RAB DERMAGA

(1)

Program : Pembangunan Destinasi Pariwisata

Kegiatan : Perencanaan Pembangunan Pantai Pariwisata Pangempang

Lokasi :

Tahun Anggaran : Sumber Dana :

A.

B. PEKERJAAN UNTUK LOKASI PARKIR

I 2

II PEKERJAAN BANGUNAN FOOD COURT 1 III PEKERJAAN BANGUNAN POS JAGA 1 IV PEKERJAAN BANGUNAN GAZEBO PARKIR 10

V PEKERJAAN BANGUNAN LANDSCAPE PARKIR 1 VI PEKERJAAN GAPURA DAN PAGAR 1 C. PEKERJAAN UNTUK LOKASI PANTAI

I 2

II 1

III 3

IV 1

V PEKERJAAN BANGUNAN RUMAH PANGGUNG 5

VI PEKERJAAN BANGUNAN CAFÉ 1

VII PEKERJAAN BANGUNAN PLAZA 1

VIII PEKERJAAN BANGUNAN LANDSCAPE PULAU 1 IX PEKERJAAN BANGUNAN GAZEBO 16

X PEKERJAAN BANGUNAN DERMAGA 1

D. PEKERJAAN AKHIR A JUMLAH B PPN 10 % ( A ) C IMB 3 % (A) D TOTAL ( A + B + C ) DIBULATKAN

TIGA MILYAR TIGA RATUS LIMA PULUH LIMA JUTA

67,980,714.39 Rp 192,477,058.59 Rp 94,667,364.96 Rp 3,355,490,000.00 Rp 35,542,111.73 Rp 87,929,006.54 Rp 89,083,719.55 Rp

PEKERJAAN BANGUNAN TEMPAT WUDHU

EMPAT RATUS SEMBILAN PULUH RIBU RUPIAH

PEKERJAAN BANGUNAN MUSHOLLAH Rp 89,701,517.19 184,610,598.56 Rp 65,619,340.02 Rp TERBILANG : 46,254,094.51 Rp 2,969,457,318.34 Rp 296,945,731.83 Rp 3,355,486,769.73 Rp 41,529,882.79 Rp

PEKERJAAN BANGUNAN RUANG GANTI Rp 159,116,196.19

REKAPITULASI BIAYA

No. URAIAN PEKERJAAN UNIT JUMLAH HARGA (Rp)

PEKERJAAN PENDAHULUAN Rp 32,500,000.00

PEKERJAAN BANGUNAN KIOS Rp 208,225,559.66 208,225,559.66 Rp 19,417,675.74 Rp 607,727,405.31 Rp 29,508,315.69 Rp

PEKERJAAN BANGUNAN KIOS

798,424,916.81 Rp

(2)

Program : Pembangunan Destinasi Pariwisata

Kegiatan : Perencanaan Pembangunan Pantai Pariwisata Pangempang

Lokasi :

Tahun Anggaran : Sumber Dana :

HARGA SATUAN JML.HARGA

(RP) (RP)

