1 PEKERJAAN LANTAI 1
A PEKERJAAN PERSIAPAN Rp 98,772,600.00 Rp 87,772,600.00 Rp 87,772,600.00 Rp - 0.889
II LANTAI DUA
H PEKERJAAN PAGAR BESI PER 15 m TINGGI = 1.2 m Rp 253,299,485.00 Rp 158,400,000.00 Rp 158,400,000.00 Rp - 0.625
I LANTAI SATU
A PEKERJAAN PERSIAPAN
1 Mobilisasi/Demobilisasi Ls 1.00 5,000,000.00 5,000,000.00 3,000,000.00 3,000,000.00 3,000,000.00
2 Pembersihan lahan ls 1.00 5,000,000.00 5,000,000.00 3,000,000.00 3,000,000.00 3,000,000.00
3 Pek.Pengukuran dan pasang bouwplannk m2 50.00 43,700.00 2,185,000.00 43,700.00 2,185,000.00 43,700.00
4 Pembuatan bedeng buruh m2 16.00 726,100.00 11,617,600.00 726,100.00 11,617,600.00 726,100.00
5 Pembuatan Gudang bahan m2 16.00 726,100.00 11,617,600.00 726,100.00 11,617,600.00 726,100.00
6 Papan Nama Proyek Uk. 60x90 cm Digital Printing bh 1.00 500,000.00 500,000.00 500,000.00 500,000.00 500,000.00
7 Pagar pengaman Proyek m' 150.00 233,400.00 35,010,000.00 233,400.00 35,010,000.00 233,400.00
8 Pek.Direksikeet m2 12.00 945,200.00 11,342,400.00 945,200.00 11,342,400.00 945,200.00
9 Listrik dan Air Kerja bln 1.00 5,000,000.00 5,000,000.00 3,000,000.00 3,000,000.00 3,000,000.00
10 Foto dokumentasi,administrasi an pelaporan ls 1.00 1,500,000.00 1,500,000.00 1,000,000.00 1,000,000.00 1,000,000.00
11 As-Built Drawing ls 1.00 2,500,000.00 2,500,000.00 2,500,000.00 2,500,000.00 2,500,000.00
12 Pengujian tanah dengan sondir 3 titik ttk 3.00 2,500,000.00 7,500,000.00 1,000,000.00 3,000,000.00 1,000,000.00
TOTAL A 98,772,600.00 87,772,600.00
C PEKERJAAN BETON
1 Sloof beton 20/30 readymix k-225
a. Cor Beton ReadyMix K225 m3 15.35 1,397,000.00 21,450,376.20 1,397,000.00 21,450,376.20 1,397,000.00
b. Pembesian besi polos dan ulir kg 3,627.95 13,500.00 48,977,335.35 13,500.00 48,977,335.35 13,500.00
c. Bekesting Sloof m2 153.55 126,600.00 19,438,923.60 126,600.00 19,438,923.60 126,600.00
2 Sloof beton Ready mix SL2 15/20 - K.225
a. Cor Beton ReadyMix K225 m3 1.73 1,397,000.00 2,418,626.10 1,397,000.00 2,418,626.10 1,397,000.00
b. Pembesian besi polos dan ulir kg 553.25 13,500.00 7,468,828.20 13,500.00 7,468,828.20 13,500.00
c. Bekesting Sloof m2 23.08 126,600.00 2,922,434.40 126,600.00 2,922,434.40 126,600.00
3 Kolom Praktis 15 x 15 m' 149 78,700.00 11,734,170.00 78,700.00 11,734,170.00 78,700.00
4 Kolom 30 x 30
a. Cor Beton ReadyMix K225 m3 14.06 1,397,000.00 19,639,026.00 1,397,000.00 19,639,026.00 1,397,000.00
b. Pembesian besi polos dan ulir kg 2,801.19 13,500.00 37,816,020.00 13,500.00 37,816,020.00 13,500.00
c. Bekesting Kolom m2 187.44 237,800.00 44,573,232.00 237,800.00 44,573,232.00 237,800.00
5 Lantai kerja bawah lantai dasar, Beton B0 Besi Wermest 1 Lapis m=6
a. Cor Beton ReadyMix K225 m3 55.29 1,397,000.00 77,245,941.52 1,397,000.00 77,245,941.52 1,397,000.00
b. Pembesian besi polos dan ulir kg 909.67 10,700.00 9,733,512.44 10,700.00 9,733,512.44 10,700.00
6 Meja beton
a. Cor Beton ReadyMix K225 m3 0.282 1,119,100.00 315,586.20 1,119,100.00 315,586.20 1,119,100.00
b. Pembesian besi M6 kg 8.6574 10,700.00 92,634.18 10,700.00 92,634.18 10,700.00
c. Bekesting Plat m2 2.82 148,630.48 419,137.96 148,630.48 419,137.95 148,630.48
7 Balok Beton readymix k-225 Uk : 20/40
a. Cor Beton ReadyMix K225 m3 8.06 1,397,000.00 11,265,408.00 1,397,000.00 11,265,408.00 1,397,000.00
b. Pembesian besi polos dan ulir kg 1,512.34 13,500.00 20,416,536.00 13,500.00 20,416,536.00 13,500.00
c. Bekesting Balok m2 100.80 240,300.00 24,222,240.00 240,300.00 24,222,240.00 240,300.00
8 Balok Beton readymix k-225 Uk : 15/25
a. Cor Beton ReadyMix K225 m3 1.96 1,397,000.00 2,734,627.50 1,397,000.00 2,734,627.50 1,397,000.00
b. Pembesian besi polos dan ulir kg 522.00 13,500.00 7,047,000.00 13,500.00 7,047,000.00 13,500.00
c. Bekesting Balok m2 33.93 240,300.00 8,153,379.00 240,300.00 8,153,379.00 240,300.00
9 Ring Balok 20/30 m3 10.21 - - - - -
a. Cor Beton ReadyMix K225 m3 6.36 1,397,000.00 8,880,729.00 1,397,000.00 8,880,729.00 1,397,000.00
b. Pembesian besi polos dan ulir kg 1,502.02 13,500.00 20,277,240.75 13,500.00 20,277,240.75 13,500.00
c. Bekesting Ring Balok m2 84.76 240,300.00 20,367,828.00 240,300.00 20,367,828.00 240,300.00
10 Ring Balok 15/25
a. Cor Beton ReadyMix K225 m3 3.09 1,397,000.00 4,316,730.00 1,397,000.00 4,316,730.00 1,397,000.00
b. Pembesian besi polos dan ulir kg 824.00 13,500.00 11,124,000.00 13,500.00 11,124,000.00 13,500.00
c. Bekesting Ring Balok m2 53.56 240,300.00 12,870,468.00 240,300.00 12,870,468.00 240,300.00
11 Plat Beton t=12 readymix k-225 elv.3,53
Beton Besi Wermest 2 Lapis m=8
a. Cor Beton ReadyMix K225 m3 15.57 1,397,000.00 21,755,061.90 1,397,000.00 21,755,061.90 1,397,000.00
b. Pembesian besi M8 kg 1,372.34 13,500.00 18,526,552.88 13,500.00 18,526,552.88 13,500.00
c. Bekesting Plat m2 129.77 339,700.00 44,083,718.25 339,700.00 44,083,718.25 339,700.00
TOTAL C 540,287,303.43 540,287,303.42
D PEKERJAAN TANGGA
E PEKERJAAN PASANGAN
1 Dinding bata 1:4 m2 915.84 96,700.00 88,562,114.80 96,700.00 88,562,114.80 96,700.00
2 Plesteran tebal 20mm, ad 1:4 m2 1,831.69 65,600.00 120,158,732.80 65,600.00 120,158,732.80 65,600.00
3 Acian Dinding m2 1,831.69 28,500.00 52,203,108.00 28,500.00 52,203,108.00 28,500.00
4 Lantai keramik 40x40 polos m2 29.00 138,700.00 4,022,300.00 138,700.00 4,022,300.00 138,700.00
5 Lantai Granito Tile 60x60 polos m2 468.00 547,400.00 256,183,200.00 547,400.00 256,183,200.00 547,400.00
TOTAL E 521,129,455.60 521,129,455.60
F PEKERJAAN PLAFOND
1 Plafond Gypsum + rangka hollow m2 502.00 149,400.00 74,998,800.00 149,400.00 74,998,800.00 149,400.00
2 list plafond m' 296.00 18,200.00 5,387,200.00 18,200.00 5,387,200.00 18,200.00
3 Plafond GRC + rangka hollow m2 25.00 87,700.00 2,192,500.00 87,700.00 2,192,500.00 87,700.00
4 list plafond GRC m' 32.00 18,200.00 582,400.00 18,200.00 582,400.00 18,200.00
TOTAL F 83,160,900.00 83,160,900.00
G PENGECATAN
1 Pengecatan dinding Interior m2 1,640.44 39,500.00 64,797,301.00 39,500.00 64,797,301.00 39,500.00
2 Pengecatan dinding Exterior m2 191.25 58,400.00 11,169,000.00 58,400.00 11,169,000.00 58,400.00
3 Pengecatan plafond m2 502.00 13,000.00 6,526,000.00 13,000.00 6,526,000.00 13,000.00
4 Pengecatan list plafond m1 296.00 1,300.00 384,800.00 1,300.00 384,800.00 1,300.00
TOTAL G 82,877,101.00 82,877,101.00
- Type J5 unit
- BV1 unit 5.00 354,800.00 1,774,000.00 354,800.00 1,774,000.00 354,800.00
- BV2 unit 1.00 1,064,600.00 1,064,600.00 1,064,600.00 1,064,600.00 1,064,600.00
2 Kusen Pintu + Bouvenlight+ Daun Pintu + aksesoris , alumunium Coated Coklat
- Type P1 unit 1.00 1,416,300.00 1,416,300.00 1,416,300.00 1,416,300.00 1,416,300.00
- Type P2 unit 1.00 1,781,600.00 1,781,600.00 1,781,600.00 1,781,600.00 1,781,600.00
- Type P3 unit 10.00 1,196,300.00 11,963,000.00 1,196,300.00 11,963,000.00 1,196,300.00
- Type P5 /PT unit 5.00 1,265,700.00 6,328,500.00 1,265,700.00 6,328,500.00 1,265,700.00
TOTAL H 66,020,600.00 66,020,600.00
J INSTALASI LISTRIK
1 Instalasi titik lampu ttk 37.00 182,000.00 6,734,000.00 182,000.00 6,734,000.00 182,000.00
2 Instalasi AC ttk 6.00 182,000.00 1,092,000.00 182,000.00 1,092,000.00 182,000.00
3 Instalasi Drain AC ttk 6.00 150,000.00 900,000.00 150,000.00 900,000.00 150,000.00
4 Stop kontak AC ttk 6.00 92,000.00 552,000.00 92,000.00 552,000.00 92,000.00
5 Instalasi telepon ttk 4.00 182,000.00 728,000.00 182,000.00 728,000.00 182,000.00
6 Inlet telepon ttk 4.00 182,000.00 728,000.00 182,000.00 728,000.00 182,000.00
7 Lampu TL Unit 20.00 373,750.00 7,475,000.00 373,750.00 7,475,000.00 373,750.00
8 Lampu SL Unit 16.00 218,390.00 3,494,240.00 218,390.00 3,494,240.00 218,390.00
9 Instalasi titik stop kontak ttk 17.00 182,000.00 3,094,000.00 182,000.00 3,094,000.00 182,000.00
10 Instalasi titik saklar ttk 20.00 182,000.00 3,640,000.00 182,000.00 3,640,000.00 182,000.00
11 Saklar Tunggal ttk 5.00 37,400.00 187,000.00 37,400.00 187,000.00 37,400.00
12 Stop kontak ttk 13.00 70,200.00 912,600.00 70,200.00 912,600.00 70,200.00
13 Penyambungan daya listrik permanen ls 1.00 12,000,000.00 12,000,000.00 12,000,000.00 12,000,000.00 12,000,000.00
14 Saklar seri ttk 15.00 44,900.00 673,500.00 44,900.00 673,500.00 44,900.00
15 Panel Group Set 1.00 6,807,000.00 6,807,000.00 6,807,000.00 6,807,000.00 6,807,000.00
TOTAL J 49,017,340.00 49,017,340.00
K CANOPY
1 Pondasi Telapak
a. Cor Beton ReadyMix K225 m3 0.29 1,119,100.00 322,300.80 1,119,100.00 322,300.80 1,119,100.00
b. Pembesian besi polos dan ulir kg 56.58 13,500.00 763,776.00 13,500.00 763,776.00 13,500.00
c. Bekesting Pondasi m2 1.92 119,900.00 230,208.00 119,900.00 230,208.00 119,900.00
2 Galian tanah pondasi telapak m3 1.15 55,300.00 63,705.60 55,300.00 63,705.60 55,300.00
3 Pasir urug bawah pondasi t t = 10 cm m3 0.14 196,300.00 28,267.20 196,300.00 28,267.20 196,300.00
4 Lantai kerja 5 cm m3 0.07 925,500.00 66,636.00 925,500.00 66,636.00 925,500.00
5 Urugan tanah kembali m3 0.81 39,700.00 32,014.08 39,700.00 32,014.08 39,700.00
6 Penutup Canopy + rangka m2 20.00 450,000.00 9,000,000.00 400,000.00 8,000,000.00 400,000.00
TOTAL K 10,506,907.68 9,506,907.68
L PEKERJAAN ATAP
1 Kuda-kuda Rangka atap baja ringan zincalume C.75.0,75mm (terpasang) m2 619.880 188,800.00 117,033,344.00 181,248.00 112,352,010.24 181,248.00
2 Penutup Atap Lengkung Zincaolume Galvalum tebal 3,5 mm m2 619.880 85,000.00 52,689,800.00 81,600.00 50,582,208.00 81,600.00
3 Alumunium Foil (peredam Panas) m2 619.88 22,900.00 14,195,252.00 22,900.00 14,195,252.00 22,900.00
4 Pasang Talang m1 18.00 250,000.00 4,500,000.00 115,000.00 2,070,000.00 115,000.00
5 Lispank Grc t= 30 cm m1 79.60 87,700.00 6,980,920.00 87,700.00 6,980,920.00 87,700.00
