HARGA SATUAN KONTRAK AWAL PEKERJAAN TAMBAH PEKERJAAN KURANG KONTRAK ADD.01
JUMLAH BOBOT JUMLAH JUMLAH JUMLAH BOBOT
NO URAIAN PEKERJAAN ANALISA SAT KETERANGAN
(%) (%)
( Rp. ) VOLUME VOLUME VOLUME VOLUME
( Rp. ( Rp.
1
( Rp. ) ) ) ( Rp. )
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1,000,000.00 0.13 - - - - 1.00 1,000,000.00 0.12 Tetap
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 2,000,000.00 0.25 - - - - 1.00 2,000,000.00 0.23 Tetap
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 3,000,000.00 0.38 - - - - 1.00 3,000,000.00 0.35 Tetap
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 500,000.00 0.06 - - - - 1.00 500,000.00 0.06 Tetap
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 2,000,000.00 0.25 - - - - 1.00 2,000,000.00 0.23 Tetap
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 2,000,000.00 0.25 - - - - 1.00 2,000,000.00 0.23 Tetap
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 3,000,000.00 0.38 - - - - 1.00 3,000,000.00 0.35 Tetap
Sub Jumlah 13,500,000.00 1.69 - - 13,500,000.00 1.57
II.
PEKERJAAN STRUKTURAL
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 45,948,394.80 5.76 10.77 1,230,923.93 - - 412.61 47,179,318.73 5.49 Berkurang
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 2,768,616.40 0.35 4.71 983,862.55 - - 17.95 3,752,478.95 0.44 Bertambah
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 4,538,811.45 0.57 - - 3.85 3,025,219.91 1.93 1,513,591.53 0.18 Bertambah
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 15,394,891.38 1.93 - - 6.49 3,094,726.31 25.78 12,300,165.08 1.43 Berkurang
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 64,810,988.00 8.13 - - 5.00 4,343,900.00 69.60 60,467,088.00 7.03 Bertambah
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 5,499,593.00 0.69 3.69 772,530.76 - - 29.99 6,272,123.76 0.73 Bertambah
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 13,472,580.00 1.69 - - 12.13 2,484,226.50 53.63 10,988,353.50 1.28 Berkurang
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 1,458,776.00 0.18 115.62 7,694,178.25 - - 137.54 9,152,954.25 1.06 Bertambah
Sub Jumlah 153,892,651.03 19.30 10,681,495.48 12,948,072.71 151,626,073.79 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 28,466,569.41 3.57 - - 2.08 2,517,451.72 21.44 25,949,117.70 3.02 Berkurang
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 40,170,553.20 5.04 - - 531.18 7,282,620.47 2,398.80 32,887,932.73 3.82 Berkurang
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 1,342,863.98 0.17 7.70 615,479.33 - - 24.50 1,958,343.31 0.23 Bertambah
- Lain-lain Taksir Ls 10,000.00 21.52 215,200.00 0.03 - - 0.08 800.00 21.44 214,400.00 0.02 Berkurang
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 9,791,434.80 1.23 - - 1.02 1,234,519.59 7.07 8,556,915.21 0.99 Berkurang
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 18,528,074.35 2.32 - - 428.77 5,878,513.88 922.64 12,649,560.48 1.47 Berkurang
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 3,634,294.51 0.46 57.07 782,439.97 - - 322.15 4,416,734.49 0.51 Bertambah
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 2,943,710.37 0.37 19.33 2,696,773.53 - - 40.43 5,640,483.91 0.66 Bertambah
- Lain-lain Taksir Ls 10,000.00 8.09 80,900.00 0.01 - - 1.02 10,200.00 7.07 70,700.00 0.01 Bertambah
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 28,321,331.81 3.55 - - 3.38 4,090,859.04 20.02 24,230,472.77 2.82 Berkurang
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 38,765,808.15 4.86 - - 205.28 2,814,425.75 2,622.24 35,951,382.40 4.18 Berkurang
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 11,341,746.41 1.42 123.29 1,690,328.09 - - 950.54 13,032,074.50 1.52 Bertambah
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 4,240,689.76 0.53 29.11 2,422,894.58 - - 80.06 6,663,584.34 0.77 Bertambah
- Lain-lain Taksir Ls 10,000.00 23.40 234,000.00 0.03 - - 3.38 33,800.00 20.02 200,200.00 0.02 Berkurang
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 21,942,980.59 2.75 - - 1.84 2,226,976.52 16.29 19,716,004.07 2.29 Berkurang
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 31,807,754.70 3.99 302.76 4,150,894.10 - - 2,622.77 35,958,648.80 4.18 Bertambah
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 7,919,548.38 0.99 133.50 1,830,309.03 - - 711.14 9,749,857.41 1.13 Bertambah
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 14,453,478.42 1.81 - - 5.60 781,269.10 98.00 13,672,209.32 1.59 Berkurang
- Lain-lain Taksir Ls 10,000.00 18.13 181,300.00 0.02 - - 1.84 18,400.00 16.29 162,900.00 0.02 Berkurang
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1,137,694.53 0.14 0.07 84,721.93 - - 1.01 1,222,416.46 0.14 Bertambah
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 2,921,090.95 0.37 89.12 1,221,851.24 - - 302.18 4,142,942.19 0.48 Bertambah
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 925,025.84 0.12 23.77 325,890.98 - - 91.24 1,250,916.82 0.15 Bertambah
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 2,013,163.07 0.25 - - 6.63 924,966.81 7.80 1,088,196.25 0.13 Berkurang
- Lain-lain Taksir Ls 10,000.00 0.94 9,400.00 0.00 0.07 700.00 - - 1.01 10,100.00 0.00 Bertambah
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - 2.36 2,856,339.45 - - Berkurang
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - 397.72 5,452,812.79 - - Berkurang
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - 129.26 1,772,177.87 - - Berkurang
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - 24.86 3,468,276.77 - - Berkurang
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - 2.36 23,600.00 - - Berkurang
7 Beton Bertulang Balok Latai 13 x 20 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 1,295,035.26 0.16 1.28 1,549,201.06 - - 2.35 2,844,236.31 0.33 Bertambah
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 1,996,065.11 0.25 176.29 2,416,967.63 - - 321.88 4,413,032.74 0.51 Bertambah
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 1,653,996.12 0.21 63.82 874,983.69 - - 184.46 2,528,979.80 0.29 Bertambah
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 1,164,296.19 0.15 9.90 1,405,674.67 - - 18.10 2,569,970.85 0.30 Bertambah
- Lain-lain Taksir Ls 10,000.00 1.07 10,700.00 0.00 1.28 12,800.00 - - 2.35 23,500.00 0.00 Bertambah
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 1,089,281.99 0.14 - - 0.25 302,578.33 0.65 786,703.66 0.09 Berkurang
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 1,679,634.15 0.21 14.72 201,813.85 - - 137.23 1,881,448.00 0.22 Bertambah
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 1,393,502.70 0.17 - - 7.82 107,213.61 93.82 1,286,289.09 0.15 Berkurang
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 54,648.00 0.01 - - 2.25 8,910.00 11.55 45,738.00 0.01 Berkurang
- Lain-lain Taksir Ls 10,000.00 0.90 9,000.00 0.00 - - 0.25 2,500.00 0.65 6,500.00 0.00 Berkurang
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 217,856.40 0.03 - - - - 0.18 217,856.40 0.03 Bertambah
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 347,964.37 0.04 - - 2.41 33,041.53 22.97 314,922.83 0.04 Berkurang
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 93,092.12 0.01 3.68 50,453.46 - - 10.47 143,545.58 0.02 Bertambah
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 42,000.00 0.01 0.15 5,250.00 - - 1.35 47,250.00 0.01 Bertambah
- Lain-lain Taksir Ls 10,000.00 0.18 1,800.00 0.00 - - - - 0.18 1,800.00 0.00 Bertambah
10 Beton Bertulang Pada Tangga
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 2,880,545.71 0.36 - - 0.54 653,569.20 1.84 2,226,976.52 0.26 Berkurang
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 3,543,258.92 0.44 17.87 245,000.92 - - 276.31 3,788,259.84 0.44 Bertambah
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 1,418,895.74 0.18 - - 8.08 974,887.55 3.68 444,008.19 0.05 Berkurang
- Lain-lain Taksir Ls 10,000.00 2.38 23,800.00 0.00 - - 0.54 5,400.00 1.84 18,400.00 0.00 Berkurang
11 Beton Bertulang Plat Sun Wearing 12 cm Bertambah
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 - - 2.06 2,493,245.45 - - 2.06 2,493,245.45 0.29 Bertambah
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 - - 494.68 6,782,151.84 - - 494.68 6,782,151.84 0.79 Bertambah
- Bekisting A.4.1.1.24 M2 120,654.40 - - 4.81 580,347.66 - - 4.81 580,347.66 0.07 Bertambah
- Lain-lain Taksir Ls 10,000.00 - - 2.06 20,600.00 - - 2.06 20,600.00 0.00 Bertambah
12 Beton Bertulang Balok Induk B1 25 x 40 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 - - 13.88 16,799,148.96 - - 13.88 16,799,148.96 1.95 Bertambah
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 - - 2,608.13 35,757,931.76 - - 2,608.13 35,757,931.76 4.16 Bertambah
- Sengkang A.4.1.1.17.a Kg 13,710.18 - - 945.52 12,963,249.39 - - 945.52 12,963,249.39 1.51 Bertambah
- Bekisting A.4.1.1.23 M2 35,000.00 - - 118.94 4,162,900.00 - - 118.94 4,162,900.00 0.48 Bertambah
- Lain-lain Taksir Ls 10,000.00 - - 13.88 138,800.00 - - 13.88 138,800.00 0.02 Bertambah
13 Beton Bertulang Balok Induk B2 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 - - 0.63 762,497.40 - - 0.63 762,497.40 0.09 Bertambah
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 - - 129.75 1,778,895.86 - - 129.75 1,778,895.86 0.21 Bertambah
- Sengkang A.4.1.1.17.a Kg 13,710.18 - - 51.20 701,961.22 - - 51.20 701,961.22 0.08 Bertambah
- Bekisting A.4.1.1.23 M2 35,000.00 - - 4.48 156,800.00 - - 4.48 156,800.00 0.02 Bertambah
- Lain-lain Taksir Ls 10,000.00 - - 0.63 6,300.00 - - 0.63 6,300.00 0.00 Bertambah
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 - - 29.54 35,752,655.63 - - 29.54 35,752,655.63 4.16 Bertambah
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 - - 7,542.06 103,403,000.17 - - 7,542.06 103,403,000.17 12.02 Bertambah
- Bekisting A.4.1.1.26 M2 120,654.40 - - 103.42 12,478,078.05 - - 103.42 12,478,078.05 1.45 Bertambah
- Lain-lain Taksir Ls 10,000.00 - - 29.54 295,400.00 - - 29.54 295,400.00 0.03 Bertambah
Sub Jumlah 303,877,192.90 38.11 257,618,391.44 43,476,109.98 518,019,474.37 60.23
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1,000,000.00 0.13 - - - - 1.00 1,000,000.00 0.12 Tetap
Sub Jumlah 1,000,000.00 0.13 - - 1,000,000.00 0.12
III. PEKERJAAN ARSITEKTURAL LANTAI I
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 7,722,705.79 0.97 - - 16.60 2,321,567.61 38.61 5,401,138.17 0.63 Tetap
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 36,982,171.71 4.64 - - 152.98 19,811,368.94 132.59 17,170,802.77 2.00 Tetap
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 8,411,535.01 1.05 - - 33.19 2,528,335.87 77.23 5,883,199.14 0.68 Tetap
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 40,443,223.00 5.07 - - 170.11 12,045,727.25 401.03 28,397,495.74 3.30 Tetap
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 9,562,371.46 1.20 - - 46.84 3,316,805.98 88.20 6,245,565.48 0.73 Tetap
Sub Jumlah 103,122,006.96 12.93 - 40,023,805.66 63,098,201.30 7.34
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 10,797,345.57 1.35 - - - - 13.75 10,797,345.57 1.26 Tetap
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - 266.00 56,287,713.64 - - Berkurang
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 3,732,764.17 0.47 - - 17.64 3,732,764.17 - - - Tetap
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 1,834,641.47 0.23 - - 1.31 267,042.26 7.69 1,567,599.21 0.18 Tetap
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 4,582,526.69 0.57 2.86 581,989.04 - - 25.34 5,164,515.73 0.60 Tetap
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 558,000.00 0.07 - - 1.71 51,300.00 16.89 506,700.00 0.06 Tetap
Sub Jumlah 77,792,991.53 9.75 581,989.04 60,338,820.06 18,036,160.51 2.10
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 1,689,913.50 0.21 - - 0.07 563,304.50 0.15 1,126,609.00 0.13 Berkurang
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 2,016,000.00 0.25 - - 3.36 672,000.00 6.72 1,344,000.00 0.16 Berkurang
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 720,000.00 0.09 - - 0.80 240,000.00 1.60 480,000.00 0.06 Berkurang
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 60,600.00 0.01 - - 0.67 20,200.00 1.35 40,400.00 0.00 Berkurang
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 707,029.20 0.09 - - 6.00 235,676.40 12.00 471,352.80 0.05 Berkurang
- Pacok Pintu Taksir Bh 10,000.00 12.00 120,000.00 0.02 - - 4.00 40,000.00 8.00 80,000.00 0.01 Berkurang
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 582,877.50 0.07 - - 1.00 194,292.50 2.00 388,585.00 0.05 Berkurang
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 471,352.80 0.06 - - 4.00 157,117.60 8.00 314,235.20 0.04 Berkurang
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 363,768.00 0.05 - - 4.00 121,256.00 8.00 242,512.00 0.03 Berkurang
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 60,000.00 0.01 - - 2.00 20,000.00 4.00 40,000.00 0.00 Berkurang
Pintu Type P 2 (2 Unit)
2
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 1,536,285.00 0.19 - - 0.07 512,095.00 0.13 1,024,190.00 0.12 Berkurang
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 1,512,000.00 0.19 - - 2.52 504,000.00 5.04 1,008,000.00 0.12 Berkurang
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 540,000.00 0.07 - - 0.60 180,000.00 1.20 360,000.00 0.04 Berkurang
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 49,200.00 0.01 - - 0.55 16,400.00 1.09 32,800.00 0.00 Berkurang
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 707,029.20 0.09 - - 6.00 235,676.40 12.00 471,352.80 0.05 Berkurang
- Pacok Pintu Taksir Bh 10,000.00 12.00 120,000.00 0.02 - - 4.00 40,000.00 8.00 80,000.00 0.01 Berkurang
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 582,877.50 0.07 - - 1.00 194,292.50 2.00 388,585.00 0.05 Berkurang
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 471,352.80 0.06 - - 4.00 157,117.60 8.00 314,235.20 0.04 Berkurang
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 363,768.00 0.05 - - 4.00 121,256.00 8.00 242,512.00 0.03 Berkurang
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 60,000.00 0.01 - - 2.00 20,000.00 4.00 40,000.00 0.00 Berkurang
3 Pintu Type P 3 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 844,956.75 0.11 - - 0.06 422,478.38 0.06 422,478.38 0.05 Berkurang
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 672,000.00 0.08 - - 1.68 336,000.00 1.68 336,000.00 0.04 Berkurang
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 24,000.00 0.00 - - 0.40 12,000.00 0.40 12,000.00 0.00 Berkurang
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 20,425.29 0.00 - - 0.26 10,212.64 0.26 10,212.64 0.00 Berkurang
- Pacok Pintu Taksir Bh 10,000.00 6.00 60,000.00 0.01 - - 3.00 30,000.00 3.00 30,000.00 0.00 Berkurang
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 388,585.00 0.05 - - 1.00 194,292.50 1.00 194,292.50 0.02 Berkurang
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 157,117.60 0.02 - - 2.00 78,558.80 2.00 78,558.80 0.01 Berkurang
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 121,256.00 0.02 - - 2.00 60,628.00 2.00 60,628.00 0.01 Berkurang
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 20,000.00 0.00 - - 1.00 10,000.00 1.00 10,000.00 0.00 Berkurang
4 Pintu Type P 4 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 844,956.75 0.11 - - 0.04 281,652.25 0.07 563,304.50 0.07 Berkurang
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 672,000.00 0.08 - - 1.12 224,000.00 2.24 448,000.00 0.05 Berkurang
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 20,425.29 0.00 - - 0.17 6,808.43 0.35 13,616.86 0.00 Berkurang
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 388,585.00 0.05 - - 0.67 129,528.33 1.33 259,056.67 0.03 Berkurang
5 Pintu Type PJ 1 (1 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 1,075,399.50 0.13 - - - - 0.14 1,075,399.50 0.13 Tetap
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 336,000.00 0.04 - - - - 1.68 336,000.00 0.04 Tetap
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 381,000.00 0.05 - - - - 1.27 381,000.00 0.04 Tetap
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 72,300.00 0.01 - - - - 2.41 72,300.00 0.01 Tetap
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 39,279.40 0.00 - - - - 1.00 39,279.40 0.00 Bertambah
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 388,585.00 0.05 - - - - 2.00 388,585.00 0.05 Tetap
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 235,676.40 0.03 - - - - 6.00 235,676.40 0.03 Tetap
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 181,884.00 0.02 - - - - 6.00 181,884.00 0.02 Tetap
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 30,000.00 0.00 - - - - 3.00 30,000.00 0.00 Tetap
6 Jendela Type J 1 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 3,456,641.25 0.43 - - 0.15 1,152,213.75 0.30 2,304,427.50 0.27 Berkurang
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 3,348,000.00 0.42 - - 3.72 1,116,000.00 7.44 2,232,000.00 0.26 Berkurang
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 900,000.00 0.11 - - 1.00 300,000.00 2.00 600,000.00 0.07 Berkurang
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 288,600.00 0.04 - - 3.21 96,200.00 6.41 192,400.00 0.02 Berkurang
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 1,885,411.20 0.24 - - 16.00 628,470.40 32.00 1,256,940.80 0.15 Berkurang
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 1,455,072.00 0.18 - - 16.00 485,024.00 32.00 970,048.00 0.11 Berkurang
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 240,000.00 0.03 - - 8.00 80,000.00 16.00 160,000.00 0.02 Berkurang
7 Jendela Type J 2 (4 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 4,532,040.75 0.57 - - 0.20 1,510,680.25 0.39 3,021,360.50 0.35 Berkurang
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 2,268,000.00 0.28 - - 3.78 756,000.00 7.56 1,512,000.00 0.18 Berkurang
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 1,350,000.00 0.17 - - 1.50 450,000.00 3.00 900,000.00 0.10 Berkurang
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 309,900.00 0.04 - - 3.44 103,300.00 6.89 206,600.00 0.02 Berkurang
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 2,828,116.80 0.35 - - 24.00 942,705.60 48.00 1,885,411.20 0.22 Berkurang
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 2,182,608.00 0.27 - - 24.00 727,536.00 48.00 1,455,072.00 0.17 Berkurang
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 360,000.00 0.05 - - 12.00 120,000.00 24.00 240,000.00 0.03 Berkurang
8 Jendela Type J 3 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 1,075,399.50 0.13 - - - - 0.14 1,075,399.50 0.13 Tetap
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 504,000.00 0.06 - - - - 2.52 504,000.00 0.06 Tetap
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 300,000.00 0.04 - - - - 1.00 300,000.00 0.03 Tetap
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 69,000.00 0.01 - - - - 2.30 69,000.00 0.01 Tetap
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 628,470.40 0.08 - - - - 16.00 628,470.40 0.07 Tetap
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 485,024.00 0.06 - - - - 16.00 485,024.00 0.06 Tetap
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 80,000.00 0.01 - - - - 8.00 80,000.00 0.01 Tetap
9 Jendela Type J 4 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 614,514.00 0.08 - - 0.08 614,514.00 - - - Berkurang
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 252,000.00 0.03 - - 1.26 252,000.00 - - - Berkurang
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 150,000.00 0.02 - - 0.50 150,000.00 - - - Berkurang
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 34,500.00 0.00 - - 1.15 34,500.00 - - - Berkurang
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 314,235.20 0.04 - - 8.00 314,235.20 - - - Berkurang
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 242,512.00 0.03 - - 8.00 242,512.00 - - - Berkurang
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 40,000.00 0.01 - - 4.00 40,000.00 - - - Berkurang
10 Jendela Type J 5 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 1,459,470.75 0.18 - - 0.06 486,490.25 0.13 972,980.50 0.11 Berkurang
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 576,000.00 0.07 - - 0.96 192,000.00 1.92 384,000.00 0.04 Berkurang
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 450,000.00 0.06 - - 0.50 150,000.00 1.00 300,000.00 0.03 Berkurang
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 82,800.00 0.01 - - 0.92 27,600.00 1.84 55,200.00 0.01 Berkurang
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 942,705.60 0.12 - - 8.00 314,235.20 16.00 628,470.40 0.07 Berkurang
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 727,536.00 0.09 - - 8.00 242,512.00 16.00 485,024.00 0.06 Berkurang
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 120,000.00 0.02 - - 4.00 40,000.00 8.00 80,000.00 0.01 Berkurang
11 Jendela Type J 6 (3 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 1,229,028.00 0.15 - - 0.04 307,257.00 0.12 921,771.00 0.11 Berkurang
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 384,000.00 0.05 - - 0.48 96,000.00 1.44 288,000.00 0.03 Berkurang
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 300,000.00 0.04 - - 0.25 75,000.00 0.75 225,000.00 0.03 Berkurang
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 55,200.00 0.01 - - 0.46 13,800.00 1.38 41,400.00 0.00 Berkurang
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 628,470.40 0.08 - - 4.00 157,117.60 12.00 471,352.80 0.05 Berkurang
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 485,024.00 0.06 - - 4.00 121,256.00 12.00 363,768.00 0.04 Berkurang
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 80,000.00 0.01 - - 2.00 20,000.00 6.00 60,000.00 0.01 Berkurang
12 Jendela Type J 7 (1 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 537,699.75 0.07 - - - - 0.07 537,699.75 0.06 Tetap
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 180,000.00 0.02 - - - - 0.60 180,000.00 0.02 Tetap
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 42,300.00 0.01 - - - - 1.41 42,300.00 0.00 Tetap
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 628,470.40 0.08 - - - - 16.00 628,470.40 0.07 Tetap
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 485,024.00 0.06 - - - - 16.00 485,024.00 0.06 Tetap
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 80,000.00 0.01 - - - - 8.00 80,000.00 0.01 Tetap
Ventelasi Type V 1 (2 Unit)
