Balok Lantai (B4) 15x30 8,927,463.59
E. PEKERJAAN RING BALOK
1. Pekerjaan Ring Balok Lantai 01 325,380,773.13
2. Pekerjaan Ring Balok Lantai 02 328,107,301.12
F. PEKERJAAN PLAT LANTAI DAN TANGGA
1. Pekerjaan Plat Beton Lantai 02 340,801,404.40
2. Pekerjaan Tangga 20,962,807.68
3. Pekerjaan Plat Meja Beton 4,951,391.67
4. Pekerjaan Plat Atap Dag Beton Untuk Air Hujan 192,749,474.35
5. Pekerjaan Plat Dag Beton di atas bukaan dan teras 6,521,514.86
6,506,423,037.16
Dwi Haryanto
Kuasa Direktur
REKAPITULASI HARGA
JUMLAH HARGA
NO JENIS PEKERJAAN
(Rp)
Dwi Haryanto
Kuasa Direktur
DAFTAR HARGA SATUAN BAHAN ###
G. BAHAN KACA
1 Kaca Polos 5 mm M2 228,000.00
###
2 Kaca Clearfloat Glass 6 mm M2 283,000.00
###
3 Kaca Clearfloat Glass 8 mm M2 700,000.00
###
4 Kaca Panasap Glass 8 mm warna blue green M2 700,000.00
###
5 Glas Block Kaca Buah 39,000.00
###
I. BAHAN CAT
1 Amplas Kertas (Amplas Kayu) Lembar 4,000.00
###
2 Amplas Besi Lembar 4,200.00
###
3 Kuas Roll Buah 16,000.00
###
4 Kuas Biasa Buah 12,000.00
###
5 Cat Meny Kayu Kg 34,900.00
###
6 Cat Meny Besi Kg 34,800.00
###
7 Cat Kayu Kg 65,000.00
###
8 Cat Besi Kg 68,000.00
###
9 Cat Kilat LN Kg 63,900.00
###
10 Minyak Cat / Thinner (Setara Lauguer) Kg 32,900.00
###
11 Palmur Tembok Zak 230,800.00
###
12 Cat Tembok (1 Klg @ 5 Kg) Kaleng 66,100.00
###
Harga Satuan
No. Nama Bahan/Barang Satuan on Site Project M
(Tanpa PPN) % LS / BHN
1 2 4 13
Dwi Haryanto
Kuasa Direktur
BACK UP VOLUME
PEKERJAAN :
LOKASI :
TA Err:509
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Pas. Bouwplank Volume = ((40+3)*2)+((20+3)*2)
= 132.00 m'
B. SLOEF
1. Sloef type S1 (20X40)
1.1 Cor beton 1Pc : 2Ps : 3Kr panjang sloof = 0.00 volume = 0.4*0.2*(563.925)
banyak begel dia. 8 = 0 = 15.80 m3
1.2 Bekisting panjang per begel = 1.14 volume = 5639,25*0.8/2
koef. Besi dia.8 = 0.39456 = 63.18 m2
1.3 Besi beton dia 8 Koef. Besi dia. 16 = 1.57824 volume = (5639,25)/0.1)*1.14*0
Banyak Tul. Dia. 16 = 6 = 498.60 kg
1.4 Besi beton dia 16 volume = 563.925*6*1.57824
= 2,492.99 kg
C. KOLOM
1. Pekerjaan Kolom Beton
1.1 Pedestal type KL1 (20X40) Tinggi 3m
1.1.1 Cor beton fc' 24.9 Mpa jumlah kolom pedestal = 48 bh volume = 0.4*0.2*3*(48+32)
bayak begel = 320 bh = 13.32 m3
1.1.2 Bekisting koef. Besi dia.8 = 0.39456 kg/m volume = ((0.4+0.4+0.2+0.2)*3*(
koef. Besi dia.14 = 1.2083 kg/m = 35.52 m2
1.1.3 Besi beton dia 8 panjang perbegel = 1.3 m volume = ((3/0.1)*1.3*(48+32)*0
jarak antar begel = 0.15 m = 317.67 kg
1.1.4 Besi beton dia 14 tinggi kolom = 3m volume = ((6*3*(48+32)*1.20834))
= 1,401.48 kg
C. KUDA-KUDA
1 Kuda-kuda Baja IWF 200. 100. 5,5. 8 berat baja wf 200, 100, 5.5, 8 21.333 kg/m
1.1 Pasang Profil Baja IWF baut dia. 19 mm = 550 bh volume = 10.3478*2*11*21.333
plat baja t= 8 mm = kg/m 4,856.49 kg
1.2 Pengelasan Dengan Las Listrik pjg las baja = 3630 cm volume = 3,630.00
3,630.00 cm
1.3 Baut Baja dia. 19 volume = 11*50
550.00 bh
1.4 Plat Sambungan t=8 volume = ((0.1*0.2*12*11)+(0.4*0.1*4*11)+(0.35*0.1*2*
11)+(0.019*6*11))*0.008*7850
= 403.43 kg
D. GORDING
Gording Baja Canal 150, 65, 20, 32
1
1.1 Pasang Profil Gording Baja Canal 150,65,20,32 volume = 42.4*20*7.51
6,368.48 kg
1.2 Pengelasan Dengan Las Listrik volume = 10*2*5*11
1,100.00 cm
1.3 Besi Siku 5x5 volume = (10*2*11)*0.1*3.05
67.10 kg
2 Kawat / Besi Pengikat dia 8 volume = 43*8*2*
271.46 kg
3 Trackstank Pengikat Kuda-kuda volume = 6*4*10*0.39456
Err:509 kg
IV PEKERJAAN ARSITEKTUR
A. PEKERJAAN LANTAI
1. Lantai
((61.6+369.38+195.81+463.56+219.85+71.63
1.2 Plesteran dinding 1 : 4 dinding dpn blkg trasram 10.20 m2 volume = )*2)-163.51
dinding selasar luar 61.60 m2 2,140.53 m2
1.3 Plesteran dinding trasraam ! : 2) dinding+ 3.33 hor. 369.38 m 2
volume = (160.5+25.87+23.89+1
km/wc dinding biasa 195.81 m2 Err:509 m2
1.4 Acian dinding dan kolom dinding +3.80 40cm vert.& hor. 463.49 m2 volume = 2600.14+440.94
dinding dpn blkg biasa 219.68 m2 2,125.44 m2
1.5+1.5+2.5+2.5+4.97+4.24+1.75+2.54+1.75
1.5 Susuran Dinding Stainless Steel + Pas. Lengkap dinding keliling plg atas 70.29 m2 volume = +2.54+0.24+4.97+4.97+2.5+2.5
1,380.25 - m'
C. PEKERJAAN PLAFOND
759.04 m2
2. Plafond Calsiboard selasar pinggir volume = 101.24 m2
D. PEKERJAAN KUSEN, DAUN PINTU DAN DAUN JENDELA
3 Type P1 ( 13 Buah )
3.1 Kusen aluminium jmlh/unit 8.16 m1 106.08 m1
3.2 Daun pintu kaca aluminium jmlh/unit 2.60 m2 33.80 m2
3.3 Kaca Mati 5 mm jmlh/unit 2.42 m2 31.49 m2
3.4 Engsel pintu Tanam ( Floor Hinge) jmlh/unit 6.00 set 4.49 set
3.5 Lever handle pintu jmlh/unit 1.00 psg 13.00 psg
3.6 Kunci pintu jmlh/unit 1 set 13.00 set
3.7 Sunblast Sticker jmlh/unit 1.44 m2 18.72 m2
3.8 Fisher jmlh/unit 10 bh 130.00 bh
4 Type P2 ( 16 Buah )
4.1 Kusen aluminium jmlh/unit 6.92 m1 110.72 m1
4.2 Daun pintu spanrel aluminium jmlh/unit 1.40 m2 22.40 m2
4.3 Kaca Mati 5 mm jmlh/unit 0.36 m2 5.76 m2
4.4 Engsel pintu kupu-kupu jmlh/unit 3.00 bh 48.00 bh
4.5 Lever handle pintu jmlh/unit 1.00 psg 16.00 psg
4.6 Kunci pintu jmlh/unit 1 set 16.00 set
4.7 Sunblast Sticker jmlh/unit 0.36 m2 5.76 m2
4.8 Fisher jmlh/unit 10 bh 160.00 bh
5 Type P3 ( 7 Buah )
5.1 Kusen aluminium jmlh/unit 6.72 m1 47.04 m1
5.2 Daun pintu kaca aluminium jmlh/unit 1.60 m2 11.20 m2
5.3 Kaca Mati 5 mm jmlh/unit 1.55 m2 10.85 m2
5.4 Engsel pintu kupu-kupu jmlh/unit 3.00 bh 21.00 bh
5.5 Lever handle pintu jmlh/unit 1 psg 7.00 psg
5.6 Kunci pintu jmlh/unit 1 set 7.00 set
5.7 Sunblast Sticker jmlh/unit 0.98 m2 6.86 m2
5.8 Fisher jmlh/unit 10 bh 70.00 bh
6 Type P4 ( 4 Buah )
6.1 Kusen aluminium jmlh/unit 6.52 m1 26.08 m1
6.2 Daun pintu spanrel aluminium jmlh/unit 1.40 m2 5.60 m2
6.3 Kaca Mati 5 mm jmlh/unit 0.28 m2 1.12 m2
6.4 Engsel pintu kupu-kupu jmlh/unit 3.00 bh 12.00 bh
6.5 Lever handle pintu jmlh/unit 1 psg 4.00 psg
6.6 Kunci pintu jmlh/unit 1 set 4.00 set
6.8 Fisher jmlh/unit 10 bh 40.00 bh
7 Type J1 ( 22 Buah )
7.1 Kusen aluminium jmlh/unit 8.52 m1 187.44 m1
7.2 Daun jendela kaca aluminium jmlh/unit 1.20 m2 26.40 m2
7.3 Kaca Mati 5 mm jmlh/unit 1.27 m2 27.94 m2
7.4 Engsel jendela casement jmlh/unit 2 psg 44.00 psg
7.5 Kait Jendela jmlh/unit 1 bh 22.00 bh
7.6 Sunblast Sticker jmlh/unit 0.54 m2 11.88 m2
7.7 Fisher jmlh/unit 10 bh 220.00 bh
8 Type JA1 ( 2 Buah )
9.1 Kusen aluminium jmlh/unit 12.80 m1 25.60 m1
9.2 Kaca Mati 5 mm jmlh/unit 1.20 m2 2.40 m2
9.3 Jalusi Aluminium white coating jmlh/unit 16 m1 32.00 m1
9.4 Fisher jmlh/unit 12 bh 24.00 bh
E. PEKERJAAN ATAP
1 Atap Spandek volume = 10.62*42.4*2
= 596.74 M2
2 Nok Atap Spandek volume = 42.40 m1
3 Lisplank Wooplank volume = 42*2*2 m1
= 168.00 m1
F. PEKERJAAN PENGECATAN
HARGA
JUMLAH HARGA
No URAIAN PEKERJAAN VOLUME SAT. SATUAN
(Rp)
(Rp)
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Pas. Bouwplank 132.00 m1 84,946.00 11,212,872.00
2 Camp Darurat Kontsruksi Kayu 25.00 m2 557,501.00 13,937,525.00
3 Pek. Mobilisasi dan Demobilisasi Alat/Tenaga 1.00 ls 10,000,000.00 10,000,000.00
4 Pek. Timbunan+ Pemadatan 606.17 m3 335,695.00 203,489,622.89
5 Penyediaan Air Kerja dan Listrik Kerja 1.00 ls 5,000,000.00 5,000,000.00
JUMLAH 243,640,019.89
SUB TOTAL I 243,640,019.89
II PEKERJAAN STRUKTUR
A. PONDASI
1. Poer Plat
1.1 Galian Tanah 70 CM 178.20 m3 114,480.00 20,400,336.00
1.2 Urugan Tanah Kembali 59.40 m3 31,033.00 1,843,360.20
1.3 Urugan Pasir 5.40 m3 1,104,269.00 5,963,052.60
1.4 Lantai Kerja beton T= 10 cm 10.80 m3 3,259,216.00 35,199,532.80
1.5 Cerucuk Kayu dia 20 cm L= 4-6 m 240.00 bh 415,402.00 99,696,480.00
1.6 Poer Plat 1,4 X 1,4 M
1.5.1 Cor beton fc' 24.9 28.22 m3 3,599,226.00 101,584,554.62
1.5.2 Bekisting 80.64 m2 231,113.00 18,636,952.32
1.5.3 Besi beton dia 14 7,748.84 kg 16,733.00 129,661,385.77
2. Pondasi Batu Bata (Rollag)
2.1 Galian Tanah 461.01 m3 93,100.00
2.2 Urugan Tanah Kembali 153.67 m3
31,033.00
2.3 Urugan Pasir 28.81 m3 1,104,269.00 31,817,440.73
2.4 Plasteran Pondasi Batu Bata 1 : 4 961.65 m2 99,331.00 95,521,656.15
2.5 Pasangan Pondasi Batu Bata 30/100/135 1 : 4 83.33 m3 2,817,302.00 234,762,254.03
2.6 Pasangan Pondasi Batu Bata 25/100/145 1 : 4 152.16 m3 2,817,302.00 428,684,898.27
JUMLAH 1,203,771,903.50
B. SLOEF
1. Sloef type S1 (20X40)
1.1 Cor beton 1Pc : 2Ps : 3Kr 9.88 m3 3,599,226.00 35,545,955.98
1.2 Bekisting 98.76 m2 245,613.00 24,256,739.88
1.3 Besi beton dia 8 555.28 kg 15,911.00 8,834,998.42
1.4 Besi beton dia 16 1,169.00 kg 16,733.00 19,560,916.62
JUMLAH 155,163,047.39
D. BALOK
2.1 Ring Balok (RB2) 15x20
2.1.1 Cor beton 1Pc : 2Ps : 3Kr 7.60 m3 3,599,226.00 27,345,119.54
2.1.2 Bekisting 101.30 m2 235,161.00 23,821,809.30
2.1.3 Besi beton dia.8 426.34 kg 15,911.00 6,783,419.88
2.1.4 Besi beton dia. 12 899.30 kg 16,266.00 14,628,028.11
JUMLAH 102,937,315.45
E. PEKERJAAN PLAT FLOOR DEK DAN LISTPALNK BETON
1. Plat Floordek
1.1 Structural Floor Decking 279.40 m2 250,000.00 69,850,000.00
1.2 Wire mesh M-8 279.40 m2
300,000.00 83,820,000.00
1.3 Cor Beton 30.73 m3 3,599,226.00 110,618,611.88
2. Listplank Beton
2.1 Cor beton 1Pc : 2Ps : 3Kr 7.95 m3 3,599,226.00 28,612,119.07
