Doc. No.

 
KANTOR TURSINA
R R
Date 07-Jun-23
BARAT Sheet 3 of 4
R Rev 0
:
Harga Satuan Sub Total

Volume Unit Material Upah Material Upah

W
Deskripsi Total
BS Rp Rp Rp Rp

a b c d e=axc f=axd

I PEKERJAAN PERSIAPAN

1 Pemasangan Bouwplank 80 m  
152.315 12.185.200 12.185.200
 
Jumlah 12.185.200 - 12.185.200

II PEKERJAAN TANAH & GALIAN

1 Galian Pondasi Foot Plate 9,216 m3    

61.600 567.706 567.706
2 Urugan Tanah Kembali Foot Plate 7,776 m3    
29.535 229.664 229.664
3 Pembongkaran Pelat Beton untuk Sloof 39,844 m3    
319.000 12.710.236 12.710.236
5 Pasir Urug Sloof t=10 cm 0,1575 m3    
42.900 6.757 6.757
6 Pasir Urug Pondasi t=10 cm 0,288 m3    
42.900 12.355 12.355
  Jumlah 13.526.717,71 13.526.717,71

III PEKERJAAN PONDASI & STRUKTUR BETON

1 Pekerjaan Sloof Beton (15 x 20)              

20,
- Bekisting Plywood t=12 mm lmbr
00 105.000 106.150 2.100.000 2.123.000,00 4.223.000,00
4,
- Concrete K-225 m3
30 1.350.000 1.028.500 5.807.700 4.424.607,00 10.232.307,00
195,
- Besi Beton (Sengkang) Polos Ø 8 kg
94 15.000 19.570 2.939.042 3.834.470,33 6.773.512,48
- Besi Beton (Tulangan) Ulir D 10 kg
400 15.000 19.570 5.996.640 7.823.616,32 13.820.256,32
- Lantai Kerja t=5 cm 0,3045 m3
1.350.000 1.028.500 411.075 313.178,25 724.253,25
Jumlah 17.254.457 18.518.871,90 35.773.329

2 Pekerjaan Kolom Praktis (15 x 15)              

- Bekisting Plywood t=12 mm 20 lmbr

105.000 106.150 2.100.000 - 2.100.000,00
86,
- Besi Beton (Sengkang) Polos Ø 8 kg
61 15.000 19.570 1.299.111 1.694.906,28 2.994.016,86
488,
- Besi Beton (Tulangan) Ulir D 10 kg
06 15.000 19.570 7.320.960 9.551.412,48 16.872.372,48
1,
- Concrete K-225 m3
55 1.350.000 1.028.500 2.089.800 1.592.118,00 3.681.918,00
Jumlah 12.809.871 12.838.436,76 25.648.307

3 Pekerjaan Pondasi Footplate (60 x 60)              

 
- Bekisting Plywood t=12 mm 5 lmbr 105.000
106.150 525.000 - 525.000,00
138,
- Besi D 10 (Double) kg
88 15.000 19.570 2.083.200 2.717.881,60 4.801.081,60
1,
- Concrete K-225 m3
15 1.350.000 1.028.500 1.555.200 1.184.832,00 2.740.032,00
- Lantai Kerja t=5 cm 0,288 m3
1.350.000 1.028.500 388.800 296.208,00 685.008,00
Jumlah 4.552.200 4.198.921,60 8.751.122

IV PEKERJAAN DINDING BATA & PLESTERAN

137, 84.3 11.627.
- Batako (1 PC : 4 Psr) m2
90 21 125.125 866 17.254.737,50 17.254.737,50
137, 833.
- Plesteran t=15 mm (1 PC : 4 Psr) m2
90 6.042 52.250 192 7.205.275,00 7.205.275,00
137, 15. 405. 2.107.663,
- ACI m2
90 2.941 284 564 60 2.107.663,60
  Jumlah 12.866.622 26.567.676,10 26.567.676,10

V PEKERJAAN LANTAI
 1 Wiremesh M6 (Double)              

