Anda di halaman 1dari 301

RANCANGAN ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN 1234 TYPE - A KABUPATEN 56678I


LOKASI
: DESA GDGDFG, KEC. 56678I
PELAKSANA : PT.252

No

URAIAN PEKERJAAN

I.
1.1.
1.1.1.
I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

PEKERJAAN PEMBANGUNAN GEDUNG UTAMA


PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

174.16

0.009

20,500.00

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai dasar t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Lantai 2 t = 7 cm

M3
M3
M3
M3
M3
M3
M3
M3

533.20
285.11
445.93
445.93
35.84
59.46
18.23
39.93

0.021
0.004
0.075
0.017
0.005
0.009
0.003
0.006

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi Struos dan Sloof
a. Titik Bor Strouse
b. Beton Strous 30 cm h= 6 m
c. Pile Cape 200 x 100 x 30
d. Pile Cape 300 x 100 x 30
e. Sloof 20/30 cm
f. Sloof 15/20 cm

Ttk
M3
M3
M3
M3
M3

104.00
44.11
27.60
4.80
26.10
1.00

0.064
0.153
0.154
0.034
0.200
0.006

238,750.00
1,339,160.00
2,156,860.00
2,775,620.00
2,962,950.00
2,278,500.00

II.

III.
1

Page 1

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

g. Beton Tangga
h. Beton Balok Tangga 20/30 cm
i. Lantai Kerja t : 7 cm

M3
M3
M2

8.24
2.88
227.94

0.063
0.020
0.014

2,951,540.00
2,736,690.00
24,250.00

Plat Beton
a . Rabat Beton 10 cm lt. dasar
b. Lantai 2 t : 12 cm
c. Lantai Atap t : 10 cm
d . Plat Lantai Atap t : 12 cm

M2
M3
M3
M3

594.58
68.46
38.68
5.91

0.053
0.417
0.273
0.036

34,640.00
2,357,330.00
2,730,390.00
2,357,330.00

Plat Kanopi
- Plat Kanopi Selasar + Entrance depan elev. 4.00
- Plat Kanopi Entrance Belakang ( type L )
- Plat Kanopi Elev. 7.25
- Plat Kanopi Elev. 7.50
- Plat Kanopi Elev. 7.90
- Plat Shading beton t = 10 cm

M3
M3
M3
M3
M3
M3

6.61
1.13
2.41
3.01
1.92
56.54

0.047
0.008
0.017
0.021
0.014
0.399

2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

Kolom
Lanlai 1
a. Kolom 30/30 cm
c. Kolom Praktis 15/15 cm

M3
M3

32.76
9.45

0.259
0.062

3,059,050.00
2,543,690.00

Lantai 2
a. Kolom 30/30 cm
b. Kolom Praktis 15/15 cm

M3
M3

23.40
5.69

0.185
0.037

3,059,050.00
2,543,690.00

Balok
Lantai 1
a. Balok Induk 20/40 cm
b. Balok Latai 15/20 cm
c. Balok Ring Lisplank 15/15

M3
M3
M3

39.54
9.41
0.20

0.313
0.056
0.001

3,065,920.00
2,309,300.00
2,309,300.00

Lantai 2

Page 2

No

URAIAN PEKERJAAN

10

1
2

1.1.
1.1.2.
I.
1
2
3

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

a. Balok 20/30 cm
b. Balok Latai 15/20 cm

M3
M3

54.10
16.06

0.383
0.096

2,736,690.00
2,309,300.00

Water Proofing

M2

1,270.34

0.086

26,060.00

M2

1,138.10

0.046

15,580.00

M2
M'
M2
M'

1,138.10
101.50
105.46
18.40

0.141
0.010
0.049
0.007

48,030.00
36,580.00
179,080.00
145,000.00

M3
M3

6.65
80.16

0.002
0.061

118,520.00
296,220.00

M2
M2

138.33
275.54

0.015
0.030

42,400.00
42,400.00

M2
M2

576.45
1,170.48

0.061
0.123

40,800.00
40,800.00

M2
M'
Ls
Bh
M3
M2
M2

79.80
80.80
1.00
10.00
0.18
428.62
509.38

0.019
0.030
0.005
0.012
0.001
0.216
0.021

93,460.00
145,000.00
2,000,000.00
450,000.00
1,869,630.00
194,540.00
15,740.00

PEKERJAAN ATAP
Rangka Atap Baja Ringan
Penutup Atap
- Genteng
- Bubungan
- Lisplank 2/30
- Jurai Dalam / Talang
PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pas. Batu Kosong ( Aanstampeng )
Pas. Batu Kali 1 Pc : 4 Ps
Pas. Trasram 1/2 Bata 1 Pc : 3 Psr
a. Lantai 1
b. Lantai 2
Pas. Dinding 1/2 Bata 1 Pc : 5 Psr
a. Lantai 1
b. Lantai 2
Pekerjaan Acsessoris
- Pasangan Trap Bt Bata 1 Pc : 3 Psr
- Pipa Tangga Railling Besi Stainless
- Tulisan Unit Bangunan bahan tembaga
- Papan Nama dan Petunjuk Arah
- Meja Wastavel ( Beton t = 7 cm )
- Pasangan Batu Alam
- Plesteran Camprot

Page 3

No

URAIAN PEKERJAAN

II.
1

III.
1

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

- Roster Bata 20 x 20

M2

5.76

0.0005

31,370.00

PEKERJAAN KUSEN PINTU, JENDELA & DINDING PARTISI


Lantai 1
- PJ1
- PJ2
- PJ3
- P1
- P2
- P3
- P4
- P5
- J1
- S1
- S2
- BV 1
-R

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

1.00
2.00
4.00
4.00
1.00
4.00
1.00
2.00
12.00
10.00
4.00
10.00
10.00

0.016
0.052
0.087
0.039
0.010
0.037
0.021
0.010
0.074
0.036
0.013
0.012
0.095

6,230,928.70
10,057,003.30
8,458,631.15
3,803,518.00
4,042,496.00
3,554,760.00
8,099,241.04
1,847,818.00
2,381,910.00
1,373,042.00
1,247,974.00
451,090.72
3,676,482.20

Lantai 2
- PJ3
- P1
- P2
- P3
- P5
- J1
- J2
- J3
-S1
-S2
- BV1

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

6.00
2.00
2.00
2.00
3.00
2.00
13.00
1.00
10.00
4.00
8.00

0.131
0.020
0.021
0.018
0.014
0.012
0.058
0.029
0.036
0.013
0.009

8,458,631.15
3,803,518.00
4,042,496.00
3,554,760.00
1,847,818.00
2,381,910.00
1,737,306.00
11,348,228.80
1,373,042.00
1,247,974.00
451,090.72

M2

276.67

0.013

17,830.00

PEKERJAAN PLESTERAN
Plesteran Trasram 1/2 Bata 1 Pc : 3 Ps
b. Lantai 1

Page 4

No

URAIAN PEKERJAAN

3
4
5
6
IV.
1

V.
1

SATUAN

c. Lantai 2
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
a. Lantai 1
b. Lantai 2
Plesteran Beton 1 Pc : 3 Psr
Acian Beton
Benangan
Tali Air
PEKERJAAN ATAP PLAFOND
Pada Bangunan Utama
a. Pekerjaan Atap Lantai 1
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum (dalam)
b. Pekerjaan Atap Lantai 2
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum (dalam)
- Plafond Penutup Kalsiboard (Luar)
Pada KM / WC
a. Pekerjaan Atap Lantai 1
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum
b. Pekerjaan Atap Lantai 2
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum
List Gypsum Motif
- Lantai 1
- Lantai 2
PEKERJAAN LANTAI
Lantai Keramik 30 x 30 cm Polos
a. Lantai 1
b. Lantai 2
Lantai Keramik Pada Kamar Mandi 20 x 20 cm

Page 5

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M2

551.08

0.025

17,830.00

M2
M2
M2
M2
M'
M'

1,152.90
2,340.96
2,331.80
3,003.69
15,718.53
1,948.00

0.048
0.098
0.133
0.171
0.199
0.025

16,170.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

M2
M2

389.83
389.83

28,000.00
24,680.00

M2
M2
M2

665.68
554.58
111.10

0.028
0.025
0.000
0.048
0.035
0.008

M2
M2

24.00
24.00

0.002
0.002

28,000.00
24,680.00

M2
M2

24.00
24.00

0.002
0.002

28,000.00
24,680.00

M'
M'

650.00
950.00

0.025
0.036

14,710.00
14,710.00

M2
M2

570.58
546.47

0.131
0.125

88,630.00
88,630.00

28,000.00
24,680.00
27,950.00

No

URAIAN PEKERJAAN

6
7
8

a. Lantai 1
b. Lantai 2
Keramik Dinding Kamar Mandi 20 x 25 cm
a. Lantai 1
b. Lantai 2
Keramik 30 x 30 cm Warna
Pasang Col Plint Keramik
Steepnoise

1
2
3
4
5
6
7

PEKERJAAN SANITAIR
Pasangan Kloset Duduk + Acsesoris
Pasang Urinoir + Acsesoris
Pasang Wastavel + Acsesoris
Pasang Kran Air 1/2"
Pasang Shower Kran
Pasang Floor Drain
Pasang Kaca Cermin Wastavel

VI.

VII.
1

2
3

1.1.

SATUAN

PEKERJAAN PENGECATAN
Cat Dinding Bangunan
a. Lantai 1
- Cat Tembok
b. Lantai 2
- Cat Tembok
Cat Beton
Cat Plafond
a. Lantai 1
b. Lantai 2

1.1.3.

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN PANEL

Page 6

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M2
M2

32.00
32.00

0.008
0.008

91,630.00
91,630.00

M2
M2
M2
M'
M'

284.45
495.97
63.30
300.00
196.50

0.066
0.115
0.015
0.050
0.017

89,620.00
89,620.00
92,630.00
65,000.00
33,490.00

Bh
Bh
Bh
Bh
Bh
Bh
Bh

6.00
3.00
4.00
10.00
2.00
9.00
4.00

0.027
0.016
0.007
0.001
0.002
0.001
0.004

1,717,040.00
2,088,430.00
712,780.00
54,380.00
450,000.00
54,330.00
407,750.00

M2

3,761.37

0.106

10,940.00

M2
M2

2,892.04
5,335.50

0.082
0.151

10,940.00
10,940.00

M2
M2

413.83
578.58

0.012
0.016

10,940.00
10,940.00

No

URAIAN PEKERJAAN
1

II.
1
2
3
4
5
6
7
8
9
10
11
12
13

1
2
3

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Panel SDP LP 1 60 X 40
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 30A/3P/18 kA NS100N TM40D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
7.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

Panel SDP LP 2 60 X 40
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
4.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lantai 1
Lampu dinding TL acrilic 18 W
Down light DO 3 Halogen 50 W
Lampu SL 18 w + fitting broco
Down light SL 18 W RD150 E27
Lampu emergency 20 W + stop kontak
Lampu TKI 2 x 20 W
Lampu baret acr susu kotak 25 w
Lampu SPOT 80 w
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

2.00
8.00
10.00
14.00
15.00
33.00
6.00
14.00
30.00
2.00
101.00
30.00
30.00

0.001
0.003
0.002
0.006
0.026
0.023
0.004
0.006
0.001
0.000
0.036
0.002
0.012

215,000.00
136,853.75
59,015.00
170,940.00
670,532.50
269,841.00
267,856.88
167,887.50
17,094.00
32,560.00
137,362.50
25,030.50
154,660.00

Lantai 2
Lampu baret acr susu kotak 25 w
Lampu SL 18 w + fitting
Lampu emergency 20 W + stop kontak

Bh
Bh
Bh

1.00
12.00
9.00

0.001
0.002
0.016

267,856.88
59,015.00
670,532.50

Page 7

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

4
5
6
7
8
9

Lampu TKI 2 x 20 W
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Bh
Ttk

43.00
18.00
2.00
73.00
44.00
44.00

0.030
0.001
0.000
0.026
0.003
0.018

269,841.00
17,094.00
32,560.00
137,362.50
25,030.50
154,660.00

1
2
3
4
5
6
7
8

PEKERJAAN FIRE ALARM PROTECTION ( FAP )


Indikator Lamp
Test Commisioning
Fire Alarm control Panel, system 500 cap 8 zone Notifier
ROR Detector HD-601
Break Glass MUS3A-R000SG-0001
Alarm bell
Instalasi
Portable extinguisher 3.5 NAF PIV

Bh
Ls
Unit
Bh
Bh
Bh
Ttk
Bh

4.00
1.00
1.00
37.00
6.00
4.00
51.00
7.00

0.002
0.004
0.068
0.019
0.002
0.004
0.018
0.012

157,500.00
1,550,000.00
26,200,625.00
200,956.25
140,923.75
386,650.00
137,362.50
681,725.00

1
2
3
4
5
6
7
8

PEKERJAAN SOUND SYSTEM


Power Amplifier VM 2240
Zone Selector SS021
Microphone PM660D
Rack Box
Kolom Speaker 30 W
Volume Control ZV303
1234 Box Uk. 30 x 10 cm
Instalasi Speaker

Unit
Unit
Bh
Unit
Bh
Unit
Unit
Ttk

1.00
1.00
1.00
1.00
11.00
6.00
1.00
11.00

0.025
0.017
0.003
0.017
0.018
0.002
0.002
0.005

9,513,625.00
6,410,250.00
1,271,875.00
6,715,500.00
646,112.50
159,645.75
763,125.00
178,062.50

Unit

1.00

0.049

18,989,195.50

Ttk
Bh
Rol
Bh

12.00
1.00
2.00
18.00

0.008
0.002
0.005
0.0002

244,200.00
763,125.00
890,312.50
3,561.25

III.

IV.

V.
1
2
3
4
5

INSTALASI PABX
PABX , TDN 1212 Lengkap terpasang
- Ex. Nasional Panasonic
Instalasi titik telephone + program
1234 Box 20 pairs
Kabel 4 x 0,6 mm2 ex Supreme (@500 m)
Roset model tanam tembok

Page 8

No

URAIAN PEKERJAAN

VI.
1
2
3
4
5
6
1.1.
1.1.4.
I.
1
2
3
4
5
II.
1
2
3
4
5
6
7
8
9
10
III.
1

SATUAN

PEKERJAAN PENANGKAL PETIR


Penangkal petir sistem emisi Viking
Instalasi
Test Commisioning DEPNAKER
Bak Kontrol
BC 70 mm2 + Klem / NYA 70 mm2 + Klem
grounding

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Unit
Ls
Ls
Unit
M'
Ttk

1.00
1.00
1.00
1.00
60.00
1.00

0.023
0.009
0.007
0.000
0.015
0.004

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
96,662.50
1,510,000.00

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET LT 1 & 2


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Wash Basin
Clean Out
Fitting & supporting

M'
M'
Bh
Bh
Ls

128.21
52.31
4.00
8.00
1.00

0.090
0.014
0.007
0.006
0.007

270,940.00
105,710.00
661,375.00
309,218.25
2,543,750.00

PEKERJAAN INSTALASI AIR BERSIH TOILET LT 1 & 2


Pipa PVC AW kelas medium A dia 2"
Pipa PVC AW kelas medium A dia 1 1/4"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Gate Valve dia. 1 1/4"
Gate Valve dia. 1 "
Hand Shower
Faucet dia 1/2" /Spray Shower
Roof Tank 1100 Lt
Fitting & supporting

M'
M'
M'
M'
Bh
Bh
Bh
Bh
Bh
Ls

10.00
73.10
7.34
126.94
8.00
4.00
2.00
10.00
2.00
1.00

0.003
0.005
0.001
0.012
0.004
0.001
0.002
0.004
0.009
0.004

105,710.00
27,472.50
31,980.00
35,850.00
188,237.50
135,836.25
330,687.50
137,362.50
1,800,000.00
1,526,250.00

M'

233.29

0.107

177,940.00

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
PEKERJAAN PLAMBING

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"

Page 9

No

URAIAN PEKERJAAN
2
3

SATUAN

Roof drain almunium dia. 3"


Fitting & supporting

VOLUME

1.2.1.
I.

HARGA
SATUAN

M'
Ls

17.60
1.00

0.014
0.007
8.084

309,218.25
2,543,750.00

TOTAL

1.2.

BOBOT FISIK
SELURUH
PEKERJAAN

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

431.00

0.023

20,500.00

1
2
3
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 7 cm

M3
M3
M3
M3
M3
M3
M3

989.63
620.79
1,743.23
1,743.23
49.75
25.04
221.55

0.039
0.009
0.292
0.065
0.008
0.004
0.034

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
a. Pondasi Foot Plate ( 150 x 150 x 30 )
b. Sloof 20/30 cm Mutu Beton K 225
c. Sloof 15/20 cm Mutu Beton K 175
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M2
M2

27.00
38.88
0.38
202.50
250.40

0.153
0.298
0.002
0.018
0.016

2,184,630.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

Plat
a. Plat Lantai / Rabatan Beton t = 10 cm
b. Plat Dapur t : 10 cm

M2
M3

2,215.50
2.16

0.198
0.015

34,640.00
2,730,390.00

II.

III.
1

Kolom

Page 10

No

URAIAN PEKERJAAN

IV.
1

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

a. Kolom 30/30 cm Mutu Beton K 225


b. Kolom 20/20 cm Mutu Beton K 225
c. Kolom Praktis 15/15 cm Mutu Beton K 175

M3
M3
M3

37.80
8.40
19.13

0.299
0.067
0.126

3,059,050.00
3,089,750.00
2,543,690.00

Balok
a. Balok 20/40 cm Mutu Beton K 225
b. Balok 15/30 cm Mutu Beton K 225
c. Balok 15/20 cm Mutu Beton K 175

M3
M3
M3

47.44
6.30
3.84

0.376
0.045
0.023

3,065,920.00
2,790,380.00
2,309,300.00

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm

M2
M'
M'

2,314.80
169.68
339.36

0.512
0.011
0.028

85,490.00
25,608.00
32,010.00

Gording :
- CNP 150 x 65 x 20 x 3.2

Kg

12,095.33

0.252

8,055.85

Rafter :
- WF 200 x 100 x 5.5 x 8

Kg

8,097.69

0.221

10,563.30

Regel :
- WF 150 x 75 x 5 x 7

Kg

4,848.48

0.132

10,563.30

Vute :
- WF 200 x 100 x 5.5 x 8

Kg

1,717.93

0.047

10,563.30

Lisplank :
- L 30 x 30 x 3
- Seng

Kg
M2

2,651.74
443.52

0.070
0.033

10,163.18
29,000.00

Kolom :
- WF 200 x 100 x 5.5 x 8

Kg

837.02

0.023

10,563.30

Page 11

No

URAIAN PEKERJAAN
8

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Bh
Bh
Bh
Kg

550.42
242.40
228.16
67.00
3,011.27
2,154.96
21.63
265.09
1,265.00
870.00
69.00
758.24

0.013
0.006
0.006
0.002
0.296
0.056
0.001
0.007
0.010
0.007
0.001
0.018

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

Atap Polycarbonat

M2

190.08

476,980.00

10

Talang Seng 0.4 cm

M'

70.40

0.234
0.000
0.006

M2
M2
M2

136.50
2,636.50
94.40

0.015
0.289
0.023

42,400.00
42,400.00
93,460.00

M2
M2
M2
M2
M2
Unit
Unit

354.00
354.00
708.00
708.00
661.00
4.00
228.00

0.078
0.039
0.033
0.318
0.273
0.021
0.103

84,960.00
42,400.00
17,830.00
173,540.00
160,000.00
2,000,000.00
175,000.00

1.2.
1.2.2.
I.
1
2
3
4

32,010.00

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pasangan Roolag Pot Taman 1 Pc : 3 Ps
Pekerjaan Aksesories :
- Pasangan Bata Penebalan Kolom 1 Pc : 5 Ps
- Pasangan 1/2 Bata Pada Pot Taman 1 Pc : 3 Ps
- Plesteran 1/2 Bata Pada Pot Taman 1 Pc : 3 Ps
- Pasangan Batu Palimanan Pada Pot Taman
- Pasangan Batu Lempeng
- Pasang Meja Information & Security
- Pasang Kursi Ruang Tunggu (1 unit @ 4 Tempat Duduk)

Page 12

No

URAIAN PEKERJAAN

SATUAN

- Pasang Petunjuk Tanda Ruang


II.
1
2
3
4
5
6
7
8
9
10
III.
1
2
3
4
5
6
IV.
1

2
V.
1

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Bh

4.00

0.003

250,000.00

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
P3
RD (Rolling Door)
M1 (Partisi)
M2 (Partisi)
M3 (Partisi)
M4 (Partisi)
R1 (Rooster)
R2 (Rooster)

Unit
Unit
Unit
Unit
Unit
Unit
Unit
M2
M2
M2

2.00
2.00
4.00
44.00
14.00
6.00
12.00
48.50
41.60
47.52

0.032
0.050
0.038
0.324
0.043
0.018
0.029
0.000
0.029
0.062

6,219,318.38
9,761,902.50
3,720,876.47
2,851,923.50
1,183,443.30
1,165,404.50
918,794.50
271,544.00
507,267.60

PEKERJAAN PLESTERAN
Plesteran Transram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

273.00
6,097.40
1,377.20
43.20
10,650.00
6,500.00

0.013
0.255
0.078
0.002
0.135
0.082

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

PEKERJAAN PLAFOND
Pada Bangunan Retail & Warung
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
List Gypsum

M2
M2
M'

624.00
624.00
513.37

0.045
0.040
0.020

28,000.00
24,680.00
14,710.00

M2
M2

140.70
1,596.00

0.034
0.382

92,630.00
92,630.00

M2

824.74

0.191

89,620.00

PEKERJAAN LANTAI
Pasang Keramik Lantai :
- (K1) Keramik Lantai 30 x 30 cm Warna Gelap
- (K2) Keramik Lantai 30 x 30 cm Warna Terang
Pasang Keramik Dinding :
- Keramik Dinding 20 x 25 cm

Page 13

No

URAIAN PEKERJAAN
3
4

VI.
1
2
3
4
VII.
1

2
3
1.2.
1.2.3.
I.
1

II.
A.

SATUAN

Pasang Collplint
- Collplint 10 x 30 cm
Pasang Step Noise
- Step Noise

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M'

430.40

0.072

65,000.00

M'

498.18

0.043

33,490.00

PEKERJAAN SANITAR
Pasang Kitchen Sink & Pelengkapan
Pasang Kran Air Dia. 1/2"
Pasang Tempat Cuci Piring
Pasang Foor Drian

Unit
Bh
Unit
Bh

16.00
16.00
16.00
16.00

0.083
0.002
0.010
0.002

2,000,000.00
54,380.00
250,000.00
54,330.00

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam
Cat Beton
Cat Plafond

M2
M2
M2
M2

3,503.72
2,866.68
1,420.40
624.00

0.099
0.081
0.040
0.018

10,940.00
10,940.00
10,940.00
10,940.00

Unit
Bh
Bh
Bh
Bh
Ls
Bh

1.00
1.00
1.00
17.00
3.00
1.00
44.00

0.002
0.001
0.000
0.003
0.000
0.001
0.040

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00
355,000.00

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN PANEL
Panel SDP RUANG TUNGGU
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 50A/3P/18 kA NS100N TM50D
- MCB 16A/1P/6kA
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu
- KWH Meter
PEK. INSTALASI LAMPU DAN STOP KONTAK
Kedatangan Bus

Page 14

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

1
2
3
4
5
6
7

Lampu TL BAMBU 2X40 W Phillips


Lampu gantung 20 W
Lampu Sorot 80 w
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

15.00
24.00
12.00
6.00
57.00
14.00
14.00

0.015
0.028
0.005
0.000
0.020
0.001
0.006

391,991.88
455,331.25
167,887.50
17,094.00
137,362.50
25,030.50
154,660.00

1
2
3
4
5
6
7
8

Keberangkatan Bus
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Lampu SL 18 W + Fitting
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

11.00
22.00
11.00
1.00
16.00
45.00
12.00
12.00

0.011
0.026
0.005
0.000
0.001
0.016
0.001
0.005

391,991.88
455,331.25
167,887.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

1
2
3
4
5
6
7

Kedatangan Angkot
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

13.00
29.00
10.00
12.00
43.00
12.00
12.00

0.013
0.034
0.004
0.001
0.015
0.001
0.005

391,991.88
455,331.25
167,887.50
17,094.00
137,362.50
25,030.50
154,660.00

1
2
3
4
5
6

Keberangkatan Angkot
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Lampu SL 18 W + fitting Broco
Saklar double / seri
Instalasi lampu

Bh
Bh
Bh
Bh
Bh
Ttk

15.00
25.00
12.00
1.00
16.00
54.00

0.015
0.029
0.005
0.0002
0.001
0.019

391,991.88
455,331.25
167,887.50
59,015.00
17,094.00
137,362.50

B.

C.

D.

Page 15

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

7
8
9

Stop kontak broco


Instalasi stop kontak
Saklar Engkel

Bh
Ttk
Bh

15.00
15.00
3.00

0.001
0.006
0.0003

25,030.50
154,660.00
32,560.00

PEKERJAAN FIRE ALARM PROTECTION ( FAP )


Portable extinguisher 3.5 kg

Bh

8.00

0.014

681,725.00

III.

1.2.
1.2.4.
I.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
PEKERJAAN PLAMBING

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

288.00
192.00
32.00
1.00

0.202
0.088
0.026
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

1
2
3
4
5

PEKERJAAN INSTALASI AIR BERSIH


Stop Kran 2"
Pipa PVC AW Dia. 1 "
Pipa PVC AW Dia. 3/4 "
Fitting & Supporting
Kran unt. Kicthen Zink

Bh
M'
M'
Ls
Bh

4.00
592.00
1,280.00
1.00
32.00

0.005
0.049
0.119
0.007
0.005

464,285.25
31,980.00
35,850.00
2,543,750.00
64,380.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC Dia. 3 "
accesoris pipa 3"
floor drain 3"

M'
Ls
Bh

1,545.28
1.00
62.00

0.711
0.004
0.009
9.230

177,940.00
1,526,250.00
54,330.00

II.

III.

TOTAL

1.3.
1.3.1.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
PEKERJAAN STRUKTUR

Page 16

No

URAIAN PEKERJAAN

I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M2

88.00

0.005

20,500.00

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan tanah
Urugan Pasir di bawah Pondasi t = 10 cm
Urugan Pasir di bawah Sloof t = 10 cm
Urugan pasir di bawah Lantai t = 7 cm
Urugan Pasir Bawah Rigit Pavement

M3
M3
M3
M3
M3
M3
M3
M3

76.04
60.83
31.50
15.75
3.20
3.01
2.31
27.50

0.003
0.001
0.005
0.001
0.0005
0.0005
0.0004
0.004

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Foot Plate 150 x 150 x 30
- Sloof 20/40 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M3
M2
M2

5.40
4.32
32.00
30.10

0.031
0.034
0.003
0.002

2,184,630.00
3,055,050.00
34,640.00
24,250.00

Kolom :
- Kolom 40 x 40 cm

M3

2.56

2,997,650.00

Rigit Pavement

M3

45.05

0.020
0.000
0.313

M2
M'
M'

234.50
25.00
50.00

0.052
0.002
0.008

85,490.00
25,608.00
65,000.00

Kg

1.53

0.00003

8,055.85

II.

III.
1

3
IV.
1

2
3

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 150 cm
Gording :
- CNP 150 x 50 x 20 x 3.2
Rangka Kuda Kuda :

Page 17

2,684,150.00

No

URAIAN PEKERJAAN

4
5
7
8

1.3.
1.3.2.
I.
1
2

SATUAN

- 2L ( 75 x 75 x 7 )
- 2L ( 50 x 50 x 5 )
- L ( 50 x 50 x 5 )
Regel :
- WF 150 x 75 x 5 x 7
Penutup Lisplank :
- Seng
Kolom :
- WF 250 x 125 x 6 x 9
Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Plat 6 mm
- Mur Baut Dia. 16 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Kg
Kg
Kg

635.00
508.95
645.91

0.017
0.013
0.017

10,163.18
10,163.18
10,163.18

Kg

588.00

0.016

10,563.30

M2

83.30

0.006

29,000.00

Kg

1,404.00

0.038

10,563.30

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg

156.10
35.20
112.17
13.00
370.15
9.32
185.98
13.82
155.62
34.00
266.00
34.00
60.10

0.004
0.001
0.003
0.0003
0.036
0.0002
0.005
0.0004
0.004
0.0003
0.002
0.0003
0.001

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

M2
M2
M3
M3
M'

120.00
81.90
6.00
4.29
140.00

0.029
0.009
0.001
0.001
0.016

93,460.00
44,720.00
58,870.00
77,870.00
45,000.00

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pas. Penebalan 1 Bata Pada Kolom
Pasang Conblock :
- Urugan Pasir Bawah Conblock t : 7 cm
- Abu Batu t : 5 cm
Pasang Kanstin

Page 18

No

URAIAN PEKERJAAN
4

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Pekerjaan Aksesories :
- Pasang Papan Nama + Acc

Bh

4.00

0.006

550,000.00

1
2
3

PEKERJAAN PLESTERAN
Plesteran Bata Penebalan Kolom
Tali Air
Benangan

M2
M'
M'

120.00
240.00
210.00

0.005
0.003
0.003

16,170.00
4,890.00
4,890.00

1
2
3

PEKERJAAAN PENGECATAN
Cat Dinding
Cat Besi
Cat Kanstin

M2
M2
M2

120.00
77.00
42.00

0.003
0.004
0.002

10,940.00
21,900.00
21,900.00

Bh
Ttk

6.00
6.00

0.004
0.002

250,686.56
137,362.50

M'
M'
M'
Ls

73.92
46.20
8.00
1.00

0.034
0.032
0.006
0.004
0.815

177,940.00
270,940.00
309,218.25
1,526,250.00

II.

III.

1.3.
1.3.3.
I.
1
2
1.3.
1.3.4.
I.
1
1
2
3

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2X40W
Instalasi lampu
PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
PEKERJAAN PLAMBING
PEKERJAAN INSTALASI TALANG TEGAK
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 4"
Roof drain almunium dia. 3"
Fitting & supporting
TOTAL

1.4.

PEMBANGUNAN UNIT

Page 19

No

URAIAN PEKERJAAN

1.4.1.
I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

BANGUNAN KEBERANGKATAN BUS


PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M2

378.00

0.020

20,500.00

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan tanah
Urugan Pasir di bawah Pondasi t = 10 cm
Urugan Pasir di bawah Sloof t = 10 cm
Urugan pasir di bawah Lantai t = 7 cm
Urugan Pasir Bawah Rigit Pavement

M3
M3
M3
M3
M3
M3
M3
M3

302.40
221.20
687.99
687.99
8.00
11.20
6.93
135.00

0.012
0.003
0.115
0.026
0.001
0.002
0.001
0.021

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Foot Plate 150 x 150 x 30 cm
- Sloof 20/40 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M3
M2
M2

13.50
12.00
80.00
112.00

0.076
0.095
0.007
0.007

2,184,630.00
3,055,050.00
34,640.00
24,250.00

Kolom :
- Kolom 40/40 cm

M3

18.97

0.147

2,997,650.00

Rigit Pavement

M3

137.36

0.953

2,684,150.00

M2
M'
M'

582.90
67.00
134.00

0.129
0.004
0.023

85,490.00
25,608.00
65,000.00

II.

III.
1

3
IV.
1

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 150 cm
Gording :

Page 20

No

URAIAN PEKERJAAN

4
5
7
8

1.4.
1.4.2.
I.
1
2

SATUAN

- CNP 150 x 50 x 20 x 3.2


Rangka Kuda Kuda :
- 2L ( 75 x 75 x 7 )
- 2L ( 50 x 50 x 5 )
- L ( 50 x 50 x 5 )
Regel :
- WF 150 x 75 x 5 x 7
Penutup Lisplank :
- Seng
Kolom :
- WF 250 x 125 x 6 x 9
Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Plat 6 mm
- Mur Baut Dia. 16 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Kg

4,107.10

0.086

8,055.85

Kg
Kg
Kg

1,588.00
1,450.35
1,651.65

0.042
0.038
0.043

10,163.18
10,163.18
10,163.18

Kg

1,764.00

0.048

10,563.30

M2

183.26

0.014

29,000.00

Kg

3,560.00

0.097

10,563.30

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg

195.12
85.00
300.61
15.00
894.59
9.32
464.94
34.55
389.04
82.00
698.00
35.20
158.46

0.005
0.002
0.008
0.0004
0.088
0.0002
0.012
0.001
0.010
0.001
0.006
0.000
0.004

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

M2
M2
M3

335.00
245.70
25.62

0.081
0.028
0.004

93,460.00
44,720.00
58,870.00

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pas. Penebalan 1 Bata Pada Kolom
Pasang Conblock
- Urugan Pasir Bawah Conblock t : 7 cm

Page 21

No

URAIAN PEKERJAAN

3
4

II.

SATUAN

- Abu batu t = 5 cm
Pasang Kanstin
Pekerjaan Aksesories
- Pasang Papan Nama + Acc

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M3
M'

18.30
369.00

0.004
0.043

77,870.00
45,000.00

Bh

9.00

0.013

550,000.00

1
2
3

PEKERJAAN PLESTERAN
Plesteran Bata Penebalan Kolom
Tali Air
Benangan

M2
M'
M'

300.00
1,440.00
633.33

0.013
0.018
0.008

16,170.00
4,890.00
4,890.00

1
2
3

PEKERJAAAN PENGECATAN
Cat Dinding
Cat Besi
Cat Kanstin

M2
M2
M2

300.00
306.49
167.18

0.008
0.017
0.009

10,940.00
21,900.00
21,900.00

Bh
Ttk

18.00
18.00

0.012
0.018

250,686.56
385,000.00

M'
M'
M'
Ls

173.80
110.00
30.00
1.00

0.080
0.077
0.024
0.004
2.608

177,940.00
270,940.00
309,218.25
1,526,250.00

III.

1.4.
1.4.3.
I.
1
2
1.4.
1.4.4.
I.
1
1
2
3

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2X40W
Instalasi lampu dng kabel NYY 2x2.5mm2
PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
PEKERJAAN PLAMBING
PEKERJAAN INSTALASI TALANG TEGAK
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 4"
Roof drain almunium dia. 3"
Fitting & supporting
TOTAL
Page 22

No

URAIAN PEKERJAAN

1.5.

I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN ANGKOT

PEKERJAAN PERSIAPAN
Uitzet dan Pasangan Bowplank

M'

219.44

0.012

20,500.00

1
2

PEKERJAAN TANAH
Urugan Pasir Bawah Perkerasan Paving 10 cm
Urugan Abu Batu Bawah Perkerasan Paving 7 cm

M3
M3

31.61
22.13

0.005
0.004

58,870.00
77,870.00

1
2
3

PEKERJAAN PASANGAN
Pasang Perkerasan Paving
Kansteen
Papan Nama

M2
M'
Bh

316.12
34.00
1.00

0.037
0.004
0.004

44,720.00
45,000.00
1,500,000.00

PEKERJAAN PENGECATAN
Pengecatan Kansteen

M2

15.15

0.001
0.066

21,900.00

PEKERJAAN PERSIAPAN
Uitzet dan Pasangan Bowplank

M'

118.00

0.006

20,500.00

1
2
3
4
5
6

PEKERJAAN TANAH
Galian Tanah Pondasi
Urugan Tanah Kembali
Urugan Tanah Peninggian Elevasi
Urugan Pasir Bawah Pondasi t = 5 cm
Urugan Pasir Bawah Perkerasan Paving 10 cm
Urugan Pasir Bawah Perkerasan Paving 7 cm

M3
M3
M3
M3
M3
M3

2.51
2.01
87.94
0.22
63.70
16.66

0.0001
0.00003
0.015
0.000
0.010
0.003

15,100.00
5,510.00
64,780.00
58,870.00
58,870.00
58,870.00

II.

III.

IV.

TOTAL

1.6.

I.

II.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN ANGKOT

Page 23

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

7
8

Urugan Abu Batu Bawah Perkerasan Paving 7 cm


Urugan Abu Batu Bawah Perkerasan Paving 5 cm

M3
M3

44.59
11.90

0.009
0.002

77,870.00
77,870.00

1
2
3

PEKERJAAN BETON
Pondasi Foot Plate 60 x 60 x 20 cm
Kolom 20 x 20 cm
Lantai Kerja Bawah Pondasi t = 5 cm

M3
M3
M3

0.50
0.21
0.24

0.004
0.002
0.00001

3,140,710.00
3,089,750.00
17,320.00

III.

IV.

PEKERJAAN PASANGAN
Pasang Perkerasan Paving
Kansteen
Pasang Papan Jurusan Keberangkatan :
- Pipa Galvanis Dia. 4"
- Pipa Galvanis Dia. 2"
- Plat Baja Plendes t = 6 mm
- Baut 1/2"
- Papan Nama Jurusan Keberangkatan
- Angkur 1/2

M2
M'

637.00
285.00

0.074
0.033

44,720.00
45,000.00

M'
M'
Kg
Bh
Unit
Bh

21.00
33.60
2.94
28.00
7.00
28.00

0.009
0.009
0.000
0.001
0.010
0.001

160,940.00
108,080.00
15,580.00
7,800.00
550,000.00
7,800.00

PEKERJAAN PENGECATAN
Pengecatan Kansteen

M2

156.75

0.009
0.196

21,900.00

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

88.00

0.005

20,500.00

1
2

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali

M3
M3

334.20
205.95

0.013
0.003

15,100.00
5,510.00

1
2
3

V.
1

TOTAL

1.7.
1.7.1.
I.

II.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
PEKERJAAN STRUKTUR

Page 24

No

URAIAN PEKERJAAN
3
4
5
6
7
8
9

III.
1

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Peninggian Tanah Elevasi


Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Perkerasan Paving t : 10 cm
Urugan Abu Batu Perkerasan Paving t = 7 cm

M3
M3
M3
M3
M3
M3
M3

68.25
68.25
10.79
10.52
6.75
26.30
18.41

0.011
0.003
0.002
0.002
0.001
0.004
0.004

64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
77,870.00

PEKERJAAN BETON
Pondasi, Sloof & Lantai Kerja :
- Pondasi Foot Plate 120 x 120 x 30 cm
- Sloof 20 x 30 cm
- Sloof 15 x 20 cm
- Lantai Kerja Bawah Pondasi t = 10 cm
- Lantai Kerja Bawah Sloof t = 7 cm

M3
M3
M3
M2
M2

10.37
7.45
0.62
75.14
67.52

0.059
0.057
0.004
0.007
0.004

2,190,480.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

Kolom :
- Kolom 30 x 30 cm
- Kolom 20 x 20 cm
- Kolom Praktis 15 x 15 cm

M3
M3
M3

8.64
2.40
1.89

0.068
0.019
0.012

3,059,050.00
3,089,750.00
2,543,690.00

Balok :
a. Balok 15 x 30 cm
b. Balok 15 x 20 cm
c. Balok 20 x 40 cm

M3
M3
M3

0.24
0.60
7.20

2,790,380.00
2,309,300.00
3,065,920.00

Plat Beton :
a. Plat Kanopi t = 10 cm
b. Plat Dapur t = 10 cm
c. Rabat beton t = 10 cm
d. Plat Car Wash Area t = 15 cm
e. Plat Wastafel t = 10 cm

M3
M3
M2
M3
M3

6.79
0.30
2.63
15.78
0.20

0.002
0.004
0.057
0.000
0.000
0.048
0.002
0.000
0.111
0.001

M2

67.92

0.005

26,060.00

Water proofing

Page 25

2,730,390.00
2,730,390.00
34,640.00
2,730,390.00
2,730,390.00

No

URAIAN PEKERJAAN

IV.
1

2
3

4
5
6

7
8

1.7.

SATUAN

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm
Gording :
- CNP 150 x 65 x 20 x 3.2
Rafter :
- WF 150 x 75 x 5 x 7
- Plat 6
Regel :
- WF 150 x 75 x 5 x 7
Vute :
- WF 150 x 75 x 5 x 7
Lisplank :
- L 50 x 50 x 5
- Seng
Kolom :
- WF 200 x 100 x 5.5 x 8
Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Trekstang Dia. 12 mm
PEMBANGUNAN UNIT

Page 26

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M2
M'
M'

496.00
36.00
72.00

0.110
0.002
0.006

85,490.00
25,608.00
32,010.00

Kg

4.33

0.0001

8,055.85

Kg
Kg

1,543.00
324.17

0.042
0.008

10,563.30
9,976.45

Kg

784.00

0.021

10,563.30

Kg

597.79

0.016

10,563.30

Kg
M2

282.10
80.60

0.007
0.006

10,163.18
29,000.00

Kg

937.20

0.026

10,563.30

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Bh
Bh
Kg

237.57
65.00
494.55
36.00
496.00
89.76
40.44
57.45
400.00
336.00
655.20

0.006
0.002
0.013
0.001
0.049
0.002
0.001
0.001
0.003
0.003
0.016

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
9,336.25

No

URAIAN PEKERJAAN

1.7.2.
I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR


PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Anstampeng
Pas. Batu Kali 1 Pc : 4 Ps
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps
Pasang Perkerasan Paving
Pasangan Asesoris :
- Plesteran Camprot
- Pasang Batu Lempeng
- Pasang Batu Palimanan Taman
- Pasang Bata Taman
- Pasang Penebalan Kolom
- Pasang Petunjuk Tanda Ruang

M3
M3
M2
M2
M2

6.56
14.43
104.38
471.36
24.60

0.002
0.011
0.011
0.050
0.003

118,520.00
296,220.00
42,400.00
40,800.00
44,720.00

M2
M2
M2
M2
M2
Unit

46.14
56.32
12.60
12.60
56.54
3.00

0.002
0.023
0.006
0.001
0.012
0.003

15,740.00
160,000.00
173,540.00
42,400.00
84,960.00
350,000.00

1
2
3
4
5

PEKERJAAN KUSEN, PINTU & JENDELA


R1 (Rolling Door)
J1
BV
S (Shading)
RS1 (Rooster)

Unit
Unit
Unit
Unit
Unit

6.00
6.00
4.00
6.00
5.00

0.045
0.009
0.005
0.009
0.007

2,901,549.71
592,407.40
451,090.72
597,000.00
508,892.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

208.75
942.72
356.12
356.12
712.23
676.62

0.010
0.039
0.020
0.020
0.009
0.009

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

PEKERJAAN PLAFOND
Plafond :

1
2
3
4
5
6

II.

III.

IV.

Page 27

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

- Pasang Rangka Plafond Metalfuring


- Pasang Plafond Gypsum Board

M2
M2

96.00
96.00

0.007
0.006

28,000.00
24,680.00

List Gipsum

M'

128.25

0.005

14,710.00

1
2
3
4
5
6
7

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna Terang
Keramik Lantai 30 x 30 cm Warna Gelap
Keramik Lantai KM / WC 20 x 20 cm Warna Terang
Keramik Lantai KM / WC 20 x 20 cm Warna Gelap
Keramik Dinding KM / WC 20 x 25 cm
Step Noise
Coll Plint

M2
M2
M2
M2
M2
M'
M'

78.00
8.00
10.00
0.60
26.00
16.00
153.13

0.019
0.002
0.002
0.000
0.006
0.001
0.026

92,630.00
92,630.00
91,630.00
91,630.00
89,620.00
33,490.00
65,000.00

1
2
3
4
5
6

PEKERJAAN SANITAIR
Pasang Wastafel + Acc
Pasang Kloset Jongkok
Pasang Kitchen Sink
Pasang Kran Air d : 1/2 "
Pasang Tempat Cuci Piring
Pasang Floor Drain

Bh
Bh
Bh
Bh
Bh
Bh

3.00
2.00
2.00
12.00
1.00
6.00

0.006
0.001
0.010
0.002
0.001
0.001

712,780.00
273,650.00
2,000,000.00
54,380.00
250,000.00
54,330.00

PEKERJAAAN PENGECATAN
Cat Dinding :
- Cat Dinding Luar
- Cat Dinding Dalam
Cat Plafond
Cat Beton

M2
M2
M2
M2

633.31
518.16
96.00
356.12

0.018
0.015
0.003
0.010

10,940.00
10,940.00
10,940.00
10,940.00

V.

VI.

VII.
1

2
4
1.7.
1.7.3.

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
PEKERJAAN MEKANIKAL EKEKTRIKAL

I.

PEKERJAAN PANEL

Page 28

No

URAIAN PEKERJAAN
1

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Panel SDP BENGKEL


- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 32A/3P/18 kA NS100N TM25D
- MCB 6A/3P/6 kA
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
1.00
3.00
6.00
6.00
1.00

0.002
0.001
0.000
0.001
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu TKI 2X20W
Lampu gantung Industrial 150 W
Lampu SL 18 w + fitting broco
Saklar Cam
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

8.00
12.00
3.00
3.00
6.00
23.00
6.00
6.00

0.006
0.014
0.000
0.001
0.000
0.008
0.000
0.002

269,841.00
455,331.25
59,015.00
177,500.00
17,094.00
137,362.50
25,030.50
154,660.00

1
2
3
4
5

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET & WARUNG


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Fitting & supporting
CO 3'
CO 4'

M'
M'
Ls
Bh
Bh

36.65
26.20
1.00
1.00
1.00

0.026
0.012
0.002
0.001
0.001

270,940.00
177,940.00
763,125.00
309,218.25
371,387.50

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET & WARUNG


Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
M'
Ls

44.22
92.40
1.00

0.004
0.009
0.001

31,980.00
35,850.00
356,125.00

II.
1
2
3
4
5
6
7
8
1.7.
1.7.4.
I.

II

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
PEKERJAAN PLAMBING

Page 29

No

URAIAN PEKERJAAN

II

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

82.61
11.00
1.00

0.038
0.009
0.001

177,940.00
309,218.25
508,750.00

1
2

PEKERJAAN FIRE ALARM PROTECTION ( FAP )


Portable extinguisher 3.5 NAF PIV
APAR 25 Kg

Bh
Bh

2.00
1.00

0.000
0.004
0.011
1.451

681,725.00
4,110,000.00

III.

TOTAL

1.8.
1.8.1.
I.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

59.40

0.003

20,500.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

54.12
42.68
66.40
66.40
2.76
10.08
5.10

0.002
0.001
0.011
0.002
0.000
0.002
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi, Sloof & Lantai Kerja :
- Pondasi Foot Plate 120 x 120 x 30 cm
- Sloof 20 x 40 cm
- Sloof 15 x 30 cm
- Lantai Kerja Bawah Pondasi t = 10 cm
- Lantai Kerja Bawah Sloof t = 7 cm

M3
M3
M3
M2
M2

6.05
5.88
0.69
27.45
51.00

0.034
0.046
0.005
0.002
0.003

2,190,480.00
3,055,050.00
3,025,510.00
34,640.00
24,250.00

II.

III.
1

Page 30

No

URAIAN PEKERJAAN

IV.
1

2
3

4
5
6

7
8

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Kolom :
- Kolom 20 x 20 cm
- Kolom Praktis 15 x 15 cm

M3
M3

3.36
0.81

0.027
0.005

3,089,750.00
2,543,690.00

Balok :
a. Ring Balk. 15 x 20 cm
b. Ring Balk. 20 x 40 cm
c. Balok Latai 15 x 20 cm

M3
M3
M3

0.42
5.84
1.78

0.003
0.046
0.011

2,309,300.00
3,065,920.00
2,309,300.00

Plat Beton :
a. Plat Dapur t = 10 cm
b. Rabat beton t = 10 cm

M3
M2

0.55
144.00

0.004
1.017

2,730,390.00
2,730,390.00

M2
M'
M'

202.54
19.00
38.00

0.045
0.001
0.003

85,490.00
25,608.00
32,010.00

Kg

1,997.66

0.042

8,055.85

Kg
Kg

746.20
33.03

0.020
0.001

10,563.30
9,976.45

Kg

448.00

0.012

10,563.30

Kg

210.00

0.006

10,563.30

Kg
M2

1,017.00
60.00

0.027
0.004

10,163.18
29,000.00

Kg

102.20

0.003

10,563.30

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm
Gording :
- CNP 150 x 65 x 20 x 3.2
Rafter :
- WF 150 x 75 x 5 x 7
- Plat 6
Regel :
- WF 150 x 75 x 5 x 7
Vute :
- WF 150 x 75 x 5 x 7
Lisplank :
- L 50 x 50 x 5
- Seng
Kolom :
- WF 150 x 75 x 5 x 7
Aksesories :

Page 31

No

URAIAN PEKERJAAN

9
1.8.
1.8.2.
I.
1
2
3

II.
1
2
3
4
5
6

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

- Ikatan Angin Besi Beton 14


- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Trekstang Dia. 12 mm

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Bh
Bh
Kg

134.40
40.00
150.72
140.00
273.60
20.58
114.16
330.00
280.00
159.66

0.003
0.001
0.004
0.004
0.027
0.001
0.003
0.003
0.002
0.004

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
3,201.00
3,201.00
9,336.25

Penutup Atap Polycarbonat + Rangka GIP

M2

23.50

0.029

476,980.00

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps
Pasangan Asesoris :
- Pasang Batu Lempeng
- Pasang Bata Taman
- Pasang Penebalan Kolom
- Pasang Petunjuk Tanda Ruang

M2
M2

52.00
220.85

0.006
0.023

42,400.00
40,800.00

M2
M2
M2
Unit

40.00
46.40
28.00
3.00

0.017
0.005
0.006
0.003

160,000.00
42,400.00
84,960.00
350,000.00

PEKERJAAN KUSEN, PINTU & JENDELA


P1
P2
P3
BV
RS (Rooster)
Partisi

Unit
Unit
Unit
Unit
M2
M2

1.00
1.00
2.00
4.00
35.00
6.65

0.020
0.008
0.003
0.005
0.046
0.007

7,750,176.80
2,901,549.71
592,407.40
451,090.72
508,892.00
425,688.42

Page 32

No

URAIAN PEKERJAAN

III.

VOLUME

HARGA
SATUAN

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

104.00
441.70
149.00
149.00
596.00
188.73

0.005
0.018
0.008
0.008
0.008
0.002

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

PEKERJAAN PLAFOND
Plafond :
- Pasang Rangka Plafond Metalfuring
- Pasang Plafond Gypsum Board

M2
M2

144.00
144.00

0.010
0.009

28,000.00
24,680.00

List Gipsum

M'

112.00

0.004

14,710.00

1
2
3
4
5
6
7

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna Terang
Keramik Lantai 30 x 30 cm Warna Gelap
Keramik Lantai 30 x 30 cm Warna Gelap Medium
Keramik Lantai KM / WC 20 x 20 cm
Keramik Dinding KM / WC 20 x 25 cm
Step Noise
Coll Plint

M2
M2
M2
M2
M2
M'
M'

60.00
55.28
13.40
16.00
27.00
16.00
94.00

0.014
0.013
0.003
0.004
0.006
0.001
0.016

92,630.00
92,630.00
92,630.00
91,630.00
89,620.00
33,490.00
65,000.00

1
2
3
4
5
6
7

PEKERJAAN SANITAIR
Pasang Wastafel + Acsesoris
Pasang Kloset Jongkok
Pasang Urinoir + Acsesoris
Pasang Kitchen Sink + Acsesoris
Pasang Kran Air d : 1/2 "
Pasang Tempat Cuci Piring
Pasang Floor Drain

Bh
Bh
Bh
Bh
Bh
Bh
Bh

2.00
2.00
4.00
1.00
2.00
1.00
2.00

0.004
0.001
0.022
0.005
0.0003
0.001
0.0003

712,780.00
273,650.00
2,088,430.00
2,000,000.00
54,380.00
250,000.00
54,330.00

1
2
3
4
5
6
IV.
1

V.

VI.

VII.

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

PEKERJAAAN PENGECATAN

Page 33

No

URAIAN PEKERJAAN
1

2
4
1.8.
1.8.3.
I.
1

II.
1
3
4
5
6
7
1.8.
1.8.4.
I.
1
2
3

SATUAN

Cat Dinding :
- Cat Dinding Luar
- Cat Dinding Dalam
Cat Plafond
Cat Beton

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M2
M2
M2
M2

218.28
327.42
144.00
298.00

0.006
0.009
0.004
0.008

10,940.00
10,940.00
10,940.00
10,940.00

PEKERJAAN PANEL
Panel SDP BENGKEL
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
3.00
1.00
1.00

0.002
0.001
0.0005
0.0002
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu TKI 2X20 W
Lampu SL 18 W
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh

11.00
4.00
4.00
15.00
6.00
6.00

0.008
0.001
0.0002
0.005
0.0004
0.002

269,841.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

M'
M'
M'

16.00
10.50
19.40

0.011
0.005
0.005

270,940.00
177,940.00
105,710.00

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
PEKERJAAN MEKANIKAL EKEKTRIKAL

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
PEKERJAAN PLAMBING
PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 2"

Page 34

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Fitting & supporting

LS

1.00

0.001

254,375.00

1
2
3
4

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Pipa PVC AW kelas medium A dia 1"
Faucet dia 1/2"
Fitting & supporting

M'
M'
Bh
LS

26.00
9.50
2.00
1.00

0.001
0.001
0.001
0.0004

19,027.25
25,742.75
137,362.50
152,625.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC Dia. 3 "
accesoris pipa 3"
floor drain 3"

M'
Ls
Bh

40.50
1.00
4.00

0.019
0.0004
0.001
1.877

177,940.00
152,625.00
54,330.00

II.

II.

TOTAL

1.9.
1.9.1.

REKAP UNIT BANGUNAN SELASAR


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

833.75

0.044

20,500.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Tanah Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

340.94
194.84
1,668.44
1,668.44
27.81
89.51
15.09

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1
2
3

PEKERJAAN BETON
Sloof 15 x 20 cm
Kolom 15 x 15 cm
Rabatan Beton t = 10 cm

M3
M3
M2

8.28
8.01
552.00

0.013
0.003
0.279
0.062
0.004
0.014
0.002
0.000
0.000
0.049
0.053
0.049

II.

III.

Page 35

2,278,500.00
2,543,690.00
34,640.00

No

URAIAN PEKERJAAN
4

IV.
1
2
3
4
5
6
7
8
9
10
11

Lantai Kerja Bawah Sloof t = 10 cm


PEKERJAAN ATAP
Penutup Atap Zincalum
Kolom Pipa Besi Dia 10 cm
Regel Pipa Besi Dia. 7.5 cm
Plat 10 mm
Kuda Kuda Pipa Dia. 7.5
Gording :
C 125 x 50 x 2.3
Baut Ankur
Sag rod Dia. 12
Cat Besi
Bubungan Zincalum
Jurai

1.9.
1.9.2.

REKAP UNIT BANGUNAN SELASAR


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Trasram
Pas. Batu Kali 1 Pc : 4 Ps
Pasangan Roolag
Pasangan Aksesoris :
- Papan Petunjuk
- Pasangan Bata Penebalan Kolom

1
2
3
4
5

II.
1
2
3
III.

SATUAN

PEKERJAAN PLESTERAN
Plesteran Trasram 1Pc : 3 Ps
Plesteran Penebalan Kolom 1 Pc : 5 Ps
Benangan
PEKERJAAN LANTAI

Page 36

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M2

150.85

M2
M1
M
Kg
M'

846.60
58.46
272.00
837.73
992.02

Kg
Bh
Kg
M2
M'
M'

8,832.38
1,264.00
584.98
8,541.01
136.00
39.84

0.014
0.000
0.000
0.187
0.023
0.054
0.022
0.198
0.000
0.184
0.039
0.014
0.484
0.009
0.007

34,640.00

M3
M2
M3
M2

55.63
261.36
62.66
51.39

0.017
0.029
0.048
0.012

118,520.00
42,400.00
296,220.00
93,460.00

Bh
M2

1.00
249.20

0.001
0.055

550,000.00
84,960.00

M2
M2
M'

522.72
632.00
1,390.40

0.024
0.026
0.018

17,830.00
16,170.00
4,890.00

85,490.00
151,674.05
77,010.73
9,976.45
77,010.73
8,055.85
11,843.70
9,336.25
21,900.00
25,608.00
72,175.00

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

1
2

Keramik Lantai 30 x 30 cm, Terang


Keramik Lantai 20 x 30 cm, Gelap

M2
M2

492.00
69.00

0.118
0.017

92,630.00
92,630.00

PEKERJAAN PENGECATAN
Cat Penebalan Kolom

M2

632.00

0.018

10,940.00

Bh
Bh
Bh
Ttk

39.00
10.00
20.00
69.00

0.027
0.012
0.009
0.025
2.261

269,637.50
455,331.25
167,887.50
137,362.50

IV.

1.9.
1.9.3.

REKAP UNIT BANGUNAN SELASAR


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu TL BAMBU 1X20 W Phillips
Lampu Gantung
Lampu SPOT 80 w
Instalasi lampu

1
2
3
4

TOTAL

II.
2.1.
2.1.1.

PEKERJAAN PEMBANGUNAN FASILITAS PENUNJANG


BANGUNAN UNIT FOOD COURT
PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

80.00

0.004

20,500.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

87.20
75.80
140.00
140.00
4.04
28.00
3.00

0.003
0.001
0.023
0.005
0.001
0.004
0.000

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

II.