2.2 Bekisting 92.23 m2 235,161.00 21,689,369.35
2.3 Besi beton dia. 8 157.69 kg 15,911.00 2,509,078.53
2.4 Besi beton dia. 10 147.96 kg 15,767.00 2,332,885.32
3. List Profil Beton
3.1 Cor beton 1Pc : 2Ps : 3Kr 10.41 m3 3,599,226.00 37,481,288.23
3.2 Bekisting 6.60 m2 235,161.00 1,553,003.24
3.3 Besi beton dia. 8 425.93 kg 15,911.00 6,776,932.77
3.4 Besi beton dia. 10 704.66 kg 15,767.00 11,110,366.34
JUMLAH 376,353,654.74
SUB TOTAL II 2,087,495,533.85
III PEKERJAAN BAJA
A. KOLOM
1 Kolom Baja IWF 250.125.6.9 (B1)
1.1 Pasang Profil Baja IWF 4,201.90 kg 45,723.00 192,123,363.96
1.2 Pengelasan Dengan Las Listrik 3,840.00 cm 8,497.00 32,628,480.00
1.3 Baut Baja dia. 19 156.00 bh 18,000.00 2,808,000.00
1.4 Plat Sambungan t=9 14.70 kg 24,368.00 358,092.63
3 Type P1 ( 13 Buah )
3.1 Kusen aluminium 106.08 m1 210,525.00 22,332,492.00
3.2 Daun pintu kaca aluminium 33.80 m2 815,472.00 27,562,953.60
3.3 Kaca Mati 5 mm 31.49 m2 358,500.00 11,287,731.00
3.4 Engsel pintu kupu-kupu 78.00 set 49,259.00 3,842,202.00
3.5 Lever handle pintu 13.00 psg 241,780.00 3,143,140.00
3.6 Kunci pintu 13.00 set 241,780.00 3,143,140.00
3.7 Sunblast Sticker 18.72 m2 159,800.00 2,991,456.00
3.8 Fisher 130.00 bh 2,500.00 325,000.00
4 Type P2 ( 16 Buah )
4.1 Kusen aluminium 110.72 m1 210,525.00 23,309,328.00
4.2 Daun pintu spanrel aluminium 22.40 m2 344,737.00 7,722,108.80
4.3 Kaca Mati 5 mm 5.76 m2 358,500.00 2,064,960.00
4.4 Engsel pintu kupu-kupu 48.00 bh 49,259.00 2,364,432.00
4.5 Lever handle pintu 16.00 psg 241,780.00 3,868,480.00
4.6 Kunci pintu 16.00 set 241,780.00 3,868,480.00
4.7 Sunblast Sticker 5.76 m2 159,800.00 920,448.00
4.8 Fisher 160.00 bh 2,500.00 400,000.00
5 Type P3 ( 7 Buah )
5.1 Kusen aluminium 47.04 m1 210,525.00 9,903,096.00
5.2 Daun pintu kaca aluminium 11.20 m2 344,737.00 3,861,054.40
5.3 Kaca Mati 5 mm 10.85 m2 358,500.00 3,889,725.00
5.4 Engsel pintu kupu-kupu 21.00 bh 49,259.00 1,034,439.00
5.5 Lever handle pintu 7.00 psg 241,780.00 1,692,460.00
5.6 Kunci pintu 7.00 set 241,780.00 1,692,460.00
5.7 Sunblast Sticker 6.86 m2 159,800.00 1,096,228.00
5.8 Fisher 70.00 bh 2,500.00 175,000.00
6 Type P4 ( 4 Buah )
6.1 Kusen aluminium 26.08 m1 210,525.00 5,490,492.00
6.2 Daun pintu spanrel aluminium 5.60 m2 344,737.00 1,930,527.20
6.3 Kaca Mati 5 mm 1.12 m2 358,500.00 401,520.00
6.4 Engsel pintu kupu-kupu 12.00 bh 49,259.00 591,108.00
6.5 Lever handle pintu 4.00 psg 241,780.00 967,120.00
6.6 Kunci pintu 4.00 set 241,780.00 967,120.00
6.8 Fisher 40.00 bh 2,500.00 100,000.00
7 Type J1 ( 22 Buah )
7.1 Kusen aluminium 187.44 m1 210,525.00 39,460,806.00
7.2 Daun jendela kaca aluminium 26.40 m2 344,737.00 9,101,056.80
7.3 Kaca Mati 5 mm 27.94 m2 358,500.00 10,016,490.00
7.4 Engsel jendela casement 44.00 psg 245,000.00 10,780,000.00
7.5 Kait Jendela 22.00 bh 200,000.00 4,400,000.00
7.6 Sunblast Sticker 11.88 m2 159,800.00 1,898,424.00
7.7 Fisher 220.00 bh 2,500.00 550,000.00
8 Type JA1 ( 2 Buah )
9.1 Kusen aluminium 25.60 m1 210,525.00 5,389,440.00
9.2 Kaca Mati 5 mm 2.40 m2 358,500.00 860,400.00
9.3 Jalusi Aluminium white coating 32.00 m1 15,700.00 502,400.00
9.4 Fisher 24.00 bh 2,500.00 60,000.00
JUMLAH 340,875,222.10
E. PEKERJAAN ATAP
1 Atap Spandek 900.58 M2 116,832.00 105,216,095.23
2 Nok Atap Spandek 42.40 m1 132,200.00 5,605,280.00
3 Lisplank Wooplank 168.00 m1 101,780.00 17,099,040.00
JUMLAH 127,920,415.23
F. PEKERJAAN PENGECATAN
JUMLAH 12,671,648.00
SUB TOTAL VII 12,671,648.00
RENCANA ANGGARAN BIAYA (RAB)
HARGA
JUMLAH HARGA
No URAIAN PEKERJAAN VOLUME SAT. SATUAN
(Rp)
(Rp)
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Pas. Bouwplank 107.00 m1 0.00
3 Direksi keet dan Gudang Material/Alat 21.00 m2 0.00
4 Pek. Mobilisasi dan Demobilisasi Alat/Tenaga 1.00 ls 0.00
5 Penyediaan Air Kerja dan Listrik Kerja 1.00 ls 0.00
6 Shop Drawing & As Built Drawing + Dokumentasi 1.00 ls 0.00
7 Uji Laboratorium 1.00 ls 0.00
JUMLAH 0.00
SUB TOTAL I 0.00
II PEKERJAAN STRUKTUR
A. PONDASI
1. Poer Plat
1.1 Galian Tanah 70 CM 98.58 m3 0.00
1.2 Urugan Tanah Kembali (tanah didatangkan) 32.86 m3 0.00
1.3 Urugan Pasir 5.00 m3 0.00
1.4 Rabat beton K.100 T= 20 cm 2.50 m3 0.00
1.5 Poer Plat 1,4 X 1,4 M
1.5.1 Cor beton K.275 12.77 m3 0.00
1.5.2 Bakesting 36.96 m2 0.00
1.5.3 Besi beton 1,123.61 kg 0.00
2. Pondasi Batu Bata (Rollag)
2.1 Galian Tanah 1M 120.00 m3 0.00
2.2 Urugan Tanah Kembali (tanah didatangkan) 40.00 m3 0.00
2.3 Urugan Pasir 12.00 m3 0.00
2.4 Lantai Kerja (Rabat Beton) t = 10 cm 19.20 m3 0.00
2.5 Plasteran Pondasi Batu Bata 1 : 3 192.00 m2 0.00
2.6 Pasangan Pondasi Batu Bata 30/80/90 1 : 3 m3
2.7 Pasangan Pondasi Batu Bata 25/75/100 1 : 3
2.8 Pasangan Batu Bata ( Parit ) 1 : 3 192.00 m2 0.00
JUMLAH 0.00
B. SLOEF
1. Sloef type TB1 (20X40)
1.1 Cor beton K.250 29.40 m3 0.00
1.2 Bakesting 235.20 m2 0.00
1.3 Besi beton 4,719.00 kg 0.00
JUMLAH 0.00
D. BALOK
1. Balok
1.1 Balok Baja IWF 250. 125. 6. 9 (B1)
1.1.1 Pasang Profil Baja WF
1.1.2 #NAME?
1.1.3 Pengelasan Dengan Las Listrik
1.1.4 Baut Baja t= 19
1.1.5 Plat Sambungan t=19
JUMLAH 0.00
B. PEKERJAAN DINDING DAN PELAPIS DINDING
1. Lantai 01
1.1 Pas. dind. batu bata 1/2 bt camp.1:4 m2 0.00
1.2 Plesteran dinding 1 : 4 m2 164,202.00 0.00
1.3 Plesteran kolom 1 : 3 m2 #NAME? #NAME?
1.4 Acian dinding dan kolom m2 0.00
JUMLAH #NAME?
C. PEKERJAAN PLAFOND
1. Lantai 01
1.1 Rangka Plafond 395.00 m2 0.00
1.2 Plafond Gypsumboard t=9 mm 395.00 m2 0.00
JUMLAH 0.00
D. PEKERJAAN KUSEN, DAUN PINTU DAN DAUN JENDELA
1. Lantai 01
1.1 Type P1 ( 1 Buah )
1.1.1 Kusen aluminium 17.65 m1 0.00
1.1.2 Daun pintu kaca aluminium 6.73 m2 0.00
1.1.3 Engsel pintu 5.00 psg 0.00
1.1.5 Kunci pintu 2.00 bh 0.00
1.1.6 Fisher 16.00 bh 0.00
JUMLAH 0.00
F. PEKERJAAN PENGECATAN
1. Lantai 01
1.1 Pekerjan cat dinding Interior m2 0.00
1.2 Pekerjan cat dinding eksterior m2 0.00
1.3 Pekerjan cat plafond gypsum m2 0.00
1.4 Pekerjaan Cat Listplank Papan
JUMLAH 0.00
SUB TOTAL III 0.00
IV PEKERJAAN MEKANIKAL ELEKTRIKAL (ME)
1. Instalasi Ke KWH
1.1 Penyambungan Instalasi Ke KWH 1.00 Ls 0.00
1.2 MCB 3 Phase 1.00 Ls 0.00
1.3 BOX Panel 1.00 Ls 0.00
2.
2.1 Instalasi listrik 75.00 titik 0.00
2.2 Lampu Down light 23W 18.00 bh 0.00
2.3 Lampu Down light 14W 14.00 bh 0.00
2.4 Sakelar tunggal 5.00 bh 0.00
2.5 Sakelar Seri 13.00 bh 0.00
2.6 Stop kontak Biasa 18.00 bh 0.00
2.7 Stop kontak AC 9.00 bh 0.00
2.8 Lampu TL 2 X 36W + Reflector ( Recessed Monted ) 42.00 bh 0.00
2.9 Exhaust Fan KM/WC 16 Inchi 2.00 bh 0.00
4. Penangkal Petir
4.1 Spitzen + Isolator Keramik 3/4 - 60 Cm 2.00 bh 0.00
4.2 BC 50 mm2 ke Bak Kontrol dlm Pipa PVC dia 2" 46.00 mtr 0.00
4.3 Peralatan penunjang pendukung Air terminal Klem-
klem , Isolator Telor, Bracket, Seal , Test Box , dls 1.00 lot 0.00
4.4 Bak Kontrol 400x400x400 mm, dari Beton Bertulang 1.00 unit 0.00
4.5 Cooper Rod 5/8 4M Tembaga 1.00 btg 0.00
5. Pekerjaan Data
5.1 Outlet Data (RJ45) Lantai 01 12.00 ttk 0.00
5.2 Outlet Data (RJ45) Lantai 02 8.00 ttk 0.00
5.3 Instalasi Outlet Data (conduit PVC dia. 20mm +
UTP Cat 6 + Connector RJ45) Lt. 01 12.00 ttk 0.00
5.4 Instalasi Outlet Data (conduit uPVC dia. 20mm +
UTP Cat 6 + Connector RJ45) Lt. 02 8.00 ttk 0.00
5.5 Grounding ( Cooper Rood 5/8 4M Tembaga, Busbar
Stenlisstel 200.400.40 mm, BCC 50mm2, Baut
Stenlisstel 10x30mm + Skun 50mm) 1.00 lot 0.00
6. Pekerjaan Telephon
6.1 Outlet Telephon (RJ11) + Handset (Analog) Lantai 01 7.00 ttk 0.00
6.2 Outlet Telephon (RJ11) + Handset (Analog) Lantai 02 7.00 ttk 0.00
6.3 Instalasi Outlet Telepon (conduit PVC dia. 20mm +
Telephon Cable + Connector RJ11) Lt. 01 7.00 ttk 0.00
6.4 Instalasi Outlet Data (conduit uPVC dia. 20mm +
Telephon Cable + Connector RJ11) Lt. 02 7.00 ttk 0.00
7. Pekerjaan CCTV
7.1 Instalasi Camera (conduit PVC dia. 20mm +
Coxial Cable & Power + Connector BNC) Lt. 01 5.00 ttk 0.00
7.2 Instalasi Outlet Data (conduit uPVC dia. 20mm +
Coxial Cable & Power + Connector BNC) Lt. 02 3.00 ttk 0.00
JUMLAH 0.00
SUB TOTAL IV 0.00
V PEKERJAAN PLUMBING / ACCESSORIES
1. Pekerjaan Plumbing & Sanitary
1.1 Peralatan Utama
5.1.1.1 Pompa Transfer
Kapasitas 150 Liter/Menit
Head 27 Meter
Putaran 2900 RPM
c/w Panel Control Automatic Lift Pump
5.1.1.1 Pompa Distribusi
1.1.1 Roof Tank Fiber Cap.1m3 1.00 Unit 0.00
JUMLAH 0.00
2. Pekerjaan Instalasi Air Lt. 01
2.1 Pemipaan
2.1.1 Pipa Distribusi AIR Kotor PVC dia 4" 30.00 m1 0.00
2.1.2 Pipa Distribusi AIR Bersih PVC dia 1/2" 25.00 m1 0.00
2.1.3 Kran Air dia 1/2" 6.00 bh 0.00
5. Sistem Drainase
5.1 Saluran keliling bangunan 88.00 m1 0.00
5.2 Bak kontrol 60X60 cm, tinggi 65 cm 4.00 unit 0.00
JUMLAH 0.00
SUB TOTAL V 0.00
VI PEKERJAAN LAIN-LAIN & PEMBERSIHAN AKHIR
1 1. Pekerjaan Lain-lain
1.1 Railing tangga utama + Void ( Hollow ) 25.00 m1 0.00
1.2 Rabat Keliling Gedung t = 7 cm 6.02 m3 0.00
1.3 Pas. Dinding Keramik Motif Batu Alam 20X25 cm 25.60 m2 0.00
1.4 Pas. Waterproofing Membran Lt. 2 KM/WC #REF! m2 #REF!
2. Pekerjaan Pembersihan Akhir 1.00 ls 0.00
JUMLAH #REF!