- Wiremesh Dia. 6 mm 181,3 m2

52.910 19.570 9.592.583 3.548.041,00 13.140.624,00
13,
- Concrete K-225 m3
60 1.350.000 1.028.500 18.356.625 13.985.028,75 32.341.653,75
181, 1.095.
2 Plesteran t=15 mm (1 PC : 4 Psr) m2
30 6.042 52.250 415 9.472.925,00 9.472.925,00
181, 533.
3 ACI m2
30 2.941 15.284 203 2.770.989,20 2.770.989,20
4 Pasang Keramik            
dus (6 9.869.019,
- Keramik Putih Polos KW1 (20x20) 87
pcs) 4.977 113.437 433.000 00 10.302.019,00
dus 907.496
- Keramik KM (25x25) Axelle - Abu - abu 8
(16pcs) 68.163 113.437 545.300 ,00 1.452.796,00
  Jumlah 30.556.126 40.553.498,95 69.481.007

VI PEKERJAAN ATAP & PLAFOND

1 Pemasangan Atap Metal (Stek 1,5 m) 166,7725173 m3

72.600 43.065 12.107.685 7.182.058,46 19.289.743,22
- Reng Baja Ringan 0,45 mm 108 6 m / btg
28.233 29.562 3.049.200 1.093.794,00 4.142.994,00
- Kuda - Kuda Baja Kanal C 0,75 96 6 m / btg  
43.091 2.431.000 4.136.700 4.136.700,00
- Pasang Listplank GRC Board (30x30) 50 btg
21.240 91.960 1.062.000 751.728,00 1.813.728,00
2 Pemasangan Atap Metal (Stek 3 m) 116,9168591 m3
72.600 43.065 8.488.164 5.035.024,54 13.523.188,51
- Reng Baja Ringan 0,45 mm 126 6 m / btg
30.092 29.562 3.791.600 1.093.794,00 4.885.394,00
- Kuda - Kuda Baja Kanal C 0,75 50 6 m / btg
43.862 2.431.000 2.193.100 - 2.193.100,00
- Pasang Listplank GRC Board (30x30) 24 btg
33.283 91.960 798.800 - 798.800,00
3 Plafon Atap PVC (3m x 20 cm) tebal 8 mm 152 / 3m
69.077 91.960 10.499.700 16.672.348,00 27.172.048,00
Jumlah 46.126.949 31.828.747,00 77.955.695,73

VII PEKERJAAN MENARA TANDON

1 Kolom Pedestal (50 x 50)              

- Concrete K-225 0,25 m3

1.350.000 1.028.500 337.500 257.125,00 594.625,00
24,
- Besi Ø 8 kg
28 15.000 19.570 364.186 475.141,09 839.326,90
89,
- Besi D 10 kg
28 15.000 19.570 1.339.200 1.747.209,60 3.086.409,60
2 Foot plate (60 x 60) Concrete K-225 m3
0,072 1.350.000 1.028.500 97.200 74.052,00 171.252,00
- Besi D 10 (Double) 52,90666667 kg
15.000 19.570 793.600 1.035.383,47 1.828.983,47
- Steel Plate tebal 5 mm (50 x 50) 1 cm2 - -
10000 100 1.000.000 1.000.000,00
- Angkur 6 mm 64 pcs - -
7.552 483.300 483.300,00
Menara Tandon Air (Tinggi 1 m) 1.049.3 1.049. 1.049.300
3 1 pcs - -
00 300 ,00
kaki siku 40 x 40 mm

- Tandon Air (1000 L) 1 pcs - -

1.072.300 1.072.300 1.072.300,00
Jumlah 6.536.586 3.588.911,16 10.125.496,97
VII
PEKERJAAN PINTU
I
- Pasang Pintu Aluminium Full Platinum 70x200
7 unit 1.335.543 306.933 9.348.800 2.148.531 11.497.331
Pasang Platinum Alumix Pintu Aluminium 70X200
-
1 unit 1425000 306.933 1425000 306.933 1.731.933
Pasang Engsel Pintu
-
21 unit 12.100 25.286 254.100 531.006 785.106
Pasang Door Closer
-
7 unit 165.000 84.287 1.155.000 590.009 1.745.009
Pasang Door Stopper
-
7 unit 16.500 16.857 115.500 117.999 233.499
Pasang Pegangan Pintu
-
7 unit 16.500 84.287 115.500 590.009 705.509
Jumlah 12.413.900 4.284.487 16.698.387