III.

PEKERJAAN BETON

Page 37

No

URAIAN PEKERJAAN
1

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Pondasi dan Sloof


a. Foot Plat 150 x 150 x 30 cm
b. Foot Plat 100 x 100 x 30 cm
c. Sloof 15/30 cm
d. Sloof 15/20 cm
e. Lantai Kerja Bawah Pondasi t : 10 cm
f. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M3
M2
M2

8.10
1.20
3.60
1.20
31.00
20.40

0.046
0.007
0.028
0.007
0.003
0.001

2,184,630.00
2,257,730.00
3,025,510.00
2,278,500.00
34,640.00
24,250.00

Plat
a. Rabatan Beton t = 10 cm
b. Plat Luifel t = 5 cm

M2
M3

400.00
5.72

0.036
0.040

34,640.00
2,730,390.00

Kolom
a. Kolom 30/30 cm
b. Kolom 20/20 cm
c. Kolom Praktis 15 /15 cm

M3
M3
M3

7.56
5.76
0.27

0.060
0.046
0.002

3,059,050.00
3,089,750.00
2,543,690.00

Balok
a. Balok Induk 20/30 cm
b. Balok Ring 15/30 cm
c. Balok Latai 15/15 cm
d. Ring Balk 15/20

M3
M3
M3
M3

7.20
1.20
1.48
0.50

0.051
0.009
0.009
0.003

2,736,690.00
2,790,380.00
2,309,300.00
2,309,300.00

Water Proofing

M2

269.18

0.018

26,060.00

1
2
3
4
5

PEKERJAAN ATAP
Rangka Atap Galvalume (baja Ringan)
Penutup Zincalume
Lisplank Kayu
Bubungan Zincalume
Ornamen Puncak Atap

M2
M2
M2
M'
Bh

489.72
564.33
54.84
70.50
1.00

0.020
0.125
0.025
0.005
0.001

15,580.00
85,490.00
179,080.00
25,608.00
500,000.00

IV.

2.1.
2.1.2.

BANGUNAN UNIT FOOD COURT


PEKERJAAN ARSITEKTUR

Page 38

No

URAIAN PEKERJAAN

I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

PEKERJAAN PASANGAN
Pas. Trasram 1/2 Bata 1 Pc : 3 Psr
Pas. Dinding 1/2 Bata 1 Pc : 5 Psr
Pekerjaan Accessories
a. Pasangan Lempeng Batu Kali
b. Meja Wastavel ( Beton t = 7 cm )
c. Plesteran Camprotan
d. Pasangan Aluminnium Shading / Trawangan
e. Meja Saji Dag Beton
f. Box Penyajian Menu
g. Lemari Dapur
h. Penebalan Kolom

M2
M2

54.00
223.00

0.006
0.024

42,400.00
40,800.00

M2
M2
M2
M2
Unit
M2
Ls
M2

300.00
2.00
68.52
52.00
1.00
1.31
1.00
63.36

0.124
0.014
0.003
0.004
0.002
0.001
0.004
0.014

160,000.00
2,730,390.00
15,740.00
27,000.00
750,000.00
375,000.00
1,600,000.00
84,960.00

1
2
3
4

PEKERJAAN KUSEN PINTU, JENDELA DAN PARTISI


P1
RL
RS1
RS2

Unit
Unit
Unit
Unit

2.00
1.00
2.00
1.00

0.002
0.003
0.001
0.001

348,818.88
1,033,360.00
139,684.00
535,264.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasram 1/2 Bata 1 Pc : 3 Psr
Plesteran Dinding 1/2 Bata 1 Pc : 5 Psr
Plesteran Beton 1 Pc : 3 Psr
Acian Beton
Tali Air
Benangan

M2
M2
M2
M2
M'
M'

117.00
377.50
164.00
164.00
1,066.00
4,756.00

0.005
0.016
0.009
0.009
0.013
0.060

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

PEKERJAAN PLAFOND
Pada Ruang Dapur
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
List Gypsum

M2
M2
M'

25.00
25.00
75.00

0.002
0.002
0.003

28,000.00
24,680.00
14,710.00

1
2
3

II.

III.

IV.
1

Page 39

No

URAIAN PEKERJAAN

V.

VOLUME

HARGA
SATUAN

1
2
3
4
5
6

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 Warna Gelap (K1)
Keramik Lantai 30 x 30 Warna Sedang (K3 & K4)
Keramik Lantai 30 x 30 Warna Terang (K2)
Keramik Dinding 20 x 25 cm
Keramik Coll Plint
Step Noise

M2
M2
M2
M2
M'
M'

39.60
56.16
289.84
18.75
162.50
93.75

0.009
0.013
0.069
0.004
0.027
0.008

92,630.00
92,630.00
92,630.00
89,620.00
65,000.00
33,490.00

1
2
3
4
5

PEKERJAAN SANITAIR
Pasang Kitchen Sink & Pelengkapan
Pasang Kran Air 1/2"
Pasang Tempat Cuci Piring
Pasang Wastavel + Acsesoris
Pasang Kaca Cermin Wastavel

Bh
Bh
Bh
Bh
M2

1.00
2.00
2.00
2.00
0.84

0.005
0.000
0.001
0.004
0.001

2,000,000.00
54,380.00
250,000.00
712,780.00
407,750.00

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Luar
- Cat Dalam
Cat Beton
Cat Plafond

M2
M2
M2
M2

45.68
226.56
164.00
24.00

0.001
0.006
0.005
0.001

10,940.00
10,940.00
10,940.00
10,940.00

Unit
Bh
Bh
Bh
Ls

1.00
1.00
6.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

VI.

VII.
1

2
3
2.1.
2.1.3.

BANGUNAN UNIT FOOD COURT


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN PANEL
Panel SDP FOOD COURT
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

II.

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

PEK. INSTALASI LAMPU DAN STOP KONTAK

Page 40

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

1
2
3
4
5
6
7

Lampu TL BAMBU 1X40 W Phillips


Lampu TL BAMBU 1X20 W Phillips
Tiang dan lampu taman komplit type fullglobe 2m
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

28.00
39.00
20.00
20.00
87.00
8.00
8.00

0.024
0.027
0.158
0.001
0.031
0.001
0.003

335,775.00
269,637.50
3,052,500.00
17,094.00
137,362.50
25,030.50
154,660.00

PEKERJAAN FIRE ALARM PROTECTION ( FAP )


Portable extinguisher 3.5 kg NAF PIV

Bh

6.00

0.011

681,725.00

1
2
3
4
5

PEKERJAAN INSTALASI LAMPU RUMAH POMPA


Saklar double / seri
Stop kontak broco
Lampu TK 1 x 40 W
Instalasi lampu
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Ttk

1.00
1.00
2.00
2.00
1.00

0.00004
0.0001
0.001
0.001
0.0004

17,094.00
25,030.50
265,200.00
137,362.50
154,660.00

III.

IV.

2.1.
2.1.4.

BANGUNAN UNIT FOOD COURT


PEKERJAAN PLAMBING

I.
1
2
3

PEKERJAAN INSTALASI AIR BEKAS WARUNG


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Fitting & supporting

M'
M'
Ls

22.00
5.76
1.00

0.015
0.003
0.001

270,940.00
177,940.00
508,750.00

1
2
5

PEKERJAAN INSTALASI AIR BERSIH WARUNG


Pipa PVC AW kelas medium A dia 3/4"
Faucet dia. 1/2
Fitting & supporting

M'
Bh
Ls

34.39
3.00
1.00

0.003
0.001
0.007
1.355

35,850.00
137,362.50
2,543,750.00

II.

TOTAL

2.2.

PEMBANGUNAN UNIT BANGUNAN MUSHOLLA

Page 41

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

2.2.1.

PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

58.00

0.003

20,500.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah lantai t = 7 cm
Urugan pasir bawah sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

110.80
68.47
168.20
168.20
3.15
19.06
0.88

0.004
0.001
0.028
0.006
0.000
0.003
0.0001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
a. Pondasi Foot Plate ( 150 x 150 x 30 )
b. Food Plate 100 x 100 x 30 cm
c. Sloof 15/30 cm
d. Sloof 20/30 cm
e. Sloof 15/20 cm
f. Lantai Kerja Bawah Pondasi t : 10 cm
g. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M3
M3
M2
M2

9.45
1.60
0.83
2.58
0.90
37.50
18.41

0.053
0.009
0.006
0.020
0.005
0.003
0.001

2,184,630.00
2,257,730.00
3,025,510.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

Plat Beton
a. Rabatan Beton t = 10 cm
b. Plat Dag Lisplank t = 10 cm
c. Plat Dag Wudhlu t = 10 cm
d. Plat Luifel t = 10 cm
e. Plat Dag Entrance

M2
M3
M3
M3
M3

210.25
2.36
1.11
0.82
1.10

0.019
0.017
0.008
0.006
0.008

34,640.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

Kolom
a. Kolom 30/30 cm
b. Kolom 15/30 cm

M3
M3

8.19
0.87

0.065
0.007

3,059,050.00
3,028,350.00

II.

III.
1

Page 42

No

URAIAN PEKERJAAN

5
IV.
1

VOLUME

HARGA
SATUAN

c. Kolom 15/25 cm
d. Kolom Atap Wudhlu 20/20 cm
e. Kolom Praktis 15/15 cm

M3
M3
M3

0.36
1.55
1.96

0.003
0.012
0.013

3,081,230.00
3,089,750.00
2,543,690.00

Balok
a. Balok Ring 20/30 cm
b. Balok 15/30 cm
c. Balok Lisplank 20/30 cm
d. Balok Praktis Luifel 30/20 cm
e. Balok Latai 15/20 cm

M3
M3
M3
M3
M3

2.92
1.44
1.32
1.90
0.18

0.021
0.010
0.009
0.013
0.001

2,736,690.00
2,790,380.00
2,736,690.00
2,736,690.00
2,309,300.00

Water Profing

M2

110.00

0.007

26,060.00

M2
M2
M2

112.00
112.00
27.50

0.005
0.014
0.034

15,580.00
48,030.00
476,980.00

M2

45.00

0.021

179,080.00

M2
M2
M2

28.48
188.47
29.00

0.003
0.020
0.006

42,400.00
40,800.00
84,960.00

Bh
M2
M2
M2

1.00
39.75
25.21
3.42

0.004
0.002
0.012
0.0002

1,500,000.00
15,740.00
185,000.00
27,000.00

PEKERJAAN ATAP
Rangka Atap dan Penutup Atap Genteng
- Rangka Atap Galvalume (baja Ringan)
- Penutup Atap Genteng Beton
Rangka Atap dan Penutup Atap Polycarbonat
- Rangka Portal Pipa Stainlees D 1 1/2" & Gording
- Pipa Stainless D 1"
Lisplank Kayu

2.2.
2.2.2.

PEMBANGUNAN UNIT BANGUNAN MUSHOLLA


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pas. Trasram 1/2 Bata 1 Pc : 3 Ps
Pas. Dinding 1/2 Bata 1 Pc : 5 Ps
Pasangan Rolaag 1 Pc : 5 Ps
Pekerjaan Accessories
- Tulisan Kaligrafi Al Qur'an
- Plesteran Camprotan
- Pasangan Batu Susun Sirih
- Pasangan Aluminium Shading

1
2
3
4

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

Page 43

No

URAIAN PEKERJAAN

VOLUME

HARGA
SATUAN

- Pasangan Conblock
- Pondasi batu kali
- Anstampeng
Pasangan Penebalan Dinding Kolom

M2
M3
M3
M2

42.00
1.89
0.69
43.20

0.005
0.001
0.0002
0.009

44,720.00
296,220.00
118,520.00
84,960.00

1
2
3
4

PEKERJAAN KUSEN PINTU, JENDELA DAN PARTISI


P1
J1
J2
J3

Unit
Unit
Unit
Unit

1.00
4.00
4.00
6.00

0.008
0.015
0.001
0.008

2,916,563.74
1,465,774.27
138,176.00
511,050.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Tali Air
Benangan

M2
M2
M2
M2
M'
M'

40.87
377.74
308.48
308.48
328.02
771.19

0.002
0.016
0.018
0.018
0.004
0.010

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

PEKERJAAN ATAP PLAFOND


Pasang Rangka Plafond dan Penutup Plafond Gipsum
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
List Gypsum

M2
M2
M'

91.96
91.96
68.16

0.007
0.006
0.003

28,000.00
24,680.00
14,710.00

1
2
3
4
5
6

PEKERJAAN LANTAI
Keramik 60 x 60 cm Articwhite semi doff
Keramik 10 x 10 cm Soft Blue Semi Doff
Keramik Lantai KM/WC 20 x 20 cm
Keramik Dinding Km/WC 20 x 25 cm
Coll Plint
Steep Noise

M2
M2
M2
M2
M'
M'

98.33
0.65
10.74
66.80
107.12
19.62

0.049
0.0001
0.003
0.015
0.018
0.002

191,520.00
39,000.00
91,630.00
89,620.00
65,000.00
33,490.00

II.

III.

IV.
1

V.

VI.

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

PEKERJAAN SANITAIR

Page 44

No

URAIAN PEKERJAAN
1
2

VII.
1

2
4

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Pasang Kran Air d : 1/2 "


Pasang Floor Drain

Bh
Bh

18.00
8.00

0.003
0.001
0.000

54,380.00
54,330.00

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Luar
- Cat Dalam
Cat Beton
Cat Plafond

M2
M2
M2
M2

142.00
142.00
308.48
91.96

0.004
0.004
0.009
0.003

10,940.00
10,940.00
10,940.00
10,940.00

2.2.
2.2.3.

PEMBANGUNAN UNIT BANGUNAN MUSHOLLA


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN PANEL
Panel SDP MASJID
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
4.00
1.00

0.002
0.001
0.000
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

1
2
3
4
5
6
7
8
9

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu TKI 2 x 20 W
Lampu Sorot 80 w
Lampu Baret 32 W
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
Kipas Angin + Instalasi
Lampu SL 18 W

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk
Bh
Ttk

6.00
4.00
2.00
4.00
12.00
2.00
2.00
2.00
4.00

0.004
0.002
0.001
0.000
0.004
0.000
0.001
0.002
0.001

269,841.00
167,887.50
263,250.00
17,094.00
137,362.50
25,030.50
154,660.00
450,000.00
59,015.00

PEKERJAAN SOUND SYSTEM


Power Amplifier ex Z A 1061

Unit

1.00

0.025

9,513,625.00

II.

III.

Page 45

No

URAIAN PEKERJAAN
2
3
4
5

SATUAN

Microphone PM660D
Kolom Speaker 30 W
Speaker Outdor Horn 150 W
Instalasi dng kabel NYFHY 2x1.5 mm2

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Bh
Bh
Unit
Ttk

1.00
2.00
4.00
4.00

0.003
0.003
0.006
0.005

1,271,875.00
646,112.50
559,625.00
475,000.00

2.2.
2.2.4.

PEMBANGUNAN UNIT BANGUNAN MUSHOLLA


PEKERJAAN PLAMBING

I.
1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TEMPAT WUDLU


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

32.00
26.00
4.00
1.00

0.022
0.007
0.003
0.007

270,940.00
105,710.00
309,218.25
2,543,750.00

1
2
3
4
5
6
7

PEKERJAAN INSTALASI AIR BERSIH TEMPAT WUDLU


Pipa PVC AW kelas medium A dia 1 1/2"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Pipa PVC AW kelas medium A dia 1 1/4"
Gate Valve dia. 1 1/4"
Faucet dia 1/2"
Fitting & supporting

M'
M'
M'
M'
Bh
Bh
Ls

24.00
28.00
97.90
68.00
2.00
36.00
1.00

0.003
0.002
0.009
0.005
0.001
0.013
0.004

43,600.00
31,980.00
35,850.00
27,472.50
188,237.50
137,362.50
1,526,250.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

132.30
12.00
1.00

0.061
0.010
0.007
0.939

177,940.00
309,218.25
2,543,750.00

II.

III.

TOTAL

2.3.
2.3.1.

PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM


PEKERJAAN STRUKTUR

I.

PEKERJAAN PERSIAPAN

Page 46

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Uitzet dan Bowplank

M'

80.00

0.004

20,500.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

M3
M3
M3
M3
M3
M3
M3

236.03
174.43
87.73
87.73
9.26
7.18
15.95

0.009
0.002
0.015
0.003
0.001
0.001
0.002

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi, Sloof & Lantai Kerja :
a. Pondasi Foot Plate 150 x 150 x 30 cm
b. Sloof 20 x 30 cm
c. Sloof 15 x 20 cm
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M2
M2

8.10
7.74
1.73
48.00
71.80

0.046
0.059
0.010
0.004
0.005

2,184,630.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

Plat :
a. Rabatan Beton t = 10 cm
b. Plat Dag 10 cm
c. Plat Lisplank t = 7 cm
d. Plat Luifel t = 10 cm
e. Plat Wastafel t = 10 cm

M2
M3
M3
M3
M3

159.50
14.22
6.46
3.15
0.40

0.014
0.100
0.046
0.022
0.003

34,640.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

Kolom :
a. Kolom 30 x 30 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

4.64
5.44

0.037
0.036

3,059,050.00
2,543,690.00

Balok :
a. Balok Induk 20 x 40 cm
b. Balok 15 x 30 cm
c. Balok Konsol 20 x 40 - 30 cm

M3
M3
M3

6.88
3.60
4.58

0.055
0.026
0.036

3,065,920.00
2,790,380.00
3,065,920.00

II.

III.
1

Page 47

No

URAIAN PEKERJAAN

5
IV.
1

SATUAN
M3
M3

2.27
1.35

0.014
0.008

2,309,300.00
2,309,300.00

Water Proofing

M2

142.24

0.010

26,060.00

PEKERJAAN ATAP
Penutup Atap Genteng + Rangka
- Rangka Atap Baja Ringan
- Penutup Atap Genteng Beton

M2
M3

123.00
123.00

0.005
0.015

15,580.00
48,030.00

M3
M3
M2
M2

8.93
15.71
206.52
288.00

0.003
0.012
0.023
0.030

118,520.00
296,220.00
42,400.00
40,800.00

M2
M2
Bh

122.88
109.36
4.00

0.027
0.004
0.003

84,960.00
15,740.00
250,000.00

PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasang Bata Penebalan Kolom
- Plesteran Camprot
- Pasang Petunjuk Tanda Ruang

II.

HARGA
SATUAN

d. Balok Ring 15 x 20 cm
e. Balok Latai 15 x 20 cm

2.3.
2.3.2.

1
2
3
4
5

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

1
2
3
4
5
6

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
S (Shading)
M1 (Partisi)
M2 (Partisi)
M3 (Partisi)

Unit
Unit
Unit
Unit
Unit
Unit

10.00
18.00
16.00
8.00
4.00
32.00

0.092
0.155
0.018
0.155
0.174
0.105

3,567,991.00
3,331,277.60
428,058.84
7,501,580.00
16,858,513.00
1,263,916.92

1
2

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps

M2
M2

413.04
1,589.80

0.019
0.066

17,830.00
16,170.00

III.

Page 48

No

URAIAN PEKERJAAN
3
4
5
6

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M'
M'

426.13
547.05
615.15
2,478.00

0.024
0.031
0.008
0.031

22,010.00
22,010.00
4,890.00
4,890.00

PEKERJAAN PLAFOND
Pasang Rangka Metal Furing Penutup Plafond Gipsum
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
- Lubang Angin Kasa Aluminium
List Gypsum

M2
M2
M2
M'

280.00
280.00
8.00
592.40

0.020
0.018
0.001
0.023

28,000.00
24,680.00
25,000.00
14,710.00

1
2
3
4
5
6

PEKERJAAN LANTAI
K1 (Keramik 20 x 20 Warna Gelap Bertekstur)
K2 (Keramik 20 x 20 Warna Terang Bertekstur)
K3 (Keramik 30 x 30 Warna Terang)
Keramik Dinding KM/WC 20 x 25 cm
Coll Plint
Step Noise

M2
M2
M2
M2
M'
M'

1.05
140.00
45.44
258.20
70.25
10.20

0.0002
0.033
0.011
0.060
0.012
0.001

91,630.00
91,630.00
92,630.00
89,620.00
65,000.00
33,490.00

1
2
3
4
5
6
7
8

PEKERJAAN SANITAR
Pasang Wastafel + Asesories
Pasang Kran Air Dia. 3/4"
Pasang Clooset Duduk + Asesories
Pasang Clooset Jongkok
Pasang Floor Drian
Pasang Kaca Cermin 5 mm
Pasang Timba Bak Air
Pasang Urinoir Muslem

Unit
Bh
Unit
Unit
Bh
M2
Bh
Bh

6.00
26.00
4.00
2.00
26.00
1.69
26.00
12.00

0.011
0.004
0.018
0.001
0.004
0.002
0.013
0.065

712,780.00
64,380.00
1,717,040.00
273,650.00
54,330.00
407,750.00
200,000.00
2,088,430.00

PEKERJAAN PENGECATAN
Cat Dinding
- Dalam
- Luar

M2
M2

901.28
1,101.56

0.025
0.031

10,940.00
10,940.00

IV.
1

V.

VI.

VII.
1

Page 49

No

URAIAN PEKERJAAN
2
3

SATUAN

Cat Beton
Cat Plafond

2.3.
2.3.3.

PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu

1
2
3

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M2
M2

941.68
280.00

0.027
0.008

10,940.00
10,940.00

Bh
Bh
Ttk

108.00
40.00
108.00

0.016
0.002
0.038

59,015.00
17,094.00
137,362.50

2.3.
2.3.4.

PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM


PEKERJAAN PLAMBING

I.
1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

346.00
168.00
12.00
2.00

0.242
0.046
0.010
0.013

270,940.00
105,710.00
309,218.25
2,543,750.00

1
2
3
4

PEKERJAAN INSTALASI AIR BERSIH


Pipa PVC AW kelas medium A dia 2"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
M'
M'
Ls

51.20
88.00
440.00
2.00

0.014
0.007
0.041
0.002

105,710.00
31,980.00
35,850.00
356,125.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

196.00
12.00
2.00

0.090
0.010
0.003
2.491

177,940.00
309,218.25
508,750.00

II

III

TOTAL

2.4.

PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU


Page 50

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

2.4.1.

PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

96.20

0.005

20,500.00

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi Foot Plate t = 10 cm
Urugan Pasir Bawah Pondasi Batu Kali t = 10 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

M3
M3
M3
M3
M3
M3
M3
M3

150.41
120.33
26.44
26.44
0.90
6.00
0.63
5.88

0.006
0.002
0.004
0.001
0.0001
0.001
0.000
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

Titik
M3

16.00
9.61

0.010
0.033

238,750.00
1,339,160.00

M3

6.40

0.031

1,902,490.00

M3
M3
M3
M2
M2
M2

2.50
1.01
2.98
16.00
32.50
40.26

0.019
0.008
0.023
0.001
0.002
0.002

2,894,710.00
3,025,510.00
2,962,950.00
34,640.00
24,250.00
17,320.00

M3
M3

3.00
12.97

0.018
0.092

2,357,330.00
2,730,390.00

II.

III.
1

PEKERJAAN BETON
Pondasi Strous dan Sloof
a. Strous
- Pengeboran Pondasi Strous h = 8.5 m
- Beton Strous 30 cm h= 8.5 m
b. Pondasi Foot Plate
- Pondasi Pile Cape 200 x 200 x 40 cm
c. Sloof :
- Sloof 25 x 50 cm pada Bangunan
- Sloof 15/30 cm
- Sloof 20 x 30 cm pada pagar keliling
d. Lantai Kerja Bawah Pondasi t = 10 cm
e. Lantai Kerja Bawah Sloof t = 7 cm
f. Rabat Beton Lantai Dasar t = 5 cm
Plat :
a. Plat Lantai t = 12 cm
b. Plat Kanopi
Page 51

No

URAIAN PEKERJAAN
2

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Kolom :
a. Kolom 40 x 40 cm
b. Kolom15 x 15 cm
c. Kolom Pagar
d. Kolom 15X30

M3
M3
M3
M3

11.84
2.63
0.59
1.44

0.092
0.017
0.004
0.011

2,997,650.00
2,543,690.00
2,543,690.00
3,028,350.00

Balok :
a. Balok Latai 15 x 20 cm
b. Balok Ring 20 x 30
c. Balok Ring 15/30 cm
d. Balok induk 20 x 40
e. Balok Konsol 20x40/20
f. Ring Balok Pagar

M3
M3
M3
M3
M3
M3

0.15
1.20
0.90
9.80
0.91
1.04

0.001
0.008
0.006
0.078
0.007
0.006

2,309,300.00
2,736,690.00
2,790,380.00
3,065,920.00
3,065,920.00
2,309,300.00

Water Proofing

M2

68.14

0.005

26,060.00

1
2
3
4
5
6

PEKERJAAN ATAP DAN TANGGA


Rangka Atap Baja Ringan
Penutup Atap Genteng Beton
Lisplank 2 x 30
Bubungan Genteng
Rangka Atap Pada Tangga (Canal)
Penutup Atap Zincalume

M2
M2
M1
M1
M2
M2

51.69
39.00
32.00
14.00
30.00
12.30

0.002
0.005
0.015
0.001
0.001
0.003

15,580.00
48,030.00
179,080.00
36,580.00
15,580.00
85,490.00

M3
M3
M2
M2
M2
Bh

18.75
40.00
56.89
313.59
165.00
4,273.00

0.006
0.031
0.006
0.033
0.036
0.347

118,520.00
296,220.00
42,400.00
40,800.00
84,960.00
31,370.00

IV.

2.4.
2.4.2.

PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
Pasangan 1 Bata Pagar Keliling Bangunan
Pasang Roster Beton Ukuran 20 x 20

1
2
3
4
5
6

Page 52

No

URAIAN PEKERJAAN
7

Pekerjaan Aksesories :
- Pasang Tulisan Identitas Bangunan
- Pasang Tangga

VOLUME

HARGA
SATUAN

Bh
M'

1.00
36.00

0.002
0.012

750,000.00
125,000.00

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
P3
J1

Unit
Unit
Unit
Unit

1.00
2.00
1.00
3.00

0.021
0.020
0.010
0.028

8,115,046.00
3,803,518.00
3,743,870.00
3,575,784.00

1
2
3
4
5
6
7
8
9

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air
Lantai Rabat t = 10 cm keliling luar Bangunan
Plesteran Kasar Lantai Rabat
Plesteran Pagar Keliling

M2
M2
M2
M2
M'
M'
M2
M2
M2

113.77
987.17
385.80
104.70
1,621.00
218.00
170.85
170.85
164.47

0.012
0.104
0.022
0.006
0.020
0.003
0.015
0.010
0.017

42,400.00
40,800.00
22,010.00
22,010.00
4,890.00
4,890.00
34,640.00
22,010.00
40,800.00

PEKERJAAN PLAFOND
Pasang Rangka Metal Furing Penutup Atap Gipsum :
- Pasang Rangka Plafond Metalfuring
- Penutup Plafond Gypsum Board
List Gypsum

M2
M2
M'

81.25
81.25
48.00

0.006
0.005
0.002

28,000.00
24,680.00
14,710.00

1
2
3
4

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna sedang
Keramik Lantai KM/WC 20 x 20 cm
Keramik Dinding KM/WC 20 x 25 cm
Coll Plint 10 x 30 cm

M2
M2
M2
M'

55.55
3.00
13.84
8.65

0.013
0.001
0.003
0.001

92,630.00
91,630.00
89,620.00
65,000.00

II.

III.

IV.
1

V.

VI.

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

PEKERJAAN SANITAR

Page 53

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

1
2
3
4
5
6

Pasang Clooset Jongkok + Perlengkapan


Pasang Floor Drian
Pasang Kran dia' 3/4"
Pasang Wastafel
Bak Air
Pasang Kaca Wastafel

Unit
Bh
Bh
Bh
Bh
Bh

1.00
1.00
1.00
1.00
1.00
1.00

0.001
0.000
0.000
0.002
0.001
0.001

273,650.00
54,330.00
64,380.00
712,780.00
450,000.00
407,750.00

1
2

PEKERJAAN PENGECATAN
Cat Dinding
Cat Plafond

M2
M2

1,486.74
81.25

0.042
0.002

10,940.00
10,940.00

VII.

2.4.
2.4.3.

PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN PANEL
Panel SDP MENARA DAN POMPA
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
4.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

1
2
3
4
5
6
7
8

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu dinding TK 1 x 40 Acrilic
Lampu emergency 20 W
Lampu SL 18 w + fitting broco
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

5.00
2.00
5.00
3.00
2.00
12.00
5.00
5.00

0.003
0.003
0.001
0.0001
0.0001
0.004
0.0003
0.0003

225,000.00
670,532.50
59,015.00
17,094.00
17,094.00
137,362.50
25,030.50
25,030.50

PEKERJAAN SOUND SYSTEM


Power Amplifier ex TOA 300 W

Unit

1.00

0.025

9,666,250.00

II.

III.

Page 54

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

2
3
4

Microphone PM660D
Speaker Outdor Horn 150 W
Instalasi dng kabel NYFHY 2x1.5 mm2

Bh
Unit
Ttk

1.00
4.00
4.00

0.017
0.006
0.005

6,410,250.00
559,625.00
475,000.00

1
2
3
4
5
6

PEKERJAAN PENANGKAL PETIR


Penangkal petir sistem emisi Viking
Instalasi
Test Commisioning DEPNAKER
Bak Kontrol
BC 70 mm2 + Klem / NYA 70 mm2 + Klem
grounding

Unit
Ls
Ls
Unit
M'
Ttk

1.00
1.00
1.00
1.00
60.00
1.00

0.023
0.009
0.007
0.0002
0.015
0.004

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
96,662.50
1,510,000.00

PEKERJAAN FIRE ALARM PROTECTION (FAP)


Fire Extinguser 3,0 Kg ABC dengan meter kontrol

Bh

2.00

0.004

681,725.00

IV.

V.

2.4.
2.4.4.

PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU


PEKERJAAN PLAMBING

I.
1
2
8

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET & WARUNG


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Fitting & supporting

M'
M'
Ls

32.79
44.30
1.00

0.023
0.020
0.002

270,940.00
177,940.00
763,125.00

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
M'
Ls

18.03
5.00
1.00

0.001
0.0005
0.001
1.542

31,980.00
35,850.00
356,125.00

II

TOTAL

2.5.
2.5.1.

BANGUNAN UNIT BANGUNAN PINTU GERBANG


PEKERJAAN STRUKTUR

I.

PEKERJAAN PERSIAPAN

Page 55

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Uitzet dan Bowplank

M'

52.60

0.003

20,500.00

1
2
3
4
5
6
7
8
9

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Tanah Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 10 cm
Urugan Pasir Bawah Rigid
Urugan Abu Batu t = 7 cm

M3
M3
M3
M3
M3
M3
M3
M3
M3

84.14
79.51
86.10
86.10
4.50
0.61
1.81
15.20
5.97

0.003
0.001
0.014
0.003
0.001
0.0001
0.0003
0.002
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
77,870.00

M3
M3
M3
M2
M2
M2
.

8.10
1.80
1.92
45.00
36.36
152.00

0.046
0.011
0.015
0.004
0.002
0.014

2,184,630.00
2,257,730.00
3,055,050.00
34,640.00
24,250.00
34,640.00

Plat :
a. Rabat Beton t = 10 cm
b. Plat Dag t= 12 cm
c. Balustrade Lisplank t = 7 cm
d. Plat Kanopi Beton
e. Plat Rigid Beton

M2
M3
M3
M3
M3

81.40
1.92
1.86
2.95
12.72

0.007
0.012
0.013
0.021
0.090

34,640.00
2,357,330.00
2,730,390.00
2,730,390.00
2,730,390.00

Kolom :
a. Kolom 30 x 30 cm

M3

6.16

0.049

3,059,050.00

M3

1.68

0.012

2,736,690.00

II.

III.
1

PEKERJAAN BETON
Pondasi dan Sloof :
a. Pondasi Foot Plate 150 X 150 X 30 cm
b. Pondasi Foot Plate 100 x 100 x 30 cm
b. Sloof 20 x 40 cm
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm
f. Lantai Kerja Bawah Rigid t = 10 cm

Balok :
a. Balok 20 x 30 cm

Page 56

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

b. Balok Kanopi Beton 15 x 15 cm

M3

0.30

0.002

2,309,300.00

Water Proofing

M2

55.59

0.004

26,060.00

M2

17.70

0.002

42,400.00

2.5.
2.5.2.

BANGUNAN UNIT BANGUNAN PINTU GERBANG


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
- Lantai 1
- Lantai 2
Pekerjaan Aksesories :
- Pasang Tanda Plakat
- Pasang Huruf Timbul
- Pasang Pipa Galvanize dia. 3"
- Pasang Pipa Galvanize dia. 2"
- Pasang Pipa Galvanize dia. 1.5"
- Pasang Batu Lempeng
- Pasang Pipa Baja dia' 10"

M2
M2

104.00
44.17

0.011
0.005

40,800.00
40,800.00

Unit
Unit
M'
M'
M'
M2
M'

4.00
13.00
233.64
90.64
195.36
70.67
60.00

0.003
0.016
0.079
0.025
0.027
0.029
0.031

275,000.00
475,000.00
130,040.00
108,080.00
52,540.00
160,000.00
200,000.00

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
J1
R1

Unit
Unit
Unit
Bh

2.00
2.00
4.00
84.00

0.025
0.019
0.011
0.020

4,745,526.00
3,736,150.00
1,023,279.81
94,258.00

M2

34.19

0.002

17,830.00

M2
M2
M2
M2

228.00
108.33
105.95
105.95

0.010
0.005
0.006
0.006

16,170.00
16,170.00
22,010.00
22,010.00

1
2

II.
1
2
3
4
III.
1
2

3
4

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
- Lantai 1
- Lantai 2
Plesteran Beton 1 Pc : 3 Ps
Acian Beton

Page 57

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

5
6
7

Benangan
Tali Air
Camprot

M'
M'
M2

583.22
47.00
9.60

0.007
0.001
0.0004

4,890.00
4,890.00
15,740.00

1
2
3
4
5

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm, Terang
Keramik Lantai 20 x 20 cm, Sedang
Keramik Dinding 20 x 25 cm
Coll Plint
Step Noise

M2
M2
M2
M'
M'

12.00
4.00
9.76
17.63
2.55

0.003
0.001
0.002
0.003
0.0002

92,630.00
91,630.00
89,620.00
65,000.00
33,490.00

1
2
3
4

PEKERJAAN SANITAIR
Pasang Closet Jongkok
Bak Air
Pasang Floor Drain
Pasang Kran dia' 3/4"cm

Bh
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.001
0.001
0.0001
0.0002

273,650.00
450,000.00
54,330.00
64,380.00

M2
M2

152.00
141.20

0.004
0.004

10,940.00
10,940.00

M2
M2
M2
M2

88.27
155.95
170.21
46.80

0.002
0.004
0.010
0.003

10,940.00
10,940.00
21,900.00
21,900.00

Bh
Bh

2.00
2.00

0.028
0.008

5,500,000.00
1,500,000.00

IV.

V.

VI.
1

2
3
4

PEKERJAAN PENGECATAN
Cat Dinding Warna Putih
- Lantai 1
- Dinding Dalam
- Dinding Luar
- Lantai 2
- Dinding Luar
Cat Beton
Cat Pipa Galvanize Warna Hitam Dop
Cat Pipa Baja dia' 10"

2.5.
2.5.3.

BANGUNAN UNIT BANGUNAN PINTU GERBANG


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK


Neon box 50x200 cm lengkap dgn lampu
Instalasi Power untuk Neon Box

1
2

Page 58

No

URAIAN PEKERJAAN
3
4
5
6
7
8

SATUAN

Lampu SL 18 w + fitting broco


Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
BOX MCB (HAGER) lengkap

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Bh
Bh
Ttk
Bh
Ttk
Unit

4.00
8.00
6.00
2.00
2.00
1.00

0.001
0.0004
0.002
0.0001
0.001
0.001

59,015.00
17,094.00
137,362.50
25,030.50
154,660.00
375,000.00

2.5.
2.5.4.

PEMBANGUNAN UNIT BANGUNAN GERBANG


PEKERJAAN PLAMBING

I.
1
2
3

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC Kelas AW dia 4"
Pipa PVC Kelas AW dia 3"
Fitting & supporting

M'
M'
Ls

10.00
27.00
1.00

0.007
0.012
0.001

270,940.00
177,940.00
508,750.00

1
2
3
4
5

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Gate Valve dia. 3/4"
Fitting & supporting
Sumur dangkal 20 m
Pompa Jet Pump

M'
Bh
Ls
Bh
Bh

51.00
1.00
1.00
1.00
1.00

0.005
0.000
0.002
0.028
0.009

35,850.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

11.13
2.00
1.00

0.005
0.002
0.001
0.820

177,940.00
309,218.25
305,250.00

II.

III.

TOTAL

2.6.
2.6.1.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN STRUKTUR

I.

PEKERJAAN PERSIAPAN

Page 59

No

URAIAN PEKERJAAN
1

II.
1
2
3
4
5
6
7
8
9
10
III.
1
2
3
4
5
6
7
8
9
10
11
12
13
14

15
2.6.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Uitzet dan Bowplank

M'

47.20

0.003

20,500.00

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan pasir bawah Pondasi t : 10 cm
Urugan pasir bawah Sloof t : 10 cm
Urugan Pasir bawah Rabatan t : 10 cm
Urugan Pasir bawah Plat Landasan t : 10 cm
Urugan Pasir Bawah Lantai
Urugan Pasir Bawah Paving

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3

27.84
24.24
83.39
83.39
1.00
2.97
8.00
1.50
8.00
3.80

0.001
0.000
0.014
0.003
0.0002
0.0005
0.001
0.0002
0.001
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
58,870.00
58,870.00

Ttk
M3
M3
M3
M3
M2
M2
M2
M3
M3
M3
M3
M3

10.00
72.00
3.00
3.36
0.55
10.00
18.38
80.00
2.79
0.63
3.20
0.48
0.84

0.006
0.249
0.018
0.024
0.003
0.001
0.002
0.004
0.022
0.004
0.025
0.003
0.006

238,750.00
1,339,160.00
2,257,730.00
2,746,880.00
2,278,500.00
34,640.00
34,640.00
17,320.00
3,059,050.00
2,543,690.00
3,065,920.00
2,309,300.00
2,736,690.00

M3
M3
M2

11.00
4.00
100.00

0.078
0.026
0.007

2,730,390.00
2,554,550.00
26,060.00

PEKERJAAN BETON
Titik Bor Strouse
Pondasi Strouss dia 30 cm, h = 6 M
Pondasi Foot Plate 100 x 100 x 30 cm
Beton Sloof 30/40 cm
Beton Sloof 15/20 cm
Lantai Kerja Bawah Pondasi
Lantai Kerja Bawah Sloof
Lantai Kerja Bawah Lantai 1
Beton Kolom 30/30 cm
Beton Kolom Praktis 15/15 cm
Ring Balk 20/40 cm
Ring Balk 15/20 cm
Balok Konsol 20/30 cm
Plat Beton :
- Plat Dag Atap t = 10 cm
- Plat landasan genzet t = 40 cm
Pasang Water Proofing
PEMBANGUNAN UNIT

Page 60

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

BANGUNAN RUMAH GENSET DAN TOILET SOPIR


PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Trassram 1 Pc : 3 Ps
Pasangan Batu Bata 1 Pc : 5 Ps
Pasangan Rolaag

M2
M2
M2

31.40
104.20
13.50

0.003
0.011
0.003

42,400.00
40,800.00
93,460.00

1
2
3
4
5

PEKERJAAN KUSEN PINTU dan JENDELA


Rolling Door
Pintu ( P1 )
J1
BV
Aluminium Shading

Unit
Unit
Unit
Unit
M2

1.00
5.00
4.00
4.00
2.25

0.012
0.049
0.006
0.005
0.0002

4,463,324.00
3,803,518.00
628,414.60
451,090.72
27,000.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1 Pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M'
M'
M'

62.80
208.40
264.69
264.69
500.00
94.70

0.003
0.009
0.015
0.015
0.006
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

1
2
3
4

PEKERJAAN LANTAI
Pasang Keramik 30 x 30 cm, Terang
Pasang Keramik 30 x 30 cm, sedang & gelap
Pasang Keramik 20 x 20 cm, sedang & gelap
Pasang Keramik Dinding 20 x 25 cm.

M2
M2
M2
M2

6.00
0.60
6.52
25.00

0.001
0.0001
0.002
0.006

92,630.00
92,630.00
91,630.00
89,620.00

1
2
3
4
5

PEKERJAAN SANITAIR
Pasang Closet Jongkok
Pasang Kran dia 3/4'
Pasang Floor Drain
Pasang Wastafel + Cermin
Pasang Timba Bak Air

Bh
Bh
Bh
Bh
Bh

3.00
4.00
4.00
1.00
4.00

0.002
0.001
0.001
0.002
0.002

273,650.00
64,380.00
54,330.00
712,780.00
200,000.00

2.6.2.
I.
1
2
3
II.

III.

IV.

Page 61

No

URAIAN PEKERJAAN

VI.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam

M2
M2

133.00
259.00

0.004
0.007

10,940.00
10,940.00

Cat Beton

M2

264.69

0.007

10,940.00

Bh
Bh
Bh
Ttk
Bh
Ttk

4.00
5.00
2.00
9.00
1.00
1.00

0.004
0.001
0.000
0.003
0.0001
0.0004

385,000.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

1
2
3
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out dia. 3"
Clean Out dia. 4"
Fitting & supporting

M'
M'
Bh
Bh
Ls

18.00
12.00
2.00
2.00
1.00

0.013
0.003
0.002
0.002
0.001

270,940.00
105,710.00
309,218.25
371,387.50
508,750.00

1
2

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
Ls

32.00
1.00

0.003
0.001

35,850.00
508,750.00

2
2.6.
2.6.3.
I.
1
2
3
4
5
6
2.6.
2.6.4.
I.

II.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TL Simmbad 1 X 40
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN PLAMBING

Page 62

No

URAIAN PEKERJAAN

III.
1
2
3

SATUAN

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M'
M'
Ls

8.50
6.00
1.00

0.004
0.005
0.001
0.720

177,940.00
309,218.25
508,750.00

TOTAL

2.7.
2.7.1.

PEMBANGUNAN UNIT BANGUNAN POS JAGA


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

1
2
3

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

19.80
13.86
2.20

0.001
0.0002
0.0003

15,100.00
5,510.00
58,870.00

PEKERJAAN BETON
Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
2.50

0.004
0.0002

2,309,300.00
34,640.00

Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

M3

0.48

0.003

2,309,300.00

II.

III.
1

Balok :
a. Balok Induk 15 x 20 cm

Page 63

No

URAIAN PEKERJAAN

5
IV.
1

M3

0.01

0.0001

2,309,300.00

Water Proofing

M2

8.42

0.001

26,060.00

PEKERJAAN ATAP
Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
Lisplank

M2
M2
M2

30.38
30.38
5.37

0.001
0.004
0.002

15,580.00
48,030.00
179,080.00

M3
M3
M2
M2

4.40
9.68
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

M2
Ls
M2

9.45
1.00
4.48

0.004
0.001
0.0004

175,000.00
450,000.00
31,370.00

PEMBANGUNAN UNIT BANGUNAN POS JAGA


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasangan Batu Candi Susun Dirih
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

II.

VOLUME

HARGA
SATUAN

d. Balok Latai 15 x 20 cm

2.7.
2.7.2.

1
2
3
4
5

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton

M2
M2
M2
M2

33.00
81.47
27.71
1.22

0.002
0.003
0.002
0.0001

17,830.00
16,170.00
22,010.00
22,010.00

III.

Page 64

No

URAIAN PEKERJAAN
5
6

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Benangan
Tali Air

M'
M'

378.16
54.60

0.005
0.001

4,890.00
4,890.00

PEKERJAAN PLAFOND
Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.000
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

PEKERJAAN LANTAI
Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2

35.00
0.25
10.58

0.008
0.000
0.002

92,630.00
92,630.00
89,620.00

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.0002
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

PEKERJAAN PENGECATAN
Cat Dinding :
- Dalam
- Luar
Cat Beton
Cat Plafond

M2
M2
M2
M2

89.61
29.87
32.12
45.28

0.003
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

IV.
1

2
V.
1

VI.

VII.
1

2
3
2.7.
2.7.3.

PEMBANGUNAN UNIT BANGUNAN POS JAGA


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN MEKANIKAL ELEKTRIKAL

A.

PEKERJAAN PANEL

Page 65

No

URAIAN PEKERJAAN
1

SATUAN

HARGA
SATUAN

Panel SDP Pos Jaga


- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp

B.

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

Unit

1.00

0.002

673,585.00

- MCCB 20A/1P/18 kA NS100N TM25D

Bh

1.00

0.001

441,595.00

- MCCB 10A/1P/18 kA NS100N TM25D

Bh

1.00

0.0002

63,085.00

- MCB 6A/1P/6 kA

Bh

9.00

0.001

63,085.00

- Wiring instalasi dan material bantu

Ls

1.00

0.001

254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


1

Lampu emergency 20 W + stop kontak

Bh

1.00

0.002

670,532.50

Lampu SL 18 w + fitting broco

Bh

4.00

0.001

59,015.00

Saklar double / seri

Bh

4.00

0.000

17,094.00

Instalasi lampu

Ttk

5.00

0.002

137,362.50

Stop kontak broco

Bh

3.00

0.0002

25,030.50

Instalasi stop kontak

Ttk

3.00

0.001

154,660.00

2.7.
2.7.4.

PEMBANGUNAN UNIT BANGUNAN POS JAGA


PEKERJAAN PLAMBING

I.
1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

11.00
29.70
3.00
1.00

0.008
0.014
0.002
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Faucet dia 1/2"
Fitting & supporting

M'
Bh
Ls

26.00
3.00
1.00

0.002
0.001
0.007
0.294

35,850.00
137,362.50
2,543,750.00

II.

TOTAL

Page 66

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

2.8.
2.8.1.

PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

1
2
3

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

19.80
13.86
2.20

0.001
0.0002
0.0003

15,100.00
5,510.00
58,870.00

PEKERJAAN BETON
Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
2.50

0.004
0.0002

2,278,500.00
34,640.00

Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

0.48
0.01

0.003
0.0001

2,309,300.00
2,309,300.00

Water Proofing

M2

8.42

0.001

26,060.00

PEKERJAAN ATAP
Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng

M2
M2

30.38
30.38

0.001
0.004

15,580.00
48,030.00

II.

III.
1

5
IV.
1

Page 67

No

URAIAN PEKERJAAN
2

SATUAN

Lisplank

2.8.
2.8.2.

PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasangan Batu Candi Susun Dirih
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

1
2
3
4
5

II.

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M2

5.37

0.002

179,080.00

M3
M3
M2
M2

4.00
8.80
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

M2
Ls
M2

9.45
1.00
4.48

0.004
0.001
0.0004

175,000.00
450,000.00
31,370.00

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.000
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

PEKERJAAN PLAFOND
Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium

M2
M2
M2

45.28
45.28
0.18

0.003
0.126
0.000

28,000.00
1,075,440.00
25,000.00

III.

IV.
1

Page 68

No

URAIAN PEKERJAAN
2

SATUAN

HARGA
SATUAN

Pasang List Gypsum

M'

40.00

0.002

14,710.00

PEKERJAAN LANTAI
Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2

35.00
0.25
10.58

0.008
0.000
0.002

92,630.00
92,630.00
89,620.00

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.000
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

PEKERJAAN PENGECATAN
Cat Dinding :
- Dalam
- Luar
Cat Beton
Cat Plafond

M2
M2
M2
M2

89.61
29.87
32.12
45.28

0.003
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
9.00
1.00

0.002
0.001
0.0002
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

V.
1

VI.

VII.
1

2
3
2.8.
2.8.3.

PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.
A.

PEKERJAAN MEKANIKAL ELEKTRIKAL


PEKERJAAN PANEL
Panel SDP Pos Retribusi
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

B.

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

PEK. INSTALASI LAMPU DAN STOP KONTAK

Page 69

No

URAIAN PEKERJAAN
1
2
3
4
5
6

SATUAN

Lampu emergency 20 W + stop kontak


Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
4.00
4.00
5.00
3.00
3.00

0.002
0.001
0.0002
0.002
0.0002
0.001

670,532.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

2.8.
2.8.4.

PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN


PEKERJAAN PLAMBING

I.
1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

11.00
29.70
3.00
1.00

0.008
0.008
0.002
0.007

270,940.00
105,710.00
309,218.25
2,543,750.00

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Faucet dia 1/2"
Fitting & supporting

M'
Bh
Ls

24.00
3.00
1.00

0.002
0.001
0.007
0.287

35,850.00
137,362.50
2,543,750.00

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

18.00

0.002

36.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah

M3
M3
M3
M3

11.00
4.80
1.80
1.80

0.001
0.0001
0.001
0.0001

22.00
9.60
3.60
3.60

II.

TOTAL

III.
3.1.
I.

II.

PEKERJAAN PEMBANGUNAN BANGUNAN INFRASTRUKTUR


REKAP UNIT BANGUNAN DEPO SAMPAH

Page 70

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

5
7

Urugan pasir bawah Pondasi t = 10 cm


Urugan Pasir Bawah Lantai t = 10 cm

M3
M3

1.00
0.60

0.0003
0.0002

2.00
1.20

1
2
3
4

PEKERJAAN BETON
Sloof 15 x 20 cm
Plat Lantai (Rabatan) t = 10 cm
Kolom 15 x 15 cm
Ring Balk 15/20 cm

M3
M2
M3
M3

0.30
6.00
0.11
0.30

0.004
0.001
0.001
0.004

0.60
12.00
0.22
0.60

1
2
3
4
5

PEKERJAAN PASANGAN
Pasangan Aanstampeng
Pasangan Batu Kali 1 Pc : 4 Ps
Pasangan Trassram 1 Pc : 3 Ps
Pasangan Rolaag
Pasang Bak Kontrol 60 x 80 x 70 cm

M3
M3
M2
M2
Bh

2.00
4.40
18.00
1.50
1.00

0.001
0.007
0.004
0.001
0.002

4.00
8.80
36.00
3.00
2.00

1
2

PEKERJAAN KUSEN PINTU dan JENDELA


Pintu besi lipat
Exhouse rangka besi jolusi

Unit
Unit

1.00
1.00

0.009
0.001

2.00
2.00

1
2
3

PEKERJAAN PLESTERAN
Plesteran Trassram 1 Pc : 3 Ps
Plesteran Beton 1 Pc : 3 Ps
Benangan

M2
M2
M'

36.00
15.20
76.90

0.003
0.002
0.002

72.00
30.40
153.80

PEKERJAAN SANITAIR
Pasang Pipa Pvc D 4'

M'

0.80

0.001

1.60

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam

M2
M2

33.70
17.00

67.40
34.00

M2

22.14

0.002
0.001
0.000
0.001

III.

IV.

V.

VI.

VII

VIII
1

Cat Beton

Page 71

44.28

No

URAIAN PEKERJAAN

SATUAN

VOLUME

TOTAL

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

0.051

3.2.
3.2.1.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE A

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

152.50
138.00

0.002
0.007

4,370.00
20,500.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

34.48
25.86
2.03
1.01

0.001
0.0004
0.0003
0.0002

15,100.00
5,510.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

10.17
24.00
6.03
2.02
47.32
20.10

0.062
0.015
0.020
0.015
0.004
0.001

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

Kolom :
- Kolom 20/20 cm

M3

4.61

0.037

3,089,750.00

Ring balk 15/20 cm

M3

2.01

0.012

2,309,300.00

1
3

PEKERJAAN PASANGAN
Pasangan Dinding Batako
Pekerjaan Aksesories :
- Pasang Tralis Besi Dia. 10 mm

M2

97.87

0.004

16,500.00

Kg

61.93

0.016

101,720.00

II.

III.
1

IV.

Page 72

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

- Plesteran Camprot Tebal 2 cm


- Pas. Bata Penebalan Kolom
- Sealant

M2
M2
M'

86.40
43.20
24.00

0.004
0.009
0.0002

15,740.00
84,960.00
3,000.00

1
2
3

PEKERJAAN PLESTERAN
Plesteran Dinding Batako
Tali Air
Benangan

M2
M'
M'

195.73
142.00
474.80

0.003
0.002
0.006

6,610.00
4,890.00
4,890.00

1
2

PEKERJAAN PENGECATAN
Cat Dinding
Cat Besi

M2
M2

507.00
31.56

0.014
0.002

10,940.00
21,900.00

V.

VI.

3.2.
3.2.2.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE B

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

510.00
355.00

0.006
0.019

4,370.00
20,500.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

215.48
161.61
50.36
7.10

0.008
0.002
0.008
0.001

15,100.00
5,510.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

36.40
150.00
37.68
20.30
253.50
195.25

0.222
0.093
0.123
0.156
0.023
0.012

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

II.

III.
1

Page 73

No

URAIAN PEKERJAAN

SATUAN

Kolom :
- Kolom 20/20 cm

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M3

28.30

0.226

3,089,750.00

M2
M2

106.50
213.00

0.012
0.022

42,400.00
40,800.00

M2
Kg
Kg
Kg
M2
M2
M2
M'
M'
Kg
Kg
Bh
M'

25.60
2,444.71
1,548.24
4.28
447.20
42.60
43.85
288.08
95.00
3.26
27.13
296.00
116.00

0.006
0.643
0.407
0.001
0.018
0.002
0.017
0.108
0.018
0.001
0.007
0.001
0.001

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
17,830.00
150,000.00
145,000.00
75,000.00
101,720.00
101,720.00
1,150.00
3,000.00

1
2
3
4
5

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Plesteran Penebalan 1 Pc : 5 Ps
Tali Air
Benangan

M2
M2
M2
M'
M'

238.60
426.00
456.30
1,540.40
2,912.85

0.004
0.018
0.019
0.019
0.037

6,610.00
16,170.00
16,170.00
4,890.00
4,890.00

1
3

PEKERJAAN PENGECATAN
Cat Dinding
Cat Besi

M2
M2

1,072.81
196.61

0.030
0.011

10,940.00
21,900.00

IV.
1
2
3

V.

VI.

3.2.

PEKERJAAN PASANGAN
Pasangan Trasram 1 Pc : 3 Ps
Pasangan 1/2 Bata 1 Pc 5 Ps
Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Besi Hollow 5 cm
- Ring Penguat 7
- Plesteran Camprot Tebal 2 cm
- List Plesteran Dinding 3 cm
- Pasang Acrilic bening
- Stanliss L 2 cm
- Stanliss L 1 cm
- Plat Besi t = 1 cm
- Besi Hollow 3 cm
- Skrup t = 5 cm
- Sealant

PEMBANGUNAN UNIT PAGAR

Page 74

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

3.2.3.

PEMBANGUNAN UNIT PAGAR TYPE C

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

701.13
613.54

0.008
0.033

4,370.00
20,500.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

268.18
151.14
70.24
7.61

0.010
0.002
0.011
0.001

15,100.00
5,510.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

43.52
170.00
42.70
18.27
108.80
152.23

0.265
0.105
0.139
0.140
0.010
0.010

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

Kolom :
- Kolom 20/20 cm

M3

21.34

0.170

3,089,750.00

M2
M2

101.54
148.77

0.011
0.016

42,400.00
40,800.00

M2
Kg
Kg
Kg
M2
M2

306.00
307.11
539.98
16.18
308.00
608.94

0.067
0.081
0.142
0.004
0.013
0.028

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
17,830.00

II.

III.
1

IV.
1
2
3

PEKERJAAN PASANGAN
Pasangan Trasram 1 Pc : 3 Ps
Pasangan 1/2 Bata 1 Pc 5 Ps
Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Besi Hollow 5 cm
- Ring Penguat 7
- Plesteran Camprot Tebal 2 cm
- List Plesteran Dinding 5 cm

Page 75

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

- Sealant

M'

61.20

0.0005

3,000.00

1
2
3
4

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Tali Air
Benangan

M2
M2
M'
M'

203.07
377.54
1,020.00
2,179.00

0.003
0.016
0.013
0.028

6,610.00
16,170.00
4,890.00
4,890.00

1
3

PEKERJAAN PENGECATAN
Cat Dinding
Cat Besi

M2
M2

893.63
375.48

0.025
0.021

10,940.00
21,900.00

V.

VI.

3.2.
3.2.4.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE D

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

241.70
487.20

0.003
0.026

4,370.00
20,500.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

146.52
109.89
34.24
6.05

0.006
0.002
0.005
0.001

15,100.00
5,510.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 5 cm
- Lantai Kerja di bawah Sloof t = 5 cm

M3
Ttk
M3
M3
M2
M2

24.83
102.00
25.62
14.48
172.38
120.93

0.151
0.063
0.083
0.111
0.015
0.008

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

II.