A

1 Mobilisasi dan Demobilisasi ls 1.000 Rp 25,000,000.00 Rp 25,000,000.00 2 Pembersihan Lokasi ls 1.000 Rp 2,500,000.00 Rp 2,500,000.00 3 Direksi Ket dan Gudang ls 1.000 Rp 2,000,000.00 Rp 2,000,000.00 4 Bangsal Kerja, P3K dan MCK ls 1.000 Rp 2,500,000.00 Rp 2,500,000.00 5 Pembuatan Papan Proyek bh 1.000 Rp 500,000.00 Rp 500,000.00 32,500,000.00 Rp B I BANGUNAN UTAMA 1 Pemasangan Bowplank m2 46.000 Rp 18,705.00 Rp 860,430.00 2 Galian Pondasi m3 30.927 Rp 23,240.00 Rp 718,743.48 3 Urugan Tanah m3 23.266 Rp 18,810.00 Rp 437,635.81 4 Pas. Batu Pondasi m3 11.152 Rp 605,475.00 Rp 6,751,992.30 5 Pas. Batu Kosong m3 3.134 Rp 208,779.00 Rp 654,287.29 6 Urugan Pasir m3 1.476 Rp 105,810.00 Rp 156,124.91 7 Tiang Pancang Ulin (10/10) ttk 19.000 Rp 102,570.00 Rp 1,948,830.00 8 Beton (1 : 2 : 3) m3 3.842 Rp 698,880.00 Rp 2,684,747.52 9 Bekisting Sloof (15/20) m3 18.800 Rp 111,185.00 Rp 2,090,278.00 10 Bekisting Ringbalk dan Kolom (15/15) m2 74.820 Rp 133,726.00 Rp 10,005,379.32 11 Penulangan Kg 701.362 Rp 13,745.30 Rp 9,640,430.94 12 Pas. Batu Bata 1 : 4 m2 114.463 Rp 83,490.00 Rp 9,556,474.13 13 Plesteran 1 : 4, Tebal 15 mm m2 219.325 Rp 33,250.00 Rp 7,292,556.25 14 Acian Tembok m2 219.325 Rp 6,033.25 Rp 1,323,242.56 15 Kusen Ulin (5/10) m3 0.239 Rp 4,274,300.00 Rp 1,021,557.70 16 Pintu Panil m2 22.266 Rp 359,300.00 Rp 8,000,173.80 17 Lisplank (2/20) m2 9.350 Rp 29,750.00 Rp 278,162.50 18 Keramik 30/30 m2 34.412 Rp 137,552.00 Rp 4,733,439.42 19 Keramik 20/20 m2 20.253 Rp 210,552.00 Rp 4,264,309.66 20 Atap Sakura Roof m2 90.756 Rp 78,681.00 Rp 7,140,788.57

PEKERJAAN PENDAHULUAN

DAFTAR ANALISA

HARGA SATUAN PEKERJAAN

NO URAIAN PEKERJAAN SAT VOL

JUMLAH TOTAL PEKERJAAN UNTUK LOKASI PARKIR PEKERJAAN BANGUNAN KIOS

(3)

(RP) (RP)

21 Bubungan Sakura Roof m 13.380 Rp 33,402.50 Rp 446,925.45 22 Kasau dan Reng (5/7 & 2/3) m2 90.756 Rp 31,205.00 Rp 2,832,047.22 23 Rangka Plafond m2 42.000 Rp 27,652.50 Rp 1,161,405.00 24 Plafond Tripleks 5 mm m2 42.000 Rp 34,483.50 Rp 1,448,307.00 25 Jalusi m2 0.420 Rp 207,675.00 Rp 87,223.50 26 Ventilasi m2 0.450 Rp 340,740.00 Rp 153,333.00 27 Kuda-Kuda dan Gording m3 0.934 Rp 3,698,200.00 Rp 3,452,813.34 28 Baut bh 40.000 Rp 2,500.00 Rp 100,000.00 29 Bongkar Bekisting m2 93.620 Rp 22,230.00 Rp 2,081,172.60

INSTALASI LISTRIK

30 Pasang Titik Lampu ttk 9 Rp 68,050.00 Rp 612,450.00 31 Pasang Stop Kontak bh 1 Rp 33,050.00 Rp 33,050.00 32 Pasang Saklar Tunggal bh 3 Rp 28,050.00 Rp 84,150.00 33 Pasang Saklar Ganda bh 3 Rp 33,050.00 Rp 99,150.00 34 Pasang Pipa Listrik m 26 Rp 5,000.00 Rp 130,000.00 35 Pasang Kabel Listrik m 32 Rp 3,000.00 Rp 96,000.00 36 Sambungan bh 8 Rp 1,500.00 Rp 12,000.00

