PEMBANGUNAN RUANG KELAS

TK 'AISYIYAH NUR'AINI RAB

NGAMPILAN

YOGYAKARATA

HARGA TOTAL
NO JENIS PEKERJAAN VOL SAT SATUAN HARGA
Rp Rp

I PEKERJAAN PERSIAPAN
1 Pagar pengaman 25.00 m 261,116.90 6,527,922.50
2 Pembersihan lokasi 103.50 m2 16,005.00 1,656,517.50
3 bongkar bangunan lama 19.25 m2 150,000.00 2,887,500.00
4 Uitzet & Bouplank 50.50 m 82,680.40 4,175,360.20
5 Barak kerja & Gudang 10.00 M2 603,322.94 6,033,229.40

II PEKERJAAN TANAH
1 Galian pon. Foot plat 27.00 m3 90,585.00 2,445,795.00
2 Galian pon. Batu kali 36.80 m3 73,837.50 2,717,220.00
3 Urug pasir bawah pondasi 3.68 m3 206,943.00 761,550.24
4 Urug kembali galian 41.05 m3 12,101.10 496,689.65

III PEKERJAAN PASANGAN

1 Pasangan batu kali bawah footplat 1:3:10 2.70 m3 706,634.94 1,907,914.34
2 Pasangan pond batu kali 1:1/2:5 17.94 m3 706,634.94 12,677,030.82
3 Pasangan batu bata 1:5 134.99 m2 117,109.19 15,808,101.12
4 Pasangan batu bata 1:2 57.41 m2 122,456.55 7,030,230.77
5 Pasangan bata tempel 16.85 m2 308,582.10 5,200,225.52
6 pasangan roster semen 17.51 m2 242,200.00 4,240,922.00
7 Pasangan pondasi rollag 0.30 m3 1,020,471.28 306,716.93

IV PEKERJAAN BETON
1 Cor foot plat 1:2:3 4.83 m3 6,081,695.68 29,374,590.14
2 Cor kolom struktur lt 01, 1:2:3 4.32 m3 6,081,695.68 26,272,925.34
3 Cor kolom struktur lt 02, 1:2:3 2.88 m3 6,081,695.68 17,515,283.56
4 Cor sloof 20/30,1:2:3 2.82 m3 6,081,695.68 17,150,381.82
5 Cor kolom praktis 12/12,1:2:3 0.41 m3 5,240,027.27 2,122,211.05
6 Cor balok utama 30/60,1:2:3 12.49 m3 5,567,135.72 69,544,659.42
7 Cor balok anak 20/35,1:2:3 2.48 m3 5,432,317.81 13,444,986.59
8 Cor plat lantai 12 cm,1:2:3 14.58 m3 5,517,972.52 80,455,350.11
 9 Cor listplank 8 cm,1:2:3 1.03 m3 6,709,142.08 6,936,716.18
10 Cor ring balk 15/20 1:2:3 0.27 m3 4,834,301.41 1,305,261.38
11 Waterproofing membran 87.85 m2 77,500.00 6,808,375.00
12 Balok latei 12/12, 1:2:3 0.29 m3 4,834,301.41 1,425,998.06
13 Plat tangga 12 cm,1:2:3 1.47 m3 5,663,660.36 8,318,784.34
14 Balok tangga 20/35,1:2:3 1.34 m3 5,432,317.81 7,284,738.19

V PEKERJAAN PLESTERAN
1 Plesteran 1:2 161.72 m2 60,433.23 9,773,261.96
2 Plesteran 1:1/2:5 269.97 m2 58,142.26 15,696,782.22
3 Sponengan 668.88 m 19,820.13 13,257,288.55
4 acian 431.69 m2 35,310.00 15,243,044.52

VI PEKERJAAN LANTAI
1 Keramik 40/40 147.25 m2 242,308.55 35,679,933.99
2 Keramik 20/25 dinding kamar mandi 32.85 m2 269,396.49 8,849,674.70
3 List border 8/20 15.50 m 27,980.00 433,690.00
4 Keramik 20/20 9.25 m2 193,868.00 1,793,279.00
7 Keramik tangga 40/40 14.51 m2 242,308.55 3,515,897.06
8 Stepnoising 46.80 m 78,597.53 3,678,364.40

VII PEKERJAAN KAYU DAN ALUMINIUM

1 Kosen pintu & jendela 6/12, bangkirai 0.04 m3 13,898,775.00 540,384.37
2 Daun pintu panil kaca 2.40 m2 976,596.00 2,343,830.40
3 Pintu km/wc 4.00 bh 850,000.00 3,400,000.00

VIII PEKERJAAN PENUTUP ATAP & PLAFOND

1 Rangka baja ringan 82.97 m2 135,000.00 11,200,950.00
2 plafon gipsum 62.50 m2 120,000.00 7,500,000.00
3 center gipsum 2.00 bh 55,000.00 110,000.00
4 List gipsum 155.00 m 41,290.00 6,399,950.00
5 wuwung metal zyncalume 9.00 m 95,000.00 855,000.00
5 lapisan aluminium foil 82.97 m2 30,849.50 2,559,583.02
6 Genteng Metal Zyncalume 82.97 m2 97,427.00 8,083,518.19