TOTAL L 195,399,316.00 186,180,390.24
II LANTAI DUA
A PEKERJAAN BETON
1 Kolom Beton readymix :30x30 k-225
a. Cor Beton ReadyMix K225 m3 7.03 1,397,000.00 9,819,513.00 1,397,000.00 9,819,513.00 1,397,000.00
b. Pembesian besi polos dan ulir kg 1,400.59 13,500.00 18,908,010.00 13,500.00 18,908,010.00 13,500.00
c. Bekesting kolom m2 93.72 237,800.00 22,286,616.00 237,800.00 22,286,616.00 237,800.00
2 Ring Balok Beton readymix : 15x20 k-225
a. Cor Beton ReadyMix K225 m3 4.48 1,397,000.00 6,261,354.00 1,397,000.00 6,261,354.00 1,397,000.00
b. Pembesian besi polos dan ulir kg 1,059.00 13,500.00 14,296,459.50 13,500.00 14,296,459.50 13,500.00
c. Bekesting Ring Balok m2 59.76 240,300.00 14,360,328.00 240,300.00 14,360,328.00 240,300.00
3 Kolom Praktis 15 x 15 m' 21.30 78,700.00 1,676,310.00 78,700.00 1,676,310.00 78,700.00
4 Plat dak Beton t=12 readymix k-225 elv.7,5
Beton Besi Wermest 2 Lapis m=8
a. Cor Beton ReadyMix K225 m3 9.55 1,397,000.00 13,344,982.20 1,397,000.00 13,344,982.20 1,397,000.00
b. Pembesian besi M8 kg 867.69 13,500.00 11,713,875.75 13,500.00 11,713,875.75 13,500.00
c. Bekesting Plat m2 79.61 339,700.00 27,041,818.50 339,700.00 27,041,818.50 339,700.00
5 Plat Beton Dak t=12 readymix k-225, elv.8,5
a. Cor Beton ReadyMix K225 m3 8.51 1,397,000.00 11,885,676.00 1,397,000.00 11,885,676.00 1,397,000.00
b. Pembesian besi M8 kg 772.81 13,500.00 10,432,935.00 13,500.00 10,432,935.00 13,500.00
c. Bekesting Plat m2 70.90 339,700.00 24,084,730.00 339,700.00 24,084,730.00 339,700.00
TOTAL A 186,112,607.95 186,112,607.95
B PEKERJAAN PASANGAN
1 Dinding bata 1:4 m2 69.90 96,700.00 6,759,184.95 96,700.00 6,759,184.95 96,700.00
2 Plesteran tebal 20mm, ad 1:4 m2 139.80 65,600.00 9,170,683.20 65,600.00 9,170,683.20 65,600.00
C PEKERJAAN PLAFOND
1 Plafond Gypsum + rangka hollow m2 139.80 149,400.00 20,885,671.80 149,400.00 20,885,671.80 149,400.00
2 list plafond m' 112.75 18,200.00 2,052,050.00 18,200.00 2,052,050.00 18,200.00
TOTAL C 22,937,721.80 22,937,721.80
D PEKERJAAN PENGECATAN
1 Pengecatan dinding Interior m2 69.90 39,500.00 2,760,990.75 39,500.00 2,760,990.75 39,500.00
2 Pengecatan dinding Exterior m2 69.90 58,400.00 4,082,072.40 58,400.00 4,082,072.40 58,400.00
3 Pengecatan list plafond m'
4 Pengecatan plafond m2 139.80 13,000.00 1,817,361.00 13,000.00 1,817,361.00 13,000.00
TOTAL D 8,660,424.15 8,660,424.15
F INSTALASI LISTRIK
1 Instalasi titik lampu ttk 20.00 182,000.00 3,640,000.00 182,000.00 3,640,000.00 182,000.00
2 Instalasi AC ttk 4.00 182,000.00 728,000.00 182,000.00 728,000.00 182,000.00
3 Instalasi Drain AC ttk 4.00 150,000.00 600,000.00 150,000.00 600,000.00 150,000.00
4 Stop kontak AC ttk 4.00 92,000.00 368,000.00 92,000.00 368,000.00 92,000.00
5 Lampu TL Unit 14.00 373,750.00 5,232,500.00 373,750.00 5,232,500.00 373,750.00
6 Lampu SL Unit 7.00 218,390.00 1,528,730.00 218,390.00 1,528,730.00 218,390.00
7 Instalasi titik stop kontak ttk 6.00 182,000.00 1,092,000.00 182,000.00 1,092,000.00 182,000.00
8 Instalasi titik saklar ttk 5.00 182,000.00 910,000.00 182,000.00 910,000.00 182,000.00
9 Saklar Tunggal ttk 2.00 37,400.00 74,800.00 37,400.00 74,800.00 37,400.00
10 Stop kontak ttk 6.00 70,200.00 421,200.00 70,200.00 421,200.00 70,200.00
11 Saklar seri ttk 3.00 44,900.00 134,700.00 44,900.00 134,700.00 44,900.00
TOTAL F 14,729,930.00 14,729,930.00
G LAIN-LAIN
1 Galian tanah untuk saluran m3 61.94 55,300.00 3,425,019.33 55,300.00 3,425,019.33 55,300.00
2 Pasir urug bawah pondasi rolaag t = 10 cm m3 2.86 196,300.00 561,133.37 196,300.00 561,133.37 196,300.00
3 Pasang Batu Kali ,saluran h = 60 cm Ad : 1 :3 m2 57.17 816,800.00 46,697,272.80 816,800.00 46,697,272.80 816,800.00
4 Pasang buis beton u 20 m' 95.29 450,000.00 42,878,250.00 415,000.00 39,543,275.00 415,000.00
5 Bak kontrol + tutup : 60 x 60 bh 10.00 450,000.00 4,500,000.00 - - -
6 Urugan tanah kembali galian saluran m3 24.77 39,700.00 983,531.77 39,700.00 983,531.77 39,700.00
1 Tanki air 1000 ltr + instalasi + tower set 1.00 1,500,000.00 1,500,000.00 1,500,000.00 1,500,000.00 1,500,000.00
2 Bor sumur dengan Cashing ttk 1.00 6,600,000.00 6,600,000.00 6,600,000.00 6,600,000.00 6,600,000.00
Pek. Pompa Listrik Jet Pump Setara Sanyo Type PDH-255DJPD, daya hisap 27 m,
3 unit 1.00 5,000,000.00 5,000,000.00 5,000,000.00 5,000,000.00 5,000,000.00
daya pancar 12 m (+instalasi)
10 Instalasi Penangkal Petir + Grounding ls 1.00 8,000,000.00 8,000,000.00 6,000,000.00 6,000,000.00 6,000,000.00
11 Waterproofing atap canopy m2 202.10 55,000.00 11,115,500.00 52,000.00 10,509,200.00 52,000.00
12 Pas. Paving t=8cm K-300 m2 923.28 139,400.00 128,704,890.47 139,400.00 128,704,890.47 139,400.00
13 Pek. Kanstein Jepit 10.20.40 K-300, warna abu-abu m' 210.00 71,100.00 14,931,000.00 71,100.00 14,931,000.00 71,100.00
14 Urugan Sirtu t=10 cm m3 73.71 196,300.00 14,469,698.97 196,300.00 14,469,698.97 196,300.00
15 Abu batu m3 36.86 248,000.00 9,140,309.08 180,645.00 6,657,867.47 180,645.00
- - - - -
JUMLAH G 298,506,605.78 289,732,889.18
I
AS
RASIO
IK
TERHADAP HPS
IF
TOTAL ( Rp )
AR
KL
3,000,000.00 0.60
3,000,000.00 0.60
2,185,000.00 1.00
11,617,600.00 1.00
11,617,600.00 1.00
500,000.00 1.00
35,010,000.00 1.00
11,342,400.00 1.00
3,000,000.00 0.60
1,000,000.00 0.67
2,500,000.00 1.00
3,000,000.00 0.40
87,772,600.00 0.89
1,167,936.00 1.00
276,390.40 1.00
651,552.00 1.00
314,518,445.13 1.00
586,924.80 1.00
3,932,837.84 1.00
1,642,412.66 1.00
54,672,344.64 1.00
847,018.06 1.00
276,390.40 1.00
651,552.00 1.00
7,867,904.00 1.00
18,162,144.00 1.00
3,376,384.00 1.00
5,255,514.00 1.00
7,468,828.20 1.00
7,728,980.69 1.00
429,083,558.81 1.00
I
AS
RASIO
IK
TERHADAP HPS
IF
TOTAL ( Rp )
AR
KL
21,450,376.20 1.00
48,977,335.35 1.00
19,438,923.60 1.00
2,418,626.10 1.00
7,468,828.20 1.00
2,922,434.40 1.00
11,734,170.00 1.00
19,639,026.00 1.00
37,816,020.00 1.00
44,573,232.00 1.00
77,245,941.52 1.00
9,733,512.44 1.00
315,586.20 1.00
92,634.18 1.00
419,137.95 1.00
11,265,408.00 1.00
20,416,536.00 1.00
24,222,240.00 1.00
2,734,627.50 1.00
7,047,000.00 1.00
8,153,379.00 1.00
-
8,880,729.00 1.00
20,277,240.75 1.00
20,367,828.00 1.00
4,316,730.00 1.00
11,124,000.00 1.00
12,870,468.00 1.00
21,755,061.90 1.00
18,526,552.88 1.00
44,083,718.25 1.00
540,287,303.42 1.00
I
AS
RASIO
IK
TERHADAP HPS
IF
TOTAL ( Rp )
AR
KL
28,267.20 1.00
66,636.00 1.00
-
536,448.00 1.00
412,776.00 1.00
191,840.00 1.00
-
335,280.00 1.00
607,635.00 1.00
720,900.00 1.00
5,186,362.50 1.00
1,942,380.00 1.00
4,484,040.00 1.00
1,183,866.75 1.00
736,560.00 1.00
8,294,300.00 1.00
24,727,291.45 1.00
88,562,114.80 1.00
120,158,732.80 1.00
52,203,108.00 1.00
4,022,300.00 1.00
256,183,200.00 1.00
521,129,455.60 1.00
74,998,800.00 1.00
5,387,200.00 1.00
2,192,500.00 1.00
582,400.00 1.00
83,160,900.00 1.00
64,797,301.00 1.00
11,169,000.00 1.00
6,526,000.00 1.00
384,800.00 1.00
82,877,101.00 1.00
3,386,200.00 1.00
38,306,400.00 1.00
I
AS
RASIO
IK
TERHADAP HPS
IF
TOTAL ( Rp )
AR
KL
1,774,000.00 1.00
1,064,600.00 1.00
1,416,300.00 1.00
1,781,600.00 1.00
11,963,000.00 1.00
6,328,500.00 1.00
66,020,600.00 1.00
11,114,800.00 1.00
6,755,000.00 1.00
10,697,200.00 1.00
1,428,000.00 1.00
538,300.00 1.00
616,200.00 1.00
451,500.00 1.00
3,682,287.38 1.00
8,838,464.25 1.00
1,000,000.00 0.67
6,534,100.00 1.00
2,294,500.00 1.00
7,837,148.80 1.00
6,757,500.00 1.00
1,302,041.36 1.00
69,847,041.79 0.99
6,734,000.00 1.00
1,092,000.00 1.00
900,000.00 1.00
552,000.00 1.00
728,000.00 1.00
728,000.00 1.00
7,475,000.00 1.00
3,494,240.00 1.00
3,094,000.00 1.00
3,640,000.00 1.00
187,000.00 1.00
912,600.00 1.00
12,000,000.00 1.00
673,500.00 1.00
6,807,000.00 1.00
49,017,340.00 1.00
I
AS
RASIO
IK
TERHADAP HPS
IF
TOTAL ( Rp )
AR
KL
322,300.80 1.00
763,776.00 1.00
230,208.00 1.00
63,705.60 1.00
28,267.20 1.00
66,636.00 1.00
32,014.08 1.00
8,000,000.00 0.89
9,506,907.68 0.90
112,352,010.24 0.96
50,582,208.00 0.96
14,195,252.00 1.00
2,070,000.00 0.46
6,980,920.00 1.00
186,180,390.24 0.95
9,819,513.00 1.00
18,908,010.00 1.00
22,286,616.00 1.00
6,261,354.00 1.00
14,296,459.50 1.00
14,360,328.00 1.00
1,676,310.00 1.00
13,344,982.20 1.00
11,713,875.75 1.00
27,041,818.50 1.00
11,885,676.00 1.00
10,432,935.00 1.00
24,084,730.00 1.00
186,112,607.95 1.00
6,759,184.95 1.00
9,170,683.20 1.00
I
AS
RASIO
IK
TERHADAP HPS
IF
TOTAL ( Rp )
AR
KL
3,984,214.50 1.00
65,688,000.00 1.00
85,602,082.65 1.00
20,885,671.80 1.00
2,052,050.00 1.00
22,937,721.80 1.00
2,760,990.75 1.00
4,082,072.40 1.00
1,817,361.00 1.00
8,660,424.15 1.00
2,245,100.00 1.00
6,772,400.00 1.00
10,158,600.00 1.00
9,576,600.00 1.00
1,693,100.00 1.00
16,676,000.00 1.00
25,383,200.00 1.00
19,207,400.00 0.99
2,810,800.00 1.00
1,781,600.00 1.00
96,304,800.00 1.00
3,640,000.00 1.00
728,000.00 1.00
600,000.00 1.00
368,000.00 1.00
5,232,500.00 1.00
1,528,730.00 1.00
1,092,000.00 1.00
910,000.00 1.00
74,800.00 1.00
421,200.00 1.00
134,700.00 1.00
14,729,930.00 1.00
I
AS
RASIO
IK
TERHADAP HPS
IF
TOTAL ( Rp )
AR
KL
3,425,019.33 1.00
561,133.37 1.00
46,697,272.80 1.00
39,543,275.00 0.92
- -
983,531.77 1.00
1,500,000.00 1.00
6,600,000.00 1.00
5,000,000.00 1.00
6,000,000.00 0.75
10,509,200.00 0.95
128,704,890.47 1.00
14,931,000.00 1.00
14,469,698.97 1.00
6,657,867.47 0.73
-
285,582,889.18 0.96
131,100.00 1.00
348,390.00 1.00
83,370.00 1.00
103,057.50 1.00
2,450,400.00 1.00
553,356.00 1.00
11,805,000.00 1.00
773,600.00 1.00
1,590,800.00 1.00
600,000.00 0.69
5,658,000.00 1.00
957,875.00 1.00
25,054,948.50 0.99
1,056,000.00 0.63
158,400,000.00 0.63
I
AS
RASIO
IK
TERHADAP HPS
IF
TOTAL ( Rp )
AR
KL
……………………………
Pekerjaan :
Waktu Pelaksanaan :
Pagu : Rp.