SUB TOTAL VI #REF!
4 1 Unit MCB
HPS.PU. 2016
MCB Buah 1.000 45,000.00 45,000.00
Box Buah 1.000 7,500.00 7,500.00
Kabel NYA 3x2.5 mm M 15.000 12,826.59 192,398.85
Klem Kabel Dos 0.400 19,124.00 7,649.60
Isolasi Buah 0.500 11,649.00 5,824.50
Sekrup Dos 0.100 11,649.00 1,164.90
Upah Memasang LS 1.000 60,000.00 60,000.00
Jumlah harga pekerjaan 259,537.85 60,000.00 319,537.85
Jumlah harga dibulatkan 319,537.00
### 1 Unit Septictank (2x1x1,8cm), Pas. Bata 1PC:4PS, Pasir Import #REF!
HPS.PU. 2016
Galian Tanah Biasa Sedalam 1 - 2 M PU.B.3 M3 3.0000 114,480.00 343,440.00
Semen Portland (PC) @ 50 Kg MB.11 Zak 5.5000 124,246.00 683,353.00
Pasir semen (import) MB.1 M3 2.5000 1,415,372.00 3,538,430.00
Batu bata MB.8 Buah 1,216.0000 1,541.00 1,873,856.00
Besi beton dia 10 mm MD.3 KG 112.4000 12,664.00 1,423,433.60
Kawat ikat beton MD.9 KG 0.5000 21,634.00 10,817.00
Papan begisting kayu bus MC.5 M2 2.0000 82,741.93 165,483.85
Besi Pipa Dia 2" PVC MK.13 M 2.0000 17,699.25 35,398.50
Paku Campur MD.16 KG 0.1000 16,824.00 1,682.40
Mandor pasir/batu L-1 OH 0.2500 184,000.00 46,000.00
Kepala tukang pasir/batu L-2 OH 0.5000 168,000.00 84,000.00
Tukang pasir/batu L-3 OH 5.0000 151,000.00 755,000.00
Pekerja pasir/batu L-4 OH 2.5000 118,000.00 295,000.00
Jumlah harga pekerjaan 8,075,894.35 1,180,000.00 9,255,894.35
Jumlah harga dibulatkan 9,255,894.00
212,175.80
212,175.00
Analisa Harga Satuan Pekerjaan (AHSP) J. Besi - Alumunium
824,547.00
824,547.00
245,297.00
245,297.00
-
-
-
-
Analisa Harga Satuan Pekerjaan (AHSP) N. Pekerjaan Cat
### 1 M2 Cat tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup) #REF!
HPS.PU. 2016
Plamur MI.11 KG 0.100 11,126.00 1,112.60
Cat dasar MI.12 KG 0.100 12,766.00 1,276.60
Cat penutup 2 kali MI.12 KG 0.260 12,766.00 3,319.16
Mandor cat L-1 OH 0.0025 184,000.00 460.00
Kepala tukang cat L-2 OH 0.006 168,000.00 1,058.40
Tukang cat L-3 OH 0.063 151,000.00 9,513.00
Pekerja cat L-4 OH 0.020 118,000.00 2,360.00
Jumlah harga pekerjaan 5,708.36 13,391.40 19,099.76
Jumlah harga dibulatkan 19,099.00
Analisa Harga Satuan Pekerjaan (AHSP) H. Pekerjaan Atap
H. PEKERJAAN ATAP
MENGETAHUI MENYETUJUI
KEPALA DINAS PEKERJAAN UMUM PEJABAT PEMBUAT KOMITMEN (PPK)
KABUPATEN MERAUKE DINAS KESEHATAN KABUPATEN MERAUKE
HARGA
JUMLAH HARGA
No URAIAN PEKERJAAN VOLUME SAT. SATUAN
(Rp)
(Rp)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan dan Perataan 1,403.75 m2 12,720.00 17,855,700.00
2 Pembongkaran Bangunan Lama 1.00 Ls 10,000,000.00 10,000,000.00
3 Pengukuran dan Pas. Bouwplank 148.80 m1 84,946.00 12,639,964.80
4 Camp Darurat Konstruksi Kayu 24.00 m2 557,501.00 13,380,024.00
5 Pek. Mobilisasi dan Demobilisasi Alat/Tenaga 1.00 ls 10,000,000.00 10,000,000.00
6 Pek. Timbunan Peninggian Lantai+ Pemadatan 348.80 m3 335,695.00 117,090,416.00
7 Papan Nama Proyek 1.00 ls 750,000.00 750,000.00
8 Penyediaan Air Kerja dan Listrik Kerja 1.00 ls 5,000,000.00 5,000,000.00
JUMLAH 186,716,104.80
SUB TOTAL I 186,716,104.80
II PEKERJAAN STRUKTUR
A. PEKERJAAN PONDASI
1. Poer Plat
1.1 Galian Tanah 171.67 m3 114,480.00 19,652,781.60
1.2 Urugan Tanah Kembali 57.22 m3 31,033.00 1,775,708.26
1.3 Urugan Pasir Bawah Pondasi T=5 cm 5.25 m3 1,104,269.00 5,797,412.25
1.4 Lantai Kerja beton T=5cm 5.25 m3 3,259,216.00 17,110,884.00
1.5 Poer Plat 1,5 X 1,5 M (PR1)
1.5.1 Cor beton Mutu beton fc' 24.0 24.66 m3 3,599,226.00 88,756,913.16
1.5.2 Bekisting 4x Pakai 27.96 m2 231,113.00 6,461,919.48
1.5.3 Besi beton dia 16 2,367.36 kg 16,733.00 39,613,034.88
1.5.4 Besi beton dia 8 170.45 kg 15,911.00 2,712,029.95
JUMLAH 609,672,966.32
B. PEKERJAAN SLOOF
1. Sloof type S1 (25X40)
1.1 Cor beton Mutu beton fc' 24.0 15.80 m3 3,599,226.00 56,867,770.80
1.2 Bekisting 2x pakai 63.18 m2 245,613.00 15,517,829.34
1.3 Besi beton dia 8 498.60 kg 15,911.00 7,933,224.60
1.4 Besi beton dia 12 280.46 kg 16,266.00 4,561,962.36
1.5 Besi beton dia 16 2,492.99 kg 16,733.00 41,715,201.67
JUMLAH 237,787,143.21
C. PEKERJAAN KOLOM
1. Pekerjaan Kolom Beton Lantai 01
1.1 Pedestal type KL1 (30X50) Tinggi 4,2m
1.1.1 Cor beton fc' 24.0 Mpa 13.32 m3 3,599,226.00 47,941,690.32
1.1.2 Bekisting 4x pakai 35.52 m2 475,047.00 16,873,669.44
1.1.3 Besi beton dia 8 317.67 kg 15,911.00 5,054,447.37
1.1.4 Besi beton dia 16 1,401.48 kg 16,733.00 23,450,964.84
JUMLAH 405,892,416.03
D. PEKERJAAN BALOK LANTAI
1. Balok Lantai Induk (B1) 25x50
1.1 Cor beton fc' 24.0 Mpa 19.13 m3 3,599,226.00 68,853,193.38
1.2 Bekisting 221.50 m2 487,047.00 107,880,910.50
1.3 Besi beton dia.8 730.93 kg 15,911.00 11,629,827.23
1.4 Besi beton dia. 12 357.52 kg 16,266.00 5,815,420.32
1.5 Besi beton dia. 16 3,177.94 kg 16,733.00 53,176,470.02
JUMLAH 387,841,850.27
E. PEKERJAAN RING BALOK
1. Pekerjaan Ring Balok Lantai 01
1.1 Ring Balok (RB1) 15x40
1.1.1 Cor beton fc' 24.0 Mpa 5.47 m3 3,599,226.00 19,687,766.22
1.1.2 Bekisting 2X pakai 86.60 m2 487,047.00 42,178,270.20
1.1.3 Besi beton dia.8 234.99 kg 15,911.00 3,738,925.89
1.1.4 Besi beton dia. 12 647.43 kg 16,266.00 10,531,096.38
JUMLAH 721,566,838.95
F. PEKERJAAN PLAT LANTAI DAN TANGGA
1. Pekerjaan Plat Beton Lantai 02
1.1 Cor beton fc' 24.0 Mpa 38.53 m3 3,599,226.00 138,678,177.78
1.2 Bekisting 321.07 m2 549,047.00 176,282,520.29
1.3 Besi beton dia.10 3,960.71 kg 15,767.00 62,448,514.57
2. Pekerjaan Tangga
2.1 Cor beton fc' 24.0 Mpa 2.61 m3 3,599,226.00 9,393,979.86
2.2 Bekisting 17.29 m2 445,972.00 7,710,855.88
2.3 Besi beton dia.12 386.59 kg 16,266.00 6,288,272.94
4.2 Lantai 02
4.2.1 Cor beton fc' 24.0 Mpa 12.55 m3 3,599,226.00 45,170,286.30
4.2.2 Bekisting 2X pakai 62.74 m2 549,047.00 34,447,208.78
4.2.3 Besi beton dia. 10 1,547.27 kg 15,767.00 24,395,806.09
JUMLAH 630,741,338.08
SUB TOTAL II 2,993,502,552.86
III PEKERJAAN ARSITEKTUR
A. PEKERJAAN LANTAI
1. Lantai 01
1.1 Pekerjaan Urugan Pasir Bawah Lantai, T = 5 cm 31.27 m3 1,104,269.00 34,530,491.63
1.2 Pekerjaan Cor Lantai Dasar T=7 cm 43.77 m3 3,912,847.00 171,265,313.19
1.3 Pas. Lantai Ubin Keramik 40X40 cm 595.63 m2 317,864.00 189,329,334.32
1.4 Pas. Keramik Dinding 30x30cm (km/wc & Dapur) 111.07 m2 344,115.00 38,220,853.05
1.5 Pas. Lantai keramik 30X30 (km/wc) cm berglasir 29.72 m2 348,342.00 10,352,724.24
1.6 Pas. Ubin Keramik 40X40 cm untuk Meja Beton 13.43 m2 317,864.00 4,268,913.52
1.7 Pas. Ubin Pleint Keramik 10X40 cm untuk Dinding Ba 362.06 m 74,444.00 26,953,194.64
1.8 Pas. Ubin Pleint Keramik 10X40 cm untuk tangga berga 29.35 m 74,444.00 2,184,931.40
1.9 Pas. Lantai Ubin Keramik 40X40 cm untuk Tangga 15.03 m2 317,864.00 4,777,495.92
2. Lantai 02
2.1 Pas. Lantai Ubin Keramik 40X40 cm 232.19 m2 317,864.00 73,804,842.16
2.2 Pas. Keramik Dinding 30x30cm (km/wc) 57.71 m2 344,115.00 19,858,876.65
2.3 Pas. Lantai keramik 30X30 (km/wc) cm berglasir 31.66 m2 348,342.00 11,028,507.72
2.4 Pas. Ubin Pleint Keramik 10X40 cm untuk Dinding Ba 140.30 m2 74,444.00 10,444,493.20
JUMLAH 597,019,971.64
B. PEKERJAAN DINDING DAN PELAPIS DINDING
1. Lantai 01
1.1 Pas. dind. batu bata 1/2 bt camp.1:4 1,070.27 m2 253,310.00 271,110,093.70
1.2 Plesteran dinding 1 : 4 2,140.53 m2 164,202.00 351,479,307.06
1.3 Acian dinding dan kolom 2,125.44 m2 51,905.00 110,320,963.20
1.4 Pas. Pelapis Dinding Panel Aluminium (ACP) 15.09 m2 1,059,750.00 15,991,627.50
2. Lantai 02
2.1 Pas. dind. batu bata 1/2 bt camp.1:4 516.16 m2 253,310.00 130,748,489.60
2.2 Plesteran dinding 1 : 4 1,032.32 m2 164,202.00 169,509,008.64
2.3 Acian dinding dan kolom 1,009.01 m2 51,905.00 52,372,664.05
2.4 Pas. Pelapis Dinding Panel Aluminium (ACP) 60.34 m2 1,059,750.00 63,945,315.00
JUMLAH 1,165,477,468.75
C. PEKERJAAN PLAFOND
Pekerjaan Plafond Lantai 01 dan Lantai 02
1. Plafond Gypsumboard t=9 mm 874.95 m2 272,435.00 238,367,003.25
2. List Plafond Gypsum 744.84 m 61,091.00 45,503,020.44
3. Plafond Luar Gypsumboard t=9 mm 234.41 m2 272,435.00 63,861,488.35
JUMLAH 347,731,512.04
D. PEKERJAAN KUSEN, DAUN PINTU DAUN JENDELA DAN DINDING UNTUK LANTAI 01 DAN LANTAI 02
1 Type P1 ( 1 Buah )
1.1 Kusen aluminium 14.48 m1 210,525.00 3,048,402.00
1.2 Daun pintu kaca aluminium 3.31 m2 815,472.00 2,699,212.32
1.3 Daun Ventilasi kaca almunium 0.80 m2 815,472.00 652,377.60
1.4 Kaca clearfloat glass Mati 8 mm untuk pintu 2.24 m2 817,200.00 1,830,528.00
1.5 Kaca clearfloat glass Mati 6 mm untuk ventilasi 0.64 m2 358,500.00 229,440.00
1.6 Engsel pintu Tanam ( Floor Hinge) 2.00 set 950,000.00 1,900,000.00
1.7 Engsel ventilasi casement 2.00 psg 245,000.00 490,000.00
1.8 Pull handle pintu 2.00 psg 250,000.00 500,000.00
1.9 Kunci pintu 1.00 set 241,780.00 241,780.00
1.10 Sunblast Sticker 2.24 m2 159,800.00 357,952.00
1.11 Fisher 20.00 bh 2,500.00 50,000.00
2 Type P2 ( 4 Buah )
2.1 Kusen aluminium 54.44 m1 210,525.00 11,460,981.00
2.2 Daun pintu kaca aluminium 13.25 m2 815,472.00 10,805,004.00
2.3 Daun ventilasi kaca aluminium 3.26 m2 815,472.00 2,658,438.72
2.4 Kaca clearfloat glass Mati 8 mm untuk pintu 8.98 m2 817,200.00 7,338,456.00