INSTALASI AIR

37 Pasang Kran 3/4" atau 1/2" bh 3 Rp 37,455.00 Rp 112,365.00 38 Pasang Kloset Jongkok bh 2 Rp 123,465.00 Rp 246,930.00 39 Pasang Bak Air bh 3 Rp 210,015.00 Rp 630,045.00 40 Pasang Pipa PVC Ø 3/4" m 19 Rp 13,471.63 Rp 255,961.03 41 Pasang Pipa PVC Ø 3" m 4 Rp 28,838.70 Rp 115,354.80 42 Pasang Wastafel bh 1 Rp 325,015.00 Rp 325,015.00

PINTU DAN JENDELA

43 Pasang Engsel Pintu Psg 71 Rp 37,510.75 Rp 2,663,263.25 44 Pasang Grendel Pintu set 12 Rp 66,705.00 Rp 800,460.00 45 Pasang Kunci Pintu Tanam 2 Slaag set 2 Rp 81,705.00 Rp 163,410.00 46 Pasang Engsel Jendela Psg 6 Rp 28,364.80 Rp 170,188.80 47 Pasang Grendel Jendela bh 3 Rp 66,705.00 Rp 200,115.00 48 Pasang Hak Angin Kait-Kait Jendela Psg 6 Rp 27,510.75 Rp 165,064.50

PENGECATAN 49 Pengecatan Tembok m2 219.325 Rp 15,032.50 Rp 3,297,003.06 50 Pengecatan Plafond m2 42 Rp 12,632.50 Rp 530,565.00 51 Pengecatan Kayu m2 58.402 Rp 35,057.50 Rp 2,047,428.12 104,112,779.83 Rp JUMLAH TOTAL

(4)

HARGA SATUAN JML.HARGA (RP) (RP) II BANGUNAN UTAMA 1 Pemasangan Bowplank m2 160.000 Rp 18,705.00 Rp 2,992,800.00 2 Galian Pondasi m3 211.311 Rp 23,240.00 Rp 4,910,864.74 3 Urugan Tanah m3 74.092 Rp 18,810.00 Rp 1,393,661.12 4 Pas. Batu Pondasi m3 175.468 Rp 605,475.00 Rp 106,241,562.98 5 Pas. Batu Kosong m3 26.796 Rp 208,779.00 Rp 5,594,363.79 6 Urugan Pasir m3 15.836 Rp 105,810.00 Rp 1,675,567.48 7 Tiang Pancang Ulin (10/10) ttk 20.000 Rp 102,570.00 Rp 2,051,400.00 8 Sloof Tiang Pokok m 20.000 Rp 48,344.00 Rp 966,880.00 9 Beton (1 : 2 : 3) m3 18.984 Rp 698,880.00 Rp 13,267,537.92 10 Bekisting Sloof (15/20) m3 92.200 Rp 111,185.00 Rp 10,251,257.00 11 Bekisting Ringbalk dan Kolom (15/15) m2 242.100 Rp 133,726.00 Rp 32,375,064.60 12 Bekisting Lantai Playwood m2 45.000 Rp 70,301.90 Rp 3,163,585.68 13 Penulangan Besi Kg 2650.373 Rp 13,745.30 Rp 36,430,170.34 14 Pas. Batu Bata 1 : 4 m2 838.315 Rp 83,490.00 Rp 69,990,919.35 15 Plesteran 1 : 4, Tebal 15 mm m2 1594.670 Rp 33,250.00 Rp 53,022,777.50 16 Acian Tembok m2 1594.670 Rp 6,033.25 Rp 9,621,042.78 17 Kusen Ulin (5/10) m3 1.028 Rp 4,274,300.00 Rp 4,395,476.41 18 Pintu Panil m2 20.475 Rp 359,300.00 Rp 7,356,667.50 19 Pintu WC (Plastik) ls 6.000 Rp 300,000.00 Rp 1,800,000.00 20 Ventilasi Kaca m2 0.600 Rp 340,740.00 Rp 204,444.00 21 Jendela Kaca m2 27.360 Rp 340,740.00 Rp 9,322,646.40 22 Pintu Rooling Door m2 12.125 Rp 800,000.00 Rp 9,700,000.00 23 Roster (25/25) m2 4.188 Rp 261,760.00 Rp 1,096,120.00 24 Lisplank (2/20) m2 42.024 Rp 29,750.00 Rp 1,250,214.00 25 Keramik 30/30 m2 351.000 Rp 137,552.00 Rp 48,280,752.00 26 Keramik 20/20 m2 102.640 Rp 210,552.00 Rp 21,611,057.28 27 Atap Sakura Roof m2 512.249 Rp 78,681.00 Rp 40,304,263.57 28 Bubungan Sakura Roof m 29.150 Rp 33,402.50 Rp 973,682.88 29 Kasau dan Reng (5/7 & 2/3) m2 512.249 Rp 31,205.00 Rp 15,984,730.05 30 Rangka Plafond m2 381.000 Rp 27,652.50 Rp 10,535,602.50 31 Plafond Tripleks 5 mm m2 381.000 Rp 34,483.50 Rp 13,138,213.50 32 Kuda-Kuda dan Gording m3 2.756 Rp 3,698,200.00 Rp 10,193,134.16 33 Bongkar Bekisting M3 379.300 Rp 22,230.00 Rp 8,431,839.00