Bahan Kaca
61 Kaca Polos t=5mm m2 130,600.00
62 Sealent Kaca tube 9,000.00
Bahan Perpipaan
69 Pipa Listrik PVC dia 5/4" btg 12,000.00
70 Pipa PVC wavin dia.1/2" m1 4,750.00
71 Pipa PVC wavin dia.1 1/2" m1 6,250.00
72 Pipa PVC wavin dia.3" m1 35,000.00
73 Pipa PVC wavin dia.4" m1 57,500.00
Bahan Sanitair
74 floor drain stainless steel bh 55,200.00
75 Kran Wastafel 1/2" bh 60,000.00
76 Wastafel lengkap Hung Lavatory ex. TOTO unit 764,000.00
77 Closet duduk warna Ex. TOTO lengkap unit 2,100,000.00
78 Urinoir lengkap Ex. TOTO warna standar unit 1,752,000.00
79 Penyekat urinoir Ex. TOTO bh 418,000.00
Bahan Elektrikal
83 Kabel NYM 3x2,5 setara Eterna m' 10,600.00
84 Saklar Broco tunggal standar bh 32,600.00
85 Saklar Broco seri standar bh 39,350.00
86 Stop kontak Ex. Broco standar bh 62,400.00
87 Lampu neon TL 18 watt unit 373,750.00
88 Lampu neon SL 36 watt unit 218,390.00
89 Terminal Kabel bh 3,000.00
Upah Pekerja
103 Pekerja OH 64,500.00
104 Tukang Batu/Kayu/Besi/Cat/Listrik OH 67,400.00
105 Kepala Tukang OH 74,800.00
106 Mandor OH 77,750.00
Pekerjaan :
Waktu Pelaksanaan :
Pagu : Rp.
TENAGA
Pekerja L.01 OH 0.1000 64,500.00 6,450.00
Tukang Kayu L.02 OH 0.1000 67,400.00 6,740.00
Kepala Tukang Kayu L.03 OH 0.0100 74,800.00 748.00
Mandor L.04 OH 0.0050 77,750.00 388.75
JUMLAH TENAGA KERJA 14,326.75
BAHAN
Kayu Kaso 5/7 M.37.b m3 0.0120 1,386,000.00 16,632.00
Paku biasa M.65.b kg 0.0200 13,870.00 277.40
Kayu Papan 2/20 M.33.0 m3 0.0070 1,221,000.00 8,547.00
JUMLAH HARGA BAHAN 25,456.40
PERALATAN
TENAGA
Pekerja L.01 OH 0.1000 64,500.00 6,450.00
Mandor L.04 OH 0.0500 77,750.00 3,887.50
JUMLAH TENAGA KERJA 10,337.50
BAHAN
TENAGA
Pekerja L.01 OH 1.0000 64,500.00 64,500.00
Tukang Kayu L.02 OH 2.0000 67,400.00 134,800.00
Kepala Tukang Kayu L.03 OH 0.2000 74,800.00 14,960.00
Mandor L.04 OH 0.0500 77,750.00 3,887.50
JUMLAH TENAGA KERJA 218,147.50
BAHAN
Dolken kayu diameter 8-10/400 cm M.31.d btg 1.7000 23,150.00 39,355.00
Kayu M.37.b m3 0.2100 1,386,000.00 291,060.00
Paku biasa M.65.b kg 0.3000 13,870.00 4,161.00
Semen Portland M.15 kg 10.5000 1,475.00 15,487.50
Pasir beton M.14.a m3 0.0300 246,800.00 7,404.00
Koral beton M.12 m3 0.0500 176,000.00 8,800.00
Seng gelombang M.88.c lbr 1.5000 43,000.00 64,500.00
Seng plat M.90.a lbr 0.2500 45,000.00 11,250.00
JUMLAH HARGA BAHAN 442,017.50
PERALATAN
TENAGA
Pekerja L.01 OH 0.3000 64,500.00 19,350.00
Mandor L.04 OH 0.0100 77,750.00 777.50
JUMLAH TENAGA KERJA 20,127.50
BAHAN
Pasir Urug M.14.d m3 1.2000 132,000.00 158,400.00
JUMLAH HARGA BAHAN 158,400.00
PERALATAN
TENAGA
Pekerja L.01 OH 0.0250 64,500.00 1,612.50
Mandor L.04 OH 0.0025 77,750.00 194.38
JUMLAH TENAGA KERJA 1,806.88
BAHAN
20 Pembesian 1 kg 14,100.00
dgn besi polos/ulir (U24)
TENAGA
Pekerja L.01 OH 0.0070 64,500.00 451.50
Tukang Besi Beton L.02 OH 0.0070 67,400.00 471.80
Kepala Tukang Besi Beton L.03 OH 0.0007 74,800.00 52.36
Mandor L.04 OH 0.0004 77,750.00 31.10
JUMLAH TENAGA KERJA 1,006.76
BAHAN
Besi Beton Polos U24 M.55.d kg 1.0500 11,000.00 11,550.00
Kawat Beton M.60 kg 0.0150 22,700.00 340.50
JUMLAH HARGA BAHAN 11,890.50
PERALATAN
-
JUMLAH HARGA ALAT -
21 Pembesian 1 kg 13,500.00
dgn besi polos/ulir (U32)
TENAGA
Pekerja L.01 OH 0.0070 64,500.00 451.50
Tukang Besi Beton L.02 OH 0.0070 67,400.00 471.80
Kepala Tukang Besi Beton L.03 OH 0.0007 74,800.00 52.36
Mandor L.04 OH 0.0004 77,750.00 31.10
JUMLAH TENAGA KERJA 1,006.76
BAHAN
Besi Beton Ulir U39 BH09 kg 1.0500 10,450.00 10,972.50
Kawat Beton M.60 kg 0.0150 22,700.00 340.50
JUMLAH HARGA BAHAN 11,313.00
PERALATAN
-
JUMLAH HARGA ALAT -
TENAGA
Pekerja L.01 OH 0.0025 64,500.00 161.25
Tukang Besi Beton L.02 OH 0.0025 67,400.00 168.50
Kepala Tukang Besi Beton L.03 OH 0.0025 74,800.00 187.00
Mandor L.04 OH 0.0001 77,750.00 7.78
JUMLAH TENAGA KERJA 524.53
BAHAN
Wiremesh M.94.a kg 1.0200 9,000.00 9,180.00
Kawat Beton M.60 kg 0.0050 22,700.00 113.50
JUMLAH HARGA BAHAN 9,293.50
PERALATAN
TENAGA
Pekerja L.01 OH 0.1800 64,500.00 11,610.00
Tukang Batu L.02 OH 0.0200 67,400.00 1,348.00
Tukang Kayu L.02 OH 0.0200 67,400.00 1,348.00
Tukang Besi Beton L.02 OH 0.0200 67,400.00 1,348.00
Kepala Tukang Besi Beton L.03 OH 0.0060 74,800.00 448.80
Mandor L.04 OH 0.0090 77,750.00 699.75
JUMLAH TENAGA KERJA 16,802.55
BAHAN
Kayu Albasia - Papan M.33.0 m3 0.0020 1,221,000.00 2,442.00
Paku biasa M.65.b kg 0.0100 13,870.00 138.70
Minyak Bekisting M.129 ltr - 10,416.67 -
Besi Beton Polos U24 M.55.d kg 3.0000 11,000.00 33,000.00
Kawat Beton M.60 kg 0.4500 22,700.00 10,215.00
Semen PC M.15 kg 4.0000 1,475.00 5,900.00
Pasir Beton M.14.a m3 0.0060 246,800.00 1,480.80
Batu Pecah Mesin 2/3 M.12 m3 0.0090 176,000.00 1,584.00
JUMLAH HARGA BAHAN 54,760.50
PERALATAN
TENAGA
Pekerja L.01 OH 0.2970 64,500.00 19,156.50
Tukang Batu L.02 OH 0.0330 67,400.00 2,224.20
Tukang Kayu L.02 OH 0.0330 67,400.00 2,224.20
Tukang Besi Beton L.02 OH 0.0330 67,400.00 2,224.20
Kepala Tukang Besi Beton L.03 OH 0.0100 74,800.00 748.00
Mandor L.04 OH 0.0150 77,750.00 1,166.25
JUMLAH TENAGA KERJA 27,743.35
BAHAN
Kayu Albasia - Papan M.33.0 m3 0.0030 1,221,000.00 3,663.00
Paku biasa M.65.c kg 0.0200 18,800.00 376.00
Minyak Bekisting M.129 ltr - 10,416.67 -
Besi Beton Polos U24 M.55.d kg 3.6000 11,000.00 39,600.00
Kawat Beton M.60 kg 0.0500 22,700.00 1,135.00
Semen PC M.15 kg 5.5000 1,475.00 8,112.50
Pasir Beton M.14.a m3 0.0090 246,800.00 2,221.20
Batu Pecah Mesin 2/3 M.12 m3 0.0150 176,000.00 2,640.00
JUMLAH HARGA BAHAN 57,747.70
PERALATAN
TENAGA
Pekerja L.01 OH 0.2000 64,500.00 12,900.00
Tukang Batu L.02 OH 0.1000 67,400.00 6,740.00
Kepala Tukang Batu L.03 OH 0.0100 74,800.00 748.00
Mandor L.04 OH 0.0100 77,750.00 777.50
JUMLAH TENAGA KERJA 21,165.50
BAHAN
Semen PC M.15 kg 3.2500 1,475.00 4,793.75
JUMLAH HARGA BAHAN 4,793.75
PERALATAN
TENAGA
Pekerja L.01 jam 0.0595 64,500.00 3,837.75
Mandor L.04 jam 0.0085 77,750.00 660.88
JUMLAH TENAGA KERJA 4,498.63
BAHAN
Agregat Kelas B BA07 m3 1.2586 #N/A #N/A
JUMLAH HARGA BAHAN #N/A
PERALATAN
Wheel Loader AV13 Jam 0.0085 #N/A #N/A
Sewa Dump Truck AV39 Jam 0.0395 #N/A #N/A
Motor grader AV17 Jam 0.0039 307,150.00 1,197.89
Tandem roller AV04 Jam 0.0178 #N/A #N/A
Water Tanker AV40 Jam 0.0141 #N/A #N/A
JUMLAH HARGA ALAT #N/A
TENAGA
Pekerja L.01 OH 0.0200 64,500.00 1,290.00
Tukang Kayu L.02 OH 0.0300 67,400.00 2,022.00
Kepala Tukang Kayu L.03 OH 0.0010 74,800.00 74.80
Mandor L.04 OH 0.0010 77,750.00 77.75
JUMLAH TENAGA KERJA 3,464.55
BAHAN
Kait angin jendela BP12 bh 1.0000 #N/A #N/A
JUMLAH HARGA BAHAN #N/A
PERALATAN
TENAGA
Pekerja L.01 OH 0.1000 64,500.00 6,450.00
Tukang Batu L.02 OH 0.1000 67,400.00 6,740.00
Mandor L.04 OH 0.0200 77,750.00 1,555.00
JUMLAH TENAGA KERJA 14,745.00
BAHAN
Roof drain BL10 bh 1.0000 #N/A #N/A
JUMLAH HARGA BAHAN #N/A
PERALATAN
Pekerjaan :
Waktu Pelaksanaan :
Pagu : Rp.