13
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 307,257.00 0.04 - - - - 0.04 307,257.00 0.04 Tetap
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 150,000.00 0.02 - - - - 0.50 150,000.00 0.02 Tetap
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 8,700.00 0.00 - - - - 0.29 8,700.00 0.00 Tetap
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 157,117.60 0.02 - - - - 4.00 157,117.60 0.02 Tetap
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 121,256.00 0.02 - - - - 4.00 121,256.00 0.01 Tetap
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 20,000.00 0.00 - - - - 2.00 20,000.00 0.00 Tetap
Ventelasi Type V 2 (1 Unit)
14
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 230,442.75 0.03 - - - - 0.03 230,442.75 0.03 Tetap
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 150,000.00 0.02 - - - - 0.50 150,000.00 0.02 Tetap
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 8,700.00 0.00 - - - - 0.29 8,700.00 0.00 Tetap
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 157,117.60 0.02 - - - - 4.00 157,117.60 0.02 Tetap
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 121,256.00 0.02 - - - - 4.00 121,256.00 0.01 Tetap
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 20,000.00 0.00 - - - - 2.00 20,000.00 0.00 Tetap
Sub Jumlah 60,828,106.43 7.63 - 18,400,003.08 42,428,103.34 4.93
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 23,470,455.89 2.94 - - 172.22 4,949,892.13 644.38 18,520,563.76 2.15 Berkurang
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 10,538,528.20 1.32 - - 60.46 3,057,533.54 147.93 7,480,994.66 0.87 Berkurang
Sub Jumlah 34,008,984.09 4.26 - 8,007,425.67 26,001,558.42 3.02
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1)
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 3,000,000.00 0.38 - - 1.00 3,000,000.00 - - - Berkurang
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 5,400,000.00 0.68 - - 36.00 5,400,000.00 - - - Berkurang
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 1,500,000.00 0.19 - - 10.00 1,500,000.00 - - - Berkurang
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 450,000.00 0.06 - - 3.00 450,000.00 - - - Berkurang
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 750,000.00 0.09 - - 5.00 750,000.00 - - - Berkurang
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 750,000.00 0.09 - - 5.00 750,000.00 - - - Berkurang
7 Stop Kontak Taksir Bh 150,000.00 13.00 1,950,000.00 0.24 - - 13.00 1,950,000.00 - - - Berkurang
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 150,000.00 0.02 - - 1.00 150,000.00 - - - Berkurang
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 6,900,000.00 0.87 - - 46.00 6,900,000.00 - - - Berkurang
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 1,950,000.00 0.24 - - 13.00 1,950,000.00 - - - Berkurang
11 Material Pembantu Taksir Lot 150,000.00 1.00 150,000.00 0.02 - - 1.00 150,000.00 - - - Berkurang
Sub Jumlah 22,950,000.00 2.88 - 22,950,000.00 - -
B PEKERJAAN TESTING DAN COMMISSIONING
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 200,000.00 0.03 - - 1.00 200,000.00 - - - Berkurang
Sub Jumlah 200,000.00 0.03 - 200,000.00 - -
V PEKERJAAN UTILITAS (LT-1)
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 4,500,000.00 0.56 - - - - 45.00 4,500,000.00 0.52 Tetap
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 600,000.00 0.08 - - - - 4.00 600,000.00 0.07 Tetap
3 Kran Air Taksir Unit 50,000.00 3.00 150,000.00 0.02 - - - - 3.00 150,000.00 0.02 Tetap
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1,200,000.00 0.15 - - - - 1.00 1,200,000.00 0.14 Tetap
Sub Jumlah 6,450,000.00 0.81 - - 6,450,000.00 0.75
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 2,000,000.00 0.25 - - - - 20.00 2,000,000.00 0.23 Tetap
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 4,500,000.00 0.56 - - - - 45.00 4,500,000.00 0.52 Tetap
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 700,000.00 0.09 - - - - 7.00 700,000.00 0.08 Tetap
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 1,500,000.00 0.19 - - - - 3.00 1,500,000.00 0.17 Tetap
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 150,000.00 0.02 - - - - 3.00 150,000.00 0.02 Tetap
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 1,000,000.00 0.13 - - - - 2.00 1,000,000.00 0.12 Tetap
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 10,000,000.00 1.25 - - - - 2.00 10,000,000.00 1.16 Tetap
Sub Jumlah 19,850,000.00 2.49 - - 19,850,000.00 2.31
JUMLAH 797,471,932.93 100.00 268,881,875.97 206,344,237.16 860,009,571.74 100.00
PPN 10% 79,747,193.29 26,888,187.60 20,634,423.72 86,000,957.17
JUMLAH TOTAL 876,219,126.22 295,770,063.56 226,978,660.88 946,010,528.91
DIBULATKAN 876,219,000.00 295,770,000.00 226,978,000.00 946,010,000.00
LAPORAN
PROGRESS BULANAN
PRIODE JUNI
KONTRAKTOR PELAKSANA :
KONSULTAN PENGAWAS :
REKAPITULASI
PEKERJAAN : PEMBANGUNAN RUANG PONED PUSKESMAS LHOKNGA TAHAP I (DAK)
NOMOR KONTRAK ADD1 : 449.2/2935/SP-ADD/2019
TGL. KONTRAK : 24 Juni 2019
NILAI KONTRAK AWAL : Rp. 876.219.126,22,-
NILAI KONTRAK ADD1 : Rp. 946.010.000,-
LOKASI : KEC. LHOKNGA - KAB. ACEH BESAR
TAHUN ANGGARAN : 2019
JUMLAH HARGA
PRESTASI S/D
NO. URAIAN PEKERJAAN KONRAK AWAL BOBOT ADD.I BOBOT SEKARANG
BOBOT KET
(%) PEKERJAAN (%)
(RP) (%) (RP) (%)
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.03 0.03 15%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.05 0.05 15%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.07 1.07
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.07 1.07
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 3.66 3.66 67%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - - 0%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - - 0%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - - 0%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - - 0%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - - 0%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 3.66 3.66
B PEKERJAAN STRUKTUR LANTAI I
1.1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - - 0%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - - 0%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - - 0%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - - 0%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - - 0%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - - 0%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - - 0%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - - 0%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - - -
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 - 3.66 3.66
III. PEKERJAAN ARSITEKTURAL LANTAI I
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - - -
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - - -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1)
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1)
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - -
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 - 4.73 4.73
PPN 10% 79,747,193.29 86,000,957.17
JUMLAH TOTAL 876,219,126.22 946,010,528.91
DIBULATKAN 876,200,000.00 946,010,000.00
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 - 0%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 - 0%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 - 0%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.01 0.01 4%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.01 0.01 4%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 0.49 0.49
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 - 0.49 0.49
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 - 0%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - 0%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - 0%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - 0%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - 0%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - 0%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - - -
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - 0%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - 0%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - 0%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - 0%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - 0%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - 0%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - 0%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - 0%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - - -
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 - - -
III. PEKERJAAN ARSITEKTURAL LANTAI I
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - 0%
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - 0%
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - 0%
Pintu Type P 2 (2 Unit)
2
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - 0%
3 Pintu Type P 3 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - 0%
4 Pintu Type P 4 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - 0%
5 Pintu Type PJ 1 (1 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - 0%
6 Jendela Type J 1 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - 0%
7 Jendela Type J 2 (4 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - 0%
8 Jendela Type J 3 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - 0%
9 Jendela Type J 4 (2 Unit)
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.01 0.01 4%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.01 0.01 4%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 0.47 0.54 1.01
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 0.47 0.54 1.01
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 - 0%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - 0%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - 0%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - 0%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - 0%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - 0%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - - -
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - 0%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - 0%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - 0%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - 0%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - 0%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - 0%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - 0%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - 0%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - - -
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 - - -
III. PEKERJAAN ARSITEKTURAL LANTAI I
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - 0%
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - 0%
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - 0%
Pintu Type P 2 (2 Unit)
2
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - 0%
3 Pintu Type P 3 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - 0%
4 Pintu Type P 4 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - 0%
5 Pintu Type PJ 1 (1 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - 0%
6 Jendela Type J 1 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - 0%
7 Jendela Type J 2 (4 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - 0%
8 Jendela Type J 3 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - 0%
9 Jendela Type J 4 (2 Unit)
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.01 0.01 0.02 7%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.01 0.01 0.03 7%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.01 0.02 1.03
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.01 0.02 1.03
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 - 1.83 1.83 33%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - - 0%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - - 0%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - - 0%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - - 0%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - - 0%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 1.83 1.83
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - - 0%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - - 0%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - - 0%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - - 0%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - - 0%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - - 0%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - - 0%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - - 0%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - - -
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 - 1.83 1.83
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - 0%
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - 0%
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - 0%
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - 0%
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - 0%
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - 0%
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - 0%
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - 0%
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - 0%
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - 0%
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - 0%
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - 0%
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - 0%
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - 0%
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 1.01 1.85 2.86
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.02 0.01 0.03 11%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.03 0.01 0.04 11%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.03 0.02 1.05
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.03 0.02 1.05
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 1.83 1.83 3.66 67%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - - 0%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - - 0%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - - 0%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - - 0%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - - 0%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 1.83 3.66
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - - 0%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - - 0%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - - 0%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - - 0%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - - 0%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - - 0%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - - 0%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - - 0%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - - -
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 1.83 1.83 3.66
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - 0%
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - 0%
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 1.03 1.85 4.71
LAPORAN
PROGRESS BULANAN
PRIODE JULI
KONTRAKTOR PELAKSANA :
KONSULTAN PENGAWAS :
REKAPITULASI
PEKERJAAN : PEMBANGUNAN RUANG PONED PUSKESMAS LHOKNGA TAHAP I (DAK)
NOMOR KONTRAK ADD1 : 449.2/2935/SP-ADD/2019
TGL. KONTRAK : 24 Juni 2019
NILAI KONTRAK AWAL : Rp. 876.219.126,22,-
NILAI KONTRAK ADD1 : Rp. 946.010.000,-
LOKASI : KEC. LHOKNGA - KAB. ACEH BESAR
TAHUN ANGGARAN : 2019
JUMLAH HARGA
PRESTASI S/D BOBOT
NO. URAIAN PEKERJAAN KONRAK AWAL BOBOT ADD.I BOBOT SEKARANG KET
(%) PEKERJAAN (%)
(RP) (%) (RP) (%)
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 - 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.03 0.03 0.07 29%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.05 0.05 0.10 29%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.07 0.09 1.16
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.07 0.09 1.16
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 3.66 1.83 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 3.66 13.97 17.63
B PEKERJAAN STRUKTUR LANTAI I
1.1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm) - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm) - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - 1.88 1.88 67%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - 2.79 2.79 67%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - 1.01 1.01 67%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - 0.52 0.52 67%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - 0.02 0.02 67%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm) - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm) - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm) - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - - 0%
8 Beton Bertulang Balok 13 x 25 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - - 0%
10 Beton Bertulang Pada Tangga - - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - 16.95 16.95
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 3.66 30.92 34.58
III. PEKERJAAN ARSITEKTURAL LANTAI I
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
Pintu Type P 2 (2 Unit)
2 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
3 Pintu Type P 3 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - - 0%
4 Pintu Type P 4 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - - 0%
5 Pintu Type PJ 1 (1 Unit) - - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - - 0%
6 Jendela Type J 1 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - - 0%
7 Jendela Type J 2 (4 Unit) - - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - - 0%
8 Jendela Type J 3 (2 Unit) - - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
9 Jendela Type J 4 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - -
10 Jendela Type J 5 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
11 Jendela Type J 6 (3 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - - 0%
12 Jendela Type J 7 (1 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
Ventelasi Type V 1 (2 Unit)
13 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Ventelasi Type V 2 (1 Unit)
14 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - - -
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - - -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1)
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1)
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - -
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 4.73 31.00 35.74
PPN 10% 79,747,193.29 86,000,957.17
JUMLAH TOTAL 876,219,126.22 946,010,528.91
DIBULATKAN 876,200,000.00 946,010,000.00
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.03 0.01 0.03 15%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.04 0.01 0.05 15%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.05 0.02 1.07
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.05 0.02 1.07
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 3.66 1.83 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - - 0%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - - 0%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - - 0%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - - 0%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 2.26 5.92
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - 1.01 1.01 33%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - 1.27 1.27 33%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - 0.08 0.08 33%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - 0.01 0.01 33%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - - 0%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - - 0%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - - 0%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - - 0%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - - 0%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - 2.36 2.36
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 3.66 4.63 8.29
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 1.05 4.65 9.36
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.03 0.01 0.04 18%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.05 0.01 0.06 18%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.07 0.02 1.10
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.07 0.02 1.10
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - 0.04 0.04 25%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - 0.36 0.36 25%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - 1.76 1.76 25%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - 0.18 0.18 25%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 2.34 8.26
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 1.01 1.01 2.01 67%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 1.27 1.27 2.55 67%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.08 0.08 0.15 67%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.01 0.01 0.02 67%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - 0.33 0.33 33%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - 0.49 0.49 33%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - 0.17 0.17 33%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - 0.22 0.22 33%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - 0.00 0.00 33%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - - 0%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - - 0%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - - 0%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 2.36 3.58 5.94
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 8.29 5.92 14.21
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 1 (2 Unit) Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 2 (1 Unit) Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 3.44 5.94 15.30
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.04 0.01 0.05 22%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.06 0.01 0.08 22%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.10 0.02 1.12
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.10 0.02 1.12
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.04 0.04 0.09 50%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 0.36 0.36 0.72 50%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 1.76 1.76 3.52 50%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.18 0.18 0.36 50%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 2.34 10.61