III.
1

Page 76

No

URAIAN PEKERJAAN
2

SATUAN

Kolom :
- Kolom 20/20 cm

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

M3

18.08

0.144

3,089,750.00

M2
M2

72.56
131.68

0.008
0.014

42,400.00
40,800.00

M2
Kg
Kg
Kg
M2
M'

349.20
398.67
322.69
14.28
349.20
56.00

0.077
0.105
0.085
0.004
0.014
0.0004

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
3,000.00

1
2
3
4
5

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Plesteran Penebalan Bata
Tali Air
Benangan

M2
M2
M2
M'
M'

145.11
273.35
1,206.00
731.60
1,658.63

0.002
0.011
0.050
0.009
0.021

6,610.00
16,170.00
16,170.00
4,890.00
4,890.00

1
3

PEKERJAAN PENGECATAN
Cat Dinding
Cat Besi

M2
M2

416.49
414.63

0.012
0.023

10,940.00
21,900.00

M2
M'

316.00
320.00

0.004
0.017

4,370.00
20,500.00

M3

198.29

0.008

15,100.00

IV.
1
2
3

V.

VI.

PEKERJAAN PASANGAN
Pasangan Trasram 1 Pc : 3 Ps
Pasangan 1/2 Bata 1 Pc 5 Ps
Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Holo 5
- Ring Penguat 7
- Plesteran Camprot Tebal 2 cm
- Sealant

3.2.
3.2.5.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE E

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

PEKERJAAN TANAH
Galian Tanah

II.

Page 77

No

URAIAN PEKERJAAN
2
3
4

III.
1

3
IV.
1
2

V.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Urugan Tanah Kembali


Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3

148.72
29.75
2.37

0.002
0.005
0.0004

5,510.00
58,870.00
58,870.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

18.43
72.00
18.09
9.48
133.28
47.40

0.112
0.044
0.059
0.073
0.012
0.003

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

Kolom :
- Kolom 20/20 cm

M3

12.82

0.102

3,089,750.00

Ring balk 15/20 cm

M3

4.74

0.028

2,309,300.00

M2

435.87

0.019

16,500.00

M2
M2
M'

174.00
192.20
54.00

0.007
0.042
0.0004

15,740.00
84,960.00
3,000.00

PEKERJAAN PASANGAN
Pasangan Dinding Batako
Pekerjaan Aksesories :
- Plesteran Camprot Tebal 2 cm
- Pas. Bata Penebalan Kolom
- Sealant

1
2
3

PEKERJAAN PLESTERAN
Plesteran Dinding Batako
Tali Air
Benangan

M2
M'
M'

861.73
527.60
1,102.80

0.015
0.007
0.014

6,610.00
4,890.00
4,890.00

PEKERJAAN PENGECATAN
Cat Dinding

M2

1,042.87

0.030

10,940.00

VI.

3.2.

PEMBANGUNAN UNIT PAGAR

Page 78

No

URAIAN PEKERJAAN

3.2.6.

PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu SL 22 W
Instalasi lampu

1
2

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Bh
Ttk

37.00
37.00

0.006
0.013
5.589

65,000.00
137,362.50

1
2
3

PEKERJAAN TANAH
Galian Tanah Pondasi
Urugan Tanah kembali
Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

67.44
53.95
5.25

0.003
0.001
0.001

15,100.00
5,510.00
58,870.00

1
2
3
4

PEKERJAAN PONDASI DAN BETON


Beton Plat Pondasi 80 x 80 x 30 cm
Beton Kolom 25 x 25 cm
Beton Sloof 20 x 30 cm
Lantai Kerja Beton 10 cm

M3
M3
M3
M2

5.10
3.19
4.20
52.48

0.031
0.025
0.032
0.005

2,358,600.00
3,000,440.00
2,962,950.00
34,640.00

PEKERJAAN ATAP PARKIR


Area 1 :
Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
Kolom Pipa Galvanis Dia. 4"
Skur Dia. 3"
Rafter Dia. 3"
Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12

M2
M'
M'
M'
M'
Kg
Kg
Pcs
Pcs
Kg

78.63
26.04
29.70
23.76
24.35
424.25
15.55
39.00
75.00
19.37

0.013
0.002
0.012
0.008
0.008
0.017
0.001
0.001
0.002
0.0005

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25

TOTAL

3.3.
I.

II.

III.
A.
1

2
3
4
5
6
7
8
9

PEMBANGUNAN UNIT PARKIR RODA DUA (BERATAP)

Page 79

No

URAIAN PEKERJAAN

10
11
12
B.
1

2
3
4
5
6
7
8
9
10
11
12
C.
1

2
3
4
5
6
7
8
9
10
11

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Ikatan Angin Dia. 10


Jarum Keras
Plandes t = 10 mm

Kg
Bh
Kg

32.01
19.00
31.06

0.001
0.0005
0.001

9,336.25
10,136.50
9,976.45

Area 2 :
Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
Kolom Pipa Galvanis Dia. 4"
Skur Dia. 3"
Rafter Dia. 3"
Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12
Ikatan Angin Dia. 10
Jarum Keras
Plandes t = 10 mm

M2
M'
M'
M'
M'
Kg
Kg
Bh
Bh
Kg
Kg
Bh
Kg

32.89
10.89
13.20
10.56
10.82
125.08
6.63
19.00
35.00
7.27
16.01
11.00
13.81

0.005
0.001
0.005
0.004
0.004
0.005
0.0003
0.0004
0.001
0.0002
0.0004
0.0003
0.0004

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

Area 3 :
Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
Kolom Pipa Galvanis Dia. 4"
Skur Dia. 3"
Rafter Dia. 3"
Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12
Ikatan Angin Dia. 10
Jarum Keras

M2
M'
M'
M'
M'
Kg
Kg
Bh
Bh
Kg
Kg
Bh

32.89
10.89
13.20
10.56
10.82
125.08
6.63
19.00
32.30
7.27
16.01
11.00

0.005
0.001
0.005
0.004
0.004
0.005
0.0003
0.0004
0.001
0.0002
0.0004
0.0003

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50

Page 80

No

URAIAN PEKERJAAN

12
IV.
A.
1
2

SATUAN

VOLUME

I.

HARGA
SATUAN

Plandes t = 10 mm

Kg

13.81

0.0004

9,976.45

PEKERJAAN MEKANIKAL ELEKTRIKAL


PEKERJAAN INSTALASI DAN STOP KONTAK
Lampu TL Balk 18 W
Instalasi Lampu

Ttk
Bh

17.00
20.00

0.011
0.007
0.234

250,000.00
137,362.50

TOTAL

3.4.

BOBOT FISIK
SELURUH
PEKERJAAN

PEMBANGUNAN UNIT BANGUNAN SCHULPTURE UTAMA

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

129.26

0.007

20,500.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah Peninggian Lokasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi Foot Plate t : 10 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Plat beton t = 10 cm

M3
M3
M3
M3
M3
M3
M3

95.63
57.38
812.65
812.65
0.16
0.22
0.52

0.004
0.001
0.136
0.030
0.00002
0.00003
0.00008

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1
2
2
3
4
5
6
7
8
9

PEKERJAAN PASANGAN
Pasangan Dinding Penahan Batu Kali 1 Pc : 4 Psr
Pasang Hiasan Batu Kosong
Pasangan Dinding Bata 1 Pc : 5 Ps
Pasangan Rolaag Trap
Plesteran 1 Pc : 3 Ps
Benangan
Urugan Pasir t = 10 cm
Urugan Tanah Humus t = 20 cm
Plesteran Beton
Acian Beton

M3
M3
M2
M2
M2
M'
M3
M3
M2
M2

133.73
79.64
803.06
6.30
317.58
540.80
11.25
136.90
29.43
29.43

0.102
0.024
0.088
0.001
0.015
0.007
0.002
0.028
0.002
0.002

296,220.00
118,520.00
42,400.00
84,960.00
17,830.00
4,890.00
58,870.00
79,390.00
22,010.00
22,010.00

II.

III.

Page 81

No

URAIAN PEKERJAAN

10
11

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Pasangan Batu Granit


Pasang Tulisan Kuningan 1234

M2
Ls

58.84
1.00

0.036
0.002

235,850.00
950,000.00

1
2
3
4
5
5
6
7

PEKERJAAN BETON
Plat Beton t = 10 cm
Sloof 15 x 20 cm
Kolom 15 x 15 cm
Balok 15 x 20 cm
Pondasi Pile Cape 80 x 80 x 40 cm
Titik Bor Strouss Dia. 20 cm, H : 3 m
Beton Strouss Dia. 20 cm, H : 3 m
Lantai Kerja Bawah Pile Cape t : 5 cm

M3
M3
M3
M3
M3
Ttk
M3
M2

0.54
0.44
2.51
0.51
1.28
5.00
1.88
3.20

0.004
0.003
0.017
0.003
0.008
0.003
0.006
0.0001

2,730,390.00
2,278,500.00
2,543,690.00
2,309,300.00
2,358,600.00
238,750.00
1,258,480.00
17,320.00

1
2
3
4
5
6

PEKERJAAN VEGETASI
Pasang Rumput Jepang
Pasang Gebalan Rumput
Tanam Palm Raja
Tanam Karai Payung
Tanam Aster
Tanam Lili Paris

M2
M2
Btg
Btg
Btg
Btg

181.82
62.76
4.00
4.00
6.00
6.00

0.007
0.002
0.000
0.001
0.002
0.002

15,000.00
15,000.00
15,000.00
98,000.00
110,000.00
98,000.00

1
2
3
4

PEKERJAAN MEKANIKAL ELEKTRIKAL


PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu SPOT 80 w + Rangka Pengaman
Tiang dan lampu taman komplit type fullglobe 2m
Instalasi lampu taman
Kabel NYY 3x2.5 mm2

Bh
Unit
Ttk
M'

2.00
4.00
6.00
100.00

0.001
0.032
0.002
0.025
0.604

178,062.50
3,052,500.00
137,362.50
96,662.50

M2

4,966.47

0.056

4,370.00

IV.

V.

VI.
A.

TOTAL

3.5.
I.
1

PEKERJAAN UNIT SCHULPTURE DEPAN BANGUNAN UTAMA


PEKERJAAN PERSIAPAN
Pembersihan Lokasi

Page 82

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Uitzet dan Bowplank

M'

429.69

0.023

20,500.00

1
2
3
4
5
6

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah Peninggian Elevasi Taman
Urugan Sirtu Peninggian Elevasi Kawasan
Pemadatan Tanah
Striping

M3
M3
M3
M3
M3
M2

2,550.50
10.56
915.15
8,443.00
8,443.00
1,489.94

0.100
0.000
0.153
1.414
0.314
0.006

15,100.00
5,510.00
64,780.00
64,780.00
14,370.00
1,430.00

1
2
3
4

PEKERJAAN PASANGAN
Pasangan Rolaag
Urugan Pasir bawah Roolag
Plesteran 1 Pc : 3 Ps
Benangan

M2
M3
M2
M'

58.68
3.52
117.36
234.72

0.013
0.001
0.005
0.003

84,960.00
58,870.00
17,830.00
4,890.00

1
2
3
4
5

PEKERJAAN PERKERASAN + AREA PARKIR


Perkerasan Jalan dan Parkir Tidak Beratap
Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block Perkerasan Jalan
Pasang Kanstein
Pengecatan Kanstein

M3
M3
M2
M'
M2

390.05
273.04
3,900.50
2,649.56
883.19

0.059
0.055
0.451
0.308
0.050

58,870.00
77,870.00
44,720.00
45,000.00
21,900.00

1
2
3
4
5

Perkerasan Rigid Pavement


Urugan Pasir Rigid Beton
Lantai Kerja Beton Rigid
Beton Rigid
Plat Injak
Pasang Grill Besi

M3
M2
M3
M3
M'

2.21
22.08
3.31
5.60
9.00

0.0003
0.002
0.023
0.040
0.004

58,870.00
34,640.00
2,684,150.00
2,730,390.00
165,000.00

1
2

PEKERJAAN DINDING PENAHAN PAS. BT. KALI


Galian Tanah
Urugan Tanah Kembali

M3
M3

93.16
43.84

0.004
0.001

15,100.00
5,510.00

II.

III.

IV.
A

V.

Page 83

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

3
4
5
6

Urugan Pasir
Pasangan Batu Kali 1 Pc : 4 Psr
Acian Setrikan
Benangan

M3
M2
M2
M'

17.54
34.10
78.29
313.16

0.003
0.026
0.002
0.004

58,870.00
296,220.00
11,380.00
4,890.00

1
2
3
4
5
6
7
8

PEKERJAAN VEGETASI
Urugan Tanah Humus t = 20 cm
Pasang Rumput Jepang
Tanam Palm Raja
Tanam Glodokan
Tanam Kerai Payung
Tanam Lili Paris
Tanam Puring
Tanam Aster

M3
M2
Btg
Btg
Btg
Btg
Btg
Btg

175.54
828.58
4.00
22.00
5.00
12.00
4.00
14.00

0.036
0.032
0.0002
0.001
0.0002
0.003
0.000
0.004
3.195

79,390.00
15,000.00
15,000.00
12,500.00
15,000.00
98,000.00
15,000.00
110,000.00

VII.

TOTAL

3.6.
3.6.a.

PEKERJAAN SITE DEVELOPMENT


PEKERJAAN PEMATANGAN 1234 DAN KANTOR UJI KIR

I
A
1
2

PEMATANGAN LAHAN 1234


PEKERJAAN PERSIAPAN
Pembersihan Lokasi
Pagar Pengaman Proyek

M2
M'

23,836.82
975.66

0.269
0.238

4,370.00
94,360.00

1
2
3
4
5

PEKERJAAN TANAH
Striping Tanah
Galian Tanah Biasa
Urugan Sirtu Peninggian Elevasi 1234
Pemadatan Tanah
Agregat A Area 1234

M2
M3
M3
M3
M3

14,409.43
28,630.85
72,770.08
72,770.08
7,058.15

0.053
1.118
12.867
2.704
1.916

1,430.00
15,100.00
68,380.00
14,370.00
105,000.00

II
A

PEMATANGAN LAHAN KANTOR UJI KIR


PEKERJAAN PERSIAPAN

Page 84

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

1
2

Pembersihan Lokasi
Pagar Pengaman Proyek

M2
M'

11,985.09
274.26

0.135
0.067

4,370.00
94,360.00

1
2
3
4

PEKERJAAN TANAH
Striping Tanah
Galian Tanah Biasa
Urugan Sirtu Peninggian Elevasi Kantor Uji Kir
Pemadatan Tanah

M2
M3
M3
M3

2,397.02
7,191.05
14,082.48
14,082.48

0.009
0.281
2.490
0.523
22.671

1,430.00
15,100.00
68,380.00
14,370.00

TOTAL

3.6.
3.6.b.
I.
A.
1
2
3

PEKERJAAN SITE DEVELOPMENT


PEKERJAAN LANDSCAPE
LANDSCAPE
PEKERJAAN PERSIAPAN
Pembuatan Direksi Keet
Pembuatan Gudang Sementara
Mobilisasi dan Demobilisasi

M2
M2
Ls

24.00
20.00
1.00

0.028
0.020
0.005

446,750.00
393,840.00
2,000,000.00

B.
1
2
3
4
5
6
7

PEKERJAAN DINDING PENAHAN PAS. BATU KALI


Galian Tanah
Urugan Tanah Kembali
Urugan Pasir
Pasangan Batu Kali 1 Pc : 4 Psr
Acian Strikan
Benangan
Plesteran

M3
M3
M3
M3
M2
M'
M2

668.88
413.38
134.87
470.27
1,829.37
4,259.08
143.70

0.026
0.006
0.021
0.360
0.054
0.054
0.007

15,100.00
5,510.00
58,870.00
296,220.00
11,380.00
4,890.00
17,830.00

1
2
3
4
5

PEKERJAAN VEGETASI
Urugan Tanah Peninggian Elevasi Taman
Urugan Tanah Humus t = 20 cm
Pasang Gebalan Rumput
Pasang Rumput Jepang
Tanam Bambu Kuning

M3
M3
M2
M2
Btg

1,059.21
1,521.27
3,500.00
4,000.00
322.00

0.177
0.312
0.136
0.155
0.092

64,780.00
79,390.00
15,000.00
15,000.00
110,000.00

C.

Page 85

No

URAIAN PEKERJAAN

6
7
8
9
10
11
12

VOLUME

HARGA
SATUAN

Tanam Palm Raja


Tanam Glodokan
Tanam Kerai Payung
Tanam Lili Paris
Tanam Puring
Tanam Aster
Tanam Angsana

Btg
Btg
Btg
Btg
Btg
Btg
Btg

27.00
503.00
51.00
19.00
97.00
57.00
12.00

0.001
0.016
0.013
0.005
0.004
0.016
0.000

15,000.00
12,500.00
98,000.00
98,000.00
15,000.00
110,000.00
10,000.00

1
2
3
4

PEKERJAAN MEKANIKAL ELEKTRIKAL


INSTALASI PEMASANGAN KEMBALI
Biaya pasang 66 kVA
Biaya KIR gambar
Trafo 100 KVA
Tiang PLN

Unit
Ls
Unit
Bh

1.00
1.00
1.00
4.00

0.110
0.017
0.509
0.078

42,500,000.00
6,500,000.00
197,000,000.00
7,500,000.00

PEKERJAAN PEMADAM KEBAKARAN


Fire Extinguisher 25 Kg Trolly

Unit

1.00

0.002

681,725.00

Set
Set
Set
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ls

1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
2.00
4.00
3.00
1.00

0.015
0.005
0.009
0.001
0.001
0.001
0.001
0.001
0.001
0.002
0.005
0.0005
0.001

5,986,970.00
2,035,000.00
3,500,000.00
152,625.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
441,595.00
441,595.00
63,085.00
254,375.00

II.
A.

B.

C.
1
2
3
4
5
6
7
8
9
10
11
12
13
D.

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

PANEL MDP
Panel + CU busbar (3 sel) 1bh 120 x 80 x 20
Arester 100 KA/4 Pole OBBO 1 bh
COS
Amper meter 0-200A + CT 200/5 GAE
Volt meter 0-200 V
Selector switch 10 A / 7 posisi GAE
Frequensi meter GAE
MCCB 50 A / 18 KA / 3 pole (NS 100 N) MG
MCCB 40 A / NS 100 N / 3 pole MG NS100N
MCCB 30 A / NS 100 N / 3 pole MG NS100N
MCCB 20 A / NS 100 N / 3 pole MG NS100N
MCB 10 A / NC 45 A / 3 pole MG
Wiring dan instalasi
PANEL SDP KAWASAN

Page 86

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

1
2
3
4
5
6

Box SDP 60 x 40 cm komplit busbar, pilot lamp


MCCB 40A/3P/18 kA NS100N TM40D
MCB 10A/3P/6kA
MCB 10A/1P/6 kA
MCB 6A/1P/6 kA
Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
1.00
7.00
1.00
3.00
1.00

0.002
0.001
0.001
0.0002
0.0005
0.001

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00

1
2
3
4
5
6

PANEL SDP PJU


Box SDP 60 x 40 cm komplit busbar, pilot lamp
Kontaktor telemecanique 10/3p + kontak bantu
Timer omron
Push button ON
Push button Off
Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
12.00
6.00
6.00
6.00
1.00

0.002
0.111
0.039
0.004
0.004
0.001

673,585.00
3,561,250.00
2,543,750.00
279,812.50
279,812.50
254,375.00

M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'

22.00
16.50
293.70
303.60
226.60
182.60
293.70
157.55
22.00
298.10
179.30
314.60
129.80
429.00
46.20
79.64
106.15
121.00

0.027
0.008
0.361
0.373
0.278
0.224
0.361
0.194
0.027
0.366
0.220
0.386
0.019
0.062
0.007
0.012
0.015
0.030

475,000.00
193,325.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
55,962.50
55,962.50
55,962.50
55,962.50
55,962.50
96,662.50

E.

F.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

PEKERJAAN PENARIKAN KABEL


NYFGBY 4x50 mm2 kWhPLN - MDP
NYY 4x50 mm2 DEG - AMF
NYFGBY 4x10 mm2 MDP - SDP LP 1 (KANTOR)
NYFGBY 4x10 mm2 MDP - SDP LP 2 (KANTOR)
NYFGBY 4x16 mm2 MDP - SDP FOOD COURT
NYFGBY 4x10 mm2 MDP - SDP R. TUNGGU
NYFGBY 4x10 mm2 MDP - SDP MENARA
NYFGBY 4x10 mm2 MDP - SDP BENGKEL
NYFGBY 4x10 mm2 MDP - SDP KAWASAN
NYFGBY 4x10 mm2 SDP KAWASAN - SDP POS JAGA
NYFGBY 4x10 mm2 MDP - SDP MUSHOLA
NYFGBY 4x10 mm2 MDP - SDP paguyuban
NYY 4x4 mm2 SDP paguyuban - box MCB pos jaga
NYY 4x4 mm2 SDP pos jaga - box MCB gerbang
NYY 4x4 mm2 SDP R. Tunggu- SDP Keberangkatan bus
NYY 4x4 mm2 SDP R. Tunggu- SDP Kedatangan angkot
NYY 4x4 mm2 SDP R. Tunggu- SDP Keberangkatan angkot
NYY 3x2.5 mm2 SDP P. jaga - SDP Pos retribusi

Page 87

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

19
20
21
22
23
24

Box SDP (HAGER) lengkap pos jaga + 2 MCB


Box SDP (HAGER) lengkap gerbang + 3 MCB
BOX SDP keberangkatan bus + 3 MCB 10A
BOX SDP kedatangan angkot + 3 MCB 10A
BOX SDP keberangkatan angkot + 3 MCB 10A
BOX SDP pos restribusi + 1 MCB 6A

Unit
Unit
Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00
1.00
1.00

0.001
0.001
0.001
0.001
0.001
0.001

375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

PEKERJAAN GROUNDING
Plate Tembaga 100x100x0,02
Cu Bus Bars 40.4.200 mm
Adonan bentonite
Galian Tanah / Urugan tanah
Soldering / Welding
BC wire 50 mm2 bak kontrol - plat grounding
Pek. Bak Kontrol 40x40x50 + tutup
BC 50 mm2 DEG - AMF
BC 50 mm2 MDP - MDP - SDP LP 1 (KANTOR)
BC 50 mm2 MDP - MDP - SDP LP 2 (KANTOR)
BC 50 mm2 MDP - SDP FOOD COURT
BC 50 mm2 MDP - SDP R. TUNGGU
BC 50 mm2 MDP - SDP MENARA & POMPA
BC 50 mm2 MDP - SDP SDP BENGKEL
BC 50 mm2 MDP - SDP KAWASAN
BC 50 mm2 SDP KAWASAN - SDP POS JAGA
BC 50 mm2 MDP - SDP MUSHOLA

Bh
Bh
Zak
M3
Unit
M'
Bh
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'

2.00
1.00
225.00
6.00
2.00
20.00
2.00
15.00
295.00
320.00
302.40
225.60
294.00
192.00
314.60
310.00
179.30

0.002
0.001
0.050
0.0002
0.001
0.007
0.004
0.004
0.071
0.077
0.072
0.054
0.070
0.046
0.075
0.074
0.043

483,312.50
356,125.00
86,000.00
15,100.00
157,712.50
127,187.50
825,000.00
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50

PENERANGAN JALAN UMUM


Tiang dan lampu PJU Single komplit
Tiang dan lampu PJU double komplit
Kabel NYY 3X2,5 mm2
Kabel NYY 4X10 mm2
Instalasi lampu PJU single
Instalasi lampu PJU double

Unit
Unit
M'
M'
Ttk
Ttk

31.00
17.00
940.50
2,970.00
31.00
17.00

0.612
0.447
0.235
0.576
0.061
0.038

7,631,250.00
10,175,000.00
96,662.50
75,000.00
763,125.00
864,875.00

G.

H.
1
2
3
4
5
6

Page 88

No

URAIAN PEKERJAAN

I.
1
2
3
III.
A.
I.
1
2
3
4
5
6
7
8
9
10
11
12
II.

VOLUME

HARGA
SATUAN

PENERANGAN TAMAN
Tiang dan lampu taman komplit type fullglobe 2m
Kabel NYY 3x2.5 mm2
Instalasi lampu taman

Unit
M'
Ttk

41.00
1,000.00
41.00

0.324
0.250
0.015

3,052,500.00
96,662.50
137,362.50

PEKERJAAN DRAINASE KAWASAN


PEKERJAAN MEKANIKAL AREA TAPAK
PEKERJAAN SUPPLY AIR BERSIH
Rumah Pompa
Sumur dalam (80 meter)
Pressure Tank Kap 1000 l lengkap dengan peralatan penunjangnya
Submersible Pump SP 7
Header pipa GIP dia 6"
Pipa GIP kelas medium A dia 2"
Gate Valve dia. 2"
Gate Valve dia. 2,5"
Check Valve dia 2"
Pressure Gauge
Pressure Switch
Fitting & supporting

Unit
Unit
Unit
Unit
Unit
M'
Bh
Bh
Bh
Bh
Bh
Ls

1.00
1.00
1.00
1.00
2.00
95.70
3.00
9.00
1.00
1.00
1.00
1.00

0.103
0.465
0.023
0.047
0.002
0.026
0.003
0.009
0.001
0.003
0.003
0.004

40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
350,000.00
107,000.00
340,000.00
400,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00

M'
M'
M'
Bh
Bh
Bh
Bh
Ls

406.00
317.00
540.00
5.00
17.00
12.00
18.00
1.00

0.119
0.045
0.055
0.002
0.005
0.002
0.008
0.004

112,990.00
54,950.00
39,450.00
135,836.25
111,925.00
54,380.00
164,970.00
1,526,250.00

7.00
6.00

0.204
0.087

11,255,560.00
5,627,780.00

1
2
3
4
5
6
7
8

PEKERJAAN DISTRIBUSI AIR BERSIH TAPAK


Pipa GIP kelas medium A dia 2,5"
Pipa GIP kelas medium A dia 1"
Pipa GIP kelas medium A dia 3/4"
Gate Valve dia. 1"
Gate Valve dia. 3/4"
Kran Taman
Bak Kontrol Gate Valve Uk. 40x40 cm
Fitting & supporting

1
2

PEKERJAAN AIR KOTOR & AIR BEKAS TAPAK


Septictank Besar
Septictank Kecil

III.

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

Page 89

Unit
Unit

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

3
4
5
6
7

Sumur Peresapan Besar


Sumur Peresapan Kecil
Bak Kontrol Penangkap Lemak Uk. 40x40 cm
Fitting & supporting
Resapan Air Hujan

Unit
Unit
Unit
Ls
Unit

13.00
6.00
17.00
1.00
58.00

0.111
0.026
0.007
0.004
0.195

3,311,130.00
1,655,565.00
164,970.00
1,526,250.00
1,300,000.00

a
b
c
d
e
f
g
h

PEKERJAAN DRAINAGE AREA TAPAK


PEKERJAAN DRAINASE KAWASAN
Saluran Pembuang Jalur A - B
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

836.26
490.09
61.88
48.62
9.28
176.80
565.76
266.08

0.033
0.007
0.019
0.006
0.066
0.010
0.017
0.204

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

a
b
c
d
e
f
g
h
i
j
k
l

Saluran Pembuang Jalur C - D


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3

803.46
522.17
56.56
44.44
8.48
80.80
636.30
339.36
202.00
161.60
48.48
16.16

0.031
0.007
0.017
0.006
0.060
0.005
0.019
0.260
0.024
0.005
0.002
0.0002

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00

Saluran Pembuang Jalur L - D


Galian

M3

190.92

0.007

15,100.00

B.
I.
1.

2.

3.

Page 90

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

b
c
d
e
f
g
h

Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M2
M2
M3

124.08
13.44
6.72
2.02
19.20
190.08
57.70

0.002
0.004
0.001
0.014
0.001
0.006
0.044

5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur A - E


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

494.52
300.03
36.40
18.20
5.46
104.00
288.60
175.24

0.019
0.004
0.011
0.002
0.039
0.012
0.008
0.134

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
44,020.00
11,380.00
296,220.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur E-F Dibawah Jalan Raya


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton Beton Bertulang, t = 20 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

43.11
24.79
5.04
2.52
2.16
14.40
44.28
15.12

0.002
0.0004
0.002
0.0003
0.014
0.002
0.001
0.012

15,100.00
5,510.00
118,520.00
51,000.00
2,530,650.00
44,020.00
11,380.00
296,220.00

a
b
c
d
e

Saluran Pembuang Jalur F - G


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm

M3
M3
M3
M3
M3

233.27
139.02
23.24
11.62
3.49

0.009
0.002
0.007
0.002
0.025

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00

4.

5.

6.

Page 91

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

f
g
h
i
j
k
l
m
n

Plesteran 40 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Urugan pasir paving
Paving

M2
M2
M3
M'
M2
M3
M3
M3
M2

66.40
167.66
67.06
100.00
80.00
24.00
8.00
10.00
100.00

0.008
0.005
0.051
0.012
0.002
0.001
0.0001
0.001
0.017

44,020.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
65,200.00

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur H - G


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3
M3
M2

218.21
132.32
16.80
8.40
2.52
24.00
145.20
55.44
60.00
48.00
2.52
48.00
4.20
60.00

0.009
0.002
0.005
0.001
0.018
0.001
0.004
0.042
0.007
0.001
0.0001
0.001
0.001
0.002

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

a
b
c
d
e
f
g

Saluran Pembuang Jalur I' - I


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran

M3
M3
M3
M3
M3
M2
M2

69.05
45.83
4.48
2.24
0.67
6.40
42.72

0.003
0.001
0.001
0.000
0.005
0.0004
0.001

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00

7.

8.

Page 92

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

h
i
j
k
l
m
n

Pasangan Batu Kali


Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M'
M2
M3
M3
M3
M2

15.78
16.00
12.80
0.67
12.80
1.12
16.00

0.012
0.002
0.0004
0.00003
0.0002
0.0001
0.001

296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur H - I


Galian A-B, Luasan B
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M2
M2
M3
M2

86.13
54.18
5.60
2.80
0.84
8.00
53.20
19.68
20.00
16.00
16.00
20.00
1.40
20.00

0.003
0.001
0.002
0.000
0.006
0.0005
0.002
0.015
0.002
0.0005
0.001
0.0003
0.0002
0.001

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

a
b
c
d
e
f
g
h
i

Saluran Pembuang Jalur I - J


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'

28.11
17.55
1.82
0.91
0.27
2.60
18.20
6.68
3.25

0.001
0.0003
0.001
0.000
0.002
0.0001
0.001
0.005
0.0004

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00

9.

10.

Page 93

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

j
k
l

Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M2
M3
M3

4.71
2.60
2.60

0.0001
0.0001
0.00004

10,940.00
15,100.00
5,510.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur J - K


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

270.60
171.08
16.24
8.12
2.44
23.20
176.90
64.50

0.011
0.002
0.005
0.001
0.017
0.001
0.005
0.049

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur K - L,


dibawah jalan dengan pelat penutup
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 20 cm, dibawah jalan
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

77.94
51.01
4.62
2.31
1.98
6.60
58.08
20.89

0.003
0.001
0.001
0.0003
0.014
0.0004
0.002
0.016

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

a
b
c
d
e
f
g

Saluran Pembuang Jalur M - N,


dibawah jalan dengan pelat penutup
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 20 cm
Plesteran 20 cm
Siaran

M3
M3
M3
M3
M3
M2
M2

111.97
70.79
6.72
3.36
2.88
9.60
54.48

0.004
0.001
0.002
0.0004
0.020
0.001
0.002

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00

11.

12.

13.

Page 94

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Pasangan Batu Kali

M3

20.83

0.016

296,220.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur O - P


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

299.57
193.78
24.64
12.32
3.70
35.20
216.48
76.03

0.012
0.003
0.008
0.002
0.026
0.002
0.006
0.058

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur O - P - Q


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

343.61
213.46
28.70
14.35
4.31
41.00
310.58
114.80

0.013
0.003
0.009
0.002
0.030
0.002
0.009
0.088

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur Q - R


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

276.98
199.60
22.40
11.20
3.36
32.00
286.40
102.24

0.011
0.003
0.007
0.001
0.024
0.002
0.008
0.078

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

BAK KONTROL
Saluran Pembuang Jalur A - B

Unit

22.00

0.002

39,450.00

14.

15.

16.

17.

Page 95

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

b
c
d
e
f
g
h
i
j

Saluran Pembuang Jalur C - D


Saluran Pembuang Jalur L - D
Saluran Pembuang Jalur A - E
Saluran Pembuang Jalur F - G
Saluran Pembuang Jalur H - G
Saluran Pembuang Jalur H - I
Saluran Pembuang Jalur J - K
Saluran Pembuang Jalur O - P - Q
Saluran Pembuang Jalur Q - R

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

17.00
5.00
13.00
8.00
5.00
4.00
8.00
18.00
7.00

0.002
0.001
0.001
0.001
0.001
0.0004
0.001
0.002
0.001

39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00

a
b
c
d
e
f
g
h
i
j

PEKERJAAN DRAINASE KAWASAN (PRIMER)


Saluran Pembuang Jalur A - B
Galian
Urugan
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30 x10 x15
Urugan Pasir bawah Paving
Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
M2

63.02
58.88
5.76
2.88
5.76
25.00
240.00
2.88
30.00
24.70

0.002
0.001
0.002
0.000
0.004
0.005
0.028
0.0004
0.005
0.003

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
65,200.00
42,400.00

a
b
c
d
e
f
g
h
i
j

Saluran Pembuang Jalur C - A


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30x10x15
Urugan Pasir bawah Paving
Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
M2

9.39
8.70
0.96
0.48
0.96
5.00
40.00
0.48
5.00
4.94

0.0004
0.0001
0.0003
0.0001
0.001
0.001
0.005
0.0001
0.001
0.001

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
65,200.00
42,400.00

II.
1.

2.

Page 96

No

3.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

a
b
c
d
e
f
g
h
i

Saluran Pembuang Jalur D - E


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30x10x15
Urugan Pasir bawah Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2

104.87
98.38
9.02
4.51
9.02
39.17
376.00
4.51
39.51

0.004
0.001
0.003
0.001
0.007
0.008
0.044
0.001
0.004

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
42,400.00

a
b
c
d
e
f
g

Saluran Pembuang Jalur F - G


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

210.52
182.47
12.29
6.14
12.29
53.33
53.34

0.008
0.003
0.004
0.001
0.009
0.010
0.006

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

a
b
c
d
e
f
g

Saluran Pembuang Jalur H - I


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

423.54
384.10
17.28
8.64
17.28
75.00
74.09

0.017
0.005
0.005
0.001
0.013
0.015
0.008

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

a
b
c

Saluran Pembuang Jalur I - J


Galian
Urugan Kembali
Anstampeng

M3
M3
M3

320.30
295.76
10.75

0.013
0.004
0.003

15,100.00
5,510.00
118,520.00

4.

5.

6.

Page 97

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

d
e
f
g

Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
Bh
M2

5.38
10.75
46.67
46.43

0.001
0.008
0.009
0.005

51,000.00
296,220.00
75,000.00
42,400.00

a
b
c
d
e
f
g

Saluran Pembuang Jalur K - L


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M2
Bh
M2

182.38
157.84
10.75
5.38
86.02
46.67
46.43

0.007
0.002
0.003
0.001
0.066
0.009
0.005

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

BAK KONTROL SALURAN PRIMER


Bak Kontrol 60 x 60 X 150 cm

Unit

46.00

0.056

468,330.00

a
b
c
d
e
f

PEKERJAAN DRAINASE KAWASAN (TERAS)


Drainase Teras
Galian
Urugan Kembali
Urugan pasir
Pasangan Bata
Plesteran
Grill Besi

M3
M3
M3
M2
M2
M2

1,972.96
944.00
106.20
5,295.84
3,009.00
354.00

0.077
0.013
0.033
0.581
0.139
0.151

15,100.00
5,510.00
118,520.00
42,400.00
17,830.00
165,000.00

BAK KONTROL TERAS


Bak Kontrol 60 x 60 x 60 cm

Unit

30.00

0.020
13.663

256,000.00

7.

8.

C.
I.

II.

TOTAL

3.6.
3.6.c.

PEKERJAAN SITE DEVELOPMENT


PEKERJAAN PERKERASAN 1234
Page 98

No

URAIAN PEKERJAAN

I.
A

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

1
2
3
4
5

PEKERJAAN PERKERASAN + AREA PARKIR


Perkerasan Jalan dan Parkir Tidak Beratap
Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block Perkerasan Jalan
Pasang Kanstein
Pengecatan Kanstein

M3
M3
M2
M'
M2

2,352.72
1,646.90
23,527.15
6,339.63
3,402.49

0.358
0.332
2.721
0.738
0.193

58,870.00
77,870.00
44,720.00
45,000.00
21,900.00

1
2
3

Perkerasan Paving Parkir Inap Beratap


Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block

M3
M3
M2

30.90
21.63
289.00

0.005
0.004
0.033

58,870.00
77,870.00
44,720.00

1
2
3
4
5

Perkerasan Rigid Pavement


Urugan Pasir Rigid Beton
Lantai Kerja Beton Rigid
Beton Rigid
Plat Injak
Pasang Grill Besi

M3
M2
M3
M3
M'

92.61
483.00
65.00
9.00
27.00

0.014
0.043
0.451
0.064
0.012
4.967

58,870.00
34,640.00
2,684,150.00
2,730,390.00
165,000.00

1.00

0.0001

20,500.00

15,383.43
23,075.15
23,075.15

0.057
0.857
4.080

1,430.00
14,370.00
68,380.00

TOTAL

IV.
4.1.

I.
A

PEKERJAAN PEMBANGUNAN JALAN JALUR 1234


PEKERJAAN PEMATANGAN AKSES JALAN
1234 DAN AKSES JALAN UJI KIR

PEMATANGAN AKSES JALAN MASUK 1234


PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

1
2
3

PEKERJAAN TANAH
Striping Aksses Jalan
Pemadatan Tanah
Timbunan pilihan Akses Jalan 1234

ls

Page 99

M2
M3
M3

No

URAIAN PEKERJAAN
4
5

Galian Tanah Biasa


Agregat A Akses Jalan 1234

PEMATANGAN AKSES JALAN MASUK KANTOR UJI KIR


PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

1
2
3
4

PEKERJAAN TANAH
Striping Aksses Jalan
Pemadatan Tanah
Timbunan pilihan Akses Jalan Kantor Uji Kir
Galian Tanah Biasa

II.
A

SATUAN
M3
M3

VOLUME

I.

HARGA
SATUAN

7,691.72
4,615.03

0.300
1.253

15,100.00
105,000.00

1.00

0.0001

20,500.00

M2
M3
M3
M3

5,866.98
8,800.47
8,800.47
2,933.49

0.022
0.327
1.556
0.115
8.567

1,430.00
14,370.00
68,380.00
15,100.00

ls

TOTAL

4.2.

BOBOT FISIK
SELURUH
PEKERJAAN

PEKERJAAN PERKERASAN AKSES 1234

1
2
3

PEKERJAAN TANAH
Urugan Pasir Bawah Paving Block t = 10 cm
Urugan Abu Batu t = 7 cm
Urugan Tanah Humus

M3
M3
M3

1,249.70
874.79
1,318.63

0.190
0.176
0.271

58,870.00
77,870.00
79,390.00

1
2
3

PEKERJAAN PELENGKAP
Pasangan Kanstein
Pasangan Paving Stone
Pengecatan Kansteen

M'
M2
M2

3,833.24
12,496.98
2,108.28

0.446
1.445
0.119

45,000.00
44,720.00
21,900.00

1
2
3

PEKERJAAN VEGETASI
Pasangan Gebalan Rumput
Palm Raja
Glodokan

M2
Btg
Btg

685.58
11.00
162.00

0.027
0.000
0.005
2.680

15,000.00
15,000.00
12,500.00

II.

III.

TOTAL

Page 100

No

URAIAN PEKERJAAN

V.
5.1.
5.1.1.
I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

PEKERJAAN AKSES PEJALAN KAKI,


JEMBATAN DAN POS RETRIBUSI
PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm
Tanah Urug

M3
M3
M3
M3

19.80
13.86
2.20
9.34

0.001
0.0002
0.0003
0.002

15,100.00
5,510.00
58,870.00
64,780.00

PEKERJAAN BETON
Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
25.00

0.004
0.002

2,278,500.00
34,640.00

Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

1.05
0.01

0.006
0.0001

2,309,300.00
2,309,300.00

Water Proofing

M2

8.42

0.001

26,060.00

II.

III.
1

Page 101

No

URAIAN PEKERJAAN

IV.
1

2
5.1.
5.1.2.
I.
1
2
3
4
5

II.

PEKERJAAN ATAP
Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
Lisplank

VOLUME

HARGA
SATUAN

M2
M2
M2

31.35
31.35
7.65

0.001
0.004
0.004

15,580.00
48,030.00
179,080.00

M3
M3
M2
M2

4.40
9.68
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

Ls
M2

1.00
1.12

0.00004
0.00009

15,740.00
31,370.00

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.0001
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

III.

IV.

SATUAN

BOBOT FISIK
SELURUH
PEKERJAAN

PEKERJAAN PLAFOND

Page 102

No

URAIAN PEKERJAAN
1

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

Pasang Rangka Metal Furing


- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.00001
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

PEKERJAAN LANTAI
Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
- Keramik Lantai KM/WC 20 x 20 cm W. Terang
Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2
M2

12.64
0.11
2.25
10.58

0.003
0.00003
0.001
0.002

92,630.00
92,630.00
91,630.00
89,620.00

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.000
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

PEKERJAAN PENGECATAN
Cat Dinding :
- Dalam
- Luar
Cat Beton
Cat Plafond

M2
M2
M2
M2

80.13
34.34
32.12
45.28

0.002
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

Unit

1.00

0.002

673,585.00

2
V.
1

VI.

VII.
1

2
3
5.1.
5.1.3.
I.
A.
1

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN PANEL
Panel SDP Pos Retribusi
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp

Page 103

No

URAIAN PEKERJAAN

B.
1
2
3
4
5
6
5.1.
5.1.4.
I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

- MCCB 20A/1P/18 kA NS100N TM25D


- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Bh
Bh
Bh
Ls

1.00
1.00
9.00
1.00

0.001
0.000
0.001
0.001

441,595.00
63,085.00
63,085.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu emergency 20 W + stop kontak
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
4.00
12.00
5.00
2.00
2.00

0.002
0.001
0.001
0.002
0.0001
0.001

670,532.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
PEKERJAAN PLAMBING

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

12.10
32.67
3.00
1.00

0.008
0.015
0.002
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Faucet dia 1/2"
Fitting & supporting

M'
Bh
Ls

28.60
3.00
1.00

0.003
0.001
0.007

35,850.00
137,362.50
2,543,750.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC Dia. 3 "
accesoris pipa 3"
floor drain 3"

M'
Ls
Bh

9.90
1.00
2.00

0.005
0.004
0.0003
0.302

177,940.00
1,526,250.00
54,330.00

II.

II.

TOTAL
Page 104

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

5.2.
5.2.1.

PEMBANGUNAN UNIT JEMBATAN


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

50.00

0.003

20,500.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Tanah Peninggian Elevasi

M3
M3
M3
M3

13.79
8.27
0.81
22.86

0.001
0.0001
0.0001
0.004

15,100.00
5,510.00
58,870.00
64,780.00

PEKERJAAN BETON
Pondasi, Lantai Kerja & Sloof :
a. Foot Plate 80 x 80 x 30 cm
b. Sloof 20 x 40 cm
c. Lantai Kerja Bawah Pondasi t = 10 cm

M3
M3
M2

0.92
0.74
8.11

0.006
0.006
0.001

2,358,600.00
3,055,050.00
34,640.00

Plat Lantai t = 20 cm

M3

4.15

0.027

2,530,650.00

Kolom 20 x 20 cm

M3

0.73

0.006

3,089,750.00

Beton Tiang Sandaran

M3

0.41

0.003

2,543,690.00

1
2
3
4
5

PEKERJAAN BOX CULVERT


Galian Tanah
Urugan Tanah Kembali
Beton Box Culvert
Lantai Kerja t = 10 cm
Urugan Pasir t = 10 cm

M3
M3
M3
M2
M3

15.74
7.56
28.92
26.24
2.62

0.001
0.0001
0.204
0.002
0.0004

15,100.00
5,510.00
2,730,390.00
34,640.00
58,870.00

5.2.2.
V.

PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN

II.

III.
1

IV.

Page 105

No

URAIAN PEKERJAAN
1
2
3
4

SATUAN

HARGA
SATUAN

M2
M2
M2

7.85
22.40
6.72

0.002
0.002
0.001

93,460.00
42,400.00
40,800.00

M2
M3
M3
M'

63.50
4.45
3.18
43.20

0.007
0.001
0.001
0.005

44,720.00
58,870.00
77,870.00
45,000.00

M'

23.55

0.008

130,040.00

M'
M'
M'
Ls

4.00
8.10
3.50
1.00

0.001
0.002
0.000
0.002

130,040.00
108,080.00
54,950.00
850,000.00

1
2
3
4

PEKERJAAN PLESTERAN
Plesteran Bata
Plesteran Beton 1 Pc : 3 Ps
Benangan
Tali Air

M2
M2
M'
M'

32.16
77.36
537.32
115.20

0.001
0.004
0.007
0.001

17,830.00
17,830.00
4,890.00
4,890.00

1
2

PEKERJAAN PENGECATAN
Cat Pasangan Bata
Cat Beton

M2
M2

32.16
77.36

0.001
0.002
0.312

10,940.00
10,940.00

Ls
Unit

1.00
16.00

0.019
0.016

7,500,000.00
375,000.00

VI.

Pasangan 1 Bata Tempat Duduk Samping Tiang Sandaran


Pasangan Trap Bata
Pasangan Penebalan Kolom
Pekerjaan Paving:
- Pasang Paving
- Urugan Pasir Bawah Paving t = 7 cm
- Urugan Abu Batu Bawah Paving t = 5 cm
- Pasang Kansteen
Pekerjaan Aksesories :
- Pasang Pipa Galvanis 3" Reeling Tiang Sandaran
- Pekerjaan Asesoris Gapura Masuk :
a. Pipa Galvanis D 3"
b. Pipa Galvanis D 2"
c. Pipa Galvanis D 1"
d. Tulisan "1234 56678I"

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

TOTAL

VI.
I.
1
2

PEKERJAAN PELEBARAN JALAN


PEKERJAAN PERSIAPAN
Pembersihan Lahan dan Pasang Bowplank
Pembuatan Rambu - rambu Jalan
Page 106

No

URAIAN PEKERJAAN

II.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

PEKERJAAN TANAH
Galian Tanah

M3

2,198.00

0.086

15,100.00

1
2
3
4
5

PEKERJAAN PERKERASAAN
Urugan Tanah Pilihan
Lapisan Pondasi Agregat Klas B
Lapisan Pondasi Agregat Klas A
Asphalt Threat Base (ATB) t : 7 cm
Aspal HRS t : 3 cm

M3
M3
M3
M3
M2

1,347.36
1,217.20
302.72
101.14
2,167.20

0.238
0.423
0.138
0.302
0.205

68,380.00
134,440.98
176,295.15
1,155,947.47
36,500.60

1
2
3

PEKERJAAN PASANGAN BATU KALI


Galian Tanah Pasangan Batu Kali
Urugan Tanah Kembali
Pasangan Batu Kali

M3
M3
M3

1,080.00
270.00
765.00

0.042
0.004
0.586

15,100.00
5,510.00
296,220.00

1
2

PEKERJAAN LAIN - LAIN


Marka Jalan
Patok Pengarah

M2
Bh

186.24
167.00

0.026
0.045
2.131

55,000.00
105,000.00

III.

IV.

V.

TOTAL

100.000

Page 107

JUMLAH
PPN 10 %
TOTAL
SELISIH

GAN ANGGARAN BIAYA

JUMLAH

3,570,212.15

8,051,306.56
1,570,968.26
28,887,523.55
6,408,053.62
2,110,140.52
3,500,274.80
1,073,288.41
2,350,841.58

24,830,000.00
59,064,455.30
59,529,336.00
13,322,976.00
77,332,995.00
2,273,487.30
Page 108

REVISI
JUMLAH

3,570,212.15
8,051,306.56
1,570,968.26
28,887,523.55
6,408,053.62
2,110,140.52
3,500,274.80
1,073,288.41
2,350,841.58
24,830,000.00
59,064,455.30
59,529,336.00
13,322,976.00
77,332,995.00
2,273,487.30

REVISI
JUMLAH

JUMLAH
24,325,854.80
7,881,667.20
5,527,527.68

20,596,147.28
161,373,759.65
105,621,041.57
13,922,980.31

18,054,703.88
3,095,153.04
6,566,587.95
8,208,234.94
5,242,348.80
154,376,250.60

100,214,478.00
24,037,870.50

71,581,770.00
14,479,955.33

121,238,740.48
21,732,535.66
467,633.25

Page 109

24,325,854.80
7,881,667.20
5,527,527.68
20,596,147.28
161,373,759.65
105,621,041.57
13,922,980.31
18,054,703.88
3,095,153.04
6,566,587.95
8,208,234.94
5,242,348.80
154,376,250.60
100,214,478.00
24,037,870.50
71,581,770.00
14,479,955.33
121,238,740.48
21,732,535.66
467,633.25
-

JUMLAH
148,049,455.62
37,079,852.78
33,105,044.11

17,731,587.05
54,662,909.23
3,712,870.00
18,885,776.80
2,668,000.00

788,395.04
23,744,190.07
5,865,351.00
11,682,922.50
23,519,109.00
47,755,647.75
7,458,108.00
11,716,000.00
2,000,000.00
4,500,000.00
336,533.40
83,383,734.80
8,017,562.50
Page 110

REVISI
JUMLAH
148,049,455.62
37,079,852.78
33,105,044.11
17,731,587.05
54,662,909.23
3,712,870.00
18,885,776.80
2,668,000.00
788,395.04
23,744,190.07
5,865,351.00
11,682,922.50
23,519,109.00
47,755,647.75
7,458,108.00
11,716,000.00
2,000,000.00
4,500,000.00
336,533.40
83,383,734.80
8,017,562.50

JUMLAH
180,691.20

6,230,928.70
20,114,006.60
33,834,524.60
15,214,072.00
4,042,496.00
14,219,040.00
8,099,241.04
3,695,636.00
28,582,920.00
13,730,420.00
4,991,896.00
4,510,907.16
36,764,822.00

50,751,786.90
7,607,036.00
8,084,992.00
7,109,520.00
5,543,454.00
4,763,820.00
22,584,978.00
11,348,228.80
13,730,420.00
4,991,896.00
3,608,725.73

4,932,981.53
Page 111

REVISI
JUMLAH
180,691.20
6,230,928.70
20,114,006.60
33,834,524.60
15,214,072.00
4,042,496.00
14,219,040.00
8,099,241.04
3,695,636.00
28,582,920.00
13,730,420.00
4,991,896.00
4,510,907.16
36,764,822.00
50,751,786.90
7,607,036.00
8,084,992.00
7,109,520.00
5,543,454.00
4,763,820.00
22,584,978.00
11,348,228.80
13,730,420.00
4,991,896.00
3,608,725.73
4,932,981.53

REVISI
JUMLAH

JUMLAH
9,825,778.69
18,642,352.58
37,853,373.73
51,322,990.22
66,111,276.23
76,863,594.98
9,525,720.00

10,915,240.00
9,621,004.40
18,638,900.00
13,686,960.36
3,105,189.10

672,000.00
592,320.00
672,000.00
592,320.00
9,561,500.00
13,974,500.00

50,570,239.51
48,433,458.84
Page 112

9,825,778.69
18,642,352.58
37,853,373.73
51,322,990.22
66,111,276.23
76,863,594.98
9,525,720.00
10,915,240.00
9,621,004.40
18,638,900.00
13,686,960.36
3,105,189.10
672,000.00
592,320.00
672,000.00
592,320.00
9,561,500.00
13,974,500.00
50,570,239.51
48,433,458.84
-

REVISI
JUMLAH

JUMLAH
2,932,160.00
2,932,160.00
25,491,960.90
44,449,111.46
5,863,479.00
19,500,000.00
6,580,785.00

10,302,240.00
6,265,290.00
2,851,120.00
543,800.00
900,000.00
488,970.00
1,631,000.00

41,149,369.00
31,638,965.46
58,370,325.99
4,527,300.20
6,329,632.38

Page 113

2,932,160.00
2,932,160.00
25,491,960.90
44,449,111.46
5,863,479.00
19,500,000.00
6,580,785.00
10,302,240.00
6,265,290.00
2,851,120.00
543,800.00
900,000.00
488,970.00
1,631,000.00
41,149,369.00
31,638,965.46
58,370,325.99
4,527,300.20
6,329,632.38
-

JUMLAH

673,585.00
441,595.00
441,595.00
189,255.00
254,375.00

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00

430,000.00
1,094,830.00
590,150.00
2,393,160.00
10,057,987.50
8,904,753.00
1,607,141.25
2,350,425.00
512,820.00
65,120.00
13,873,612.50
750,915.00
4,639,800.00

267,856.88
708,180.00
6,034,792.50
Page 114

REVISI
JUMLAH
673,585.00
441,595.00
441,595.00
189,255.00
254,375.00
673,585.00
441,595.00
252,340.00
189,255.00
254,375.00
430,000.00
1,094,830.00
590,150.00
2,393,160.00
10,057,987.50
8,904,753.00
1,607,141.25
2,350,425.00
512,820.00
65,120.00
13,873,612.50
750,915.00
4,639,800.00
267,856.88
708,180.00
6,034,792.50

JUMLAH
11,603,163.00
307,692.00
65,120.00
10,027,462.50
1,101,342.00
6,805,040.00

630,000.00
1,550,000.00
26,200,625.00
7,435,381.25
845,542.50
1,546,600.00
7,005,487.50
4,772,075.00

9,513,625.00
6,410,250.00
1,271,875.00
6,715,500.00
7,107,237.50
957,874.50
763,125.00
1,958,687.50

18,989,195.50
2,930,400.00
763,125.00
1,780,625.00
64,102.50
Page 115

REVISI
JUMLAH
11,603,163.00
307,692.00
65,120.00
10,027,462.50
1,101,342.00
6,805,040.00
630,000.00
1,550,000.00
26,200,625.00
7,435,381.25
845,542.50
1,546,600.00
7,005,487.50
4,772,075.00
9,513,625.00
6,410,250.00
1,271,875.00
6,715,500.00
7,107,237.50
957,874.50
763,125.00
1,958,687.50
18,989,195.50
2,930,400.00
763,125.00
1,780,625.00
64,102.50

JUMLAH

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00

34,735,862.70
5,529,161.55
2,645,500.00
2,473,746.00
2,543,750.00

1,057,100.00
2,008,239.75
234,637.26
4,550,799.00
1,505,900.00
543,345.00
661,375.00
1,373,625.00
3,600,000.00
1,526,250.00

41,512,441.12
Page 116

REVISI
JUMLAH
8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00
34,735,862.70
5,529,161.55
2,645,500.00
2,473,746.00
2,543,750.00
1,057,100.00
2,008,239.75
234,637.26
4,550,799.00
1,505,900.00
543,345.00
661,375.00
1,373,625.00
3,600,000.00
1,526,250.00
41,512,441.12

REVISI
JUMLAH

JUMLAH
5,442,241.20
2,543,750.00

8,835,500.00

14,943,337.50
3,420,525.35
112,926,115.50
25,050,143.25
2,928,782.50
1,474,104.80
13,042,648.50

58,985,010.00
115,199,496.00
854,437.50
7,014,600.00
6,072,200.00

76,744,920.00
5,897,642.40

Page 117

5,442,241.20
2,543,750.00
8,835,500.00
14,943,337.50
3,420,525.35
112,926,115.50
25,050,143.25
2,928,782.50
1,474,104.80
13,042,648.50
58,985,010.00
115,199,496.00
854,437.50
7,014,600.00
6,072,200.00
76,744,920.00
5,897,642.40
-

REVISI
JUMLAH

JUMLAH
115,632,090.00
25,953,900.00
48,648,071.25

145,447,244.80
17,579,394.00
8,867,712.00

197,892,149.41
4,345,165.44
10,862,913.60

97,438,123.90

85,538,357.60

51,215,948.78

18,147,056.45

26,950,057.02
12,862,080.00

8,841,672.24
Page 118

115,632,090.00
25,953,900.00
48,648,071.25
145,447,244.80
17,579,394.00
8,867,712.00
197,892,149.41
4,345,165.44
10,862,913.60
97,438,123.90
85,538,357.60
51,215,948.78
18,147,056.45
26,950,057.02
12,862,080.00
8,841,672.24
-

JUMLAH

5,138,855.92
2,211,378.84
2,276,216.86
679,145.50
114,428,412.00
21,498,850.69
215,750.71
2,644,647.15
4,049,265.00
2,784,870.00
220,869.00
7,079,127.54
90,664,358.40
2,253,504.00