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
Kemajuan Pekerjaan
No Uraian Pekerjaan Spesifikasi Sat Vol Bobot Bulan ke-1 Bulan ke-2 Bulan ke-3 Ket
1 2 3 4 5 6 7 8 9 10
Oktober = 31 1
Nopember = 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 30
Desember = 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 29
60
0
1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7 1 2 3 4 5 6 7
NOPEMBER
1 2 3 4
1 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27
NOPEMBER DESEMBER
5 6 7 8
2 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
DESEMBER
9
3 26 27 28 29
6
BULAN CUACA Jml Hari
Oktober = 31 1
Nopember = 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 30
H M H H H M
1-2 12-2 12-1 4-5 1-2
Desember = 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 29
60
ADDENDUM/ MC - 0
Pekerjaan : PEMBANGUNAN GEDUNG KANTOR PUSAT LAYANAN USAHA TERPADU
Kontraktor : PT. PANCATUNGGAL KARSASEJATI
Lokasi : Kota Serang
Tahun Anggaran :2014
C PEKERJAAN BETON
1 Sloof beton 20/30 readymix k-225
a. Cor Beton ReadyMix K225 15.35 m3 1,397,000.00 21,450,376.20 13.80 m3 1,397,000.00 19,283,629.20 - - (1.55)
b. Pembesian besi polos dan ulir 3,627.95 kg 13,500.00 48,977,335.35 2,871.25 kg 13,500.00 38,761,856.51 - - (756.70)
c. Bekesting Sloof 153.55 m2 126,600.00 19,438,923.60 138.04 m2 126,600.00 17,475,357.60 - - (15.51)
2 Sloof beton Ready mix SL2 15/20 - K.225
a. Cor Beton ReadyMix K225 1.73 m3 1,397,000.00 2,418,626.10 0.48 m3 1,397,000.00 670,560.00 - - (1.25)
b. Pembesian besi polos dan ulir 553.25 kg 13,500.00 7,468,828.20 75.60 kg 13,500.00 1,020,568.90 - - (477.65)
c. Bekesting Sloof 23.08 m2 126,600.00 2,922,434.40 6.40 m2 126,600.00 810,240.00 - - (16.68)
3 Kolom Praktis 15 x 15 149.10 m' 78,700.00 11,734,170.00 68.00 m' 78,700.00 5,351,600.00 - - (81.10)
4 Kolom 30 x 30
a. Cor Beton ReadyMix K225 14.06 m3 1,397,000.00 19,639,026.00 17.17 m3 1,397,000.00 23,987,887.00 3.11 4,348,861.00 -
b. Pembesian besi polos dan ulir 2,801.19 kg 13,500.00 37,816,020.00 2,666.25 kg 13,500.00 35,994,362.36 - - (134.94)
c. Bekesting Kolom 187.44 m2 237,800.00 44,573,232.00 200.44 m2 237,800.00 47,664,632.00 13.00 3,091,400.00 -
5 Lantai kerja bawah lantai dasar, Beton B0 Besi Wermest 1 Lapis m=6
a. Cor Beton ReadyMix K225 55.29 m3 1,397,000.00 77,245,941.52 43.34 m3 1,397,000.00 60,550,171.00 - - (11.95)
b. Pembesian besi polos dan ulir 909.67 kg 10,700.00 9,733,512.44 909.67 kg 10,700.00 9,733,512.44 - - -
6 Meja beton
a. Cor Beton ReadyMix K225 0.28 m3 1,119,100.00 315,586.20 0.28 m3 1,119,100.00 315,586.20 - - -
b. Pembesian besi M6 8.66 kg 10,700.00 92,634.18 8.66 kg 10,700.00 92,634.18 - - -
c. Bekesting Plat 2.82 m2 148,630.48 419,137.95 2.82 m2 148,630.48 419,137.95 - - -
7 Balok Beton readymix k-225 Uk : 20/40
a. Cor Beton ReadyMix K225 8.06 m3 1,397,000.00 11,265,408.00 - m3 1,397,000.00 - - - (8.06)
b. Pembesian besi polos dan ulir 1,512.34 kg 13,500.00 20,416,536.00 - kg 13,500.00 - - - (1,512.34)
c. Bekesting Balok 100.80 m2 240,300.00 24,222,240.00 - m2 240,300.00 - - - (100.80)
8 Balok Beton readymix k-225 Uk : 20/50
a. Cor Beton ReadyMix K225 7.24 m3 1,397,000.00 10,114,280.00 7.24 10,114,280.00 -
b. Pembesian besi polos dan ulir 1,323.75 kg 13,500.00 17,870,575.51 1,323.75 17,870,575.51 -
c. Bekesting Balok 69.50 m2 240,300.00 16,701,811.20 69.50 16,701,811.20 -
9 Balok Beton Ready mix k-225 uk : 20/30
a. Cor Beton ReadyMix K225 2.15 m3 1,397,000.00 3,004,947.00 2.15 3,004,947.00 -
b. Pembesian besi polos dan ulir 391.13 kg 13,500.00 5,280,218.93 391.13 5,280,218.93 -
c. Bekesting Balok 20.08 m2 240,300.00 4,824,262.80 20.08 4,824,262.80 -
10 Balok Beton readymix k-225 Uk : 15/25
a. Cor Beton ReadyMix K225 1.96 m3 1,397,000.00 2,734,627.50 - m3 1,397,000.00 - - - (1.96)
KONTRAK AWAL MC - 80 TAMBAH KURANG
NO URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH HARGA VOLUME SAT. HARGA SATUAN JUMLAH HARGA VOLUME JUMLAH HARGA VOLUME
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
b. Pembesian besi polos dan ulir 522.00 kg 13,500.00 7,047,000.00 - kg 13,500.00 - - - (522.00)
c. Bekesting Balok 33.93 m2 240,300.00 8,153,379.00 - m2 240,300.00 - - - (33.93)
11 Ring Balok 20/30
a. Cor Beton ReadyMix K225 6.36 m3 1,397,000.00 8,880,729.00 6.36 m3 1,397,000.00 8,880,729.00 - - -
b. Pembesian besi polos dan ulir 1,502.02 kg 13,500.00 20,277,240.75 1,502.02 kg 13,500.00 20,277,240.75 - - -
c. Bekesting Ring Balok 84.76 m2 240,300.00 20,367,828.00 84.76 m2 240,300.00 20,367,828.00 - - -
12 Ring Balok 15/25
a. Cor Beton ReadyMix K225 3.09 m3 1,397,000.00 4,316,730.00 1.10 m3 1,397,000.00 1,529,715.00 - - (2.00)
b. Pembesian besi polos dan ulir 824.00 kg 13,500.00 11,124,000.00 183.23 kg 13,500.00 2,473,654.46 - - (640.77)
c. Bekesting Ring Balok 53.56 m2 240,300.00 12,870,468.00 18.98 m2 240,300.00 4,560,894.00 - - (34.58)
13 Balok Lintail 11/20
a. Cor Beton ReadyMix K225 - - 1,397,000.00 - 1.04 m3 1,397,000.00 1,455,254.90 1.04 1,455,254.90 -
b. Pembesian besi polos dan ulir - - 13,500.00 - 195.50 kg 13,500.00 2,639,310.48 195.50 2,639,310.48 -
c. Bekesting Ring Balok - - 240,300.00 - 18.94 m2 240,300.00 4,551,282.00 18.94 4,551,282.00 -
14 Plat Beton t=12 readymix k-225 elv.3,53
Beton Besi Wermest 2 Lapis m=8
a. Cor Beton ReadyMix K225 15.57 m3 1,397,000.00 21,755,061.90 13.11 m3 1,397,000.00 18,313,831.80 - - (2.46)
b. Pembesian besi M8 1,372.34 kg 13,500.00 18,526,552.88 1,372.34 kg 13,500.00 18,526,552.88 - - -
c. Bekesting Plat 129.77 m2 339,700.00 44,083,718.25 109.25 m2 339,700.00 37,110,526.50 - - (20.53)
TOTAL C 540,287,303.42 460,614,650.55 73,882,203.82
D PEKERJAAN TANGGA
1 Pasir urug 10cm 0.14 m3 196,300.00 28,267.20 0.14 m3 196,300.00 28,267.20 - - -
2 Lantai Kerja Ad 1Cm: 3 Psr: 5 Spl T= 5cm 0.07 m2 925,500.00 66,636.00 0.07 m2 925,500.00 66,636.00 - - -
3 Pondasi telapak readymix k-225
a. Cor Beton ReadyMix K225 0.38 m3 1,397,000.00 536,448.00 0.38 m3 1,397,000.00 536,448.00 - - -
b. Pembesian besi polos dan ulir 30.58 kg 13,500.00 412,776.00 30.58 kg 13,500.00 412,776.00 - - -
c. Bekesting Pondasi 1.60 m2 119,900.00 191,840.00 1.60 m2 119,900.00 191,840.00 - - -
5 Balok anak tangga readymix k-225
a. Cor Beton ReadyMix K225 0.24 m3 1,397,000.00 335,280.00 - - - - (0.24)
a. Cor Beton SiteMix K175 0.24 m3 1,036,800.00 248,832.00 0.24 248,832.00 -
b. Pembesian besi polos dan ulir 45.01 kg 13,500.00 607,635.00 45.01 kg 13,500.00 607,635.00 - - -
c. Bekesting Balok 3.00 m2 240,300.00 720,900.00 3.00 m2 240,300.00 720,900.00 - - -
6 Plat tangga readymix k-225
a. Cor Beton ReadyMix K225 3.71 m3 1,397,000.00 5,186,362.50 - - - - - - (3.71)
a. Cor Beton SiteMix K175 3.71 m3 1,036,800.00 3,849,120.00 3.71 3,849,120.00 -
b. Pembesian besi M8 143.88 kg 13,500.00 1,942,380.00 143.88 kg 13,500.00 1,942,380.00 - - -
c. Bekesting Plat 13.20 m2 339,700.00 4,484,040.00 13.20 m2 339,700.00 4,484,040.00 - - -
7 Lantai keramik tangga : 20x40 polos 11.57 m2 102,300.00 1,183,866.75 11.57 m2 102,300.00 1,183,866.75 - - -
8 Step nosing 10 x 40 28.80 m' 25,575.00 736,560.00 28.80 m' 25,575.00 736,560.00 - - -
9 Realing Tangga 14.35 m' 578,000.00 8,294,300.00 14.35 m' 578,000.00 8,294,300.00 - - -
TOTAL D 24,727,291.45 23,303,600.95 4,097,952.00
E PEKERJAAN PASANGAN
1 Dinding bata 1:4 915.84 m2 96,700.00 88,562,114.80 826.56 m2 96,700.00 79,927,887.84 - - (89.29)
2 Plesteran tebal 20mm, ad 1:4 1,831.69 m2 65,600.00 120,158,732.80 1,653.11 m2 65,600.00 108,444,042.24 - - (178.58)
3 Acian Dinding 1,831.69 m2 28,500.00 52,203,108.00 1,653.11 m2 28,500.00 47,113,646.40 - - (178.58)
4 Lantai keramik 40x40 polos 29.00 m2 138,700.00 4,022,300.00 389.08 m2 126,500.00 49,218,873.00 360.08 45,196,573.00 -
KONTRAK AWAL MC - 80 TAMBAH KURANG
NO URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH HARGA VOLUME SAT. HARGA SATUAN JUMLAH HARGA VOLUME JUMLAH HARGA VOLUME
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
5 Lantai Granito Tile 60x60 polos 468.00 m2 547,400.00 256,183,200.00 70.95 m2 547,400.00 38,838,030.00 - - (397.05)
TOTAL E 521,129,455.60 323,542,479.48 45,196,573.00
F PEKERJAAN PLAFOND
1 Plafond Gypsum + rangka hollow 502.00 m2 149,400.00 74,998,800.00 502.00 m2 149,400.00 74,998,800.00 - - -
2 list plafond 296.00 m' 18,200.00 5,387,200.00 296.00 m' 18,200.00 5,387,200.00 - - -
3 Plafond GRC + rangka hollow 25.00 m2 87,700.00 2,192,500.00 118.24 m2 87,700.00 10,369,648.00 93.24 8,177,148.00 -
4 list plafond GRC 32.00 m' 18,200.00 582,400.00 55.00 m' 18,200.00 1,001,000.00 23.00 418,600.00 -
TOTAL F 83,160,900.00 91,756,648.00 8,595,748.00
G PENGECATAN
1 Pengecatan dinding Interior 1,640.44 m2 39,500.00 64,797,301.00 1,461.86 m2 39,500.00 57,743,485.80 - - (178.58)
2 Pengecatan dinding Exterior 191.25 m2 58,400.00 11,169,000.00 191.25 m2 58,400.00 11,169,000.00 - - -
3 Pengecatan plafond 502.00 m2 13,000.00 6,526,000.00 502.00 m2 13,000.00 6,526,000.00 - - -
4 Pengecatan list plafond 296.00 m1 1,300.00 384,800.00 296.00 m1 1,300.00 384,800.00 - - -
TOTAL G 82,877,101.00 75,823,285.80 -
J INSTALASI LISTRIK
1 Instalasi titik lampu 37.00 ttk 182,000.00 6,734,000.00 53.00 ttk 182,000.00 9,646,000.00 16.00 2,912,000.00 -
2 Instalasi AC 6.00 ttk 182,000.00 1,092,000.00 7.00 ttk 182,000.00 1,274,000.00 1.00 182,000.00 -
3 Instalasi Drain AC 6.00 ttk 150,000.00 900,000.00 7.00 ttk 150,000.00 1,050,000.00 1.00 150,000.00 -
4 Stop kontak AC 6.00 ttk 92,000.00 552,000.00 7.00 ttk 92,000.00 644,000.00 1.00 92,000.00 -
5 Instalasi telepon 4.00 ttk 182,000.00 728,000.00 4.00 ttk 182,000.00 728,000.00 - - -
6 Inlet telepon 4.00 ttk 182,000.00 728,000.00 4.00 ttk 182,000.00 728,000.00 - - -
7 Lampu TL 20.00 Unit 373,750.00 7,475,000.00 20.00 Unit 373,750.00 7,475,000.00 - - -
8 Lampu SL 16.00 Unit 218,390.00 3,494,240.00 16.00 Unit 218,390.00 3,494,240.00 - - -