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 2.01 1.01 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 2.55 1.27 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.15 0.08 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.01 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.33 0.33 0.66 67%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 0.49 0.49 0.98 67%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.17 0.17 0.34 67%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.22 0.22 0.44 67%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.00 0.00 0.01 67%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - 0.94 0.94 33%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - 1.39 1.39 33%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - 0.51 0.51 33%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - 0.26 0.26 33%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - 0.01 0.01 33%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 5.94 6.68 12.63
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 14.21 9.02 23.23
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 7.04 9.05 24.35
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.05 0.01 0.06 26%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.08 0.01 0.09 26%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.12 0.02 1.14
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.12 0.02 1.14
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.09 0.09 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 0.72 0.72 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 3.52 3.52 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.36 0.36 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 7.03 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.66 0.33 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 0.98 0.49 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.34 0.17 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.44 0.22 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.00 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 0.94 0.94 1.88 67%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 1.39 1.39 2.79 67%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 0.51 0.51 1.01 67%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.26 0.26 0.52 67%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.01 0.01 0.02 67%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 12.63 4.32 16.95
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 23.23 11.34 34.58
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 1 (2 Unit) Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 2 (1 Unit) Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 13.74 11.36 35.71
LAPORAN
PROGRESS BULANAN
PRIODE AGUSTUS
KONTRAKTOR PELAKSANA :
KONSULTAN PENGAWAS :
REKAPITULASI
PEKERJAAN : PEMBANGUNAN RUANG PONED PUSKESMAS LHOKNGA TAHAP I (DAK)
NOMOR KONTRAK ADD1 : 449.2/2935/SP-ADD/2019
TGL. KONTRAK : 24 Juni 2019
NILAI KONTRAK AWAL : Rp. 876.219.126,22,-
NILAI KONTRAK ADD1 : Rp. 946.010.000,-
LOKASI : KEC. LHOKNGA - KAB. ACEH BESAR
TAHUN ANGGARAN : 2019
JUMLAH HARGA
PRESTASI S/D BOBOT
NO. URAIAN PEKERJAAN KONRAK AWAL BOBOT ADD.I BOBOT SEKARANG KET
(%) PEKERJAAN (%)
(RP) (%) (RP) (%)
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 - 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.07 0.04 0.11 48%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.10 0.06 0.17 48%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.16 0.11 1.27
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.16 0.11 1.27
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 - 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 - 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 - 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 - 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 - 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 - 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 - 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 - 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1.1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 - 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 - 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 - 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 - 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 - 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 - 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 - 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 - 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 - 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 1.88 0.94 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 2.79 1.39 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.01 0.51 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.52 0.26 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.01 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 16.95 15.21 32.15
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 34.58 15.21 49.78
III. PEKERJAAN ARSITEKTURAL LANTAI I
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - 1.20 1.20 60%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - 1.83 1.83
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - 0.63 0.63 50%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - 0.63 0.63
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
Pintu Type P 2 (2 Unit)
2 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
3 Pintu Type P 3 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - - 0%
4 Pintu Type P 4 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - - 0%
6 Jendela Type J 1 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - - 0%
7 Jendela Type J 2 (4 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - - 0%
8 Jendela Type J 3 (2 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
9 Jendela Type J 4 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - -
10 Jendela Type J 5 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
11 Jendela Type J 6 (3 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - - 0%
12 Jendela Type J 7 (1 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
Ventelasi Type V 1 (2 Unit)
13 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Ventelasi Type V 2 (1 Unit)
14 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - - -
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - 2.45 2.45
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1)
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1)
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - -
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 35.74 17.77 53.50
PPN 10% 79,747,193.29 86,000,957.17
JUMLAH TOTAL 876,219,126.22 946,010,528.91
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.06 0.01 0.07 29%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.09 0.01 0.10 29%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.14 0.02 1.16
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.14 0.02 1.16
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 1.88 0.94 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 2.79 1.39 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.01 0.51 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.52 0.26 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.01 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 16.95 3.10 20.05
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 34.58 3.10 37.68
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 1 (2 Unit) Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 2 (1 Unit) Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 18.08 3.13 38.84
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.07 0.01 0.08 33%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.10 0.01 0.12 33%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.16 0.02 1.18
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.16 0.02 1.18
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - 0.76 0.76 33%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - 1.39 1.39 33%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - 0.38 0.38 33%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - 0.53 0.53 33%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - 0.01 0.01 33%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 20.05 3.07 23.12
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 37.68 3.07 40.75
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - 0.50 0.50 25%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - 1.13 1.13
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 1 (2 Unit) Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 2 (1 Unit) Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 21.21 4.22 43.06
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.08 0.01 0.09 37%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.12 0.01 0.13 37%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.18 0.02 1.20
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.18 0.02 1.20
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 0.76 0.76 1.53 67%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 1.39 1.39 2.79 67%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 0.38 0.38 0.76 67%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 0.53 0.53 1.06 67%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.01 0.01 0.01 67%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - 0.07 0.07 50%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - 0.24 0.24 50%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - 0.07 0.07 50%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - 0.06 0.06 50%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - 0.00 0.00 50%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 23.12 3.52 26.64
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 40.75 3.52 44.27
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 0.50 0.50 1.00 50%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.13 0.50 1.63
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 1 (2 Unit) Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 2 (1 Unit) Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 25.43 4.04 47.10
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.09 0.01 0.09 41%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.13 0.01 0.14 41%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.20 0.02 1.22
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.20 0.02 1.22
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 1.53 0.76 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 2.79 1.39 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 0.76 0.38 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.06 0.53 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.01 0.01 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.07 0.07 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.24 0.24 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.07 0.07 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.06 0.06 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 26.64 4.96 31.60
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 44.27 4.96 49.23
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.00 0.10 1.10 55%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.63 0.10 1.73
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 29.47 5.08 52.18
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.09 0.01 0.10 44%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.14 0.01 0.15 44%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.22 0.02 1.25
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.22 0.02 1.25
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 31.60 0.55 32.15
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 0.55 49.78
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.10 0.10 1.20 60%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.73 0.10 1.83
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - 0.63 0.63 50%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - 0.63 0.63
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 34.55 1.30 53.48
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.10 0.01 0.11 48%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.15 0.01 0.17 48%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.25 0.02 1.27
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.25 0.02 1.27
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - 0.46 0.46 11%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - 0.17 0.17 11%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - 0.05 0.05 11%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - 0.00 0.00 11%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 31.60 0.69 32.84
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 0.69 50.47
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.20 0.10 1.30 65%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.73 0.10 1.93
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 0.63 0.63 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - 0.63 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 34.57 1.43 54.92
KONTRAKTOR PELAKSANA :
KONSULTAN PENGAWAS :
FOTO PROGRES
TERMINJ KE 1 (SATU)
PEKERJAAN : PEMBANGUNAN RUANG PONED PUSKESMAS LHOKNGA TAHAP I (DAK)
NO. KONTRAK : 449.2/2670/SP/2019
TANGGAL KONTRAK : 21 Mei 2019
NILAI KONTRAK : RP. 876,219,126.22,-
NO. KONTRAK ADD.1 : 449.2/2935/SP-ADD/2019
TANGGAL ADD.I : 24 Juni 2019
NILAI KONTRAK ADD-I : Rp. 946.010.000,-
PELAKSANA : CV. ARHINDO DUNIA NYATA
KONSULTAN PENGAWAS : CV. ROXY ENGINEERING
SUMBER DANA : DPA-SKPD DAK KABUPATEN DINAS KESEHATAN ACEH BESAR
LOKASI : LHOK NGA
TAHUN ANGGARAN : 2019
KONTRAKTOR PELAKSANA :
KONSULTAN PENGAWAS :
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.11 0.01 0.12 52%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.17 0.01 0.18 52%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.27 0.02 1.29
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.27 0.02 1.29
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 0.46 0.46 0.92 22%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 0.17 0.17 0.33 22%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.05 0.05 0.11 22%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.00 0.00 0.00 22%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - 0.03 0.03 13%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - 0.01 0.01 13%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - 0.00 0.00 13%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - 0.00 0.00 13%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 31.60 1.05 33.89
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 1.05 51.52
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.30 0.10 1.40 70%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.73 0.10 2.03
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 34.59 1.17 56.09
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.12 0.01 0.13 55%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.18 0.01 0.19 55%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.29 0.02 1.31
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.29 0.02 1.31
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 0.92 0.46 1.39 33%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 0.33 0.17 0.50 33%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.11 0.05 0.16 33%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.00 0.00 0.01 33%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.03 0.03 0.05 25%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.01 0.01 0.02 25%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.00 0.00 0.00 25%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 25%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - 1.72 1.72 14%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - 0.21 0.21 14%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - 0.00 0.00 14%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 31.60 2.65 36.54
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 2.65 54.17
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.40 0.10 1.50 75%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.73 0.10 2.13
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 34.62 2.77 58.86
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.13 0.01 0.14 59%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.19 0.01 0.21 59%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.31 0.02 1.33
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.31 0.02 1.33
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - 0.13 0.13 17%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - 0.01 0.01 17%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - 0.00 0.00 17%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 1.39 0.46 1.85 44%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 0.50 0.17 0.67 44%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.16 0.05 0.22 44%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.01 0.00 0.01 44%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.05 0.03 0.08 38%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.02 0.01 0.03 38%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.00 0.00 0.01 38%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 38%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 1.72 1.72 3.44 29%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 0.21 0.21 0.41 29%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.00 0.00 0.01 29%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 31.60 2.80 39.34
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 2.80 56.97
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.50 0.10 1.60 80%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.73 0.10 2.23
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 34.64 2.92 61.78
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.14 0.01 0.15 63%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.21 0.01 0.22 63%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.33 0.02 1.35
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.33 0.02 1.35
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.13 0.13 0.26 33%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.01 0.01 0.02 33%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 0.00 33%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 1.85 0.46 2.31 56%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 0.67 0.17 0.84 56%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.22 0.05 0.27 56%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.01 0.00 0.01 56%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.08 0.03 0.10 50%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.03 0.01 0.04 50%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.01 0.00 0.01 50%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 50%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 3.44 1.72 5.15 43%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 0.41 0.21 0.62 43% 0.83
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.01 0.00 0.01 43%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 31.60 2.80 42.13
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 2.80 59.76
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.60 0.40 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.73 0.40 2.62
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - 2.61
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 34.66 3.22 67.61
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.15 0.01 0.15 66%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.22 0.01 0.23 66%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.35 0.02 1.37
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.35 0.02 1.37
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.26 0.13 0.39 50%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.02 0.01 0.03 50%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 0.00 50%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 2.31 0.46 2.77 67%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 0.84 0.17 1.00 67%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.27 0.05 0.32 67%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.01 0.00 0.01 67%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.10 0.03 0.13 63%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.04 0.01 0.05 63%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.01 0.00 0.01 63%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 63%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 5.15 1.72 6.87 57%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 0.62 0.21 0.83 57%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.01 0.00 0.02 57%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 31.60 2.80 44.93
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 2.80 62.56
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - 0.17 0.17 25%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - 0.83 0.83 25%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.73 1.00 3.62
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 2.61 2.61
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 37.29 3.81 71.42
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.15 0.01 0.16 70%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.23 0.01 0.24 70%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.37 0.02 1.40
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.37 0.02 1.40
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.39 0.13 0.53 67%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.03 0.01 0.04 67%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 0.00 67%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 2.77 0.46 3.23 78%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.00 0.17 1.17 78%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.32 0.05 0.38 78%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.01 0.00 0.01 78%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.13 0.03 0.16 75%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.05 0.01 0.06 75%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.01 0.00 0.01 75%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 75%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 6.87 1.72 8.59 71%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 0.83 0.21 1.04 71%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.02 0.00 0.02 71%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 31.60 2.80 47.72