5,787,600.00
111,787,600.00
8,822,624.00
30,075,840.00
15,009,600.00
12,623,640.00
122,866,320.00
105,760,000.00
8,000,000.00
39,900,000.00
Page 119

REVISI
JUMLAH
5,138,855.92
2,211,378.84
2,276,216.86
679,145.50
114,428,412.00
21,498,850.69
215,750.71
2,644,647.15
4,049,265.00
2,784,870.00
220,869.00
7,079,127.54
90,664,358.40
2,253,504.00
5,787,600.00
111,787,600.00
8,822,624.00
30,075,840.00
15,009,600.00
12,623,640.00
122,866,320.00
105,760,000.00
8,000,000.00
39,900,000.00

JUMLAH
1,000,000.00

12,438,636.75
19,523,805.00
14,883,505.88
125,484,634.00
16,568,206.20
6,992,427.00
11,025,534.00
11,296,230.40
24,105,356.35

4,867,590.00
98,594,958.00
30,312,172.00
950,832.00
52,078,500.00
31,785,000.00

17,472,000.00
15,400,320.00
7,551,672.70

13,033,041.00
147,837,480.00
73,912,840.32
Page 120

REVISI
JUMLAH
1,000,000.00
12,438,636.75
19,523,805.00
14,883,505.88
125,484,634.00
16,568,206.20
6,992,427.00
11,025,534.00
11,296,230.40
24,105,356.35
4,867,590.00
98,594,958.00
30,312,172.00
950,832.00
52,078,500.00
31,785,000.00
17,472,000.00
15,400,320.00
7,551,672.70
13,033,041.00
147,837,480.00
73,912,840.32

REVISI
JUMLAH

JUMLAH

27,976,000.00
16,684,048.20

32,000,000.00
870,080.00
4,000,000.00
869,280.00

38,330,696.80
31,361,479.20
15,539,176.00
6,826,560.00

673,585.00
441,595.00
63,085.00
1,072,445.00
189,255.00
254,375.00
15,620,000.00

Page 121

27,976,000.00
16,684,048.20
32,000,000.00
870,080.00
4,000,000.00
869,280.00
38,330,696.80
31,361,479.20
15,539,176.00
6,826,560.00
673,585.00
441,595.00
63,085.00
1,072,445.00
189,255.00
254,375.00
15,620,000.00
-

JUMLAH
5,879,878.13
10,927,950.00
2,014,650.00
102,564.00
7,829,662.50
350,427.00
2,165,240.00

4,311,910.63
10,017,287.50
1,846,762.50
59,015.00
273,504.00
6,181,312.50
300,366.00
1,855,920.00

5,095,894.38
13,204,606.25
1,678,875.00
205,128.00
5,906,587.50
300,366.00
1,855,920.00

5,879,878.13
11,383,281.25
2,014,650.00
59,015.00
273,504.00
7,417,575.00
Page 122

REVISI
JUMLAH
5,879,878.13
10,927,950.00
2,014,650.00
102,564.00
7,829,662.50
350,427.00
2,165,240.00
4,311,910.63
10,017,287.50
1,846,762.50
59,015.00
273,504.00
6,181,312.50
300,366.00
1,855,920.00
5,095,894.38
13,204,606.25
1,678,875.00
205,128.00
5,906,587.50
300,366.00
1,855,920.00
5,879,878.13
11,383,281.25
2,014,650.00
59,015.00
273,504.00
7,417,575.00

REVISI
JUMLAH

JUMLAH
375,457.50
2,319,900.00
97,680.00

5,453,800.00

78,030,720.00
34,164,480.00
9,894,984.00
2,543,750.00

1,857,141.00
18,932,160.00
45,888,000.00
2,543,750.00
2,060,160.00

274,967,123.20
1,526,250.00
3,368,460.00

Page 123

375,457.50
2,319,900.00
97,680.00
5,453,800.00
78,030,720.00
34,164,480.00
9,894,984.00
2,543,750.00
1,857,141.00
18,932,160.00
45,888,000.00
2,543,750.00
2,060,160.00
274,967,123.20
1,526,250.00
3,368,460.00
-

REVISI
JUMLAH

JUMLAH

1,804,000.00

1,148,204.00
335,184.32
2,040,570.00
226,327.50
188,384.00
177,198.70
135,989.70
1,618,925.00

11,797,002.00
13,197,816.00
1,108,480.00
729,925.00

7,673,984.00
120,907,536.75

20,047,405.00
640,200.00
3,250,000.00
12,341.56
Page 124

1,804,000.00
1,148,204.00
335,184.32
2,040,570.00
226,327.50
188,384.00
177,198.70
135,989.70
1,618,925.00
11,797,002.00
13,197,816.00
1,108,480.00
729,925.00
7,673,984.00
120,907,536.75
20,047,405.00
640,200.00
3,250,000.00
12,341.56
-

JUMLAH
6,453,616.13
5,172,547.92
6,564,470.96
6,211,220.40
2,415,700.00
14,830,873.20
1,457,397.96
321,124.32
1,119,028.47
131,774.50
14,065,700.00
92,950.58
1,855,390.24
137,834.63
1,552,505.22
108,834.00
851,466.00
108,834.00
561,135.41

11,215,200.00
3,662,568.00
353,367.18
333,867.63
6,300,000.00
Page 125

REVISI
JUMLAH
6,453,616.13
5,172,547.92
6,564,470.96
6,211,220.40
2,415,700.00
14,830,873.20
1,457,397.96
321,124.32
1,119,028.47
131,774.50
14,065,700.00
92,950.58
1,855,390.24
137,834.63
1,552,505.22
108,834.00
851,466.00
108,834.00
561,135.41
11,215,200.00
3,662,568.00
353,367.18
333,867.63
6,300,000.00

REVISI
JUMLAH

JUMLAH

2,200,000.00

1,940,400.00
1,173,600.00
1,026,900.00

1,312,800.00
1,686,300.00
919,800.00

1,504,119.38
824,175.00

13,153,324.80
12,517,428.00
2,473,746.00
1,526,250.00

Page 126

2,200,000.00
1,940,400.00
1,173,600.00
1,026,900.00
1,312,800.00
1,686,300.00
919,800.00
1,504,119.38
824,175.00
13,153,324.80
12,517,428.00
2,473,746.00
1,526,250.00
-

REVISI
JUMLAH

JUMLAH

7,749,000.00

4,566,240.00
1,218,812.00
44,567,992.20
9,886,416.30
470,960.00
659,344.00
407,969.10
7,947,450.00

29,492,505.00
36,660,600.00
2,771,200.00
2,716,000.00

56,865,420.50
368,694,844.00

49,832,121.00
1,715,736.00
8,710,000.00
Page 127

7,749,000.00
4,566,240.00
1,218,812.00
44,567,992.20
9,886,416.30
470,960.00
659,344.00
407,969.10
7,947,450.00
29,492,505.00
36,660,600.00
2,771,200.00
2,716,000.00
56,865,420.50
368,694,844.00
49,832,121.00
1,715,736.00
8,710,000.00
-

JUMLAH
33,086,181.54
16,139,121.90
14,740,160.86
16,786,007.99
18,633,661.20
5,314,540.00
37,605,348.00
1,821,670.43
775,442.25
2,999,000.68
152,047.50
33,994,268.00
92,950.58
4,638,420.73
344,696.32
3,881,208.18
262,482.00
2,234,298.00
112,675.20
1,479,386.05

31,309,100.00
10,987,704.00
1,508,249.40
Page 128

REVISI
JUMLAH
33,086,181.54
16,139,121.90
14,740,160.86
16,786,007.99
18,633,661.20
5,314,540.00
37,605,348.00
1,821,670.43
775,442.25
2,999,000.68
152,047.50
33,994,268.00
92,950.58
4,638,420.73
344,696.32
3,881,208.18
262,482.00
2,234,298.00
112,675.20
1,479,386.05
31,309,100.00
10,987,704.00
1,508,249.40

REVISI
JUMLAH

JUMLAH
1,425,021.00
16,605,000.00
4,950,000.00

4,851,000.00
7,041,600.00
3,096,998.37

3,282,000.00
6,712,131.00
3,661,242.00

4,512,358.13
6,930,000.00

30,925,972.00
29,803,400.00
9,276,547.50
1,526,250.00

Page 129

1,425,021.00
16,605,000.00
4,950,000.00
4,851,000.00
7,041,600.00
3,096,998.37
3,282,000.00
6,712,131.00
3,661,242.00
4,512,358.13
6,930,000.00
30,925,972.00
29,803,400.00
9,276,547.50
1,526,250.00
-

JUMLAH

4,498,520.00

1,861,008.74
1,723,148.05

14,136,964.66
1,530,000.00
1,500,000.00

331,785.00

2,419,000.00

37,959.51
11,081.16
5,696,591.25
13,058.10
3,750,019.00
980,774.20
Page 130

REVISI
JUMLAH
4,498,520.00
1,861,008.74
1,723,148.05
14,136,964.66
1,530,000.00
1,500,000.00
331,785.00
2,419,000.00
37,959.51
11,081.16
5,696,591.25
13,058.10
3,750,019.00
980,774.20

JUMLAH
3,472,223.30
926,653.00

1,582,917.84
648,847.50
4,158.53

28,486,640.00
12,825,000.00
3,379,740.00
3,631,488.00
45,863.63
218,400.00
3,850,000.00
218,400.00

3,432,825.00

1,804,000.00

5,046,420.00
1,134,795.52
Page 131

REVISI
JUMLAH
3,472,223.30
926,653.00
1,582,917.84
648,847.50
4,158.53
28,486,640.00
12,825,000.00
3,379,740.00
3,631,488.00
45,863.63
218,400.00
3,850,000.00
218,400.00
3,432,825.00
1,804,000.00
5,046,420.00
1,134,795.52

JUMLAH
4,421,235.00
980,752.50
635,442.78
619,312.40
397,490.24
1,548,281.00
1,433,586.70

22,710,896.64
22,079,903.40
1,421,784.00
2,602,849.60
1,637,360.00

26,430,192.00
7,415,400.00
4,807,574.10

669,691.20
1,385,580.00
22,074,624.00

18,544,808.88
819,117.00
91,103.20
43,085,554.20
550,856.18
1,769,995.20
Page 132

REVISI
JUMLAH
4,421,235.00
980,752.50
635,442.78
619,312.40
397,490.24
1,548,281.00
1,433,586.70
22,710,896.64
22,079,903.40
1,421,784.00
2,602,849.60
1,637,360.00
26,430,192.00
7,415,400.00
4,807,574.10
669,691.20
1,385,580.00
22,074,624.00
18,544,808.88
819,117.00
91,103.20
43,085,554.20
550,856.18
1,769,995.20

REVISI
JUMLAH

JUMLAH

42,403,040.00
921,888.00
2,304,720.00
34,841.55
16,299,171.90
3,234,093.73
8,281,627.20
6,314,622.43
2,867,031.67
2,337,400.00
9,899,924.76
2,217,999.67
592,985.25
4,933,853.35
364,914.00
18,848,000.00
895,486.15
403,463.60
573,111.14
1,280,400.00
1,075,536.00
6,117,111.00

Page 133

42,403,040.00
921,888.00
2,304,720.00
34,841.55
16,299,171.90
3,234,093.73
8,281,627.20
6,314,622.43
2,867,031.67
2,337,400.00
9,899,924.76
2,217,999.67
592,985.25
4,933,853.35
364,914.00
18,848,000.00
895,486.15
403,463.60
573,111.14
1,280,400.00
1,075,536.00
6,117,111.00
-

REVISI
JUMLAH

JUMLAH

777,491.20
4,275,047.04
4,425,500.00
19,231,430.88
1,100,112.00
726,237.30
9,010,560.00
2,186,604.00
534,240.00
4,803,638.40
1,050,000.00

17,409,298.26
3,554,444.40
1,804,362.86
3,582,000.00
2,544,460.00

3,722,012.50
15,243,737.12
7,838,091.15
7,838,091.15
3,482,804.70
3,308,664.47

Page 134

777,491.20
4,275,047.04
4,425,500.00
19,231,430.88
1,100,112.00
726,237.30
9,010,560.00
2,186,604.00
534,240.00
4,803,638.40
1,050,000.00
17,409,298.26
3,554,444.40
1,804,362.86
3,582,000.00
2,544,460.00
3,722,012.50
15,243,737.12
7,838,091.15
7,838,091.15
3,482,804.70
3,308,664.47
-

REVISI
JUMLAH

JUMLAH
2,688,000.00
2,369,280.00
1,886,557.50

7,225,140.00
741,040.00
916,300.00
54,978.00
2,330,120.00
535,840.00
9,953,125.00

2,138,340.00
547,300.00
4,000,000.00
652,560.00
250,000.00
325,980.00

6,928,378.14
5,668,673.03
1,050,240.00
3,895,898.10

Page 135

2,688,000.00
2,369,280.00
1,886,557.50
7,225,140.00
741,040.00
916,300.00
54,978.00
2,330,120.00
535,840.00
9,953,125.00
2,138,340.00
547,300.00
4,000,000.00
652,560.00
250,000.00
325,980.00
6,928,378.14
5,668,673.03
1,050,240.00
3,895,898.10
-

REVISI
JUMLAH

JUMLAH

673,585.00
441,595.00
189,255.00
378,510.00
378,510.00
254,375.00

2,158,728.00
5,463,975.00
177,045.00
532,500.00
102,564.00
3,159,337.50
150,183.00
927,960.00

9,930,492.88
4,662,383.88
763,125.00
309,218.25
371,387.50

1,414,155.60
3,312,540.00
356,125.00
Page 136

673,585.00
441,595.00
189,255.00
378,510.00
378,510.00
254,375.00
2,158,728.00
5,463,975.00
177,045.00
532,500.00
102,564.00
3,159,337.50
150,183.00
927,960.00
9,930,492.88
4,662,383.88
763,125.00
309,218.25
371,387.50
1,414,155.60
3,312,540.00
356,125.00
-

JUMLAH

14,699,623.40
3,401,400.75
508,750.00

1,363,450.00
4,110,000.00

1,217,700.00

817,212.00
235,166.80
4,301,392.00
954,168.00
162,481.20
593,409.60
300,237.00

13,248,023.04
17,963,694.00
2,087,601.90
950,868.00
1,236,750.00
Page 137

REVISI
JUMLAH
14,699,623.40
3,401,400.75
508,750.00
1,363,450.00
4,110,000.00
1,217,700.00
817,212.00
235,166.80
4,301,392.00
954,168.00
162,481.20
593,409.60
300,237.00
13,248,023.04
17,963,694.00
2,087,601.90
950,868.00
1,236,750.00

REVISI
JUMLAH

JUMLAH

10,381,560.00
2,060,388.90

969,906.00
17,904,972.80
4,115,172.60

1,501,714.50
393,176,160.00

17,315,144.60
486,552.00
1,216,380.00
16,092,849.31
7,882,334.46
329,552.07
4,732,358.40
2,218,293.00
10,335,948.98
1,740,000.00
1,079,569.26
Page 138

10,381,560.00
2,060,388.90
969,906.00
17,904,972.80
4,115,172.60
1,501,714.50
393,176,160.00
17,315,144.60
486,552.00
1,216,380.00
16,092,849.31
7,882,334.46
329,552.07
4,732,358.40
2,218,293.00
10,335,948.98
1,740,000.00
1,079,569.26
-

REVISI
JUMLAH

JUMLAH
1,254,792.00
364,914.00
1,503,650.54
1,419,110.00
10,396,800.00
205,315.34
1,138,911.53
1,056,330.00
896,280.00
1,490,625.68
11,209,030.00

2,204,800.00
9,010,622.88
6,400,000.00
1,967,360.00
2,378,880.00
1,050,000.00

7,750,176.80
2,901,549.71
1,184,814.80
1,804,362.86
17,811,220.00
2,830,828.02
Page 139

1,254,792.00
364,914.00
1,503,650.54
1,419,110.00
10,396,800.00
205,315.34
1,138,911.53
1,056,330.00
896,280.00
1,490,625.68
11,209,030.00
2,204,800.00
9,010,622.88
6,400,000.00
1,967,360.00
2,378,880.00
1,050,000.00
7,750,176.80
2,901,549.71
1,184,814.80
1,804,362.86
17,811,220.00
2,830,828.02
-

REVISI
JUMLAH

JUMLAH

1,854,320.00
7,142,243.72
3,279,490.00
3,279,490.00
2,914,440.00
922,906.00

4,032,000.00
3,553,920.00
1,647,520.00

5,557,800.00
5,120,586.40
1,241,242.00
1,466,080.00
2,419,740.00
535,840.00
6,110,000.00

1,425,560.00
547,300.00
8,353,720.00
2,000,000.00
108,760.00
250,000.00
108,660.00

Page 140

1,854,320.00
7,142,243.72
3,279,490.00
3,279,490.00
2,914,440.00
922,906.00
4,032,000.00
3,553,920.00
1,647,520.00
5,557,800.00
5,120,586.40
1,241,242.00
1,466,080.00
2,419,740.00
535,840.00
6,110,000.00
1,425,560.00
547,300.00
8,353,720.00
2,000,000.00
108,760.00
250,000.00
108,660.00
-

JUMLAH

2,387,970.95
3,581,956.42
1,575,360.00
3,260,120.00

673,585.00
441,595.00
189,255.00
63,085.00
254,375.00

2,968,251.00
236,060.00
68,376.00
2,060,437.50
150,183.00
927,960.00

4,335,040.00
1,868,370.00
2,050,774.00
Page 141

REVISI
JUMLAH
2,387,970.95
3,581,956.42
1,575,360.00
3,260,120.00
673,585.00
441,595.00
189,255.00
63,085.00
254,375.00
2,968,251.00
236,060.00
68,376.00
2,060,437.50
150,183.00
927,960.00
4,335,040.00
1,868,370.00
2,050,774.00

JUMLAH
254,375.00

494,708.50
244,556.13
274,725.00
152,625.00

7,206,570.00
152,625.00
217,320.00

17,091,875.00

5,148,156.25
1,073,590.44
108,081,413.64
23,975,454.06
1,637,321.88
5,269,600.88
888,053.95

18,865,980.00
20,374,956.90
19,121,280.00
Page 142

REVISI
JUMLAH
254,375.00
494,708.50
244,556.13
274,725.00
152,625.00
7,206,570.00
152,625.00
217,320.00
17,091,875.00
5,148,156.25
1,073,590.44
108,081,413.64
23,975,454.06
1,637,321.88
5,269,600.88
888,053.95
18,865,980.00
20,374,956.90
19,121,280.00

REVISI
JUMLAH

JUMLAH
5,225,444.00

72,375,834.00
8,866,864.96
20,946,917.20
8,357,571.46
76,395,871.37
71,152,360.65
14,970,436.80
5,461,482.18
187,048,075.20
3,482,688.00
2,875,452.00

6,592,675.00
11,081,664.00
18,559,960.32
4,802,909.40
550,000.00
21,172,032.00

9,320,097.60
10,219,440.00
6,799,056.00

Page 143

5,225,444.00
72,375,834.00
8,866,864.96
20,946,917.20
8,357,571.46
76,395,871.37
71,152,360.65
14,970,436.80
5,461,482.18
187,048,075.20
3,482,688.00
2,875,452.00
6,592,675.00
11,081,664.00
18,559,960.32
4,802,909.40
550,000.00
21,172,032.00
9,320,097.60
10,219,440.00
6,799,056.00
-

REVISI
JUMLAH

JUMLAH
45,573,960.00
6,391,470.00

6,914,080.00

10,515,862.50
4,553,312.50
3,357,750.00
9,478,012.50

1,640,000.00

1,316,720.00
417,658.00
9,069,200.00
2,011,800.00
238,070.28
1,648,360.00
176,610.00

Page 144

45,573,960.00
6,391,470.00
6,914,080.00
10,515,862.50
4,553,312.50
3,357,750.00
9,478,012.50
1,640,000.00
1,316,720.00
417,658.00
9,069,200.00
2,011,800.00
238,070.28
1,648,360.00
176,610.00
-

REVISI
JUMLAH

JUMLAH

17,695,503.00
2,709,276.00
10,891,836.00
2,734,200.00
1,073,840.00
494,700.00

13,856,000.00
15,617,830.80

23,126,418.00
17,796,960.00
686,796.30

19,704,168.00
3,348,456.00
3,408,526.80
1,154,650.00
7,014,700.50

7,629,837.60
48,244,571.70
9,820,747.20
1,805,364.00
500,000.00

Page 145

17,695,503.00
2,709,276.00
10,891,836.00
2,734,200.00
1,073,840.00
494,700.00
13,856,000.00
15,617,830.80
23,126,418.00
17,796,960.00
686,796.30
19,704,168.00
3,348,456.00
3,408,526.80
1,154,650.00
7,014,700.50
7,629,837.60
48,244,571.70
9,820,747.20
1,805,364.00
500,000.00
-

REVISI
JUMLAH

JUMLAH

2,289,600.00
9,098,400.00
48,000,000.00
5,460,780.00
1,078,504.80
1,404,000.00
750,000.00
491,250.00
1,600,000.00
5,383,065.60

697,637.76
1,033,360.00
279,368.00
535,264.00

2,086,110.00
6,104,175.00
3,609,640.00
3,609,640.00
5,212,740.00
23,256,840.00

700,000.00
617,000.00
1,103,250.00
Page 146

2,289,600.00
9,098,400.00
48,000,000.00
5,460,780.00
1,078,504.80
1,404,000.00
750,000.00
491,250.00
1,600,000.00
5,383,065.60
697,637.76
1,033,360.00
279,368.00
535,264.00
2,086,110.00
6,104,175.00
3,609,640.00
3,609,640.00
5,212,740.00
23,256,840.00
700,000.00
617,000.00
1,103,250.00
-

REVISI
JUMLAH

JUMLAH

3,668,148.00
5,202,100.80
26,847,879.20
1,680,375.00
10,562,500.00
3,139,687.50

2,000,000.00
108,760.00
500,000.00
1,425,560.00
344,039.06

499,739.20
2,478,566.40
1,794,160.00
262,560.00

673,585.00
441,595.00
378,510.00
189,255.00
254,375.00

Page 147

3,668,148.00
5,202,100.80
26,847,879.20
1,680,375.00
10,562,500.00
3,139,687.50
2,000,000.00
108,760.00
500,000.00
1,425,560.00
344,039.06
499,739.20
2,478,566.40
1,794,160.00
262,560.00
673,585.00
441,595.00
378,510.00
189,255.00
254,375.00
-

REVISI
JUMLAH

JUMLAH
9,401,700.00
10,515,862.50
61,050,000.00
341,880.00
11,950,537.50
200,244.00
1,237,280.00

4,090,350.00

17,094.00
25,030.50
530,400.00
274,725.00
154,660.00

5,960,680.00
1,024,934.40
508,750.00

1,232,702.25
412,087.50
2,543,750.00

Page 148

9,401,700.00
10,515,862.50
61,050,000.00
341,880.00
11,950,537.50
200,244.00
1,237,280.00
4,090,350.00
17,094.00
25,030.50
530,400.00
274,725.00
154,660.00
5,960,680.00
1,024,934.40
508,750.00
1,232,702.25
412,087.50
2,543,750.00
-

JUMLAH

1,189,000.00

1,673,080.00
377,269.70
10,895,996.00
2,417,034.00
185,440.50
1,122,062.20
51,993.98

20,644,753.50
3,612,368.00
2,511,173.30
7,644,411.00
2,050,650.00
1,299,000.00
446,442.50

7,283,060.00
6,454,641.96
3,019,811.34
2,236,189.41
3,003,429.00

25,053,619.50
2,634,664.50
Page 149

REVISI
JUMLAH
1,189,000.00
1,673,080.00
377,269.70
10,895,996.00
2,417,034.00
185,440.50
1,122,062.20
51,993.98
20,644,753.50
3,612,368.00
2,511,173.30
7,644,411.00
2,050,650.00
1,299,000.00
446,442.50
7,283,060.00
6,454,641.96
3,019,811.34
2,236,189.41
3,003,429.00
25,053,619.50
2,634,664.50

JUMLAH
1,109,242.80
4,789,112.50
4,985,632.40

7,991,134.80
4,018,147.20
3,612,430.80
5,187,450.63
406,944.85
2,866,600.00

1,744,960.00
5,379,360.00
13,116,950.00

8,058,600.00

1,207,382.40
7,689,657.60
2,463,840.00
1,500,000.00
625,633.52
4,663,480.00
92,340.00
Page 150

REVISI
JUMLAH
1,109,242.80
4,789,112.50
4,985,632.40
7,991,134.80
4,018,147.20
3,612,430.80
5,187,450.63
406,944.85
2,866,600.00
1,744,960.00
5,379,360.00
13,116,950.00
8,058,600.00
1,207,382.40
7,689,657.60
2,463,840.00
1,500,000.00
625,633.52
4,663,480.00
92,340.00

REVISI
JUMLAH

JUMLAH
1,878,240.00
559,855.80
81,778.80
3,670,272.00

2,916,563.74
5,863,097.08
552,704.00
3,066,300.00

728,747.76
6,108,120.48
6,789,556.76
6,789,556.76
1,603,998.24
3,771,119.10

2,574,880.00
2,269,572.80
1,002,633.60

18,832,161.60
25,350.00
984,106.20
5,986,616.00
6,962,800.00
657,073.80

Page 151

1,878,240.00
559,855.80
81,778.80
3,670,272.00
2,916,563.74
5,863,097.08
552,704.00
3,066,300.00
728,747.76
6,108,120.48
6,789,556.76
6,789,556.76
1,603,998.24
3,771,119.10
2,574,880.00
2,269,572.80
1,002,633.60
18,832,161.60
25,350.00
984,106.20
5,986,616.00
6,962,800.00
657,073.80
-

JUMLAH
978,840.00
434,640.00

1,553,480.00
1,553,480.00
3,374,727.44
1,006,042.40

673,585.00
441,595.00
63,085.00
252,340.00
254,375.00

1,619,046.00
671,550.00
526,500.00
68,376.00
1,648,350.00
50,061.00
309,320.00
900,000.00
236,060.00

9,513,625.00
Page 152

REVISI
JUMLAH
978,840.00
434,640.00
1,553,480.00
1,553,480.00
3,374,727.44
1,006,042.40
673,585.00
441,595.00
63,085.00
252,340.00
254,375.00
1,619,046.00
671,550.00
526,500.00
68,376.00
1,648,350.00
50,061.00
309,320.00
900,000.00
236,060.00
9,513,625.00

REVISI
JUMLAH

JUMLAH
1,271,875.00
1,292,225.00
2,238,500.00
1,900,000.00

8,670,080.00
2,748,460.00
1,236,873.00
2,543,750.00

1,046,400.00
895,440.00
3,509,715.00
1,868,130.00
376,475.00
4,945,050.00
1,526,250.00

23,541,462.00
3,710,619.00
2,543,750.00

Page 153

1,271,875.00
1,292,225.00
2,238,500.00
1,900,000.00
8,670,080.00
2,748,460.00
1,236,873.00
2,543,750.00
1,046,400.00
895,440.00
3,509,715.00
1,868,130.00
376,475.00
4,945,050.00
1,526,250.00
23,541,462.00
3,710,619.00
2,543,750.00
-

JUMLAH
1,640,000.00

3,564,090.75
961,092.77
5,682,825.50
1,260,608.25
545,283.38
422,657.17
938,976.50

17,695,503.00
22,933,233.00
3,944,083.50
1,662,720.00
1,741,028.75

5,525,080.00
38,837,067.36
17,638,319.40
8,607,554.48
1,092,156.00

14,193,992.00
13,837,673.60

21,093,529.60
10,045,368.00
14,041,913.60
Page 154

REVISI
JUMLAH
1,640,000.00
3,564,090.75
961,092.77
5,682,825.50
1,260,608.25
545,283.38
422,657.17
938,976.50
17,695,503.00
22,933,233.00
3,944,083.50
1,662,720.00
1,741,028.75
5,525,080.00
38,837,067.36
17,638,319.40
8,607,554.48
1,092,156.00
14,193,992.00
13,837,673.60
21,093,529.60
10,045,368.00
14,041,913.60

JUMLAH
5,244,420.30
3,117,555.00
3,706,774.40

1,916,340.00
5,907,690.00

1,057,791.00
4,653,023.76
8,756,448.00
11,750,400.00
10,439,884.80
1,721,326.40
1,000,000.00

35,679,910.00
59,962,996.80
6,848,941.44
60,012,640.00
67,434,052.00
40,445,341.44

7,364,503.20
25,707,066.00
Page 155

REVISI
JUMLAH
5,244,420.30
3,117,555.00
3,706,774.40
1,916,340.00
5,907,690.00
1,057,791.00
4,653,023.76
8,756,448.00
11,750,400.00
10,439,884.80
1,721,326.40
1,000,000.00
35,679,910.00
59,962,996.80
6,848,941.44
60,012,640.00
67,434,052.00
40,445,341.44
7,364,503.20
25,707,066.00

JUMLAH
9,379,121.30
12,040,570.50
3,008,083.50
12,117,420.00

7,840,000.00
6,910,400.00
200,000.00
8,714,204.00

96,211.50
12,828,200.00
4,209,107.20
23,139,884.00
4,566,250.00
341,598.00

4,276,680.00
1,673,880.00
6,868,160.00
547,300.00
1,412,580.00
688,078.13
5,200,000.00
25,061,160.00

9,859,981.32
12,051,088.28
Page 156

REVISI
JUMLAH
9,379,121.30
12,040,570.50
3,008,083.50
12,117,420.00
7,840,000.00
6,910,400.00
200,000.00
8,714,204.00
96,211.50
12,828,200.00
4,209,107.20
23,139,884.00
4,566,250.00
341,598.00
4,276,680.00
1,673,880.00
6,868,160.00
547,300.00
1,412,580.00
688,078.13
5,200,000.00
25,061,160.00
9,859,981.32
12,051,088.28

REVISI
JUMLAH

JUMLAH
10,301,979.20
3,063,200.00

6,373,620.00
683,760.00
14,835,150.00

93,745,240.00
17,759,280.00
3,710,619.00
5,087,500.00

5,412,352.00
2,814,240.00
15,774,000.00
712,250.00

34,876,240.00
3,710,619.00
1,017,500.00

Page 157

10,301,979.20
3,063,200.00
6,373,620.00
683,760.00
14,835,150.00
93,745,240.00
17,759,280.00
3,710,619.00
5,087,500.00
5,412,352.00
2,814,240.00
15,774,000.00
712,250.00
34,876,240.00
3,710,619.00
1,017,500.00
-

REVISI
JUMLAH

JUMLAH

1,972,100.00

2,271,153.25
662,996.26
1,712,912.76
379,971.54
52,983.00
353,220.00
36,793.75
345,920.12

3,820,000.00
12,867,184.94
12,175,936.00
7,236,775.00
3,049,714.08
8,829,591.00
554,240.00
788,125.00
697,303.20

7,071,990.00
35,413,158.30
Page 158

1,972,100.00
2,271,153.25
662,996.26
1,712,912.76
379,971.54
52,983.00
353,220.00
36,793.75
345,920.12
3,820,000.00
12,867,184.94
12,175,936.00
7,236,775.00
3,049,714.08
8,829,591.00
554,240.00
788,125.00
697,303.20
7,071,990.00
35,413,158.30
-

JUMLAH

35,492,176.00
6,689,904.70
1,500,777.10
4,360,824.00

346,395.00
3,284,028.00
2,511,342.00
30,046,016.00
2,796,119.04
2,401,672.00
1,775,802.86

805,330.20
1,873,170.00
5,730,560.00
512,120.00
467,400.00
1,051,527.00

2,222,250.00
11,848,800.00
2,411,924.00
12,794,268.00
14,018,400.00
134,044,010.00
Page 159

REVISI
JUMLAH
35,492,176.00
6,689,904.70
1,500,777.10
4,360,824.00
346,395.00
3,284,028.00
2,511,342.00
30,046,016.00
2,796,119.04
2,401,672.00
1,775,802.86
805,330.20
1,873,170.00
5,730,560.00
512,120.00
467,400.00
1,051,527.00
2,222,250.00
11,848,800.00
2,411,924.00
12,794,268.00
14,018,400.00
134,044,010.00

REVISI
JUMLAH

JUMLAH

750,000.00
4,500,000.00

8,115,046.00
7,607,036.00
3,743,870.00
10,727,352.00

4,823,848.00
40,276,536.00
8,491,458.00
2,304,447.00
7,926,690.00
1,066,020.00
5,918,244.00
3,760,408.50
6,710,376.00

2,275,000.00
2,005,250.00
706,080.00

5,145,596.50
274,890.00
1,240,340.80
562,250.00

Page 160

750,000.00
4,500,000.00
8,115,046.00
7,607,036.00
3,743,870.00
10,727,352.00
4,823,848.00
40,276,536.00
8,491,458.00
2,304,447.00
7,926,690.00
1,066,020.00
5,918,244.00
3,760,408.50
6,710,376.00
2,275,000.00
2,005,250.00
706,080.00
5,145,596.50
274,890.00
1,240,340.80
562,250.00
-

JUMLAH
273,650.00
54,330.00
64,380.00
712,780.00
450,000.00
407,750.00

16,264,935.60
888,875.00

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00

1,125,000.00
1,341,065.00
295,075.00
51,282.00
34,188.00
1,648,350.00
125,152.50
125,152.50

9,666,250.00
Page 161

REVISI
JUMLAH
273,650.00
54,330.00
64,380.00
712,780.00
450,000.00
407,750.00
16,264,935.60
888,875.00
673,585.00
441,595.00
252,340.00
189,255.00
254,375.00
1,125,000.00
1,341,065.00
295,075.00
51,282.00
34,188.00
1,648,350.00
125,152.50
125,152.50
9,666,250.00

REVISI
JUMLAH

JUMLAH
6,410,250.00
2,238,500.00
1,900,000.00

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00

1,363,450.00

8,884,393.54
7,882,208.18
763,125.00

576,599.40
179,250.00
356,125.00

Page 162

6,410,250.00
2,238,500.00
1,900,000.00
8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00
1,363,450.00
8,884,393.54
7,882,208.18
763,125.00
576,599.40
179,250.00
356,125.00
-

JUMLAH
1,078,300.00

1,270,520.04
438,074.75
5,577,298.88
1,237,199.52
264,915.00
35,675.22
106,790.18
894,824.00
464,728.16

17,695,503.00
4,063,914.00
5,865,696.00
1,558,800.00
881,730.00
5,265,280.00

2,819,696.00
4,526,073.60
5,076,341.09
8,046,240.90
34,730,560.80

18,831,511.80

4,597,639.20
Page 163

REVISI
JUMLAH
1,078,300.00
1,270,520.04
438,074.75
5,577,298.88
1,237,199.52
264,915.00
35,675.22
106,790.18
894,824.00
464,728.16
17,695,503.00
4,063,914.00
5,865,696.00
1,558,800.00
881,730.00
5,265,280.00
2,819,696.00
4,526,073.60
5,076,341.09
8,046,240.90
34,730,560.80
18,831,511.80
4,597,639.20

JUMLAH
701,449.88
1,448,784.85

750,352.80
4,243,200.00
1,801,932.00
1,100,000.00
6,175,000.00
30,382,545.60
9,796,371.20
10,264,214.40
11,307,200.00
12,000,000.00

9,491,052.00
7,472,300.00
4,093,119.23
7,917,672.00

609,679.02
3,686,760.00
1,751,696.10
2,332,021.13
2,332,021.13
Page 164

REVISI
JUMLAH
701,449.88
1,448,784.85
750,352.80
4,243,200.00
1,801,932.00
1,100,000.00
6,175,000.00
30,382,545.60
9,796,371.20
10,264,214.40
11,307,200.00
12,000,000.00
9,491,052.00
7,472,300.00
4,093,119.23
7,917,672.00
609,679.02
3,686,760.00
1,751,696.10
2,332,021.13
2,332,021.13

JUMLAH
2,851,945.80
229,830.00
151,104.00

1,111,560.00
366,098.50
874,511.96
1,145,950.00
85,399.50

273,650.00
450,000.00
54,330.00
64,380.00

1,662,880.00
1,544,728.00
965,706.62
1,706,123.63
3,727,563.96
1,024,920.00

11,000,000.00
3,000,000.00
Page 165

REVISI
JUMLAH
2,851,945.80
229,830.00
151,104.00
1,111,560.00
366,098.50
874,511.96
1,145,950.00
85,399.50
273,650.00
450,000.00
54,330.00
64,380.00
1,662,880.00
1,544,728.00
965,706.62
1,706,123.63
3,727,563.96
1,024,920.00
11,000,000.00
3,000,000.00

REVISI
JUMLAH

JUMLAH
236,060.00
136,752.00
824,175.00
50,061.00
309,320.00
375,000.00

2,709,400.00
4,804,380.00
508,750.00

1,828,350.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00

1,980,828.08
618,436.50
305,250.00

Page 166

236,060.00
136,752.00
824,175.00
50,061.00
309,320.00
375,000.00
2,709,400.00
4,804,380.00
508,750.00
1,828,350.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00
1,980,828.08
618,436.50
305,250.00
-

REVISI
JUMLAH

JUMLAH
967,600.00

420,384.00
133,562.40
5,402,004.20
1,198,314.30
58,870.00
174,843.90
470,960.00
88,305.00
470,960.00
223,706.00

2,387,500.00
96,419,520.00
6,773,190.00
9,229,516.80
1,253,175.00
346,400.00
636,510.00
1,385,600.00
8,534,749.50
1,602,524.70
9,810,944.00
1,108,464.00
2,298,819.60
30,034,290.00
10,218,200.00
2,606,000.00

Page 167

967,600.00
420,384.00
133,562.40
5,402,004.20
1,198,314.30
58,870.00
174,843.90
470,960.00
88,305.00
470,960.00
223,706.00
2,387,500.00
96,419,520.00
6,773,190.00
9,229,516.80
1,253,175.00
346,400.00
636,510.00
1,385,600.00
8,534,749.50
1,602,524.70
9,810,944.00
1,108,464.00
2,298,819.60
30,034,290.00
10,218,200.00
2,606,000.00
-

JUMLAH

1,331,360.00
4,251,360.00
1,261,710.00

4,463,324.00
19,017,590.00
2,513,658.40
1,804,362.86
60,750.00

1,119,724.00
3,369,828.00
5,825,826.90
5,825,826.90
2,445,000.00
463,083.00

555,780.00
55,578.00
597,427.60
2,240,500.00

820,950.00
257,520.00
217,320.00
712,780.00
800,000.00
Page 168

REVISI
JUMLAH
1,331,360.00
4,251,360.00
1,261,710.00
4,463,324.00
19,017,590.00
2,513,658.40
1,804,362.86
60,750.00
1,119,724.00
3,369,828.00
5,825,826.90
5,825,826.90
2,445,000.00
463,083.00
555,780.00
55,578.00
597,427.60
2,240,500.00
820,950.00
257,520.00
217,320.00
712,780.00
800,000.00

JUMLAH

1,455,020.00
2,833,460.00
2,895,708.60

1,540,000.00
295,075.00
34,188.00
1,236,262.50
25,030.50
154,660.00

4,876,920.00
1,268,520.00
618,436.50
742,775.00
508,750.00

1,147,200.00
508,750.00
Page 169

REVISI
JUMLAH
1,455,020.00
2,833,460.00
2,895,708.60
1,540,000.00
295,075.00
34,188.00
1,236,262.50
25,030.50
154,660.00
4,876,920.00
1,268,520.00
618,436.50
742,775.00
508,750.00
1,147,200.00
508,750.00

JUMLAH

1,512,490.00
1,855,309.50
508,750.00

492,000.00

298,980.00
76,368.60
129,514.00

1,600,344.90
86,600.00

1,481,236.58
884,646.36

2,595,390.00
618,116.67

1,108,464.00
Page 170

REVISI
JUMLAH
1,512,490.00
1,855,309.50
508,750.00
492,000.00
298,980.00
76,368.60
129,514.00
1,600,344.90
86,600.00
1,481,236.58
884,646.36
2,595,390.00
618,116.67
1,108,464.00

JUMLAH
23,093.00
219,425.20

473,242.50
1,458,911.25
961,659.60

521,488.00
2,867,409.60
699,600.00
1,996,507.20
1,653,750.00
450,000.00
140,537.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

588,390.00
1,317,434.58
609,787.05
26,940.24
Page 171

REVISI
JUMLAH
23,093.00
219,425.20
473,242.50
1,458,911.25
961,659.60
521,488.00
2,867,409.60
699,600.00
1,996,507.20
1,653,750.00
450,000.00
140,537.60
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
26,940.24

REVISI
JUMLAH

JUMLAH
1,849,202.40
266,994.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

3,242,050.00
23,157.50
948,179.60

1,717,040.00
64,380.00
250,000.00
54,330.00

980,284.17
326,761.39
351,392.80
495,363.20

1,849,202.40
266,994.00
1,267,840.00
48,695,923.20
4,500.00
588,400.00
3,242,050.00
23,157.50
948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
980,284.17
326,761.39
351,392.80
495,363.20
-

Page 172

REVISI
JUMLAH

JUMLAH

673,585.00

673,585.00

441,595.00

441,595.00

63,085.00

63,085.00

567,765.00

567,765.00

254,375.00

254,375.00
-

670,532.50

670,532.50

236,060.00

236,060.00

68,376.00

68,376.00

686,812.50

686,812.50

75,091.50

75,091.50

463,980.00

463,980.00
2,980,340.00
5,284,818.00
927,654.75
2,543,750.00
932,100.00
412,087.50
2,543,750.00
-

2,980,340.00
5,284,818.00
927,654.75
2,543,750.00

932,100.00
412,087.50
2,543,750.00

Page 173

JUMLAH

492,000.00

298,980.00
76,368.60
129,514.00

1,579,000.50
86,600.00

1,481,236.58
884,646.36

2,595,390.00
618,116.67

1,108,464.00
23,093.00
219,425.20

473,242.50
1,458,911.25
Page 174

REVISI
JUMLAH
492,000.00
298,980.00
76,368.60
129,514.00
1,579,000.50
86,600.00
1,481,236.58
884,646.36
2,595,390.00
618,116.67
1,108,464.00
23,093.00
219,425.20
473,242.50
1,458,911.25

JUMLAH
961,659.60

474,080.00
2,606,736.00
699,600.00
1,996,507.20
1,653,750.00
450,000.00
140,537.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

1,267,840.00
48,695,923.20
4,500.00
Page 175

REVISI
JUMLAH
961,659.60
474,080.00
2,606,736.00
699,600.00
1,996,507.20
1,653,750.00
450,000.00
140,537.60
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00
1,267,840.00
48,695,923.20
4,500.00

REVISI
JUMLAH

JUMLAH
588,400.00

3,242,050.00
23,157.50
948,179.60

1,717,040.00
64,380.00
250,000.00
54,330.00

980,284.17
326,761.39
351,392.80
495,363.20

673,585.00
441,595.00
63,085.00
567,765.00
254,375.00

Page 176

588,400.00
3,242,050.00
23,157.50
948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
980,284.17
326,761.39
351,392.80
495,363.20
673,585.00
441,595.00
63,085.00
567,765.00
254,375.00
-

JUMLAH
670,532.50
236,060.00
68,376.00
686,812.50
75,091.50
463,980.00

2,980,340.00
3,139,587.00
927,654.75
2,543,750.00

860,400.00
412,087.50
2,543,750.00

738,000.00

332,200.00
52,896.00
233,208.00
51,732.00
Page 177

REVISI
JUMLAH
670,532.50
236,060.00
68,376.00
686,812.50
75,091.50
463,980.00
2,980,340.00
3,139,587.00
927,654.75
2,543,750.00
860,400.00
412,087.50
2,543,750.00
648.00
242.00
46.08
6.48
6.48

JUMLAH
117,740.00
70,644.00

1,367,100.00
415,680.00
549,437.04
1,385,580.00

474,080.00
2,606,736.00
1,526,400.00
280,380.00
950,000.00

3,585,600.00
370,000.00

1,283,760.00
669,104.00
752,082.00

433,504.00

737,356.00
371,960.00
484,423.20
Page 178

REVISI
JUMLAH
2.00
0.72
0.18
72.00
0.02
0.18
8.00
38.72
648.00
4.50
2.00
2.00
2.00
2,592.00
462.08
11,827.22
1.28
2,271.38
578.00
980.36

JUMLAH

666,425.00
2,829,000.00

520,587.60
142,472.07
119,388.36
59,164.35

23,993,566.08
5,730,000.00
7,587,124.22
5,985,159.00
1,639,164.80
487,425.00

14,237,568.00
4,641,693.00

1,614,772.50
6,299,581.90
Page 179

REVISI
JUMLAH
666,425.00
2,829,000.00
520,587.60
142,472.07
119,388.36
59,164.35
23,993,566.08
5,730,000.00
7,587,124.22
5,985,159.00
1,639,164.80
487,425.00
14,237,568.00
4,641,693.00
1,614,772.50
6,299,581.90

JUMLAH
1,359,936.00
3,670,272.00
72,000.00

1,293,775.30
694,380.00
2,321,772.00

5,546,580.00
691,098.30

2,228,700.00
7,277,500.00

3,253,672.50
890,450.44
2,964,398.85
417,977.00

85,853,040.00
35,812,500.00
47,419,526.40
60,147,885.00
8,781,240.00
4,734,812.50
Page 180

REVISI
JUMLAH
1,359,936.00
3,670,272.00
72,000.00
1,293,775.30
694,380.00
2,321,772.00
5,546,580.00
691,098.30
2,228,700.00
7,277,500.00
3,253,672.50
890,450.44
2,964,398.85
417,977.00
85,853,040.00
35,812,500.00
47,419,526.40
60,147,885.00
8,781,240.00
4,734,812.50

REVISI
JUMLAH

JUMLAH

87,439,925.00

4,515,600.00
8,690,400.00
2,174,976.00
248,675,754.98
157,486,972.80
435,361.60
7,038,928.00
759,558.00
6,576,900.00
41,771,600.00
7,125,000.00
332,104.00
2,759,867.04
340,400.00
348,000.00

1,577,146.00
6,888,420.00
7,378,371.00
7,532,556.00
14,243,836.50

11,736,519.52
4,305,649.50

Page 181

87,439,925.00
4,515,600.00
8,690,400.00
2,174,976.00
248,675,754.98
157,486,972.80
435,361.60
7,038,928.00
759,558.00
6,576,900.00
41,771,600.00
7,125,000.00
332,104.00
2,759,867.04
340,400.00
348,000.00
1,577,146.00
6,888,420.00
7,378,371.00
7,532,556.00
14,243,836.50
11,736,519.52
4,305,649.50
-

JUMLAH

3,063,916.25
12,577,570.00

4,049,518.00
832,753.85
4,135,264.28
448,074.29

102,646,272.00
40,587,500.00
53,742,129.92
54,124,207.65
3,768,832.00
3,691,456.25

65,935,265.00

4,305,084.00
6,069,816.00
25,997,760.00
31,239,097.73
54,926,969.04
1,646,236.48
4,847,920.00
10,857,400.20
Page 182

REVISI
JUMLAH
3,063,916.25
12,577,570.00
4,049,518.00
832,753.85
4,135,264.28
448,074.29
102,646,272.00
40,587,500.00
53,742,129.92
54,124,207.65
3,768,832.00
3,691,456.25
65,935,265.00
4,305,084.00
6,069,816.00
25,997,760.00
31,239,097.73
54,926,969.04
1,646,236.48
4,847,920.00
10,857,400.20

REVISI
JUMLAH

JUMLAH
183,600.00

1,342,292.70
6,104,821.80
4,987,800.00
10,655,310.00

9,776,312.20
8,222,941.92

1,056,229.00
9,987,600.00

2,212,497.30
605,506.30
2,015,791.22
355,942.74

58,568,755.20
24,352,500.00
32,245,277.95
42,906,478.95
5,971,243.20
2,932,431.25
Page 183

183,600.00
1,342,292.70
6,104,821.80
4,987,800.00
10,655,310.00
9,776,312.20
8,222,941.92
1,056,229.00
9,987,600.00
2,212,497.30
605,506.30
2,015,791.22
355,942.74
58,568,755.20
24,352,500.00
32,245,277.95
42,906,478.95
5,971,243.20
2,932,431.25
-

JUMLAH

55,875,039.00

3,076,332.00
5,372,340.00
29,668,032.00
40,552,279.91
32,823,619.92
1,452,561.60
5,496,408.00
168,000.00

959,177.10
4,420,069.50
19,501,020.00
3,577,524.00
8,110,676.25

4,556,444.36
9,080,375.10

1,380,920.00
6,560,000.00

2,994,148.80
Page 184

REVISI
JUMLAH
55,875,039.00
3,076,332.00
5,372,340.00
29,668,032.00
40,552,279.91
32,823,619.92
1,452,561.60
5,496,408.00
168,000.00
959,177.10
4,420,069.50
19,501,020.00
3,577,524.00
8,110,676.25
4,556,444.36
9,080,375.10
1,380,920.00
6,560,000.00
2,994,148.80

REVISI
JUMLAH

JUMLAH
819,425.16
1,751,406.05
139,521.90

43,473,715.20
17,190,000.00
22,761,372.67
28,088,766.00
4,616,819.20
1,149,450.00

39,622,954.00
10,946,082.00

7,191,772.50
2,738,760.00
16,329,312.00
162,000.00

5,696,035.30
2,579,964.00
5,392,692.00

11,408,943.10

Page 185

819,425.16
1,751,406.05
139,521.90
43,473,715.20
17,190,000.00
22,761,372.67
28,088,766.00
4,616,819.20
1,149,450.00
39,622,954.00
10,946,082.00
7,191,772.50
2,738,760.00
16,329,312.00
162,000.00
5,696,035.30
2,579,964.00
5,392,692.00
11,408,943.10
-

JUMLAH

2,405,000.00
5,082,412.50

1,018,344.00
297,275.52
308,949.76

12,028,860.00
9,563,902.50
12,444,390.00
1,817,907.20

4,897,738.12
631,136.88
4,779,918.00
3,089,750.40
3,166,994.16
6,609,792.39
242,331.32
355,791.15
684,213.75
180,852.50
Page 186

REVISI
JUMLAH
2,405,000.00
5,082,412.50
1,018,344.00
297,275.52
308,949.76
12,028,860.00
9,563,902.50
12,444,390.00
1,817,907.20
4,897,738.12
631,136.88
4,779,918.00
3,089,750.40
3,166,994.16
6,609,792.39
242,331.32
355,791.15
684,213.75
180,852.50

JUMLAH
298,853.36
192,593.50
309,908.44

2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
319,299.75
67,883.87
149,426.68
111,501.50
137,724.89

2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
294,668.06
67,883.87
149,426.68
111,501.50
Page 187

REVISI
JUMLAH
298,853.36
192,593.50
309,908.44
2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
319,299.75
67,883.87
149,426.68
111,501.50
137,724.89
2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
294,668.06
67,883.87
149,426.68
111,501.50

JUMLAH
137,724.89

4,250,000.00
2,747,250.00

2,649,727.50

1,443,988.84
316,147.49
52,643,143.10
11,677,708.65
9,419.20
13,145.67
30,612.40

39,613,500.60
9,438,932.80
34,049,540.48
535,248.00
5,662,465.66
2,644,512.00
662,311.05
10,868,236.95
647,820.33
647,820.33
Page 188

REVISI
JUMLAH
137,724.89
4,250,000.00
2,747,250.00
2,649,727.50
1,443,988.84
316,147.49
52,643,143.10
11,677,708.65
9,419.20
13,145.67
30,612.40
39,613,500.60
9,438,932.80
34,049,540.48
535,248.00
5,662,465.66
2,644,512.00
662,311.05
10,868,236.95
647,820.33
647,820.33

JUMLAH
13,877,414.00
950,000.00

1,474,410.60
1,010,059.05
6,394,836.66
1,185,363.69
3,019,008.00
1,193,750.00
2,370,976.32
55,424.00

2,727,300.00
941,400.00
60,000.00
392,000.00
660,000.00
588,000.00

356,125.00
12,210,000.00
824,175.00
9,666,250.00

21,703,473.90
Page 189

REVISI
JUMLAH
13,877,414.00
950,000.00
1,474,410.60
1,010,059.05
6,394,836.66
1,185,363.69
3,019,008.00
1,193,750.00
2,370,976.32
55,424.00
2,727,300.00
941,400.00
60,000.00
392,000.00
660,000.00
588,000.00
356,125.00
12,210,000.00
824,175.00
9,666,250.00
21,703,473.90

JUMLAH
8,808,645.00

38,512,605.87
58,198.82
59,283,546.56
546,937,475.22
121,325,895.63
2,130,615.63

4,985,452.80
207,269.50
2,092,528.80
1,147,780.80

22,962,243.50
21,261,235.45
174,430,360.00
119,230,380.00
19,341,817.20

129,984.96
764,851.20
8,889,904.80
15,290,184.00
1,485,000.00

1,406,783.13
241,569.93
Page 190

REVISI
JUMLAH
8,808,645.00
38,512,605.87
58,198.82
59,283,546.56
546,937,475.22
121,325,895.63
2,130,615.63
4,985,452.80
207,269.50
2,092,528.80
1,147,780.80
22,962,243.50
21,261,235.45
174,430,360.00
119,230,380.00
19,341,817.20
129,984.96
764,851.20
8,889,904.80
15,290,184.00
1,485,000.00
1,406,783.13
241,569.93

REVISI
JUMLAH

JUMLAH
1,032,393.58
10,101,956.42
890,933.94
1,531,341.64

13,936,247.62
12,428,700.00
60,000.00
275,000.00
75,000.00
1,176,000.00
60,000.00
1,540,000.00

104,166,884.35
92,063,428.58

20,605,478.88
432,325,853.72
4,976,018,086.47
1,045,706,052.98
741,105,283.07

Page 191

1,032,393.58
10,101,956.42
890,933.94
1,531,341.64
13,936,247.62
12,428,700.00
60,000.00
275,000.00
75,000.00
1,176,000.00
60,000.00
1,540,000.00
104,166,884.35
92,063,428.58
20,605,478.88
432,325,853.72
4,976,018,086.47
1,045,706,052.98
741,105,283.07
-

JUMLAH
52,374,838.93
25,879,145.29

3,427,735.45
108,584,906.34
962,959,953.34
202,365,231.49

10,722,000.00
7,876,800.00
2,000,000.00

10,100,020.87
2,277,734.31
7,939,865.38
139,304,192.70
20,818,179.96
20,826,911.96
2,562,171.00

68,615,421.69
120,773,787.30
52,500,000.00
60,000,000.00
35,420,000.00
Page 192

REVISI
JUMLAH
52,374,838.93
25,879,145.29
3,427,735.45
108,584,906.34
962,959,953.34
202,365,231.49
10,722,000.00
7,876,800.00
2,000,000.00
10,100,020.87
2,277,734.31
7,939,865.38
139,304,192.70
20,818,179.96
20,826,911.96
2,562,171.00
68,615,421.69
120,773,787.30
52,500,000.00
60,000,000.00
35,420,000.00

REVISI
JUMLAH

JUMLAH
405,000.00
6,287,500.00
4,998,000.00
1,862,000.00
1,455,000.00
6,270,000.00
120,000.00

42,500,000.00
6,500,000.00
197,000,000.00
30,000,000.00

681,725.00

5,986,970.00
2,035,000.00
3,500,000.00
457,875.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
883,190.00
1,766,380.00
189,255.00
254,375.00

Page 193

405,000.00
6,287,500.00
4,998,000.00
1,862,000.00
1,455,000.00
6,270,000.00
120,000.00
42,500,000.00
6,500,000.00
197,000,000.00
30,000,000.00
681,725.00
5,986,970.00
2,035,000.00
3,500,000.00
457,875.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
883,190.00
1,766,380.00
189,255.00
254,375.00
-

JUMLAH
673,585.00
441,595.00
441,595.00
63,085.00
189,255.00
254,375.00

673,585.00
42,735,000.00
15,262,500.00
1,678,875.00
1,678,875.00
254,375.00

10,450,000.00
3,189,862.50
139,507,500.00
144,210,000.00
107,635,000.00
86,735,000.00
139,507,500.00
74,836,250.00
10,450,000.00
141,597,500.00
85,167,500.00
149,435,000.00
7,263,932.50
24,007,912.50
2,585,467.50
4,456,853.50
5,940,419.38
11,696,162.50
Page 194

REVISI
JUMLAH
673,585.00
441,595.00
441,595.00
63,085.00
189,255.00
254,375.00
673,585.00
42,735,000.00
15,262,500.00
1,678,875.00
1,678,875.00
254,375.00
10,450,000.00
3,189,862.50
139,507,500.00
144,210,000.00
107,635,000.00
86,735,000.00
139,507,500.00
74,836,250.00
10,450,000.00
141,597,500.00
85,167,500.00
149,435,000.00
7,263,932.50
24,007,912.50
2,585,467.50
4,456,853.50
5,940,419.38
11,696,162.50