IX PENGECATAN
Pengecatan Dinding Baru
  275, 4.6 12. 1.295. 3.547. 4.843.
1 m2
(1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
80 97 864 433 891 324
 
Pengecetan Plafon 137, 25.1 22. 3.466. 3.161. 6.627.
2 m2
(1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
90 35 924 117 220 336
   Jumlah 4.761.549 6.709.111 11.470.660

X PEKERJAAN INSTALASI LISTRIK

- Pasang Instalasi Titik Listrik 122.

  14 Titik - 500 - 1.715.000 1.715.000
-
Pasang MCB Ampere + box tutup panel 30 x 30 1 Unit - 155.000 - 155.000 155.000
-
Pasang Lampu LED 25 Watts Phillips 8 Unit 121.400 7.600 971.200 60.800 1.032.000
-
Pasang Stop Kontak 9 Unit 13.650 5.600 122.850 50.400 173.250

- Pasang Saklar Tunggal

2.940
  5 Unit 14.700 73.500 14.700 88.200

- Pasang Saklar Ganda

3.700
  3 Unit 18.500 55.500 11.100 66.600

- Pasang Lampu RM 2 x 36 Watt

50.000
  4 Unit 250.000 1.000.000 200.000 1.200.000

- Jumlah 2.223.050 2.207.000 4.430.050

XI PEKERJAAN SANITASI

-
Memasang Kran Air 10 Unit 27.568 17.600 275.680 176.000 451.680
-
Wastafel 1 Unit 621.878 405.625 621.878 405.625 1.027.503

- Pasang Floor Drain 7,35 m2

  60.500 17.600 444.675 129.360 574.035
- Urinoir 3 Unit
1.128.428 308.000 3.385.284 924.000 4.309.284
- Closet Duduk 2 Unit
1.457.500 631.565 2.915.000 1.263.130 4.178.130

- Partisi Kubikal Fenolic

  2,45 m2 2.233.184 631.565 5.471.300 1.547.334 7.018.634

- Pipa Instalasi Air Bersih PVC Dia. 4 mm

  10 m 57.543 38.692 575.430 386.920 962.350

- Pipa Instalasi Air Kotor PVC Dia. 4 mm

  10 m 57.543 38.692 575.430 386.920 962.350

  Jumlah 14.264.677 5.219.289 19.483.966

XII PEKERJAAN JENDELA

- Pasang Jendela Sliding Aluminium (T100xL120) 3 pcs

1.000.000 58.465 3.000.000 175.395,00 3.175.395,00
- Pasang Jendela Sliding Aluminium (T100xL50) 3 pcs
750.000 58.465 2.250.000 175.395,00 2.425.395,00
- Pasang Roller Blind 5,1 m2
466.000 58.465 2.376.600 298.171,50 2.674.771,50
    Jumlah 7.626.600 648.962 8.275.562

XIII PEKERJAAN LAIN - LAIN

-    
Kitchen Set 2 m 1.599.000 3.198.000 3.198.000
-    
Gea kulkas portable mini bar RS-06DR 1 unit 2.720.300 2.720.300 2.720.300
-    
Karpet Lantai 69 m2 115.016 7.890.100 7.890.100
-    
Karpet Sajadah Roll motif Mesjid, Pillar 7,35 m2 120.639 886.700 886.700

  Jumlah 14.695.100

Total Seluruh Pekerjaan 342.883.076

TOTAL BIAYA KANTOR TURBA (Dibulatkan) 342.800.000

Terbilang : Tiga Ratus Empat Puluh Dua Juta Delapan Ratus Ribu Rupiah