2.5 Kaca clearfloat glass Mati 6 mm untuk ventilasi 2.13 m2 358,500.00 763,605.00
2.6 Engsel pintu Tanam ( Floor Hinge) 8.00 set 950,000.00 7,600,000.00
2.7 Engsel ventilasi casement 8.00 psg 245,000.00 1,960,000.00
2.8 Pull handle pintu 8.00 psg 250,000.00 2,000,000.00
2.9 Kunci pintu 4.00 set 241,780.00 967,120.00
2.10 Fisher 80.00 bh 2,500.00 200,000.00
5 Type P4 ( 9 Buah )
5.1 Kusen aluminium 91.08 m1 210,525.00 19,174,617.00
5.2 Daun pintu kaca aluminium 14.90 m2 815,472.00 12,150,532.80
5.3 Daun ventilasi kaca aluminium 3.74 m2 815,472.00 3,049,865.28
5.4 Kaca clearfloat glass Mati 8 mm untuk pintu 10.10 m2 817,200.00 8,253,720.00
5.5 Kaca clearfloat glass Mati 6 mm untuk ventilasi 6.00 m2 358,500.00 2,151,000.00
5.6 Engsel pintu kupu-kupu 27.00 bh 49,259.00 1,329,993.00
5.7 Engsel ventilasi casement 9.00 psg 245,000.00 2,205,000.00
5.8 Pull handle pintu 9.00 psg 250,000.00 2,250,000.00
5.9 Kunci pintu 9.00 set 241,780.00 2,176,020.00
5.10 Fisher 90.00 bh 2,500.00 225,000.00
6 Type P5 ( 5 Buah )
6.1 Kusen aluminium 50.60 m1 210,525.00 10,652,565.00
6.2 Daun pintu kaca aluminium 8.28 m2 815,472.00 6,752,108.16
6.3 Daun ventilasi kaca aluminium 2.08 m2 815,472.00 1,696,181.76
6.4 Kaca clearfloat glass Mati 8 mm untuk pintu 5.61 m2 817,200.00 4,584,492.00
6.5 Kaca clearfloat glass Mati 6 mm untuk ventilasi 3.33 m2 358,500.00 1,193,805.00
6.6 Engsel pintu kupu-kupu 15.00 bh 49,259.00 738,885.00
6.7 Engsel ventilasi casement 5.00 psg 245,000.00 1,225,000.00
6.8 Pull handle pintu 5.00 psg 250,000.00 1,250,000.00
6.9 Kunci pintu 5.00 set 241,780.00 1,208,900.00
6.10 Sunblast Sticker 5.61 m2 159,800.00 896,478.00
6.11 Fisher 50.00 bh 2,500.00 125,000.00
7 Type P6 ( 2 Buah )
7.1 Kusen aluminium 11.22 m1 210,525.00 2,362,090.50
7.2 Daun pintu kaca aluminium 3.70 m2 815,472.00 3,017,246.40
7.3 Kaca panasap glass Mati 8mm warna blue gree 2.57 m2 817,200.00 2,100,204.00
7.4 Engsel pintu kupu-kupu 6.00 bh 49,259.00 295,554.00
7.5 Pull handle pintu 2.00 psg 250,000.00 500,000.00
7.6 Kunci pintu 2.00 set 241,780.00 483,560.00
7.7 Sunblast Sticker 2.57 m2 159,800.00 410,686.00
7.8 Fisher 20.00 bh 2,500.00 50,000.00
8 Type P7 ( 11 Buah )
8.1 Kusen aluminium 95.59 m1 210,525.00 20,124,084.75
8.2 Daun pintu kaca aluminium 14.12 m2 815,472.00 11,514,464.64
8.3 Daun ventilasi kaca aluminium 3.55 m2 815,472.00 2,894,925.60
8.4 Kaca clearfloat glass Mati 8 mm untuk pintu 8.64 m2 817,200.00 7,060,608.00
8.5 Kaca clearfloat glass Mati 6 mm untuk ventilasi 5.30 m2 358,500.00 1,900,050.00
8.6 Engsel pintu kupu-kupu 33.00 bh 49,259.00 1,625,547.00
8.7 Engsel ventilasi casement 11.00 psg 245,000.00 2,695,000.00
8.8 Pull handle pintu 11.00 psg 250,000.00 2,750,000.00
8.9 Kunci pintu 11.00 set 241,780.00 2,659,580.00
8.10 Sunblast Sticker 8.64 m2 159,800.00 1,380,672.00
8.11 Fisher 110.00 bh 2,500.00 275,000.00
14 Type J1 ( 3 Buah )
14.1 Kusen aluminium 42.87 m1 210,525.00 9,025,206.75
14.2 Daun jendela kaca aluminium 4.58 m2 815,472.00 3,734,861.76
14.3 Daun ventilasi kaca aluminium 1.93 m2 815,472.00 1,573,860.96
14.4 Kaca panasap glass Mati 8mm warna blue gree 6.15 m2 817,200.00 5,025,780.00
14.5 Engsel Jendela casement 6.00 psg 245,000.00 1,470,000.00
14.6 Engsel ventilasi casement 6.00 psg 245,000.00 1,470,000.00
14.7 Grendel Jendela 6.00 bh 33,980.00 203,880.00
14.8 Fisher 45.00 bh 2,500.00 112,500.00
15 Type J2 ( 2 Buah )
15.1 Kusen aluminium 14.80 m1 210,525.00 3,115,770.00
15.2 Daun jendela kaca aluminium 3.62 m2 815,472.00 2,952,008.64
15.3 Kaca panasap glass Mati 8mm warna blue gree 2.53 m2 817,200.00 2,067,516.00
15.4 Engsel jendela casement 4.00 psg 245,000.00 980,000.00
15.5 Grendel Jendela 4.00 bh 33,980.00 135,920.00
15.6 Fisher 20.00 bh 2,500.00 50,000.00
16 Type J3 ( 1 Buah )
16.1 Kusen aluminium 14.65 m1 210,525.00 3,084,191.25
16.2 Daun jendela kaca aluminium 1.81 m2 815,472.00 1,476,004.32
16.3 Kaca panasap glass Mati 8mm warna blue gree 4.19 m2 817,200.00 3,424,068.00
16.4 Engsel jendela casement 2.00 psg 245,000.00 490,000.00
16.5 Grendel Jendela 2.00 bh 33,980.00 67,960.00
16.6 Fisher 20.00 bh 2,500.00 50,000.00
17 Type J4 ( 5 Buah )
17.1 Kusen aluminium 67.25 m1 210,525.00 14,157,806.25
17.2 Daun jendela kaca aluminium 9.05 m2 815,472.00 7,380,021.60
17.3 Kaca panasap glass Mati 8mm warna blue gree 16.56 m2 817,200.00 13,532,832.00
17.4 Engsel jendela casement 10.00 psg 245,000.00 2,450,000.00
17.5 Grendel Jendela 10.00 bh 33,980.00 339,800.00
17.6 Fisher 75.00 bh 2,500.00 187,500.00
18 Type J5 ( 2 Buah )
18.1 Kusen aluminium 19.50 m1 210,525.00 4,105,237.50
18.2 Daun jendela kaca aluminium 3.05 m2 815,472.00 2,487,189.60
18.3 Kaca panasap glass Mati 8mm warna blue gree 3.37 m2 817,200.00 2,753,964.00
18.4 Engsel jendela casement 4.00 psg 245,000.00 980,000.00
18.5 Grendel Jendela 4.00 bh 33,980.00 135,920.00
18.6 Fisher 20.00 bh 2,500.00 50,000.00
19 Type J6 ( 1 Buah )
19.1 Kusen aluminium 19.75 m1 210,525.00 4,157,868.75
19.2 Daun jendela kaca aluminium 1.53 m2 815,472.00 1,247,672.16
19.3 Kaca panasap glass Mati 8mm warna blue gree 5.19 m2 817,200.00 4,241,268.00
19.4 Engsel jendela casement 2.00 psg 245,000.00 490,000.00
19.5 Grendel Jendela 2.00 bh 33,980.00 67,960.00
19.6 Fisher 20.00 bh 2,500.00 50,000.00
20 Type J7 ( 3 Buah )
20.1 Kusen aluminium 53.85 m1 210,525.00 11,336,771.25
20.2 Daun jendela kaca aluminium 4.58 m2 815,472.00 3,734,861.76
20.3 Kaca panasap glass Mati 8mm warna blue gree 12.41 m2 817,200.00 10,141,452.00
20.4 Engsel jendela casement 6.00 psg 245,000.00 1,470,000.00
20.5 Grendel Jendela 6.00 bh 33,980.00 203,880.00
20.6 Fisher 45.00 bh 2,500.00 112,500.00
21 Type J8 ( 2 Buah )
21.1 Kusen aluminium 14.64 m1 210,525.00 3,082,086.00
21.2 Kaca clearfloat glass Mati 6 mm 2.40 m2 358,500.00 860,400.00
21.3 Fisher 20.00 bh 2,500.00 50,000.00
22 Type J9 ( 1 Buah )
22.1 Kusen aluminium 10.12 m1 210,525.00 2,130,513.00
22.2 Daun jendela kaca aluminium 1.53 m2 815,472.00 1,247,672.16
22.3 Kaca panasap glass Mati 8mm warna blue gree 2.27 m2 817,200.00 1,855,044.00
22.4 Engsel jendela casement 2.00 psg 245,000.00 490,000.00
22.5 Grendel Jendela 2.00 bh 33,980.00 67,960.00
22.6 Fisher 12.00 bh 2,500.00 30,000.00
25 Type V1 ( 19 Buah )
25.1 Kusen aluminium 86.26 m1 210,525.00 18,159,886.50
25.2 Daun Ventilasi kaca aluminium 12.25 m2 815,472.00 9,989,532.00
25.3 Kaca panasap glass Mati 8mm warna blue gree 6.93 m2 817,200.00 5,663,196.00
25.4 Engsel ventilasi casement 38.00 psg 245,000.00 9,310,000.00
25.5 Fisher 190.00 bh 2,500.00 475,000.00
26 Type V2 ( 6 Buah )
26.1 Kusen aluminium 38.88 m1 210,525.00 8,185,212.00
26.2 Daun Ventilasi kaca aluminium 5.80 m2 815,472.00 4,729,737.60
26.3 Kaca panasap glass Mati 8mm blue green 3.28 m2 817,200.00 2,680,416.00
26.4 Engsel ventilasi casement 18.00 psg 245,000.00 4,410,000.00
26.5 Fisher 78.00 bh 2,500.00 195,000.00
27 Type V3 ( 2 Buah )
27.1 Kusen aluminium 16.80 m1 210,525.00 3,536,820.00
27.2 Daun Ventilasi kaca aluminium 2.58 m2 815,472.00 2,103,917.76
27.3 Kaca panasap glass Mati 8mm blue green 1.46 m2 817,200.00 1,193,112.00
27.4 Engsel ventilasi casement 8.00 psg 245,000.00 1,960,000.00
27.5 Fisher 30.00 bh 2,500.00 75,000.00
28 Type V4 ( 10 Buah )
28.1 Kusen aluminium 45.40 m1 210,525.00 9,557,835.00
28.2 Kaca panasap glass Mati 8mm blue green 7.19 m2 817,200.00 5,875,668.00
28.3 Fisher 100.00 bh 2,500.00 250,000.00
29 Type V5 ( 1 Buah )
29.1 Pemasangan Glas Blok 49.00 bh 39,000.00 1,911,000.00
30 Type V6 ( 1 Buah )
30.1 Pemasangan Glas Blok 36.00 bh 39,000.00 1,404,000.00
31 Type DA ( 1 Buah )
31.1 Kusen aluminium 82.25 m1 210,525.00 17,315,681.25
31.2 Daun pintu kaca aluminium 3.31 m2 815,472.00 2,699,212.32
31.3 Daun jendela kaca aluminium 3.44 m2 815,472.00 2,805,223.68
31.4 Daun ventilasi kaca aluminium 4.00 m2 815,472.00 3,261,888.00
31.5 Kaca panasap glass Mati 8mm blue green 24.29 m2 817,200.00 19,849,788.00
31.6 Engsel pintu Tanam ( Floor Hinge) 2.00 psg 950,000.00 1,900,000.00
31.7 Engsel jendela casement 4.00 psg 245,000.00 980,000.00
31.8 Engsel ventilasi casement 10.00 psg 245,000.00 2,450,000.00
31.9 Pull handle pintu 2.00 psg 250,000.00 500,000.00
31.10 Kunci pintu 1.00 set 241,780.00 241,780.00
31.11 Grendel Jendela 4.00 bh 33,980.00 135,920.00
31.12 Fisher 45.00 bh 2,500.00 112,500.00
32 Type DB ( 1 Buah )
32.1 Kusen aluminium 96.00 m1 210,525.00 20,210,400.00
32.2 Daun jendela kaca aluminium 3.32 m2 815,472.00 2,707,367.04
32.3 Engsel jendela casement 3.00 psg 245,000.00 735,000.00
32.4 Kaca panasap glass Mati 8mm blue green 43.17 m2 817,200.00 35,278,524.00
32.5 Grendel Jendela 3.00 bh 33,980.00 101,940.00
32.6 Fisher 100.00 bh 2,500.00 250,000.00
33 Type DC ( 1 Buah )
33.1 Kusen aluminium 135.26 m1 210,525.00 28,475,611.50
33.2 Daun jendela kaca aluminium 9.39 m2 815,472.00 7,657,282.08