REVISI
JUMLAH

JUMLAH
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00

966,625.00
356,125.00
19,350,000.00
90,600.00
315,425.00
2,543,750.00
1,650,000.00
1,388,887.50
27,314,787.50
29,629,600.00
27,999,972.00
20,888,868.00
27,222,195.00
17,777,760.00
29,129,600.50
28,703,675.00
16,601,835.25

236,568,750.00
172,975,000.00
90,911,081.25
222,750,000.00
23,656,875.00
14,702,875.00
Page 195

375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
966,625.00
356,125.00
19,350,000.00
90,600.00
315,425.00
2,543,750.00
1,650,000.00
1,388,887.50
27,314,787.50
29,629,600.00
27,999,972.00
20,888,868.00
27,222,195.00
17,777,760.00
29,129,600.50
28,703,675.00
16,601,835.25
236,568,750.00
172,975,000.00
90,911,081.25
222,750,000.00
23,656,875.00
14,702,875.00
-

JUMLAH

125,152,500.00
96,662,500.00
5,631,862.50

40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
700,000.00
10,239,900.00
1,020,000.00
3,600,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00

45,873,940.00
17,419,150.00
21,303,000.00
679,181.25
1,902,725.00
652,560.00
2,969,460.00
1,526,250.00

78,788,920.00
33,766,680.00
Page 196

REVISI
JUMLAH
125,152,500.00
96,662,500.00
5,631,862.50
40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
700,000.00
10,239,900.00
1,020,000.00
3,600,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00
45,873,940.00
17,419,150.00
21,303,000.00
679,181.25
1,902,725.00
652,560.00
2,969,460.00
1,526,250.00
78,788,920.00
33,766,680.00

JUMLAH
43,044,690.00
9,933,390.00
2,804,490.00
1,526,250.00
75,400,000.00

12,627,586.40
2,700,393.70
7,334,017.60
2,479,620.00
25,343,479.98
3,891,368.00
6,438,348.80
78,819,402.48

12,132,170.50
2,877,156.70
6,703,491.20
2,266,440.00
23,164,628.76
1,778,408.00
7,241,094.00
100,525,219.20
9,090,000.00
1,767,904.00
732,048.00
89,041.60

2,882,892.00
Page 197

REVISI
JUMLAH
43,044,690.00
9,933,390.00
2,804,490.00
1,526,250.00
75,400,000.00
12,627,586.40
2,700,393.70
7,334,017.60
2,479,620.00
25,343,479.98
3,891,368.00
6,438,348.80
78,819,402.48
12,132,170.50
2,877,156.70
6,703,491.20
2,266,440.00
23,164,628.76
1,778,408.00
7,241,094.00
100,525,219.20
9,090,000.00
1,767,904.00
732,048.00
89,041.60
2,882,892.00

JUMLAH
683,680.80
1,592,908.80
342,720.00
5,504,466.24
422,592.00
2,163,110.40
17,090,709.12

7,467,252.00
1,653,148.77
4,314,128.00
928,200.00
14,907,929.40
4,578,080.00
3,284,268.00
51,909,592.80

650,933.82
136,600.61
597,340.80
128,520.00
5,466,204.00
633,888.00
503,906.40
4,478,846.40

3,522,399.65
765,982.02
2,754,404.80
592,620.00
9,518,139.54
Page 198

REVISI
JUMLAH
683,680.80
1,592,908.80
342,720.00
5,504,466.24
422,592.00
2,163,110.40
17,090,709.12
7,467,252.00
1,653,148.77
4,314,128.00
928,200.00
14,907,929.40
4,578,080.00
3,284,268.00
51,909,592.80
650,933.82
136,600.61
597,340.80
128,520.00
5,466,204.00
633,888.00
503,906.40
4,478,846.40
3,522,399.65
765,982.02
2,754,404.80
592,620.00
9,518,139.54

JUMLAH
2,922,928.00
1,907,970.80
19,865,698.08
4,500,000.00
875,200.00
362,400.00
44,080.00
510,000.00
6,520,000.00

3,295,031.40
729,072.18
1,991,136.00
428,400.00
6,880,582.80
528,240.00
1,652,376.00
16,422,436.80
2,700,000.00
525,120.00
38,052.00
264,480.00
214,200.00
900,000.00

1,042,648.96
252,543.14
530,969.60
114,240.00
1,834,822.08
140,864.00
486,153.60
Page 199

REVISI
JUMLAH
2,922,928.00
1,907,970.80
19,865,698.08
4,500,000.00
875,200.00
362,400.00
44,080.00
510,000.00
6,520,000.00
3,295,031.40
729,072.18
1,991,136.00
428,400.00
6,880,582.80
528,240.00
1,652,376.00
16,422,436.80
2,700,000.00
525,120.00
38,052.00
264,480.00
214,200.00
900,000.00
1,042,648.96
252,543.14
530,969.60
114,240.00
1,834,822.08
140,864.00
486,153.60

JUMLAH
4,673,166.72
720,000.00
140,032.00
10,147.20
70,528.00
57,120.00
240,000.00

1,300,563.00
298,553.84
663,712.00
142,800.00
2,293,527.60
176,080.00
605,416.00
5,829,609.60
900,000.00
175,040.00
241,600.00
110,200.00
71,400.00
300,000.00

424,459.49
96,718.41
215,706.40
46,410.00
745,396.47
57,226.00
207,116.00
1,979,342.04
146,250.00
Page 200

REVISI
JUMLAH
4,673,166.72
720,000.00
140,032.00
10,147.20
70,528.00
57,120.00
240,000.00
1,300,563.00
298,553.84
663,712.00
142,800.00
2,293,527.60
176,080.00
605,416.00
5,829,609.60
900,000.00
175,040.00
241,600.00
110,200.00
71,400.00
300,000.00
424,459.49
96,718.41
215,706.40
46,410.00
745,396.47
57,226.00
207,116.00
1,979,342.04
146,250.00

JUMLAH
51,554.75
39,260.00
14,326.00

4,086,132.48
942,633.17
1,924,764.80
414,120.00
6,651,230.04
510,632.00
2,013,122.00
19,105,005.12

1,176,884.94
281,081.91
547,562.40
117,810.00
5,406,172.20
145,266.00
660,950.40
6,187,739.58

1,690,813.44
390,055.10
796,454.40
171,360.00
7,863,523.20
211,296.00
619,982.40
Page 201

REVISI
JUMLAH
51,554.75
39,260.00
14,326.00
4,086,132.48
942,633.17
1,924,764.80
414,120.00
6,651,230.04
510,632.00
2,013,122.00
19,105,005.12
1,176,884.94
281,081.91
547,562.40
117,810.00
5,406,172.20
145,266.00
660,950.40
6,187,739.58
1,690,813.44
390,055.10
796,454.40
171,360.00
7,863,523.20
211,296.00
619,982.40

JUMLAH
6,170,855.04

4,523,567.40
1,067,754.25
2,920,332.80
628,320.00
10,091,521.44
774,752.00
2,463,542.40
22,522,199.04

5,188,444.94
1,176,143.94
3,401,524.00
731,850.00
11,754,328.95
902,410.00
3,534,343.50
34,006,056.00

4,182,398.00
1,099,796.00
2,654,848.00
571,200.00
9,174,110.40
704,320.00
3,259,232.00
30,285,532.80

867,900.00
Page 202

REVISI
JUMLAH
6,170,855.04
4,523,567.40
1,067,754.25
2,920,332.80
628,320.00
10,091,521.44
774,752.00
2,463,542.40
22,522,199.04
5,188,444.94
1,176,143.94
3,401,524.00
731,850.00
11,754,328.95
902,410.00
3,534,343.50
34,006,056.00
4,182,398.00
1,099,796.00
2,654,848.00
571,200.00
9,174,110.40
704,320.00
3,259,232.00
30,285,532.80
867,900.00

JUMLAH
670,650.00
197,250.00
512,850.00
315,600.00
197,250.00
157,800.00
315,600.00
710,100.00
276,150.00

951,662.40
324,421.75
682,675.20
146,880.00
1,706,227.20
1,875,000.00
10,800,000.00
146,880.00
1,956,000.00
1,047,110.40

141,826.75
47,945.93
113,779.20
24,480.00
284,371.20
375,000.00
1,800,000.00
24,480.00
326,000.00
209,422.08
Page 203

REVISI
JUMLAH
670,650.00
197,250.00
512,850.00
315,600.00
197,250.00
157,800.00
315,600.00
710,100.00
276,150.00
951,662.40
324,421.75
682,675.20
146,880.00
1,706,227.20
1,875,000.00
10,800,000.00
146,880.00
1,956,000.00
1,047,110.40
141,826.75
47,945.93
113,779.20
24,480.00
284,371.20
375,000.00
1,800,000.00
24,480.00
326,000.00
209,422.08

JUMLAH

1,583,553.61
542,056.32
1,069,524.48
230,112.00
2,673,089.28
2,937,500.00
16,920,000.00
230,112.00
1,675,376.64

3,178,779.52
1,005,420.37
1,456,373.76
313,344.00
3,639,951.36
4,000,000.00
2,261,758.46

6,395,454.00
2,116,413.92
2,048,025.60
440,640.00
5,118,681.60
5,625,000.00
3,141,331.20

4,836,493.76
1,629,636.19
1,274,327.04
Page 204

REVISI
JUMLAH
1,583,553.61
542,056.32
1,069,524.48
230,112.00
2,673,089.28
2,937,500.00
16,920,000.00
230,112.00
1,675,376.64
3,178,779.52
1,005,420.37
1,456,373.76
313,344.00
3,639,951.36
4,000,000.00
2,261,758.46
6,395,454.00
2,116,413.92
2,048,025.60
440,640.00
5,118,681.60
5,625,000.00
3,141,331.20
4,836,493.76
1,629,636.19
1,274,327.04

REVISI
JUMLAH

JUMLAH
274,176.00
3,184,957.44
3,500,000.00
1,968,567.55

2,753,950.08
869,714.62
1,274,327.04
274,176.00
25,479,659.52
3,500,000.00
1,968,567.55

21,543,180.00

29,791,696.00
5,201,440.00
12,586,824.00
224,543,616.00
53,650,470.00
58,410,000.00

7,680,000.00

Page 205

274,176.00
3,184,957.44
3,500,000.00
1,968,567.55
2,753,950.08
869,714.62
1,274,327.04
274,176.00
25,479,659.52
3,500,000.00
1,968,567.55
21,543,180.00
29,791,696.00
5,201,440.00
12,586,824.00
224,543,616.00
53,650,470.00
58,410,000.00
7,680,000.00
-

JUMLAH

138,504,342.90
128,244,151.98
1,052,134,230.45
285,283,400.63
74,514,532.10

1,819,083.00
1,684,328.10
12,924,080.00

5,451,774.09
16,731,120.00
174,475,386.72
24,573,510.00
4,455,000.00

20,500.00

21,998,306.62
331,589,859.52
1,577,878,538.18
Page 206

REVISI
JUMLAH
138,504,342.90
128,244,151.98
1,052,134,230.45
285,283,400.63
74,514,532.10
1,819,083.00
1,684,328.10
12,924,080.00
5,451,774.09
16,731,120.00
174,475,386.72
24,573,510.00
4,455,000.00
20,500.00
21,998,306.62
331,589,859.52
1,577,878,538.18

REVISI
JUMLAH

JUMLAH
116,144,905.56
484,578,082.80

20,500.00

8,389,786.12
126,462,825.03
601,776,477.08
44,295,723.92

73,569,738.92
68,119,804.63
104,686,313.57

172,495,980.00
558,865,079.76
46,171,423.98

10,283,700.00
165,000.00
2,025,000.00

Page 207

116,144,905.56
484,578,082.80
20,500.00
8,389,786.12
126,462,825.03
601,776,477.08
44,295,723.92
73,569,738.92
68,119,804.63
104,686,313.57
172,495,980.00
558,865,079.76
46,171,423.98
10,283,700.00
165,000.00
2,025,000.00
-

REVISI
JUMLAH

JUMLAH

492,000.00

298,980.00
76,368.60
129,514.00
604,786.08

1,579,000.50
866,000.00

1,481,236.58
884,646.36

2,595,390.00
618,116.67

2,424,765.00
23,093.00
219,425.20
Page 208

492,000.00
298,980.00
76,368.60
129,514.00
604,786.08
1,579,000.50
866,000.00
1,481,236.58
884,646.36
2,595,390.00
618,116.67
2,424,765.00
23,093.00
219,425.20
-

REVISI
JUMLAH

JUMLAH

488,433.00
1,505,740.50
1,369,962.00

521,488.00
2,867,409.60
699,600.00
1,996,507.20
15,740.00
35,134.40

4,072,930.60
3,886,661.00
736,632.60
479,914.60

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

Page 209

488,433.00
1,505,740.50
1,369,962.00
521,488.00
2,867,409.60
699,600.00
1,996,507.20
15,740.00
35,134.40
4,072,930.60
3,886,661.00
736,632.60
479,914.60
588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00
-

JUMLAH

1,267,840.00
48,695,923.20
4,500.00
588,400.00

1,171,028.46
10,004.04
206,167.50
948,179.60

1,717,040.00
64,380.00
250,000.00
54,330.00

876,641.89
375,703.67
351,392.80
495,363.20

673,585.00
Page 210

REVISI
JUMLAH
1,267,840.00
48,695,923.20
4,500.00
588,400.00
1,171,028.46
10,004.04
206,167.50
948,179.60
1,717,040.00
64,380.00
250,000.00
54,330.00
876,641.89
375,703.67
351,392.80
495,363.20
673,585.00

REVISI
JUMLAH

JUMLAH
441,595.00
63,085.00
567,765.00
254,375.00

670,532.50
236,060.00
205,128.00
686,812.50
50,061.00
309,320.00

3,278,374.00
5,813,299.80
927,654.75
2,543,750.00

1,025,310.00
412,087.50
2,543,750.00

1,761,606.00
1,526,250.00
108,660.00

Page 211

441,595.00
63,085.00
567,765.00
254,375.00
670,532.50
236,060.00
205,128.00
686,812.50
50,061.00
309,320.00
3,278,374.00
5,813,299.80
927,654.75
2,543,750.00
1,025,310.00
412,087.50
2,543,750.00
1,761,606.00
1,526,250.00
108,660.00
-

REVISI
JUMLAH

JUMLAH

1,025,000.00

208,235.04
45,591.06
47,755.34
1,480,870.80

2,173,685.76
2,272,957.20
280,999.68
10,495,111.68
2,254,281.60
1,030,194.45

237,734.40
41,639.73
78,962,332.72
908,953.60
154,474.88

Page 212

1,025,000.00
208,235.04
45,591.06
47,755.34
1,480,870.80
2,173,685.76
2,272,957.20
280,999.68
10,495,111.68
2,254,281.60
1,030,194.45
237,734.40
41,639.73
78,962,332.72
908,953.60
154,474.88
-

REVISI
JUMLAH

JUMLAH
733,661.00
949,760.00
274,176.00
2,839,720.00
261,677.15
247,237.25
1,944,000.00
3,062,442.00
520,160.00
875,448.00
192,325.00
850,000.00

573,412.80
1,379,328.80
2,627,494.80
563,328.00

351,830.40
846,318.40

7,500,000.00
6,000,000.00
Page 213

733,661.00
949,760.00
274,176.00
2,839,720.00
261,677.15
247,237.25
1,944,000.00
3,062,442.00
520,160.00
875,448.00
192,325.00
850,000.00
573,412.80
1,379,328.80
2,627,494.80
563,328.00
351,830.40
846,318.40
7,500,000.00
6,000,000.00
-

REVISI
JUMLAH

JUMLAH

33,189,800.00

92,132,476.80
163,641,560.32
53,368,066.66
116,907,902.92
79,104,101.31

16,308,000.00
1,487,700.00
226,608,300.00

10,243,200.00
17,535,000.00
38,673,396,769.78
3,867,339,676.98
42,540,736,446.76

Page 214

33,189,800.00
92,132,476.80
163,641,560.32
53,368,066.66
116,907,902.92
79,104,101.31
16,308,000.00
1,487,700.00
226,608,300.00
10,243,200.00
17,535,000.00
38,653,577,609.22
3,865,357,760.92
42,518,935,370.15
21,801,076.61

RANCANGAN ANGGARAN BIAYA


PEKERJAAN : PEMBANGUNAN GDGDFG TYPE - A KABUPATEN 258
LOKASI
: DESA DSFSFO, KEC. 258
PELAKSANA : PT.258258 UTAMA

No
I.
1.1.
1.1.1.
I.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

PEKERJAAN PEMBANGUNAN GEDUNG UTAMA


PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

174.16

0.009

20,500.00

3,570,212.15

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai dasar t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Lantai 2 t = 7 cm

M3
M3
M3
M3
M3
M3
M3
M3

533.20
285.11
445.93
445.93
35.84
59.46
18.23
39.93

0.021
0.004
0.075
0.017
0.005
0.009
0.003
0.006

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

8,051,306.56
1,570,968.26
28,887,523.55
6,408,053.62
2,110,140.52
3,500,274.80
1,073,288.41
2,350,841.58

PEKERJAAN BETON
Pondasi Struos dan Sloof
a. Titik Bor Strouse
b. Beton Strous 30 cm h= 6 m
c. Pile Cape 200 x 100 x 30
d. Pile Cape 300 x 100 x 30
e. Sloof 20/30 cm
f. Sloof 15/20 cm
g. Beton Tangga
h. Beton Balok Tangga 20/30 cm
i. Lantai Kerja t : 7 cm

Ttk
M3
M3
M3
M3
M3
M3
M3
M2

104.00
44.11
27.60
4.80
26.10
1.00
8.24
2.88
227.94

0.064
0.153
0.154
0.034
0.200
0.006
0.063
0.020
0.014

238,750.00
1,339,160.00
2,156,860.00
2,775,620.00
2,962,950.00
2,278,500.00
2,951,540.00
2,736,690.00
24,250.00

24,830,000.00
59,064,455.30
59,529,336.00
13,322,976.00
77,332,995.00
2,273,487.30
24,325,854.80
7,881,667.20
5,527,527.68

M2
M3
M3
Page 215

594.58
68.46
38.68

0.053
0.417
0.273

34,640.00
2,357,330.00
2,730,390.00

20,596,147.28
161,373,759.65
105,621,041.57

II.

III.
1

Plat Beton
a . Rabat Beton 10 cm lt. dasar
b. Lantai 2 t : 12 cm
c. Lantai Atap t : 10 cm

No

10

1
2

1.1.
1.1.2.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

d . Plat Lantai Atap t : 12 cm

M3

5.91

0.036

2,357,330.00

13,922,980.31

Plat Kanopi
- Plat Kanopi Selasar + Entrance depan elev. 4.00
- Plat Kanopi Entrance Belakang ( type L )
- Plat Kanopi Elev. 7.25
- Plat Kanopi Elev. 7.50
- Plat Kanopi Elev. 7.90
- Plat Shading beton t = 10 cm

M3
M3
M3
M3
M3
M3

6.61
1.13
2.41
3.01
1.92
56.54

0.047
0.008
0.017
0.021
0.014
0.399

2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

18,054,703.88
3,095,153.04
6,566,587.95
8,208,234.94
5,242,348.80
154,376,250.60

Kolom
Lanlai 1
a. Kolom 30/30 cm
c. Kolom Praktis 15/15 cm

M3
M3

32.76
9.45

0.259
0.062

3,059,050.00
2,543,690.00

100,214,478.00
24,037,870.50

Lantai 2
a. Kolom 30/30 cm
b. Kolom Praktis 15/15 cm

M3
M3

23.40
5.69

0.185
0.037

3,059,050.00
2,543,690.00

71,581,770.00
14,479,955.33

Balok
Lantai 1
a. Balok Induk 20/40 cm
b. Balok Latai 15/20 cm
c. Balok Ring Lisplank 15/15

M3
M3
M3

39.54
9.41
0.20

0.313
0.056
0.001

3,065,920.00
2,309,300.00
2,309,300.00

121,238,740.48
21,732,535.66
467,633.25

Lantai 2
a. Balok 20/30 cm
b. Balok Latai 15/20 cm

M3
M3

54.10
16.06

0.383
0.096

2,736,690.00
2,309,300.00

148,049,455.62
37,079,852.78

Water Proofing

M2

1,270.34

0.086

26,060.00

33,105,044.11

M2

1,138.10

0.046

15,580.00

17,731,587.05

M2
M'
M2
M'

1,138.10
101.50
105.46
18.40

0.141
0.010
0.049
0.007

48,030.00
36,580.00
179,080.00
145,000.00

54,662,909.23
3,712,870.00
18,885,776.80
2,668,000.00

PEKERJAAN ATAP
Rangka Atap Baja Ringan
Penutup Atap
- Genteng
- Bubungan
- Lisplank 2/30
- Jurai Dalam / Talang
PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
PEKERJAAN ARSITEKTUR

Page 216

No

I.
1
2
3

II.
1

URAIAN PEKERJAAN

PEKERJAAN PASANGAN
Pas. Batu Kosong ( Aanstampeng )
Pas. Batu Kali 1 Pc : 4 Ps
Pas. Trasram 1/2 Bata 1 Pc : 3 Psr
a. Lantai 1
b. Lantai 2
Pas. Dinding 1/2 Bata 1 Pc : 5 Psr
a. Lantai 1
b. Lantai 2
Pekerjaan Acsessoris
- Pasangan Trap Bt Bata 1 Pc : 3 Psr
- Pipa Tangga Railling Besi Stainless
- Tulisan Unit Bangunan bahan tembaga
- Papan Nama dan Petunjuk Arah
- Meja Wastavel ( Beton t = 7 cm )
- Pasangan Batu Alam
- Plesteran Camprot
- Roster Bata 20 x 20
PEKERJAAN KUSEN PINTU, JENDELA & DINDING PARTISI
Lantai 1
- PJ1
- PJ2
- PJ3
- P1
- P2
- P3
- P4
- P5
- J1
- S1
- S2
- BV 1
-R
Lantai 2
- PJ3
- P1
- P2
- P3
- P5

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M3
M3

6.65
80.16

0.002
0.061

118,520.00
296,220.00

788,395.04
23,744,190.07

M2
M2

138.33
275.54

0.015
0.030

42,400.00
42,400.00

5,865,351.00
11,682,922.50

M2
M2

576.45
1,170.48

0.061
0.123

40,800.00
40,800.00

23,519,109.00
47,755,647.75

M2
M'
Ls
Bh
M3
M2
M2
M2

79.80
80.80
1.00
10.00
0.18
428.62
509.38
5.76

0.019
0.030
0.005
0.012
0.001
0.216
0.021
0.0005

93,460.00
145,000.00
2,000,000.00
450,000.00
1,869,630.00
194,540.00
15,740.00
31,370.00

7,458,108.00
11,716,000.00
2,000,000.00
4,500,000.00
336,533.40
83,383,734.80
8,017,562.50
180,691.20

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

1.00
2.00
4.00
4.00
1.00
4.00
1.00
2.00
12.00
10.00
4.00
10.00
10.00

0.016
0.052
0.087
0.039
0.010
0.037
0.021
0.010
0.074
0.036
0.013
0.012
0.095

6,230,928.70
10,057,003.30
8,458,631.15
3,803,518.00
4,042,496.00
3,554,760.00
8,099,241.04
1,847,818.00
2,381,910.00
1,373,042.00
1,247,974.00
451,090.72
3,676,482.20

6,230,928.70
20,114,006.60
33,834,524.60
15,214,072.00
4,042,496.00
14,219,040.00
8,099,241.04
3,695,636.00
28,582,920.00
13,730,420.00
4,991,896.00
4,510,907.16
36,764,822.00

Unit
Unit
Unit
Unit
Unit
Page 217

6.00
2.00
2.00
2.00
3.00

0.131
0.020
0.021
0.018
0.014

8,458,631.15
3,803,518.00
4,042,496.00
3,554,760.00
1,847,818.00

50,751,786.90
7,607,036.00
8,084,992.00
7,109,520.00
5,543,454.00

No

URAIAN PEKERJAAN
- J1
- J2
- J3
-S1
-S2
- BV1

III.
1

3
4
5
6
IV.
1

V.
1

PEKERJAAN PLESTERAN
Plesteran Trasram 1/2 Bata 1 Pc : 3 Ps
b. Lantai 1
c. Lantai 2
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
a. Lantai 1
b. Lantai 2
Plesteran Beton 1 Pc : 3 Psr
Acian Beton
Benangan
Tali Air
PEKERJAAN ATAP PLAFOND
Pada Bangunan Utama
a. Pekerjaan Atap Lantai 1
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum (dalam)
b. Pekerjaan Atap Lantai 2
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum (dalam)
- Plafond Penutup Kalsiboard (Luar)
Pada KM / WC
a. Pekerjaan Atap Lantai 1
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum
b. Pekerjaan Atap Lantai 2
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gipsum
List Gypsum Motif
- Lantai 1
- Lantai 2
PEKERJAAN LANTAI
Lantai Keramik 30 x 30 cm Polos
a. Lantai 1

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Unit
Unit
Unit
Unit
Unit
Unit

2.00
13.00
1.00
10.00
4.00
8.00

0.012
0.058
0.029
0.036
0.013
0.009

2,381,910.00
1,737,306.00
11,348,228.80
1,373,042.00
1,247,974.00
451,090.72

4,763,820.00
22,584,978.00
11,348,228.80
13,730,420.00
4,991,896.00
3,608,725.73

M2
M2

276.67
551.08

0.013
0.025

17,830.00
17,830.00

4,932,981.53
9,825,778.69

M2
M2
M2
M2
M'
M'

1,152.90
2,340.96
2,331.80
3,003.69
15,718.53
1,948.00

0.048
0.098
0.133
0.171
0.199
0.025

16,170.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

18,642,352.58
37,853,373.73
51,322,990.22
66,111,276.23
76,863,594.98
9,525,720.00

M2
M2

389.83
389.83

28,000.00
24,680.00

10,915,240.00
9,621,004.40

M2
M2
M2

665.68
554.58
111.10

0.028
0.025
0.000
0.048
0.035
0.008

28,000.00
24,680.00
27,950.00

18,638,900.00
13,686,960.36
3,105,189.10

M2
M2

24.00
24.00

0.002
0.002

28,000.00
24,680.00

672,000.00
592,320.00

M2
M2

24.00
24.00

0.002
0.002

28,000.00
24,680.00

672,000.00
592,320.00

M'
M'

650.00
950.00

0.025
0.036

14,710.00
14,710.00

9,561,500.00
13,974,500.00

M2
Page 218

570.58

0.131

88,630.00

50,570,239.51

No

URAIAN PEKERJAAN

6
7
8

b. Lantai 2
Lantai Keramik Pada Kamar Mandi 20 x 20 cm
a. Lantai 1
b. Lantai 2
Keramik Dinding Kamar Mandi 20 x 25 cm
a. Lantai 1
b. Lantai 2
Keramik 30 x 30 cm Warna
Pasang Col Plint Keramik
Steepnoise

1
2
3
4
5
6
7

PEKERJAAN SANITAIR
Pasangan Kloset Duduk + Acsesoris
Pasang Urinoir + Acsesoris
Pasang Wastavel + Acsesoris
Pasang Kran Air 1/2"
Pasang Shower Kran
Pasang Floor Drain
Pasang Kaca Cermin Wastavel

VI.

VII.
1

2
3

1.1.
1.1.3.
I.
1

PEKERJAAN PENGECATAN
Cat Dinding Bangunan
a. Lantai 1
- Cat Tembok
b. Lantai 2
- Cat Tembok
Cat Beton
Cat Plafond
a. Lantai 1
b. Lantai 2

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M2

546.47

0.125

88,630.00

48,433,458.84

M2
M2

32.00
32.00

0.008
0.008

91,630.00
91,630.00

2,932,160.00
2,932,160.00

M2
M2
M2
M'
M'

284.45
495.97
63.30
300.00
196.50

0.066
0.115
0.015
0.050
0.017

89,620.00
89,620.00
92,630.00
65,000.00
33,490.00

25,491,960.90
44,449,111.46
5,863,479.00
19,500,000.00
6,580,785.00

Bh
Bh
Bh
Bh
Bh
Bh
Bh

6.00
3.00
4.00
10.00
2.00
9.00
4.00

0.027
0.016
0.007
0.001
0.002
0.001
0.004

1,717,040.00
2,088,430.00
712,780.00
54,380.00
450,000.00
54,330.00
407,750.00

10,302,240.00
6,265,290.00
2,851,120.00
543,800.00
900,000.00
488,970.00
1,631,000.00

M2

3,761.37

0.106

10,940.00

41,149,369.00

M2
M2

2,892.04
5,335.50

0.082
0.151

10,940.00
10,940.00

31,638,965.46
58,370,325.99

M2
M2

413.83
578.58

0.012
0.016

10,940.00
10,940.00

4,527,300.20
6,329,632.38

Unit
Bh
Bh
Bh
Ls
Page 219

1.00
1.00
7.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
441,595.00
189,255.00
254,375.00

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEKERJAAN PANEL
Panel SDP LP 1 60 X 40
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 30A/3P/18 kA NS100N TM40D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Panel SDP LP 2 60 X 40
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
4.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lantai 1
Lampu dinding TL acrilic 18 W
Down light DO 3 Halogen 50 W
Lampu SL 18 w + fitting broco
Down light SL 18 W RD150 E27
Lampu emergency 20 W + stop kontak
Lampu TKI 2 x 20 W
Lampu baret acr susu kotak 25 w
Lampu SPOT 80 w
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

2.00
8.00
10.00
14.00
15.00
33.00
6.00
14.00
30.00
2.00
101.00
30.00
30.00

0.001
0.003
0.002
0.006
0.026
0.023
0.004
0.006
0.001
0.000
0.036
0.002
0.012

215,000.00
136,853.75
59,015.00
170,940.00
670,532.50
269,841.00
267,856.88
167,887.50
17,094.00
32,560.00
137,362.50
25,030.50
154,660.00

430,000.00
1,094,830.00
590,150.00
2,393,160.00
10,057,987.50
8,904,753.00
1,607,141.25
2,350,425.00
512,820.00
65,120.00
13,873,612.50
750,915.00
4,639,800.00

1
2
3
4
5
6
7
8
9

Lantai 2
Lampu baret acr susu kotak 25 w
Lampu SL 18 w + fitting
Lampu emergency 20 W + stop kontak
Lampu TKI 2 x 20 W
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
12.00
9.00
43.00
18.00
2.00
73.00
44.00
44.00

0.001
0.002
0.016
0.030
0.001
0.000
0.026
0.003
0.018

267,856.88
59,015.00
670,532.50
269,841.00
17,094.00
32,560.00
137,362.50
25,030.50
154,660.00

267,856.88
708,180.00
6,034,792.50
11,603,163.00
307,692.00
65,120.00
10,027,462.50
1,101,342.00
6,805,040.00

1
2
3
4
5
6

PEKERJAAN FIRE ALARM PROTECTION ( FAP )


Indikator Lamp
Test Commisioning
Fire Alarm control Panel, system 500 cap 8 zone Notifier
ROR Detector HD-601
Break Glass MUS3A-R000SG-0001
Alarm bell

Bh
Ls
Unit
Bh
Bh
Bh
Page 220

4.00
1.00
1.00
37.00
6.00
4.00

0.002
0.004
0.068
0.019
0.002
0.004

157,500.00
1,550,000.00
26,200,625.00
200,956.25
140,923.75
386,650.00

630,000.00
1,550,000.00
26,200,625.00
7,435,381.25
845,542.50
1,546,600.00

II.
1
2
3
4
5
6
7
8
9
10
11
12
13

III.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

7
8

Instalasi
Portable extinguisher 3.5 NAF PIV

Ttk
Bh

51.00
7.00

0.018
0.012

137,362.50
681,725.00

7,005,487.50
4,772,075.00

1
2
3
4
5
6
7
8

PEKERJAAN SOUND SYSTEM


Power Amplifier VM 2240
Zone Selector SS021
Microphone PM660D
Rack Box
Kolom Speaker 30 W
Volume Control ZV303
GDGDFG Box Uk. 30 x 10 cm
Instalasi Speaker

Unit
Unit
Bh
Unit
Bh
Unit
Unit
Ttk

1.00
1.00
1.00
1.00
11.00
6.00
1.00
11.00

0.025
0.017
0.003
0.017
0.018
0.002
0.002
0.005

9,513,625.00
6,410,250.00
1,271,875.00
6,715,500.00
646,112.50
159,645.75
763,125.00
178,062.50

9,513,625.00
6,410,250.00
1,271,875.00
6,715,500.00
7,107,237.50
957,874.50
763,125.00
1,958,687.50

Unit

1.00

0.049

18,989,195.50

18,989,195.50

Ttk
Bh
Rol
Bh

12.00
1.00
2.00
18.00

0.008
0.002
0.005
0.0002

244,200.00
763,125.00
890,312.50
3,561.25

2,930,400.00
763,125.00
1,780,625.00
64,102.50

Unit
Ls
Ls
Unit
M'
Ttk

1.00
1.00
1.00
1.00
60.00
1.00

0.023
0.009
0.007
0.000
0.015
0.004

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
96,662.50
1,510,000.00

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00

M'
M'
Bh
Bh
Ls

128.21
52.31
4.00
8.00
1.00

0.090
0.014
0.007
0.006
0.007

270,940.00
105,710.00
661,375.00
309,218.25
2,543,750.00

34,735,862.70
5,529,161.55
2,645,500.00
2,473,746.00
2,543,750.00

M'
Page 221

10.00

0.003

105,710.00

1,057,100.00

IV.

V.

2
3
4
5

INSTALASI PABX
PABX , TDN 1212 Lengkap terpasang
- Ex. Nasional Panasonic
Instalasi titik telephone + program
GDGDFG Box 20 pairs
Kabel 4 x 0,6 mm2 ex Supreme (@500 m)
Roset model tanam tembok

1
2
3
4
5
6

PEKERJAAN PENANGKAL PETIR


Penangkal petir sistem emisi Viking
Instalasi
Test Commisioning DEPNAKER
Bak Kontrol
BC 70 mm2 + Klem / NYA 70 mm2 + Klem
grounding

VI.

1.1.
1.1.4.
I.

PEMBANGUNAN UNIT
BANGUNAN KANTOR UTAMA
PEKERJAAN PLAMBING

1
2
3
4
5

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET LT 1 & 2


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Wash Basin
Clean Out
Fitting & supporting

PEKERJAAN INSTALASI AIR BERSIH TOILET LT 1 & 2


Pipa PVC AW kelas medium A dia 2"

II.

No
2
3
4
5
6
7
8
9
10
III.
1
2
3

URAIAN PEKERJAAN

SATUAN

VOLUME

1.2.1.
I.

HARGA
SATUAN

JUMLAH

Pipa PVC AW kelas medium A dia 1 1/4"


Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Gate Valve dia. 1 1/4"
Gate Valve dia. 1 "
Hand Shower
Faucet dia 1/2" /Spray Shower
Roof Tank 1100 Lt
Fitting & supporting

M'
M'
M'
Bh
Bh
Bh
Bh
Bh
Ls

73.10
7.34
126.94
8.00
4.00
2.00
10.00
2.00
1.00

0.005
0.001
0.012
0.004
0.001
0.002
0.004
0.009
0.004

27,472.50
31,980.00
35,850.00
188,237.50
135,836.25
330,687.50
137,362.50
1,800,000.00
1,526,250.00

2,008,239.75
234,637.26
4,550,799.00
1,505,900.00
543,345.00
661,375.00
1,373,625.00
3,600,000.00
1,526,250.00

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

233.29
17.60
1.00

0.107
0.014
0.007
8.084

177,940.00
309,218.25
2,543,750.00

41,512,441.12
5,442,241.20
2,543,750.00

TOTAL

1.2.

BOBOT FISIK
SELURUH
PEKERJAAN

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

431.00

0.023

20,500.00

8,835,500.00

1
2
3
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 7 cm

M3
M3
M3
M3
M3
M3
M3

989.63
620.79
1,743.23
1,743.23
49.75
25.04
221.55

0.039
0.009
0.292
0.065
0.008
0.004
0.034

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

14,943,337.50
3,420,525.35
112,926,115.50
25,050,143.25
2,928,782.50
1,474,104.80
13,042,648.50

PEKERJAAN BETON
Pondasi dan Sloof
a. Pondasi Foot Plate ( 150 x 150 x 30 )
b. Sloof 20/30 cm Mutu Beton K 225
c. Sloof 15/20 cm Mutu Beton K 175
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M2
M2

27.00
38.88
0.38
202.50
250.40

0.153
0.298
0.002
0.018
0.016

2,184,630.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

58,985,010.00
115,199,496.00
854,437.50
7,014,600.00
6,072,200.00

II.

III.
1

Plat

Page 222

No

IV.
1

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

a. Plat Lantai / Rabatan Beton t = 10 cm


b. Plat Dapur t : 10 cm

M2
M3

2,215.50
2.16

0.198
0.015

34,640.00
2,730,390.00

76,744,920.00
5,897,642.40

Kolom
a. Kolom 30/30 cm Mutu Beton K 225
b. Kolom 20/20 cm Mutu Beton K 225
c. Kolom Praktis 15/15 cm Mutu Beton K 175

M3
M3
M3

37.80
8.40
19.13

0.299
0.067
0.126

3,059,050.00
3,089,750.00
2,543,690.00

115,632,090.00
25,953,900.00
48,648,071.25

Balok
a. Balok 20/40 cm Mutu Beton K 225
b. Balok 15/30 cm Mutu Beton K 225
c. Balok 15/20 cm Mutu Beton K 175

M3
M3
M3

47.44
6.30
3.84

0.376
0.045
0.023

3,065,920.00
2,790,380.00
2,309,300.00

145,447,244.80
17,579,394.00
8,867,712.00

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm

M2
M'
M'

2,314.80
169.68
339.36

0.512
0.011
0.028

85,490.00
25,608.00
32,010.00

197,892,149.41
4,345,165.44
10,862,913.60

Gording :
- CNP 150 x 65 x 20 x 3.2

Kg

12,095.33

0.252

8,055.85

97,438,123.90

Rafter :
- WF 200 x 100 x 5.5 x 8

Kg

8,097.69

0.221

10,563.30

85,538,357.60

Regel :
- WF 150 x 75 x 5 x 7

Kg

4,848.48

0.132

10,563.30

51,215,948.78

Vute :
- WF 200 x 100 x 5.5 x 8

Kg

1,717.93

0.047

10,563.30

18,147,056.45

Lisplank :
- L 30 x 30 x 3
- Seng

Kg
M2

2,651.74
443.52

0.070
0.033

10,163.18
29,000.00

26,950,057.02
12,862,080.00

Kolom :
- WF 200 x 100 x 5.5 x 8

Kg

837.02

0.023

10,563.30

8,841,672.24

Kg
Pcs
Kg
Page 223

550.42
242.40
228.16

0.013
0.006
0.006

9,336.25
9,122.85
9,976.45

5,138,855.92
2,211,378.84
2,276,216.86

Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

- Span Baut / Jarum Keras Dia. 14 mm


- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

Bh
M2
Kg
Kg
Kg
Bh
Bh
Bh
Kg

67.00
3,011.27
2,154.96
21.63
265.09
1,265.00
870.00
69.00
758.24

0.002
0.296
0.056
0.001
0.007
0.010
0.007
0.001
0.018

10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

679,145.50
114,428,412.00
21,498,850.69
215,750.71
2,644,647.15
4,049,265.00
2,784,870.00
220,869.00
7,079,127.54

Atap Polycarbonat

M2

190.08

476,980.00

90,664,358.40

10

Talang Seng 0.4 cm

M'

70.40

0.234
0.000
0.006

32,010.00

2,253,504.00

M2
M2
M2

136.50
2,636.50
94.40

0.015
0.289
0.023

42,400.00
42,400.00
93,460.00

5,787,600.00
111,787,600.00
8,822,624.00

M2
M2
M2
M2
M2
Unit
Unit
Bh

354.00
354.00
708.00
708.00
661.00
4.00
228.00
4.00

0.078
0.039
0.033
0.318
0.273
0.021
0.103
0.003

84,960.00
42,400.00
17,830.00
173,540.00
160,000.00
2,000,000.00
175,000.00
250,000.00

30,075,840.00
15,009,600.00
12,623,640.00
122,866,320.00
105,760,000.00
8,000,000.00
39,900,000.00
1,000,000.00

Unit
Unit
Unit
Unit
Unit
Unit
Unit
M2
M2
Page 224

2.00
2.00
4.00
44.00
14.00
6.00
12.00
48.50
41.60

0.032
0.050
0.038
0.324
0.043
0.018
0.029
0.000
0.029

6,219,318.38
9,761,902.50
3,720,876.47
2,851,923.50
1,183,443.30
1,165,404.50
918,794.50
271,544.00

12,438,636.75
19,523,805.00
14,883,505.88
125,484,634.00
16,568,206.20
6,992,427.00
11,025,534.00
11,296,230.40

1.2.
1.2.2.
I.
1
2
3
4

II.
1
2
3
4
5
6
7
8
9

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pasangan Roolag Pot Taman 1 Pc : 3 Ps
Pekerjaan Aksesories :
- Pasangan Bata Penebalan Kolom 1 Pc : 5 Ps
- Pasangan 1/2 Bata Pada Pot Taman 1 Pc : 3 Ps
- Plesteran 1/2 Bata Pada Pot Taman 1 Pc : 3 Ps
- Pasangan Batu Palimanan Pada Pot Taman
- Pasangan Batu Lempeng
- Pasang Meja Information & Security
- Pasang Kursi Ruang Tunggu (1 unit @ 4 Tempat Duduk)
- Pasang Petunjuk Tanda Ruang
PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI
P1
P2
P3
RD (Rolling Door)
M1 (Partisi)
M2 (Partisi)
M3 (Partisi)
M4 (Partisi)
R1 (Rooster)

No
10
III.
1
2
3
4
5
6
IV.
1

2
V.
1

2
3
4

VI.
1
2
3
4
VII.
1

2
3
1.2.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

R2 (Rooster)

M2

47.52

0.062

507,267.60

24,105,356.35

PEKERJAAN PLESTERAN
Plesteran Transram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

273.00
6,097.40
1,377.20
43.20
10,650.00
6,500.00

0.013
0.255
0.078
0.002
0.135
0.082

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

4,867,590.00
98,594,958.00
30,312,172.00
950,832.00
52,078,500.00
31,785,000.00

PEKERJAAN PLAFOND
Pada Bangunan Retail & Warung
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
List Gypsum

M2
M2
M'

624.00
624.00
513.37

0.045
0.040
0.020

28,000.00
24,680.00
14,710.00

17,472,000.00
15,400,320.00
7,551,672.70

M2
M2

140.70
1,596.00

0.034
0.382

92,630.00
92,630.00

13,033,041.00
147,837,480.00

M2

824.74

0.191

89,620.00

73,912,840.32

M'

430.40

0.072

65,000.00

27,976,000.00

M'

498.18

0.043

33,490.00

16,684,048.20

PEKERJAAN SANITAR
Pasang Kitchen Sink & Pelengkapan
Pasang Kran Air Dia. 1/2"
Pasang Tempat Cuci Piring
Pasang Foor Drian

Unit
Bh
Unit
Bh

16.00
16.00
16.00
16.00

0.083
0.002
0.010
0.002

2,000,000.00
54,380.00
250,000.00
54,330.00

32,000,000.00
870,080.00
4,000,000.00
869,280.00

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam
Cat Beton
Cat Plafond

M2
M2
M2
M2

3,503.72
2,866.68
1,420.40
624.00

0.099
0.081
0.040
0.018

10,940.00
10,940.00
10,940.00
10,940.00

38,330,696.80
31,361,479.20
15,539,176.00
6,826,560.00

PEKERJAAN LANTAI
Pasang Keramik Lantai :
- (K1) Keramik Lantai 30 x 30 cm Warna Gelap
- (K2) Keramik Lantai 30 x 30 cm Warna Terang
Pasang Keramik Dinding :
- Keramik Dinding 20 x 25 cm
Pasang Collplint
- Collplint 10 x 30 cm
Pasang Step Noise
- Step Noise

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL

Page 225

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1.2.3.

PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN PANEL
Panel SDP RUANG TUNGGU
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 50A/3P/18 kA NS100N TM50D
- MCB 16A/1P/6kA
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu
- KWH Meter

Unit
Bh
Bh
Bh
Bh
Ls
Bh

1.00
1.00
1.00
17.00
3.00
1.00
44.00

0.002
0.001
0.000
0.003
0.000
0.001
0.040

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00
355,000.00

673,585.00
441,595.00
63,085.00
1,072,445.00
189,255.00
254,375.00
15,620,000.00

1
2
3
4
5
6
7

PEK. INSTALASI LAMPU DAN STOP KONTAK


Kedatangan Bus
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

15.00
24.00
12.00
6.00
57.00
14.00
14.00

0.015
0.028
0.005
0.000
0.020
0.001
0.006

391,991.88
455,331.25
167,887.50
17,094.00
137,362.50
25,030.50
154,660.00

5,879,878.13
10,927,950.00
2,014,650.00
102,564.00
7,829,662.50
350,427.00
2,165,240.00

1
2
3
4
5
6
7
8

Keberangkatan Bus
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Lampu SL 18 W + Fitting
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

11.00
22.00
11.00
1.00
16.00
45.00
12.00
12.00

0.011
0.026
0.005
0.000
0.001
0.016
0.001
0.005

391,991.88
455,331.25
167,887.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

4,311,910.63
10,017,287.50
1,846,762.50
59,015.00
273,504.00
6,181,312.50
300,366.00
1,855,920.00

1
2
3
4
5
6
7

Kedatangan Angkot
Lampu TL BAMBU 2X40 W Phillips
Lampu gantung 20 W
Lampu Sorot 80 w
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

13.00
29.00
10.00
12.00
43.00
12.00
12.00

0.013
0.034
0.004
0.001
0.015
0.001
0.005

391,991.88
455,331.25
167,887.50
17,094.00
137,362.50
25,030.50
154,660.00

5,095,894.38
13,204,606.25
1,678,875.00
205,128.00
5,906,587.50
300,366.00
1,855,920.00

II.
A.

B.

C.

D.

Keberangkatan Angkot

Page 226

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2
3
4
5
6
7
8
9

Lampu TL BAMBU 2X40 W Phillips


Lampu gantung 20 W
Lampu Sorot 80 w
Lampu SL 18 W + fitting Broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
Saklar Engkel

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk
Bh

15.00
25.00
12.00
1.00
16.00
54.00
15.00
15.00
3.00

0.015
0.029
0.005
0.0002
0.001
0.019
0.001
0.006
0.0003

391,991.88
455,331.25
167,887.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00
32,560.00

5,879,878.13
11,383,281.25
2,014,650.00
59,015.00
273,504.00
7,417,575.00
375,457.50
2,319,900.00
97,680.00

PEKERJAAN FIRE ALARM PROTECTION ( FAP )


Portable extinguisher 3.5 kg

Bh

8.00

0.014

681,725.00

5,453,800.00

III.

1.2.
1.2.4.
I.

PEMBANGUNAN UNIT
BANGUNAN RUANG TUNGGU DAN RETAIL
PEKERJAAN PLAMBING

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

288.00
192.00
32.00
1.00

0.202
0.088
0.026
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

78,030,720.00
34,164,480.00
9,894,984.00
2,543,750.00

1
2
3
4
5

PEKERJAAN INSTALASI AIR BERSIH


Stop Kran 2"
Pipa PVC AW Dia. 1 "
Pipa PVC AW Dia. 3/4 "
Fitting & Supporting
Kran unt. Kicthen Zink

Bh
M'
M'
Ls
Bh

4.00
592.00
1,280.00
1.00
32.00

0.005
0.049
0.119
0.007
0.005

464,285.25
31,980.00
35,850.00
2,543,750.00
64,380.00

1,857,141.00
18,932,160.00
45,888,000.00
2,543,750.00
2,060,160.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC Dia. 3 "
accesoris pipa 3"
floor drain 3"

M'
Ls
Bh

1,545.28
1.00
62.00

0.711
0.004
0.009
9.230

177,940.00
1,526,250.00
54,330.00

274,967,123.20
1,526,250.00
3,368,460.00

II.

III.

TOTAL

1.3.
1.3.1.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
PEKERJAAN STRUKTUR

I.

PEKERJAAN PERSIAPAN

Page 227

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Uitzet dan Bowplank

M2

88.00

0.005

20,500.00

1,804,000.00

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan tanah
Urugan Pasir di bawah Pondasi t = 10 cm
Urugan Pasir di bawah Sloof t = 10 cm
Urugan pasir di bawah Lantai t = 7 cm
Urugan Pasir Bawah Rigit Pavement

M3
M3
M3
M3
M3
M3
M3
M3

76.04
60.83
31.50
15.75
3.20
3.01
2.31
27.50

0.003
0.001
0.005
0.001
0.0005
0.0005
0.0004
0.004

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

1,148,204.00
335,184.32
2,040,570.00
226,327.50
188,384.00
177,198.70
135,989.70
1,618,925.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Foot Plate 150 x 150 x 30
- Sloof 20/40 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M3
M2
M2

5.40
4.32
32.00
30.10

0.031
0.034
0.003
0.002

2,184,630.00
3,055,050.00
34,640.00
24,250.00

11,797,002.00
13,197,816.00
1,108,480.00
729,925.00

Kolom :
- Kolom 40 x 40 cm

M3

2.56

2,997,650.00

7,673,984.00

Rigit Pavement

M3

45.05

0.020
0.000
0.313

2,684,150.00

120,907,536.75

M2
M'
M'

234.50
25.00
50.00

0.052
0.002
0.008

85,490.00
25,608.00
65,000.00

20,047,405.00
640,200.00
3,250,000.00

Kg

1.53

0.00003

8,055.85

12,341.56

Kg
Kg
Kg

635.00
508.95
645.91

0.017
0.013
0.017

10,163.18
10,163.18
10,163.18

6,453,616.13
5,172,547.92
6,564,470.96

Kg

588.00

0.016

10,563.30

6,211,220.40

M2

83.30

0.006

29,000.00

2,415,700.00

Kg

1,404.00

0.038

10,563.30

14,830,873.20

II.

III.
1

3
IV.
1

2
3

4
5
7
8

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 150 cm
Gording :
- CNP 150 x 50 x 20 x 3.2
Rangka Kuda Kuda :
- 2L ( 75 x 75 x 7 )
- 2L ( 50 x 50 x 5 )
- L ( 50 x 50 x 5 )
Regel :
- WF 150 x 75 x 5 x 7
Penutup Lisplank :
- Seng
Kolom :
- WF 250 x 125 x 6 x 9
Aksesiries :

Page 228

No

URAIAN PEKERJAAN
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Plat 6 mm
- Mur Baut Dia. 16 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

1.3.
1.3.2.
I.
1
2

3
4

II.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg

156.10
35.20
112.17
13.00
370.15
9.32
185.98
13.82
155.62
34.00
266.00
34.00
60.10

0.004
0.001
0.003
0.0003
0.036
0.0002
0.005
0.0004
0.004
0.0003
0.002
0.0003
0.001

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

1,457,397.96
321,124.32
1,119,028.47
131,774.50
14,065,700.00
92,950.58
1,855,390.24
137,834.63
1,552,505.22
108,834.00
851,466.00
108,834.00
561,135.41

M2
M2
M3
M3
M'

120.00
81.90
6.00
4.29
140.00

0.029
0.009
0.001
0.001
0.016

93,460.00
44,720.00
58,870.00
77,870.00
45,000.00

11,215,200.00
3,662,568.00
353,367.18
333,867.63
6,300,000.00

Bh

4.00

0.006

550,000.00

2,200,000.00

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pas. Penebalan 1 Bata Pada Kolom
Pasang Conblock :
- Urugan Pasir Bawah Conblock t : 7 cm
- Abu Batu t : 5 cm
Pasang Kanstin
Pekerjaan Aksesories :
- Pasang Papan Nama + Acc

1
2
3

PEKERJAAN PLESTERAN
Plesteran Bata Penebalan Kolom
Tali Air
Benangan

M2
M'
M'

120.00
240.00
210.00

0.005
0.003
0.003

16,170.00
4,890.00
4,890.00

1,940,400.00
1,173,600.00
1,026,900.00

1
2
3

PEKERJAAAN PENGECATAN
Cat Dinding
Cat Besi
Cat Kanstin

M2
M2
M2

120.00
77.00
42.00

0.003
0.004
0.002

10,940.00
21,900.00
21,900.00

1,312,800.00
1,686,300.00
919,800.00

III.

1.3.
1.3.3.

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK

Page 229

No
1
2
1.3.
1.3.4.
I.
1
1
2
3

URAIAN PEKERJAAN

SATUAN

Lampu TKI 2X40W


Instalasi lampu

VOLUME

1.4.1.
I.

HARGA
SATUAN

JUMLAH

Bh
Ttk

6.00
6.00

0.004
0.002

250,686.56
137,362.50

1,504,119.38
824,175.00

M'
M'
M'
Ls

73.92
46.20
8.00
1.00

0.034
0.032
0.006
0.004
0.815

177,940.00
270,940.00
309,218.25
1,526,250.00

13,153,324.80
12,517,428.00
2,473,746.00
1,526,250.00

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN BUS
PEKERJAAN PLAMBING
PEKERJAAN INSTALASI TALANG TEGAK
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 4"
Roof drain almunium dia. 3"
Fitting & supporting
TOTAL

1.4.

BOBOT FISIK
SELURUH
PEKERJAAN

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M2

378.00

0.020

20,500.00

7,749,000.00

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan tanah
Urugan Pasir di bawah Pondasi t = 10 cm
Urugan Pasir di bawah Sloof t = 10 cm
Urugan pasir di bawah Lantai t = 7 cm
Urugan Pasir Bawah Rigit Pavement

M3
M3
M3
M3
M3
M3
M3
M3

302.40
221.20
687.99
687.99
8.00
11.20
6.93
135.00

0.012
0.003
0.115
0.026
0.001
0.002
0.001
0.021

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

4,566,240.00
1,218,812.00
44,567,992.20
9,886,416.30
470,960.00
659,344.00
407,969.10
7,947,450.00

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Foot Plate 150 x 150 x 30 cm
- Sloof 20/40 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M3
M2
M2

13.50
12.00
80.00
112.00

0.076
0.095
0.007
0.007

2,184,630.00
3,055,050.00
34,640.00
24,250.00

29,492,505.00
36,660,600.00
2,771,200.00
2,716,000.00

Kolom :
- Kolom 40/40 cm

M3

18.97

0.147

2,997,650.00

56,865,420.50

II.

III.
1

Page 230

No
3
IV.
1

2
3

4
5
7
8

1.4.
1.4.2.
I.
1
2

URAIAN PEKERJAAN
Rigit Pavement
PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 150 cm
Gording :
- CNP 150 x 50 x 20 x 3.2
Rangka Kuda Kuda :
- 2L ( 75 x 75 x 7 )
- 2L ( 50 x 50 x 5 )
- L ( 50 x 50 x 5 )
Regel :
- WF 150 x 75 x 5 x 7
Penutup Lisplank :
- Seng
Kolom :
- WF 250 x 125 x 6 x 9
Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Plat 6 mm
- Mur Baut Dia. 16 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 10 mm
- Trekstang Dia. 12 mm

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M3

137.36

0.953

2,684,150.00

368,694,844.00

M2
M'
M'

582.90
67.00
134.00

0.129
0.004
0.023

85,490.00
25,608.00
65,000.00

49,832,121.00
1,715,736.00
8,710,000.00

Kg

4,107.10

0.086

8,055.85

33,086,181.54

Kg
Kg
Kg

1,588.00
1,450.35
1,651.65

0.042
0.038
0.043

10,163.18
10,163.18
10,163.18

16,139,121.90
14,740,160.86
16,786,007.99

Kg

1,764.00

0.048

10,563.30

18,633,661.20

M2

183.26

0.014

29,000.00

5,314,540.00

Kg

3,560.00

0.097

10,563.30

37,605,348.00

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Kg

195.12
85.00
300.61
15.00
894.59
9.32
464.94
34.55
389.04
82.00
698.00
35.20
158.46

0.005
0.002
0.008
0.0004
0.088
0.0002
0.012
0.001
0.010
0.001
0.006
0.000
0.004

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
3,201.00
9,336.25

1,821,670.43
775,442.25
2,999,000.68
152,047.50
33,994,268.00
92,950.58
4,638,420.73
344,696.32
3,881,208.18
262,482.00
2,234,298.00
112,675.20
1,479,386.05

M2
M2
M3
Page 231

335.00
245.70
25.62

0.081
0.028
0.004

93,460.00
44,720.00
58,870.00

31,309,100.00
10,987,704.00
1,508,249.40

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pas. Penebalan 1 Bata Pada Kolom
Pasang Conblock
- Urugan Pasir Bawah Conblock t : 7 cm

No

3
4

II.

