RENCANA ANGGARAN BIAYA OPNAME LAPANGAN

PEKERJAAN TAMBAH KURANG

PENAWARAN DEDI MASTOK OPNAME LAPANGAN
PEKERJAAN : PEMBANGUNAN P:PEMBANGUNAN PASAR BARU KAB. MANDAILINGNATAL PEKERJAAN : PEMBANGUNAN PASAR BARU KAB. MANDAILINGNATAL
TAHUN ANGGARAN : 2020 TAHUN ANGGARAN : 2020
LOKASI : Jl. Williem Iskandar, Kota Penyabungan, Kab. Mandailing Natal LOKASI : Jl. Williem Iskandar, Kota Penyabungan, Kab. Mandailing Natal
PROVINSI : Sumatera Utara PROVINSI : Sumatera Utara

VOLUME VOLUME VOLUME HARGA SATUAN PEKERJAAN TAMBAH KURANG HARGA SATUAN
No URAIAN PEKERJAAN SAT JUMLAH (Rp) No URAIAN PEKERJAAN VOLUME SAT JUMLAH (Rp)
DEDI LAPANGAN FINAL QUANTITY (Rp) VOLUME BIAYA (Rp) (Rp)
1 2 3 3 4 5 6 minus dedi Minus kantor minus dedi Minus kantor 1 2 3 4 6 7

S PEKERJAAN HYDRANT & SPLINKER S PEKERJAAN HYDRANT & SPLINKER

I POWER HOUSE I POWER HOUSE
I.1 Peralatan Utama I.1 Peralatan Utama
1 Safety Valve Ø 100mm 1.00 1.00 1.00 Unit Rp - 1.00 1 Safety Valve Ø 100mm 1.00 Unit Rp -

I.3 Pekerjaan Hydrant Luar Bangunan I.3 Pekerjaan Hydrant Luar Bangunan
BSP Sch. 40 Ø 65 mm + Isolasi ( SPINDO ) 245.00 Rp 62,500.00 Rp 15,312,500.00 245.00 Rp 15,312,500.00 BSP Sch. 40 Ø 65 mm + Isolasi ( SPINDO )
BSP Sch. 40 Ø 80 mm + Isolasi ( SPINDO ) 210.00 Rp 75,000.00 Rp 15,750,000.00 210.00 Rp 15,750,000.00 BSP Sch. 40 Ø 80 mm + Isolasi ( SPINDO )
1 BSP Sch. 40 Ø 100 mm + Isolasi ( SPINDO ) 287.00 328.05 400.00 m Rp 100,000.00 Rp 28,700,000.00 41.05 Rp 4,105,000.00 1 BSP Sch. 40 Ø 100 mm + Isolasi ( SPINDO ) 328.05 m Rp 100,000.00 Rp 32,805,000.00
2 BSP Sch. 40 Ø 150 mm + Isolasi ( SPINDO ) 176.00 166.40 100.00 m Rp 150,000.00 Rp 26,400,000.00 9.60 Rp 1,440,000.00 2 BSP Sch. 40 Ø 150 mm + Isolasi ( SPINDO ) 166.40 m Rp 150,000.00 Rp 24,960,000.00

Sub Total Rp 86,162,500 Rp 32,502,500.00 Rp 4,105,000.00 Sub Total Rp 57,765,000.00

II LANTAI SATU II LANTAI SATU

II.1 Pekerjaan Hydrant II.1 Pekerjaan Hydrant
1 BSP Sch. 40 Ø 65 mm + Isolasi ( SPINDO ) 55.00 57.35 60.00 m Rp 62,500.00 Rp 3,437,500.00 2.35 Rp 146,875.00 1 BSP Sch. 40 Ø 65 mm + Isolasi ( SPINDO ) 57.35 m Rp 62,500.00 Rp 3,584,375.00
BSP Sch. 40 Ø 80 mm + Isolasi ( SPINDO ) 70.00 162.00 Rp 75,000.00 Rp 5,250,000.00 70.00 Rp 5,250,000.00 BSP Sch. 40 Ø 80 mm + Isolasi ( SPINDO )
2 BSP Sch. 40 Ø 100 mm + Isolasi ( SPINDO ) 53.00 196.80 252.00 m Rp 100,000.00 Rp 5,300,000.00 143.80 Rp 14,380,000.00 2 BSP Sch. 40 Ø 100 mm + Isolasi ( SPINDO ) 196.80 m Rp 100,000.00 Rp 19,680,000.00