33.3 Engsel jendela casement 14.00 psg 245,000.00 3,430,000.00
33.4 Kaca panasap glass Mati 8mm blue green 33.68 m2 817,200.00 27,523,296.00
33.5 Grendel Jendela 14.00 bh 33,980.00 475,720.00
33.6 Fisher 200.00 bh 2,500.00 500,000.00
34 Type DD ( 1 Buah )
34.1 Kusen aluminium 131.51 m1 210,525.00 27,686,142.75
34.2 Daun pintu kaca aluminium 3.31 m2 815,472.00 2,699,212.32
34.3 Daun jendela kaca aluminium 7.63 m2 815,472.00 6,222,051.36
34.4 Kaca panasap glass Mati 8mm blue green 48.36 m2 817,200.00 39,519,792.00
34.5 Engsel pintu Tanam ( Floor Hinge) 2.00 psg 950,000.00 1,900,000.00
34.6 Engsel jendela casement 10.00 psg 245,000.00 2,450,000.00
34.7 Pull handle pintu 2.00 psg 250,000.00 500,000.00
34.8 Kunci pintu 1.00 set 241,780.00 241,780.00
34.9 Grendel Jendela 10.00 bh 33,980.00 339,800.00
34.10 Fisher 200.00 bh 2,500.00 500,000.00
35 Type DE ( 1 Buah )
35.1 Kusen aluminium 85.00 m1 210,525.00 17,894,625.00
35.2 Daun pintu kaca aluminium 3.31 m2 815,472.00 2,699,212.32
35.3 Daun jendela kaca aluminium 6.86 m2 815,472.00 5,594,137.92
35.4 Kaca panasap glass Mati 8mm blue green 27.97 m2 817,200.00 22,857,084.00
35.5 Engsel pintu Tanam ( Floor Hinge) 2.00 psg 950,000.00 1,900,000.00
35.6 Engsel jendela casement 9.00 psg 245,000.00 2,205,000.00
35.7 Pull handle pintu 2.00 psg 250,000.00 500,000.00
35.8 Kunci pintu 1.00 set 241,780.00 241,780.00
35.9 Grendel Jendela 9.00 bh 33,980.00 305,820.00
35.10 Fisher 200.00 bh 2,500.00 500,000.00
36 Type DF ( 1 Buah )
36.1 Kusen aluminium 47.94 m1 210,525.00 10,092,568.50
36.2 Kaca panasap glass Mati 8mm blue green 16.78 m2 817,200.00 13,712,616.00
36.3 Fisher 100.00 bh 2,500.00 250,000.00
37 Type DG ( 1 Buah )
37.1 Kusen aluminium 40.10 m1 210,525.00 8,442,052.50
37.2 Daun jendela kaca aluminium 1.53 m2 815,472.00 1,247,672.16
37.3 Engsel jendela casement 2.00 psg 245,000.00 490,000.00
37.4 Kaca panasap glass Mati 8mm blue green 10.11 m2 817,200.00 8,261,892.00
37.5 Grendel Jendela 2.00 bh 33,980.00 67,960.00
37.6 Fisher 100.00 bh 2,500.00 250,000.00
38 Type DH ( 1 Buah )
38.1 Kusen aluminium 15.00 m1 210,525.00 3,157,875.00
38.2 Daun pintu kaca aluminium 3.31 m2 815,472.00 2,699,212.32
38.3 Kaca panasap glass Mati 8mm blue green 4.01 m2 817,200.00 3,276,972.00
38.4 Engsel pintu Tanam ( Floor Hinge) 2.00 psg 950,000.00 1,900,000.00
38.5 Pull handle pintu 2.00 psg 250,000.00 500,000.00
38.6 Kunci pintu 1.00 set 241,780.00 241,780.00
38.7 Fisher 25.00 bh 2,500.00 62,500.00
39 Type DI ( 1 Buah )
39.1 Kusen aluminium 23.70 m1 210,525.00 4,989,442.50
39.2 Daun jendela kaca aluminium 1.53 m2 815,472.00 1,247,672.16
39.3 Engsel jendela casement 2.00 psg 245,000.00 490,000.00
39.4 Kaca panasap glass Mati 8mm blue green 7.62 m2 817,200.00 6,227,064.00
39.5 Grendel Jendela 2.00 bh 33,980.00 67,960.00
39.6 Fisher 25.00 bh 2,500.00 62,500.00
40 Type DJ ( 1 Buah )
40.1 Kusen aluminium 25.05 m1 210,525.00 5,273,651.25
40.2 Kaca panasap glass Mati 8mm blue green 7.92 m2 817,200.00 6,472,224.00
40.3 Fisher 50.00 bh 2,500.00 125,000.00
41 Type DK ( 1 Buah )
41.1 Kusen aluminium 24.84 m1 210,525.00 5,229,441.00
41.2 Kaca clearfloat glass Mati 8 mm 8.46 m2 817,200.00 6,913,512.00
41.3 Fisher 50.00 bh 2,500.00 125,000.00
JUMLAH 1,019,362,712.23
E. PEKERJAAN ATAP
1 Pekerjaan Kuda-Kuda Kayu Kelas III 7.82 m3 5,945,802.00 46,496,171.64
2 Pekerjaan Gording Kayu Kelas III 4.60 m3 4,891,852.00 22,502,519.20
3 Atap Spandek 596.74 m2 116,832.00 69,718,327.68
4 Nok Atap Spandek 104.20 m1 132,200.00 13,775,240.00
5 Pas. Lisplank Wooplank 176.81 m1 101,780.00 17,995,721.80
JUMLAH 170,487,980.32
F. PEKERJAAN PENGECATAN
JUMLAH 103,343,321.07
SUB TOTAL III 3,403,422,966.05
IV PEKERJAAN MEKANIKAL ELEKTRIKAL (ME)
A. INSTALASI KE KWH
1 MCB Phase 1.00 Ls 319,537.00 319,537.00
2 BOX Panel 1.00 Ls 1,158,604.00 1,158,604.00
B. LANTAI 01
1 Lampu Down light 23W 42.00 bh 119,977.00 5,039,034.00
2 Lampu Down light 6W 18.00 bh 119,977.00 2,159,586.00
3 Lampu RM TLED 2 X 14,5 W 24.00 set 600,000.00 14,400,000.00
4 Lampu RM TLED 2 X 10 W 26.00 set 500,000.00 13,000,000.00
5 Saklar tunggal 20.00 bh 255,570.00 5,111,400.00
6 Saklar Ganda 23.00 bh 259,546.00 5,969,558.00
7 Stop kontak 1Ph 200W 54.00 bh 123,062.00 6,645,348.00
8 Stop kontak 1Ph 450W (BACKUP UPS) 3.00 bh 123,062.00 369,186.00
9 Stop kontak CHELING TV 1Ph 200W 2.00 bh 123,062.00 246,124.00
10 Rotary Fan 100W 4.00 bh 1,100,000.00 4,400,000.00
11 Exhaust Fan 50W 6.00 bh 500,000.00 3,000,000.00
C. LANTAI 02
1 Lampu Down light 23W 12.00 bh 119,977.00 1,439,724.00
2 Lampu Down light 6W 7.00 bh 119,977.00 839,839.00
3 Lampu RM TLED 2 X 14,5 W 20.00 bh 600,000.00 12,000,000.00
4 Lampu TLED 1 X 14,5W TYPE BALK 3.00 m1 100,600.00 301,800.00
5 Saklar tunggal 4.00 bh 255,570.00 1,022,280.00
6 Saklar Ganda 9.00 bh 259,546.00 2,335,914.00
7 Stop kontak 1Ph 200W 14.00 bh 123,062.00 1,722,868.00
8 Stop kontak 1Ph 450W (BACKUP UPS) 4.00 bh 123,062.00 492,248.00
9 Stop kontak CHELING TV 1Ph 200W 1.00 bh 123,062.00 123,062.00
10 Exhaust Fan 50W 2.00 bh 500,000.00 1,000,000.00
D. PENANGKAL PETIR LANTAI 01 DAN LANTAI 02
1 Splitzen tembaga + Isolator Keramik 3/4 - 60 cm 7.00 bh 1,000,000.00 7,000,000.00
2 BCC 50 mm2 ke Bak Kontrol dlm pipa PVC 2" 143.00 m 200,000.00 28,600,000.00
3 Peralatan Penunjang Pendukung air terminal
klem-kelm, isolator telor, bnraket, sean, teks bosx dls 1.00 lot 5,000,000.00 5,000,000.00
4 Bak Contral 40 x 40 x 40 cm dari beton bertulang 4.00 Unit 1,000,000.00 4,000,000.00
5 Cooper Rod dia.1" tembaga 4.00 btg 1,200,000.00 4,800,000.00
JUMLAH 132,496,112.00
SUB TOTAL IV 132,496,112.00
JUMLAH 138,877,440.00
B Pekerjaan Pipa Air Hujan (PAH) Lantai 01 dan Lantai 02
1.1 Pipa Distribusi Air Hujan PVC dia 2,5" 304.00 m1 93,289.00 28,359,856.00
1.2 Fiting-fiting dan klem-klem 108.00 bh 94,000.00 10,152,000.00
JUMLAH 38,511,856.00
SUB TOTAL V 177,389,296.00
VI PEKERJAAN LAIN-LAIN & PEMBERSIHAN AKHIR
A Pekerjaan Lain-lain
1 Reileng Tangga Utama + Void (besi stenlis) 22.58 m2 1,900,000.00 42,902,000.00
2 Rabat Keliling Gedung t= 5 Cm 5.95 m3 4,134,968.00 24,603,059.60
3 Acian Rabat Keliling Gedung 119.00 m2 51,905.00 6,176,695.00
4 Profil Tank fiber 3.00 bh 2,132,500.00 6,397,500.00
5 Pembuatan ukiran marind timbun beton 1.00 Ls 10,000,000.00 10,000,000.00
6 Pembuatan nama puskesmas 1.00 Ls 15,000,000.00 15,000,000.00
JUMLAH 107,079,254.60
SUB TOTAL VI 107,079,254.60
Dwi Haryanto
Kuasa Direktur
TIME SCHEDULE KURVA S
PEKERJAAN : PEMBANGUNAN BARU PUSKESMAS JAGEBOB
LOKASI : DISTRIK JAGEBOBO KAB. MERAUKE
TAHUN ANGGARAN : 2018
22 Paku/Skrup 5 cm MD.22 KG 27,500.00 0.00% Merauke 78.00 - 680.00 28,180.00 4,227.00 32,407.00
23 Kawat Nyamuk (Plastik / Nylon) MD.23 M 21,800.00 0.00% Merauke 78.00 - 484.00 22,284.00 3,342.00 25,626.00
24 Kawat Has / Bankhas dia 12 mm MD.24 M2 35,000.00 0.00% Merauke 78.00 - 579.00 35,579.00 5,336.00 40,915.00
25 Kawat Harmonika Has 40x40 mm MD.25 M 41,000.00 0.00% Merauke 78.00 - 2,586.00 43,586.00 6,537.00 50,123.00
26 Kawat burung MN.26 M² 22,000.00 0.00% Merauke 78.00 - 2,586.00 24,586.00 3,687.00 28,273.00
27 Kawat Duri Baja 30 M MD.27 KG 15,280.00 0.00% Merauke 78.00 - 660.00 15,940.00 2,391.00 18,331.00
28 Kawat Las 0.26 MD.28 Dos 155,000.00 0.00% Merauke 78.00 - 680.00 155,680.00 23,352.00 179,032.00
29 Timah Solder MD.29 Kg 56,250.00 0.00% Merauke 78.00 - 180.00 56,430.00 8,464.00 64,894.00
30 Baut Jembatan Dia. 19 mm MD.30 Kg 15,000.00 0.00% Merauke 78.00 - 680.00 15,680.00 2,352.00 18,032.00
31 Baut Dia, 3/8" - 17.5 + Mur - Ring MD.31 Buah 4,500.00 0.00% Merauke 78.00 - 680.00 5,180.00 777.00 5,957.00
32 Baut Dia, 3/8" - 12.0/15.0 + Mur - Ring MD.32 Buah 3,333.00 0.00% Merauke 78.00 - 680.00 4,013.00 601.00 4,614.00
33 Baut Dia, 3/8" - 20.0 + Mur - Ring MD.33 Buah 4,262.00 0.00% Merauke 78.00 - 680.00 4,942.00 741.00 5,683.00
34 Baut Dia, 3/8" - 35.0 + Mur - Ring MD.34 Buah 6,000.00 0.00% Merauke 78.00 - 680.00 6,680.00 1,002.00 7,682.00
35 Besi angkur dia. 8 mm MN.35 Buah 10,000.00 0.00% Merauke 78.00 - 680.00 10,680.00 1,602.00 12,282.00
36 Kasa (Ram Ayam) Dia, 10 mm MD.36 M 21,375.00 0.00% Merauke 78.00 - 675.00 22,050.00 3,307.00 25,357.00
37 Besi Siku 30 . 30 . 3 - L = 6 Meter MD.37 Batang 74,833.00 0.00% Merauke 78.00 - 5,650.00 80,483.00 12,072.00 92,555.00
38 Besi Siku 50 . 50 . 5 - L = 6 Meter MD.38 Batang 159,375.00 0.00% Merauke 78.00 - 16,100.00 175,475.00 26,321.00 201,796.00
39 Besi Siku 50 . 50 . 6 - L = 6 Meter MD.39 Batang 189,000.00 0.00% Merauke 78.00 - 18,380.00 207,380.00 31,107.00 238,487.00
40 Besi Siku 40 . 40 . 4 - L = 6 Meter MD.40 Batang 128,750.00 0.00% Merauke 78.00 - 9,600.00 138,350.00 20,752.00 159,102.00
41 Besi Siku 40 . 40 . 5 - L = 6 Meter MD.41 Batang 95,000.00 0.00% Merauke 78.00 - 13,850.00 108,850.00 16,327.00 125,177.00
42 Besi Siku 20 . 20 . 3 - L = 6 Meter MD.42 Batang 67,500.00 0.00% Merauke 78.00 - 3,650.00 71,150.00 10,672.00 81,822.00