IX PENGGANTUNG & PENGUNCI

1 Engsel pintu 2.00 bh 12,450.00 24,900.00
2 slot kunci pintu 1.00 bh 185,000.00 185,000.00
3 Grendel pintu 8" 2.00 bh 22,500.00 45,000.00
4 Selot pintu 2.00 bh 387,000.00 774,000.00

X PEKERJAAN LISTRIK
1 Titik lampu 20.00 ttk 260,403.00 5,208,060.00
2 stop kontak 4.00 ttk 281,853.00 1,127,412.00
 3 saklar tunggal 2.00 bh 140,000.00 280,000.00
4 saklar ganda 7.00 bh 98,000.00 686,000.00
5 box meteran 1.00 bh 85,000.00 85,000.00
6 box panel mcb 2.00 bh 85,000.00 170,000.00
7 lampu LED 16w 14.00 m 8,500.00 119,000.00
8 mcb 1 phase 16a 3.00 bh 75,000.00 225,000.00
9 Kabel NYM 3 x 2.5 mm2 20.00 m 15,600.00 312,000.00
10 Lampu LED 9w 4.00 unit 75,000.00 300,000.00

XI PEKERJAAN SANITARY
1 Kran air 4.00 bh 45,000.00 180,000.00
2 Closet jongkok 4.00 bh 85,265.00 341,060.00
3 Tempat sabun 4.00 bh 45,000.00 180,000.00
4 pompa air shimizu jet pump 1.00 bh 2,400,000.00 2,400,000.00
5 tanki air pinguin 500 l 1.00 bh 970,000.00 970,000.00
6 Clean out / Floor drain 4.00 bh 45,000.00 180,000.00
7 Pipa 1/2" 20.00 m 27,010.00 540,200.00
8 Pipa 3/4" 32.00 m 30,870.00 987,840.00
9 Pipa 3" 46.50 m 100,650.00 4,680,225.00
10 Pipa 4" 14.00 m 124,560.00 1,743,840.00
11 Septick tank 1.00 ls 4,500,000.00 4,500,000.00
12 Sumur peresapan air kotor 1.00 bh 1,250,000.00 1,250,000.00
13 Bak kontrol air kotor 1.00 bh 256,500.00 256,500.00

XII PEKERJAAN BESI & KACA

1 Kaca bening 5mm 2.88 m2 85,600.00 246,528.00
2 Angkur Pintu & Jendela 8.00 bh 6,700.00 53,600.00
3 Baut 1.00 kg 6,700.00 6,700.00
4 railing tangga besi hollow 22.00 m 700,000.00 15,400,000.00
5 roster kelas besi hollow 24.12 m2 1,450,000.00 34,974,000.00
6 roster kelas belakang 11.10 m2 700,000.00 7,770,000.00
7 listplank motif grc 1.95 m2 500,000.00 975,000.00
8 tulisan bahan kayu finishing cat putih 20.00 bh 40,000.00 800,000.00

XIII PEKERJAAN CAT

1 Cat plafond 171.75 m2 20,707.50 3,556,513.13
2 Cat tembok 598.85 m2 20,707.50 12,400,624.25
4 Cat kayu 5.20 m2 29,112.60 151,385.52

PEKERJAAN FISIK 617,833,007.40

JUMLAH TOTAL (DIBULATKAN)

total luas bangunan 158.10 m2 harga per m2
Pemilik TK 'AISYIYAH NUR'AINI

Lokasi NGAMPILAN YOGYAKARTA

No. Dok 01/IJO.01-28/2019

SUB
% JUMLAH
Rp

1.06%
0.27%
0.47%
0.68%
0.98% 21,280,529.60

0.40%
0.44%
0.12%
0.08% 6,421,254.89

0.31%
2.05%
2.56%
1.14%
0.84%
0.69%
0.05% 47,171,141.49

4.75%
4.25%
2.83%
2.78%
0.34%
11.26%
2.18%
13.02%
1.12%
0.21%
1.10%
0.23%
1.35%
1.18% 287,960,261.14

1.58%
2.54%
2.15%
2.47% 53,970,377.25

5.78%
1.43%
0.07%
0.29%
0.57%
0.60% 53,950,839.15

0.09%
0.38%
0.55% 6,284,214.77

1.81%
1.21%
0.02%
1.04%
0.14%
0.41%
1.31% 36,709,001.21

0.00%
0.03%
0.01%
0.13% 1,028,900.00

0.84%
0.18%
 0.05%
0.11%
0.01%
0.03%
0.02%
0.04%
0.05%
0.05% 8,512,472.00

0.03%
0.06%
0.03%
0.39%
0.16%
0.03%
0.09%
0.16%
0.76%
0.28%
0.73%
0.20%
0.04% 18,209,665.00

0.04%
0.01%
0.00%
2.49%
5.66%
1.26%
0.16%
0.13% 60,225,828.00

0.58%
2.01%
0.02% 16,108,522.90

100.00% Rp 617,833,007.40

Rp 617,000,000.00
Rp 3,907,862.16
Yogyakarta, Januari 2018

Perencana

Ardiyana Kuswindarto, ST
Yogyakarta, Januari 2018
Perencana

Ardiyana Kuswindarto, ST