II.2 Pekerjaan Sprinkler Otomatis II.2 Pekerjaan Sprinkler Otomatis

1 BSP Sch. 40 Ø 25 mm ( SPINDO ) 620.00 433.95 189.00 m Rp 25,000.00 Rp 15,500,000.00 186.05 Rp 4,651,250.00 1 BSP Sch. 40 Ø 25 mm ( SPINDO ) 433.95 m Rp 25,000.00 Rp 10,848,750.00
2 BSP Sch. 40 Ø 32 mm ( SPINDO ) 176.00 79.60 55.80 m Rp 31,500.00 Rp 5,544,000.00 96.40 Rp 3,036,600.00 2 BSP Sch. 40 Ø 32 mm ( SPINDO ) 79.60 m Rp 31,500.00 Rp 2,507,400.00
3 BSP Sch. 40 Ø 40 mm ( SPINDO ) 196.00 110.20 74.20 m Rp 37,500.00 Rp 7,350,000.00 85.80 Rp 3,217,500.00 3 BSP Sch. 40 Ø 40 mm ( SPINDO ) 110.20 m Rp 37,500.00 Rp 4,132,500.00
4 BSP Sch. 40 Ø 50 mm ( SPINDO ) 225.00 128.60 189.00 m Rp 50,000.00 Rp 11,250,000.00 96.40 Rp 4,820,000.00 4 BSP Sch. 40 Ø 50 mm ( SPINDO ) 128.60 m Rp 50,000.00 Rp 6,430,000.00
5 BSP Sch. 40 Ø 80 mm ( SPINDO ) 54.00 195.75 162.00 m Rp 75,000.00 Rp 4,050,000.00 141.75 Rp 10,631,250.00 5 BSP Sch. 40 Ø 80 mm ( SPINDO ) 195.75 m Rp 75,000.00 Rp 14,681,250.00
6 BSP Sch. 40 Ø 100 mm( SPINDO ) 61.00 303.00 252.00 m Rp 100,000.00 Rp 6,100,000.00 242.00 Rp 24,200,000.00 6 BSP Sch. 40 Ø 100 mm( SPINDO ) 303.00 m Rp 100,000.00 Rp 30,300,000.00
7 BSP Sch. 40 Ø 25 mm ( SPINDO ) ( TDV ) 7.00 3.80 161.53 m Rp 25,000.00 Rp 175,000.00 3.20 Rp 80,000.00 7 BSP Sch. 40 Ø 25 mm ( SPINDO ) ( TDV ) 3.80 m Rp 25,000.00 Rp 95,000.00
8 BSP Sch. 40 Ø 50 mm ( SPINDO )( TDV ) 7.00 4.00 99.25 m Rp 50,000.00 Rp 350,000.00 3.00 Rp 150,000.00 8 BSP Sch. 40 Ø 50 mm ( SPINDO )( TDV ) 4.00 m Rp 50,000.00 Rp 200,000.00

Sub Total Rp 64,306,500 Rp 21,205,350.00 Rp 49,358,125.00 Sub Total Rp 92,459,275.00