43 Besi Plat 1.0 mm - 120 x 240 Cm MD.43 Lembar 330,000.00 0.00% Merauke 78.00 - 15,620.00 345,620.00 51,843.00 397,463.00
44 Besi Plat 1.2 mm - 120 x 240 Cm MD.44 Lembar 376,250.00 0.00% Merauke 78.00 - 17,810.00 394,060.00 59,109.00 453,169.00
45 Besi Plat 2.0 mm - 120 x 240 Cm MD.45 Lembar 556,750.00 0.00% Merauke 78.00 - 31,880.00 588,630.00 88,294.00 676,924.00
46 Besi Plat 3.0 mm - 120 x 240 Cm MD.46 Lembar 874,500.00 0.00% Merauke 78.00 - 44,750.00 919,250.00 137,887.00 1,057,137.00
47 Besi Plat 12 mm -120 x 240 cm MD.47 Lembar 400,000.00 0.00% Merauke 78.00 - 188,980.00 588,980.00 88,347.00 677,327.00
48 Besi Strip 20.2 MD.48 Batang 30,166.00 0.00% Merauke 78.00 - 1,000.00 31,166.00 4,674.00 35,840.00
49 Besi Strip 30.3 MD.49 Batang 43,500.00 0.00% Merauke 78.00 - 2,280.00 45,780.00 6,867.00 52,647.00
50 Besi Strip 40.4 MD.50 Batang 50,166.00 0.00% Merauke 78.00 - 4,200.00 54,366.00 8,154.00 62,520.00
51 Besi Strip 50.5 MD.51 Batang 72,500.00 0.00% Merauke 78.00 - 6,180.00 78,680.00 11,802.00 90,482.00
52 Waltermur Dia 16 mm MD.52 Buah 13,500.00 0.00% Merauke 78.00 - 7,590.00 21,090.00 3,163.00 24,253.00
53 Gording lips chanel 150.65.20.2,3 ( 6 N ) MD.53 Batang 725,000.00 0.00% Merauke 78.00 - 7,590.00 732,590.00 109,888.00 842,478.00
54 Baja profil IWF MD.54 KG 21,000.00 0.00% Merauke 78.00 - 610.00 21,610.00 3,241.00 24,851.00
55 Besi gording canal MD.55 KG 21,500.00 0.00% Merauke 78.00 - 610.00 22,110.00 3,316.00 25,426.00
56 Water mur MD.56 KG 5,000.00 0.00% Merauke 78.00 - 610.00 5,610.00 841.00 6,451.00
57 Sealent MD.57 Tube 15,000.00 0.00% Merauke 78.00 - 610.00 15,610.00 2,341.00 17,951.00
F. BAHAN KERAMIK
1 Ubin Abu-Abu 20 x 20 Cm MF.1 Buah 2,606.00 0.00% Merauke 78.00 - 260.00 2,866.00 429.00 3,295.00
2 Ubin Abu-Abu 30 x 30 Cm MF.2 Buah 6,590.00 0.00% Merauke 78.00 - 620.00 7,210.00 1,081.00 8,291.00
3 Ubin Abu-Abu 40 x 40 Cm MF.3 Buah 14,208.00 0.00% Merauke 78.00 - 1,390.00 15,598.00 2,339.00 17,937.00
4 Ubin Warna 20 x 20 Cm MF.4 Buah 2,650.00 0.00% Merauke 78.00 - 260.00 2,910.00 436.00 3,346.00
5 Ubin Warna 30 x 30 Cm MF.5 Buah 5,848.00 0.00% Merauke 78.00 - 620.00 6,468.00 970.00 7,438.00
6 Ubin Warna 40 x 40 Cm MF.6 Buah 13,958.00 0.00% Merauke 78.00 - 1,390.00 15,348.00 2,302.00 17,650.00
7 Ubin Teraso Ukuran 30 x 30 cm MF.7 Buah 6,045.00 0.00% Merauke 78.00 - 620.00 6,665.00 999.00 7,664.00
8 Ubin Teraso Ukuran 40 x 40 cm MF.8 Buah 14,958.00 0.00% Merauke 78.00 - 1,390.00 16,348.00 2,452.00 18,800.00
9 Ubin Granito Ukuran 30 x 30 cm MF.9 Buah 5,909.00 0.00% Merauke 78.00 - 620.00 6,529.00 979.00 7,508.00
10 Ubin Granito Ukuran 40 x 40 cm MF.10 Buah 22,500.00 0.00% Merauke 78.00 - 1,390.00 23,890.00 3,583.00 27,473.00
11 Ubin Teralux Kerang Ukuran 30 x 30 cm MF.11 Buah 6,704.00 0.00% Merauke 78.00 - 620.00 7,324.00 1,098.00 8,422.00
12 Ubin Teralux Kerang Ukuran 40 x 40 cm MF.12 Buah 13,958.00 0.00% Merauke 78.00 - 1,390.00 15,348.00 2,302.00 17,650.00
13 Ubin Teralux Marmer Ukuran 30 x 30 cm MF.13 Buah 8,750.00 0.00% Merauke 78.00 - 620.00 9,370.00 1,405.00 10,775.00
14 Ubin Teralux Marmer Ukuran 40 x 40 cm MF.14 Buah 21,458.00 0.00% Merauke 78.00 - 1,390.00 22,848.00 3,427.00 26,275.00
15 Ubin Teralux Marmer Ukuran 60 x 60 cm MF.15 Buah 63,500.00 0.00% Merauke 78.00 - 5,150.00 68,650.00 10,297.00 78,947.00
16 Keramik Artistik 10x20; 15x15 cm MF.16 Buah 1,175.00 0.00% Merauke 78.00 - 150.00 1,325.00 198.00 1,523.00
17 Keramik Artistik 10x10 atau 5x20 cm MF.17 Buah 650.00 0.00% Merauke 78.00 - 130.00 780.00 117.00 897.00
18 Keramik Lantai 20 x 20 cm MF.18 Buah 2,686.00 0.00% Merauke 78.00 - 260.00 2,946.00 441.00 3,387.00
19 Keramik Lantai 20 x 30 cm MF.19 Buah 3,750.00 0.00% Merauke 78.00 - 410.00 4,160.00 624.00 4,784.00
20 Keramik Lantai 30 x 30 cm MF.20 Buah 5,962.00 0.00% Merauke 78.00 - 620.00 6,582.00 987.00 7,569.00
21 Keramik Lantai 30 x 30 berglasir MF.21 Buah 5,909.00 0.00% Merauke 78.00 - 620.00 6,529.00 979.00 7,508.00
22 Keramik Lantai 30 x 30 berglasir (Mozaik) MF.22 Buah 6,136.00 0.00% Merauke 78.00 - 620.00 6,756.00 1,013.00 7,769.00
23 Keramik Lantai 40 x 40 cm MF.23 Buah 12,847.00 0.00% Merauke 78.00 - 1,390.00 14,237.00 2,135.00 16,372.00
24 Keramik Lantai 50 x 50 cm MF.24 Buah 22,937.00 0.00% Merauke 78.00 - 2,830.00 25,767.00 3,865.00 29,632.00
25 Keramik Lantai 60 x 60 cm MF.25 Buah 65,555.00 0.00% Merauke 78.00 - 5,150.00 70,705.00 10,605.00 81,310.00
26 Keramik Dinding 10 x 20 cm MF.26 Buah 1,250.00 0.00% Merauke 78.00 - 150.00 1,400.00 210.00 1,610.00
27 Keramik Dinding 20x20 atau 20x25 cm MF.27 Buah 2,753.00 0.00% Merauke 78.00 - 260.00 3,013.00 451.00 3,464.00
28 Ubin Dinding Porselin 11 x 11 MF.28 Buah 670.00 0.00% Merauke 78.00 - 130.00 800.00 120.00 920.00
29 Ubin Dinding Porselin 10 x 20 cm MF.29 Buah 853.00 0.00% Merauke 78.00 - 150.00 1,003.00 150.00 1,153.00
30 Ubin Dinding Porselin 20 x 20 MF.30 Buah 2,650.00 0.00% Merauke 78.00 - 260.00 2,910.00 436.00 3,346.00
31 Plint Ubin Abu-Abu 15 x 20 cm MF.31 Buah 12,500.00 0.00% Merauke 78.00 - 320.00 12,820.00 1,923.00 14,743.00
32 Plint Ubin Abu-Abu 10 x 30 cm MF.32 Buah 10,000.00 0.00% Merauke 78.00 - 290.00 10,290.00 1,543.00 11,833.00
33 Plint Ubin Abu-Abu 10 x 40 cm MF.33 Buah 11,500.00 0.00% Merauke 78.00 - 330.00 11,830.00 1,774.00 13,604.00
34 Plint Ubin Warna 10 x 20 cm MF.34 Buah 5,000.00 0.00% Merauke 78.00 - 150.00 5,150.00 772.00 5,922.00
35 Plint Ubin Warna 10 x 30 cm MF.35 Buah 7,500.00 0.00% Merauke 78.00 - 290.00 7,790.00 1,168.00 8,958.00
36 Plint Ubin Warna 10 x 40 cm MF.36 Buah 7,500.00 0.00% Merauke 78.00 - 330.00 7,830.00 1,174.00 9,004.00
37 Plint Ubin Teraso 10 x 30 cm MF.37 Buah 7,500.00 0.00% Merauke 78.00 - 290.00 7,790.00 1,168.00 8,958.00
38 Plint Ubin Teraso 10 x 40 cm MF.38 Buah 12,500.00 0.00% Merauke 78.00 - 330.00 12,830.00 1,924.00 14,754.00
39 Plint Ubin Granito 10 x 40 cm MF.39 Buah 12,500.00 0.00% Merauke 78.00 - 330.00 12,830.00 1,924.00 14,754.00
40 Plint Ubin Granito 10 x 30 cm MF.40 Buah 7,500.00 0.00% Merauke 78.00 - 290.00 7,790.00 1,168.00 8,958.00
41 Plint Ubin Teralux Kerang 10 x 40 cm MF.41 Buah 7,500.00 0.00% Merauke 78.00 - 330.00 7,830.00 1,174.00 9,004.00
42 Plint Ubin Teralux Kerang 10 x 30 cm MF.42 Buah 7,500.00 0.00% Merauke 78.00 - 290.00 7,790.00 1,168.00 8,958.00
43 Plint Ubin Teralux Marmer 10 x 60 cm MF.43 Buah 15,000.00 0.00% Merauke 78.00 - 340.00 15,340.00 2,301.00 17,641.00
44 Plint Ubin Teralux Marmer 10 x 40 cm MF.44 Buah 10,000.00 0.00% Merauke 78.00 - 330.00 10,330.00 1,549.00 11,879.00
45 Plint Ubin Teralux Marmer 10 x 30 cm MF.45 Buah 7,500.00 0.00% Merauke 78.00 - 290.00 7,790.00 1,168.00 8,958.00
Harga Satuan Bahan, Upah dan Alat
46 Plint Keramik Artistik 10 x 20 cm MF.46 Buah 4,750.00 0.00% Merauke 78.00 - 150.00 4,900.00 735.00 5,635.00
47 Plint Keramik Artistik 10 x 10 cm MF.47 Buah 4,500.00 0.00% Merauke 78.00 - 130.00 4,630.00 694.00 5,324.00
48 Plint Keramik Artistik 5 x 20 cm MF.48 Buah 4,000.00 0.00% Merauke 78.00 - 130.00 4,130.00 619.00 4,749.00
49 Plint Keramik Artistik 10 x 30 cm MF.49 Buah 7,500.00 0.00% Merauke 78.00 - 290.00 7,790.00 1,168.00 8,958.00
50 Marmer Ukuran 100 x 100 cm MF.50 Buah 350,000.00 0.00% Merauke 78.00 - 30,690.00 380,690.00 57,103.00 437,793.00
51 Wall paper (Lebar 50 cm) MF.51 M2 155,000.00 0.00% Merauke 78.00 - 914.00 155,914.00 23,387.00 179,301.00
52 Batu Paras MF.52 Buah 15,000.00 0.00% Merauke 78.00 - 620.00 15,620.00 2,343.00 17,963.00
53 Batu Tempel Hitam MF.53 Buah 15,000.00 0.00% Merauke 78.00 - 620.00 15,620.00 2,343.00 17,963.00
G. BAHAN KACA
1 Kaca Polos 3 mm MG.1 M2 150,000.00 0.00% Merauke 78.00 - 5,290.00 155,290.00 23,293.00 178,583.00
2 Kaca Polos 5 mm MG.2 M2 173,000.00 0.00% Merauke 78.00 - 8,410.00 181,410.00 27,211.00 208,621.00
3 Kaca Buram 3 mm MG.3 M2 100,000.00 0.00% Merauke 78.00 - 5,290.00 105,290.00 15,793.00 121,083.00
4 Kaca Buram 4 mm MG.4 M2 150,000.00 0.00% Merauke 78.00 - 6,850.00 156,850.00 23,527.00 180,377.00
5 Kaca Buram 5 mm MG.5 M2 190,000.00 0.00% Merauke 78.00 - 8,410.00 198,410.00 29,761.00 228,171.00
6 Kaca Naco / Louver - 7 Clips (polos) MG.6 Buah 137,200.00 0.00% Merauke 78.00 - 10,650.00 147,850.00 22,177.00 170,027.00
7 Kaca Naco / Louver - 8 Clips (polos) MG.7 Buah 157,000.00 0.00% Merauke 78.00 - 12,120.00 169,120.00 25,368.00 194,488.00
8 Kaca Naco / Louver - 9 Clips (polos) MG.8 Buah 173,333.00 0.00% Merauke 78.00 - 13,580.00 186,913.00 28,036.00 214,949.00
9 Kaca Naco / Louver - 10 Clips (polos) MG.9 Buah 196,500.00 0.00% Merauke 78.00 - 15,110.00 211,610.00 31,741.00 243,351.00
10 Kaca Rayban 25 % - tebal 5 mm MG.10 M2 150,000.00 0.00% Merauke 78.00 - 8,410.00 158,410.00 23,761.00 182,171.00
11 Kaca Acrylic (Kaca Plastik) - 5 mm MG.11 Lembar 1,000,000.00 0.00% Merauke 78.00 - 7,200.00 1,007,200.00 151,080.00 1,158,280.00