URAIAN PEKERJAAN

SATUAN

- Abu batu t = 5 cm
Pasang Kanstin
Pekerjaan Aksesories
- Pasang Papan Nama + Acc

VOLUME

HARGA
SATUAN

JUMLAH

M3
M'

18.30
369.00

0.004
0.043

77,870.00
45,000.00

1,425,021.00
16,605,000.00

Bh

9.00

0.013

550,000.00

4,950,000.00

1
2
3

PEKERJAAN PLESTERAN
Plesteran Bata Penebalan Kolom
Tali Air
Benangan

M2
M'
M'

300.00
1,440.00
633.33

0.013
0.018
0.008

16,170.00
4,890.00
4,890.00

4,851,000.00
7,041,600.00
3,096,998.37

1
2
3

PEKERJAAAN PENGECATAN
Cat Dinding
Cat Besi
Cat Kanstin

M2
M2
M2

300.00
306.49
167.18

0.008
0.017
0.009

10,940.00
21,900.00
21,900.00

3,282,000.00
6,712,131.00
3,661,242.00

Bh
Ttk

18.00
18.00

0.012
0.018

250,686.56
385,000.00

4,512,358.13
6,930,000.00

M'
M'
M'
Ls

173.80
110.00
30.00
1.00

0.080
0.077
0.024
0.004
2.608

177,940.00
270,940.00
309,218.25
1,526,250.00

30,925,972.00
29,803,400.00
9,276,547.50
1,526,250.00

M'

219.44

0.012

20,500.00

4,498,520.00

III.

1.4.
1.4.3.
I.
1
2
1.4.
1.4.4.
I.
1
1
2
3

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2X40W
Instalasi lampu dng kabel NYY 2x2.5mm2
PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN BUS
PEKERJAAN PLAMBING
PEKERJAAN INSTALASI TALANG TEGAK
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 4"
Roof drain almunium dia. 3"
Fitting & supporting
TOTAL

1.5.

I.
1
II.

BOBOT FISIK
SELURUH
PEKERJAAN

PEMBANGUNAN UNIT
BANGUNAN KEDATANGAN ANGKOT
PEKERJAAN PERSIAPAN
Uitzet dan Pasangan Bowplank
PEKERJAAN TANAH

Page 232

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2

Urugan Pasir Bawah Perkerasan Paving 10 cm


Urugan Abu Batu Bawah Perkerasan Paving 7 cm

M3
M3

31.61
22.13

0.005
0.004

58,870.00
77,870.00

1,861,008.74
1,723,148.05

1
2
3

PEKERJAAN PASANGAN
Pasang Perkerasan Paving
Kansteen
Papan Nama

M2
M'
Bh

316.12
34.00
1.00

0.037
0.004
0.004

44,720.00
45,000.00
1,500,000.00

14,136,964.66
1,530,000.00
1,500,000.00

PEKERJAAN PENGECATAN
Pengecatan Kansteen

M2

15.15

0.001
0.066

21,900.00

331,785.00

III.

IV.

TOTAL

1.6.

I.

PEMBANGUNAN UNIT
BANGUNAN KEBERANGKATAN ANGKOT

PEKERJAAN PERSIAPAN
Uitzet dan Pasangan Bowplank

M'

118.00

0.006

20,500.00

2,419,000.00

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah Pondasi
Urugan Tanah Kembali
Urugan Tanah Peninggian Elevasi
Urugan Pasir Bawah Pondasi t = 5 cm
Urugan Pasir Bawah Perkerasan Paving 10 cm
Urugan Pasir Bawah Perkerasan Paving 7 cm
Urugan Abu Batu Bawah Perkerasan Paving 7 cm
Urugan Abu Batu Bawah Perkerasan Paving 5 cm

M3
M3
M3
M3
M3
M3
M3
M3

2.51
2.01
87.94
0.22
63.70
16.66
44.59
11.90

0.0001
0.00003
0.015
0.000
0.010
0.003
0.009
0.002

15,100.00
5,510.00
64,780.00
58,870.00
58,870.00
58,870.00
77,870.00
77,870.00

37,959.51
11,081.16
5,696,591.25
13,058.10
3,750,019.00
980,774.20
3,472,223.30
926,653.00

1
2
3

PEKERJAAN BETON
Pondasi Foot Plate 60 x 60 x 20 cm
Kolom 20 x 20 cm
Lantai Kerja Bawah Pondasi t = 5 cm

M3
M3
M3

0.50
0.21
0.24

0.004
0.002
0.00001

3,140,710.00
3,089,750.00
17,320.00

1,582,917.84
648,847.50
4,158.53

M2
M'

637.00
285.00

0.074
0.033

44,720.00
45,000.00

28,486,640.00
12,825,000.00

M'
M'
Kg
Bh
Page 233

21.00
33.60
2.94
28.00

0.009
0.009
0.000
0.001

160,940.00
108,080.00
15,580.00
7,800.00

3,379,740.00
3,631,488.00
45,863.63
218,400.00

II.

III.

IV.
1
2
3

PEKERJAAN PASANGAN
Pasang Perkerasan Paving
Kansteen
Pasang Papan Jurusan Keberangkatan :
- Pipa Galvanis Dia. 4"
- Pipa Galvanis Dia. 2"
- Plat Baja Plendes t = 6 mm
- Baut 1/2"

No

URAIAN PEKERJAAN

SATUAN

- Papan Nama Jurusan Keberangkatan


- Angkur 1/2
V.
1

PEKERJAAN PENGECATAN
Pengecatan Kansteen

VOLUME

1.7.1.
I.

HARGA
SATUAN

JUMLAH

Unit
Bh

7.00
28.00

0.010
0.001

550,000.00
7,800.00

3,850,000.00
218,400.00

M2

156.75

0.009
0.196

21,900.00

3,432,825.00

TOTAL

1.7.

BOBOT FISIK
SELURUH
PEKERJAAN

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

88.00

0.005

20,500.00

1,804,000.00

1
2
3
4
5
6
7
8
9

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Perkerasan Paving t : 10 cm
Urugan Abu Batu Perkerasan Paving t = 7 cm

M3
M3
M3
M3
M3
M3
M3
M3
M3

334.20
205.95
68.25
68.25
10.79
10.52
6.75
26.30
18.41

0.013
0.003
0.011
0.003
0.002
0.002
0.001
0.004
0.004

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
77,870.00

5,046,420.00
1,134,795.52
4,421,235.00
980,752.50
635,442.78
619,312.40
397,490.24
1,548,281.00
1,433,586.70

PEKERJAAN BETON
Pondasi, Sloof & Lantai Kerja :
- Pondasi Foot Plate 120 x 120 x 30 cm
- Sloof 20 x 30 cm
- Sloof 15 x 20 cm
- Lantai Kerja Bawah Pondasi t = 10 cm
- Lantai Kerja Bawah Sloof t = 7 cm

M3
M3
M3
M2
M2

10.37
7.45
0.62
75.14
67.52

0.059
0.057
0.004
0.007
0.004

2,190,480.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

22,710,896.64
22,079,903.40
1,421,784.00
2,602,849.60
1,637,360.00

Kolom :
- Kolom 30 x 30 cm
- Kolom 20 x 20 cm
- Kolom Praktis 15 x 15 cm

M3
M3
M3

8.64
2.40
1.89

0.068
0.019
0.012

3,059,050.00
3,089,750.00
2,543,690.00

26,430,192.00
7,415,400.00
4,807,574.10

M3
M3
Page 234

0.24
0.60

0.002
0.004

2,790,380.00
2,309,300.00

669,691.20
1,385,580.00

II.

III.
1

Balok :
a. Balok 15 x 30 cm
b. Balok 15 x 20 cm

No

5
IV.
1

2
3

4
5
6

7
8

URAIAN PEKERJAAN

SATUAN

VOLUME

c. Balok 20 x 40 cm

M3

7.20

Plat Beton :
a. Plat Kanopi t = 10 cm
b. Plat Dapur t = 10 cm
c. Rabat beton t = 10 cm
d. Plat Car Wash Area t = 15 cm
e. Plat Wastafel t = 10 cm

M3
M3
M2
M3
M3

Water proofing
PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm
Gording :
- CNP 150 x 65 x 20 x 3.2
Rafter :
- WF 150 x 75 x 5 x 7
- Plat 6
Regel :
- WF 150 x 75 x 5 x 7
Vute :
- WF 150 x 75 x 5 x 7
Lisplank :
- L 50 x 50 x 5
- Seng
Kolom :
- WF 200 x 100 x 5.5 x 8
Aksesiries :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 10 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Trekstang Dia. 12 mm

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

3,065,920.00

22,074,624.00

6.79
0.30
2.63
15.78
0.20

0.057
0.000
0.000
0.048
0.002
0.000
0.111
0.001

2,730,390.00
2,730,390.00
34,640.00
2,730,390.00
2,730,390.00

18,544,808.88
819,117.00
91,103.20
43,085,554.20
550,856.18

M2

67.92

0.005

26,060.00

1,769,995.20

M2
M'
M'

496.00
36.00
72.00

0.110
0.002
0.006

85,490.00
25,608.00
32,010.00

42,403,040.00
921,888.00
2,304,720.00

Kg

4.33

0.0001

8,055.85

34,841.55

Kg
Kg

1,543.00
324.17

0.042
0.008

10,563.30
9,976.45

16,299,171.90
3,234,093.73

Kg

784.00

0.021

10,563.30

8,281,627.20

Kg

597.79

0.016

10,563.30

6,314,622.43

Kg
M2

282.10
80.60

0.007
0.006

10,163.18
29,000.00

2,867,031.67
2,337,400.00

Kg

937.20

0.026

10,563.30

9,899,924.76

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Kg
Bh
Bh
Kg
Page 235

237.57
65.00
494.55
36.00
496.00
89.76
40.44
57.45
400.00
336.00
655.20

0.006
0.002
0.013
0.001
0.049
0.002
0.001
0.001
0.003
0.003
0.016

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
9,976.45
3,201.00
3,201.00
9,336.25

2,217,999.67
592,985.25
4,933,853.35
364,914.00
18,848,000.00
895,486.15
403,463.60
573,111.14
1,280,400.00
1,075,536.00
6,117,111.00

No

1.7.
1.7.2.
I.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Anstampeng
Pas. Batu Kali 1 Pc : 4 Ps
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps
Pasang Perkerasan Paving
Pasangan Asesoris :
- Plesteran Camprot
- Pasang Batu Lempeng
- Pasang Batu Palimanan Taman
- Pasang Bata Taman
- Pasang Penebalan Kolom
- Pasang Petunjuk Tanda Ruang

M3
M3
M2
M2
M2

6.56
14.43
104.38
471.36
24.60

0.002
0.011
0.011
0.050
0.003

118,520.00
296,220.00
42,400.00
40,800.00
44,720.00

777,491.20
4,275,047.04
4,425,500.00
19,231,430.88
1,100,112.00

M2
M2
M2
M2
M2
Unit

46.14
56.32
12.60
12.60
56.54
3.00

0.002
0.023
0.006
0.001
0.012
0.003

15,740.00
160,000.00
173,540.00
42,400.00
84,960.00
350,000.00

726,237.30
9,010,560.00
2,186,604.00
534,240.00
4,803,638.40
1,050,000.00

1
2
3
4
5

PEKERJAAN KUSEN, PINTU & JENDELA


R1 (Rolling Door)
J1
BV
S (Shading)
RS1 (Rooster)

Unit
Unit
Unit
Unit
Unit

6.00
6.00
4.00
6.00
5.00

0.045
0.009
0.005
0.009
0.007

2,901,549.71
592,407.40
451,090.72
597,000.00
508,892.00

17,409,298.26
3,554,444.40
1,804,362.86
3,582,000.00
2,544,460.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

208.75
942.72
356.12
356.12
712.23
676.62

0.010
0.039
0.020
0.020
0.009
0.009

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

3,722,012.50
15,243,737.12
7,838,091.15
7,838,091.15
3,482,804.70
3,308,664.47

PEKERJAAN PLAFOND
Plafond :
- Pasang Rangka Plafond Metalfuring
- Pasang Plafond Gypsum Board

M2
M2

96.00
96.00

0.007
0.006

28,000.00
24,680.00

2,688,000.00
2,369,280.00

List Gipsum

M'

128.25

0.005

14,710.00

1,886,557.50

1
2
3
4
5
6

II.

III.

IV.
1

2
V.

URAIAN PEKERJAAN

PEKERJAAN LANTAI

Page 236

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2
3
4
5
6
7

Keramik Lantai 30 x 30 cm Warna Terang


Keramik Lantai 30 x 30 cm Warna Gelap
Keramik Lantai KM / WC 20 x 20 cm Warna Terang
Keramik Lantai KM / WC 20 x 20 cm Warna Gelap
Keramik Dinding KM / WC 20 x 25 cm
Step Noise
Coll Plint

M2
M2
M2
M2
M2
M'
M'

78.00
8.00
10.00
0.60
26.00
16.00
153.13

0.019
0.002
0.002
0.000
0.006
0.001
0.026

92,630.00
92,630.00
91,630.00
91,630.00
89,620.00
33,490.00
65,000.00

7,225,140.00
741,040.00
916,300.00
54,978.00
2,330,120.00
535,840.00
9,953,125.00

1
2
3
4
5
6

PEKERJAAN SANITAIR
Pasang Wastafel + Acc
Pasang Kloset Jongkok
Pasang Kitchen Sink
Pasang Kran Air d : 1/2 "
Pasang Tempat Cuci Piring
Pasang Floor Drain

Bh
Bh
Bh
Bh
Bh
Bh

3.00
2.00
2.00
12.00
1.00
6.00

0.006
0.001
0.010
0.002
0.001
0.001

712,780.00
273,650.00
2,000,000.00
54,380.00
250,000.00
54,330.00

2,138,340.00
547,300.00
4,000,000.00
652,560.00
250,000.00
325,980.00

PEKERJAAAN PENGECATAN
Cat Dinding :
- Cat Dinding Luar
- Cat Dinding Dalam
Cat Plafond
Cat Beton

M2
M2
M2
M2

633.31
518.16
96.00
356.12

0.018
0.015
0.003
0.010

10,940.00
10,940.00
10,940.00
10,940.00

6,928,378.14
5,668,673.03
1,050,240.00
3,895,898.10

Unit
Bh
Bh
Bh
Bh
Ls

1.00
1.00
3.00
6.00
6.00
1.00

0.002
0.001
0.000
0.001
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
189,255.00
378,510.00
378,510.00
254,375.00

8.00
12.00
3.00
3.00
6.00

0.006
0.014
0.000
0.001
0.000

269,841.00
455,331.25
59,015.00
177,500.00
17,094.00

2,158,728.00
5,463,975.00
177,045.00
532,500.00
102,564.00

VI.

VII.
1

2
4
1.7.
1.7.3.
I.
1

II.
1
2
3
4
5

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
PEKERJAAN MEKANIKAL EKEKTRIKAL
PEKERJAAN PANEL
Panel SDP BENGKEL
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 32A/3P/18 kA NS100N TM25D
- MCB 6A/3P/6 kA
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu
PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TKI 2X20W
Lampu gantung Industrial 150 W
Lampu SL 18 w + fitting broco
Saklar Cam
Saklar double / seri

Bh
Bh
Bh
Bh
Bh
Page 237

No
6
7
8
1.7.
1.7.4.
I.

URAIAN PEKERJAAN

SATUAN

Instalasi lampu
Stop kontak broco
Instalasi stop kontak

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Ttk
Bh
Ttk

23.00
6.00
6.00

0.008
0.000
0.002

137,362.50
25,030.50
154,660.00

3,159,337.50
150,183.00
927,960.00

PEMBANGUNAN UNIT
BANGUNAN SERVICE DAN RUANG ISTIRAHAT SOPIR
PEKERJAAN PLAMBING

1
2
3
4
5

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET & WARUNG


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Fitting & supporting
CO 3'
CO 4'

M'
M'
Ls
Bh
Bh

36.65
26.20
1.00
1.00
1.00

0.026
0.012
0.002
0.001
0.001

270,940.00
177,940.00
763,125.00
309,218.25
371,387.50

9,930,492.88
4,662,383.88
763,125.00
309,218.25
371,387.50

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET & WARUNG


Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
M'
Ls

44.22
92.40
1.00

0.004
0.009
0.001

31,980.00
35,850.00
356,125.00

1,414,155.60
3,312,540.00
356,125.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

82.61
11.00
1.00

0.038
0.009
0.001

177,940.00
309,218.25
508,750.00

14,699,623.40
3,401,400.75
508,750.00

1
2

PEKERJAAN FIRE ALARM PROTECTION ( FAP )


Portable extinguisher 3.5 NAF PIV
APAR 25 Kg

Bh
Bh

2.00
1.00

0.000
0.004
0.011
1.451

681,725.00
4,110,000.00

1,363,450.00
4,110,000.00

M'

59.40

0.003

20,500.00

1,217,700.00

M3
M3
M3
Page 238

54.12
42.68
66.40

0.002
0.001
0.011

15,100.00
5,510.00
64,780.00

817,212.00
235,166.80
4,301,392.00

II

II

III.

TOTAL

1.8.
1.8.1.
I.

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

1
2
3

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Tanah Elevasi

II.

No
4
5
6
7
III.
1

IV.
1

2
3

4
5
6

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3

66.40
2.76
10.08
5.10

0.002
0.000
0.002
0.001

14,370.00
58,870.00
58,870.00
58,870.00

954,168.00
162,481.20
593,409.60
300,237.00

PEKERJAAN BETON
Pondasi, Sloof & Lantai Kerja :
- Pondasi Foot Plate 120 x 120 x 30 cm
- Sloof 20 x 40 cm
- Sloof 15 x 30 cm
- Lantai Kerja Bawah Pondasi t = 10 cm
- Lantai Kerja Bawah Sloof t = 7 cm

M3
M3
M3
M2
M2

6.05
5.88
0.69
27.45
51.00

0.034
0.046
0.005
0.002
0.003

2,190,480.00
3,055,050.00
3,025,510.00
34,640.00
24,250.00

13,248,023.04
17,963,694.00
2,087,601.90
950,868.00
1,236,750.00

Kolom :
- Kolom 20 x 20 cm
- Kolom Praktis 15 x 15 cm

M3
M3

3.36
0.81

0.027
0.005

3,089,750.00
2,543,690.00

10,381,560.00
2,060,388.90

Balok :
a. Ring Balk. 15 x 20 cm
b. Ring Balk. 20 x 40 cm
c. Balok Latai 15 x 20 cm

M3
M3
M3

0.42
5.84
1.78

0.003
0.046
0.011

2,309,300.00
3,065,920.00
2,309,300.00

969,906.00
17,904,972.80
4,115,172.60

Plat Beton :
a. Plat Dapur t = 10 cm
b. Rabat beton t = 10 cm

M3
M2

0.55
144.00

0.004
1.017

2,730,390.00
2,730,390.00

1,501,714.50
393,176,160.00

M2
M'
M'

202.54
19.00
38.00

0.045
0.001
0.003

85,490.00
25,608.00
32,010.00

17,315,144.60
486,552.00
1,216,380.00

Kg

1,997.66

0.042

8,055.85

16,092,849.31

Kg
Kg

746.20
33.03

0.020
0.001

10,563.30
9,976.45

7,882,334.46
329,552.07

Kg

448.00

0.012

10,563.30

4,732,358.40

Kg

210.00

0.006

10,563.30

2,218,293.00

Kg
Page 239

1,017.00

0.027

10,163.18

10,335,948.98

PEKERJAAN ATAP
Penutup Atap :
- Zincalume
- Bubungan Zincalume
- Talang Air Seng Galvanis lebar 80 cm
Gording :
- CNP 150 x 65 x 20 x 3.2
Rafter :
- WF 150 x 75 x 5 x 7
- Plat 6
Regel :
- WF 150 x 75 x 5 x 7
Vute :
- WF 150 x 75 x 5 x 7
Lisplank :
- L 50 x 50 x 5

No

7
8

9
1.8.
1.8.2.
I.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

- Seng
Kolom :
- WF 150 x 75 x 5 x 7
Aksesories :
- Ikatan Angin Besi Beton 14
- Ankur 3/4" - 35 cm
- Pengaku Talang Pl. Strip 2"
- Span Baut / Jarum Keras Dia. 14 mm
- Meni Zinkromate + Cat Besi
- Plat 12 mm
- Plat 8 mm
- Mur Baut Dia. 12 mm
- Mur Baut Dia. 8 mm
- Trekstang Dia. 12 mm

M2

60.00

0.004

29,000.00

1,740,000.00

Kg

102.20

0.003

10,563.30

1,079,569.26

Kg
Pcs
Kg
Bh
M2
Kg
Kg
Bh
Bh
Kg

134.40
40.00
150.72
140.00
273.60
20.58
114.16
330.00
280.00
159.66

0.003
0.001
0.004
0.004
0.027
0.001
0.003
0.003
0.002
0.004

9,336.25
9,122.85
9,976.45
10,136.50
38,000.00
9,976.45
9,976.45
3,201.00
3,201.00
9,336.25

1,254,792.00
364,914.00
1,503,650.54
1,419,110.00
10,396,800.00
205,315.34
1,138,911.53
1,056,330.00
896,280.00
1,490,625.68

Penutup Atap Polycarbonat + Rangka GIP

M2

23.50

0.029

476,980.00

11,209,030.00

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps
Pasangan Asesoris :
- Pasang Batu Lempeng
- Pasang Bata Taman
- Pasang Penebalan Kolom
- Pasang Petunjuk Tanda Ruang

M2
M2

52.00
220.85

0.006
0.023

42,400.00
40,800.00

2,204,800.00
9,010,622.88

M2
M2
M2
Unit

40.00
46.40
28.00
3.00

0.017
0.005
0.006
0.003

160,000.00
42,400.00
84,960.00
350,000.00

6,400,000.00
1,967,360.00
2,378,880.00
1,050,000.00

1
2
3
4
5
6

PEKERJAAN KUSEN, PINTU & JENDELA


P1
P2
P3
BV
RS (Rooster)
Partisi

Unit
Unit
Unit
Unit
M2
M2

1.00
1.00
2.00
4.00
35.00
6.65

0.020
0.008
0.003
0.005
0.046
0.007

7,750,176.80
2,901,549.71
592,407.40
451,090.72
508,892.00
425,688.42

7,750,176.80
2,901,549.71
1,184,814.80
1,804,362.86
17,811,220.00
2,830,828.02

1
2
3

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps

M2
M2
M2
Page 240

104.00
441.70
149.00

0.005
0.018
0.008

17,830.00
16,170.00
22,010.00

1,854,320.00
7,142,243.72
3,279,490.00

1
2
3

II.

III.

No
4
5
6

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Acian Beton
Benangan
Tali Air

M2
M'
M'

149.00
596.00
188.73

0.008
0.008
0.002

22,010.00
4,890.00
4,890.00

3,279,490.00
2,914,440.00
922,906.00

PEKERJAAN PLAFOND
Plafond :
- Pasang Rangka Plafond Metalfuring
- Pasang Plafond Gypsum Board

M2
M2

144.00
144.00

0.010
0.009

28,000.00
24,680.00

4,032,000.00
3,553,920.00

List Gipsum

M'

112.00

0.004

14,710.00

1,647,520.00

1
2
3
4
5
6
7

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna Terang
Keramik Lantai 30 x 30 cm Warna Gelap
Keramik Lantai 30 x 30 cm Warna Gelap Medium
Keramik Lantai KM / WC 20 x 20 cm
Keramik Dinding KM / WC 20 x 25 cm
Step Noise
Coll Plint

M2
M2
M2
M2
M2
M'
M'

60.00
55.28
13.40
16.00
27.00
16.00
94.00

0.014
0.013
0.003
0.004
0.006
0.001
0.016

92,630.00
92,630.00
92,630.00
91,630.00
89,620.00
33,490.00
65,000.00

5,557,800.00
5,120,586.40
1,241,242.00
1,466,080.00
2,419,740.00
535,840.00
6,110,000.00

1
2
3
4
5
6
7

PEKERJAAN SANITAIR
Pasang Wastafel + Acsesoris
Pasang Kloset Jongkok
Pasang Urinoir + Acsesoris
Pasang Kitchen Sink + Acsesoris
Pasang Kran Air d : 1/2 "
Pasang Tempat Cuci Piring
Pasang Floor Drain

Bh
Bh
Bh
Bh
Bh
Bh
Bh

2.00
2.00
4.00
1.00
2.00
1.00
2.00

0.004
0.001
0.022
0.005
0.0003
0.001
0.0003

712,780.00
273,650.00
2,088,430.00
2,000,000.00
54,380.00
250,000.00
54,330.00

1,425,560.00
547,300.00
8,353,720.00
2,000,000.00
108,760.00
250,000.00
108,660.00

PEKERJAAAN PENGECATAN
Cat Dinding :
- Cat Dinding Luar
- Cat Dinding Dalam
Cat Plafond
Cat Beton

M2
M2
M2
M2

218.28
327.42
144.00
298.00

0.006
0.009
0.004
0.008

10,940.00
10,940.00
10,940.00
10,940.00

2,387,970.95
3,581,956.42
1,575,360.00
3,260,120.00

IV.
1

V.

VI.

VII.
1

2
4
1.8.
1.8.3.
I.
1

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
PEKERJAAN MEKANIKAL EKEKTRIKAL
PEKERJAAN PANEL
Panel SDP BENGKEL

Page 241

No

II.
1
3
4
5
6
7
1.8.
1.8.4.
I.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

- Box SDP 60 x 40 cm komplit busbar, pilot lamp


- MCCB 20A/1P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
3.00
1.00
1.00

0.002
0.001
0.0005
0.0002
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
189,255.00
63,085.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu TKI 2X20 W
Lampu SL 18 W
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh

11.00
4.00
4.00
15.00
6.00
6.00

0.008
0.001
0.0002
0.005
0.0004
0.002

269,841.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

2,968,251.00
236,060.00
68,376.00
2,060,437.50
150,183.00
927,960.00

PEMBANGUNAN UNIT
BANGUNAN PAGUYUPAN ANGKOT
PEKERJAAN PLAMBING

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Pipa PVC kelas AW dia 2"
Fitting & supporting

M'
M'
M'
LS

16.00
10.50
19.40
1.00

0.011
0.005
0.005
0.001

270,940.00
177,940.00
105,710.00
254,375.00

4,335,040.00
1,868,370.00
2,050,774.00
254,375.00

1
2
3
4

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Pipa PVC AW kelas medium A dia 1"
Faucet dia 1/2"
Fitting & supporting

M'
M'
Bh
LS

26.00
9.50
2.00
1.00

0.001
0.001
0.001
0.0004

19,027.25
25,742.75
137,362.50
152,625.00

494,708.50
244,556.13
274,725.00
152,625.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC Dia. 3 "
accesoris pipa 3"
floor drain 3"

M'
Ls
Bh

40.50
1.00
4.00

0.019
0.0004
0.001
1.877

177,940.00
152,625.00
54,330.00

7,206,570.00
152,625.00
217,320.00

M'
Page 242

833.75

0.044

20,500.00

17,091,875.00

II.

II.

TOTAL

1.9.
1.9.1.

REKAP UNIT BANGUNAN SELASAR


PEKERJAAN STRUKTUR

I.

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

No

II.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Tanah Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

340.94
194.84
1,668.44
1,668.44
27.81
89.51
15.09

1
2
3
4

PEKERJAAN BETON
Sloof 15 x 20 cm
Kolom 15 x 15 cm
Rabatan Beton t = 10 cm
Lantai Kerja Bawah Sloof t = 10 cm

M3
M3
M2
M2

8.28
8.01
552.00
150.85

M2
M1
M
Kg
M'

846.60
58.46
272.00
837.73
992.02

Kg
Bh
Kg
M2
M'
M'

8,832.38
1,264.00
584.98
8,541.01
136.00
39.84

0.013
0.003
0.279
0.062
0.004
0.014
0.002
0.000
0.000
0.049
0.053
0.049
0.014
0.000
0.000
0.187
0.023
0.054
0.022
0.198
0.000
0.184
0.039
0.014
0.484
0.009
0.007

M3
M2
M3
M2

55.63
261.36
62.66
51.39

Bh
M2

1.00
249.20

III.

IV.
1
2
3
4
5
6
7
8
9
10
11

PEKERJAAN ATAP
Penutup Atap Zincalum
Kolom Pipa Besi Dia 10 cm
Regel Pipa Besi Dia. 7.5 cm
Plat 10 mm
Kuda Kuda Pipa Dia. 7.5
Gording :
C 125 x 50 x 2.3
Baut Ankur
Sag rod Dia. 12
Cat Besi
Bubungan Zincalum
Jurai

1.9.
1.9.2.

REKAP UNIT BANGUNAN SELASAR


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Trasram
Pas. Batu Kali 1 Pc : 4 Ps
Pasangan Roolag
Pasangan Aksesoris :
- Papan Petunjuk
- Pasangan Bata Penebalan Kolom

1
2
3
4
5

Page 243

HARGA
SATUAN

JUMLAH

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

5,148,156.25
1,073,590.44
108,081,413.64
23,975,454.06
1,637,321.88
5,269,600.88
888,053.95

2,278,500.00
2,543,690.00
34,640.00
34,640.00

18,865,980.00
20,374,956.90
19,121,280.00
5,225,444.00

85,490.00
151,674.05
77,010.73
9,976.45
77,010.73

72,375,834.00
8,866,864.96
20,946,917.20
8,357,571.46
76,395,871.37

8,055.85
11,843.70
9,336.25
21,900.00
25,608.00
72,175.00

71,152,360.65
14,970,436.80
5,461,482.18
187,048,075.20
3,482,688.00
2,875,452.00

0.017
0.029
0.048
0.012

118,520.00
42,400.00
296,220.00
93,460.00

6,592,675.00
11,081,664.00
18,559,960.32
4,802,909.40

0.001
0.055

550,000.00
84,960.00

550,000.00
21,172,032.00

No
II.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2
3

PEKERJAAN PLESTERAN
Plesteran Trasram 1Pc : 3 Ps
Plesteran Penebalan Kolom 1 Pc : 5 Ps
Benangan

M2
M2
M'

522.72
632.00
1,390.40

0.024
0.026
0.018

17,830.00
16,170.00
4,890.00

9,320,097.60
10,219,440.00
6,799,056.00

1
2

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm, Terang
Keramik Lantai 20 x 30 cm, Gelap

M2
M2

492.00
69.00

0.118
0.017

92,630.00
92,630.00

45,573,960.00
6,391,470.00

PEKERJAAN PENGECATAN
Cat Penebalan Kolom

M2

632.00

0.018

10,940.00

6,914,080.00

Bh
Bh
Bh
Ttk

39.00
10.00
20.00
69.00

0.027
0.012
0.009
0.025
2.261

269,637.50
455,331.25
167,887.50
137,362.50

10,515,862.50
4,553,312.50
3,357,750.00
9,478,012.50

III.

IV.

1.9.
1.9.3.

REKAP UNIT BANGUNAN SELASAR


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu TL BAMBU 1X20 W Phillips
Lampu Gantung
Lampu SPOT 80 w
Instalasi lampu

1
2
3
4

TOTAL

II.
2.1.
2.1.1.

PEKERJAAN PEMBANGUNAN FASILITAS PENUNJANG


BANGUNAN UNIT FOOD COURT
PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

80.00

0.004

20,500.00

1,640,000.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah peninggian elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 7 cm
Urugan Pasir Bawah Sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

87.20
75.80
140.00
140.00
4.04
28.00
3.00

0.003
0.001
0.023
0.005
0.001
0.004
0.000

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,316,720.00
417,658.00
9,069,200.00
2,011,800.00
238,070.28
1,648,360.00
176,610.00

M3
Page 244

8.10

0.046

2,184,630.00

17,695,503.00

II.

III.
1

PEKERJAAN BETON
Pondasi dan Sloof
a. Foot Plat 150 x 150 x 30 cm

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

b. Foot Plat 100 x 100 x 30 cm


c. Sloof 15/30 cm
d. Sloof 15/20 cm
e. Lantai Kerja Bawah Pondasi t : 10 cm
f. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M2
M2

1.20
3.60
1.20
31.00
20.40

0.007
0.028
0.007
0.003
0.001

2,257,730.00
3,025,510.00
2,278,500.00
34,640.00
24,250.00

2,709,276.00
10,891,836.00
2,734,200.00
1,073,840.00
494,700.00

Plat
a. Rabatan Beton t = 10 cm
b. Plat Luifel t = 5 cm

M2
M3

400.00
5.72

0.036
0.040

34,640.00
2,730,390.00

13,856,000.00
15,617,830.80

Kolom
a. Kolom 30/30 cm
b. Kolom 20/20 cm
c. Kolom Praktis 15 /15 cm

M3
M3
M3

7.56
5.76
0.27

0.060
0.046
0.002

3,059,050.00
3,089,750.00
2,543,690.00

23,126,418.00
17,796,960.00
686,796.30

Balok
a. Balok Induk 20/30 cm
b. Balok Ring 15/30 cm
c. Balok Latai 15/15 cm
d. Ring Balk 15/20

M3
M3
M3
M3

7.20
1.20
1.48
0.50

0.051
0.009
0.009
0.003

2,736,690.00
2,790,380.00
2,309,300.00
2,309,300.00

19,704,168.00
3,348,456.00
3,408,526.80
1,154,650.00

Water Proofing

M2

269.18

0.018

26,060.00

7,014,700.50

1
2
3
4
5

PEKERJAAN ATAP
Rangka Atap Galvalume (baja Ringan)
Penutup Zincalume
Lisplank Kayu
Bubungan Zincalume
Ornamen Puncak Atap

M2
M2
M2
M'
Bh

489.72
564.33
54.84
70.50
1.00

0.020
0.125
0.025
0.005
0.001

15,580.00
85,490.00
179,080.00
25,608.00
500,000.00

7,629,837.60
48,244,571.70
9,820,747.20
1,805,364.00
500,000.00

M2
M2

54.00
223.00

0.006
0.024

42,400.00
40,800.00

2,289,600.00
9,098,400.00

M2
M2
M2
M2
Unit
Page 245

300.00
2.00
68.52
52.00
1.00

0.124
0.014
0.003
0.004
0.002

160,000.00
2,730,390.00
15,740.00
27,000.00
750,000.00

48,000,000.00
5,460,780.00
1,078,504.80
1,404,000.00
750,000.00

IV.

2.1.
2.1.2.

BANGUNAN UNIT FOOD COURT


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pas. Trasram 1/2 Bata 1 Pc : 3 Psr
Pas. Dinding 1/2 Bata 1 Pc : 5 Psr
Pekerjaan Accessories
a. Pasangan Lempeng Batu Kali
b. Meja Wastavel ( Beton t = 7 cm )
c. Plesteran Camprotan
d. Pasangan Aluminnium Shading / Trawangan
e. Meja Saji Dag Beton

1
2
3

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

f. Box Penyajian Menu


g. Lemari Dapur
h. Penebalan Kolom

M2
Ls
M2

1.31
1.00
63.36

0.001
0.004
0.014

375,000.00
1,600,000.00
84,960.00

491,250.00
1,600,000.00
5,383,065.60

1
2
3
4

PEKERJAAN KUSEN PINTU, JENDELA DAN PARTISI


P1
RL
RS1
RS2

Unit
Unit
Unit
Unit

2.00
1.00
2.00
1.00

0.002
0.003
0.001
0.001

348,818.88
1,033,360.00
139,684.00
535,264.00

697,637.76
1,033,360.00
279,368.00
535,264.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasram 1/2 Bata 1 Pc : 3 Psr
Plesteran Dinding 1/2 Bata 1 Pc : 5 Psr
Plesteran Beton 1 Pc : 3 Psr
Acian Beton
Tali Air
Benangan

M2
M2
M2
M2
M'
M'

117.00
377.50
164.00
164.00
1,066.00
4,756.00

0.005
0.016
0.009
0.009
0.013
0.060

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

2,086,110.00
6,104,175.00
3,609,640.00
3,609,640.00
5,212,740.00
23,256,840.00

PEKERJAAN PLAFOND
Pada Ruang Dapur
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
List Gypsum

M2
M2
M'

25.00
25.00
75.00

0.002
0.002
0.003

28,000.00
24,680.00
14,710.00

700,000.00
617,000.00
1,103,250.00

1
2
3
4
5
6

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 Warna Gelap (K1)
Keramik Lantai 30 x 30 Warna Sedang (K3 & K4)
Keramik Lantai 30 x 30 Warna Terang (K2)
Keramik Dinding 20 x 25 cm
Keramik Coll Plint
Step Noise

M2
M2
M2
M2
M'
M'

39.60
56.16
289.84
18.75
162.50
93.75

0.009
0.013
0.069
0.004
0.027
0.008

92,630.00
92,630.00
92,630.00
89,620.00
65,000.00
33,490.00

3,668,148.00
5,202,100.80
26,847,879.20
1,680,375.00
10,562,500.00
3,139,687.50

1
2
3
4
5

PEKERJAAN SANITAIR
Pasang Kitchen Sink & Pelengkapan
Pasang Kran Air 1/2"
Pasang Tempat Cuci Piring
Pasang Wastavel + Acsesoris
Pasang Kaca Cermin Wastavel

Bh
Bh
Bh
Bh
M2

1.00
2.00
2.00
2.00
0.84

0.005
0.000
0.001
0.004
0.001

2,000,000.00
54,380.00
250,000.00
712,780.00
407,750.00

2,000,000.00
108,760.00
500,000.00
1,425,560.00
344,039.06

M2
Page 246

45.68

0.001

10,940.00

499,739.20

II.

III.

IV.
1

V.

VI.

VII.
1

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Luar

No

2
3

URAIAN PEKERJAAN
- Cat Dalam
Cat Beton
Cat Plafond

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M2
M2
M2

226.56
164.00
24.00

0.006
0.005
0.001

10,940.00
10,940.00
10,940.00

2,478,566.40
1,794,160.00
262,560.00

2.1.
2.1.3.

BANGUNAN UNIT FOOD COURT


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN PANEL
Panel SDP FOOD COURT
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
6.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
378,510.00
189,255.00
254,375.00

1
2
3
4
5
6
7

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu TL BAMBU 1X40 W Phillips
Lampu TL BAMBU 1X20 W Phillips
Tiang dan lampu taman komplit type fullglobe 2m
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

28.00
39.00
20.00
20.00
87.00
8.00
8.00

0.024
0.027
0.158
0.001
0.031
0.001
0.003

335,775.00
269,637.50
3,052,500.00
17,094.00
137,362.50
25,030.50
154,660.00

9,401,700.00
10,515,862.50
61,050,000.00
341,880.00
11,950,537.50
200,244.00
1,237,280.00

PEKERJAAN FIRE ALARM PROTECTION ( FAP )


Portable extinguisher 3.5 kg NAF PIV

Bh

6.00

0.011

681,725.00

4,090,350.00

1
2
3
4
5

PEKERJAAN INSTALASI LAMPU RUMAH POMPA


Saklar double / seri
Stop kontak broco
Lampu TK 1 x 40 W
Instalasi lampu
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Ttk

1.00
1.00
2.00
2.00
1.00

0.00004
0.0001
0.001
0.001
0.0004

17,094.00
25,030.50
265,200.00
137,362.50
154,660.00

17,094.00
25,030.50
530,400.00
274,725.00
154,660.00

M'
M'
Ls

22.00
5.76
1.00

0.015
0.003
0.001

270,940.00
177,940.00
508,750.00

5,960,680.00
1,024,934.40
508,750.00

II.

III.

IV.

2.1.
2.1.4.

BANGUNAN UNIT FOOD COURT


PEKERJAAN PLAMBING

I.

PEKERJAAN INSTALASI AIR BEKAS WARUNG


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Fitting & supporting

1
2
3

Page 247

No
II.
1
2
5

URAIAN PEKERJAAN

SATUAN

PEKERJAAN INSTALASI AIR BERSIH WARUNG


Pipa PVC AW kelas medium A dia 3/4"
Faucet dia. 1/2
Fitting & supporting

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M'
Bh
Ls

34.39
3.00
1.00

0.003
0.001
0.007
1.355

35,850.00
137,362.50
2,543,750.00

1,232,702.25
412,087.50
2,543,750.00

TOTAL

2.2.
2.2.1.

PEMBANGUNAN UNIT BANGUNAN MUSHOLLA


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

58.00

0.003

20,500.00

1,189,000.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah lantai t = 7 cm
Urugan pasir bawah sloof t = 10 cm

M3
M3
M3
M3
M3
M3
M3

110.80
68.47
168.20
168.20
3.15
19.06
0.88

0.004
0.001
0.028
0.006
0.000
0.003
0.0001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,673,080.00
377,269.70
10,895,996.00
2,417,034.00
185,440.50
1,122,062.20
51,993.98

PEKERJAAN BETON
Pondasi dan Sloof
a. Pondasi Foot Plate ( 150 x 150 x 30 )
b. Food Plate 100 x 100 x 30 cm
c. Sloof 15/30 cm
d. Sloof 20/30 cm
e. Sloof 15/20 cm
f. Lantai Kerja Bawah Pondasi t : 10 cm
g. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M3
M3
M2
M2

9.45
1.60
0.83
2.58
0.90
37.50
18.41

0.053
0.009
0.006
0.020
0.005
0.003
0.001

2,184,630.00
2,257,730.00
3,025,510.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

20,644,753.50
3,612,368.00
2,511,173.30
7,644,411.00
2,050,650.00
1,299,000.00
446,442.50

Plat Beton
a. Rabatan Beton t = 10 cm
b. Plat Dag Lisplank t = 10 cm
c. Plat Dag Wudhlu t = 10 cm
d. Plat Luifel t = 10 cm
e. Plat Dag Entrance

M2
M3
M3
M3
M3

210.25
2.36
1.11
0.82
1.10

0.019
0.017
0.008
0.006
0.008

34,640.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

7,283,060.00
6,454,641.96
3,019,811.34
2,236,189.41
3,003,429.00

M3
M3
Page 248

8.19
0.87

0.065
0.007

3,059,050.00
3,028,350.00

25,053,619.50
2,634,664.50

II.

III.
1

Kolom
a. Kolom 30/30 cm
b. Kolom 15/30 cm

No

5
IV.
1

URAIAN PEKERJAAN

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M3
M3
M3

0.36
1.55
1.96

0.003
0.012
0.013

3,081,230.00
3,089,750.00
2,543,690.00

1,109,242.80
4,789,112.50
4,985,632.40

Balok
a. Balok Ring 20/30 cm
b. Balok 15/30 cm
c. Balok Lisplank 20/30 cm
d. Balok Praktis Luifel 30/20 cm
e. Balok Latai 15/20 cm

M3
M3
M3
M3
M3

2.92
1.44
1.32
1.90
0.18

0.021
0.010
0.009
0.013
0.001

2,736,690.00
2,790,380.00
2,736,690.00
2,736,690.00
2,309,300.00

7,991,134.80
4,018,147.20
3,612,430.80
5,187,450.63
406,944.85

Water Profing

M2

110.00

0.007

26,060.00

2,866,600.00

M2
M2
M2

112.00
112.00
27.50

0.005
0.014
0.034

15,580.00
48,030.00
476,980.00

1,744,960.00
5,379,360.00
13,116,950.00

M2

45.00

0.021

179,080.00

8,058,600.00

M2
M2
M2

28.48
188.47
29.00

0.003
0.020
0.006

42,400.00
40,800.00
84,960.00

1,207,382.40
7,689,657.60
2,463,840.00

Bh
M2
M2
M2
M2
M3
M3
M2

1.00
39.75
25.21
3.42
42.00
1.89
0.69
43.20

0.004
0.002
0.012
0.0002
0.005
0.001
0.0002
0.009

1,500,000.00
15,740.00
185,000.00
27,000.00
44,720.00
296,220.00
118,520.00
84,960.00

1,500,000.00
625,633.52
4,663,480.00
92,340.00
1,878,240.00
559,855.80
81,778.80
3,670,272.00

Unit
Unit
Page 249

1.00
4.00

0.008
0.015

2,916,563.74
1,465,774.27

2,916,563.74
5,863,097.08

PEKERJAAN ATAP
Rangka Atap dan Penutup Atap Genteng
- Rangka Atap Galvalume (baja Ringan)
- Penutup Atap Genteng Beton
Rangka Atap dan Penutup Atap Polycarbonat
- Rangka Portal Pipa Stainlees D 1 1/2" & Gording
- Pipa Stainless D 1"
Lisplank Kayu
PEMBANGUNAN UNIT BANGUNAN MUSHOLLA
PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pas. Trasram 1/2 Bata 1 Pc : 3 Ps
Pas. Dinding 1/2 Bata 1 Pc : 5 Ps
Pasangan Rolaag 1 Pc : 5 Ps
Pekerjaan Accessories
- Tulisan Kaligrafi Al Qur'an
- Plesteran Camprotan
- Pasangan Batu Susun Sirih
- Pasangan Aluminium Shading
- Pasangan Conblock
- Pondasi batu kali
- Anstampeng
Pasangan Penebalan Dinding Kolom

1
2

PEKERJAAN KUSEN PINTU, JENDELA DAN PARTISI


P1
J1

II.

VOLUME

c. Kolom 15/25 cm
d. Kolom Atap Wudhlu 20/20 cm
e. Kolom Praktis 15/15 cm

2.2.
2.2.2.

1
2
3
4

SATUAN

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

3
4

J2
J3

Unit
Unit

4.00
6.00

0.001
0.008

138,176.00
511,050.00

552,704.00
3,066,300.00

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trassram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Tali Air
Benangan

M2
M2
M2
M2
M'
M'

40.87
377.74
308.48
308.48
328.02
771.19

0.002
0.016
0.018
0.018
0.004
0.010

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

728,747.76
6,108,120.48
6,789,556.76
6,789,556.76
1,603,998.24
3,771,119.10

PEKERJAAN ATAP PLAFOND


Pasang Rangka Plafond dan Penutup Plafond Gipsum
- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
List Gypsum

M2
M2
M'

91.96
91.96
68.16

0.007
0.006
0.003

28,000.00
24,680.00
14,710.00

2,574,880.00
2,269,572.80
1,002,633.60

1
2
3
4
5
6

PEKERJAAN LANTAI
Keramik 60 x 60 cm Articwhite semi doff
Keramik 10 x 10 cm Soft Blue Semi Doff
Keramik Lantai KM/WC 20 x 20 cm
Keramik Dinding Km/WC 20 x 25 cm
Coll Plint
Steep Noise

M2
M2
M2
M2
M'
M'

98.33
0.65
10.74
66.80
107.12
19.62

0.049
0.0001
0.003
0.015
0.018
0.002

191,520.00
39,000.00
91,630.00
89,620.00
65,000.00
33,490.00

18,832,161.60
25,350.00
984,106.20
5,986,616.00
6,962,800.00
657,073.80

1
2

PEKERJAAN SANITAIR
Pasang Kran Air d : 1/2 "
Pasang Floor Drain

Bh
Bh

18.00
8.00

0.003
0.001
0.000

54,380.00
54,330.00

978,840.00
434,640.00

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Luar
- Cat Dalam
Cat Beton
Cat Plafond

M2
M2
M2
M2

142.00
142.00
308.48
91.96

0.004
0.004
0.009
0.003

10,940.00
10,940.00
10,940.00
10,940.00

1,553,480.00
1,553,480.00
3,374,727.44
1,006,042.40

Unit
Page 250

1.00

0.002

673,585.00

673,585.00

III.

IV.
1

V.

VI.

VII.
1

2
4
2.2.
2.2.3.

PEMBANGUNAN UNIT BANGUNAN MUSHOLLA


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN PANEL
Panel SDP MASJID
- Box SDP 60 x 40 cm komplit busbar, pilot lamp

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

- MCCB 20A/1P/18 kA NS100N TM25D


- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Bh
Bh
Bh
Ls

1.00
1.00
4.00
1.00

0.001
0.000
0.001
0.001

441,595.00
63,085.00
63,085.00
254,375.00

441,595.00
63,085.00
252,340.00
254,375.00

1
2
3
4
5
6
7
8
9

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu TKI 2 x 20 W
Lampu Sorot 80 w
Lampu Baret 32 W
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
Kipas Angin + Instalasi
Lampu SL 18 W

Bh
Bh
Bh
Bh
Ttk
Bh
Ttk
Bh
Ttk

6.00
4.00
2.00
4.00
12.00
2.00
2.00
2.00
4.00

0.004
0.002
0.001
0.000
0.004
0.000
0.001
0.002
0.001

269,841.00
167,887.50
263,250.00
17,094.00
137,362.50
25,030.50
154,660.00
450,000.00
59,015.00

1,619,046.00
671,550.00
526,500.00
68,376.00
1,648,350.00
50,061.00
309,320.00
900,000.00
236,060.00

1
2
3
4
5

PEKERJAAN SOUND SYSTEM


Power Amplifier ex Z A 1061
Microphone PM660D
Kolom Speaker 30 W
Speaker Outdor Horn 150 W
Instalasi dng kabel NYFHY 2x1.5 mm2

Unit
Bh
Bh
Unit
Ttk

1.00
1.00
2.00
4.00
4.00

0.025
0.003
0.003
0.006
0.005

9,513,625.00
1,271,875.00
646,112.50
559,625.00
475,000.00

9,513,625.00
1,271,875.00
1,292,225.00
2,238,500.00
1,900,000.00

II.

III.

2.2.
2.2.4.

PEMBANGUNAN UNIT BANGUNAN MUSHOLLA


PEKERJAAN PLAMBING

I.
1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TEMPAT WUDLU


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

32.00
26.00
4.00
1.00

0.022
0.007
0.003
0.007

270,940.00
105,710.00
309,218.25
2,543,750.00

8,670,080.00
2,748,460.00
1,236,873.00
2,543,750.00

1
2
3
4
5
6
7

PEKERJAAN INSTALASI AIR BERSIH TEMPAT WUDLU


Pipa PVC AW kelas medium A dia 1 1/2"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Pipa PVC AW kelas medium A dia 1 1/4"
Gate Valve dia. 1 1/4"
Faucet dia 1/2"
Fitting & supporting

M'
M'
M'
M'
Bh
Bh
Ls

24.00
28.00
97.90
68.00
2.00
36.00
1.00

0.003
0.002
0.009
0.005
0.001
0.013
0.004

43,600.00
31,980.00
35,850.00
27,472.50
188,237.50
137,362.50
1,526,250.00

1,046,400.00
895,440.00
3,509,715.00
1,868,130.00
376,475.00
4,945,050.00
1,526,250.00

II.

III.

PEKERJAAN INSTALASI TALANG TEGAK

Page 251

No
1
2
3

URAIAN PEKERJAAN

SATUAN

Pipa PVC kelas AW dia 3"


Roof drain almunium dia. 3"
Fitting & supporting

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M'
M'
Ls

132.30
12.00
1.00

0.061
0.010
0.007
0.939

177,940.00
309,218.25
2,543,750.00

23,541,462.00
3,710,619.00
2,543,750.00

TOTAL

2.3.
2.3.1.

PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

80.00

0.004

20,500.00

1,640,000.00

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

M3
M3
M3
M3
M3
M3
M3

236.03
174.43
87.73
87.73
9.26
7.18
15.95

0.009
0.002
0.015
0.003
0.001
0.001
0.002

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

3,564,090.75
961,092.77
5,682,825.50
1,260,608.25
545,283.38
422,657.17
938,976.50

PEKERJAAN BETON
Pondasi, Sloof & Lantai Kerja :
a. Pondasi Foot Plate 150 x 150 x 30 cm
b. Sloof 20 x 30 cm
c. Sloof 15 x 20 cm
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm

M3
M3
M3
M2
M2

8.10
7.74
1.73
48.00
71.80

0.046
0.059
0.010
0.004
0.005

2,184,630.00
2,962,950.00
2,278,500.00
34,640.00
24,250.00

17,695,503.00
22,933,233.00
3,944,083.50
1,662,720.00
1,741,028.75

Plat :
a. Rabatan Beton t = 10 cm
b. Plat Dag 10 cm
c. Plat Lisplank t = 7 cm
d. Plat Luifel t = 10 cm
e. Plat Wastafel t = 10 cm

M2
M3
M3
M3
M3

159.50
14.22
6.46
3.15
0.40

0.014
0.100
0.046
0.022
0.003

34,640.00
2,730,390.00
2,730,390.00
2,730,390.00
2,730,390.00

5,525,080.00
38,837,067.36
17,638,319.40
8,607,554.48
1,092,156.00

Kolom :
a. Kolom 30 x 30 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

4.64
5.44

0.037
0.036

3,059,050.00
2,543,690.00

14,193,992.00
13,837,673.60

M3
Page 252

6.88

0.055

3,065,920.00

21,093,529.60

II.

III.
1

Balok :
a. Balok Induk 20 x 40 cm

No

5
IV.
1

URAIAN PEKERJAAN

HARGA
SATUAN

JUMLAH

3.60
4.58
2.27
1.35

0.026
0.036
0.014
0.008

2,790,380.00
3,065,920.00
2,309,300.00
2,309,300.00

10,045,368.00
14,041,913.60
5,244,420.30
3,117,555.00

Water Proofing

M2

142.24

0.010

26,060.00

3,706,774.40

PEKERJAAN ATAP
Penutup Atap Genteng + Rangka
- Rangka Atap Baja Ringan
- Penutup Atap Genteng Beton

M2
M3

123.00
123.00

0.005
0.015

15,580.00
48,030.00

1,916,340.00
5,907,690.00

M3
M3
M2
M2

8.93
15.71
206.52
288.00

0.003
0.012
0.023
0.030

118,520.00
296,220.00
42,400.00
40,800.00

1,057,791.00
4,653,023.76
8,756,448.00
11,750,400.00

M2
M2
Bh

122.88
109.36
4.00

0.027
0.004
0.003

84,960.00
15,740.00
250,000.00

10,439,884.80
1,721,326.40
1,000,000.00

I.

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasang Bata Penebalan Kolom
- Plesteran Camprot
- Pasang Petunjuk Tanda Ruang

1
2
3
4
5
6

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
S (Shading)
M1 (Partisi)
M2 (Partisi)
M3 (Partisi)

Unit
Unit
Unit
Unit
Unit
Unit

10.00
18.00
16.00
8.00
4.00
32.00

0.092
0.155
0.018
0.155
0.174
0.105

3,567,991.00
3,331,277.60
428,058.84
7,501,580.00
16,858,513.00
1,263,916.92

35,679,910.00
59,962,996.80
6,848,941.44
60,012,640.00
67,434,052.00
40,445,341.44

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

413.04
1,589.80
426.13
547.05
615.15
2,478.00

0.019
0.066
0.024
0.031
0.008
0.031

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

7,364,503.20
25,707,066.00
9,379,121.30
12,040,570.50
3,008,083.50
12,117,420.00

III.

IV.

BOBOT FISIK
SELURUH
PEKERJAAN

M3
M3
M3
M3

PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM


PEKERJAAN ARSITEKTUR

II.

VOLUME

b. Balok 15 x 30 cm
c. Balok Konsol 20 x 40 - 30 cm
d. Balok Ring 15 x 20 cm
e. Balok Latai 15 x 20 cm

2.3.
2.3.2.

1
2
3
4
5

SATUAN

PEKERJAAN PLAFOND

Page 253

No
1

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Pasang Rangka Metal Furing Penutup Plafond Gipsum


- Pasang Rangka Plafond Metalfuring
- Plafond Penutup Gypsum Board
- Lubang Angin Kasa Aluminium
List Gypsum

M2
M2
M2
M'

280.00
280.00
8.00
592.40

0.020
0.018
0.001
0.023

28,000.00
24,680.00
25,000.00
14,710.00

7,840,000.00
6,910,400.00
200,000.00
8,714,204.00

1
2
3
4
5
6

PEKERJAAN LANTAI
K1 (Keramik 20 x 20 Warna Gelap Bertekstur)
K2 (Keramik 20 x 20 Warna Terang Bertekstur)
K3 (Keramik 30 x 30 Warna Terang)
Keramik Dinding KM/WC 20 x 25 cm
Coll Plint
Step Noise

M2
M2
M2
M2
M'
M'

1.05
140.00
45.44
258.20
70.25
10.20

0.0002
0.033
0.011
0.060
0.012
0.001

91,630.00
91,630.00
92,630.00
89,620.00
65,000.00
33,490.00

96,211.50
12,828,200.00
4,209,107.20
23,139,884.00
4,566,250.00
341,598.00

1
2
3
4
5
6
7
8

PEKERJAAN SANITAR
Pasang Wastafel + Asesories
Pasang Kran Air Dia. 3/4"
Pasang Clooset Duduk + Asesories
Pasang Clooset Jongkok
Pasang Floor Drian
Pasang Kaca Cermin 5 mm
Pasang Timba Bak Air
Pasang Urinoir Muslem

Unit
Bh
Unit
Unit
Bh
M2
Bh
Bh

6.00
26.00
4.00
2.00
26.00
1.69
26.00
12.00

0.011
0.004
0.018
0.001
0.004
0.002
0.013
0.065

712,780.00
64,380.00
1,717,040.00
273,650.00
54,330.00
407,750.00
200,000.00
2,088,430.00

4,276,680.00
1,673,880.00
6,868,160.00
547,300.00
1,412,580.00
688,078.13
5,200,000.00
25,061,160.00

PEKERJAAN PENGECATAN
Cat Dinding
- Dalam
- Luar
Cat Beton
Cat Plafond

M2
M2
M2
M2

901.28
1,101.56
941.68
280.00

0.025
0.031
0.027
0.008

10,940.00
10,940.00
10,940.00
10,940.00

9,859,981.32
12,051,088.28
10,301,979.20
3,063,200.00

Bh
Bh
Ttk

108.00
40.00
108.00

0.016
0.002
0.038

59,015.00
17,094.00
137,362.50

6,373,620.00
683,760.00
14,835,150.00

V.