III LANTAI DUA III LANTAI DUA

III.1 Pekerjaan Hydrant III.1 Pekerjaan Hydrant
1 BSP Sch. 40 Ø 65 mm + Isolasi ( SPINDO ) 55.00 73.35 60.00 m Rp 62,500.00 Rp 3,437,500.00 18.35 Rp 1,146,875.00 1 BSP Sch. 40 Ø 65 mm + Isolasi ( SPINDO ) 73.35 m Rp 62,500.00 Rp 4,584,375.00
BSP Sch. 40 Ø 80 mm + Isolasi ( SPINDO ) 70.00 162.00 Rp 75,000.00 Rp 5,250,000.00 70.00 Rp 5,250,000.00 BSP Sch. 40 Ø 80 mm + Isolasi ( SPINDO )
2 BSP Sch. 40 Ø 100 mm + Isolasi ( SPINDO ) 53.00 196.80 252.00 m Rp 100,000.00 Rp 5,300,000.00 143.80 Rp 14,380,000.00 2 BSP Sch. 40 Ø 100 mm + Isolasi ( SPINDO ) 196.80 m Rp 100,000.00 Rp 19,680,000.00

III.2 Pekerjaan Sprinkler Otomatis III.2 Pekerjaan Sprinkler Otomatis

1 BSP Sch. 40 Ø 25 mm ( SPINDO ) 585.00 278.55 189.00 m Rp 25,000.00 Rp 14,625,000.00 306.45 Rp 7,661,250.00 1 BSP Sch. 40 Ø 25 mm ( SPINDO ) 278.55 m Rp 25,000.00 Rp 6,963,750.00
2 BSP Sch. 40 Ø 32 mm ( SPINDO ) 168.00 55.80 m Rp 31,500.00 Rp 5,292,000.00 168.00 Rp 5,292,000.00 2 BSP Sch. 40 Ø 32 mm ( SPINDO ) m Rp 31,500.00 Rp -
3 BSP Sch. 40 Ø 40 mm ( SPINDO ) 196.00 165.00 74.20 m Rp 37,500.00 Rp 7,350,000.00 31.00 Rp 1,162,500.00 3 BSP Sch. 40 Ø 40 mm ( SPINDO ) 165.00 m Rp 37,500.00 Rp 6,187,500.00
4 BSP Sch. 40 Ø 50 mm ( SPINDO ) 225.00 154.20 189.00 m Rp 50,000.00 Rp 11,250,000.00 70.80 Rp 3,540,000.00 4 BSP Sch. 40 Ø 50 mm ( SPINDO ) 154.20 m Rp 50,000.00 Rp 7,710,000.00
5 BSP Sch. 40 Ø 80 mm ( SPINDO ) 54.00 216.00 162.00 m Rp 75,000.00 Rp 4,050,000.00 162.00 Rp 12,150,000.00 5 BSP Sch. 40 Ø 80 mm ( SPINDO ) 216.00 m Rp 75,000.00 Rp 16,200,000.00
6 BSP Sch. 40 Ø 100 mm( SPINDO ) 61.00 303.00 252.00 m Rp 100,000.00 Rp 6,100,000.00 242.00 Rp 24,200,000.00 6 BSP Sch. 40 Ø 100 mm( SPINDO ) 303.00 m Rp 100,000.00 Rp 30,300,000.00
7 BSP Sch. 40 Ø 25 mm ( SPINDO ) ( TDV ) 7.00 3.80 161.53 m Rp 25,000.00 Rp 175,000.00 3.20 Rp 80,000.00 7 BSP Sch. 40 Ø 25 mm ( SPINDO ) ( TDV ) 3.80 m Rp 25,000.00 Rp 95,000.00
8 BSP Sch. 40 Ø 50 mm ( SPINDO )( TDV ) 7.00 4.00 99.25 m Rp 50,000.00 Rp 350,000.00 3.00 Rp 150,000.00 8 BSP Sch. 40 Ø 50 mm ( SPINDO )( TDV ) 4.00 m Rp 50,000.00 Rp 200,000.00

Sub Total Rp 63,179,500 Rp 23,135,750.00 Rp 51,876,875.00 Sub Total Rp 91,920,625.00