H. BAHAN/ALAT PENGGANTUNG
1 Kunci Tanam (Setara Cap Kuda Terbang) MH.1 Set 73,642.00 0.00% Merauke 78.00 - 730.00 74,372.00 11,155.00 85,527.00
2 Kunci Tanam - 2 Slaagh MH.2 Set 122,500.00 0.00% Merauke 78.00 - 730.00 123,230.00 18,484.00 141,714.00
3 Kunci Tanam - 1 Slaagh MH.3 Set 50,000.00 0.00% Merauke 78.00 - 730.00 50,730.00 7,609.00 58,339.00
4 Kunci Tanam (Setara Cap Anchor / Yale) MH.4 Set 83,000.00 0.00% Merauke 78.00 - 730.00 83,730.00 12,559.00 96,289.00
5 Kunci Gembok 1" MH.5 Set 85,000.00 0.00% Merauke 78.00 - 360.00 85,360.00 12,804.00 98,164.00
6 Engsel 4" Kuningan (Untuk Pintu) MH.6 Pasang 24,200.00 0.00% Merauke 78.00 - 360.00 24,560.00 3,684.00 28,244.00
7 Engsel 3" Kuningan (Untuk Jendela) MH.7 Pasang 18,700.00 0.00% Merauke 78.00 - 360.00 19,060.00 2,859.00 21,919.00
8 Engsel Kupu-Kupu T MH.8 Pasang 13,500.00 0.00% Merauke 78.00 - 360.00 13,860.00 2,079.00 15,939.00
9 Engsel Nylon Kuningan 4" MH.9 Pasang 11,625.00 0.00% Merauke 78.00 - 360.00 11,985.00 1,797.00 13,782.00
10 Engsel Biasa 3" (Untuk Jendela) MH.10 Pasang 8,333.00 0.00% Merauke 78.00 - 360.00 8,693.00 1,303.00 9,996.00
11 Hak Angin / Kait Angin MH.11 Buah 7,000.00 0.00% Merauke 78.00 - 360.00 7,360.00 1,104.00 8,464.00
12 Espagnolet MH.12 Set 65,000.00 0.00% Merauke 78.00 - 360.00 65,360.00 9,804.00 75,164.00
13 Grendel Tanam (Pintu) MH.13 Buah 66,875.00 0.00% Merauke 78.00 - 360.00 67,235.00 10,085.00 77,320.00
14 Grendel Besar / Kecil MH.14 Buah 14,666.00 0.00% Merauke 78.00 - 360.00 15,026.00 2,253.00 17,279.00
15 Tarikan Pintu MH.15 Buah 3,333.00 0.00% Merauke 78.00 - 360.00 3,693.00 553.00 4,246.00
16 Tarikan Jendela MH.16 Buah 2,833.00 0.00% Merauke 78.00 - 360.00 3,193.00 478.00 3,671.00
I. BAHAN CAT
1 Amplas Kertas (Amplas Kayu) MI.1 Lembar 4,142.00 0.00% Merauke 78.00 - 31.00 4,173.00 625.00 4,798.00
2 Amplas Besi MI.2 Lembar 4,214.00 0.00% Merauke 78.00 - 31.00 4,245.00 636.00 4,881.00
3 Dempul Kayu MI.3 Kg 30,285.00 0.00% Merauke 78.00 - 640.00 30,925.00 4,638.00 35,563.00
4 Cat Meny Kayu MI.4 Kg 29,714.00 0.00% Merauke 78.00 - 640.00 30,354.00 4,553.00 34,907.00
5 Cat Meny Besi MI.5 Kg 29,671.00 0.00% Merauke 78.00 - 640.00 30,311.00 4,546.00 34,857.00
6 Cat Kayu MI.6 Kg 58,785.00 0.00% Merauke 78.00 - 640.00 59,425.00 8,913.00 68,338.00
7 Cat Besi MI.7 Kg 58,500.00 0.00% Merauke 78.00 - 640.00 59,140.00 8,871.00 68,011.00
8 Cat Kilat LN MI.8 Kg 55,000.00 0.00% Merauke 78.00 - 640.00 55,640.00 8,346.00 63,986.00
9 Minyak Cat / Thinner (Setara Lauguer) MI.9 Kg 28,000.00 0.00% Merauke 78.00 - 640.00 28,640.00 4,296.00 32,936.00
10 Minyak Cat / Thinner (Biasa) Afduner MI.10 Kg 21,220.00 0.00% Merauke 78.00 - 640.00 21,860.00 3,279.00 25,139.00
11 Palmur Tembok MI.11 Zak 186,750.00 0.00% Merauke 78.00 - 13,980.00 200,730.00 30,109.00 230,839.00
12 Cat Tembok (1 Klg @ 5 Kg) MI.12 Kaleng 54,125.00 0.00% Merauke 78.00 - 3,360.00 57,485.00 8,622.00 66,107.00
13 Cat Besi Crom MI.13 Kg 44,928.00 0.00% Merauke 78.00 - 640.00 45,568.00 6,835.00 52,403.00
14 Cat Besi (Setara Nippon Paint) MI.14 Kg 61,500.00 0.00% Merauke 78.00 - 640.00 62,140.00 9,321.00 71,461.00
15 Politur Kaleng (Setara Apache) MI.15 Kg 61,900.00 0.00% Merauke 78.00 - 640.00 62,540.00 9,381.00 71,921.00
16 Floor Hardener MI.16 KG 60,000.00 0.00% Merauke 78.00 - 640.00 60,640.00 9,096.00 69,736.00
14 Pipa PVC Dia. 1" - 4 Meter (D) MK.14 Batang 40,333.00 0.00% Merauke 78.00 - 480.00 40,813.00 6,121.00 46,934.00
15 Pipa PVC Dia. 1/2" - 4 M MK.15 Batang 24,916.00 0.00% Merauke 78.00 - 240.00 25,156.00 3,773.00 28,929.00
16 Pipa PVC Dia. 3/4" - 4 M MK.16 Batang 30,833.00 0.00% Merauke 78.00 - 360.00 31,193.00 4,678.00 35,871.00
17 Pipa PVC Dia. 2,5" - 4 M MK.17 Batang 88,400.00 0.00% Merauke 78.00 - 1,300.00 89,700.00 13,455.00 103,155.00
18 Talang PVC Oval 6" - 4 Meter MK.18 Batang 80,250.00 0.00% Merauke 78.00 - 2,820.00 83,070.00 12,460.00 95,530.00
19 Talang PVC Oval 8" - 4 Meter MK.19 Batang 102,833.00 0.00% Merauke 78.00 - 3,760.00 106,593.00 15,988.00 122,581.00
20 Talang PVC Kotak 4" - 6 Meter MK.20 Batang 120,333.00 0.00% Merauke 78.00 - 4,360.00 124,693.00 18,703.00 143,396.00
21 Talang PVC Kotak 8" - 6 Meter MK.21 Batang 342,750.00 0.00% Merauke 78.00 - 5,040.00 347,790.00 52,168.00 399,958.00
22 Closed Duduk Porselin Komplit MK.22 Buah 1,602,000.00 0.00% Merauke 78.00 - 7,860.00 1,609,860.00 241,479.00 1,851,339.00
23 Closet duduk (siram) MK.23 Buah 541,000.00 0.00% Merauke 78.00 - 5,840.00 546,840.00 82,026.00 628,866.00
24 Closed Jongkok Porselin (Standar) MK.24 Buah 188,333.00 0.00% Merauke 78.00 - 6,090.00 194,423.00 29,163.00 223,586.00
25 Closed Jongkok Fiber Glass / Plastik MK.25 Buah 84,083.00 0.00% Merauke 78.00 - 2,910.00 86,993.00 13,048.00 100,041.00
26 Urinoir MK.26 Buah 1,147,500.00 0.00% Merauke 78.00 - 4,870.00 1,152,370.00 172,855.00 1,325,225.00
27 Wastafel Porselin MK.27 Buah 465,000.00 0.00% Merauke 78.00 - 4,870.00 469,870.00 70,480.00 540,350.00
28 Bak Air / Fiber Glass 1 M3 MK.28 Buah 495,000.00 0.00% Merauke 78.00 - 6,090.00 501,090.00 75,163.00 576,253.00
29 Bak Air / Fiber Glass 1/2 M3 MK.29 Buah 250,000.00 0.00% Merauke 78.00 - 4,870.00 254,870.00 38,230.00 293,100.00
30 Bak Air / Fiber Glass 1/4 M3 MK.30 Buah 277,500.00 0.00% Merauke 78.00 - 4,060.00 281,560.00 42,234.00 323,794.00
31 Tangki Air / Fiber Glass 1 M3 MK.31 Buah 1,842,500.00 0.00% Merauke 78.00 - 12,190.00 1,854,690.00 278,203.00 2,132,893.00
32 Kran Air 3/4" MK.32 Buah 24,250.00 0.00% Merauke 78.00 - 280.00 24,530.00 3,679.00 28,209.00
33 Kran Air 1/2" MK.33 Buah 19,916.00 0.00% Merauke 78.00 - 280.00 20,196.00 3,029.00 23,225.00
34 Kran Air 1" MK.34 Buah 22,000.00 0.00% Merauke 78.00 - 280.00 22,280.00 3,342.00 25,622.00
35 Stop Kran 1/2" MK.35 Buah 17,875.00 0.00% Merauke 78.00 - 280.00 18,155.00 2,723.00 20,878.00
36 Doble Neple GIP 1/2" MK.36 Buah 47,500.00 0.00% Merauke 78.00 - 280.00 47,780.00 7,167.00 54,947.00
37 Soccet 1/2" MK.37 Buah 20,000.00 0.00% Merauke 78.00 - 280.00 20,280.00 3,042.00 23,322.00
38 Elbow GIP 90º x 1/2" ( PE ) MK.38 Buah 17,500.00 0.00% Merauke 78.00 - 280.00 17,780.00 2,667.00 20,447.00
39 Tee 1/2" x 1/2" MK.39 Buah 17,500.00 0.00% Merauke 78.00 - 280.00 17,780.00 2,667.00 20,447.00
40 Hand Kran 1/2" Besi MK.40 Buah 100,000.00 0.00% Merauke 78.00 - 280.00 100,280.00 15,042.00 115,322.00
41 Dop GIP 1/2" MK.41 Buah 17,500.00 0.00% Merauke 78.00 - 280.00 17,780.00 2,667.00 20,447.00
42 Water Meter 1/2" MK.42 Buah 450,000.00 0.00% Merauke 78.00 - 2,030.00 452,030.00 67,804.00 519,834.00
43 Clamp Sadle 2" mm x 1/2" ( PE ) MK.43 Buah 80,000.00 0.00% Merauke 78.00 - 2,030.00 82,030.00 12,304.00 94,334.00
44 Pengaman Box Meter MK.44 Buah 250,000.00 0.00% Merauke 78.00 - 2,030.00 252,030.00 37,804.00 289,834.00
45 Pipa HDPE Ø 150 mm MK.45 M 398,000.00 0.00% Merauke 78.00 - 3,500.00 401,500.00 60,225.00 461,725.00
46 Pipa HDPE Ø 100 mm MK.46 M 196,000.00 0.00% Merauke 78.00 - 1,510.00 197,510.00 29,626.00 227,136.00
47 Pipa HDPE Ø 75 mm MK.47 M 107,000.00 0.00% Merauke 78.00 - 700.00 107,700.00 16,155.00 123,855.00
48 Pipa HDPE Ø 50 mm MK.48 M 60,000.00 0.00% Merauke 78.00 - 300.00 60,300.00 9,045.00 69,345.00
49 Tee All Flange Ø 50 x 50 mm MK.49 Buah 450,000.00 0.00% Merauke 78.00 - 8,570.00 458,570.00 68,785.00 527,355.00
50 Tee All Flange Ø 75 x 50 mm MK.50 Buah 475,000.00 0.00% Merauke 78.00 - 9,110.00 484,110.00 72,616.00 556,726.00
51 Tee All Flange Ø 75 x 75 mm MK.51 Buah 500,000.00 0.00% Merauke 78.00 - 9,590.00 509,590.00 76,438.00 586,028.00
52 Tee All Flange Ø 100 x 75 mm MK.52 Buah 650,000.00 0.00% Merauke 78.00 - 10,130.00 660,130.00 99,019.00 759,149.00
53 Bend 90 All Flange Ø 50 mm MK.53 Buah 210,000.00 0.00% Merauke 78.00 - 2,790.00 212,790.00 31,918.00 244,708.00
54 Bend 90 All Flange Ø 75 mm MK.54 Buah 335,000.00 0.00% Merauke 78.00 - 8,010.00 343,010.00 51,451.00 394,461.00
55 Bend 90 All Flange Ø 100 mm MK.55 Buah 50,000.00 0.00% Merauke 78.00 - 8,860.00 58,860.00 8,829.00 67,689.00
56 Gate Valve Flange Ø 50 mm MK.56 Buah 1,850,000.00 0.00% Merauke 78.00 - 17,790.00 1,867,790.00 280,168.00 2,147,958.00
57 Gate Valve Flange Ø 75 mm MK.57 Buah 2,350,000.00 0.00% Merauke 78.00 - 21,630.00 2,371,630.00 355,744.00 2,727,374.00
58 Gate Valve Flange Ø 1/2" MK.58 Buah 200,000.00 0.00% Merauke 78.00 - 340.00 200,340.00 30,051.00 230,391.00
59 Stub Flange Ø 50 mm MK.59 Buah 200,000.00 0.00% Merauke 78.00 - 2,050.00 202,050.00 30,307.00 232,357.00
60 Stub Flange Ø 75 mm MK.60 Buah 600,000.00 0.00% Merauke 78.00 - 3,730.00 603,730.00 90,559.00 694,289.00
61 Stub Flange Ø 100 mm MK.61 Buah 840,000.00 0.00% Merauke 78.00 - 4,570.00 844,570.00 126,685.00 971,255.00
62 End Cap (Dop) Ø 50 mm MK.62 Buah 37,009.00 0.00% Merauke 78.00 - 510.00 37,519.00 5,627.00 43,146.00
63 End Cap (Dop) Ø 75 mm MK.63 Buah 86,873.00 0.00% Merauke 78.00 - 2,050.00 88,923.00 13,338.00 102,261.00