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 2.80 65.36
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.17 0.17 0.34 50%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 0.83 0.83 1.65 50%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 3.62 1.00 4.62
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 2.61 - 2.61
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 7.49 1.00 8.48 -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 58.09 3.81 75.24
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.16 0.01 0.17 74%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.24 0.01 0.26 74%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.40 0.02 1.42
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.40 0.02 1.42
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.53 0.13 0.66 83%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.04 0.01 0.06 83%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 0.00 83%
12 Beton Bertulang Balok Induk B1 25 x 40 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 3.23 0.46 3.70 89%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.17 0.17 1.34 89%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.38 0.05 0.43 89%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.01 0.00 0.01 89%
13 Beton Bertulang Balok Induk B2 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.16 0.03 0.18 88%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.06 0.01 0.07 88%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.01 0.00 0.02 88%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 88%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 8.59 1.72 10.31 86%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.04 0.21 1.24 86%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.02 0.00 0.03 86%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 47.72 2.80 50.52
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 2.80 68.15
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.34 0.34 50%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 1.65 1.65 50%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 4.62 - 4.62
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 2.61 2.61
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - 8.48
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 75.24 2.82 78.05
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.17 0.01 0.18 77%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.26 0.01 0.27 77%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.42 0.02 1.44
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.42 0.02 1.44
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.66 0.13 0.79 100%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.06 0.01 0.07 100%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 0.00 100%
12 Beton Bertulang Balok Induk B1 25 x 40 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 3.70 0.46 4.16 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.34 0.17 1.51 100%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.43 0.05 0.48 100%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.01 0.00 0.02 100%
13 Beton Bertulang Balok Induk B2 20 x 30 cm
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.18 0.03 0.21 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.07 0.01 0.08 100%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.02 0.00 0.02 100%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 100%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 10.31 1.72 12.02 100%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.24 0.21 1.45 100%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.03 0.00 0.03 100%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 50.52 2.80 53.32
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 2.80 70.95
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.34 0.34 50%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 1.65 1.65 50%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 4.62 - 4.62
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 2.61 2.61
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - 8.48
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 78.05 2.82 80.87
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.18 0.01 0.19 81%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.27 0.01 0.28 81%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.44 0.02 1.46
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.44 0.02 1.46
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - 0.29 0.29 100%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.79 0.79 100%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.07 0.07 100%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 100%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 1.63 1.95 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 4.16 4.16 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.51 1.51 100%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.48 0.48 100%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.02 0.02 100%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.21 0.21 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.08 0.08 100%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.02 0.02 100%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 100%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - 4.16 4.16 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 12.02 12.02 100%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.45 1.45 100%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.03 0.03 100%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 53.32 6.16 59.48
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 6.16 77.11
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.34 0.34 50%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 1.65 1.65 50%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 4.62 - 4.62
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 2.61 2.61
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - 8.48
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 80.87 6.19 87.06
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.19 0.01 0.20 85%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.28 0.01 0.30 85%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.46 0.02 1.48
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.46 0.02 1.48
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 0.29 0.29 100%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.79 0.79 100%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.07 0.07 100%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 100%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 1.95 1.95 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 4.16 4.16 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.51 1.51 100%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.48 0.48 100%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.02 0.02 100%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.21 0.21 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.08 0.08 100%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.02 0.02 100%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 100%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 4.16 4.16 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 12.02 12.02 100%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.45 1.45 100%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.03 0.03 100%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 59.48 - 59.48
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 - 77.11
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.34 0.34 50%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 1.65 1.65 50%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 4.62 - 4.62
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 2.61 2.61
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - 8.48
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - 0.52 0.52 100%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - 0.05 0.05 75%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - 0.58 0.58
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - 0.23 0.23 100%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - 0.52 0.52 100%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - 0.76 0.76
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - 1.33 1.33
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 87.06 1.35 88.41
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.20 0.01 0.21 88%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.30 0.01 0.31 88%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.48 0.02 1.50
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.48 0.02 1.50
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - 0.15 0.15 33%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - 0.02 0.02 33%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - 0.00 0.00 33%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 0.29 0.29 100%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.79 0.79 100%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.07 0.07 100%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 100%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 1.95 1.95 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 4.16 4.16 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.51 1.51 100%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.48 0.48 100%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.02 0.02 100%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.21 0.21 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.08 0.08 100%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.02 0.02 100%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 100%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 4.16 4.16 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 12.02 12.02 100%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.45 1.45 100%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.03 0.03 100%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 59.48 0.16 59.65
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 77.11 0.16 77.28
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.34 0.34 50%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 1.65 1.65 50%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 4.62 - 4.62
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - 0.03 0.03 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - 0.00 0.00 50%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - 0.03 0.03 50%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - 0.02 0.02 50%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - 0.02 0.02 50%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - 0.01 0.01 50%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - 0.00 0.00 50%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - 0.02 0.02 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - 0.00 0.00 50%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - 0.03 0.03 50%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - 0.02 0.02 50%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - 0.02 0.02 50%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - 0.01 0.01 50%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - 0.00 0.00 50%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - 0.00 0.00 50%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - 0.00 0.00 50%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - 0.01 0.01 50%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - 0.00 0.00 50%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - 0.00 0.00 50%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - 0.00 0.00 50%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - 0.02 0.02 50%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - 0.02 0.02 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - 0.00 0.00 50%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - 0.02 0.02 50%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - 0.01 0.01 50%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - 0.01 0.01 50%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - 0.00 0.00 50%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - 0.03 0.03 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - 0.01 0.01 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - 0.07 0.07 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - 0.06 0.06 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - 0.01 0.01 50%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - 0.05 0.05 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - 0.01 0.01 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - 0.11 0.11 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - 0.08 0.08 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - 0.01 0.01 50%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - 0.02 0.02 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - 0.04 0.04 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - 0.03 0.03 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - 0.00 0.00 50%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - 0.02 0.02 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - 0.04 0.04 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - 0.03 0.03 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0.00 0.00 50%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - 0.01 0.01 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - 0.03 0.03 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - 0.02 0.02 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - 0.00 0.00 50%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - 0.04 0.04 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - 0.03 0.03 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - 0.00 0.00 50%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - 0.01 0.01 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - 0.01 0.01 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - 0.00 0.00 50%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - 0.01 0.01 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - 0.01 0.01 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - 0.00 0.00 50%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 2.61 3.77
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 8.48 - 9.65
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 0.52 0.52 100%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 0.05 0.05 75%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 0.58 - 0.58
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 0.52 0.52 100%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - 0.06 0.06 75%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - 0.12 0.12 100%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - 0.58 0.58 50%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 0.76 0.76 1.51
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 1.33 0.76 2.09
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 88.41 0.94 90.51
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.21 0.01 0.21 92%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.31 0.01 0.32 92%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.50 0.02 1.52
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.50 0.02 1.52
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 0.15 0.15 0.29 67%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 0.02 0.02 0.03 67%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 0.00 0.00 0.00 67%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 0.29 0.29 100%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.79 0.79 100%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.07 0.07 100%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 100%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 1.95 1.95 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 4.16 4.16 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.51 1.51 100%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.48 0.48 100%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.02 0.02 100%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.21 0.21 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.08 0.08 100%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.02 0.02 100%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 100%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 4.16 4.16 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 12.02 12.02 100%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.45 1.45 100%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.03 0.03 100%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 59.65 0.16 59.81
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 0.16 77.44
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.34 0.17 0.51 75%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 1.65 0.83 2.48 75%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 4.62 1.00 5.61
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 0.03 0.03 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 0.00 0.00 50%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 0.03 0.03 50%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 0.02 0.02 50%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 0.02 0.02 50%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 0.01 0.01 50%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 0.00 0.00 50%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 0.02 0.02 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 0.00 0.00 50%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 0.03 0.03 50%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 0.02 0.02 50%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 0.02 0.02 50%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 0.01 0.01 50%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 0.00 0.00 50%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 0.00 0.00 50%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 0.00 0.00 50%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 0.01 0.01 50%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 0.00 0.00 50%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 0.00 0.00 50%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 0.00 0.00 50%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 0.02 0.02 50%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 0.02 0.02 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 0.00 0.00 50%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 0.00 0.00 50%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 0.02 0.02 50%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 0.01 0.01 50%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 0.01 0.01 50%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 0.00 0.00 50%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 0.03 0.03 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 0.01 0.01 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 0.07 0.07 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 0.06 0.06 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 0.01 0.01 50%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 0.05 0.05 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 0.01 0.01 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 0.11 0.11 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 0.08 0.08 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 0.01 0.01 50%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 0.02 0.02 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 0.04 0.04 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 0.03 0.03 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 0.00 0.00 50%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 0.02 0.02 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 0.04 0.04 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 0.03 0.03 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.00 0.00 50%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 0.01 0.01 50%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 0.03 0.03 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 0.02 0.02 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 0.00 0.00 50%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 0.04 0.04 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 0.03 0.03 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 0.00 0.00 50%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 0.01 0.01 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 0.01 0.01 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 0.00 0.00 50%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 0.00 0.00 50%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 0.01 0.01 50%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 0.01 0.01 50%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 0.00 0.00 50%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 3.77 3.77
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - 10.64
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 0.52 0.52 100%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 0.05 0.02 0.07 100%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 0.58 0.02 0.59
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 0.52 0.52 100%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 0.06 0.02 0.08 100%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0% \
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 0.12 100%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 0.58 0.58 1.16 100%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 1.51 0.60 2.12
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 2.09 0.62 2.71
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 90.51 1.80 92.32
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.21 0.01 0.22 96%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.32 0.01 0.33 96%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.52 0.02 1.55