34 Pasang Titik Lampu ttk 21.000 Rp 68,050.00 Rp 1,429,050.00 35 Pasang Stop Kontak bh 15.000 Rp 33,050.00 Rp 495,750.00 35 Pasang Saklar Tunggal bh 29.000 Rp 28,050.00 Rp 813,450.00 36 Pasang Saklar Ganda bh 2.000 Rp 33,050.00 Rp 66,100.00

PEKERJAAN BANGUNAN FOOD COURT

(5)

(RP) (RP)

36 Pasang Pipa Listrik m 100.000 Rp 5,000.00 Rp 500,000.00 37 Pasang Kabel Listrik m 125.000 Rp 3,000.00 Rp 375,000.00 37 Sambungan bh 50.000 Rp 1,500.00 Rp 75,000.00

INSTALASI AIR

38 Pasang Kran 3/4" atau 1/2" bh 28 Rp 37,455.00 Rp 1,048,740.00 39 Pasang Kloset Jongkok bh 6 Rp 123,465.00 Rp 740,790.00 40 Pasang Bak Air bh 6 Rp 210,015.00 Rp 1,260,090.00 41 Pasang Pipa PVC Ø 3/4" m 70 Rp 13,471.63 Rp 943,014.33 42 Pasang Pipa PVC Ø 3" m 12 Rp 28,838.70 Rp 346,064.40 43 Pasang Wastafel bh 5 Rp 325,015.00 Rp 1,625,075.00

44 Pasang Engsel Pintu Psg 26 Rp 37,510.75 Rp 975,279.50 45 Pasang Handle Pintu set 13 Rp 81,705.00 Rp 1,062,165.00 46 Pasang Engsel Jendela dan Ventilasi Psg 56 Rp 28,364.80 Rp 1,588,428.80 47 Pasang Grendel Jendela dan Ventilasi bh 28 Rp 66,705.00 Rp 1,867,740.00 48 Pasang Hak Angin Kait-Kait Jendela Psg 8 Rp 27,510.75 Rp 220,086.00