64 Stop Cock (PIT Kran) 1/2" MK.64 Buah 950,000.00 0.00% Merauke 78.00 - 710.00 950,710.00 142,606.00 1,093,316.00
65 Reducer All Flange Ø 75 x 75 mm MK.65 Buah 525,000.00 0.00% Merauke 78.00 - 6,640.00 531,640.00 79,746.00 611,386.00
66 Reducer All Flange Ø 75 x 50 mm MK.66 Buah 500,000.00 0.00% Merauke 78.00 - 6,360.00 506,360.00 75,954.00 582,314.00
67 Quil Elbow HDPE (adaptor) Ø 15 mm (1/2") MK.67 Buah 48,000.00 0.00% Merauke 78.00 - 2,790.00 50,790.00 7,618.00 58,408.00
68 Pipa Input HDPE Ø 1/2" MK.68 Buah 38,400.00 0.00% Merauke 78.00 - 2,790.00 41,190.00 6,178.00 47,368.00
M. BETON PRACETAK
1 Dwiker Sumur/Gorong2 Ø 1 m, H 60 cm MM.1 Buah 425,000.00 0.00% Merauke 78.00 - 216,380.00 641,380.00 96,207.00 737,587.00
2 Dwiker Sumur/Gorong2 Ø 0,8 m, H 60 cm MM.2 Buah 375,000.00 0.00% Merauke 78.00 - 170,200.00 545,200.00 81,780.00 626,980.00
3 Dwiker Sumur/Gorong2 Ø 0,6 m, H 80 cm MM.3 Buah 375,000.00 0.00% Merauke 78.00 - 171,760.00 546,760.00 82,014.00 628,774.00
4 Dwiker Sumur/Gorong2 Ø 0,4 m, H 80 cm MM.4 Buah 325,000.00 0.00% Merauke 78.00 - 93,670.00 418,670.00 62,800.00 481,470.00
Mengetahui / menyetujui :
Kepala Dinas Pekerjaan Umum
Kabupaten Merauke
Keterangan
14
-
-
-
-
-
-
-
-
-
-
-
-
3,112.00
3,498.00
5,779.00
-
-
-
-
-
-
-
-
-
10,062,500.00
25,378.00
32,617.00
42,760.00
68,566.00
88,223.00
106,818.00
121,108.00
125,957.00
54,066.00
55,702.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
33,333.33
51,500.00
79,875.00
114,000.00
160,000.00
211,500.00
310,000.00
425,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
Harga Satuan Bahan, Upah dan Alat
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
10,973.00
8,613.00
8,483.00
10,611.00
6,679.00
14,551.00
17,671.00
16,790.00
15,048.00
15,667.00
2,510.00
22,945.00
14,980.00
10,007.00
9,269.00
-
-
-
-
-
-
-
-
-
-
-
4,025.00
4,395.83
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Harga Satuan Bahan, Upah dan Alat
-
-
-
-
-
-
197,593.00
197,593.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
11,542.00
13,221.40
-
-
-
-
13,080.51
4,884.85
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
18,815.83
24,847.67
30,760.50
41,555.17
48,022.00
60,200.50
95,112.67
127,168.83
100,524.25
87,727.75
51,885.75
37,102.50
17,840.00
Harga Satuan Bahan, Upah dan Alat
11,733.50
7,232.25
8,967.75
25,788.75
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
s Pekerjaan Umum
M. HATIGORAN, ST
800908 200909 1 001
PEMERINTAH KABUPATEN MERAUKE
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG
JL. TRIKORA - MERAUKE
KASEI PERENCANAAN DAN PENGENDALIAN PEJABAT PELAKSANA TEKNIS KEGIATAN KONSULTAN KONTRAKTOR
DINAS PEKERJAAN UMUM DINAS PEKERJAAN UMUM PT. MAKROTHUMIA EIRENE CONSULTANT CV. RIWARDE
DAN PENATAAN RUANG DAN PENATAAN RUANG
ANDARIAS PATANDIANAN, ST YOHANIS TATO, A.Md.T, S.sos LUTHER YAN, ST JOHANES SIRUPANG
NIP : 19750128 200909 1 001 NIP : 19671002 200112 1 004 DIREKTUR DIREKTUR
Mengetahui / Menyetujui
KABID CIPTA KARYA
KASEI PERENCANAAN DAN PENGENDALIAN PEJABAT PELAKSANA TEKNIS KEGIATAN KONSULTAN KONTRAKTOR
DINAS PEKERJAAN UMUM DINAS PEKERJAAN UMUM PT. MAKROTHUMIA EIRENE CONSULTANT CV. RIWARDE
DAN PENATAAN RUANG DAN PENATAAN RUANG
ANDARIAS PATANDIANAN, ST YOHANIS TATO, A.Md.T, S.sos LUTHER YAN, ST JOHANES SIRUPANG
NIP : 19750128 200909 1 001 NIP : 19671002 200112 1 004 DIREKTUR DIREKTUR
Mengetahui / Menyetujui
KABID CIPTA KARYA
KASEI PERENCANAAN DAN PENGENDALIAN PEJABAT PELAKSANA TEKNIS KEGIATAN KONSULTAN KONTRAKTOR
DINAS PEKERJAAN UMUM DINAS PEKERJAAN UMUM PT. MAKROTHUMIA EIRENE CONSULTANT CV. RIWARDE
DAN PENATAAN RUANG DAN PENATAAN RUANG
ANDARIAS PATANDIANAN, ST YOHANIS TATO, A.Md.T, S.sos LUTHER YAN, ST JOHANES SIRUPANG
NIP : 19750128 200909 1 001 NIP : 19671002 200112 1 004 DIREKTUR DIREKTUR
Mengetahui / Menyetujui
KABID CIPTA KARYA
KASEI PERENCANAAN DAN PENGENDALIAN PEJABAT PELAKSANA TEKNIS KEGIATAN KONSULTAN KONTRAKTOR
DINAS PEKERJAAN UMUM DINAS PEKERJAAN UMUM PT. MAKROTHUMIA EIRENE CONSULTANT CV. RIWARDE
DAN PENATAAN RUANG DAN PENATAAN RUANG
ANDARIAS PATANDIANAN, ST YOHANIS TATO, A.Md.T, S.sos LUTHER YAN, ST JOHANES SIRUPANG
NIP : 19750128 200909 1 001 NIP : 19671002 200112 1 004 DIREKTUR DIREKTUR
Mengetahui / Menyetujui
KABID CIPTA KARYA
KASEI PERENCANAAN DAN PENGENDALIAN PEJABAT PELAKSANA TEKNIS KEGIATAN KONSULTAN KONTRAKTOR
DINAS PEKERJAAN UMUM DINAS PEKERJAAN UMUM PT. MAKROTHUMIA EIRENE CONSULTANT CV. RIWARDE
DAN PENATAAN RUANG DAN PENATAAN RUANG
ANDARIAS PATANDIANAN, ST YOHANIS TATO, A.Md.T, S.sos LUTHER YAN, ST JOHANES SIRUPANG
NIP : 19750128 200909 1 001 NIP : 19671002 200112 1 004 DIREKTUR DIREKTUR
Mengetahui / Menyetujui
KABID CIPTA KARYA
I PEKERJAAN PERSIAPAN
1 Membersihkan Lapangan dan Perataan 16,892,625.00 0.43 2,105.00 2,105.00 - Rp 8,025 16,892,625.00
2 Papan Nama Proyek 850,000.00 0.02 1.00 1.00 - Rp 850,000 850,000.00
3 Pengukuran dan Pemasangan Bouwplank 17,770,900.00 0.45 185.50 185.50 - Rp 95,800 17,770,900.00
4 Direksi Keet/ Gudang Material 19,104,000.00 0.49 32.00 32.00 - Rp 597,000 19,104,000.00
5 Pekerjaan Pasang Pagar sementara 72,863,000.00 1.86 196.00 196.00 - Rp 371,750 72,863,000.00
6 Pekerjaan Pembongkaran Bangunan Lama 30,000,000.00 0.76 1.00 1.00 - Rp 30,000,000 30,000,000.00
IV PEKERJAAN BETON
1 Pondasi Poer Plat 150 x 150 cm Beton Bertulang K - 225 667,163,469.46 17.00 93.53 93.53 - Rp 7,133,149 667,163,469.46
2 Pondasi Poer Plat 200 x 200 cm Beton Bertulang K - 225 64,363,783.95 1.64 9.02 9.02 - Rp 7,135,674 64,363,783.95
3 Lantai Kerja Pondasi t=10 cm, 1 PC ; 3 PS - Pasir Import 119,546,223.30 3.05 37.25 37.74 - 0.49 Rp 3,209,295 121,112,359.06 -Rp 1,566,135.76
4 Sloof 30 X 50 Beton Bertulang K - 225 719,445,904.86 18.33 76.38 64.86 11.52 Rp 9,419,297 610,935,603.42 108,510,301.44
5 Sloof 20 X 40 Beton Bertulang K - 225 67,453,514.54 1.72 5.93 6.25 - 0.32 Rp 11,374,960 71,116,251.75 -Rp 3,662,737.21
6 Sloof 15 X 30 Beton Bertulang K - 225 87,511,870.52 2.23 7.00 7.04 - 0.04 Rp 12,501,696 87,961,931.57 -Rp 450,061.05
7 Kolom 40 X 40 Beton Bertulang K - 225 690,671,981.10 17.60 70.30 60.62 9.68 Rp 9,824,637 595,608,793.49 95,063,187.61
8 Balok 20 x 40 Beton Bertulang K - 225 148,828,096.67 3.79 10.59 11.14 - 0.55 Rp 14,053,645 156,613,815.80 -Rp 7,785,719.13
9 Plat Beton Bertulang K - 225 103,302,613.76 2.63 9.52 8.28 1.24 Rp 10,851,115 89,825,529.07 13,477,084.69
10 Cor Lantai/Rabat 1PC : 3 PS - Pasir Import 4.00 - 4.00 Rp 3,776,999 15,107,996.0 -Rp 15,107,996.00
JUMLAH HARGA
3,925,211,538.11 100.00 217,050,573.75 (215,530,384.81)
DAFTAR KUANTITAS DAN HARGA
KONTRAK AWAL KONTRAK PERUBAHAN
NO URAIAN PEKERJAAN SAT. PERKIRAAN HARGA SATUAN JUMLAH HARGA PERKIRAAN HARGA SATUAN JUMLAH HARGA BOBOT KET
VOLUME (Rupiah) (Rupiah) BOBOT (%) VOLUME (Rupiah) (Rupiah) (%)
PEKERJAAN PERSIAPAN
1 Membersihkan Lapangan dan Perataan m2 2,105.00 8,025.00 16,892,625.00 0.43 2,105.00 8,025.00 16,892,625.00 0.43 TETAP
2 Papan Nama Proyek Ls 1.00 850,000.00 850,000.00 0.02 1.00 850,000.00 850,000.00 0.02 TETAP
3 Pengukuran dan Pemasangan Bouwplank m1 185.50 95,800.00 17,770,900.00 0.45 185.50 95,800.00 17,770,900.00 0.45 TETAP
4 Direksi Keet/ Gudang Material m2 32.00 597,000.00 19,104,000.00 0.49 32.00 597,000.00 19,104,000.00 0.49 TETAP
5 Pekerjaan Pasang Pagar sementara m1 196.00 371,750.00 72,863,000.00 1.86 196.00 371,750.00 72,863,000.00 1.86 TETAP
6 Pekerjaan Pembongkaran Bangunan Lama Ls 1.00 30,000,000.00 30,000,000.00 0.76 1.00 30,000,000.00 30,000,000.00 0.76 TETAP
PEKERJAAN BETON
1 Pondasi Poer Plat 200 x 200 cm Beton Bertulang K - 225 m3 93.53 7,133,302.00 667,163,469.46 17.00 93.53 7,133,302.00 667,177,736.06 17.00 TETAP
2 Pondasi Poer Plat 150 x 150 cm Beton Bertulang K - 225 m3 9.02 7,133,302.00 64,363,783.95 1.64 9.02 7,133,302.00 64,342,384.04 1.64 TETAP
3 Lantai Kerja Pondasi t=10 cm, 1 PC ; 3 PS - Pasir Import m3 37.25 3,208,950.00 119,546,223.30 3.05 37.74 3,208,950.00 121,099,355.10 3.09 BERTAMBAH
4 Sloof 30 X 50 Beton Bertulang K - 225 m3 76.38 9,419,297.00 719,445,904.86 18.33 64.86 9,419,297.00 610,935,603.42 15.56 BERKURANG
5 Sloof 20 X 40 Beton Bertulang K - 225 m3 5.93 11,378,798.00 67,453,514.54 1.72 6.25 11,378,798.00 71,140,245.10 1.81 BERTAMBAH
6 Sloof 15 X 30 Beton Bertulang K - 225 m3 7.00 12,503,482.00 87,511,870.52 2.23 7.04 12,503,482.00 87,974,499.35 2.24 BERTAMBAH
7 Kolom 40 X 40 Beton Bertulang K - 225 m3 70.30 9,824,637.00 690,671,981.10 17.60 60.62 9,824,637.00 595,608,793.49 15.17 BERKURANG
8 Balok 20 x 40 Beton Bertulang K - 225 m3 10.59 14,050,991.00 148,828,096.67 3.79 11.14 14,050,991.00 156,584,243.70 3.99 BERTAMBAH
9 Plat Beton Bertulang K - 225 m3 9.52 10,856,817.00 103,302,613.76 2.63 8.28 10,856,817.00 89,875,988.17 2.29 BERKURANG
10 Cor Lantai/ Rabat 1 PC: 3 PS - Pasir Import m3 3,776,999.00 4.39 3,776,999.00 16,581,751.93 0.42