VI.

VII.
1

2
3
2.3.
2.3.3.

PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu

1
2
3
2.3.
2.3.4.

PEMBANGUNAN UNIT BANGUNAN KAMAR MANDI UMUM


PEKERJAAN PLAMBING
Page 254

No
I.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

346.00
168.00
12.00
2.00

0.242
0.046
0.010
0.013

270,940.00
105,710.00
309,218.25
2,543,750.00

93,745,240.00
17,759,280.00
3,710,619.00
5,087,500.00

1
2
3
4

PEKERJAAN INSTALASI AIR BERSIH


Pipa PVC AW kelas medium A dia 2"
Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
M'
M'
Ls

51.20
88.00
440.00
2.00

0.014
0.007
0.041
0.002

105,710.00
31,980.00
35,850.00
356,125.00

5,412,352.00
2,814,240.00
15,774,000.00
712,250.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

196.00
12.00
2.00

0.090
0.010
0.003
2.491

177,940.00
309,218.25
508,750.00

34,876,240.00
3,710,619.00
1,017,500.00

II

III

TOTAL

2.4.
2.4.1.

PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

96.20

0.005

20,500.00

1,972,100.00

1
2
3
4
5
6
7
8

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi Bangunan
Pemadatan Tanah
Urugan Pasir Bawah Pondasi Foot Plate t = 10 cm
Urugan Pasir Bawah Pondasi Batu Kali t = 10 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

M3
M3
M3
M3
M3
M3
M3
M3

150.41
120.33
26.44
26.44
0.90
6.00
0.63
5.88

0.006
0.002
0.004
0.001
0.0001
0.001
0.000
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00

2,271,153.25
662,996.26
1,712,912.76
379,971.54
52,983.00
353,220.00
36,793.75
345,920.12

Titik
M3

16.00
9.61

0.010
0.033

238,750.00
1,339,160.00

3,820,000.00
12,867,184.94

6.40

0.031

1,902,490.00

12,175,936.00

II.

III.
1

PEKERJAAN BETON
Pondasi Strous dan Sloof
a. Strous
- Pengeboran Pondasi Strous h = 8.5 m
- Beton Strous 30 cm h= 8.5 m
b. Pondasi Foot Plate
- Pondasi Pile Cape 200 x 200 x 40 cm

M3
Page 255

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

c. Sloof :
- Sloof 25 x 50 cm pada Bangunan
- Sloof 15/30 cm
- Sloof 20 x 30 cm pada pagar keliling
d. Lantai Kerja Bawah Pondasi t = 10 cm
e. Lantai Kerja Bawah Sloof t = 7 cm
f. Rabat Beton Lantai Dasar t = 5 cm

M3
M3
M3
M2
M2
M2

2.50
1.01
2.98
16.00
32.50
40.26

0.019
0.008
0.023
0.001
0.002
0.002

2,894,710.00
3,025,510.00
2,962,950.00
34,640.00
24,250.00
17,320.00

7,236,775.00
3,049,714.08
8,829,591.00
554,240.00
788,125.00
697,303.20

Plat :
a. Plat Lantai t = 12 cm
b. Plat Kanopi

M3
M3

3.00
12.97

0.018
0.092

2,357,330.00
2,730,390.00

7,071,990.00
35,413,158.30

Kolom :
a. Kolom 40 x 40 cm
b. Kolom15 x 15 cm
c. Kolom Pagar
d. Kolom 15X30

M3
M3
M3
M3

11.84
2.63
0.59
1.44

0.092
0.017
0.004
0.011

2,997,650.00
2,543,690.00
2,543,690.00
3,028,350.00

35,492,176.00
6,689,904.70
1,500,777.10
4,360,824.00

Balok :
a. Balok Latai 15 x 20 cm
b. Balok Ring 20 x 30
c. Balok Ring 15/30 cm
d. Balok induk 20 x 40
e. Balok Konsol 20x40/20
f. Ring Balok Pagar

M3
M3
M3
M3
M3
M3

0.15
1.20
0.90
9.80
0.91
1.04

0.001
0.008
0.006
0.078
0.007
0.006

2,309,300.00
2,736,690.00
2,790,380.00
3,065,920.00
3,065,920.00
2,309,300.00

346,395.00
3,284,028.00
2,511,342.00
30,046,016.00
2,796,119.04
2,401,672.00

Water Proofing

M2

68.14

0.005

26,060.00

1,775,802.86

1
2
3
4
5
6

PEKERJAAN ATAP DAN TANGGA


Rangka Atap Baja Ringan
Penutup Atap Genteng Beton
Lisplank 2 x 30
Bubungan Genteng
Rangka Atap Pada Tangga (Canal)
Penutup Atap Zincalume

M2
M2
M1
M1
M2
M2

51.69
39.00
32.00
14.00
30.00
12.30

0.002
0.005
0.015
0.001
0.001
0.003

15,580.00
48,030.00
179,080.00
36,580.00
15,580.00
85,490.00

805,330.20
1,873,170.00
5,730,560.00
512,120.00
467,400.00
1,051,527.00

M3
M3
Page 256

18.75
40.00

0.006
0.031

118,520.00
296,220.00

2,222,250.00
11,848,800.00

IV.

2.4.
2.4.2.

PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pasangan Anstampeng
Pasangan Batu Kali

1
2

No
3
4
5
6
7

II.

URAIAN PEKERJAAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
Pasangan 1 Bata Pagar Keliling Bangunan
Pasang Roster Beton Ukuran 20 x 20
Pekerjaan Aksesories :
- Pasang Tulisan Identitas Bangunan
- Pasang Tangga

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M2
M2
M2
Bh

56.89
313.59
165.00
4,273.00

0.006
0.033
0.036
0.347

42,400.00
40,800.00
84,960.00
31,370.00

2,411,924.00
12,794,268.00
14,018,400.00
134,044,010.00

Bh
M'

1.00
36.00

0.002
0.012

750,000.00
125,000.00

750,000.00
4,500,000.00

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
P3
J1

Unit
Unit
Unit
Unit

1.00
2.00
1.00
3.00

0.021
0.020
0.010
0.028

8,115,046.00
3,803,518.00
3,743,870.00
3,575,784.00

8,115,046.00
7,607,036.00
3,743,870.00
10,727,352.00

1
2
3
4
5
6
7
8
9

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air
Lantai Rabat t = 10 cm keliling luar Bangunan
Plesteran Kasar Lantai Rabat
Plesteran Pagar Keliling

M2
M2
M2
M2
M'
M'
M2
M2
M2

113.77
987.17
385.80
104.70
1,621.00
218.00
170.85
170.85
164.47

0.012
0.104
0.022
0.006
0.020
0.003
0.015
0.010
0.017

42,400.00
40,800.00
22,010.00
22,010.00
4,890.00
4,890.00
34,640.00
22,010.00
40,800.00

4,823,848.00
40,276,536.00
8,491,458.00
2,304,447.00
7,926,690.00
1,066,020.00
5,918,244.00
3,760,408.50
6,710,376.00

PEKERJAAN PLAFOND
Pasang Rangka Metal Furing Penutup Atap Gipsum :
- Pasang Rangka Plafond Metalfuring
- Penutup Plafond Gypsum Board
List Gypsum

M2
M2
M'

81.25
81.25
48.00

0.006
0.005
0.002

28,000.00
24,680.00
14,710.00

2,275,000.00
2,005,250.00
706,080.00

1
2
3
4

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm Warna sedang
Keramik Lantai KM/WC 20 x 20 cm
Keramik Dinding KM/WC 20 x 25 cm
Coll Plint 10 x 30 cm

M2
M2
M2
M'

55.55
3.00
13.84
8.65

0.013
0.001
0.003
0.001

92,630.00
91,630.00
89,620.00
65,000.00

5,145,596.50
274,890.00
1,240,340.80
562,250.00

1
2
3
4

PEKERJAAN SANITAR
Pasang Clooset Jongkok + Perlengkapan
Pasang Floor Drian
Pasang Kran dia' 3/4"
Pasang Wastafel

Unit
Bh
Bh
Bh
Page 257

1.00
1.00
1.00
1.00

0.001
0.000
0.000
0.002

273,650.00
54,330.00
64,380.00
712,780.00

273,650.00
54,330.00
64,380.00
712,780.00

III.

IV.
1

V.

VI.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

5
6

Bak Air
Pasang Kaca Wastafel

Bh
Bh

1.00
1.00

0.001
0.001

450,000.00
407,750.00

450,000.00
407,750.00

1
2

PEKERJAAN PENGECATAN
Cat Dinding
Cat Plafond

M2
M2

1,486.74
81.25

0.042
0.002

10,940.00
10,940.00

16,264,935.60
888,875.00

VII.

2.4.
2.4.3.

PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN PANEL
Panel SDP MENARA DAN POMPA
- Box SDP 60 x 40 cm komplit busbar, pilot lamp
- MCCB 20A/3P/18 kA NS100N TM25D
- MCB 10A/1P/6 kA
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
4.00
3.00
1.00

0.002
0.001
0.001
0.000
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
252,340.00
189,255.00
254,375.00

1
2
3
4
5
6
7
8

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu dinding TK 1 x 40 Acrilic
Lampu emergency 20 W
Lampu SL 18 w + fitting broco
Saklar double / seri
Saklar hotel
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Bh
Bh
Ttk
Bh
Ttk

5.00
2.00
5.00
3.00
2.00
12.00
5.00
5.00

0.003
0.003
0.001
0.0001
0.0001
0.004
0.0003
0.0003

225,000.00
670,532.50
59,015.00
17,094.00
17,094.00
137,362.50
25,030.50
25,030.50

1,125,000.00
1,341,065.00
295,075.00
51,282.00
34,188.00
1,648,350.00
125,152.50
125,152.50

1
2
3
4

PEKERJAAN SOUND SYSTEM


Power Amplifier ex TOA 300 W
Microphone PM660D
Speaker Outdor Horn 150 W
Instalasi dng kabel NYFHY 2x1.5 mm2

Unit
Bh
Unit
Ttk

1.00
1.00
4.00
4.00

0.025
0.017
0.006
0.005

9,666,250.00
6,410,250.00
559,625.00
475,000.00

9,666,250.00
6,410,250.00
2,238,500.00
1,900,000.00

1
2
3
4
5
6

PEKERJAAN PENANGKAL PETIR


Penangkal petir sistem emisi Viking
Instalasi
Test Commisioning DEPNAKER
Bak Kontrol
BC 70 mm2 + Klem / NYA 70 mm2 + Klem
grounding

Unit
Ls
Ls
Unit
M'
Ttk

1.00
1.00
1.00
1.00
60.00
1.00

0.023
0.009
0.007
0.0002
0.015
0.004

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
96,662.50
1,510,000.00

8,801,375.00
3,561,250.00
2,543,750.00
67,500.00
5,799,750.00
1,510,000.00

II.

III.

IV.

Page 258

No
V.
1

URAIAN PEKERJAAN

SATUAN

PEKERJAAN FIRE ALARM PROTECTION (FAP)


Fire Extinguser 3,0 Kg ABC dengan meter kontrol

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Bh

2.00

0.004

681,725.00

1,363,450.00

2.4.
2.4.4.

PEMBANGUNAN UNIT BANGUNAN MENARA PANTAU


PEKERJAAN PLAMBING

I.
1
2
8

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET & WARUNG


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Fitting & supporting

M'
M'
Ls

32.79
44.30
1.00

0.023
0.020
0.002

270,940.00
177,940.00
763,125.00

8,884,393.54
7,882,208.18
763,125.00

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 1"
Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
M'
Ls

18.03
5.00
1.00

0.001
0.0005
0.001
1.542

31,980.00
35,850.00
356,125.00

576,599.40
179,250.00
356,125.00

II

TOTAL

2.5.
2.5.1.

BANGUNAN UNIT BANGUNAN PINTU GERBANG


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

52.60

0.003

20,500.00

1,078,300.00

1
2
3
4
5
6
7
8
9

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Tanah Peninggian Elevasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Pasir Bawah Sloof t : 10 cm
Urugan Pasir Bawah Lantai t = 10 cm
Urugan Pasir Bawah Rigid
Urugan Abu Batu t = 7 cm

M3
M3
M3
M3
M3
M3
M3
M3
M3

84.14
79.51
86.10
86.10
4.50
0.61
1.81
15.20
5.97

0.003
0.001
0.014
0.003
0.001
0.0001
0.0003
0.002
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00
58,870.00
77,870.00

1,270,520.04
438,074.75
5,577,298.88
1,237,199.52
264,915.00
35,675.22
106,790.18
894,824.00
464,728.16

M3
M3
M3
M2
M2
Page 259

8.10
1.80
1.92
45.00
36.36

0.046
0.011
0.015
0.004
0.002

2,184,630.00
2,257,730.00
3,055,050.00
34,640.00
24,250.00

17,695,503.00
4,063,914.00
5,865,696.00
1,558,800.00
881,730.00

II.

III.
1

PEKERJAAN BETON
Pondasi dan Sloof :
a. Pondasi Foot Plate 150 X 150 X 30 cm
b. Pondasi Foot Plate 100 x 100 x 30 cm
b. Sloof 20 x 40 cm
d. Lantai Kerja Bawah Pondasi t : 10 cm
e. Lantai Kerja Bawah Sloof t : 7 cm

No

URAIAN PEKERJAAN
f. Lantai Kerja Bawah Rigid t = 10 cm

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M2
.

152.00

0.014

34,640.00

5,265,280.00

Plat :
a. Rabat Beton t = 10 cm
b. Plat Dag t= 12 cm
c. Balustrade Lisplank t = 7 cm
d. Plat Kanopi Beton
e. Plat Rigid Beton

M2
M3
M3
M3
M3

81.40
1.92
1.86
2.95
12.72

0.007
0.012
0.013
0.021
0.090

34,640.00
2,357,330.00
2,730,390.00
2,730,390.00
2,730,390.00

2,819,696.00
4,526,073.60
5,076,341.09
8,046,240.90
34,730,560.80

Kolom :
a. Kolom 30 x 30 cm

M3

6.16

0.049

3,059,050.00

18,831,511.80

Balok :
a. Balok 20 x 30 cm
b. Balok Kanopi Beton 15 x 15 cm

M3
M3

1.68
0.30

0.012
0.002

2,736,690.00
2,309,300.00

4,597,639.20
701,449.88

Water Proofing

M2

55.59

0.004

26,060.00

1,448,784.85

M2

17.70

0.002

42,400.00

750,352.80

2.5.
2.5.2.

BANGUNAN UNIT BANGUNAN PINTU GERBANG


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan Dinding 1/2 Batu Bata 1 Pc : 5 Ps
- Lantai 1
- Lantai 2
Pekerjaan Aksesories :
- Pasang Tanda Plakat
- Pasang Huruf Timbul
- Pasang Pipa Galvanize dia. 3"
- Pasang Pipa Galvanize dia. 2"
- Pasang Pipa Galvanize dia. 1.5"
- Pasang Batu Lempeng
- Pasang Pipa Baja dia' 10"

M2
M2

104.00
44.17

0.011
0.005

40,800.00
40,800.00

4,243,200.00
1,801,932.00

Unit
Unit
M'
M'
M'
M2
M'

4.00
13.00
233.64
90.64
195.36
70.67
60.00

0.003
0.016
0.079
0.025
0.027
0.029
0.031

275,000.00
475,000.00
130,040.00
108,080.00
52,540.00
160,000.00
200,000.00

1,100,000.00
6,175,000.00
30,382,545.60
9,796,371.20
10,264,214.40
11,307,200.00
12,000,000.00

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
J1
R1

Unit
Unit
Unit
Bh

2.00
2.00
4.00
84.00

0.025
0.019
0.011
0.020

4,745,526.00
3,736,150.00
1,023,279.81
94,258.00

9,491,052.00
7,472,300.00
4,093,119.23
7,917,672.00

1
2

II.
1
2
3
4
III.

PEKERJAAN PLESTERAN

Page 260

No
1
2

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

3
4
5
6
7

Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps


Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
- Lantai 1
- Lantai 2
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air
Camprot

1
2
3
4
5

PEKERJAAN LANTAI
Keramik Lantai 30 x 30 cm, Terang
Keramik Lantai 20 x 20 cm, Sedang
Keramik Dinding 20 x 25 cm
Coll Plint
Step Noise

M2
M2
M2
M'
M'

12.00
4.00
9.76
17.63
2.55

0.003
0.001
0.002
0.003
0.0002

92,630.00
91,630.00
89,620.00
65,000.00
33,490.00

1,111,560.00
366,098.50
874,511.96
1,145,950.00
85,399.50

1
2
3
4

PEKERJAAN SANITAIR
Pasang Closet Jongkok
Bak Air
Pasang Floor Drain
Pasang Kran dia' 3/4"cm

Bh
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.001
0.001
0.0001
0.0002

273,650.00
450,000.00
54,330.00
64,380.00

273,650.00
450,000.00
54,330.00
64,380.00

M2
M2

152.00
141.20

0.004
0.004

10,940.00
10,940.00

1,662,880.00
1,544,728.00

M2
M2
M2
M2

88.27
155.95
170.21
46.80

0.002
0.004
0.010
0.003

10,940.00
10,940.00
21,900.00
21,900.00

965,706.62
1,706,123.63
3,727,563.96
1,024,920.00

Bh
Bh
Bh
Bh
Page 261

2.00
2.00
4.00
8.00

0.028
0.008
0.001
0.0004

5,500,000.00
1,500,000.00
59,015.00
17,094.00

11,000,000.00
3,000,000.00
236,060.00
136,752.00

IV.

V.

VI.
1

2
3
4

PEKERJAAN PENGECATAN
Cat Dinding Warna Putih
- Lantai 1
- Dinding Dalam
- Dinding Luar
- Lantai 2
- Dinding Luar
Cat Beton
Cat Pipa Galvanize Warna Hitam Dop
Cat Pipa Baja dia' 10"

2.5.
2.5.3.

BANGUNAN UNIT BANGUNAN PINTU GERBANG


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK


Neon box 50x200 cm lengkap dgn lampu
Instalasi Power untuk Neon Box
Lampu SL 18 w + fitting broco
Saklar double / seri

1
2
3
4

M2

34.19

0.002

17,830.00

609,679.02

M2
M2
M2
M2
M'
M'
M2

228.00
108.33
105.95
105.95
583.22
47.00
9.60

0.010
0.005
0.006
0.006
0.007
0.001
0.0004

16,170.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00
15,740.00

3,686,760.00
1,751,696.10
2,332,021.13
2,332,021.13
2,851,945.80
229,830.00
151,104.00

No
5
6
7
8

URAIAN PEKERJAAN

SATUAN

Instalasi lampu
Stop kontak broco
Instalasi stop kontak
BOX MCB (HAGER) lengkap

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Ttk
Bh
Ttk
Unit

6.00
2.00
2.00
1.00

0.002
0.0001
0.001
0.001

137,362.50
25,030.50
154,660.00
375,000.00

824,175.00
50,061.00
309,320.00
375,000.00

2.5.
2.5.4.

PEMBANGUNAN UNIT BANGUNAN GERBANG


PEKERJAAN PLAMBING

I.
1
2
3

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC Kelas AW dia 4"
Pipa PVC Kelas AW dia 3"
Fitting & supporting

M'
M'
Ls

10.00
27.00
1.00

0.007
0.012
0.001

270,940.00
177,940.00
508,750.00

2,709,400.00
4,804,380.00
508,750.00

1
2
3
4
5

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Gate Valve dia. 3/4"
Fitting & supporting
Sumur dangkal 20 m
Pompa Jet Pump

M'
Bh
Ls
Bh
Bh

51.00
1.00
1.00
1.00
1.00

0.005
0.000
0.002
0.028
0.009

35,850.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00

1,828,350.00
111,925.00
763,125.00
10,683,750.00
3,663,000.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

11.13
2.00
1.00

0.005
0.002
0.001
0.820

177,940.00
309,218.25
305,250.00

1,980,828.08
618,436.50
305,250.00

M'

47.20

0.003

20,500.00

967,600.00

M3
M3
M3
M3
M3
M3
M3
Page 262

27.84
24.24
83.39
83.39
1.00
2.97
8.00

0.001
0.000
0.014
0.003
0.0002
0.0005
0.001

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

420,384.00
133,562.40
5,402,004.20
1,198,314.30
58,870.00
174,843.90
470,960.00

II.

III.

TOTAL

2.6.
2.6.1.
I.

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan pasir bawah Pondasi t : 10 cm
Urugan pasir bawah Sloof t : 10 cm
Urugan Pasir bawah Rabatan t : 10 cm

II.

No
8
9
10

URAIAN PEKERJAAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M3
M3
M3

1.50
8.00
3.80

0.0002
0.001
0.001

58,870.00
58,870.00
58,870.00

88,305.00
470,960.00
223,706.00

Ttk
M3
M3
M3
M3
M2
M2
M2
M3
M3
M3
M3
M3

10.00
72.00
3.00
3.36
0.55
10.00
18.38
80.00
2.79
0.63
3.20
0.48
0.84

0.006
0.249
0.018
0.024
0.003
0.001
0.002
0.004
0.022
0.004
0.025
0.003
0.006

238,750.00
1,339,160.00
2,257,730.00
2,746,880.00
2,278,500.00
34,640.00
34,640.00
17,320.00
3,059,050.00
2,543,690.00
3,065,920.00
2,309,300.00
2,736,690.00

2,387,500.00
96,419,520.00
6,773,190.00
9,229,516.80
1,253,175.00
346,400.00
636,510.00
1,385,600.00
8,534,749.50
1,602,524.70
9,810,944.00
1,108,464.00
2,298,819.60

M3
M3
M2

11.00
4.00
100.00

0.078
0.026
0.007

2,730,390.00
2,554,550.00
26,060.00

30,034,290.00
10,218,200.00
2,606,000.00

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN ARSITEKTUR
PEKERJAAN PASANGAN
Pasangan Trassram 1 Pc : 3 Ps
Pasangan Batu Bata 1 Pc : 5 Ps
Pasangan Rolaag

M2
M2
M2

31.40
104.20
13.50

0.003
0.011
0.003

42,400.00
40,800.00
93,460.00

1,331,360.00
4,251,360.00
1,261,710.00

1
2
3
4
5

PEKERJAAN KUSEN PINTU dan JENDELA


Rolling Door
Pintu ( P1 )
J1
BV
Aluminium Shading

Unit
Unit
Unit
Unit
M2

1.00
5.00
4.00
4.00
2.25

0.012
0.049
0.006
0.005
0.0002

4,463,324.00
3,803,518.00
628,414.60
451,090.72
27,000.00

4,463,324.00
19,017,590.00
2,513,658.40
1,804,362.86
60,750.00

1
2
3

PEKERJAAN PLESTERAN
Plesteran Trassram 1 Pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 ps
Plesteran Beton 1 Pc : 3 Ps

M2
M2
M2
Page 263

62.80
208.40
264.69

0.003
0.009
0.015

17,830.00
16,170.00
22,010.00

1,119,724.00
3,369,828.00
5,825,826.90

III.
1
2
3
4
5
6
7
8
9
10
11
12
13
14

15
2.6.
2.6.2.
I.
1
2
3
II.

III.

Urugan Pasir bawah Plat Landasan t : 10 cm


Urugan Pasir Bawah Lantai
Urugan Pasir Bawah Paving

SATUAN

PEKERJAAN BETON
Titik Bor Strouse
Pondasi Strouss dia 30 cm, h = 6 M
Pondasi Foot Plate 100 x 100 x 30 cm
Beton Sloof 30/40 cm
Beton Sloof 15/20 cm
Lantai Kerja Bawah Pondasi
Lantai Kerja Bawah Sloof
Lantai Kerja Bawah Lantai 1
Beton Kolom 30/30 cm
Beton Kolom Praktis 15/15 cm
Ring Balk 20/40 cm
Ring Balk 15/20 cm
Balok Konsol 20/30 cm
Plat Beton :
- Plat Dag Atap t = 10 cm
- Plat landasan genzet t = 40 cm
Pasang Water Proofing

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

4
5
6

Acian Beton
Benangan
Tali Air

M'
M'
M'

264.69
500.00
94.70

0.015
0.006
0.001

22,010.00
4,890.00
4,890.00

5,825,826.90
2,445,000.00
463,083.00

1
2
3
4

PEKERJAAN LANTAI
Pasang Keramik 30 x 30 cm, Terang
Pasang Keramik 30 x 30 cm, sedang & gelap
Pasang Keramik 20 x 20 cm, sedang & gelap
Pasang Keramik Dinding 20 x 25 cm.

M2
M2
M2
M2

6.00
0.60
6.52
25.00

0.001
0.0001
0.002
0.006

92,630.00
92,630.00
91,630.00
89,620.00

555,780.00
55,578.00
597,427.60
2,240,500.00

1
2
3
4
5

PEKERJAAN SANITAIR
Pasang Closet Jongkok
Pasang Kran dia 3/4'
Pasang Floor Drain
Pasang Wastafel + Cermin
Pasang Timba Bak Air

Bh
Bh
Bh
Bh
Bh

3.00
4.00
4.00
1.00
4.00

0.002
0.001
0.001
0.002
0.002

273,650.00
64,380.00
54,330.00
712,780.00
200,000.00

820,950.00
257,520.00
217,320.00
712,780.00
800,000.00

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam

M2
M2

133.00
259.00

0.004
0.007

10,940.00
10,940.00

1,455,020.00
2,833,460.00

Cat Beton

M2

264.69

0.007

10,940.00

2,895,708.60

Bh
Bh
Bh
Ttk
Bh
Ttk

4.00
5.00
2.00
9.00
1.00
1.00

0.004
0.001
0.000
0.003
0.0001
0.0004

385,000.00
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

1,540,000.00
295,075.00
34,188.00
1,236,262.50
25,030.50
154,660.00

M'
Page 264

18.00

0.013

270,940.00

4,876,920.00

IV.

VI.
1

2
2.6.
2.6.3.
I.
1
2
3
4
5
6
2.6.
2.6.4.
I.
1

PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN MEKANIKAL ELEKTRIKAL
PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu TL Simmbad 1 X 40
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak
PEMBANGUNAN UNIT
BANGUNAN RUMAH GENSET DAN TOILET SOPIR
PEKERJAAN PLAMBING
PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET
Pipa PVC kelas AW dia 4"

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

2
3
3
4

Pipa PVC kelas AW dia 2"


Clean Out dia. 3"
Clean Out dia. 4"
Fitting & supporting

M'
Bh
Bh
Ls

12.00
2.00
2.00
1.00

0.003
0.002
0.002
0.001

105,710.00
309,218.25
371,387.50
508,750.00

1,268,520.00
618,436.50
742,775.00
508,750.00

1
2

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Fitting & supporting

M'
Ls

32.00
1.00

0.003
0.001

35,850.00
508,750.00

1,147,200.00
508,750.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC kelas AW dia 3"
Roof drain almunium dia. 3"
Fitting & supporting

M'
M'
Ls

8.50
6.00
1.00

0.004
0.005
0.001
0.720

177,940.00
309,218.25
508,750.00

1,512,490.00
1,855,309.50
508,750.00

II.

III.

TOTAL

2.7.
2.7.1.

PEMBANGUNAN UNIT BANGUNAN POS JAGA


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

492,000.00

1
2
3

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

19.80
13.86
2.20

0.001
0.0002
0.0003

15,100.00
5,510.00
58,870.00

298,980.00
76,368.60
129,514.00

PEKERJAAN BETON
Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
2.50

0.004
0.0002

2,309,300.00
34,640.00

1,600,344.90
86,600.00

Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

M3
Page 265

0.48

0.003

2,309,300.00

1,108,464.00

II.

III.
1

Balok :
a. Balok Induk 15 x 20 cm

No

5
IV.
1

URAIAN PEKERJAAN

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M3

0.01

0.0001

2,309,300.00

23,093.00

Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
Lisplank

M2
M2
M2

30.38
30.38
5.37

0.001
0.004
0.002

15,580.00
48,030.00
179,080.00

473,242.50
1,458,911.25
961,659.60

M3
M3
M2
M2

4.40
9.68
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

521,488.00
2,867,409.60
699,600.00
1,996,507.20

M2
Ls
M2

9.45
1.00
4.48

0.004
0.001
0.0004

175,000.00
450,000.00
31,370.00

1,653,750.00
450,000.00
140,537.60

PEMBANGUNAN UNIT BANGUNAN POS JAGA


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasangan Batu Candi Susun Dirih
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

II.

VOLUME

d. Balok Latai 15 x 20 cm

2.7.
2.7.2.

1
2
3
4
5

SATUAN

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.0001
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

M2
M2
M2
Page 266

45.28
45.28
0.18

0.003
0.126
0.000

28,000.00
1,075,440.00
25,000.00

1,267,840.00
48,695,923.20
4,500.00

III.

IV.
1

PEKERJAAN PLAFOND
Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium

No
2

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Pasang List Gypsum

M'

40.00

0.002

14,710.00

588,400.00

PEKERJAAN LANTAI
Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2

35.00
0.25
10.58

0.008
0.000
0.002

92,630.00
92,630.00
89,620.00

3,242,050.00
23,157.50
948,179.60

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.0002
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

1,717,040.00
64,380.00
250,000.00
54,330.00

PEKERJAAN PENGECATAN
Cat Dinding :
- Dalam
- Luar
Cat Beton
Cat Plafond

M2
M2
M2
M2

89.61
29.87
32.12
45.28

0.003
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

980,284.17
326,761.39
351,392.80
495,363.20

V.
1

VI.

VII.
1

2
3
2.7.
2.7.3.

PEMBANGUNAN UNIT BANGUNAN POS JAGA


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEKERJAAN MEKANIKAL ELEKTRIKAL

A.

PEKERJAAN PANEL
1

Panel SDP Pos Jaga


- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp

B.

Unit

1.00

0.002

673,585.00

673,585.00

- MCCB 20A/1P/18 kA NS100N TM25D

Bh

1.00

0.001

441,595.00

441,595.00

- MCCB 10A/1P/18 kA NS100N TM25D

Bh

1.00

0.0002

63,085.00

63,085.00

- MCB 6A/1P/6 kA

Bh

9.00

0.001

63,085.00

567,765.00

- Wiring instalasi dan material bantu

Ls

1.00

0.001

254,375.00

254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


1

Lampu emergency 20 W + stop kontak

Bh

1.00

0.002

670,532.50

670,532.50

Lampu SL 18 w + fitting broco

Bh

4.00

0.001

59,015.00

236,060.00

Saklar double / seri

Bh

4.00

0.000

17,094.00

68,376.00

Instalasi lampu

Ttk

5.00

0.002

137,362.50

686,812.50

Stop kontak broco

Bh
Page 267

3.00

0.0002

25,030.50

75,091.50

No
6

URAIAN PEKERJAAN

SATUAN

Instalasi stop kontak

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Ttk

3.00

0.001

154,660.00

463,980.00

2.7.
2.7.4.

PEMBANGUNAN UNIT BANGUNAN POS JAGA


PEKERJAAN PLAMBING

I.
1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

11.00
29.70
3.00
1.00

0.008
0.014
0.002
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

2,980,340.00
5,284,818.00
927,654.75
2,543,750.00

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Faucet dia 1/2"
Fitting & supporting

M'
Bh
Ls

26.00
3.00
1.00

0.002
0.001
0.007
0.294

35,850.00
137,362.50
2,543,750.00

932,100.00
412,087.50
2,543,750.00

II.

TOTAL

2.8.
2.8.1.

PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

492,000.00

1
2
3

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

19.80
13.86
2.20

0.001
0.0002
0.0003

15,100.00
5,510.00
58,870.00

298,980.00
76,368.60
129,514.00

PEKERJAAN BETON
Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
2.50

0.004
0.0002

2,278,500.00
34,640.00

1,579,000.50
86,600.00

Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

M3
M3
Page 268

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

II.

III.
1

Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

No

5
IV.
1

URAIAN PEKERJAAN

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M3
M3

0.48
0.01

0.003
0.0001

2,309,300.00
2,309,300.00

1,108,464.00
23,093.00

Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
Lisplank

M2
M2
M2

30.38
30.38
5.37

0.001
0.004
0.002

15,580.00
48,030.00
179,080.00

473,242.50
1,458,911.25
961,659.60

M3
M3
M2
M2

4.00
8.80
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

474,080.00
2,606,736.00
699,600.00
1,996,507.20

M2
Ls
M2

9.45
1.00
4.48

0.004
0.001
0.0004

175,000.00
450,000.00
31,370.00

1,653,750.00
450,000.00
140,537.60

PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN


PEKERJAAN ARSITEKTUR

I.

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasangan Batu Candi Susun Dirih
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

II.

VOLUME

Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

2.8.
2.8.2.

1
2
3
4
5

SATUAN

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.000
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

PEKERJAAN PLAFOND
Pasang Rangka Metal Furing

III.

IV.

Page 269

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

- Pasang Rangka Metal Furing


- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.000
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

PEKERJAAN LANTAI
Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2

35.00
0.25
10.58

0.008
0.000
0.002

92,630.00
92,630.00
89,620.00

3,242,050.00
23,157.50
948,179.60

1
2
3
4

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air
Pasang Floor Drian

Unit
Bh
Bh
Bh

1.00
1.00
1.00
1.00

0.004
0.000
0.001
0.0001

1,717,040.00
64,380.00
250,000.00
54,330.00

1,717,040.00
64,380.00
250,000.00
54,330.00

PEKERJAAN PENGECATAN
Cat Dinding :
- Dalam
- Luar
Cat Beton
Cat Plafond

M2
M2
M2
M2

89.61
29.87
32.12
45.28

0.003
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

980,284.17
326,761.39
351,392.80
495,363.20

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
9.00
1.00

0.002
0.001
0.0002
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
63,085.00
567,765.00
254,375.00

Bh
Bh
Bh
Ttk
Bh
Page 270

1.00
4.00
4.00
5.00
3.00

0.002
0.001
0.0002
0.002
0.0002

670,532.50
59,015.00
17,094.00
137,362.50
25,030.50

670,532.50
236,060.00
68,376.00
686,812.50
75,091.50

2
V.
1

VI.

VII.
1

2
3
2.8.
2.8.3.

PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.
A.

PEKERJAAN MEKANIKAL ELEKTRIKAL


PEKERJAAN PANEL
Panel SDP Pos Retribusi
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

B.
1
2
3
4
5

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu emergency 20 W + stop kontak
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco

No
6

URAIAN PEKERJAAN

SATUAN

Instalasi stop kontak

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Ttk

3.00

0.001

154,660.00

463,980.00

2.8.
2.8.4.

PEMBANGUNAN UNIT BANGUNAN RESTRIBUSI DEPAN


PEKERJAAN PLAMBING

I.
1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 2"
Clean Out
Fitting & supporting

M'
M'
Bh
Ls

11.00
29.70
3.00
1.00

0.008
0.008
0.002
0.007

270,940.00
105,710.00
309,218.25
2,543,750.00

2,980,340.00
3,139,587.00
927,654.75
2,543,750.00

1
2
3

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"
Faucet dia 1/2"
Fitting & supporting

M'
Bh
Ls

24.00
3.00
1.00

0.002
0.001
0.007
0.287

35,850.00
137,362.50
2,543,750.00

860,400.00
412,087.50
2,543,750.00

II.

TOTAL

III.
3.1.
I.

PEKERJAAN PEMBANGUNAN BANGUNAN INFRASTRUKTUR


REKAP UNIT BANGUNAN DEPO SAMPAH

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

18.00

0.002

36.00

738,000.00

1
2
3
4
5
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Peninggian Elevasi
Pemadatan Tanah
Urugan pasir bawah Pondasi t = 10 cm
Urugan Pasir Bawah Lantai t = 10 cm

M3
M3
M3
M3
M3
M3

11.00
4.80
1.80
1.80
1.00
0.60

0.001
0.0001
0.001
0.0001
0.0003
0.0002

22.00
9.60
3.60
3.60
2.00
1.20

332,200.00
52,896.00
233,208.00
51,732.00
117,740.00
70,644.00

1
2
3
4

PEKERJAAN BETON
Sloof 15 x 20 cm
Plat Lantai (Rabatan) t = 10 cm
Kolom 15 x 15 cm
Ring Balk 15/20 cm

M3
M2
M3
M3

0.30
6.00
0.11
0.30

0.004
0.001
0.001
0.004

0.60
12.00
0.22
0.60

1,367,100.00
415,680.00
549,437.04
1,385,580.00

1
2
3

PEKERJAAN PASANGAN
Pasangan Aanstampeng
Pasangan Batu Kali 1 Pc : 4 Ps
Pasangan Trassram 1 Pc : 3 Ps

M3
M3
M2
Page 271

2.00
4.40
18.00

0.001
0.007
0.004

4.00
8.80
36.00

474,080.00
2,606,736.00
1,526,400.00

II.

III.

IV.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

4
5

Pasangan Rolaag
Pasang Bak Kontrol 60 x 80 x 70 cm

M2
Bh

1.50
1.00

0.001
0.002

3.00
2.00

280,380.00
950,000.00

1
2

PEKERJAAN KUSEN PINTU dan JENDELA


Pintu besi lipat
Exhouse rangka besi jolusi

Unit
Unit

1.00
1.00

0.009
0.001

2.00
2.00

3,585,600.00
370,000.00

1
2
3

PEKERJAAN PLESTERAN
Plesteran Trassram 1 Pc : 3 Ps
Plesteran Beton 1 Pc : 3 Ps
Benangan

M2
M2
M'

36.00
15.20
76.90

0.003
0.002
0.002

72.00
30.40
153.80

1,283,760.00
669,104.00
752,082.00

PEKERJAAN SANITAIR
Pasang Pipa Pvc D 4'

M'

0.80

0.001

1.60

433,504.00

PEKERJAAN PENGECATAN
Cat Dinding
- Cat Dinding Luar
- Cat Dinding Dalam

M2
M2

33.70
17.00

67.40
34.00

737,356.00
371,960.00

M2

22.14

0.002
0.001
0.000
0.001
0.051

44.28

484,423.20

V.

VI.

VII

VIII
1

Cat Beton
TOTAL

3.2.
3.2.1.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE A

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

152.50
138.00

0.002
0.007

4,370.00
20,500.00

666,425.00
2,829,000.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

34.48
25.86
2.03
1.01

0.001
0.0004
0.0003
0.0002

15,100.00
5,510.00
58,870.00
58,870.00

520,587.60
142,472.07
119,388.36
59,164.35

M3
Ttk
M3
Page 272

10.17
24.00
6.03

0.062
0.015
0.020

2,358,600.00
238,750.00
1,258,480.00

23,993,566.08
5,730,000.00
7,587,124.22

II.

III.
1

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m

No

3
IV.
1
3

V.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
M2
M2

2.02
47.32
20.10

0.015
0.004
0.001

2,962,950.00
34,640.00
24,250.00

5,985,159.00
1,639,164.80
487,425.00

Kolom :
- Kolom 20/20 cm

M3

4.61

0.037

3,089,750.00

14,237,568.00

Ring balk 15/20 cm

M3

2.01

0.012

2,309,300.00

4,641,693.00

M2

97.87

0.004

16,500.00

1,614,772.50

Kg
M2
M2
M'

61.93
86.40
43.20
24.00

0.016
0.004
0.009
0.0002

101,720.00
15,740.00
84,960.00
3,000.00

6,299,581.90
1,359,936.00
3,670,272.00
72,000.00

PEKERJAAN PASANGAN
Pasangan Dinding Batako
Pekerjaan Aksesories :
- Pasang Tralis Besi Dia. 10 mm
- Plesteran Camprot Tebal 2 cm
- Pas. Bata Penebalan Kolom
- Sealant

1
2
3

PEKERJAAN PLESTERAN
Plesteran Dinding Batako
Tali Air
Benangan

M2
M'
M'

195.73
142.00
474.80

0.003
0.002
0.006

6,610.00
4,890.00
4,890.00

1,293,775.30
694,380.00
2,321,772.00

1
2

PEKERJAAN PENGECATAN
Cat Dinding
Cat Besi

M2
M2

507.00
31.56

0.014
0.002

10,940.00
21,900.00

5,546,580.00
691,098.30

VI.

3.2.
3.2.2.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE B

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

510.00
355.00

0.006
0.019

4,370.00
20,500.00

2,228,700.00
7,277,500.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

215.48
161.61
50.36
7.10

0.008
0.002
0.008
0.001

15,100.00
5,510.00
58,870.00
58,870.00

3,253,672.50
890,450.44
2,964,398.85
417,977.00

M3
Page 273

36.40

0.222

2,358,600.00

85,853,040.00

II.

III.
1

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm

No

IV.
1
2
3

V.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

- Titik Bor Strouss Dia. 20 cm, H : 2 m


- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

Ttk
M3
M3
M2
M2

150.00
37.68
20.30
253.50
195.25

0.093
0.123
0.156
0.023
0.012

238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

35,812,500.00
47,419,526.40
60,147,885.00
8,781,240.00
4,734,812.50

Kolom :
- Kolom 20/20 cm

M3

28.30

0.226

3,089,750.00

87,439,925.00

M2
M2

106.50
213.00

0.012
0.022

42,400.00
40,800.00

4,515,600.00
8,690,400.00

M2
Kg
Kg
Kg
M2
M2
M2
M'
M'
Kg
Kg
Bh
M'

25.60
2,444.71
1,548.24
4.28
447.20
42.60
43.85
288.08
95.00
3.26
27.13
296.00
116.00

0.006
0.643
0.407
0.001
0.018
0.002
0.017
0.108
0.018
0.001
0.007
0.001
0.001

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
17,830.00
150,000.00
145,000.00
75,000.00
101,720.00
101,720.00
1,150.00
3,000.00

2,174,976.00
248,675,754.98
157,486,972.80
435,361.60
7,038,928.00
759,558.00
6,576,900.00
41,771,600.00
7,125,000.00
332,104.00
2,759,867.04
340,400.00
348,000.00

PEKERJAAN PASANGAN
Pasangan Trasram 1 Pc : 3 Ps
Pasangan 1/2 Bata 1 Pc 5 Ps
Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Besi Hollow 5 cm
- Ring Penguat 7
- Plesteran Camprot Tebal 2 cm
- List Plesteran Dinding 3 cm
- Pasang Acrilic bening
- Stanliss L 2 cm
- Stanliss L 1 cm
- Plat Besi t = 1 cm
- Besi Hollow 3 cm
- Skrup t = 5 cm
- Sealant

1
2
3
4
5

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Plesteran Penebalan 1 Pc : 5 Ps
Tali Air
Benangan

M2
M2
M2
M'
M'

238.60
426.00
456.30
1,540.40
2,912.85

0.004
0.018
0.019
0.019
0.037

6,610.00
16,170.00
16,170.00
4,890.00
4,890.00

1,577,146.00
6,888,420.00
7,378,371.00
7,532,556.00
14,243,836.50

1
3

PEKERJAAN PENGECATAN
Cat Dinding
Cat Besi

M2
M2

1,072.81
196.61

0.030
0.011

10,940.00
21,900.00

11,736,519.52
4,305,649.50

VI.

3.2.
3.2.3.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE C

I.

PEKERJAAN PERSIAPAN

Page 274

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2

Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

701.13
613.54

0.008
0.033

4,370.00
20,500.00

3,063,916.25
12,577,570.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

268.18
151.14
70.24
7.61

0.010
0.002
0.011
0.001

15,100.00
5,510.00
58,870.00
58,870.00

4,049,518.00
832,753.85
4,135,264.28
448,074.29

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

43.52
170.00
42.70
18.27
108.80
152.23

0.265
0.105
0.139
0.140
0.010
0.010

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

102,646,272.00
40,587,500.00
53,742,129.92
54,124,207.65
3,768,832.00
3,691,456.25

Kolom :
- Kolom 20/20 cm

M3

21.34

0.170

3,089,750.00

65,935,265.00

M2
M2

101.54
148.77

0.011
0.016

42,400.00
40,800.00

4,305,084.00
6,069,816.00

M2
Kg
Kg
Kg
M2
M2
M'

306.00
307.11
539.98
16.18
308.00
608.94
61.20

0.067
0.081
0.142
0.004
0.013
0.028
0.0005

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
17,830.00
3,000.00

25,997,760.00
31,239,097.73
54,926,969.04
1,646,236.48
4,847,920.00
10,857,400.20
183,600.00

M2
M2
M'
M'

203.07
377.54
1,020.00
2,179.00

0.003
0.016
0.013
0.028

6,610.00
16,170.00
4,890.00
4,890.00

1,342,292.70
6,104,821.80
4,987,800.00
10,655,310.00

M2
M2
Page 275

893.63
375.48

0.025
0.021

10,940.00
21,900.00

9,776,312.20
8,222,941.92

II.

III.
1

IV.
1
2
3

V.

PEKERJAAN PASANGAN
Pasangan Trasram 1 Pc : 3 Ps
Pasangan 1/2 Bata 1 Pc 5 Ps
Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Besi Hollow 5 cm
- Ring Penguat 7
- Plesteran Camprot Tebal 2 cm
- List Plesteran Dinding 5 cm
- Sealant

1
2
3
4

PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Tali Air
Benangan

1
3

PEKERJAAN PENGECATAN
Cat Dinding
Cat Besi

VI.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

3.2.
3.2.4.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE D

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

241.70
487.20

0.003
0.026

4,370.00
20,500.00

1,056,229.00
9,987,600.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

146.52
109.89
34.24
6.05

0.006
0.002
0.005
0.001

15,100.00
5,510.00
58,870.00
58,870.00

2,212,497.30
605,506.30
2,015,791.22
355,942.74

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 5 cm
- Lantai Kerja di bawah Sloof t = 5 cm

M3
Ttk
M3
M3
M2
M2

24.83
102.00
25.62
14.48
172.38
120.93

0.151
0.063
0.083
0.111
0.015
0.008

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

58,568,755.20
24,352,500.00
32,245,277.95
42,906,478.95
5,971,243.20
2,932,431.25

Kolom :
- Kolom 20/20 cm

M3

18.08

0.144

3,089,750.00

55,875,039.00

M2
M2

72.56
131.68

0.008
0.014

42,400.00
40,800.00

3,076,332.00
5,372,340.00

M2
Kg
Kg
Kg
M2
M'

349.20
398.67
322.69
14.28
349.20
56.00

0.077
0.105
0.085
0.004
0.014
0.0004

84,960.00
101,720.00
101,720.00
101,720.00
15,740.00
3,000.00

29,668,032.00
40,552,279.91
32,823,619.92
1,452,561.60
5,496,408.00
168,000.00

M2
M2
M2
M'
Page 276

145.11
273.35
1,206.00
731.60

0.002
0.011
0.050
0.009

6,610.00
16,170.00
16,170.00
4,890.00

959,177.10
4,420,069.50
19,501,020.00
3,577,524.00

II.

III.
1

IV.
1
2
3

V.
1
2
3
4

PEKERJAAN PASANGAN
Pasangan Trasram 1 Pc : 3 Ps
Pasangan 1/2 Bata 1 Pc 5 Ps
Pekerjaan Aksesories :
- Pas. Bata Penebalan Kolom
- Pasang Tralis Besi
- Pipa Holo 5
- Ring Penguat 7
- Plesteran Camprot Tebal 2 cm
- Sealant
PEKERJAAN PLESTERAN
Plesteran Trasram 1 pc : 3 Ps
Plesteran 1/2 Bata 1 Pc : 5 Ps
Plesteran Penebalan Bata
Tali Air

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Benangan

M'

1,658.63

0.021

4,890.00

8,110,676.25

1
3

PEKERJAAN PENGECATAN
Cat Dinding
Cat Besi

M2
M2

416.49
414.63

0.012
0.023

10,940.00
21,900.00

4,556,444.36
9,080,375.10

VI.

3.2.
3.2.5.

PEMBANGUNAN UNIT PAGAR


PEMBANGUNAN UNIT PAGAR TYPE E

I.
1
2

PEKERJAAN PERSIAPAN
Pembersihan Lapangan
Uitzet dan Bowplank

M2
M'

316.00
320.00

0.004
0.017

4,370.00
20,500.00

1,380,920.00
6,560,000.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir di bawah Pondasi t = 5 cm
Urugan Pasir di bawah Sloof t = 5 cm

M3
M3
M3
M3

198.29
148.72
29.75
2.37

0.008
0.002
0.005
0.0004

15,100.00
5,510.00
58,870.00
58,870.00

2,994,148.80
819,425.16
1,751,406.05
139,521.90

PEKERJAAN BETON
Pondasi dan Sloof
- Pondasi Pile Cape 80 x 80 x 40 cm
- Titik Bor Strouss Dia. 20 cm, H : 2 m
- Beton Strouss Dia. 20 cm, H : 2 m
- Sloof 20/30 cm
- Lantai Kerja di bawah Pondasi t = 10 cm
- Lantai Kerja di bawah Sloof t = 7 cm

M3
Ttk
M3
M3
M2
M2

18.43
72.00
18.09
9.48
133.28
47.40

0.112
0.044
0.059
0.073
0.012
0.003

2,358,600.00
238,750.00
1,258,480.00
2,962,950.00
34,640.00
24,250.00

43,473,715.20
17,190,000.00
22,761,372.67
28,088,766.00
4,616,819.20
1,149,450.00

Kolom :
- Kolom 20/20 cm

M3

12.82

0.102

3,089,750.00

39,622,954.00

Ring balk 15/20 cm

M3

4.74

0.028

2,309,300.00

10,946,082.00

M2

435.87

0.019

16,500.00

7,191,772.50

M2
M2
M'

174.00
192.20
54.00

0.007
0.042
0.0004

15,740.00
84,960.00
3,000.00

2,738,760.00
16,329,312.00
162,000.00

M2
Page 277

861.73

0.015

6,610.00

5,696,035.30

II.

III.
1

3
IV.
1
2

V.
1

PEKERJAAN PASANGAN
Pasangan Dinding Batako
Pekerjaan Aksesories :
- Plesteran Camprot Tebal 2 cm
- Pas. Bata Penebalan Kolom
- Sealant
PEKERJAAN PLESTERAN
Plesteran Dinding Batako

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

2
3

Tali Air
Benangan

M'
M'

527.60
1,102.80

0.007
0.014

4,890.00
4,890.00

2,579,964.00
5,392,692.00

PEKERJAAN PENGECATAN
Cat Dinding

M2

1,042.87

0.030

10,940.00

11,408,943.10

Bh
Ttk

37.00
37.00

0.006
0.013
5.589

65,000.00
137,362.50

2,405,000.00
5,082,412.50

VI.

3.2.
3.2.6.

PEMBANGUNAN UNIT PAGAR


PEKERJAAN MEKANIKAL ELEKTRIKAL

I.

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu SL 22 W
Instalasi lampu

1
2

TOTAL

3.3.
I.

PEMBANGUNAN UNIT PARKIR RODA DUA (BERATAP)

1
2
3

PEKERJAAN TANAH
Galian Tanah Pondasi
Urugan Tanah kembali
Urugan Pasir Bawah Pondasi t = 10 cm

M3
M3
M3

67.44
53.95
5.25

0.003
0.001
0.001

15,100.00
5,510.00
58,870.00

1,018,344.00
297,275.52
308,949.76

1
2
3
4

PEKERJAAN PONDASI DAN BETON


Beton Plat Pondasi 80 x 80 x 30 cm
Beton Kolom 25 x 25 cm
Beton Sloof 20 x 30 cm
Lantai Kerja Beton 10 cm

M3
M3
M3
M2

5.10
3.19
4.20
52.48

0.031
0.025
0.032
0.005

2,358,600.00
3,000,440.00
2,962,950.00
34,640.00

12,028,860.00
9,563,902.50
12,444,390.00
1,817,907.20

M2
M'
M'
M'
M'
Kg
Kg
Pcs
Pcs
Kg
Kg
Page 278

78.63
26.04
29.70
23.76
24.35
424.25
15.55
39.00
75.00
19.37
32.01

0.013
0.002
0.012
0.008
0.008
0.017
0.001
0.001
0.002
0.0005
0.001

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25

4,897,738.12
631,136.88
4,779,918.00
3,089,750.40
3,166,994.16
6,609,792.39
242,331.32
355,791.15
684,213.75
180,852.50
298,853.36

II.

III.
A.
1

2
3
4
5
6
7
8
9
10

PEKERJAAN ATAP PARKIR


Area 1 :
Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
Kolom Pipa Galvanis Dia. 4"
Skur Dia. 3"
Rafter Dia. 3"
Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12
Ikatan Angin Dia. 10

No
11
12
B.
1

2
3
4
5
6
7
8
9
10
11
12
C.
1

2
3
4
5
6
7
8
9
10
11
12
IV.
A.
1
2

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Jarum Keras
Plandes t = 10 mm

Bh
Kg

19.00
31.06

0.0005
0.001

10,136.50
9,976.45

192,593.50
309,908.44

Area 2 :
Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
Kolom Pipa Galvanis Dia. 4"
Skur Dia. 3"
Rafter Dia. 3"
Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12
Ikatan Angin Dia. 10
Jarum Keras
Plandes t = 10 mm

M2
M'
M'
M'
M'
Kg
Kg
Bh
Bh
Kg
Kg
Bh
Kg

32.89
10.89
13.20
10.56
10.82
125.08
6.63
19.00
35.00
7.27
16.01
11.00
13.81

0.005
0.001
0.005
0.004
0.004
0.005
0.0003
0.0004
0.001
0.0002
0.0004
0.0003
0.0004

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
319,299.75
67,883.87
149,426.68
111,501.50
137,724.89

Area 3 :
Penutup Atap :
- Asbes Gelombang Besar
- Bubungan Asbes Gelombang Besar
Kolom Pipa Galvanis Dia. 4"
Skur Dia. 3"
Rafter Dia. 3"
Gording CNP 150.150.20.3,2
Picres t = 6 mm
Ankur
Baut Picres
Track Stank Dia. 12
Ikatan Angin Dia. 10
Jarum Keras
Plandes t = 10 mm

M2
M'
M'
M'
M'
Kg
Kg
Bh
Bh
Kg
Kg
Bh
Kg

32.89
10.89
13.20
10.56
10.82
125.08
6.63
19.00
32.30
7.27
16.01
11.00
13.81

0.005
0.001
0.005
0.004
0.004
0.005
0.0003
0.0004
0.001
0.0002
0.0004
0.0003
0.0004

62,290.00
24,240.00
160,940.00
130,040.00
130,040.00
15,580.00
15,580.00
9,122.85
9,122.85
9,336.25
9,336.25
10,136.50
9,976.45

2,048,718.10
263,973.60
2,124,408.00
1,373,222.40
1,407,552.96
1,948,778.13
103,342.14
173,334.15
294,668.06
67,883.87
149,426.68
111,501.50
137,724.89

PEKERJAAN MEKANIKAL ELEKTRIKAL


PEKERJAAN INSTALASI DAN STOP KONTAK
Lampu TL Balk 18 W
Instalasi Lampu

Ttk
Bh

17.00
20.00

0.011
0.007
0.234

250,000.00
137,362.50

4,250,000.00
2,747,250.00

TOTAL
Page 279

No
3.4.
I.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

PEMBANGUNAN UNIT BANGUNAN SCHULPTURE UTAMA

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

129.26

0.007

20,500.00

2,649,727.50

1
2
3
4
5
6
7

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah Peninggian Lokasi
Pemadatan Tanah
Urugan Pasir Bawah Pondasi Foot Plate t : 10 cm
Urugan Pasir Bawah Sloof t = 10 cm
Urugan Pasir Bawah Plat beton t = 10 cm

M3
M3
M3
M3
M3
M3
M3

95.63
57.38
812.65
812.65
0.16
0.22
0.52

0.004
0.001
0.136
0.030
0.00002
0.00003
0.00008

15,100.00
5,510.00
64,780.00
14,370.00
58,870.00
58,870.00
58,870.00

1,443,988.84
316,147.49
52,643,143.10
11,677,708.65
9,419.20
13,145.67
30,612.40

1
2
2
3
4
5
6
7
8
9
10
11

PEKERJAAN PASANGAN
Pasangan Dinding Penahan Batu Kali 1 Pc : 4 Psr
Pasang Hiasan Batu Kosong
Pasangan Dinding Bata 1 Pc : 5 Ps
Pasangan Rolaag Trap
Plesteran 1 Pc : 3 Ps
Benangan
Urugan Pasir t = 10 cm
Urugan Tanah Humus t = 20 cm
Plesteran Beton
Acian Beton
Pasangan Batu Granit
Pasang Tulisan Kuningan GDGDFG

M3
M3
M2
M2
M2
M'
M3
M3
M2
M2
M2
Ls

133.73
79.64
803.06
6.30
317.58
540.80
11.25
136.90
29.43
29.43
58.84
1.00

0.102
0.024
0.088
0.001
0.015
0.007
0.002
0.028
0.002
0.002
0.036
0.002

296,220.00
118,520.00
42,400.00
84,960.00
17,830.00
4,890.00
58,870.00
79,390.00
22,010.00
22,010.00
235,850.00
950,000.00

39,613,500.60
9,438,932.80
34,049,540.48
535,248.00
5,662,465.66
2,644,512.00
662,311.05
10,868,236.95
647,820.33
647,820.33
13,877,414.00
950,000.00

1
2
3
4
5
5
6
7

PEKERJAAN BETON
Plat Beton t = 10 cm
Sloof 15 x 20 cm
Kolom 15 x 15 cm
Balok 15 x 20 cm
Pondasi Pile Cape 80 x 80 x 40 cm
Titik Bor Strouss Dia. 20 cm, H : 3 m
Beton Strouss Dia. 20 cm, H : 3 m
Lantai Kerja Bawah Pile Cape t : 5 cm

M3
M3
M3
M3
M3
Ttk
M3
M2

0.54
0.44
2.51
0.51
1.28
5.00
1.88
3.20

0.004
0.003
0.017
0.003
0.008
0.003
0.006
0.0001

2,730,390.00
2,278,500.00
2,543,690.00
2,309,300.00
2,358,600.00
238,750.00
1,258,480.00
17,320.00

1,474,410.60
1,010,059.05
6,394,836.66
1,185,363.69
3,019,008.00
1,193,750.00
2,370,976.32
55,424.00

1
2
3

PEKERJAAN VEGETASI
Pasang Rumput Jepang
Pasang Gebalan Rumput
Tanam Palm Raja

M2
M2
Btg
Page 280

181.82
62.76
4.00

0.007
0.002
0.000

15,000.00
15,000.00
15,000.00

2,727,300.00
941,400.00
60,000.00

II.