PENGECATAN 49 Pengecatan Tembok m2 1594.670 Rp 15,032.50 Rp 23,971,876.78 50 Pengecatan Plafond m2 381.000 Rp 12,632.50 Rp 4,812,982.50 51 Pengecatan Kayu m2 142.122 Rp 35,057.50 Rp 4,982,424.49 607,727,405.31 Rp III BANGUNAN UTAMA 1 Pemasangan Bowplank m2 9.000 Rp 18,705.00 Rp 168,345.00 2 Galian Pondasi m3 8.058 Rp 23,240.00 Rp 187,267.92 3 Urugan Tanah m3 7.280 Rp 18,810.00 Rp 136,936.80 4 Pas. Batu Pondasi m3 2.520 Rp 605,475.00 Rp 1,525,797.00 5 Pas. Batu Kosong m3 1.116 Rp 208,779.00 Rp 232,997.36 6 Urugan Pasir m3 0.662 Rp 105,810.00 Rp 70,046.22 7 Beton (1 : 2 : 3) m3 0.864 Rp 698,880.00 Rp 603,832.32 8 Bekisting Sloof (15/20) m3 4.800 Rp 111,185.00 Rp 533,688.00 9 Bekisting Ringbalk dan Kolom (15/15) m2 11.640 Rp 133,726.00 Rp 1,556,570.64 10 Penulangan Kg 41.823 Rp 13,745.30 Rp 574,871.17 11 Pas. Batu Bata 1 : 4 m2 36.040 Rp 83,490.00 Rp 3,008,979.60 12 Plesteran 1 : 4, Tebal 15 mm m2 62.496 Rp 33,250.00 Rp 2,077,992.00 13 Acian Tembok m2 62.496 Rp 6,033.25 Rp 377,053.99 14 Kusen Ulin (5/10) m3 0.054 Rp 4,274,300.00 Rp 230,812.20 15 Pintu Panil m2 1.500 Rp 359,300.00 Rp 538,950.00 16 Jendela Kaca m2 1.140 Rp 340,740.00 Rp 388,443.60 17 Lisplank (2/20) m2 3.200 Rp 29,750.00 Rp 95,200.00 SAT VOL

PEKERJAAN BANGUNAN POS JAGA

NO URAIAN PEKERJAAN

(6)

(RP) (RP)

18 Keramik 30/30 m2 15.000 Rp 137,552.00 Rp 2,063,280.00 19 Atap Sakura Roof m2 7.200 Rp 78,681.00 Rp 566,503.20 20 Bubungan Sakura Roof m 16.480 Rp 33,402.50 Rp 550,473.20 21 Kasau dan Reng (5/7 & 2/3) m2 7.200 Rp 31,205.00 Rp 224,676.00 22 Rangka Plafond m2 9.000 Rp 27,652.50 Rp 248,872.50 23 Plafond Tripleks 5 mm m2 9.000 Rp 34,483.50 Rp 310,351.50 24 Kuda-Kuda dan Gording m3 0.170 Rp 3,698,200.00 Rp 628,398.14 25 Bongkar Bekisting m2 16.440 Rp 22,230.00 Rp 365,461.20

26 Pasang Titik Lampu ttk 2 Rp 68,050.00 Rp 136,100.00 27 Pasang Stop Kontak bh 1 Rp 33,050.00 Rp 33,050.00 28 Pasang Saklar Ganda bh 1 Rp 33,050.00 Rp 33,050.00 29 Pasang Pipa Listrik m 3 Rp 5,000.00 Rp 15,000.00 30 Pasang Kabel Listrik m 5 Rp 3,000.00 Rp 15,000.00 31 Sambungan bh 2 Rp 1,500.00 Rp 3,000.00

32 Pasang Engsel Pintu Psg 2 Rp 37,510.75 Rp 75,021.50 33 Pasang Handle Pintu set 1 Rp 81,705.00 Rp 81,705.00 34 Pasang Engsel Jendela Psg 4 Rp 28,364.80 Rp 113,459.20 35 Pasang Grendel Jendela bh 2 Rp 66,705.00 Rp 133,410.00 36 Pasang Hak Angin Kait-Kait Jendela Psg 4 Rp 27,510.75 Rp 110,043.00