9 Instalasi titik stop kontak 17.00 ttk 182,000.00 3,094,000.00 45.00 ttk 182,000.00 8,190,000.00 28.00 5,096,000.00 -
10 Instalasi titik saklar 20.00 ttk 182,000.00 3,640,000.00 18.00 ttk 182,000.00 3,276,000.00 - - (2.00)
11 Saklar Tunggal 5.00 ttk 37,400.00 187,000.00 5.00 ttk 37,400.00 187,000.00 - - -
12 Stop kontak 13.00 ttk 70,200.00 912,600.00 45.00 ttk 70,200.00 3,159,000.00 32.00 2,246,400.00 -
13 Penyambungan daya listrik permanen 1.00 ls 12,000,000.00 12,000,000.00 1.00 ls 12,000,000.00 12,000,000.00 - - -
14 Saklar seri 15.00 ttk 44,900.00 673,500.00 15.00 ttk 44,900.00 673,500.00 - - -
15 Panel Group 1.00 Set 6,807,000.00 6,807,000.00 1.00 Set 6,807,000.00 6,807,000.00 - - -
TOTAL J 49,017,340.00 59,331,740.00 10,678,400.00
K CANOPY
1 Pondasi Telapak
0 a. Cor Beton ReadyMix K225 0.29 m3 1,119,100.00 322,300.80 0.29 m3 1,119,100.00 322,300.80 - - -
0 b. Pembesian besi polos dan ulir 56.58 kg 13,500.00 763,776.00 56.58 kg 13,500.00 763,776.00 - - -
0 c. Bekesting Pondasi 1.92 m2 119,900.00 230,208.00 1.92 m2 119,900.00 230,208.00 - - -
2 Galian tanah pondasi telapak 1.15 m3 55,300.00 63,705.60 1.15 m3 55,300.00 63,705.60 - - -
3 Pasir urug bawah pondasi t t = 10 cm 0.14 m3 196,300.00 28,267.20 0.14 m3 196,300.00 28,267.20 - - -
4 Lantai kerja 5 cm 0.07 m3 925,500.00 66,636.00 0.07 m3 925,500.00 66,636.00 - - -
5 Urugan tanah kembali 0.81 m3 39,700.00 32,014.08 0.81 m3 39,700.00 32,014.08 - - -
6 Penutup Canopy + rangka 20.00 m2 400,000.00 8,000,000.00 20.00 m2 400,000.00 8,000,000.00 - - -
TOTAL K 9,506,907.68 9,506,907.68 -
L PEKERJAAN ATAP
1 Kuda-kuda Rangka atap baja ringan zincalume C.75.0,75mm (terpasang) 619.88 m2 181,248.00 112,352,010.24 619.88 m2 181,248.00 112,352,010.24 - - -
2 Penutup Atap Lengkung Zincaolume Galvalum tebal 3,5 mm 619.88 m2 81,600.00 50,582,208.00 619.88 m2 81,600.00 50,582,208.00 - - -
3 Alumunium Foil (peredam Panas) 619.88 m2 22,900.00 14,195,252.00 619.88 m2 22,900.00 14,195,252.00 - - -
4 Pasang Talang 18.00 m1 115,000.00 2,070,000.00 18.00 m1 115,000.00 2,070,000.00 - - -
5 Lispank Grc t= 30 cm 79.60 m1 87,700.00 6,980,920.00 79.60 m1 87,700.00 6,980,920.00 - - -
TOTAL L 186,180,390.24 186,180,390.24 -
II LANTAI DUA
A PEKERJAAN BETON
1 Kolom Beton readymix :30x30 k-225
a. Cor Beton ReadyMix K225 7.03 m3 1,397,000.00 9,819,513.00 7.03 m3 1,397,000.00 9,819,513.00 - - -
b. Pembesian besi polos dan ulir 1,400.59 kg 13,500.00 18,908,010.00 1,400.59 kg 13,500.00 18,908,010.00 - - -
c. Bekesting kolom 93.72 m2 237,800.00 22,286,616.00 93.72 m2 237,800.00 22,286,616.00 - - -
2 Ring Balok Beton readymix : 15x20 k-225
a. Cor Beton ReadyMix K225 4.48 m3 1,397,000.00 6,261,354.00 4.48 m3 1,397,000.00 6,261,354.00 - - -
b. Pembesian besi polos dan ulir 1,059.00 kg 13,500.00 14,296,459.50 1,059.00 kg 13,500.00 14,296,459.50 - - -
KONTRAK AWAL MC - 80 TAMBAH KURANG
NO URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH HARGA VOLUME SAT. HARGA SATUAN JUMLAH HARGA VOLUME JUMLAH HARGA VOLUME
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
c. Bekesting Ring Balok 59.76 m2 240,300.00 14,360,328.00 59.76 m2 240,300.00 14,360,328.00 - - -
3 Kolom Praktis 15 x 15 21.30 m' 78,700.00 1,676,310.00 21.30 m' 78,700.00 1,676,310.00 - - -
4 Balok Beton readymix k-225 Uk : 20/50,evl 7.65
a. Cor Beton ReadyMix K225 3.10 m3 1,397,000.00 4,330,700.00 3.10 4,330,700.00 -
b. Pembesian besi polos dan ulir 565.13 kg 13,500.00 7,629,231.89 565.13 7,629,231.89 -
c. Bekesting Balok 29.76 m2 240,300.00 7,151,328.00 29.76 7,151,328.00 -
5 Balok Beton Ready mix k-225 uk : 20/30,elv 7.65 - - - -
a. Cor Beton ReadyMix K225 1.22 m3 1,397,000.00 1,709,928.00 1.22 1,709,928.00 -
b. Pembesian besi polos dan ulir 227.11 kg 13,500.00 3,065,967.94 227.11 3,065,967.94 -
c. Bekesting Balok 11.42 m2 240,300.00 2,745,187.20 11.42 2,745,187.20 -
KONTRAK AWAL MC - 80 TAMBAH KURANG
NO URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH HARGA VOLUME SAT. HARGA SATUAN JUMLAH HARGA VOLUME JUMLAH HARGA VOLUME
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
6 Plat dak Beton t=12 readymix k-225 elv.7,5
Beton Besi Wermest 2 Lapis m=8
a. Cor Beton ReadyMix K225 9.55 m3 1,397,000.00 13,344,982.20 9.55 m3 1,397,000.00 13,344,982.20 - - -
b. Pembesian besi M8 867.69 kg 13,500.00 11,713,875.75 867.69 kg 13,500.00 11,713,875.75 - - -
c. Bekesting Plat 79.61 m2 339,700.00 27,041,818.50 79.61 m2 339,700.00 27,041,818.50 - - -
7 Balok Beton readymix k-225 Uk : 20/50,evl 8.5
a. Cor Beton ReadyMix K225 6.27 m3 1,397,000.00 8,761,984.00 6.27 8,761,984.00 -
b. Pembesian besi polos dan ulir 1,116.10 kg 13,500.00 15,067,283.55 1,116.10 15,067,283.55 -
c. Bekesting Balok 60.21 m2 339,700.00 20,453,744.64 60.21 20,453,744.64 -
8 Balok Beton Ready mix k-225 uk : 20/30,elv 8.5
a. Cor Beton ReadyMix K225 0.48 m3 1,397,000.00 666,369.00 0.48 666,369.00 -
b. Pembesian besi polos dan ulir 84.46 kg 13,500.00 1,140,150.17 84.46 1,140,150.17 -
c. Bekesting Balok 4.45 m2 339,700.00 1,512,344.40 4.45 1,512,344.40 -
5 Plat Beton Dak t=12 readymix k-225, elv.8,5 - - - - - - - -
a. Cor Beton ReadyMix K225 8.51 m3 1,397,000.00 11,885,676.00 8.51 m3 1,397,000.00 11,885,676.00 - - -
b. Pembesian besi M8 772.81 kg 13,500.00 10,432,935.00 772.81 kg 13,500.00 10,432,935.00 - - -
c. Bekesting Plat 70.90 m2 339,700.00 24,084,730.00 70.90 m2 339,700.00 24,084,730.00 - - -
TOTAL A 186,112,607.95 260,346,826.73 74,234,218.78
B PEKERJAAN PASANGAN
1 Dinding bata 1:4 69.90 m2 96,700.00 6,759,184.95 145.04 m2 96,700.00 14,025,368.00 75.14 7,266,183.05 -
2 Plesteran tebal 20mm, ad 1:4 139.80 m2 65,600.00 9,170,683.20 139.80 m2 65,600.00 9,170,683.20 - - -
3 Acian 139.80 m2 28,500.00 3,984,214.50 139.80 m2 28,500.00 3,984,214.50 - - -
4 Lantai Granito Tile 60x60 polos 120.00 m2 547,400.00 65,688,000.00 - m2 547,400.00 - - - (120.00)
5 Lantai keramik 40x40 polos - - - - 98.00 m2 126,500.00 12,397,000.00 98.00 12,397,000.00 -
TOTAL B - 85,602,082.65 39,577,265.70 19,663,183.05
C PEKERJAAN PLAFOND
1 Plafond Gypsum + rangka hollow 139.80 m2 149,400.00 20,885,671.80 139.80 m2 149,400.00 20,885,671.80 - - -
2 list plafond 112.75 m' 18,200.00 2,052,050.00 112.75 m' 18,200.00 2,052,050.00 - - -
TOTAL C 22,937,721.80 22,937,721.80 -
D PEKERJAAN PENGECATAN
1 Pengecatan dinding Interior 69.90 m2 39,500.00 2,760,990.75 69.90 m2 39,500.00 2,760,990.75 - - -
2 Pengecatan dinding Exterior 69.90 m2 58,400.00 4,082,072.40 69.90 m2 58,400.00 4,082,072.40 - - -
4 Pengecatan plafond 139.80 m2 13,000.00 1,817,361.00 139.80 m2 13,000.00 1,817,361.00 - - -
TOTAL D - 8,660,424.15 8,660,424.15 -
F INSTALASI LISTRIK
1 Instalasi titik lampu 20.00 ttk 182,000.00 3,640,000.00 20.00 ttk 182,000.00 3,640,000.00 - - -
2 Instalasi AC 4.00 ttk 182,000.00 728,000.00 4.00 ttk 182,000.00 728,000.00 - - -
3 Instalasi Drain AC 4.00 ttk 150,000.00 600,000.00 4.00 ttk 150,000.00 600,000.00 - - -
4 Stop kontak AC 4.00 ttk 92,000.00 368,000.00 4.00 ttk 92,000.00 368,000.00 - - -
5 Lampu TL 14.00 Unit 373,750.00 5,232,500.00 14.00 Unit 373,750.00 5,232,500.00 - - -
6 Lampu SL 7.00 Unit 218,390.00 1,528,730.00 7.00 Unit 218,390.00 1,528,730.00 - - -
7 Instalasi titik stop kontak 6.00 ttk 182,000.00 1,092,000.00 6.00 ttk 182,000.00 1,092,000.00 - - -
8 Instalasi titik saklar 5.00 ttk 182,000.00 910,000.00 5.00 ttk 182,000.00 910,000.00 - - -
9 Saklar Tunggal 2.00 ttk 37,400.00 74,800.00 2.00 ttk 37,400.00 74,800.00 - - -
10 Stop kontak 6.00 ttk 70,200.00 421,200.00 6.00 ttk 70,200.00 421,200.00 - - -
11 Saklar seri 3.00 ttk 44,900.00 134,700.00 3.00 ttk 44,900.00 134,700.00 - - -
TOTAL F 14,729,930.00 14,729,930.00 -
G LAIN-LAIN
1 Galian tanah untuk saluran 61.94 m3 55,300.00 3,425,019.33 - m3 55,300.00 - - - (61.94)
2 Pasir urug bawah pondasi rolaag t = 10 cm 2.86 m3 196,300.00 561,133.37 - m3 196,300.00 - - - (2.86)
3 Pasang Batu Kali ,saluran h = 60 cm Ad : 1 :3 57.17 m2 816,800.00 46,697,272.80 - m2 816,800.00 - - - (57.17)
4 Pasang buis beton u 20 95.29 m' 415,000.00 39,543,275.00 - m' 415,000.00 - - - (95.29)
6 Urugan tanah kembali galian saluran 24.77 m3 39,700.00 983,531.77 - m3 39,700.00 - - - (24.77)
7 Tanki air 1000 ltr + instalasi + tower 1.00 set 1,500,000.00 1,500,000.00 1.00 set 1,500,000.00 1,500,000.00 - - -
8 Bor sumur dengan Cashing 1.00 ttk 6,600,000.00 6,600,000.00 1.00 ttk 6,600,000.00 6,600,000.00 - - -
9 Pek. Pompa Listrik Jet Pump Setara Sanyo Type PDH-255DJPD, daya hisap 27 m, daya 1.00 unit 5,000,000.00 5,000,000.00 1.00 unit 3,500,000.00 3,500,000.00 - - -
10 Instalasi Penangkal Petir + Grounding 1.00 ls 6,000,000.00 6,000,000.00 1.00 ls 6,000,000.00 6,000,000.00 - - -
11 Waterproofing atap canopy 202.10 m2 52,000.00 10,509,200.00 202.10 m2 52,000.00 10,509,200.00 - - -
12 Pas. Paving t=8cm K-300 923.28 m2 139,400.00 128,704,890.47 - m2 139,400.00 - - - (923.28)
13 Pek. Kanstein Jepit 10.20.40 K-300, warna abu-abu 210.00 m' 71,100.00 14,931,000.00 - m' 71,100.00 - - - (210.00)
14 Urugan Sirtu t=10 cm 73.71 m3 196,300.00 14,469,698.97 - m3 196,300.00 - - - (73.71)
15 Abu batu 36.86 m3 180,645.00 6,657,867.47 - m3 180,645.00 - - - (36.86)
16 Kolom WF 200.100.5,5.8 (Pabrikasi + Erection) 724.88 kg 26,300.00 19,064,344.00 724.88 19,064,344.00 -
17 Base Plate 9 mm 17.50 kg 26,300.00 460,250.00 17.50 460,250.00 -
18 Plat Simpul 72.49 kg 26,300.00 1,906,434.40 72.49 1,906,434.40 -
19 Angkur 16.00 bh 25,000.00 400,000.00 16.00 400,000.00 -
20 Variasi Kolom Partisi GRC 9 mm rangka Hollow 136.18 m2 178,900.00 24,362,602.00 136.18 24,362,602.00 -
21 Pasang (ACP) Alucubon 20.57 m2 529,300.00 10,887,701.00 20.57 10,887,701.00 -
22 Tulisan Acrilic Nama Kantor 1.00 ls 9,982,500.00 9,982,500.00 1.00 9,982,500.00 -
TOTAL G 285,582,889.18 95,173,031.40 67,063,831.40
-
(0.00) Serang,
Mengetahui Diketahui
PPK Pembangunan Gedung Kantor Tim Teknis Dinas SDAP
Pusat Layanan Usaha Terpadu
…………………………………….. ………………………………………..
NIP. NIP.