IV LANTAI TIGA IV LANTAI TIGA

IV.1 Pekerjaan Hydrant IV.1 Pekerjaan Hydrant
1 BSP Sch. 40 Ø 65 mm + Isolasi ( SPINDO ) 36.00 30.10 36.00 m Rp 62,500.00 Rp 2,250,000.00 5.90 Rp 368,750.00 1 BSP Sch. 40 Ø 65 mm + Isolasi ( SPINDO ) 30.10 m Rp 62,500.00 Rp 1,881,250.00
BSP Sch. 40 Ø 80 mm + Isolasi ( SPINDO ) 16.00 43.30 Rp 75,000.00 Rp 1,200,000.00 16.00 Rp 1,200,000.00 BSP Sch. 40 Ø 80 mm + Isolasi ( SPINDO )
2 BSP Sch. 40 Ø 100 mm + Isolasi ( SPINDO ) 12.00 133.50 60.00 m Rp 100,000.00 Rp 1,200,000.00 121.50 Rp 12,150,000.00 2 BSP Sch. 40 Ø 100 mm + Isolasi ( SPINDO ) 133.50 m Rp 100,000.00 Rp 13,350,000.00

IV.2 Pekerjaan Sprinkler Otomatis IV.2 Pekerjaan Sprinkler Otomatis

1 BSP Sch. 40 Ø 25 mm ( SPINDO ) 215.00 135.25 81.00 m Rp 25,000.00 Rp 5,375,000.00 79.75 Rp 1,993,750.00 1 BSP Sch. 40 Ø 25 mm ( SPINDO ) 135.25 m Rp 25,000.00 Rp 3,381,250.00
2 BSP Sch. 40 Ø 32 mm ( SPINDO ) 60.00 54.00 m Rp 31,500.00 Rp 1,890,000.00 60.00 Rp 1,890,000.00 2 BSP Sch. 40 Ø 32 mm ( SPINDO ) m Rp 31,500.00 Rp -
3 BSP Sch. 40 Ø 40 mm ( SPINDO ) 30.00 58.10 24.73 m Rp 37,500.00 Rp 1,125,000.00 28.10 Rp 1,053,750.00 3 BSP Sch. 40 Ø 40 mm ( SPINDO ) 58.10 m Rp 37,500.00 Rp 2,178,750.00
4 BSP Sch. 40 Ø 50 mm ( SPINDO ) 35.00 22.20 36.00 m Rp 50,000.00 Rp 1,750,000.00 12.80 Rp 640,000.00 4 BSP Sch. 40 Ø 50 mm ( SPINDO ) 22.20 m Rp 50,000.00 Rp 1,110,000.00
5 BSP Sch. 40 Ø 80 mm ( SPINDO ) 12.00 76.70 43.30 m Rp 75,000.00 Rp 900,000.00 64.70 Rp 4,852,500.00 5 BSP Sch. 40 Ø 80 mm ( SPINDO ) 76.70 m Rp 75,000.00 Rp 5,752,500.00
6 BSP Sch. 40 Ø 100 mm( SPINDO ) 10.00 112.00 60.00 m Rp 100,000.00 Rp 1,000,000.00 102.00 Rp 10,200,000.00 6 BSP Sch. 40 Ø 100 mm( SPINDO ) 112.00 m Rp 100,000.00 Rp 11,200,000.00
7 BSP Sch. 40 Ø 25 mm ( SPINDO ) ( TDV ) 7.00 3.80 53.84 m Rp 25,000.00 Rp 175,000.00 3.20 Rp 80,000.00 7 BSP Sch. 40 Ø 25 mm ( SPINDO ) ( TDV ) 3.80 m Rp 25,000.00 Rp 95,000.00
8 BSP Sch. 40 Ø 50 mm ( SPINDO )( TDV ) 7.00 4.00 33.08 m Rp 50,000.00 Rp 350,000.00 3.00 Rp 150,000.00 8 BSP Sch. 40 Ø 50 mm ( SPINDO )( TDV ) 4.00 m Rp 50,000.00 Rp 200,000.00