III.

IV.

V.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

HARGA
SATUAN

JUMLAH

4
5
6

Tanam Karai Payung


Tanam Aster
Tanam Lili Paris

Btg
Btg
Btg

4.00
6.00
6.00

0.001
0.002
0.002

98,000.00
110,000.00
98,000.00

392,000.00
660,000.00
588,000.00

1
2
3
4

PEKERJAAN MEKANIKAL ELEKTRIKAL


PEK. INSTALASI LAMPU DAN STOP KONTAK
Lampu SPOT 80 w + Rangka Pengaman
Tiang dan lampu taman komplit type fullglobe 2m
Instalasi lampu taman
Kabel NYY 3x2.5 mm2

Bh
Unit
Ttk
M'

2.00
4.00
6.00
100.00

0.001
0.032
0.002
0.025
0.604

178,062.50
3,052,500.00
137,362.50
96,662.50

356,125.00
12,210,000.00
824,175.00
9,666,250.00

VI.
A.

TOTAL

3.5.
I.

PEKERJAAN UNIT SCHULPTURE DEPAN BANGUNAN UTAMA

1
2

PEKERJAAN PERSIAPAN
Pembersihan Lokasi
Uitzet dan Bowplank

M2
M'

4,966.47
429.69

0.056
0.023

4,370.00
20,500.00

21,703,473.90
8,808,645.00

1
2
3
4
5
6

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Tanah Peninggian Elevasi Taman
Urugan Sirtu Peninggian Elevasi Kawasan
Pemadatan Tanah
Striping

M3
M3
M3
M3
M3
M2

2,550.50
10.56
915.15
8,443.00
8,443.00
1,489.94

0.100
0.000
0.153
1.414
0.314
0.006

15,100.00
5,510.00
64,780.00
64,780.00
14,370.00
1,430.00

38,512,605.87
58,198.82
59,283,546.56
546,937,475.22
121,325,895.63
2,130,615.63

1
2
3
4

PEKERJAAN PASANGAN
Pasangan Rolaag
Urugan Pasir bawah Roolag
Plesteran 1 Pc : 3 Ps
Benangan

M2
M3
M2
M'

58.68
3.52
117.36
234.72

0.013
0.001
0.005
0.003

84,960.00
58,870.00
17,830.00
4,890.00

4,985,452.80
207,269.50
2,092,528.80
1,147,780.80

1
2
3
4
5

PEKERJAAN PERKERASAN + AREA PARKIR


Perkerasan Jalan dan Parkir Tidak Beratap
Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block Perkerasan Jalan
Pasang Kanstein
Pengecatan Kanstein

M3
M3
M2
M'
M2

390.05
273.04
3,900.50
2,649.56
883.19

0.059
0.055
0.451
0.308
0.050

58,870.00
77,870.00
44,720.00
45,000.00
21,900.00

22,962,243.50
21,261,235.45
174,430,360.00
119,230,380.00
19,341,817.20

II.

III.

IV.
A

BOBOT FISIK
SELURUH
PEKERJAAN

Perkerasan Rigid Pavement

Page 281

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2
3
4
5

Urugan Pasir Rigid Beton


Lantai Kerja Beton Rigid
Beton Rigid
Plat Injak
Pasang Grill Besi

M3
M2
M3
M3
M'

2.21
22.08
3.31
5.60
9.00

0.0003
0.002
0.023
0.040
0.004

58,870.00
34,640.00
2,684,150.00
2,730,390.00
165,000.00

129,984.96
764,851.20
8,889,904.80
15,290,184.00
1,485,000.00

1
2
3
4
5
6

PEKERJAAN DINDING PENAHAN PAS. BT. KALI


Galian Tanah
Urugan Tanah Kembali
Urugan Pasir
Pasangan Batu Kali 1 Pc : 4 Psr
Acian Setrikan
Benangan

M3
M3
M3
M2
M2
M'

93.16
43.84
17.54
34.10
78.29
313.16

0.004
0.001
0.003
0.026
0.002
0.004

15,100.00
5,510.00
58,870.00
296,220.00
11,380.00
4,890.00

1,406,783.13
241,569.93
1,032,393.58
10,101,956.42
890,933.94
1,531,341.64

1
2
3
4
5
6
7
8

PEKERJAAN VEGETASI
Urugan Tanah Humus t = 20 cm
Pasang Rumput Jepang
Tanam Palm Raja
Tanam Glodokan
Tanam Kerai Payung
Tanam Lili Paris
Tanam Puring
Tanam Aster

M3
M2
Btg
Btg
Btg
Btg
Btg
Btg

175.54
828.58
4.00
22.00
5.00
12.00
4.00
14.00

0.036
0.032
0.0002
0.001
0.0002
0.003
0.000
0.004
3.195

79,390.00
15,000.00
15,000.00
12,500.00
15,000.00
98,000.00
15,000.00
110,000.00

13,936,247.62
12,428,700.00
60,000.00
275,000.00
75,000.00
1,176,000.00
60,000.00
1,540,000.00

V.

VII.

TOTAL

3.6.
3.6.a.

PEKERJAAN SITE DEVELOPMENT


PEKERJAAN PEMATANGAN GDGDFG DAN KANTOR UJI KIR

I
A
1
2

PEMATANGAN LAHAN GDGDFG


PEKERJAAN PERSIAPAN
Pembersihan Lokasi
Pagar Pengaman Proyek

M2
M'

23,836.82
975.66

0.269
0.238

4,370.00
94,360.00

104,166,884.35
92,063,428.58

1
2
3
4
5

PEKERJAAN TANAH
Striping Tanah
Galian Tanah Biasa
Urugan Sirtu Peninggian Elevasi GDGDFG
Pemadatan Tanah
Agregat A Area GDGDFG

M2
M3
M3
M3
M3

14,409.43
28,630.85
72,770.08
72,770.08
7,058.15

0.053
1.118
12.867
2.704
1.916

1,430.00
15,100.00
68,380.00
14,370.00
105,000.00

20,605,478.88
432,325,853.72
4,976,018,086.47
1,045,706,052.98
741,105,283.07

II

PEMATANGAN LAHAN KANTOR UJI KIR

Page 282

No
A

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2

PEKERJAAN PERSIAPAN
Pembersihan Lokasi
Pagar Pengaman Proyek

M2
M'

11,985.09
274.26

0.135
0.067

4,370.00
94,360.00

52,374,838.93
25,879,145.29

1
2
3
4

PEKERJAAN TANAH
Striping Tanah
Galian Tanah Biasa
Urugan Sirtu Peninggian Elevasi Kantor Uji Kir
Pemadatan Tanah

M2
M3
M3
M3

2,397.02
7,191.05
14,082.48
14,082.48

0.009
0.281
2.490
0.523
22.671

1,430.00
15,100.00
68,380.00
14,370.00

3,427,735.45
108,584,906.34
962,959,953.34
202,365,231.49

TOTAL

3.6.
3.6.b.
I.
A.
1
2
3

PEKERJAAN SITE DEVELOPMENT


PEKERJAAN LANDSCAPE
LANDSCAPE
PEKERJAAN PERSIAPAN
Pembuatan Direksi Keet
Pembuatan Gudang Sementara
Mobilisasi dan Demobilisasi

M2
M2
Ls

24.00
20.00
1.00

0.028
0.020
0.005

446,750.00
393,840.00
2,000,000.00

10,722,000.00
7,876,800.00
2,000,000.00

B.

PEKERJAAN DINDING PENAHAN PAS. BATU KALI


Galian Tanah
Urugan Tanah Kembali
Urugan Pasir
Pasangan Batu Kali 1 Pc : 4 Psr
Acian Strikan
Benangan
Plesteran

M3
M3
M3
M3
M2
M'
M2

668.88
413.38
134.87
470.27
1,829.37
4,259.08
143.70

0.026
0.006
0.021
0.360
0.054
0.054
0.007

15,100.00
5,510.00
58,870.00
296,220.00
11,380.00
4,890.00
17,830.00

10,100,020.87
2,277,734.31
7,939,865.38
139,304,192.70
20,818,179.96
20,826,911.96
2,562,171.00

M3
M3
M2
M2
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Btg
Page 283

1,059.21
1,521.27
3,500.00
4,000.00
322.00
27.00
503.00
51.00
19.00
97.00
57.00
12.00

0.177
0.312
0.136
0.155
0.092
0.001
0.016
0.013
0.005
0.004
0.016
0.000

64,780.00
79,390.00
15,000.00
15,000.00
110,000.00
15,000.00
12,500.00
98,000.00
98,000.00
15,000.00
110,000.00
10,000.00

68,615,421.69
120,773,787.30
52,500,000.00
60,000,000.00
35,420,000.00
405,000.00
6,287,500.00
4,998,000.00
1,862,000.00
1,455,000.00
6,270,000.00
120,000.00

1
2
3
4
5
6
7
C.
1
2
3
4
5
6
7
8
9
10
11
12

PEKERJAAN VEGETASI
Urugan Tanah Peninggian Elevasi Taman
Urugan Tanah Humus t = 20 cm
Pasang Gebalan Rumput
Pasang Rumput Jepang
Tanam Bambu Kuning
Tanam Palm Raja
Tanam Glodokan
Tanam Kerai Payung
Tanam Lili Paris
Tanam Puring
Tanam Aster
Tanam Angsana

No

II.
A.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2
3
4

PEKERJAAN MEKANIKAL ELEKTRIKAL


INSTALASI PEMASANGAN KEMBALI
Biaya pasang 66 kVA
Biaya KIR gambar
Trafo 100 KVA
Tiang PLN

Unit
Ls
Unit
Bh

1.00
1.00
1.00
4.00

0.110
0.017
0.509
0.078

42,500,000.00
6,500,000.00
197,000,000.00
7,500,000.00

42,500,000.00
6,500,000.00
197,000,000.00
30,000,000.00

PEKERJAAN PEMADAM KEBAKARAN


Fire Extinguisher 25 Kg Trolly

Unit

1.00

0.002

681,725.00

681,725.00

Set
Set
Set
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ls

1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
2.00
4.00
3.00
1.00

0.015
0.005
0.009
0.001
0.001
0.001
0.001
0.001
0.001
0.002
0.005
0.0005
0.001

5,986,970.00
2,035,000.00
3,500,000.00
152,625.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
441,595.00
441,595.00
63,085.00
254,375.00

5,986,970.00
2,035,000.00
3,500,000.00
457,875.00
254,375.00
254,375.00
254,375.00
441,595.00
441,595.00
883,190.00
1,766,380.00
189,255.00
254,375.00

B.

C.
1
2
3
4
5
6
7
8
9
10
11
12
13
D.

PANEL MDP
Panel + CU busbar (3 sel) 1bh 120 x 80 x 20
Arester 100 KA/4 Pole OBBO 1 bh
COS
Amper meter 0-200A + CT 200/5 GAE
Volt meter 0-200 V
Selector switch 10 A / 7 posisi GAE
Frequensi meter GAE
MCCB 50 A / 18 KA / 3 pole (NS 100 N) MG
MCCB 40 A / NS 100 N / 3 pole MG NS100N
MCCB 30 A / NS 100 N / 3 pole MG NS100N
MCCB 20 A / NS 100 N / 3 pole MG NS100N
MCB 10 A / NC 45 A / 3 pole MG
Wiring dan instalasi

1
2
3
4
5
6

PANEL SDP KAWASAN


Box SDP 60 x 40 cm komplit busbar, pilot lamp
MCCB 40A/3P/18 kA NS100N TM40D
MCB 10A/3P/6kA
MCB 10A/1P/6 kA
MCB 6A/1P/6 kA
Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
1.00
7.00
1.00
3.00
1.00

0.002
0.001
0.001
0.0002
0.0005
0.001

673,585.00
441,595.00
63,085.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
441,595.00
63,085.00
189,255.00
254,375.00

1
2
3
4
5
6

PANEL SDP PJU


Box SDP 60 x 40 cm komplit busbar, pilot lamp
Kontaktor telemecanique 10/3p + kontak bantu
Timer omron
Push button ON
Push button Off
Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Bh
Ls

1.00
12.00
6.00
6.00
6.00
1.00

0.002
0.111
0.039
0.004
0.004
0.001

673,585.00
3,561,250.00
2,543,750.00
279,812.50
279,812.50
254,375.00

673,585.00
42,735,000.00
15,262,500.00
1,678,875.00
1,678,875.00
254,375.00

E.

Page 284

No
F.

URAIAN PEKERJAAN

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

PEKERJAAN PENARIKAN KABEL


NYFGBY 4x50 mm2 kWhPLN - MDP
NYY 4x50 mm2 DEG - AMF
NYFGBY 4x10 mm2 MDP - SDP LP 1 (KANTOR)
NYFGBY 4x10 mm2 MDP - SDP LP 2 (KANTOR)
NYFGBY 4x16 mm2 MDP - SDP FOOD COURT
NYFGBY 4x10 mm2 MDP - SDP R. TUNGGU
NYFGBY 4x10 mm2 MDP - SDP MENARA
NYFGBY 4x10 mm2 MDP - SDP BENGKEL
NYFGBY 4x10 mm2 MDP - SDP KAWASAN
NYFGBY 4x10 mm2 SDP KAWASAN - SDP POS JAGA
NYFGBY 4x10 mm2 MDP - SDP MUSHOLA
NYFGBY 4x10 mm2 MDP - SDP paguyuban
NYY 4x4 mm2 SDP paguyuban - box MCB pos jaga
NYY 4x4 mm2 SDP pos jaga - box MCB gerbang
NYY 4x4 mm2 SDP R. Tunggu- SDP Keberangkatan bus
NYY 4x4 mm2 SDP R. Tunggu- SDP Kedatangan angkot
NYY 4x4 mm2 SDP R. Tunggu- SDP Keberangkatan angkot
NYY 3x2.5 mm2 SDP P. jaga - SDP Pos retribusi
Box SDP (HAGER) lengkap pos jaga + 2 MCB
Box SDP (HAGER) lengkap gerbang + 3 MCB
BOX SDP keberangkatan bus + 3 MCB 10A
BOX SDP kedatangan angkot + 3 MCB 10A
BOX SDP keberangkatan angkot + 3 MCB 10A
BOX SDP pos restribusi + 1 MCB 6A

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

PEKERJAAN GROUNDING
Plate Tembaga 100x100x0,02
Cu Bus Bars 40.4.200 mm
Adonan bentonite
Galian Tanah / Urugan tanah
Soldering / Welding
BC wire 50 mm2 bak kontrol - plat grounding
Pek. Bak Kontrol 40x40x50 + tutup
BC 50 mm2 DEG - AMF
BC 50 mm2 MDP - MDP - SDP LP 1 (KANTOR)
BC 50 mm2 MDP - MDP - SDP LP 2 (KANTOR)
BC 50 mm2 MDP - SDP FOOD COURT
BC 50 mm2 MDP - SDP R. TUNGGU
BC 50 mm2 MDP - SDP MENARA & POMPA
BC 50 mm2 MDP - SDP SDP BENGKEL
BC 50 mm2 MDP - SDP KAWASAN

G.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
Unit
Unit
Unit
Unit
Unit
Unit

22.00
16.50
293.70
303.60
226.60
182.60
293.70
157.55
22.00
298.10
179.30
314.60
129.80
429.00
46.20
79.64
106.15
121.00
1.00
1.00
1.00
1.00
1.00
1.00

0.027
0.008
0.361
0.373
0.278
0.224
0.361
0.194
0.027
0.366
0.220
0.386
0.019
0.062
0.007
0.012
0.015
0.030
0.001
0.001
0.001
0.001
0.001
0.001

475,000.00
193,325.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
475,000.00
55,962.50
55,962.50
55,962.50
55,962.50
55,962.50
96,662.50
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00

10,450,000.00
3,189,862.50
139,507,500.00
144,210,000.00
107,635,000.00
86,735,000.00
139,507,500.00
74,836,250.00
10,450,000.00
141,597,500.00
85,167,500.00
149,435,000.00
7,263,932.50
24,007,912.50
2,585,467.50
4,456,853.50
5,940,419.38
11,696,162.50
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00
375,000.00

Bh
Bh
Zak
M3
Unit
M'
Bh
M'
M'
M'
M'
M'
M'
M'
M'
Page 285

2.00
1.00
225.00
6.00
2.00
20.00
2.00
15.00
295.00
320.00
302.40
225.60
294.00
192.00
314.60

0.002
0.001
0.050
0.0002
0.001
0.007
0.004
0.004
0.071
0.077
0.072
0.054
0.070
0.046
0.075

483,312.50
356,125.00
86,000.00
15,100.00
157,712.50
127,187.50
825,000.00
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50
92,592.50

966,625.00
356,125.00
19,350,000.00
90,600.00
315,425.00
2,543,750.00
1,650,000.00
1,388,887.50
27,314,787.50
29,629,600.00
27,999,972.00
20,888,868.00
27,222,195.00
17,777,760.00
29,129,600.50

No
16
17
H.

URAIAN PEKERJAAN
BC 50 mm2 SDP KAWASAN - SDP POS JAGA
BC 50 mm2 MDP - SDP MUSHOLA

SATUAN
M'
M'

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

310.00
179.30

0.074
0.043

92,592.50
92,592.50

28,703,675.00
16,601,835.25

1
2
3
4
5
6

PENERANGAN JALAN UMUM


Tiang dan lampu PJU Single komplit
Tiang dan lampu PJU double komplit
Kabel NYY 3X2,5 mm2
Kabel NYY 4X10 mm2
Instalasi lampu PJU single
Instalasi lampu PJU double

Unit
Unit
M'
M'
Ttk
Ttk

31.00
17.00
940.50
2,970.00
31.00
17.00

0.612
0.447
0.235
0.576
0.061
0.038

7,631,250.00
10,175,000.00
96,662.50
75,000.00
763,125.00
864,875.00

236,568,750.00
172,975,000.00
90,911,081.25
222,750,000.00
23,656,875.00
14,702,875.00

1
2
3

PENERANGAN TAMAN
Tiang dan lampu taman komplit type fullglobe 2m
Kabel NYY 3x2.5 mm2
Instalasi lampu taman

Unit
M'
Ttk

41.00
1,000.00
41.00

0.324
0.250
0.015

3,052,500.00
96,662.50
137,362.50

125,152,500.00
96,662,500.00
5,631,862.50

PEKERJAAN DRAINASE KAWASAN


PEKERJAAN MEKANIKAL AREA TAPAK
PEKERJAAN SUPPLY AIR BERSIH
Rumah Pompa
Sumur dalam (80 meter)
Pressure Tank Kap 1000 l lengkap dengan peralatan penunjangnya
Submersible Pump SP 7
Header pipa GIP dia 6"
Pipa GIP kelas medium A dia 2"
Gate Valve dia. 2"
Gate Valve dia. 2,5"
Check Valve dia 2"
Pressure Gauge
Pressure Switch
Fitting & supporting

Unit
Unit
Unit
Unit
Unit
M'
Bh
Bh
Bh
Bh
Bh
Ls

1.00
1.00
1.00
1.00
2.00
95.70
3.00
9.00
1.00
1.00
1.00
1.00

0.103
0.465
0.023
0.047
0.002
0.026
0.003
0.009
0.001
0.003
0.003
0.004

40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
350,000.00
107,000.00
340,000.00
400,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00

40,000,000.00
180,000,000.00
9,000,000.00
18,000,000.00
700,000.00
10,239,900.00
1,020,000.00
3,600,000.00
340,000.00
1,250,000.00
1,250,000.00
1,526,250.00

M'
M'
M'
Bh
Bh
Bh
Bh
Ls

406.00
317.00
540.00
5.00
17.00
12.00
18.00
1.00

0.119
0.045
0.055
0.002
0.005
0.002
0.008
0.004

112,990.00
54,950.00
39,450.00
135,836.25
111,925.00
54,380.00
164,970.00
1,526,250.00

45,873,940.00
17,419,150.00
21,303,000.00
679,181.25
1,902,725.00
652,560.00
2,969,460.00
1,526,250.00

I.

III.
A.
I.
1
2
3
4
5
6
7
8
9
10
11
12
II.
1
2
3
4
5
6
7
8

PEKERJAAN DISTRIBUSI AIR BERSIH TAPAK


Pipa GIP kelas medium A dia 2,5"
Pipa GIP kelas medium A dia 1"
Pipa GIP kelas medium A dia 3/4"
Gate Valve dia. 1"
Gate Valve dia. 3/4"
Kran Taman
Bak Kontrol Gate Valve Uk. 40x40 cm
Fitting & supporting

Page 286

No
III.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

1
2
3
4
5
6
7

PEKERJAAN AIR KOTOR & AIR BEKAS TAPAK


Septictank Besar
Septictank Kecil
Sumur Peresapan Besar
Sumur Peresapan Kecil
Bak Kontrol Penangkap Lemak Uk. 40x40 cm
Fitting & supporting
Resapan Air Hujan

Unit
Unit
Unit
Unit
Unit
Ls
Unit

7.00
6.00
13.00
6.00
17.00
1.00
58.00

0.204
0.087
0.111
0.026
0.007
0.004
0.195

11,255,560.00
5,627,780.00
3,311,130.00
1,655,565.00
164,970.00
1,526,250.00
1,300,000.00

78,788,920.00
33,766,680.00
43,044,690.00
9,933,390.00
2,804,490.00
1,526,250.00
75,400,000.00

a
b
c
d
e
f
g
h

PEKERJAAN DRAINAGE AREA TAPAK


PEKERJAAN DRAINASE KAWASAN
Saluran Pembuang Jalur A - B
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

836.26
490.09
61.88
48.62
9.28
176.80
565.76
266.08

0.033
0.007
0.019
0.006
0.066
0.010
0.017
0.204

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

12,627,586.40
2,700,393.70
7,334,017.60
2,479,620.00
25,343,479.98
3,891,368.00
6,438,348.80
78,819,402.48

a
b
c
d
e
f
g
h
i
j
k
l

Saluran Pembuang Jalur C - D


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3

803.46
522.17
56.56
44.44
8.48
80.80
636.30
339.36
202.00
161.60
48.48
16.16

0.031
0.007
0.017
0.006
0.060
0.005
0.019
0.260
0.024
0.005
0.002
0.0002

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00

12,132,170.50
2,877,156.70
6,703,491.20
2,266,440.00
23,164,628.76
1,778,408.00
7,241,094.00
100,525,219.20
9,090,000.00
1,767,904.00
732,048.00
89,041.60

a
b
c
d
e
f

Saluran Pembuang Jalur L - D


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm

M3
M3
M3
M3
M3
M2
Page 287

190.92
124.08
13.44
6.72
2.02
19.20

0.007
0.002
0.004
0.001
0.014
0.001

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00

2,882,892.00
683,680.80
1,592,908.80
342,720.00
5,504,466.24
422,592.00

B.
I.
1.

2.

3.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

g
h

Siaran
Pasangan Batu Kali

M2
M3

190.08
57.70

0.006
0.044

11,380.00
296,220.00

2,163,110.40
17,090,709.12

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur A - E


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

494.52
300.03
36.40
18.20
5.46
104.00
288.60
175.24

0.019
0.004
0.011
0.002
0.039
0.012
0.008
0.134

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
44,020.00
11,380.00
296,220.00

7,467,252.00
1,653,148.77
4,314,128.00
928,200.00
14,907,929.40
4,578,080.00
3,284,268.00
51,909,592.80

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur E-F Dibawah Jalan Raya


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton Beton Bertulang, t = 20 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

43.11
24.79
5.04
2.52
2.16
14.40
44.28
15.12

0.002
0.0004
0.002
0.0003
0.014
0.002
0.001
0.012

15,100.00
5,510.00
118,520.00
51,000.00
2,530,650.00
44,020.00
11,380.00
296,220.00

650,933.82
136,600.61
597,340.80
128,520.00
5,466,204.00
633,888.00
503,906.40
4,478,846.40

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur F - G


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 40 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Urugan pasir paving
Paving

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3
M3
M2

233.27
139.02
23.24
11.62
3.49
66.40
167.66
67.06
100.00
80.00
24.00
8.00
10.00
100.00

0.009
0.002
0.007
0.002
0.025
0.008
0.005
0.051
0.012
0.002
0.001
0.0001
0.001
0.017

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
44,020.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
65,200.00

3,522,399.65
765,982.02
2,754,404.80
592,620.00
9,518,139.54
2,922,928.00
1,907,970.80
19,865,698.08
4,500,000.00
875,200.00
362,400.00
44,080.00
510,000.00
6,520,000.00

a
b

Saluran Pembuang Jalur H - G


Galian
Urugan Kembali

M3
M3
Page 288

218.21
132.32

0.009
0.002

15,100.00
5,510.00

3,295,031.40
729,072.18

4.

5.

6.

7.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

c
d
e
f
g
h
i
j
k
l
m
n

Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M3
M3
M2
M2
M3
M'
M2
M3
M3
M3
M2

16.80
8.40
2.52
24.00
145.20
55.44
60.00
48.00
2.52
48.00
4.20
60.00

0.005
0.001
0.018
0.001
0.004
0.042
0.007
0.001
0.0001
0.001
0.001
0.002

118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

1,991,136.00
428,400.00
6,880,582.80
528,240.00
1,652,376.00
16,422,436.80
2,700,000.00
525,120.00
38,052.00
264,480.00
214,200.00
900,000.00

a
b
c
d
e
f
g
h
i
j
k
l
m
n

Saluran Pembuang Jalur I' - I


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin
Pasir Katel Taman
Rumput

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3
M3
M2

69.05
45.83
4.48
2.24
0.67
6.40
42.72
15.78
16.00
12.80
0.67
12.80
1.12
16.00

0.003
0.001
0.001
0.000
0.005
0.0004
0.001
0.012
0.002
0.0004
0.00003
0.0002
0.0001
0.001

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00
51,000.00
15,000.00

1,042,648.96
252,543.14
530,969.60
114,240.00
1,834,822.08
140,864.00
486,153.60
4,673,166.72
720,000.00
140,032.00
10,147.20
70,528.00
57,120.00
240,000.00

a
b
c
d
e
f
g
h
i
j
k
l

Saluran Pembuang Jalur H - I


Galian A-B, Luasan B
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M2
M2
Page 289

86.13
54.18
5.60
2.80
0.84
8.00
53.20
19.68
20.00
16.00
16.00
20.00

0.003
0.001
0.002
0.000
0.006
0.0005
0.002
0.015
0.002
0.0005
0.001
0.0003

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00

1,300,563.00
298,553.84
663,712.00
142,800.00
2,293,527.60
176,080.00
605,416.00
5,829,609.60
900,000.00
175,040.00
241,600.00
110,200.00

8.

9.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

m
n

Pasir Katel Taman


Rumput

M3
M2

1.40
20.00

0.0002
0.001

51,000.00
15,000.00

71,400.00
300,000.00

a
b
c
d
e
f
g
h
i
j
k
l

Saluran Pembuang Jalur I - J


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali
Kanstin
Pengecatan Kanstin
Galian Kanstin
Timbunan Kanstin

M3
M3
M3
M3
M3
M2
M2
M3
M'
M2
M3
M3

28.11
17.55
1.82
0.91
0.27
2.60
18.20
6.68
3.25
4.71
2.60
2.60

0.001
0.0003
0.001
0.000
0.002
0.0001
0.001
0.005
0.0004
0.0001
0.0001
0.00004

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00
45,000.00
10,940.00
15,100.00
5,510.00

424,459.49
96,718.41
215,706.40
46,410.00
745,396.47
57,226.00
207,116.00
1,979,342.04
146,250.00
51,554.75
39,260.00
14,326.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur J - K


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

270.60
171.08
16.24
8.12
2.44
23.20
176.90
64.50

0.011
0.002
0.005
0.001
0.017
0.001
0.005
0.049

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,086,132.48
942,633.17
1,924,764.80
414,120.00
6,651,230.04
510,632.00
2,013,122.00
19,105,005.12

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur K - L,


dibawah jalan dengan pelat penutup
Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 20 cm, dibawah jalan
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

77.94
51.01
4.62
2.31
1.98
6.60
58.08
20.89

0.003
0.001
0.001
0.0003
0.014
0.0004
0.002
0.016

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

1,176,884.94
281,081.91
547,562.40
117,810.00
5,406,172.20
145,266.00
660,950.40
6,187,739.58

a
b

Saluran Pembuang Jalur M - N,


dibawah jalan dengan pelat penutup
Galian
Urugan Kembali

M3
M3
Page 290

111.97
70.79

0.004
0.001

15,100.00
5,510.00

1,690,813.44
390,055.10

10.

11.

12.

13.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

c
d
e
f
g
h

Anstampeng
Urugan Pasir
Plat Beton, t = 20 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M2
M2
M3

6.72
3.36
2.88
9.60
54.48
20.83

0.002
0.0004
0.020
0.001
0.002
0.016

118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

796,454.40
171,360.00
7,863,523.20
211,296.00
619,982.40
6,170,855.04

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur O - P


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

299.57
193.78
24.64
12.32
3.70
35.20
216.48
76.03

0.012
0.003
0.008
0.002
0.026
0.002
0.006
0.058

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,523,567.40
1,067,754.25
2,920,332.80
628,320.00
10,091,521.44
774,752.00
2,463,542.40
22,522,199.04

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur O - P - Q


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

343.61
213.46
28.70
14.35
4.31
41.00
310.58
114.80

0.013
0.003
0.009
0.002
0.030
0.002
0.009
0.088

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

5,188,444.94
1,176,143.94
3,401,524.00
731,850.00
11,754,328.95
902,410.00
3,534,343.50
34,006,056.00

a
b
c
d
e
f
g
h

Saluran Pembuang Jalur Q - R


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Plat Beton, t = 7 cm
Plesteran 20 cm
Siaran
Pasangan Batu Kali

M3
M3
M3
M3
M3
M2
M2
M3

276.98
199.60
22.40
11.20
3.36
32.00
286.40
102.24

0.011
0.003
0.007
0.001
0.024
0.002
0.008
0.078

15,100.00
5,510.00
118,520.00
51,000.00
2,730,390.00
22,010.00
11,380.00
296,220.00

4,182,398.00
1,099,796.00
2,654,848.00
571,200.00
9,174,110.40
704,320.00
3,259,232.00
30,285,532.80

a
b
c
d

BAK KONTROL
Saluran Pembuang Jalur A - B
Saluran Pembuang Jalur C - D
Saluran Pembuang Jalur L - D
Saluran Pembuang Jalur A - E

Unit
Unit
Unit
Unit
Page 291

22.00
17.00
5.00
13.00

0.002
0.002
0.001
0.001

39,450.00
39,450.00
39,450.00
39,450.00

867,900.00
670,650.00
197,250.00
512,850.00

14.

15.

16.

17.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

e
f
g
h
i
j

Saluran Pembuang Jalur F - G


Saluran Pembuang Jalur H - G
Saluran Pembuang Jalur H - I
Saluran Pembuang Jalur J - K
Saluran Pembuang Jalur O - P - Q
Saluran Pembuang Jalur Q - R

Unit
Unit
Unit
Unit
Unit
Unit

8.00
5.00
4.00
8.00
18.00
7.00

0.001
0.001
0.0004
0.001
0.002
0.001

39,450.00
39,450.00
39,450.00
39,450.00
39,450.00
39,450.00

315,600.00
197,250.00
157,800.00
315,600.00
710,100.00
276,150.00

a
b
c
d
e
f
g
h
i
j

PEKERJAAN DRAINASE KAWASAN (PRIMER)


Saluran Pembuang Jalur A - B
Galian
Urugan
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30 x10 x15
Urugan Pasir bawah Paving
Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
M2

63.02
58.88
5.76
2.88
5.76
25.00
240.00
2.88
30.00
24.70

0.002
0.001
0.002
0.000
0.004
0.005
0.028
0.0004
0.005
0.003

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
65,200.00
42,400.00

951,662.40
324,421.75
682,675.20
146,880.00
1,706,227.20
1,875,000.00
10,800,000.00
146,880.00
1,956,000.00
1,047,110.40

a
b
c
d
e
f
g
h
i
j

Saluran Pembuang Jalur C - A


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30x10x15
Urugan Pasir bawah Paving
Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
M2

9.39
8.70
0.96
0.48
0.96
5.00
40.00
0.48
5.00
4.94

0.0004
0.0001
0.0003
0.0001
0.001
0.001
0.005
0.0001
0.001
0.001

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
65,200.00
42,400.00

141,826.75
47,945.93
113,779.20
24,480.00
284,371.20
375,000.00
1,800,000.00
24,480.00
326,000.00
209,422.08

a
b
c
d
e
f
g
h
i

Saluran Pembuang Jalur D - E


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Kanstin 30x10x15
Urugan Pasir bawah Paving
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
Bh
M3
M2
Page 292

104.87
98.38
9.02
4.51
9.02
39.17
376.00
4.51
39.51

0.004
0.001
0.003
0.001
0.007
0.008
0.044
0.001
0.004

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
45,000.00
51,000.00
42,400.00

1,583,553.61
542,056.32
1,069,524.48
230,112.00
2,673,089.28
2,937,500.00
16,920,000.00
230,112.00
1,675,376.64

II.
1.

2.

3.

No

4.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

a
b
c
d
e
f
g

Saluran Pembuang Jalur F - G


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

210.52
182.47
12.29
6.14
12.29
53.33
53.34

0.008
0.003
0.004
0.001
0.009
0.010
0.006

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

3,178,779.52
1,005,420.37
1,456,373.76
313,344.00
3,639,951.36
4,000,000.00
2,261,758.46

a
b
c
d
e
f
g

Saluran Pembuang Jalur H - I


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

423.54
384.10
17.28
8.64
17.28
75.00
74.09

0.017
0.005
0.005
0.001
0.013
0.015
0.008

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

6,395,454.00
2,116,413.92
2,048,025.60
440,640.00
5,118,681.60
5,625,000.00
3,141,331.20

a
b
c
d
e
f
g

Saluran Pembuang Jalur I - J


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M3
Bh
M2

320.30
295.76
10.75
5.38
10.75
46.67
46.43

0.013
0.004
0.003
0.001
0.008
0.009
0.005

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

4,836,493.76
1,629,636.19
1,274,327.04
274,176.00
3,184,957.44
3,500,000.00
1,968,567.55

a
b
c
d
e
f
g

Saluran Pembuang Jalur K - L


Galian
Urugan Kembali
Anstampeng
Urugan Pasir
Pasangan Batu Kali
Buis Beton Dia. 60 cm
Pasangan bata Samb.

M3
M3
M3
M3
M2
Bh
M2

182.38
157.84
10.75
5.38
86.02
46.67
46.43

0.007
0.002
0.003
0.001
0.066
0.009
0.005

15,100.00
5,510.00
118,520.00
51,000.00
296,220.00
75,000.00
42,400.00

2,753,950.08
869,714.62
1,274,327.04
274,176.00
25,479,659.52
3,500,000.00
1,968,567.55

BAK KONTROL SALURAN PRIMER


Bak Kontrol 60 x 60 X 150 cm

Unit

46.00

0.056

468,330.00

21,543,180.00

5.

6.

7.

8.

C.
I.

URAIAN PEKERJAAN

PEKERJAAN DRAINASE KAWASAN (TERAS)


Drainase Teras

Page 293

No

URAIAN PEKERJAAN

a
b
c
d
e
f

Galian
Urugan Kembali
Urugan pasir
Pasangan Bata
Plesteran
Grill Besi

BAK KONTROL TERAS


Bak Kontrol 60 x 60 x 60 cm

II.

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M3
M3
M3
M2
M2
M2

1,972.96
944.00
106.20
5,295.84
3,009.00
354.00

0.077
0.013
0.033
0.581
0.139
0.151

15,100.00
5,510.00
118,520.00
42,400.00
17,830.00
165,000.00

29,791,696.00
5,201,440.00
12,586,824.00
224,543,616.00
53,650,470.00
58,410,000.00

Unit

30.00

0.020
13.663

256,000.00

7,680,000.00

TOTAL

3.6.
3.6.c.

PEKERJAAN SITE DEVELOPMENT


PEKERJAAN PERKERASAN GDGDFG

I.
A
1
2
3
4
5

PEKERJAAN PERKERASAN + AREA PARKIR


Perkerasan Jalan dan Parkir Tidak Beratap
Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block Perkerasan Jalan
Pasang Kanstein
Pengecatan Kanstein

M3
M3
M2
M'
M2

2,352.72
1,646.90
23,527.15
6,339.63
3,402.49

0.358
0.332
2.721
0.738
0.193

58,870.00
77,870.00
44,720.00
45,000.00
21,900.00

138,504,342.90
128,244,151.98
1,052,134,230.45
285,283,400.63
74,514,532.10

1
2
3

Perkerasan Paving Parkir Inap Beratap


Urugan Pasir Bawah Paving t = 10 cm
Urugan Abu Batu t = 7 cm
Pasang Paving Block

M3
M3
M2

30.90
21.63
289.00

0.005
0.004
0.033

58,870.00
77,870.00
44,720.00

1,819,083.00
1,684,328.10
12,924,080.00

1
2
3
4
5

Perkerasan Rigid Pavement


Urugan Pasir Rigid Beton
Lantai Kerja Beton Rigid
Beton Rigid
Plat Injak
Pasang Grill Besi

M3
M2
M3
M3
M'

92.61
483.00
65.00
9.00
27.00

0.014
0.043
0.451
0.064
0.012
4.967

58,870.00
34,640.00
2,684,150.00
2,730,390.00
165,000.00

5,451,774.09
16,731,120.00
174,475,386.72
24,573,510.00
4,455,000.00

TOTAL

IV.
4.1.

I.

PEKERJAAN PEMBANGUNAN JALAN JALUR GDGDFG


PEKERJAAN PEMATANGAN AKSES JALAN
GDGDFG DAN AKSES JALAN UJI KIR
PEMATANGAN AKSES JALAN MASUK GDGDFG

Page 294

No
A

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

1
2
3
4
5

PEKERJAAN TANAH
Striping Aksses Jalan
Pemadatan Tanah
Timbunan pilihan Akses Jalan GDGDFG
Galian Tanah Biasa
Agregat A Akses Jalan GDGDFG

PEMATANGAN AKSES JALAN MASUK KANTOR UJI KIR


PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

1
2
3
4

PEKERJAAN TANAH
Striping Aksses Jalan
Pemadatan Tanah
Timbunan pilihan Akses Jalan Kantor Uji Kir
Galian Tanah Biasa

II.
A

SATUAN

ls

VOLUME

I.

JUMLAH

0.0001

20,500.00

20,500.00

15,383.43
23,075.15
23,075.15
7,691.72
4,615.03

0.057
0.857
4.080
0.300
1.253

1,430.00
14,370.00
68,380.00
15,100.00
105,000.00

21,998,306.62
331,589,859.52
1,577,878,538.18
116,144,905.56
484,578,082.80

1.00

0.0001

20,500.00

20,500.00

M2
M3
M3
M3

5,866.98
8,800.47
8,800.47
2,933.49

0.022
0.327
1.556
0.115
8.567

1,430.00
14,370.00
68,380.00
15,100.00

8,389,786.12
126,462,825.03
601,776,477.08
44,295,723.92

M2
M3
M3
M3
M3

ls

PEKERJAAN PERKERASAN AKSES GDGDFG

1
2
3

PEKERJAAN TANAH
Urugan Pasir Bawah Paving Block t = 10 cm
Urugan Abu Batu t = 7 cm
Urugan Tanah Humus

M3
M3
M3

1,249.70
874.79
1,318.63

0.190
0.176
0.271

58,870.00
77,870.00
79,390.00

73,569,738.92
68,119,804.63
104,686,313.57

1
2
3

PEKERJAAN PELENGKAP
Pasangan Kanstein
Pasangan Paving Stone
Pengecatan Kansteen

M'
M2
M2

3,833.24
12,496.98
2,108.28

0.446
1.445
0.119

45,000.00
44,720.00
21,900.00

172,495,980.00
558,865,079.76
46,171,423.98

1
2
3

PEKERJAAN VEGETASI
Pasangan Gebalan Rumput
Palm Raja
Glodokan

M2
Btg
Btg

685.58
11.00
162.00

0.027
0.000
0.005
2.680

15,000.00
15,000.00
12,500.00

10,283,700.00
165,000.00
2,025,000.00

II.

III.

TOTAL

V.

HARGA
SATUAN

1.00

TOTAL

4.2.

BOBOT FISIK
SELURUH
PEKERJAAN

PEKERJAAN AKSES PEJALAN KAKI,

Page 295

No

5.1.
5.1.1.
I.

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

JEMBATAN DAN POS RETRIBUSI


PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
PEKERJAAN STRUKTUR

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

24.00

0.001

20,500.00

492,000.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm
Tanah Urug

M3
M3
M3
M3

19.80
13.86
2.20
9.34

0.001
0.0002
0.0003
0.002

15,100.00
5,510.00
58,870.00
64,780.00

298,980.00
76,368.60
129,514.00
604,786.08

PEKERJAAN BETON
Pondasi, Lantai Kerja & Sloof :
a. Sloof 15 x 20 cm
b. Rabat Beton Bawah Lantai t = 10 cm

M3
M2

0.69
25.00

0.004
0.002

2,278,500.00
34,640.00

1,579,000.50
866,000.00

Plat :
b. Plat Dag t = 7 cm
c. Plat Lisplank t= 5 cm

M3
M3

0.54
0.32

0.004
0.002

2,730,390.00
2,730,390.00

1,481,236.58
884,646.36

Kolom :
a. Kolom 20 x 20 cm
b. Kolom Praktis 15 x 15 cm

M3
M3

0.84
0.24

0.007
0.002

3,089,750.00
2,543,690.00

2,595,390.00
618,116.67

Balok :
a. Balok Induk 15 x 20 cm
d. Balok Latai 15 x 20 cm

M3
M3

1.05
0.01

0.006
0.0001

2,309,300.00
2,309,300.00

2,424,765.00
23,093.00

Water Proofing

M2

8.42

0.001

26,060.00

219,425.20

PEKERJAAN ATAP
Pasang Rangka Atap + Penutup
- Rangka Atap Baja Ringan
- Penutup Atap Genteng
Lisplank

M2
M2
M2

31.35
31.35
7.65

0.001
0.004
0.004

15,580.00
48,030.00
179,080.00

488,433.00
1,505,740.50
1,369,962.00

II.

III.
1

5
IV.
1

2
5.1.
5.1.2.

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
PEKERJAAN ARSITEKTUR

Page 296

No

I.
1
2
3
4
5

II.

URAIAN PEKERJAAN

PEKERJAAN PASANGAN
Aanstampeng
Pasangan Batu Kali
Pasangan Trasram 1/2 Bata 1 Pc : 3 Ps
Pasangan 1/2 Batu Bata 1 Pc : 5 Ps
Pekerjaan Aksesories :
- Pasang Tulisan Dengan Cat
- Pasangan Roaster

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M3
M3
M2
M2

4.40
9.68
16.50
48.93

0.001
0.007
0.002
0.005

118,520.00
296,220.00
42,400.00
40,800.00

521,488.00
2,867,409.60
699,600.00
1,996,507.20

Ls
M2

1.00
1.12

0.00004
0.00009

15,740.00
31,370.00

15,740.00
35,134.40

1
2
3
4

PEKERJAAN KUSEN, PINTU, JENDELA & PARTISI


P1
P2
J1
J2

Unit
Unit
Unit
Unit

1.00
1.00
1.00
1.00

0.011
0.010
0.002
0.001

4,072,930.60
3,886,661.00
736,632.60
479,914.60

4,072,930.60
3,886,661.00
736,632.60
479,914.60

1
2
3
4
5
6

PEKERJAAN PLESTERAN
Plesteran Trasaram 1/2 Bata 1 Pc : 3 Ps
Plesteran Dinding 1/2 Bata 1 Pc : 5 Ps
Plesteran Beton 1 Pc : 3 Ps
Acian Beton
Benangan
Tali Air

M2
M2
M2
M2
M'
M'

33.00
81.47
27.71
1.22
378.16
54.60

0.002
0.003
0.002
0.0001
0.005
0.001

17,830.00
16,170.00
22,010.00
22,010.00
4,890.00
4,890.00

588,390.00
1,317,434.58
609,787.05
26,940.24
1,849,202.40
266,994.00

PEKERJAAN PLAFOND
Pasang Rangka Metal Furing
- Pasang Rangka Metal Furing
- Penutup Plafond Kalsibord
- Lubang Angin Kasa Aluminium
Pasang List Gypsum

M2
M2
M2
M'

45.28
45.28
0.18
40.00

0.003
0.126
0.00001
0.002

28,000.00
1,075,440.00
25,000.00
14,710.00

1,267,840.00
48,695,923.20
4,500.00
588,400.00

PEKERJAAN LANTAI
Pasang Keramik Lantai :
- Keramik Lantai 30 x 30 cm W. Terang
- Keramik Lantai 30 x 30 cm W. Gelap
- Keramik Lantai KM/WC 20 x 20 cm W. Terang
Keramik Dinding KM/WC 20 x 25 cm Polos

M2
M2
M2
M2

12.64
0.11
2.25
10.58

0.003
0.00003
0.001
0.002

92,630.00
92,630.00
91,630.00
89,620.00

1,171,028.46
10,004.04
206,167.50
948,179.60

1
2
3

PEKERJAAN SANITAIR
Pasang Kloset Jongkok
Kran Air Dia. 3/4"
Bak Plastik Air

Unit
Bh
Bh
Page 297

1.00
1.00
1.00

0.004
0.000
0.001

1,717,040.00
64,380.00
250,000.00

1,717,040.00
64,380.00
250,000.00

III.

IV.
1

2
V.
1

VI.

No
4
VII.
1

2
3
5.1.
5.1.3.
I.
A.
1

B.
1
2
3
4
5
6
5.1.
5.1.4.
I.

URAIAN PEKERJAAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

Pasang Floor Drian

Bh

1.00

0.0001

54,330.00

54,330.00

PEKERJAAN PENGECATAN
Cat Dinding :
- Dalam
- Luar
Cat Beton
Cat Plafond

M2
M2
M2
M2

80.13
34.34
32.12
45.28

0.002
0.001
0.001
0.001

10,940.00
10,940.00
10,940.00
10,940.00

876,641.89
375,703.67
351,392.80
495,363.20

PEKERJAAN MEKANIKAL ELEKTRIKAL


PEKERJAAN PANEL
Panel SDP Pos Retribusi
- Box SDP 40 x 30 x 20 cm komplit busbar, pilot lamp
- MCCB 20A/1P/18 kA NS100N TM25D
- MCCB 10A/1P/18 kA NS100N TM25D
- MCB 6A/1P/6 kA
- Wiring instalasi dan material bantu

Unit
Bh
Bh
Bh
Ls

1.00
1.00
1.00
9.00
1.00

0.002
0.001
0.000
0.001
0.001

673,585.00
441,595.00
63,085.00
63,085.00
254,375.00

673,585.00
441,595.00
63,085.00
567,765.00
254,375.00

PEK. INSTALASI LAMPU DAN STOP KONTAK


Lampu emergency 20 W + stop kontak
Lampu SL 18 w + fitting broco
Saklar double / seri
Instalasi lampu
Stop kontak broco
Instalasi stop kontak

Bh
Bh
Bh
Ttk
Bh
Ttk

1.00
4.00
12.00
5.00
2.00
2.00

0.002
0.001
0.001
0.002
0.0001
0.001

670,532.50
59,015.00
17,094.00
137,362.50
25,030.50
154,660.00

670,532.50
236,060.00
205,128.00
686,812.50
50,061.00
309,320.00

M'
M'
Bh
Ls

12.10
32.67
3.00
1.00

0.008
0.015
0.002
0.007

270,940.00
177,940.00
309,218.25
2,543,750.00

3,278,374.00
5,813,299.80
927,654.75
2,543,750.00

M'
Page 298

28.60

0.003

35,850.00

1,025,310.00

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
PEKERJAAN MEKANIKAL ELEKTRIKAL

PEMBANGUNAN UNIT
BANGUNAN POS RESTRIBUSI BELAKANG
PEKERJAAN PLAMBING

1
2
3
4

PEKERJAAN INSTALASI AIR KOTOR/BEKAS TOILET


Pipa PVC kelas AW dia 4"
Pipa PVC kelas AW dia 3"
Clean Out
Fitting & supporting

PEKERJAAN INSTALASI AIR BERSIH TOILET


Pipa PVC AW kelas medium A dia 3/4"

II.

SATUAN

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

2
3

Faucet dia 1/2"


Fitting & supporting

Bh
Ls

3.00
1.00

0.001
0.007

137,362.50
2,543,750.00

412,087.50
2,543,750.00

1
2
3

PEKERJAAN INSTALASI TALANG TEGAK


Pipa PVC Dia. 3 "
accesoris pipa 3"
floor drain 3"

M'
Ls
Bh

9.90
1.00
2.00

0.005
0.004
0.0003
0.302

177,940.00
1,526,250.00
54,330.00

1,761,606.00
1,526,250.00
108,660.00

II.

TOTAL

5.2.
5.2.1.

PEMBANGUNAN UNIT JEMBATAN


PEKERJAAN STRUKTUR

I.
1

PEKERJAAN PERSIAPAN
Uitzet dan Bowplank

M'

50.00

0.003

20,500.00

1,025,000.00

1
2
3
4

PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Bawah Pondasi t = 10 cm
Urugan Tanah Peninggian Elevasi

M3
M3
M3
M3

13.79
8.27
0.81
22.86

0.001
0.0001
0.0001
0.004

15,100.00
5,510.00
58,870.00
64,780.00

208,235.04
45,591.06
47,755.34
1,480,870.80

PEKERJAAN BETON
Pondasi, Lantai Kerja & Sloof :
a. Foot Plate 80 x 80 x 30 cm
b. Sloof 20 x 40 cm
c. Lantai Kerja Bawah Pondasi t = 10 cm

M3
M3
M2

0.92
0.74
8.11

0.006
0.006
0.001

2,358,600.00
3,055,050.00
34,640.00

2,173,685.76
2,272,957.20
280,999.68

Plat Lantai t = 20 cm

M3

4.15

0.027

2,530,650.00

10,495,111.68

Kolom 20 x 20 cm

M3

0.73

0.006

3,089,750.00

2,254,281.60

Beton Tiang Sandaran

M3

0.41

0.003

2,543,690.00

1,030,194.45

1
2
3
4
5

PEKERJAAN BOX CULVERT


Galian Tanah
Urugan Tanah Kembali
Beton Box Culvert
Lantai Kerja t = 10 cm
Urugan Pasir t = 10 cm

M3
M3
M3
M2
M3

15.74
7.56
28.92
26.24
2.62

0.001
0.0001
0.204
0.002
0.0004

15,100.00
5,510.00
2,730,390.00
34,640.00
58,870.00

237,734.40
41,639.73
78,962,332.72
908,953.60
154,474.88

5.2.2.

PEKERJAAN ARSITEKTUR

II.

III.
1

IV.

Page 299

No
V.
1
2
3
4

VI.

URAIAN PEKERJAAN

SATUAN

PEKERJAAN PASANGAN
Pasangan 1 Bata Tempat Duduk Samping Tiang Sandaran
Pasangan Trap Bata
Pasangan Penebalan Kolom
Pekerjaan Paving:
- Pasang Paving
- Urugan Pasir Bawah Paving t = 7 cm
- Urugan Abu Batu Bawah Paving t = 5 cm
- Pasang Kansteen
Pekerjaan Aksesories :
- Pasang Pipa Galvanis 3" Reeling Tiang Sandaran
- Pekerjaan Asesoris Gapura Masuk :
a. Pipa Galvanis D 3"
b. Pipa Galvanis D 2"
c. Pipa Galvanis D 1"
d. Tulisan "GDGDFG 258"

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

M2
M2
M2

7.85
22.40
6.72

0.002
0.002
0.001

93,460.00
42,400.00
40,800.00

733,661.00
949,760.00
274,176.00

M2
M3
M3
M'

63.50
4.45
3.18
43.20

0.007
0.001
0.001
0.005

44,720.00
58,870.00
77,870.00
45,000.00

2,839,720.00
261,677.15
247,237.25
1,944,000.00

M'

23.55

0.008

130,040.00

3,062,442.00

M'
M'
M'
Ls

4.00
8.10
3.50
1.00

0.001
0.002
0.000
0.002

130,040.00
108,080.00
54,950.00
850,000.00

520,160.00
875,448.00
192,325.00
850,000.00

1
2
3
4

PEKERJAAN PLESTERAN
Plesteran Bata
Plesteran Beton 1 Pc : 3 Ps
Benangan
Tali Air

M2
M2
M'
M'

32.16
77.36
537.32
115.20

0.001
0.004
0.007
0.001

17,830.00
17,830.00
4,890.00
4,890.00

573,412.80
1,379,328.80
2,627,494.80
563,328.00

1
2

PEKERJAAN PENGECATAN
Cat Pasangan Bata
Cat Beton

M2
M2

32.16
77.36

0.001
0.002
0.312

10,940.00
10,940.00

351,830.40
846,318.40

TOTAL

VI.
I.

PEKERJAAN PELEBARAN JALAN

1
2

PEKERJAAN PERSIAPAN
Pembersihan Lahan dan Pasang Bowplank
Pembuatan Rambu - rambu Jalan

Ls
Unit

1.00
16.00

0.019
0.016

7,500,000.00
375,000.00

7,500,000.00
6,000,000.00

PEKERJAAN TANAH
Galian Tanah

M3

2,198.00

0.086

15,100.00

33,189,800.00

1
2
3

PEKERJAAN PERKERASAAN
Urugan Tanah Pilihan
Lapisan Pondasi Agregat Klas B
Lapisan Pondasi Agregat Klas A

M3
M3
M3
Page 300

1,347.36
1,217.20
302.72

0.238
0.423
0.138

68,380.00
134,440.98
176,295.15

92,132,476.80
163,641,560.32
53,368,066.66

II.

III.

No

URAIAN PEKERJAAN

SATUAN

VOLUME

BOBOT FISIK
SELURUH
PEKERJAAN

HARGA
SATUAN

JUMLAH

4
5

Asphalt Threat Base (ATB) t : 7 cm


Aspal HRS t : 3 cm

M3
M2

101.14
2,167.20

0.302
0.205

1,155,947.47
36,500.60

116,907,902.92
79,104,101.31

1
2
3

PEKERJAAN PASANGAN BATU KALI


Galian Tanah Pasangan Batu Kali
Urugan Tanah Kembali
Pasangan Batu Kali

M3
M3
M3

1,080.00
270.00
765.00

0.042
0.004
0.586

15,100.00
5,510.00
296,220.00

16,308,000.00
1,487,700.00
226,608,300.00

1
2

PEKERJAAN LAIN - LAIN


Marka Jalan
Patok Pengarah

M2
Bh

186.24
167.00

0.026
0.045
2.131

55,000.00
105,000.00

10,243,200.00
17,535,000.00

IV.

V.

TOTAL

100.000

Page 301

JUMLAH
PPN 10 %
TOTAL

38,673,396,769.78
3,867,339,676.98
42,540,736,446.76