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.52 0.02 1.55
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - 0.26 0.26 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 0.29 0.15 0.44 100%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 0.03 0.02 0.05 100%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 0.00 0.00 0.00 100%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 0.29 0.29 100%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.79 0.79 100%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.07 0.07 100%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 100%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 1.95 1.95 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 4.16 4.16 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.51 1.51 100%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.48 0.48 100%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.02 0.02 100%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.21 0.21 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.08 0.08 100%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.02 0.02 100%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 100%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 4.16 4.16 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 12.02 12.02 100%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.45 1.45 100%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.03 0.03 100%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 59.81 0.42 60.23
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 0.42 77.86
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.51 0.17 0.68 100%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 2.48 0.83 3.30 100%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - 0.36 0.36 50%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 5.61 1.36 6.97
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - 0.09 0.09 50%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - 0.30 0.30 50%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - 0.03 0.03 50%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 0.42 1.68
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 0.03 0.03 0.06 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 0.00 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 0.03 0.03 0.05 100%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.00 0.00 0.01 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 0.02 0.02 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 0.02 0.02 0.04 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 0.01 0.01 0.03 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 0.00 0.00 0.00 100%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 0.02 0.02 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 0.00 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 0.03 0.03 0.05 100%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.00 0.00 0.01 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 0.02 0.02 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 0.02 0.02 0.04 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 0.01 0.01 0.03 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 0.00 0.00 0.00 100%
3 Pintu Type P 3 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 0.00 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 0.00 0.00 0.00 100%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 0.00 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 0.01 0.01 0.02 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 0.00 0.00 0.01 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 0.00 0.00 0.01 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 0.00 0.00 0.00 100%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 0.00 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 0.02 0.02 0.03 100%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 0.02 0.02 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 0.00 0.00 0.01 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 0.00 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 0.02 0.02 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 0.01 0.01 0.03 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 0.01 0.01 0.02 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 0.00 0.00 0.00 100%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 0.03 0.03 0.07 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 0.01 0.01 0.02 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 0.07 0.07 0.15 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 0.06 0.06 0.11 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 0.01 0.01 0.02 100%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 0.05 0.05 0.10 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 0.01 0.01 0.02 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 0.11 0.11 0.22 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 0.08 0.08 0.17 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 0.01 0.01 0.03 100%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 0.02 0.02 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 0.00 0.00 0.01 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 0.04 0.04 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 0.03 0.03 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 0.00 0.00 0.01 100%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 0.02 0.02 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 0.00 0.00 0.01 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 0.04 0.04 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 0.03 0.03 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.00 0.00 0.01 100%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 0.01 0.01 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 0.00 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 0.03 0.03 0.05 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 0.02 0.02 0.04 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 0.00 0.00 0.01 100%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 0.00 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 0.04 0.04 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 0.03 0.03 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 0.00 0.00 0.01 100%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 0.00 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 0.01 0.01 0.02 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 0.01 0.01 0.01 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 0.00 0.00 0.00 100%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 0.00 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 0.01 0.01 0.02 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 0.01 0.01 0.01 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 0.00 0.00 0.00 100%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 3.77 4.93
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - 13.58
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
1 PEKERJAAN TESTING DAN COMMISSIONING Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 0.52 0.52 100%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 0.07 0.07 100%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - 0.02 0.02 100%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - 0.14 0.14 100%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 0.59 0.16 0.75
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 0.52 0.52 100%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 0.08 0.08 100%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - 0.17 0.17 100%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - 0.02 0.02 100%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 0.12 100%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 1.16 1.16 100%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 2.12 0.19 2.31
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 2.71 0.35 3.06
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 92.32 2.57 96.05
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.22 0.01 0.23 100%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.33 0.01 0.35 100%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.55 0.02 1.57
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.55 0.02 1.57
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 0.26 0.26 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 0.44 0.44 100%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 0.05 0.05 100%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 0.00 0.00 100%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 0.29 0.29 100%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.79 0.79 100%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.07 0.07 100%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 100%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 1.95 1.95 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 4.16 4.16 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.51 1.51 100%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.48 0.48 100%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.02 0.02 100%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.21 0.21 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.08 0.08 100%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.02 0.02 100%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 100%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 4.16 4.16 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 12.02 12.02 100%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.45 1.45 100%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.03 0.03 100%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 60.23 - 60.23
C PEKERJAAN LAIN-LAIN -
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - 0.12 0.12 100%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - 0.12 0.12
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 0.12 77.98
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN -
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.68 0.68 100%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 3.30 3.30 100%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 0.36 0.36 0.73 100%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 6.97 0.36 7.34
B PEKERJAAN LANTAI KERAMIK/DINDING -
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 0.09 0.09 0.18 100%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 0.30 0.30 0.60 100%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 0.03 0.03 0.06 100%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.68 0.42 2.10
C PEKERJAAN KOSEN PINTU/JENDELA -
Pintu Type P 1 (2 Unit)
1 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 0.06 0.06 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 0.05 0.05 100%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.01 0.01 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 0.05 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 0.04 0.04 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 0.03 0.03 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 0.00 0.00 100%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 0.05 0.05 100%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.01 0.01 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 0.05 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 0.04 0.04 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 0.03 0.03 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 0.00 0.00 100%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 0.00 0.00 100%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 0.02 0.02 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 0.01 0.01 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 0.01 0.01 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 0.00 0.00 100%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 0.03 0.03 100%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 0.01 0.01 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 0.05 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 0.03 0.03 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 0.02 0.02 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 0.00 0.00 100%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 0.07 0.07 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 0.02 0.02 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 0.15 0.15 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 0.11 0.11 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 0.02 0.02 100%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 0.10 0.10 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 0.02 0.02 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 0.22 0.22 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 0.17 0.17 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 0.03 0.03 100%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 0.03 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 0.01 0.01 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 0.07 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 0.06 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 0.01 0.01 100%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 0.03 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 0.01 0.01 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 0.07 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 0.06 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 0.01 0.01 100%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 0.03 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 0.05 0.05 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 0.04 0.04 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 0.01 0.01 100%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 0.07 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 0.06 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 0.01 0.01 100%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 0.02 0.02 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 0.01 0.01 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 0.00 0.00 100%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 0.02 0.02 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 0.01 0.01 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 0.00 0.00 100%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 4.93 - 4.93
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - 2.15 2.15 100%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - 0.87 0.87 100%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - 3.02 3.02
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 13.58 3.81 17.39
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING -
PEKERJAAN TESTING DAN COMMISSIONING
1 Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 0.52 0.52 100%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 0.07 0.07 100%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 0.14 0.14 100%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 0.75 - 0.75
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 0.52 0.52 100%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 0.08 0.08 100%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 0.17 0.17 100%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 0.02 0.02 100%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 0.12 100%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 1.16 1.16 100%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 2.31 - 2.31
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 3.06 - 3.06
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 96.05 3.95 100.00
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.03 0.03 11%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.04 0.04 11%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 - 1.05 1.05
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 - 1.05 1.05
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 3.66 3.66 67%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - - 0%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - - 0%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - - 0%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - - 0%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - - 0%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - - 0%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - - 0%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 3.66 3.66
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - - 0%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - - 0%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - - 0%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - - 0%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - - 0%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - - 0%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - - 0%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - - 0%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - 0%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - - -
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 3.66 3.66
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
Pintu Type P 2 (2 Unit)
2
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - 0%
3 Pintu Type P 3 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - 0%
4 Pintu Type P 4 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - 0%
5 Pintu Type PJ 1 (1 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - 0%
6 Jendela Type J 1 (2 Unit)
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - 0%
7 Jendela Type J 2 (4 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - 0%
8 Jendela Type J 3 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - 0%
9 Jendela Type J 4 (2 Unit)
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 - 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.03 0.03 0.06 26%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.04 0.05 0.09 26%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.05 0.09 1.14
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.05 0.09 1.14
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 3.66 1.83 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - 0.44 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - 0.18 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - 1.43 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - 7.03 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - 0.73 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - 1.28 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - 1.06 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 3.66 13.97 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - 3.02 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - 3.82 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - 0.23 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - 0.02 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - 0.99 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - 1.47 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - 0.51 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - 0.66 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - 0.01 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - 1.88 1.88 67%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - 2.79 2.79 67%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - 1.01 1.01 67%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - 0.52 0.52 67%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - 0.02 0.02 67%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - - 0%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - - 0%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - - 0%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - - 0%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - - 0%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - - 0%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - - 0%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - - 0%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - - 0%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - 16.95 16.95
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 30.92 34.58
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - - 0%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - -
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - - -
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - - -
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - - -
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING
PEKERJAAN TESTING DAN COMMISSIONING
1 Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 4.71 31.00 35.71
PPN 10% 79,747,193.29 86,000,957.17
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 - 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.06 0.04 0.10 44%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.09 0.06 0.15 44%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.14 0.11 1.25
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.14 0.11 1.25
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 - 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 - 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 - 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 - 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 - 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 - 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 - 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 - 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 - 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 - 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 - 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 - 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 - 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 - 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 - 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 - 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 - 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 1.88 0.94 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 2.79 1.39 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.01 0.51 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.52 0.26 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 0.01 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - 2.29 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - 4.18 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - 1.13 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - 1.59 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - 0.02 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - 0.14 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - 0.48 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - 0.15 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - 0.13 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - 0.00 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - 0.33 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - 0.51 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - 0.29 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - 0.30 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - 0.00 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