DDENDUM/ MC - 0
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
17,855,100.00 Kurang
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
17,855,100.00
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
3,164,389.04 Kurang
960,466.46 Kurang
46,159,655.04 Kurang
709,100.26 Kurang
276,390.40 Kurang
651,552.00 Kurang
7,867,904.00 Kurang
18,162,144.00 Kurang
3,376,384.00 Kurang
176,022.00 Kurang
- Tambah
1,335,005.76 Kurang
- Tambah
- Tambah
- Tambah
- Tambah
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
- Tetap
- Tambah
- Tambah
- Tambah
82,839,012.95
2,166,747.00 Kurang
10,215,478.84 Kurang
1,963,566.00 Kurang
1,748,066.10 Kurang
6,448,259.30 Kurang
2,112,194.40 Kurang
6,382,570.00 Kurang
- Tambah
1,821,657.64 Kurang
- Tambah
16,695,770.52 Kurang
- Tetap
- Tetap
- Tetap
- Tetap
11,265,408.00 Kurang
20,416,536.00 Kurang
24,222,240.00 Kurang
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
2,734,627.50 Kurang
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
7,047,000.00 Kurang
8,153,379.00 Kurang
- Tetap
- Tetap
- Tetap
2,787,015.00 Kurang
8,650,345.54 Kurang
8,309,574.00 Kurang
- Tambah
- Tambah
- Tambah
3,441,230.10 Kurang
- Tetap
6,973,191.75 Kurang
153,554,856.69
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
335,280.00 Kurang
- Tambah
- Tetap
- Tetap
5,186,362.50 Kurang
- Tambah
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
5,521,642.50
8,634,226.96 Kurang
11,714,690.56 Kurang
5,089,461.60 Kurang
- Tambah
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
217,345,170.00 Kurang
242,783,549.12
- Tetap
- Tetap
- Tambah
- Tambah
-
7,053,815.20 Kurang
- Tetap
- Tetap
- Tetap
7,053,815.20
- Tambah
- Tambah
- Tambah
- Tambah
- Tetap
- Tambah
- Tetap
5,981,500.00 Kurang
- Tambah
5,981,500.00
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
222,769.63 Kurang
1,019,948.80 Kurang
1,192,500.00 Kurang
47,770.16 Kurang
2,482,988.60
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
- Tambah
- Tambah
- Tambah
- Tambah
- Tetap
- Tetap
- Tetap
- Tetap
- Tambah
364,000.00 Kurang
- Tetap
- Tambah
- Tetap
- Tetap
- Tetap
364,000.00
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
-
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
-
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
- Tetap
- Tetap
- Tambah
- Tambah
- Tambah
- Tetap
- Tambah
- Tambah
- Tambah
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
- Tetap
- Tetap
- Tetap
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
- Tetap
- Tetap
- Tetap
- Tetap
-
- Tambah
- Tetap
- Tetap
65,688,000.00 Kurang
- Tambah
65,688,000.00
- Tetap
- Tetap
-
- Tetap
- Tetap
- Tetap
-
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
- Tetap
- Tetap
- Tetap
-
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
- Tetap
-
3,425,019.33 Kurang
561,133.37 Kurang
46,697,272.80 Kurang
39,543,275.00 Kurang
983,531.77 Kurang
- Tetap
- Tetap
1,500,000.00 Kurang
- Tetap
- Tetap
128,704,890.47 Kurang
14,931,000.00 Kurang
14,469,698.97 Kurang
6,657,867.47 Kurang
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
- Tambah
257,473,689.18
KURANG
JUMLAH HARGA KETERANGAN
(Rp.)
158,400,000.00 Kurang
158,400,000.00
999,998,154.23
99,999,815.42
1,099,997,969.65
1,099,997,000.00
Desember 2014
Anggota
…………………………….
NIP.
BACK UP VOLUME
I LANTAI SATU
A PEKERJAAN PERSIAPAN P L JMLH VOL SAT
1 Mobilisasi/Demobilisasi 1
2 Pembersihan lahan 1
3 Pek.Pengukuran dan pasang bouwplannk 50
4 Pembuatan bedeng buruh 16
5 Pembuatan Gudang bahan 16
6 Papan Nama Proyek Uk. 60x90 cm Digital Printing 1
7 Pagar pengaman Proyek 73.5
8 Pek.Direksikeet 12
9 Listrik dan Air Kerja 1
10 Foto dokumentasi,administrasi an pelaporan 1
11 As-Built Drawing 1
12 Pengujian tanah dengan sondir 3 titik 3
13.90 m3
7 Pasir urug bawah pondasi batu kali t = 10 cm LOKASI P L H JMLH VOL SAT
Depan 2 lt 13.4 0.3 0.1 1 0.40
3.6 0.3 0.1 1 0.11
3.2 0.3 0.1 1 0.10
5.6 0.3 0.1 1 0.17
15.65 0.3 0.1 1 0.47
6 0.3 0.1 1 0.18
6.3 0.3 0.1 1 0.19
3.2 0.3 0.1 1 0.10
3 0.3 0.1 1 0.09
Blkng 16 0.3 0.1 2 0.96
14 0.3 0.1 1 0.42
9.85 0.3 0.1 1 0.30
4.2 0.3 0.1 0 -
2 0.3 0.1 0 -
3.3 0.3 0.1 0 -
1.5 0.3 0.1 0 -
3.47 m3
b. Pembesian besi polos dan ulir Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
13 0.90 0.15 6 2.25 1.04 14.07 20 281.31
13 0.90 0.15 6 2.25 1.04 14.07 20 281.31
562.62
c. Bekesting Pondasi P Jmlh L Jmlh Ttk Vol Tot
1.00 4.00 0.20 20 16.00
16.00 m2
15 Bor Pile D 30 cm
a. Galian Boor Pile D.30 cm LOKASI P JMLH VOL SAT
Depan 2 lt 4 54 216
Blkng 2.5 20 50
266 m1
b. Cor Beton ReadyMix K225 LOKASI P D L JMLH VOL SAT
Depan 2 lt 4 0.3 0.071 56 15.84
Blkng 2.5 0.3 0.071 20 3.53
19.37 m3
c. Pembesian besi polos dan ulir Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
Depan 2 lt 8 3.80 0.15 25 0.79 0.39 7.74 54 418.13
13 4.00 0.00 8 4.05 1.04 33.76 54 1822.88
2,241.02
Blkng Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 2.30 0.15 15 0.79 0.39 4.65 20 92.92
13 2.50 0.00 8 4.05 1.04 33.76 20 675.14
768.06
TOTAL P .BESI 3,009.08
C PEKERJAAN BETON
1 Sloof beton 20/30 readymix k-225
a. Cor Beton ReadyMix K225 LOKASI P L H JMLH VOL SAT
Depan 2 lt 16.4 0.2 0.300 1 0.98
3 0.2 0.300 1 0.18
5.4 0.2 0.300 1 0.32
14.4 0.2 0.300 1 0.86
3.9 0.2 0.300 1 0.23
2.3 0.2 0.300 1 0.14
3.3 0.2 0.300 1 0.20
11.86 0.2 0.300 1 0.71
9.6 0.2 0.300 1 0.58
10.8 0.2 0.300 1 0.65
5.1 0.2 0.300 1 0.31
2.4 0.2 0.300 1 0.14
4.5 0.2 0.300 1 0.27
0.5 0.2 0.300 1 0.03
3.6 0.2 0.300 1 0.22
5.7 0.2 0.300 1 0.34
0.9 0.2 0.300 1 0.05
Blkng 14.8 0.2 0.300 1 0.89
17.8 0.2 0.300 1 1.07
16.3 0.2 0.300 1 0.98
12 0.2 0.300 1 0.72
13.1 0.2 0.300 5 3.93
13.80 m3
b. Pembesian besi polos dan ulir Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 16.40 0.15 109 0.85 0.39 36.56 1 36.56
16 17.6 0.00 6 17.65 1.58 167.14 1 167.14
203.69
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 3.00 0.15 20 0.85 0.39 6.71 1 6.71
16 3.3 0.00 6 3.35 1.58 31.72 1 31.72
38.43
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 5.40 0.15 36 0.85 0.39 12.07 1 12.07
16 6 0.00 6 6.05 1.58 57.29 1 57.29
69.36
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 14.40 0.15 96 0.85 0.39 32.20 1 32.20
16 15.6 0.00 6 15.65 1.58 148.20 1 148.20
180.39
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 3.90 0.15 26 0.85 0.39 8.72 1 8.72
16 4.2 0.00 6 4.25 1.58 40.25 1 40.25
48.96
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 2.30 0.15 15 0.85 0.39 5.03 1 5.03
16 2.3 0.00 6 2.35 1.58 22.25 1 22.25
27.28
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 3.30 0.15 22 0.85 0.39 7.38 1 7.38
16 3.6 0.00 6 3.65 1.58 34.56 1 34.56
41.94
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 11.86 0.15 79 0.85 0.39 26.49 1 26.49
16 13.36 0.00 6 13.41 1.58 126.99 1 126.99
153.48
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 9.60 0.15 64 0.85 0.39 21.46 1 21.46
16 10.2 0.00 6 10.25 1.58 97.06 1 97.06
118.53
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 10.80 0.15 72 0.85 0.39 24.15 1 24.15
16 11.7 0.00 6 11.75 1.58 111.27 1 111.27
135.41
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 5.10 0.15 34 0.85 0.39 11.40 1 11.40
16 5.4 0.00 6 5.45 1.58 51.61 1 51.61
63.01
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 2.40 0.15 16 0.85 0.39 5.37 1 5.37
16 2.7 0.00 6 2.75 1.58 26.04 1 26.04
31.41
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 4.50 0.15 30 0.85 0.39 10.06 1 10.06
16 4.8 0.00 6 4.85 1.58 45.93 1 45.93
55.99
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 0.50 0.15 3 0.85 0.39 1.01 1 1.01
16 0.5 0.00 6 0.55 1.58 5.21 1 5.21
6.21
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 3.60 0.15 24 0.85 0.39 8.05 1 8.05
16 3.9 0.00 6 3.95 1.58 37.40 1 37.40
45.45
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 5.70 0.15 38 0.85 0.39 12.74 1 12.74
16 6.3 0.00 6 6.35 1.58 60.13 1 60.13
72.88
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 0.90 0.15 6 0.85 0.39 2.01 1 2.01
16 0.9 0.00 6 0.95 1.58 9.00 1 9.00
11.01
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 14.80 0.15 98 0.85 0.39 32.87 1 32.87
16 16 0.00 6 16.05 1.58 151.98 1 151.98
184.85
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 17.80 0.15 118 0.85 0.39 39.57 1 39.57
16 19.6 0.00 6 19.65 1.58 186.07 1 186.07
225.65
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 16.30 0.15 108 0.85 0.39 36.22 1 36.22
16 17.8 0.00 6 17.85 1.58 169.03 1 169.03
205.25
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 12.00 0.15 80 0.85 0.39 26.83 1 26.83
16 12 0.00 6 12.05 1.58 114.11 1 114.11
140.94
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 13.10 0.15 87 0.85 0.39 29.18 5 145.89
16 14 0.00 6 14.05 1.58 133.05 5 665.23
811.12
TOTAL P .BESI 2,871.25
c. Bekesting Sloof LOKASI P L JMLH JMLH SISI VOL SAT
Depan 2 lt 16.4 0.3 1 2 9.84
3 0.3 1 2 1.80
5.4 0.3 1 2 3.24
14.4 0.3 1 2 8.64
3.9 0.3 1 2 2.34
2.3 0.3 1 2 1.38
3.3 0.3 1 2 1.98
11.86 0.3 1 2 7.12
9.6 0.3 1 2 5.76
10.8 0.3 1 2 6.48
5.1 0.3 1 2 3.06
2.4 0.3 1 2 1.44
4.5 0.3 1 2 2.70
0.5 0.3 1 2 0.30
3.6 0.3 1 2 2.16
5.7 0.3 1 2 3.42
0.9 0.3 1 2 0.54
Blkng 14.8 0.3 1 2 8.88
17.8 0.3 1 2 10.68
16.3 0.3 1 2 9.78
12 0.3 1 2 7.20
13.1 0.3 5 2 39.30
138.04
2 Sloof beton Ready mix SL2 15/20 - K.225
a. Cor Beton ReadyMix K225 LOKASI P L H JMLH VOL SAT
K.m 4.2 0.15 0.2 0 -
2 0.15 0.2 8 0.48
3.3 0.15 0.2 0 -
1.5 0.15 0.2 0 -
0.48