Sub Total Rp 17,215,000 Rp 6,322,500.00 Rp 28,256,250.00 Sub Total Rp 39,148,750.00

PEKERJAAN TAMBAH PEKERJAAN TAMBAH

1 Pekerjaan Corring Lantai 1 Pekerjaan Corring Lantai

Corring 4" 131.00 Lobang Rp 130,000.00 Rp - 131.00 Rp 17,030,000.00 Corring 4" 131.00 Lobang Rp 130,000.00 Rp 17,030,000.00
Corring 3" 27.00 Lobang Rp 110,000.00 Rp - 27.00 Rp 2,970,000.00 Corring 3" 27.00 Lobang Rp 110,000.00 Rp 2,970,000.00
Corring 2" 24.00 Lobang Rp 90,000.00 Rp - 24.00 Rp 2,160,000.00 Corring 2" 24.00 Lobang Rp 90,000.00 Rp 2,160,000.00

2 Pipa PPR 1/2" Air bersih untuk wastafel Permanen 60.00 m Rp 22,000.00 Rp - 60.00 Rp 1,320,000.00 2 Pipa PPR 1/2" Air bersih untuk wastafel Permanen 60.00 m Rp 22,000.00 Rp 1,320,000.00
3 Pipa PVC 2" Air Bekas Wastafer Permanen 35.00 m Rp 25,000.00 Rp - 35.00 Rp 875,000.00 3 Pipa PVC 2" Air Bekas Wastafer Permanen 35.00 m Rp 25,000.00 Rp 875,000.00
4 Pipa 6" Untuk Air Hujan (Luar Banguinan) 134.00 102.00 m Rp 50,000.00 Rp - 134.00 Rp 6,700,000.00 4 Pipa 6" Untuk Air Hujan (Luar Banguinan) 134.00 m Rp 50,000.00 Rp 6,700,000.00

Sub Total Rp - Rp - Rp 31,055,000.00 Sub Total Rp 31,055,000.00

TOTAL PEKERJAAN PLUMBING Rp 230,863,500.00 Rp 83,166,100.00 Rp 164,651,250.00 TOTAL PEKERJAAN PLUMBING Rp 312,348,650.00

KONTRAK DEDI (HYDRANT) Rp 339,700,500.00

KONTRAK DEDI (PLUMBING) Rp 194,466,500.00
VOL TAMBAH HITUNG REAL LAPANGAN Rp 81,485,150.00
BELANJA DEDI 1 Rp 20,000,000.00
BELANJA DEDI 2 Rp 11,434,000.00
A. TOTAL Rp 647,086,150.00

B. TELAH DI BAYAR ( Rp 650,000,000.00

JUMLAH B - A 2,913,850.00 (DEDI HARUS MENGEMBALIKAN UANG)

KETERANGAN : PADA ITEM PEKERJAAN YANG DI TANDAI WARNA ORANGE DIATAS MERUPAKAN ITEM BARU DI DALAM DATA INI KARENA PADA SAAT HITUNG LANGSUNG DI LAPANGAN TGL 09-10-2022 ANTARA RANGKUTI DAN DEDI MASTOK TIDAK TERHITUNG DIKARENAKAN KELALAIAN.
ITEM PEKERJAAN YANG DITANDAI WARNA ORANGE TERSEBUT HANYA ADA DI PENAWARAN BETESDA DAN PENAWARAN DEDI MASTOK DAN
MULAI DARI CCO-1, CCO-2, S/D FINAL QUANTITY ITEM PEKERJAAN TERSEBUT TELAH DITIADAKAN DALAM KONRAK PASAR BARU, MADINA (TIDAK TERPASANG DILAPANGAN)

Dibuat Oleh: Diperiksa Oleh:

DEDI MASTOK HARYADI RANGKUTI

Sub Kontraktor