-
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - 0.22 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - 0.15 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - 0.00 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - 0.03 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - 0.04 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - 0.02 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - 0.01 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - 0.00 0.00 100%
10 Beton Bertulang Pada Tangga - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - - 0%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - - 0%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - - 0%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - - - 0%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - - - 0%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - - 0%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 16.95 15.21 32.15
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 15.21 49.78
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - 0.63 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - 1.20 1.20 60%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - 1.83 1.83
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - 0.63 0.63 50%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 - 0.63 0.63
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
Pintu Type P 2 (2 Unit)
2 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
3 Pintu Type P 3 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - - 0%
4 Pintu Type P 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - - 0%
6 Jendela Type J 1 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - - 0%
7 Jendela Type J 2 (4 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - - 0%
8 Jendela Type J 3 (2 Unit)
- - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
9 Jendela Type J 4 (2 Unit)
-
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - -
10 Jendela Type J 5 (2 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
11 Jendela Type J 6 (3 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - - 0%
12 Jendela Type J 7 (1 Unit) -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
Ventelasi Type V 1 (2 Unit)
13 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Ventelasi Type V 2 (1 Unit)
14 -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - - -
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 - 2.45 2.45
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING
PEKERJAAN TESTING DAN COMMISSIONING
1 Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 35.71 17.77 53.48
PPN 10% 79,747,193.29 86,000,957.17
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 - 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.10 0.03 0.14 59%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.15 0.05 0.21 59%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.25 0.09 1.33
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.25 0.09 1.33
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 - 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 - 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 - 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 - 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 - 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 - 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 - 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 - 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 - 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 - 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 - 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 - 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 - 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 - 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 - 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 - 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 - 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 - 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 - 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 - 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 - 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 - 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 - 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 - 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 - 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 - 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 - 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 - 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 - 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 - 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 - 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 - 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 - 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 - 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 - 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 - 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 - 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 - 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 - 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 - 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 - 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 - 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 - 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 - 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 - 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 - 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 - 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - 0.13 0.13 17%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 - 0.01 0.01 17%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 - 0.00 0.00 17%
12 Beton Bertulang Balok Induk B1 25 x 40 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - 0.33 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - 1.85 1.85 44%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - 0.67 0.67 44%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 - 0.22 0.22 44%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 - 0.01 0.01 44%
13 Beton Bertulang Balok Induk B2 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - 0.08 0.08 38%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 - 0.03 0.03 38%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 - 0.01 0.01 38%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 - 0.00 0.00 38%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - 3.44 3.44 29%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 - 0.41 0.41 29%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 - 0.01 0.01 29%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 32.15 7.18 39.34
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 7.18 56.97
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.20 0.40 1.60 80%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - - 0%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - - 0%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 1.83 0.40 2.23
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 0.63 0.63 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 0.63 0.63 1.26
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
Pintu Type P 2 (2 Unit)
2 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
3 Pintu Type P 3 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - - 0%
4 Pintu Type P 4 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - - 0%
6 Jendela Type J 1 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - - 0%
7 Jendela Type J 2 (4 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - - 0%
8 Jendela Type J 3 (2 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
9 Jendela Type J 4 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - -
10 Jendela Type J 5 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
11 Jendela Type J 6 (3 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - - 0%
12 Jendela Type J 7 (1 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
Ventelasi Type V 1 (2 Unit)
13 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Ventelasi Type V 2 (1 Unit)
14 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - - -
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 2.45 1.03 3.48
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING
PEKERJAAN TESTING DAN COMMISSIONING
1 Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 53.48 8.30 61.78
PPN 10% 79,747,193.29 86,000,957.17
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 - 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.14 0.03 0.17 74%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.21 0.05 0.26 74%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.33 0.09 1.42
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.33 0.09 1.42
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 - 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 - 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 - 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 - 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 - 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 - 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 - 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 - 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 - 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 - 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 - 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 - 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 - 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 - 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 - 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 - 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 - 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 - 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 - 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 - 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 - 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 - 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 - 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 - 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 - 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 - 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 - 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 - 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 - 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 - 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 - 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 - 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 - 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 - 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 - 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 - 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 - 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 - 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 - 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 - 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 - 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 - 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 - 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 - 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 - 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 - 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 - 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - - 0%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - - 0%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - - 0%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.13 0.53 0.66 83%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.01 0.04 0.06 83%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 0.00 83%
12 Beton Bertulang Balok Induk B1 25 x 40 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 - 0.33 17%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 1.85 1.85 3.70 89%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 0.67 0.67 1.34 89%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.22 0.22 0.43 89%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.01 0.01 0.01 89%
13 Beton Bertulang Balok Induk B2 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.08 0.10 0.18 88%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.03 0.04 0.07 88%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.01 0.01 0.02 88%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 88%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - - 0%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 3.44 6.87 10.31 86%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 0.41 0.83 1.24 86%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.01 0.02 0.03 86%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 39.34 11.19 50.52
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - - -
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 11.19 68.15
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 1.60 0.40 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - 0.34 0.34 50%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - 1.65 1.65 50%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 2.23 2.39 4.62
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 - 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - - 0%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 - 1.26
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - 0.13 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - 0.16 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
Pintu Type P 2 (2 Unit)
2 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - 0.12 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - 0.12 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - 0%
3 Pintu Type P 3 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - 0.05 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - - 0%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - - 0%
4 Pintu Type P 4 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - 0.07 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - 0.05 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - - 0%
5 Pintu Type PJ 1 (1 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - 0.13 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - - 0%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - - 0%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - - 0%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - - 0%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - - 0%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - - 0%
6 Jendela Type J 1 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - 0.27 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - 0.26 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - - 0%
7 Jendela Type J 2 (4 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - 0.35 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - 0.18 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - - 0%
8 Jendela Type J 3 (2 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - 0.13 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
9 Jendela Type J 4 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - -
10 Jendela Type J 5 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - 0%
11 Jendela Type J 6 (3 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - 0.11 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - - 0%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - - 0%
12 Jendela Type J 7 (1 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - 0.06 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - 0%
Ventelasi Type V 1 (2 Unit)
13 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - 0.04 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Ventelasi Type V 2 (1 Unit)
14 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - 0.03 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - 0.02 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - 0%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - 0%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - 0%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - 2.61 2.61
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - - -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 3.48 5.00 8.48
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING
PEKERJAAN TESTING DAN COMMISSIONING
1 Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - - 0%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - -
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - - 0%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - - 0%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - - 0%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - 0%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 61.78 16.27 78.05
PPN 10% 79,747,193.29 86,000,957.17
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 0.12 - 0.12 100%
2 Pengukuran/Pas. Bouplank Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
3 Pembuatan Barak Kerja Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.35 - 0.35 100%
4 Papan Nama Proyek Taksir Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 0.06 - 0.06 100%
5 Listrik/Air Kerja Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.23 - 0.23 100%
6 K3 dan keamanan Taksir Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 0.17 0.06 0.23 100%
7 ADM/Dokumentasi Taksir Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 0.26 0.09 0.35 100%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 1.42 0.15 1.57
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 1.42 0.15 1.57
II.
PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
A PEKERJAAN TANAH DAN PONDASI
1 Galian Tanah Pondasi A.2.3.1.2 M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 5.49 - 5.49 100%
2 Pasir Urug Alas Pondasi A.2.3.1.11 M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 0.44 - 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi A.4.1.1.4 M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 0.18 - 0.18 100%
4 Aanstamping Bawah Pondasi A.3.2.1.7 M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 1.43 - 1.43 100%
5 Pek. Pas. Batu Gunung A.3.2.1.2 M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 7.03 - 7.03 100%
6 Pasir Urug Bawah Lantai A.2.3.1.11 M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 0.73 - 0.73 100%
7 Timbunan Tanah A.2.3.1.10 M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 1.28 - 1.28 100%
8 Urugan Tanah Kembali Bekas Galian A.2.3.1.9 M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 1.06 - 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 17.63 - 17.63
B PEKERJAAN STRUKTUR LANTAI I
1 Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 3.02 - 3.02 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 3.82 - 3.82 100%
- Bekisting A.4.1.1.20 M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 0.23 - 0.23 100%
- Lain-lain Taksir Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 0.02 - 0.02 100%
2 Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 0.99 - 0.99 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 1.47 - 1.47 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 0.51 - 0.51 100%
- Bekisting A.4.1.1.22 M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 0.66 - 0.66 100%
- Lain-lain Taksir Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 0.01 - 0.01 100%
3 Beton Bertulang Sloof S1 (25 x 40 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 2.82 - 2.82 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 4.18 - 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 1.52 - 1.52 100%
- Bekisting A.4.1.1.21 M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 0.77 - 0.77 100%
- Lain-lain Taksir Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 0.02 - 0.02 100%
4 Beton Bertulang Kolom Utama K1 (35 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 2.29 - 2.29 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 4.18 - 4.18 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 1.13 - 1.13 100%
- Bekisting A.4.1.1.22 M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 1.59 - 1.59 100%
- Lain-lain Taksir Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 0.02 - 0.02 100%
5 Beton Bertulang Kolom K2 (13 x 13 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 0.14 - 0.14 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 0.48 - 0.48 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 0.15 - 0.15 100%
- Bekisting A.4.1.1.22 M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 0.13 - 0.13 100%
- Lain-lain Taksir Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 0.00 - 0.00 100%
6 Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.36 2,856,339.45 0.36 - - - - -
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 397.72 5,452,812.79 0.68 - - - - -
- Sengkang A.4.1.1.17.a Kg 13,710.18 129.26 1,772,177.87 0.22 - - - - -
- Bekisting A.4.1.1.22 M2 139,512.34 24.86 3,468,276.77 0.43 - - - - -
- Lain-lain Taksir Ls 10,000.00 2.36 23,600.00 0.00 - - - - -
7 Beton Bertulang Balok Latai 13 x 20 cm
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 0.33 - 0.33 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 0.51 - 0.51 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 0.29 - 0.29 100%