b. Pembesian besi polos dan ulir Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 4.20 0.20 21 0.55 0.39 4.56 - 0.00
12 4.20 0.00 4 4.25 0.89 15.09 - 0.00
-
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 2.00 0.20 10 0.55 0.39 2.17 8 17.36
12 2.00 0.00 4 2.05 0.89 7.28 8 58.24
75.60
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 3.30 0.20 16 0.55 0.39 3.47 - 0.00
12 3.30 0.00 4 3.35 0.89 11.90 - 0.00
-
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 1.50 0.20 7 0.55 0.39 1.52 - 0.00
12 1.50 0.00 4 1.55 0.89 5.50 - 0.00
-
TOTAL P .BESI 75.60
c. Bekesting Sloof LOKASI P L JMLH JMLH SISI VOL SAT
4.2 0.2 0 2 -
2 0.2 8 2 6.40
3.3 0.2 0 2 -
1.5 0.2 0 2 -
6.40
3 Kolom Praktis 15 x 15 p jmlh vol
4 17 68
4 Kolom 30 x 30
a. Cor Beton ReadyMix K225 LOKASI P L H JMLH VOL SAT
Depan 3.85 0.3 0.3 26 9.01
3.85 0.4 0.4 2 1.23
Belakang 3.85 0.3 0.3 20 6.93
17.17
5 Lantai kerja bawah lantai dasar, Beton B0 Besi Wermest 1 Lapis m=6
a. Cor Beton ReadyMix K225 LOKASI P L H JMLH VOL SAT
460.032 0.1 1 46.00
II LANTAI DUA
A PEKERJAAN BETON
4 Balok Beton readymix k-225 Uk : 20/50,evl 7.65 LOKASI P L H JMLH VOL SAT
a. Cor Beton ReadyMix K225 arah sumbu x 5.1 0.2 0.5 1 0.51
arah sumbu y 10.8 0.2 0.5 1 1.08
10.9 0.2 0.5 1 1.09
4.2 0.2 0.5 1 0.42
3.10
b. Pembesian besi polos dan ulir Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 5.10 0.15 34 1.25 0.62 26.20 1 26.20
13 5.4 0.00 4 5.50 1.04 22.92 1 22.92
16 5.40 0.00 5 5.50 1.58 43.40 1 43.40
92.52
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 10.80 0.15 72 1.25 0.62 55.49 1 55.49
13 11.7 0.00 4 11.80 1.04 49.18 1 49.18
16 11.70 0.00 5 11.80 1.58 93.12 1 93.12
197.78
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 10.90 0.15 72 1.25 0.62 55.49 1 55.49
13 11.7 0.00 4 11.80 1.04 49.18 1 49.18
16 11.70 0.00 5 11.80 1.58 93.12 1 93.12
197.78
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 4.20 0.15 28 1.25 0.62 21.58 1 21.58
13 4.5 0.00 4 4.60 1.04 19.17 1 19.17
16 4.50 0.00 5 4.60 1.58 36.30 1 36.30
77.05
TOTAL P .BESI 565.13
c. Bekesting Balok P Jmlh L Jmlh Ttk Vol Tot
5.1 2 0.38 1 3.876
5.1 1 0.2 1 1.02
10.8 2 0.38 1 8.208
10.8 1 0.2 1 2.16
10.9 2 0.38 1 8.284
10.9 1 0.2 1 2.18
4.2 2 0.38 1 3.192
4.2 1 0.2 1 0.84
29.76
5 Balok Beton Ready mix k-225 uk : 20/30,elv 7.65
a. Cor Beton ReadyMix K225 LOKASI P L H JMLH VOL SAT
arah sumbu x 3 0.2 0.3 3 0.54
arah sumbu y 5.7 0.2 0.3 2 0.68
1.22
b. Pembesian besi polos dan ulir Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 3.00 0.15 20 0.85 0.39 6.71 3 20.12
13 3.3 0.00 0 3.40 1.04 0.00 3 0.00
16 3.30 0.00 5 3.40 1.58 26.83 3 80.49
100.61
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 5.70 0.15 38 0.85 0.39 12.74 2 25.49
13 6.3 0.00 0 6.40 1.04 0.00 2 0.00
16 6.30 0.00 5 6.40 1.58 50.50 2 101.01
126.50
TOTAL P .BESI 227.11
c. Bekesting Balok P Jmlh L Jmlh Ttk Vol Tot
3 2 0.18 3 3.24
3 1 0.2 3 1.8
5.7 2 0.18 2 4.104
5.7 1 0.2 2 2.28
11.424
6 Plat dak Beton t=12 readymix k-225 elv.7,5
Beton Besi Wermest 2 Lapis m=8
a. Cor Beton ReadyMix K225 LOKASI P L H JMLH VOL SAT
kiri 2.5 3.4 0.12 2 2.04
2.5 3.4 0.12 1 1.02
3.4 3.4 0.12 1 1.39
1.83 4.3 0.12 1 0.94
0.50 11.7 0.12 1 0.70
0.50 3.6 0.12 1 0.22
0.50 6.6 0.12 1 0.40
Kanan 2.20 3.1 0.12 1 0.82
3.70 3.1 0.12 1 1.38
0.50 3.3 0.12 2 0.40
0.50 7.3 0.12 1 0.44
9.73
b. Pembesian besi M8
c. Bekesting Plat P L Jmlh Ttk Vol Tot
2.5 3.4 2 17
2.5 3.4 1 8.5
3.4 3.4 1 11.56
1.825 4.3 1 7.8475
2.2 3.1 1 6.82
3.7 3.1 1 11.47
63.1975
7 Balok Beton readymix k-225 Uk : 20/50,evl 8.5
a. Cor Beton ReadyMix K225 LOKASI P L H JMLH VOL SAT
arah sb x 8.85 0.2 0.5 1 0.89
9.35 0.2 0.5 1 0.94
6.8 0.2 0.5 1 0.68
arah sb y 5.8 0.2 0.5 1 0.58
9.35 0.2 0.5 1 0.94
9.6 0.2 0.5 1 0.96
lengkung 12.97 0.2 0.5 1 1.30
6.27
b. Pembesian besi polos dan ulir Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 8.85 0.15 59 1.25 0.62 45.47 1 45.47
13 9.6 0.00 4 9.70 1.04 40.43 1 40.43
16 9.60 0.00 5 9.70 1.58 76.54 1 76.54
162.44
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 9.35 0.15 62 1.25 0.62 47.78 1 47.78
13 9.35 0.00 4 9.45 1.04 39.38 1 39.38
16 9.35 0.00 5 9.45 1.58 74.57 1 74.57
161.73
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 6.80 0.15 45 1.25 0.62 34.68 1 34.68
13 6.8 0.00 4 6.90 1.04 28.76 1 28.76
16 6.80 0.00 5 6.90 1.58 54.45 1 54.45
117.88
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 5.80 0.15 38 1.25 0.62 29.28 1 29.28
13 6 0.00 4 6.10 1.04 25.42 1 25.42
16 6.00 0.00 5 6.10 1.58 48.14 1 48.14
102.84
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 9.35 0.15 62 1.25 0.62 47.78 1 47.78
13 9.75 0.00 4 9.85 1.04 41.05 1 41.05
16 9.75 0.00 5 9.85 1.58 77.73 1 77.73
166.56
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 9.60 0.15 64 1.25 0.62 49.32 1 49.32
13 10.2 0.00 4 10.30 1.04 42.93 1 42.93
16 10.20 0.00 5 10.30 1.58 81.28 1 81.28
173.53
Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
10 12.97 0.15 86 1.25 0.62 66.27 1 66.27
13 13.57 0.00 4 13.67 1.04 56.97 1 56.97
16 13.57 0.00 5 13.67 1.58 107.87 1 107.87
231.12
TOTAL 1,116.10
c. Bekesting Balok P Jmlh L Jmlh Ttk Vol Tot
8.85 2 0.38 1 6.726
8.85 1 0.2 1 1.77
9.35 2 0.38 1 7.106
9.35 1 0.2 1 1.87
6.8 2 0.38 1 5.168
6.8 1 0.2 1 1.36
5.8 2 0.38 1 4.408
5.8 1 0.2 1 1.16
9.35 2 0.38 1 7.106
9.35 1 0.2 1 1.87
9.6 2 0.38 1 7.296
9.6 1 0.2 1 1.92
12.97 2 0.38 1 9.8572
12.97 1 0.2 1 2.594
60.21
8 Balok Beton Ready mix k-225 uk : 20/30,elv 8.5
a. Cor Beton ReadyMix K225 LOKASI P L H JMLH VOL SAT
arah sumbu y 7.95 0.2 0.3 1 0.48
0.48
b. Pembesian besi polos dan ulir Diameter P JARAK CCN JMLH BESI PJ BESI Kg Besi/m1 VOL BESI JMLH TTK VOL TOT
8 7.95 0.15 53 0.85 0.39 17.77 1 17.77
13 8.35 0.00 0 8.45 1.04 0.00 1 0.00
16 8.35 0.00 5 8.45 1.58 66.68 1 66.68
84.46
c. Bekesting Balok P Jmlh L Jmlh Ttk Vol Tot
7.95 2 0.18 1 2.862
7.95 1 0.2 1 1.59
4.452
HASIL NEGOSIASI
D.6 1.0000 m2 Partisi GRC 9 mm rangka metal
0.8350 btg Rangka besi hollow 20x40 @ Rp. 35,000.00
0.8350 btg Rangka besi hollow 40x40 @ Rp. 45,000.00
0.3100 lbr GRC 9 mm @ Rp. 132,000.00
32.0000 Bh Sekrup/Rivet @ Rp. 1,000.00
0.4000 Kg Compound @ Rp. 5,000.00
1.0000 Ls Upah pasang @ Rp. 20,000.00
1.0000 Ls Alat Bantu @ Rp. 1,000.00
JUMLAH ( BELUM PPN )
JASA 10 %
JUMLAH
17,250.00
3,870.00
4,044.00
448.80
233.25
8,596.05 17,250.00 25,846.05
859.61 1,725.00 2,584.61
9,455.66 18,975.00 28,430.66
385,000.00
96,250.00
96,250.00 385,000.00 481,250.00
9,625.00 38,500.00 48,125.00
105,875.00 423,500.00 529,375.00
2,210,000.00
8,075,000.00
8,075,000.00 2,210,000.00 10,285,000.00
807,500.00 221,000.00 1,028,500.00
8,882,500.00 2,431,000.00 11,313,500.00
29,225.00
37,575.00
40,920.00
32,000.00
2,000.00
20,000.00
1,000.00
23,000.00 139,720.00 162,720.00
2,300.00 13,972.00 16,272.00
25,300.00 153,692.00 178,992.00
178,900.00
15,525.00
3,840.00
3,900.00
420.00
225.00
8,385.00 15,525.00 23,910.00
838.50 1,552.50 2,391.00
9,223.50 17,077.50 26,301.00
26,300.00
385,000.00
96,250.00
96,250.00 385,000.00 481,250.00
9,625.00 38,500.00 48,125.00
105,875.00 423,500.00 529,375.00
529,300.00
1,950,000.00
7,125,000.00
7,125,000.00 1,950,000.00 9,075,000.00
712,500.00 195,000.00 907,500.00
7,837,500.00 2,145,000.00 9,982,500.00
9,982,500.00
NO URAIAN
I LANTAI SATU
A PEKERJAAN PERSIAPAN
1 Mobilisasi/Demobilisasi
2 Pembersihan lahan
8 Pek.Direksikeet
11 As-Built Drawing
SL.1
SL.1
SL.1
SL.1
SL.1
SL.2
SL.1
SL.1
SL.1
SL.2
SL.1
SL.2
SL.2
SL.1
SL.2
SL.1
SL.1
SL.1
SL.1
SL.1
SL.2
SL.2
SL.2
SL.1
SL.2
SL.1
SL.1
SL.2
SL.2
SL.1
SL.2
SL.2
Samping Kanan
Openingan Kusen
Dalam Blkng
K.M blkng
K.M blkng
Openingan Kusen
K.M blkng
K.M blkng
K.M blkng
K.M blkng
Dinding smpng kr
Openingan Kusen
K.Mandi
K.Mandi
Openingan Kusen
K.Mandi
ddng dpn
Belakang Dpn
Openingan Kusen
Gudang
Openingan Kusen
Samping Gudang
Openingan Kusen
Samping Gang
Openingan Kusen
0 c. Bekesting Pondasi
0 b. Pembesian besi polos dan ulir
Belakang
Tengah
Samping kiri
Depan
0 c. Bekesting Pondasi
0 c. Bekesting Pondasi
5 Balok anak tangga readymix k-225
0 a. Cor Beton SiteMix K175
0 b. Pembesian besi M8
0 c. Bekesting Plat
Belakang
Tengah
F PEKERJAAN PLAFOND
1 Plafond Gypsum + rangka hollow Belakang
Tengah
2 list plafond
Belakang
Tengah
p l h jmlh vol
1.3 1.3 1.2 28 56.78
1.1 1.1 1.2 20 29.04
85.82 m3
Depan Belakang
p l h jmlh vol
1.2 1.2 0.1 28 4.03
1 1 0.1 20 2
6.03 m3
p l h jmlh vol
1.2 1.2 0.05 28 2.02
1 1 0.05 20 1.00
3.02 m3
p l h vol
67.48 41.5 1.3 3640.63
Luas h vol
460.032 0.25 115.01
Total 3755.64 m3
p h jml vol
3.7 3.5 1 12.95
0.65 0.9 2 1.17
11.78
3.7 3.5 2 25.90
2.1 2.61 2 10.96
14.94
3.89 3.5 1 13.62
2 3.5 1 7.00
2 3.5 2 14.00
luas t vol
182.49 0.1 18.249
110.9 0.1 11.09
69.1 0.1 6.91 29.339
70.94 0.1 7.094
43.343
luas
182.49
110.9
293.39
182.49
110.9
293.39
182.49
16.4
13.5
2.6
1.8
110.9
327.69 340 336.6
62.3
50
112.3
p l vol
18 3.28 59.04 18 3.28 59.04
18 1 18 18 0.9 16.2
20.6 2 41.2 20.6 2 41.2
118.24 106.416 116.44
145.04 94.276
MC - 80 ACTUAL PROGRES
NO URAIAN
VOLUME SAT BOBOT VOLUME BOBOT PRESTASI
I LANTAI SATU
A PEKERJAAN PERSIAPAN
1 Mobilisasi/Demobilisasi 1.00 Ls 0.100 1.00 0.100 100%
2 Pembersihan lahan 1.00 ls 0.100 1.00 0.100 100%
3 Pek.Pengukuran dan pasang bouwplannk 50.00 m2 0.073 50.00 0.073 100%
4 Pembuatan bedeng buruh 16.00 m2 0.386 16.00 0.386 100%
5 Pembuatan Gudang bahan 16.00 m2 0.386 16.00 0.386 100%
6 Papan Nama Proyek Uk. 60x90 cm Digital Printing 1.00 bh 0.017 1.00 0.017 100%