- Bekisting A.4.1.1.23 M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 0.30 - 0.30 100%
- Lain-lain Taksir Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 0.00 - 0.00 100%
8 Beton Bertulang Balok 13 x 25 cm
- -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 0.09 - 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 0.22 - 0.22 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 0.15 - 0.15 100%
- Bekisting A.4.1.1.23 M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 0.01 - 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 0.00 - 0.00 100%
9 Beton Bertulang Balok Bordes 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 0.03 - 0.03 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 0.04 - 0.04 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 0.02 - 0.02 100%
- Bekisting A.4.1.1.23 M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 0.01 - 0.01 100%
- Lain-lain Taksir Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 0.00 - 0.00 100%
10 Beton Bertulang Pada Tangga - - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - 0.26 0.26 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - 0.44 0.44 100%
- Bekisting A.4.1.1.26 M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - 0.05 0.05 100%
- Lain-lain Taksir Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - 0.00 0.00 100%
11 Beton Bertulang Plat Sun Wearing 12 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - 0.29 0.29 100%
- Besi Tulangan Polos A.4.1.1.17.a Kg 13,710.18 494.68 - - 6,782,151.84 0.79 0.66 0.13 0.79 100%
- Bekisting A.4.1.1.24 M2 120,654.40 4.81 - - 580,347.66 0.07 0.06 0.01 0.07 100%
- Lain-lain Taksir Ls 10,000.00 2.06 - - 20,600.00 0.00 0.00 0.00 0.00 100%
12 Beton Bertulang Balok Induk B1 25 x 40 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 0.33 1.63 1.95 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 3.70 0.46 4.16 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 945.52 - - 12,963,249.39 1.51 1.34 0.17 1.51 100%
- Bekisting A.4.1.1.23 M2 35,000.00 118.94 - - 4,162,900.00 0.48 0.43 0.05 0.48 100%
- Lain-lain Taksir Ls 10,000.00 13.88 - - 138,800.00 0.02 0.01 0.00 0.02 100%
13 Beton Bertulang Balok Induk B2 20 x 30 cm - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 0.63 - - 762,497.40 0.09 - 0.09 0.09 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 129.75 - - 1,778,895.86 0.21 0.18 0.03 0.21 100%
- Sengkang A.4.1.1.17.a Kg 13,710.18 51.20 - - 701,961.22 0.08 0.07 0.01 0.08 100%
- Bekisting A.4.1.1.23 M2 35,000.00 4.48 - - 156,800.00 0.02 0.02 0.00 0.02 100%
- Lain-lain Taksir Ls 10,000.00 0.63 - - 6,300.00 0.00 0.00 0.00 0.00 100%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00 - -
- Beton Bertulang A.4.1.1.10 M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - 4.16 4.16 100%
- Besi Tulangan Pokok Polos A.4.1.1.17.a Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 10.31 1.72 12.02 100%
- Bekisting A.4.1.1.26 M2 120,654.40 103.42 - - 12,478,078.05 1.45 1.24 0.21 1.45 100%
- Lain-lain Taksir Ls 10,000.00 29.54 - - 295,400.00 0.03 0.03 0.00 0.03 100%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 50.52 9.71 60.23
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Taksir Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - 0.12 0.12 100%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12 - 0.12 0.12
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 49.23 9.83 77.98
III. PEKERJAAN ARSITEKTURAL LANTAI I -
A PEKERJAAN PASANGAN
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp A.4.4.1.7 M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 0.63 - 0.63 100%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp A.4.4.1.9 M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 2.00 - 2.00 100%
3 Plesteran Dinding Bata 1 : 2 A.4.4.2.2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 0.34 0.34 0.68 100%
4 Plesteran Dinding Bata 1 : 4 A.4.4.2.4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 1.65 1.65 3.30 100%
5 Plesteran 1 : 3 Pada Kolom A.4.4.2.3 M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - 0.73 0.73 100%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 4.62 2.72 7.34
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm A.4.1.1.4 M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 1.26 - 1.26 100%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar A.4.4.3.1 M2 211,607.95 266.00 56,287,713.64 7.06 - - - - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga A.4.4.3.1 M2 211,607.95 17.64 - 3,732,764.17 0.47 - - - - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm A.4.4.3.2 M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - 0.18 0.18 100%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC A.4.4.3.2 M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - 0.60 0.60 100%
6 Pas. List Keramik Pada Dinding KM/WC Taksir M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - 0.06 0.06 100%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10 1.26 0.84 2.10
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 0.13 - 0.13 100%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 0.16 - 0.16 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - 0.06 0.06 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - 0.05 0.05 100%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0.01 0.01 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - 0.05 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - 0.04 0.04 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - 0.03 0.03 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - 0.00 0.00 100%
Pintu Type P 2 (2 Unit)
2 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 0.12 - 0.12 100%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm A.4.6.1.5 M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 0.12 - 0.12 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - 0.05 0.05 100%
- Pacok Pintu Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0.01 0.01 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - 0.05 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - 0.04 0.04 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - 0.03 0.03 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - 0.00 0.00 100%
3 Pintu Type P 3 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 0.05 - 0.05 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 0.04 - 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - 0.00 0.00 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - 0.00 0.00 100%
- Pacok Pintu Taksir Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - 0.02 0.02 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - 0.01 0.01 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - 0.01 0.01 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - 0.00 0.00 100%
4 Pintu Type P 4 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 0.07 - 0.07 100%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm A.4.6.1.5 M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 0.05 - 0.05 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - 0.03 0.03 100%
5 Pintu Type PJ 1 (1 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 - 0.13 100%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm A.4.6.1.5 M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 0.04 - 0.04 100%
- Ventilasi Kaca Uk. 50 x 80 cm A.4.6.1.6 M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - 0.04 0.04 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - 0.01 0.01 100%
- Engsel Pintu A.4.6.2.5 Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - 0.00 0.00 100%
- Kunci Tanam 2 Slaag A.4.6.2.2 Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - 0.05 0.05 100%
- Engsel Ventilasi A.4.6.2.6 Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - 0.03 0.03 100%
- Kait Angin A.4.6.2.9 Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - 0.02 0.02 100%
- Pegangan Ventilasi Taksir Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - 0.00 0.00 100%
6 Jendela Type J 1 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 0.27 - 0.27 100%
- Daun Jendela Kaca Uk. 50 x 186 cm A.4.6.1.6 M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 0.26 - 0.26 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - 0.07 0.07 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - 0.02 0.02 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - 0.15 0.15 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - 0.11 0.11 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - 0.02 0.02 100%
7 Jendela Type J 2 (4 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 0.35 - 0.35 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 0.18 - 0.18 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - 0.10 0.10 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - 0.02 0.02 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - 0.22 0.22 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - 0.17 0.17 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - 0.03 0.03 100%
8 Jendela Type J 3 (2 Unit)
- - - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 0.13 - 0.13 100%
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 0.06 - 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - 0.03 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - 0.01 0.01 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - 0.07 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - 0.06 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - 0.01 0.01 100%
9 Jendela Type J 4 (2 Unit)
- -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - -
- Daun Jendela Kaca Uk. 50 x 126 cm A.4.6.1.6 M2 200,000.00 1.26 - 252,000.00 0.03 - - - - -
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 - 150,000.00 0.02 - - - - -
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.15 - 34,500.00 0.00 - - - - -
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - -
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - -
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - -
10 Jendela Type J 5 (2 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 0.11 - 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 0.04 - 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - 0.03 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - 0.01 0.01 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - 0.07 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - 0.06 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - 0.01 0.01 100%
11 Jendela Type J 6 (3 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 0.11 - 0.11 100%
- Daun Jendela Kaca Uk. 50 x 96 cm A.4.6.1.6 M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 0.03 - 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - 0.03 0.03 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - 0.05 0.05 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - 0.04 0.04 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - 0.01 0.01 100%
12 Jendela Type J 7 (1 Unit) - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 0.06 - 0.06 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 0.02 - 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - 0.07 0.07 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - 0.06 0.06 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - 0.01 0.01 100%
Ventelasi Type V 1 (2 Unit)
13 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 0.04 - 0.04 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 - 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - 0.02 0.02 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - 0.01 0.01 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - 0.00 0.00 100%
Ventelasi Type V 2 (1 Unit)
14 - -
- Kosen Kayu Kelas I A.4.6.1.1 M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 0.03 - 0.03 100%
- Ventilasi Kaca Uk. 50 x 50 cm A.4.6.1.6 M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 0.02 - 0.02 100%
- Kaca Polos Tebal 5 mm A.4.6.2.17 M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - 0.00 0.00 100%
- Engsel Jendela dan Ventilasi A.4.6.2.6 Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - 0.02 0.02 100%
- Kait Angin Jendela dan Ventilasi A.4.6.2.9 Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - 0.01 0.01 100%
- Pegangan Jendela dan Ventilasi Taksir Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - 0.00 0.00 100%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 2.61 2.32 4.93
D PEKERJAAN FINISHING/CAT
1 Pengecatan Tembok A.4.7.1.10 M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - 2.15 2.15 100%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela A.4.7.1.4 M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - 0.87 0.87 100%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 - 3.02 3.02
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 8.48 8.91 17.39
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) -
A INSTALASI LANTAI I
1 Pemasukan Arus Listrik 25 Amper Taksir Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - -
2 Lampu TL (1 x 20 watt) Taksir Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - -
3 Lampu PL 18 Watt Taksir Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - -
4 Saklar Tunggal 250 V, 10 A Taksir Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - -
5 Saklar Dua 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
6 Saklar Triple 250 V, 10 A Taksir Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - -
7 Stop Kontak Taksir Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
8 Panel Box Control 30 x 60 cm Taksir Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - -
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam - - - -
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - -
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam - - - -
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Taksir Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - -
11 Material Pembantu Taksir Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - -
Sub Jumlah 22,950,000.00 2.88 - - - - -
B PEKERJAAN TESTING DAN COMMISSIONING
PEKERJAAN TESTING DAN COMMISSIONING
1 Taksir Lot 200,000.00 1.00 - 200,000.00 0.03 - - - - -
Sub Jumlah 1.00 200,000.00 0.03 - - - - -
JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - -
V PEKERJAAN UTILITAS (LT-1) - -
A PEKERJAAN INSTALASI AIR BERSIH
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories A.5.1.1.26 M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - 0.52 0.52 100%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah termasuk Taksir Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - 0.07 0.07 100%
3 Kran Air Taksir Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - 0.02 0.02 100%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Taksir Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - 0.14 0.14 100%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - 0.75 0.75
B PEKERJAAN INSTALASI AIR KOTOR
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories A.5.1.1.32 M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - 0.23 0.23 100%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories A.5.1.1.31 M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - 0.52 0.52 100%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termasuk Taksir Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - 0.08 0.08 100%
4 Closet Jongkok Setara TOTO Taksir Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - 0.17 0.17 100%
5 Floor Drain Stainlees Steel Taksir Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - 0.02 0.02 100%
6 Box Control A.5.1.1.16 Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - 0.12 0.12 100%
7 Septictank dan Peresapan Taksir Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - 1.16 1.16 100%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - 2.31 2.31
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - 3.06 3.06
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 78.05 21.95 100.00
PPN 10% 79,747,193.29 86,000,957.17
REKAPITULASI
TERMIN I (SATU)
PEKERJAAN : PEMBANGUNAN RUANG PONED PUSKESMAS LHOKNGA TAHAP I (DAK)
NOMOR KONTRAK ADD1 : 449.2/2935/SP-ADD/2019
TGL. KONTRAK : 24 Juni 2019
NILAI KONTRAK ADD1 : Rp. 946.010.000,-
LOKASI : KEC. LHOKNGA - KAB. ACEH BESAR
TAHUN ANGGARAN : 2019
KONRAK AWAL BOBOT ADD.I BOBOT BOBOT BOBOT TERMINJ S/D BOBOT
NO. URAIAN PEKERJAAN TERMIN LALU TERMINJ INI
SEKARANG
(RP) (%) (RP) (%) (%) (%) (%)
I. PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 10,793,242.01 1.26 10,793,242.01 1.26
II. PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 173,678,707.99 20.19 173,678,707.99 20.19
PEKERJAAN ARSITEKTURAL LANTAI I
III. 275,752,089.00 34.58 149,564,023.58 17.39 - - - -
PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1)
IV. 23,150,000.00 2.90 - - - -
PEKERJAAN UTILITAS (LT-1)
V. 26,300,000.00 3.30 26,300,000.00 3.06 - -
JUMLAH TOTAL 797,471,932.93 100.00 860,009,571.74 100.00 184,471,950.00 21.45 184,471,950.00 21.45
PPN 10 % 79,747,193.29 86,000,957.17 18,447,195.00 18,447,195.00
JUMLAH DENGAN PPN 10% 876,219,126.22 946,010,528.91 202,919,145.00 202,919,145.00
DIBULATKAN 876,219,126.22 946,010,000.00 202,919,145.00 202,919,145.00
YUSRIZAL, ST MUHAJIR
Chief Inspector Direktur
Mengetahui/Menyetujui:
KUASA PENGGUNAN ANGGARAN (KPA)
DINA KESEHATAN KAB. ACEH BESAR
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 1.00 1,000,000.00 0.12 1.00 1,000,000.00 0.12 100%
2 Pengukuran/Pas. Bouplank Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 1.00 2,000,000.00 0.23 1.00 2,000,000.00 0.23 100%
3 Pembuatan Barak Kerja Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 - - 1.00 3,000,000.00 0.35 1.00 3,000,000.00 0.35 100%
4 Papan Nama Proyek Bh 500,000.00 1.00 1.00 500,000.00 0.06 500,000.00 0.06 - - 1.00 500,000.00 0.06 1.00 500,000.00 0.06 100%
5 Listrik/Air Kerja Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 1.00 2,000,000.00 0.23 1.00 2,000,000.00 0.23 100%
6 K3 dan keamanan Ls 2,000,000.00 1.00 1.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0.46 913,242.01 0.11 0.46 913,242.01 0.11 46%
7 ADM/Dokumentasi Ls 3,000,000.00 1.00 1.00 3,000,000.00 0.38 3,000,000.00 0.35 - - 0.46 1,380,000.00 0.16 0.46 1,380,000.00 0.16 46%
Sub Jumlah 13,500,000.00 1.69 13,500,000.00 1.57 - - 10,793,242.01 1.26 10,793,242.01 1.26
JUMLAH TOTAL PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 - - - 10,793,242.01 1.26 10,793,242.01 1.26
II. PEKERJAAN STRUKTURAL 13,500,000.00 1.69 13,500,000.00
PEKERJAAN TANAH DAN PONDASI
A
1 Galian Tanah Pondasi M3 114,345.00 401.84 412.61 45,948,394.80 5.76 47,179,318.73 5.49 - - 412.61 47,179,318.73 5.49 412.61 47,179,318.73 5.49 100%
2 Pasir Urug Alas Pondasi M3 209,110.00 13.24 17.95 2,768,616.40 0.35 3,752,478.95 0.44 - - 17.95 3,752,478.95 0.44 17.95 3,752,478.95 0.44 100%
3 Lantai Kerja Beton K 100 Bawah Pondasi M3 785,261.50 5.78 1.93 4,538,811.45 0.57 1,513,591.53 0.18 - - 1.93 1,513,591.53 0.18 1.93 1,513,591.53 0.18 100%
4 Aanstamping Bawah Pondasi M3 477,213.00 32.26 25.78 15,394,891.38 1.93 12,300,165.08 1.43 - - 25.78 12,300,165.08 1.43 25.78 12,300,165.08 1.43 100%
5 Pek. Pas. Batu Gunung M3 868,780.00 74.60 69.60 64,810,988.00 8.13 60,467,088.00 7.03 - - 69.60 60,467,088.00 7.03 69.60 60,467,088.00 7.03 100%
6 Pasir Urug Bawah Lantai M3 209,110.00 26.30 29.99 5,499,593.00 0.69 6,272,123.76 0.73 - - 29.99 6,272,123.76 0.73 29.99 6,272,123.76 0.73 100%
7 Timbunan Tanah M3 204,875.00 65.76 53.63 13,472,580.00 1.69 10,988,353.50 1.28 - - 53.63 10,988,353.50 1.28 53.63 10,988,353.50 1.28 100%
8 Urugan Tanah Kembali Bekas Galian M3 66,550.00 21.92 137.54 1,458,776.00 0.18 9,152,954.25 1.06 - - 137.54 9,152,954.25 1.06 137.54 9,152,954.25 1.06 100%
Sub Jumlah 153,892,651.03 19.30 151,626,073.79 17.63 - 151,626,073.79 17.63 151,626,073.79 17.63
B PEKERJAAN STRUKTUR LANTAI I
Beton Bertulang Pondasi Tapak TP1 Uk. 140 x 140 cm ( 35 Unit)
1.1 -
- Beton Bertulang M3 1,210,313.33 23.52 21.44 28,466,569.41 3.57 25,949,117.70 3.02 - - 7.75 9,379,582.61 1.09 7.75 9,379,582.61 1.09 36%
- Besi Tulangan Pokok Polos Kg 13,710.18 2,929.98 2,398.80 40,170,553.20 5.04 32,887,932.73 3.82 - - 867.07 11,887,690.58 1.38 867.07 11,887,690.58 1.38 36%
- Bekisting M2 79,932.38 16.80 24.50 1,342,863.98 0.17 1,958,343.31 0.23 - - 8.86 707,863.87 0.08 8.86 707,863.87 0.08 36%
- Lain-lain Ls 10,000.00 21.52 21.44 215,200.00 0.03 214,400.00 0.02 - - 7.75 77,497.14 0.01 7.75 77,497.14 0.01 36%
Beton Bertulang Kolom Pedestal Pondasi Tapak TP1 (35 x 35 cm)
2
- Beton Bertulang M3 1,210,313.33 8.09 7.07 9,791,434.80 1.23 8,556,915.21 0.99 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 1,351.41 922.64 18,528,074.35 2.32 12,649,560.48 1.47 - - - - - - - 0%
- Sengkang Kg 13,710.18 265.08 322.15 3,634,294.51 0.46 4,416,734.49 0.51 - - - - - - - 0%
- Bekisting M2 139,512.34 21.10 40.43 2,943,710.37 0.37 5,640,483.91 0.66 - - - - - - - 0%
- Lain-lain Ls 10,000.00 8.09 7.07 80,900.00 0.01 70,700.00 0.01 - - - - - - - 0%
Beton Bertulang Sloof S1 (25 x 40 cm)
3
- Beton Bertulang M3 1,210,313.33 23.40 20.02 28,321,331.81 3.55 24,230,472.77 2.82 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 2,827.52 2,622.24 38,765,808.15 4.86 35,951,382.40 4.18 - - - - - - - 0%
- Sengkang Kg 13,710.18 827.25 950.54 11,341,746.41 1.42 13,032,074.50 1.52 - - - - - - - 0%
- Bekisting M2 83,232.38 50.95 80.06 4,240,689.76 0.53 6,663,584.34 0.77 - - - - - - - 0%
- Lain-lain Ls 10,000.00 23.40 20.02 234,000.00 0.03 200,200.00 0.02 - - - - - - - 0%
Beton Bertulang Kolom Utama K1 (35 x 35 cm)
4
- Beton Bertulang M3 1,210,313.33 18.13 16.29 21,942,980.59 2.75 19,716,004.07 2.29 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 2,320.01 2,622.77 31,807,754.70 3.99 35,958,648.80 4.18 - - - - - - - 0%
- Sengkang Kg 13,710.18 577.64 711.14 7,919,548.38 0.99 9,749,857.41 1.13 - - - - - - - 0%
- Bekisting M2 139,512.34 103.60 98.00 14,453,478.42 1.81 13,672,209.32 1.59 - - - - - - - 0%
- Lain-lain Ls 10,000.00 18.13 16.29 181,300.00 0.02 162,900.00 0.02 - - - - - - - 0%
Beton Bertulang Kolom K2 (13 x 13 cm)
5
- Beton Bertulang M3 1,210,313.33 0.94 1.01 1,137,694.53 0.14 1,222,416.46 0.14 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 213.06 302.18 2,921,090.95 0.37 4,142,942.19 0.48 - - - - - - - 0%
- Sengkang Kg 13,710.18 67.47 91.24 925,025.84 0.12 1,250,916.82 0.15 - - - - - - - 0%
- Bekisting M2 139,512.34 14.43 7.80 2,013,163.07 0.25 1,088,196.25 0.13 - - - - - - - 0%