7 Pagar pengaman Proyek 73.50 m' 0.570 73.50 0.570 100%
8 Pek.Direksikeet 12.00 m2 0.377 12.00 0.377 100%
9 Listrik dan Air Kerja 1.00 bln 0.100 1.00 0.100 100%
10 Foto dokumentasi,administrasi an pelaporan 1.00 ls 0.033 1.00 0.033 100%
11 As-Built Drawing 1.00 ls 0.083 1.00 0.083 100%
12 Pengujian tanah dengan sondir 3 titik 3.00 ttk 0.100 3.00 0.100 100%
C PEKERJAAN BETON
1 Sloof beton 20/30 readymix k-225
a. Cor Beton ReadyMix K225 13.80 m3 0.641 13.80 0.641 100%
b. Pembesian besi polos dan ulir 2,871.25 kg 1.289 2,871.25 1.289 100%
c. Bekesting Sloof 138.04 m2 0.581 138.04 0.581 100%
2 Sloof beton Ready mix SL2 15/20 - K.225
a. Cor Beton ReadyMix K225 0.48 m3 0.022 0.48 0.022 100%
b. Pembesian besi polos dan ulir 75.60 kg 0.034 75.60 0.034 100%
c. Bekesting Sloof 6.40 m2 0.027 6.40 0.027 100%
MC - 80 ACTUAL PROGRES
NO URAIAN
VOLUME SAT BOBOT VOLUME BOBOT PRESTASI
3 Kolom Praktis 15 x 15 68.00 m' 0.178 68.00 0.178 100%
4 Kolom 30 x 30
a. Cor Beton ReadyMix K225 17.17 m3 0.797 17.17 0.797 100%
b. Pembesian besi polos dan ulir 2,666.25 kg 1.197 2,666.25 1.197 100%
c. Bekesting Kolom 200.44 m2 1.585 200.44 1.585 100%
5 Lantai kerja bawah lantai dasar, Beton B0 Besi Wermest 1 Lapis m=6
a. Cor Beton ReadyMix K225 43.34 m3 2.013 29.34 1.363 68%
b. Pembesian besi polos dan ulir 909.67 kg 0.324 615.76 0.219 68%
6 Meja beton
a. Cor Beton ReadyMix K225 0.28 m3 0.010 - - 0%
b. Pembesian besi M6 8.66 kg 0.003 - - 0%
c. Bekesting Plat 2.82 m2 0.014 - - 0%
8 Balok Beton readymix k-225 Uk : 20/50
a. Cor Beton ReadyMix K225 7.24 m3 0.336 7.24 0.336 100%
b. Pembesian besi polos dan ulir 1,323.75 kg 0.594 1,323.75 0.594 100%
c. Bekesting Balok 69.50 m2 0.555 69.50 0.555 100%
9 Balok Beton Ready mix k-225 uk : 20/30
a. Cor Beton ReadyMix K225 2.15 m3 0.100 2.15 0.100 100%
b. Pembesian besi polos dan ulir 391.13 kg 0.176 391.13 0.176 100%
c. Bekesting Balok 20.08 m2 0.160 20.08 0.160 100%
10 Ring Balok 20/30
a. Cor Beton ReadyMix K225 6.36 m3 0.295 6.36 0.295 100%
b. Pembesian besi polos dan ulir 1,502.02 kg 0.674 1,502.02 0.674 100%
c. Bekesting Ring Balok 84.76 m2 0.677 84.76 0.677 100%
11 Ring Balok 15/25
a. Cor Beton ReadyMix K225 1.10 m3 0.051 1.10 0.051 100%
b. Pembesian besi polos dan ulir 183.23 kg 0.082 183.23 0.082 100%
c. Bekesting Ring Balok 18.98 m2 0.152 18.98 0.152 100%
12 Balok Lintail 11/20
a. Cor Beton ReadyMix K225 1.04 m3 0.048 1.04 0.048 100%
b. Pembesian besi polos dan ulir 195.50 kg 0.088 195.50 0.088 100%
c. Bekesting Ring Balok 18.94 m2 0.151 18.94 0.151 100%
13 Plat Beton t=12 readymix k-225 elv.3,53
Beton Besi Wermest 2 Lapis m=8
a. Cor Beton ReadyMix K225 13.11 m3 0.609 13.11 0.609 100%
b. Pembesian besi M8 1,372.34 kg 0.616 1,372.34 0.616 100%
c. Bekesting Plat 109.25 m2 1.234 109.25 1.234 100%
D PEKERJAAN TANGGA
1 Pasir urug 10cm 0.14 m3 0.001 0.14 0.001 100%
2 Lantai Kerja Ad 1Cm: 3 Psr: 5 Spl T= 5cm 0.07 m2 0.002 0.07 0.002 100%
3 Pondasi telapak readymix k-225
a. Cor Beton ReadyMix K225 0.38 m3 0.018 0.38 0.018 100%
b. Pembesian besi polos dan ulir 30.58 kg 0.014 30.58 0.014 100%
c. Bekesting Pondasi 1.60 m2 0.006 1.60 0.006 100%
5 Balok anak tangga readymix k-225
a. Cor Beton SiteMix K175 0.24 m3 0.008 0.24 0.008 100%
b. Pembesian besi polos dan ulir 45.01 kg 0.020 45.01 0.020 100%
c. Bekesting Balok 3.00 m2 0.024 3.00 0.024 100%
6 Plat tangga readymix k-225
a. Cor Beton SiteMix K175 3.71 m3 0.128 3.71 0.128 100%
b. Pembesian besi M8 143.88 kg 0.065 143.88 0.065 100%
c. Bekesting Plat 13.20 m2 0.149 13.20 0.149 100%
7 Lantai keramik tangga : 20x40 polos 11.57 m2 0.039 - - 0%
8 Step nosing 10 x 40 28.80 m' 0.024 - - 0%
9 Realing Tangga 14.35 m' 0.276 - - 0%
E PEKERJAAN PASANGAN
1 Dinding bata 1:4 826.56 m2 2.657 661.24 2.126 80%
2 Plesteran tebal 20mm, ad 1:4 1,653.11 m2 3.605 1,057.99 2.307 64%
3 Acian Dinding 1,653.11 m2 1.566 1,008.40 0.955 61%
4 Lantai keramik 40x40 polos 389.08 m2 1.636 182.49 0.767 47%
5 Lantai Granito Tile 60x60 polos 70.95 m2 1.291 - - 0%
F PEKERJAAN PLAFOND
1 Plafond Gypsum + rangka hollow 502.00 m2 2.493 327.69 1.628 65%
2 list plafond 296.00 m' 0.179 112.30 0.068 38%
3 Plafond GRC + rangka hollow 118.24 m2 0.345 116.44 0.339 98%
4 list plafond GRC 55.00 m' 0.033 52.00 0.031 95%
MC - 80 ACTUAL PROGRES
NO URAIAN
VOLUME SAT BOBOT VOLUME BOBOT PRESTASI
G PENGECATAN
1 Pengecatan dinding Interior 1,461.86 m2 1.920 - - 0%
2 Pengecatan dinding Exterior 191.25 m2 0.371 - - 0%
3 Pengecatan plafond 502.00 m2 0.217 327.69 0.142 65%
4 Pengecatan list plafond 296.00 m1 0.013 52.00 0.002 18%
J INSTALASI LISTRIK
1 Instalasi titik lampu 53.00 ttk 0.321 53.00 0.321 100%
2 Instalasi AC 7.00 ttk 0.042 7.00 0.042 100%
3 Instalasi Drain AC 7.00 ttk 0.035 7.00 0.035 100%
4 Stop kontak AC 7.00 ttk 0.021 7.00 0.021 100%
5 Instalasi telepon 4.00 ttk 0.024 - - 0%
6 Inlet telepon 4.00 ttk 0.024 - - 0%
7 Lampu TL 20.00 Unit 0.249 10.00 0.124 50%
8 Lampu SL 16.00 Unit 0.116 - - 0%
9 Instalasi titik stop kontak 45.00 ttk 0.272 45.00 0.272 100%
10 Instalasi titik saklar 18.00 ttk 0.109 18.00 0.109 100%
11 Saklar Tunggal 5.00 ttk 0.006 - - 0%
12 Stop kontak 45.00 ttk 0.105 17.00 0.040 38%
13 Penyambungan daya listrik permanen 1.00 ls 0.399 1.00 0.399 100%
14 Saklar seri 15.00 ttk 0.022 8.00 0.012 53%
15 Panel Group 1.00 Set 0.226 1.00 0.226 100%
K CANOPY
1 Pondasi Telapak
a. Cor Beton ReadyMix K225 0.29 m3 0.011 - - 0%
b. Pembesian besi polos dan ulir 56.58 kg 0.025 - - 0%
c. Bekesting Pondasi 1.92 m2 0.008 - - 0%
2 Galian tanah pondasi telapak 1.15 m3 0.002 - - 0%
3 Pasir urug bawah pondasi t t = 10 cm 0.14 m3 0.001 - - 0%
4 Lantai kerja 5 cm 0.07 m3 0.002 - - 0%
5 Urugan tanah kembali 0.81 m3 0.001 - - 0%
6 Penutup Canopy + rangka 20.00 m2 0.266 - - 0%
L PEKERJAAN ATAP
1 Kuda-kuda Rangka atap baja ringan zincalume C.75.0,75mm (terpasang) 619.88 m2 3.735 607.48 3.660 98%
2 Penutup Atap Lengkung Zincaolume Galvalum tebal 3,5 mm 619.88 m2 1.682 607.48 1.648 98%
3 Alumunium Foil (peredam Panas) 619.88 m2 0.472 607.48 0.462 98%
MC - 80 ACTUAL PROGRES
NO URAIAN
VOLUME SAT BOBOT VOLUME BOBOT PRESTASI
4 Pasang Talang 18.00 m1 0.069 - - 0%
5 Lispank Grc t= 30 cm 79.60 m1 0.232 - - 0%
II LANTAI DUA
A PEKERJAAN BETON
1 Kolom Beton readymix :30x30 k-225
a. Cor Beton ReadyMix K225 7.03 m3 0.326 7.03 0.326 100%
b. Pembesian besi polos dan ulir 1,400.59 kg 0.629 1,400.59 0.629 100%
c. Bekesting kolom 93.72 m2 0.741 93.72 0.741 100%
2 Ring Balok Beton readymix : 15x20 k-225
a. Cor Beton ReadyMix K225 4.48 m3 0.208 4.48 0.208 100%
b. Pembesian besi polos dan ulir 1,059.00 kg 0.475 1,059.00 0.475 100%
c. Bekesting Ring Balok 59.76 m2 0.477 59.76 0.477 100%
3 Kolom Praktis 15 x 15 21.30 m' 0.056 17.04 0.045 80%
4 Balok Beton readymix k-225 Uk : 20/50,evl 7.65
a. Cor Beton ReadyMix K225 3.10 m3 0.144 3.10 0.144 100%
b. Pembesian besi polos dan ulir 565.13 kg 0.254 565.13 0.254 100%
c. Bekesting Balok 29.76 m2 0.238 29.76 0.238 100%
5 Balok Beton Ready mix k-225 uk : 20/30,elv 7.65
a. Cor Beton ReadyMix K225 1.22 m3 0.057 1.22 0.057 100%
b. Pembesian besi polos dan ulir 227.11 kg 0.102 227.11 0.102 100%
c. Bekesting Balok 11.42 m2 0.091 11.42 0.091 100%
6 Plat dak Beton t=12 readymix k-225 elv.7,5
Beton Besi Wermest 2 Lapis m=8
a. Cor Beton ReadyMix K225 9.55 m3 0.444 9.55 0.444 100%
b. Pembesian besi M8 867.69 kg 0.389 867.69 0.389 100%
c. Bekesting Plat 79.61 m2 0.899 79.61 0.899 100%
7 Balok Beton readymix k-225 Uk : 20/50,evl 8.5
a. Cor Beton ReadyMix K225 6.27 m3 0.291 6.27 0.291 100%
b. Pembesian besi polos dan ulir 1,116.10 kg 0.501 1,116.10 0.501 100%
c. Bekesting Balok 60.21 m2 0.680 60.21 0.680 100%
8 Balok Beton Ready mix k-225 uk : 20/30,elv 8.5
a. Cor Beton ReadyMix K225 0.48 m3 0.022 0.48 0.022 100%
b. Pembesian besi polos dan ulir 84.46 kg 0.038 84.46 0.038 100%
c. Bekesting Balok 4.45 m2 0.050 4.45 0.050 100%
9 Plat Beton Dak t=12 readymix k-225, elv.8,5
a. Cor Beton ReadyMix K225 8.51 m3 0.395 8.51 0.395 100%
b. Pembesian besi M8 772.81 kg 0.347 772.81 0.347 100%
c. Bekesting Plat 70.90 m2 0.801 70.90 0.801 100%
B PEKERJAAN PASANGAN
1 Dinding bata 1:4 145.04 m2 0.466 94.28 0.303 65%
2 Plesteran tebal 20mm, ad 1:4 139.80 m2 0.305 45.68 0.100 33%
3 Acian 139.80 m2 0.132 45.68 0.043 33%
5 Lantai keramik 40x40 polos 98.00 m2 0.412 - - 0%
C PEKERJAAN PLAFOND
1 Plafond Gypsum + rangka hollow 139.80 m2 0.694 - - 0%
2 list plafond 112.75 m' 0.068 - - 0%
D PEKERJAAN PENGECATAN
1 Pengecatan dinding Interior 69.90 m2 0.092 - - 0%
2 Pengecatan dinding Exterior 69.90 m2 0.136 - - 0%
4 Pengecatan plafond 139.80 m2 0.060 - - 0%
G LAIN-LAIN -
1 Tanki air 1000 ltr + instalasi + tower 1.00 set 0.050 0.95 0.047 95%
2 Bor sumur dengan Cashing 1.00 ttk 0.219 1.00 0.219 100%
3 Pek. Pompa Listrik Jet Pump Setara Sanyo Type PDH-255DJPD, daya hisap 27 m, da 1.00 unit 0.116 1.00 0.116 100%
4 Instalasi Penangkal Petir + Grounding 1.00 ls 0.199 1.00 0.199 100%
5 Waterproofing atap canopy 202.10 m2 0.349 - - 0%
6 Kolom WF 200.100.5,5.8 (Pabrikasi + Erection) 724.88 kg 0.634 724.88 0.634 100%
7 Base Plate 9 mm 17.50 kg 0.015 17.50 0.015 100%
8 Plat Simpul 72.49 kg 0.063 72.49 0.063 100%
9 Angkur 16.00 bh 0.013 16.00 0.013 100%
10 Variasi Kolom Partisi GRC 9 mm rangka Hollow 136.18 m2 0.810 - - 0%
11 Pasang (ACP) Alucubon 20.57 m2 0.362 - - 0%
12 Tulisan Acrilic Nama Kantor 1.00 ls 0.332 - - 0%