- Lain-lain Ls 10,000.00 0.94 1.01 9,400.00 0.00 10,100.00 0.00 - - - - - - - 0%
Beton Bertulang Kolom K3 Ekspose (13 x 35 cm)
6
- Beton Bertulang M3 1,210,313.33 2.36 2,856,339.45 0.36 - -
- Besi Tulangan Pokok Polos Kg 13,710.18 397.72 5,452,812.79 0.68 - -
- Sengkang Kg 13,710.18 129.26 1,772,177.87 0.22 - -
- Bekisting M2 139,512.34 24.86 3,468,276.77 0.43 - -
- Lain-lain Ls 10,000.00 2.36 23,600.00 0.00 - -
Beton Bertulang Balok Latai 13 x 20 cm
7
- Beton Bertulang M3 1,210,313.33 1.07 2.35 1,295,035.26 0.16 2,844,236.31 0.33 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 145.59 321.88 1,996,065.11 0.25 4,413,032.74 0.51 - - - - - - - 0%
- Sengkang Kg 13,710.18 120.64 184.46 1,653,996.12 0.21 2,528,979.80 0.29 - - - - - - - 0%
- Bekisting M2 141,987.34 8.20 18.10 1,164,296.19 0.15 2,569,970.85 0.30 - - - - - - - 0%
- Lain-lain Ls 10,000.00 1.07 2.35 10,700.00 0.00 23,500.00 0.00 - - - - - - - 0%
Beton Bertulang Balok 13 x 25 cm
8
- Beton Bertulang M3 1,210,313.33 0.90 0.65 1,089,281.99 0.14 786,703.66 0.09 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 122.51 137.23 1,679,634.15 0.21 1,881,448.00 0.22 - - - - - - - 0%
- Sengkang Kg 13,710.18 101.64 93.82 1,393,502.70 0.17 1,286,289.09 0.15 - - - - - - - 0%
- Bekisting M2 3,960.00 13.80 11.55 54,648.00 0.01 45,738.00 0.01 - - - - - - - 0%
- Lain-lain Ls 10,000.00 0.90 0.65 9,000.00 0.00 6,500.00 0.00 - - - - - - - 0%
9 Beton Bertulang Balok Bordes 20 x 30 cm
- Beton Bertulang M3 1,210,313.33 0.18 0.18 217,856.40 0.03 217,856.40 0.03 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 25.38 22.97 347,964.37 0.04 314,922.83 0.04 - - - - - - - 0%
- Sengkang Kg 13,710.18 6.79 10.47 93,092.12 0.01 143,545.58 0.02 - - - - - - - 0%
- Bekisting M2 35,000.00 1.20 1.35 42,000.00 0.01 47,250.00 0.01 - - - - - - - 0%
- Lain-lain Ls 10,000.00 0.18 0.18 1,800.00 0.00 1,800.00 0.00 - - - - - - - 0%
10 Beton Bertulang Pada Tangga -
- Beton Bertulang M3 1,210,313.33 2.38 1.84 2,880,545.71 0.36 2,226,976.52 0.26 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 258.44 276.31 3,543,258.92 0.44 3,788,259.84 0.44 - - - - - - - 0%
- Bekisting M2 120,654.40 11.76 3.68 1,418,895.74 0.18 444,008.19 0.05 - - - - - - - 0%
- Lain-lain Ls 10,000.00 2.38 1.84 23,800.00 0.00 18,400.00 0.00 - - - - - - - 0%
11 Beton Bertulang Plat Sun Wearing 12 cm
- Beton Bertulang M3 1,210,313.33 2.06 - - 2,493,245.45 0.29 - - - - - - - 0%
- Besi Tulangan Polos Kg 13,710.18 494.68 - - 6,782,151.84 0.79 - - - - - - - 0%
- Bekisting M2 120,654.40 4.81 - - 580,347.66 0.07 - - - - - - - 0%
- Lain-lain Ls 10,000.00 2.06 - - 20,600.00 0.00 - - - - - - - 0%
12 Beton Bertulang Balok Induk B1 25 x 40 cm
- Beton Bertulang M3 1,210,313.33 13.88 - - 16,799,148.96 1.95 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 2,608.13 - - 35,757,931.76 4.16 - - - - - - - 0%
- Sengkang Kg 13,710.18 945.52 - - 12,963,249.39 1.51 - - - - - - - 0%
- Bekisting M2 35,000.00 118.94 - - 4,162,900.00 0.48 - - - - - - - 0%
- Lain-lain Ls 10,000.00 13.88 - - 138,800.00 0.02 - - - - - - - 0%
13 Beton Bertulang Balok Induk B2 20 x 30 cm
- Beton Bertulang M3 1,210,313.33 0.63 - - 762,497.40 0.09 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 129.75 - - 1,778,895.86 0.21 - - - - - - - 0%
- Sengkang Kg 13,710.18 51.20 - - 701,961.22 0.08 - - - - - - - 0%
- Bekisting M2 35,000.00 4.48 - - 156,800.00 0.02 - - - - - - - 0%
- Lain-lain Ls 10,000.00 0.63 - - 6,300.00 0.00 - - - - - - - 0%
14 Beton Bertulang Plat Lantai Tebal 12 cm Elv. +4.00
- Beton Bertulang M3 1,210,313.33 29.54 - - 35,752,655.63 4.16 - - - - - - - 0%
- Besi Tulangan Pokok Polos Kg 13,710.18 7,542.06 - - 103,403,000.17 12.02 - - - - - - - 0%
- Bekisting M2 120,654.40 103.42 - - 12,478,078.05 1.45 - - - - - - - 0%
- Lain-lain Ls 10,000.00 29.54 - - 295,400.00 0.03 - - - - - - - 0%
Sub Jumlah 303,877,192.90 38.11 518,019,474.37 60.23 - - 22,052,634.20 2.56 22,052,634.20 2.56
C PEKERJAAN LAIN-LAIN
1 Pengujian dan Sampel Mutu Beton Ls 1,000,000.00 1.00 1.00 1,000,000.00 0.13 1,000,000.00 0.12 - - - - - - - 0%
Sub Jumlah 1,000,000.00 0.13 1,000,000.00 0.12
JUMLAH TOTAL PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98
PEKERJAAN ARSITEKTURAL LANTAI I
III.
PEKERJAAN PASANGAN
A
1 Pasangan Dinding Bata Tebal 1/2 Bata, Spesi 1pc : 2 pp M2 139,878.75 55.21 38.61 7,722,705.79 0.97 5,401,138.17 0.63 - - - - - - - 0%
2 Pasangan Dinding Bata Tebal 1/2 Bata, Speci 1pc : 4 pp M2 129,503.00 285.57 132.59 36,982,171.71 4.64 17,170,802.77 2.00 - - - - - - - 0%
3 Plesteran Dinding Bata 1 : 2 M2 76,177.64 110.42 77.23 8,411,535.01 1.05 5,883,199.14 0.68 - - - - - - - 0%
4 Plesteran Dinding Bata 1 : 4 M2 70,811.40 571.14 401.03 40,443,223.00 5.07 28,397,495.74 3.30 - - - - - - - 0%
5 Plesteran 1 : 3 Pada Kolom M2 70,811.40 135.04 88.20 9,562,371.46 1.20 6,245,565.48 0.73 - - - - - - - 0%
Sub Jumlah 103,122,006.96 12.93 63,098,201.30 7.34 - - - -
B PEKERJAAN LANTAI KERAMIK/DINDING
1 Beton Cor K - 100 Tebal 7 cm M3 785,261.50 13.75 13.75 10,797,345.57 1.35 10,797,345.57 1.26 - - - - - - - 0%
2 Pas. Lantai Keramik 40 x 40 cm Pada Ruangan dan Selasar M2 211,607.95 266.00 56,287,713.64 7.06 - -
3 Pas. Lantai Keramik 40 x 40 cm Pada Tangga M2 211,607.95 17.64 - 3,732,764.17 0.47 - -
4 Pas. Lantai Keramik KM/WC 20 x 20 cm M2 203,849.05 9.00 7.69 1,834,641.47 0.23 1,567,599.21 0.18 - - - - - - - 0%
5 Pas. Dinding Keramik 20 x 30 cm Pada KM/WC M2 203,849.05 22.48 25.34 4,582,526.69 0.57 5,164,515.73 0.60 - - - - - - - 0%
6 Pas. List Keramik Pada Dinding KM/WC M' 30,000.00 18.60 16.89 558,000.00 0.07 506,700.00 0.06 - - - - - - - 0%
Sub Jumlah 77,792,991.53 9.75 18,036,160.51 2.10
C PEKERJAAN KOSEN PINTU/JENDELA
Pintu Type P 1 (2 Unit)
1
- Kosen Kayu Kelas I M3 7,681,425.00 0.22 0.15 1,689,913.50 0.21 1,126,609.00 0.13 - - - - - - - 0%
- Daun Pintu Double Panel Kayu Uk. 80 x 210 cm M2 200,000.00 10.08 6.72 2,016,000.00 0.25 1,344,000.00 0.16 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm M2 300,000.00 2.40 1.60 720,000.00 0.09 480,000.00 0.06 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 2.02 1.35 60,600.00 0.01 40,400.00 0.00 - - - - - - - 0%
- Engsel Pintu Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - - - - - 0%
- Pacok Pintu Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - - - - - 0%
- Kunci Tanam 2 Slaag Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - - - - - 0%
- Engsel Ventilasi Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - - - - - 0%
- Kait Angin Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - - - - - 0%
- Pegangan Ventilasi Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - - - - - 0%
Pintu Type P 2 (2 Unit)
2
- Kosen Kayu Kelas I M3 7,681,425.00 0.20 0.13 1,536,285.00 0.19 1,024,190.00 0.12 - - - - - - - 0%
- Daun Pintu Double Panel Kayu Uk. 50 x 70 x 210 cm M2 200,000.00 7.56 5.04 1,512,000.00 0.19 1,008,000.00 0.12 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm M2 300,000.00 1.80 1.20 540,000.00 0.07 360,000.00 0.04 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 1.64 1.09 49,200.00 0.01 32,800.00 0.00 - - - - - - - 0%
- Engsel Pintu Bh 39,279.40 18.00 12.00 707,029.20 0.09 471,352.80 0.05 - - - - - - - 0%
- Pacok Pintu Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - - - - - 0%
- Kunci Tanam 2 Slaag Bh 194,292.50 3.00 2.00 582,877.50 0.07 388,585.00 0.05 - - - - - - - 0%
- Engsel Ventilasi Bh 39,279.40 12.00 8.00 471,352.80 0.06 314,235.20 0.04 - - - - - - - 0%
- Kait Angin Bh 30,314.00 12.00 8.00 363,768.00 0.05 242,512.00 0.03 - - - - - - - 0%
- Pegangan Ventilasi Bh 10,000.00 6.00 4.00 60,000.00 0.01 40,000.00 0.00 - - - - - - - 0%
3 Pintu Type P 3 (2 Unit)
- Kosen Kayu Kelas I M3 7,681,425.00 0.11 0.06 844,956.75 0.11 422,478.38 0.05 - - - - - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm M2 200,000.00 3.36 1.68 672,000.00 0.08 336,000.00 0.04 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 0.80 0.40 24,000.00 0.00 12,000.00 0.00 - - - - - - - 0%
- Engsel Pintu Bh 39,279.40 0.52 0.26 20,425.29 0.00 10,212.64 0.00 - - - - - - - 0%
- Pacok Pintu Bh 10,000.00 6.00 3.00 60,000.00 0.01 30,000.00 0.00 - - - - - - - 0%
- Kunci Tanam 2 Slaag Bh 194,292.50 2.00 1.00 388,585.00 0.05 194,292.50 0.02 - - - - - - - 0%
- Engsel Ventilasi Bh 39,279.40 4.00 2.00 157,117.60 0.02 78,558.80 0.01 - - - - - - - 0%
- Kait Angin Bh 30,314.00 4.00 2.00 121,256.00 0.02 60,628.00 0.01 - - - - - - - 0%
- Pegangan Ventilasi Bh 10,000.00 2.00 1.00 20,000.00 0.00 10,000.00 0.00 - - - - - - - 0%
Pintu Type P 4 (2 Unit)
4
- Kosen Kayu Kelas I M3 7,681,425.00 0.11 0.07 844,956.75 0.11 563,304.50 0.07 - - - - - - - 0%
- Daun Pintu Panel Kayu Uk. 70 x 210 cm M2 200,000.00 3.36 2.24 672,000.00 0.08 448,000.00 0.05 - - - - - - - 0%
- Engsel Pintu Bh 39,279.40 0.52 0.35 20,425.29 0.00 13,616.86 0.00 - - - - - - - 0%
- Kunci Tanam 2 Slaag Bh 194,292.50 2.00 1.33 388,585.00 0.05 259,056.67 0.03 - - - - - - - 0%
Pintu Type PJ 1 (1 Unit)
5 -
- Kosen Kayu Kelas I M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - - - - - 0%
- Daun Pintu Panel Kayu Uk. 80 x 210 cm M2 200,000.00 1.68 1.68 336,000.00 0.04 336,000.00 0.04 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 80 cm M2 300,000.00 1.27 1.27 381,000.00 0.05 381,000.00 0.04 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 2.41 2.41 72,300.00 0.01 72,300.00 0.01 - - - - - - - 0%
- Engsel Pintu Bh 39,279.40 1.00 1.00 39,279.40 0.00 39,279.40 0.00 - - - - - - - 0%
- Kunci Tanam 2 Slaag Bh 194,292.50 2.00 2.00 388,585.00 0.05 388,585.00 0.05 - - - - - - - 0%
- Engsel Ventilasi Bh 39,279.40 6.00 6.00 235,676.40 0.03 235,676.40 0.03 - - - - - - - 0%
- Kait Angin Bh 30,314.00 6.00 6.00 181,884.00 0.02 181,884.00 0.02 - - - - - - - 0%
- Pegangan Ventilasi Bh 10,000.00 3.00 3.00 30,000.00 0.00 30,000.00 0.00 - - - - - - - 0%
Jendela Type J 1 (2 Unit)
6
- Kosen Kayu Kelas I M3 7,681,425.00 0.45 0.30 3,456,641.25 0.43 2,304,427.50 0.27 - - - - - - - 0%
- Daun Jendela Kaca Uk. 50 x 186 cm M2 300,000.00 11.16 7.44 3,348,000.00 0.42 2,232,000.00 0.26 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 3.00 2.00 900,000.00 0.11 600,000.00 0.07 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 9.62 6.41 288,600.00 0.04 192,400.00 0.02 - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 48.00 32.00 1,885,411.20 0.24 1,256,940.80 0.15 - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 48.00 32.00 1,455,072.00 0.18 970,048.00 0.11 - - - - - - - 0%
- Pegangan Jendela dan Ventilasi Bh 10,000.00 24.00 16.00 240,000.00 0.03 160,000.00 0.02 - - - - - - - 0%
Jendela Type J 2 (4 Unit)
7 -
- Kosen Kayu Kelas I M3 7,681,425.00 0.59 0.39 4,532,040.75 0.57 3,021,360.50 0.35 - - - - - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm M2 200,000.00 11.34 7.56 2,268,000.00 0.28 1,512,000.00 0.18 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 4.50 3.00 1,350,000.00 0.17 900,000.00 0.10 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 10.33 6.89 309,900.00 0.04 206,600.00 0.02 - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 72.00 48.00 2,828,116.80 0.35 1,885,411.20 0.22 - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 72.00 48.00 2,182,608.00 0.27 1,455,072.00 0.17 - - - - - - - 0%
- Pegangan Jendela dan Ventilasi Bh 10,000.00 36.00 24.00 360,000.00 0.05 240,000.00 0.03 - - - - - - - 0%
Jendela Type J 3 (2 Unit)
8 -
- Kosen Kayu Kelas I M3 7,681,425.00 0.14 0.14 1,075,399.50 0.13 1,075,399.50 0.13 - - - - - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm M2 200,000.00 2.52 2.52 504,000.00 0.06 504,000.00 0.06 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 1.00 1.00 300,000.00 0.04 300,000.00 0.03 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 2.30 2.30 69,000.00 0.01 69,000.00 0.01 - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - - - - - 0%
- Pegangan Jendela dan Ventilasi Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - - - - - 0%
Jendela Type J 4 (2 Unit)
9
- Kosen Kayu Kelas I M3 7,681,425.00 0.08 - 614,514.00 0.08 - - - - - - - - - 0%
- Daun Jendela Kaca Uk. 50 x 126 cm M2 200,000.00 1.26 - 252,000.00 0.03 - - - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 0.50 - 150,000.00 0.02 - - - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 1.15 - 34,500.00 0.00 - - - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 8.00 - 314,235.20 0.04 - - - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 8.00 - 242,512.00 0.03 - - - - - - - - - 0%
- Pegangan Jendela dan Ventilasi Bh 10,000.00 4.00 - 40,000.00 0.01 - - - - - - - - - 0%
10 Jendela Type J 5 (2 Unit)
- Kosen Kayu Kelas I M3 7,681,425.00 0.19 0.13 1,459,470.75 0.18 972,980.50 0.11 - - - - - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm M2 200,000.00 2.88 1.92 576,000.00 0.07 384,000.00 0.04 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 1.50 1.00 450,000.00 0.06 300,000.00 0.03 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 2.76 1.84 82,800.00 0.01 55,200.00 0.01 - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 24.00 16.00 942,705.60 0.12 628,470.40 0.07 - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 24.00 16.00 727,536.00 0.09 485,024.00 0.06 - - - - - - - 0%
- Pegangan Jendela dan Ventilasi Bh 10,000.00 12.00 8.00 120,000.00 0.02 80,000.00 0.01 - - - - - - - 0%
Jendela Type J 6 (3 Unit)
11
- Kosen Kayu Kelas I M3 7,681,425.00 0.16 0.12 1,229,028.00 0.15 921,771.00 0.11 - - - - - - - 0%
- Daun Jendela Kaca Uk. 50 x 96 cm M2 200,000.00 1.92 1.44 384,000.00 0.05 288,000.00 0.03 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 1.00 0.75 300,000.00 0.04 225,000.00 0.03 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 1.84 1.38 55,200.00 0.01 41,400.00 0.00 - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 16.00 12.00 628,470.40 0.08 471,352.80 0.05 - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 16.00 12.00 485,024.00 0.06 363,768.00 0.04 - - - - - - - 0%
- Pegangan Jendela dan Ventilasi Bh 10,000.00 8.00 6.00 80,000.00 0.01 60,000.00 0.01 - - - - - - - 0%
Jendela Type J 7 (1 Unit)
12
- Kosen Kayu Kelas I M3 7,681,425.00 0.07 0.07 537,699.75 0.07 537,699.75 0.06 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 0.60 0.60 180,000.00 0.02 180,000.00 0.02 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 1.41 1.41 42,300.00 0.01 42,300.00 0.00 - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 16.00 16.00 628,470.40 0.08 628,470.40 0.07 - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 16.00 16.00 485,024.00 0.06 485,024.00 0.06 - - - - - - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 1 (2 Unit) Bh 10,000.00 8.00 8.00 80,000.00 0.01 80,000.00 0.01 - - - - - - - 0%
13
- Kosen Kayu Kelas I M3 7,681,425.00 0.04 0.04 307,257.00 0.04 307,257.00 0.04 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - - - - - 0%
- Pegangan
Ventelasi TypeJendela dan Ventilasi
V 2 (1 Unit) Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - - - - - 0%
14
- Kosen Kayu Kelas I M3 7,681,425.00 0.03 0.03 230,442.75 0.03 230,442.75 0.03 - - - - - - - 0%
- Ventilasi Kaca Uk. 50 x 50 cm M2 300,000.00 0.50 0.50 150,000.00 0.02 150,000.00 0.02 - - - - - - - 0%
- Kaca Polos Tebal 5 mm M2 30,000.00 0.29 0.29 8,700.00 0.00 8,700.00 0.00 - - - - - - - 0%
- Engsel Jendela dan Ventilasi Bh 39,279.40 4.00 4.00 157,117.60 0.02 157,117.60 0.02 - - - - - - - 0%
- Kait Angin Jendela dan Ventilasi Bh 30,314.00 4.00 4.00 121,256.00 0.02 121,256.00 0.01 - - - - - - - 0%
- Pegangan Jendela dan Ventilasi Bh 10,000.00 2.00 2.00 20,000.00 0.00 20,000.00 0.00 - - - - - - - 0%
Sub Jumlah 60,828,106.43 7.63 42,428,103.34 4.93 - - - - - -
D PEKERJAAN FINISHING/CAT -
1 Pengecatan Tembok M2 28,741.68 816.60 644.38 23,470,455.89 2.94 18,520,563.76 2.15 - - - - - - - 0%
2 Pengecatan Bidang Kayu Kosen, Pintu dan Jendela M2 50,571.18 208.39 147.93 10,538,528.20 1.32 7,480,994.66 0.87 - - - - - - - 0%
Sub Jumlah 34,008,984.09 4.26 26,001,558.42 3.02 -
JUMLAH TOTAL PEKERJAAN ARSITEKTURAL LANTAI I
275,752,089.00 34.58 149,564,023.58 17.39 -
PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1)
IV. -
A INSTALASI LANTAI I -
1 Pemasukan Arus Listrik 25 Amper Ls 3,000,000.00 1.00 - 3,000,000.00 0.38 - - - - - - - - - 0%
2 Lampu TL (1 x 20 watt) Bh 150,000.00 36.00 - 5,400,000.00 0.68 - - - - - - - - - 0%
3 Lampu PL 18 Watt Bh 150,000.00 10.00 - 1,500,000.00 0.19 - - - - - - - - - 0%
4 Saklar Tunggal 250 V, 10 A Bh 150,000.00 3.00 - 450,000.00 0.06 - - - - - - - - - 0%
5 Saklar Dua 250 V, 10 A Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - - - - - - 0%
6 Saklar Triple 250 V, 10 A Bh 150,000.00 5.00 - 750,000.00 0.09 - - - - - - - - - 0%
7 Stop Kontak Bh 150,000.00 13.00 - 1,950,000.00 0.24 - - - - - - - - - 0%
8 Panel Box Control 30 x 60 cm Unit 150,000.00 1.00 - 150,000.00 0.02 - - - - - - - - - 0%
9 Instlasi titik penerangan, instalasi termasuk kabel NYA 2 x 2,5 mm dalam
pipa PVC fitting lampu dan kelengkapan instalasi terpasang Ttk 150,000.00 46.00 - 6,900,000.00 0.87 - - - - - - - - - 0%
10 Instlasi titik stop kontak, instalasi termasuk kabel NYA 3 x 2,5 mm dalam
pipa PVC, kotak kontak dan kelengkapan instalasi terpasang Ttk 150,000.00 13.00 - 1,950,000.00 0.24 - - - - - - - - - 0%
11 Material Pembantu Lot 150,000.00 1.00 - 150,000.00 0.02 - - - - - - - - - 0%
Sub Jumlah 22,950,000.00 2.88 - - - - - - -
PEKERJAAN TESTING DAN COMMISSIONING
B -
PEKERJAAN TESTING DAN COMMISSIONING
1 Lot 200,000.00 1.00 - 200,000.00 0.03 - - - - - - - - - 0%
Sub Jumlah 1.00 200,000.00 0.03 - - - - - - -
IV. JUMLAH TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1) - 23,150,000.00 2.90 - - - - - - -
PEKERJAAN UTILITAS (LT-1)
V - -
A PEKERJAAN INSTALASI AIR BERSIH -
1 Pengadaan Pipa PVC Tipe AW 3/4" dan Accesories M 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
2 Pemasangan Intalasi Pipa Air Bersih Sampai ke titik (Sudah terma Ttk 150,000.00 4.00 4.00 600,000.00 0.08 600,000.00 0.07 - - 0%
3 Kran Air Unit 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
4 Wastafel Keramik Setara TOTO + Kaca Cermin Unit 1,200,000.00 1.00 1.00 1,200,000.00 0.15 1,200,000.00 0.14 - - 0%
Sub Jumlah 6,450,000.00 0.81 6,450,000.00 0.75 - - - - -
B PEKERJAAN INSTALASI AIR KOTOR -
1 Pengadaan Pipa PVC Tipe AW 4" dan Accesories M' 100,000.00 20.00 20.00 2,000,000.00 0.25 2,000,000.00 0.23 - - 0%
2 Pengadaan Pipa PVC Tipe AW 3" dan Accesories M' 100,000.00 45.00 45.00 4,500,000.00 0.56 4,500,000.00 0.52 - - 0%
3 Pemasangan Intalasi Pipa Air Kotor Sampai ke titik (Sudah termas Ttk 100,000.00 7.00 7.00 700,000.00 0.09 700,000.00 0.08 - - 0%
4 Closet Jongkok Setara TOTO Bh 500,000.00 3.00 3.00 1,500,000.00 0.19 1,500,000.00 0.17 - - 0%
5 Floor Drain Stainlees Steel Bh 50,000.00 3.00 3.00 150,000.00 0.02 150,000.00 0.02 - - 0%
6 Box Control Bh 500,000.00 2.00 2.00 1,000,000.00 0.13 1,000,000.00 0.12 - - 0%
7 Septictank dan Peresapan Bh 5,000,000.00 2.00 2.00 10,000,000.00 1.25 10,000,000.00 1.16 - - 0%
Sub Jumlah 19,850,000.00 2.49 19,850,000.00 2.31 - - - - -
JUMLAH TOTAL PEKERJAAN UTILITAS (LT-1) 26,300,000.00 3.30 26,300,000.00 3.06 - - - - -
JUMLAH 797,471,932.93 100.00 860,009,571.74 100.00 - 184,471,950.00 21.45 184,471,950.00 21.45
PPN 10% 79,747,193.29 86,000,957.17 18,447,195.00 18,447,195.00
JUMLAH TOTAL 876,219,126.22 946,010,528.91 202,919,145.00 202,919,145.00
DIBULATKAN 876,200,000.00 946,010,000.00 202,919,000.00 202,919,000.00
REKAPITULASI
TERMIN 2 (DUA)
PEKERJAAN : PEMBANGUNAN RUANG PONED PUSKESMAS LHOKNGA TAHAP I (DAK)
NOMOR KONTRAK ADD1 : 449.2/2935/SP-ADD/2019
TGL. KONTRAK : 24 Juni 2019
NILAI KONTRAK ADD1 : Rp. 946.010.000,-
LOKASI : KEC. LHOKNGA - KAB. ACEH BESAR
TAHUN ANGGARAN : 2019
KONRAK AWAL BOBOT ADD.I BOBOT BOBOT BOBOT TERMINJ S/D BOBOT
NO. URAIAN PEKERJAAN TERMIN LALU TERMINJ INI KET.
SEKARANG
(Rp) (%) (Rp) (%) (%) (%) (%)
I. PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 10,793,242.01 1.26 2,200,000.00 0.26 12,993,242.01 1.51
II. PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 173,678,707.99 20.19 477,737,497.45 55.55 651,416,205.45 75.75
PEKERJAAN ARSITEKTURAL LANTAI I
III. 275,752,089.00 34.58 149,564,023.58 17.39 - - 38,782,445.09 4.51 38,782,445.09 4.51
PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1)
IV. 23,150,000.00 2.90 - - - - - - - -
PEKERJAAN UTILITAS (LT-1)
V. 26,300,000.00 3.30 26,300,000.00 3.06 - - 20,900,000.00 2.43 20,900,000.00 2.43
JUMLAH TOTAL 797,471,932.93 100.00 860,009,571.74 100.00 184,471,950.00 21.45 539,619,942.54 62.75 724,091,892.54 84.20
PPN 10 % 79,747,193.29 86,000,957.17 18,447,195.00 53,961,994.25 72,409,189.25
JUMLAH DENGAN PPN 10% 876,219,126.22 946,010,528.91 202,919,145.00 593,581,936.79 796,501,081.80
DIBULATKAN 876,219,126.22 946,010,000.00 202,919,145.00 593,581,936.00 796,501,081.00
YUSRIZAL, ST MUHAJIR
Chief Inspector Direktur
Mengetahui/Menyetujui:
KUASA PENGGUNAN ANGGARAN (KPA)
DINA KESEHATAN KAB. ACEH BESAR
REKAPITULASI
TERMIN 3 (TIGA)
PEKERJAAN : PEMBANGUNAN RUANG PONED PUSKESMAS LHOKNGA TAHAP I (DAK)
NOMOR KONTRAK ADD2 : 449.2/5835/SP-ADD/2019
TGL. KONTRAK ADD2 : 27 November 2019
NILAI KONTRAK ADD2 : Rp. 946.010.000,-
LOKASI : KEC. LHOKNGA - KAB. ACEH BESAR
TAHUN ANGGARAN : 2019
KONRAK AWAL BOBOT ADD.I BOBOT BOBOT BOBOT TERMINJ S/D BOBOT
NO. URAIAN PEKERJAAN TERMIN LALU TERMINJ INI KET.
SEKARANG
(Rp) (%) (Rp) (%) (%) (%) (%)
I. PEKERJAAN PERSIAPAN 13,500,000.00 1.69 13,500,000.00 1.57 12,993,242.01 1.51 506,757.99 0.06 13,500,000.00 1.57
II. PEKERJAAN STRUKTURAL 458,769,843.93 57.53 670,645,548.16 77.98 651,416,205.45 75.75 19,229,342.72 2.24 670,645,548.16 77.98
PEKERJAAN ARSITEKTURAL LANTAI I
III. 275,752,089.00 34.58 149,564,023.58 17.39 38,782,445.09 4.51 110,781,578.49 12.88 149,564,023.58 17.39
PEKERJAAN MEKANIKAL DAN ELEKTRIKAL (LT-1)
IV. 23,150,000.00 2.90 - - - - - - - -
PEKERJAAN UTILITAS (LT-1)
V. 26,300,000.00 3.30 26,300,000.00 3.06 20,900,000.00 2.43 5,400,000.00 0.63 26,300,000.00 3.06
JUMLAH TOTAL 797,471,932.93 100.00 860,009,571.74 100.00 724,091,892.54 84.20 135,917,679.19 15.80 860,009,571.74 100.00
PPN 10 % 79,747,193.29 86,000,957.17 72,409,189.25 13,591,767.92 86,000,957.17
JUMLAH DENGAN PPN 10% 876,219,126.22 946,010,528.91 796,501,081.80 149,509,447.11 946,010,528.91
DIBULATKAN 876,219,126.22 946,010,000.00 796,501,081.00 149,509,447.00 946,010,000.00
YUSRIZAL, ST MUHAJIR
Chief Inspector Direktur
Mengetahui/Menyetujui:
KUASA PENGGUNAN ANGGARAN (KPA)
DINA KESEHATAN KAB. ACEH BESAR