PENGECATAN 37 Pengecatan Tembok m2 62.496 Rp 15,032.50 Rp 939,471.12 38 Pengecatan Plafond m2 9.000 Rp 12,632.50 Rp 113,692.50 39 Pengecatan Kayu m2 9.980 Rp 35,057.50 Rp 349,873.85 19,417,675.74 Rp IV 1 Galian Pondasi m3 0.989 Rp 23,240.00 Rp 22,984.36 2 Pas. Batu Bata 1 : 4 m2 4.640 Rp 83,490.00 Rp 387,393.60 3 BETON (1 : 2 : 3) m3 0.809 Rp 698,880.00 Rp 565,393.92 4 Bekisting m2 15.540 Rp 70,301.90 Rp 1,092,491.59 5 Kuda-kuda dan Gording Ulin m3 0.045 Rp 102,570.00 Rp 4,615.65 6 Lisplank 2 (2/20) m2 2.400 Rp 29,750.00 Rp 71,400.00 7 Atap Sakura Roof m2 2.700 Rp 78,681.00 Rp 212,438.70 8 Kasau dan Reng m2 2.700 Rp 31,205.00 Rp 84,253.50 9 Bongkar Bekisting m2 15.540 Rp 22,230.00 Rp 345,454.20

PENGECATAN

10 Pengecatan Cat Minyak m2 2.700 Rp 35,057.50 Rp 94,655.25 11 Pengecatan Tembok m2 4.640 Rp 15,032.50 Rp 69,750.80 2,950,831.57 Rp

JUMLAH TOTAL

JUMLAH TOTAL PEKERJAAN BANGUNAN GAZEBO PARKIR

(7)

(RP) (RP)

V

AREAL PARKIR, TROTOAR, DAN SALURAN DRAINASE

1 Galian Pondasi m3 123.790 Rp 23,240.00 Rp 2,876,873.79 2 Urugan Tanah dipadatkan m3 1550.459 Rp 34,810.00 Rp 53,971,470.83 3 Pas. Batu Bata 1 : 4 m2 193.440 Rp 83,490.00 Rp 16,150,305.60 4 Pas. Batu Pondasi m3 21.427 Rp 605,475.00 Rp 12,973,633.92 5 Pas. Conblok m2 333.306 Rp 86,155.00 Rp 28,715,978.43 6 Beton (1 : 2 : 3) m3 785.879 Rp 698,880.00 Rp 549,234,946.39 7 Penulangan kg 306.673 Rp 13,745.30 Rp 4,215,312.36 8 Bekisting m2 735.235 Rp 70,301.90 Rp 51,688,434.49 9 Urugan Pasir m2 270.847 Rp 83,490.00 Rp 22,612,982.63 10 Bongkar Bekisting m2 735.235 Rp 22,230.00 Rp 16,344,278.50 758,784,216.94 Rp

POT BUNGA TIPE A

11 Galian Pondasi m3 0.117 Rp 23,240.00 Rp 2,719.08 12 Urugan Tanah m3 2.000 Rp 18,810.00 Rp 37,620.00 13 Beton (1 : 2 : 3) m3 0.117 Rp 698,880.00 Rp 81,768.96 14 Bekisting m2 0.618 Rp 70,301.90 Rp 43,446.58 15 Pas. Batu Bata 1 : 4 m2 2.900 Rp 83,490.00 Rp 242,121.00 16 Plesteran (1 : 4) m2 2.950 Rp 33,250.00 Rp 98,087.50 17 Bongkar Bekisting m2 0.618 Rp 22,230.00 Rp 13,738.14 1 UNIT Rp 519,501.26 31 UNIT Rp 16,104,538.96 POT BUNGA TIPE B

18 Galian Pondasi m3 0.117 Rp 23,240.00 Rp 2,719.08 19 Urugan Tanah m3 2.000 Rp 18,810.00 Rp 37,620.00 20 Beton (1 : 2 : 3) m3 0.117 Rp 698,880.00 Rp 81,768.96 21 Bekisting m2 0.618 Rp 70,301.90 Rp 43,446.58 22 Pas. Batu Bata 1 : 4 m2 3.020 Rp 83,490.00 Rp 252,139.80 23 Plesteran (1 : 4) m2 3.070 Rp 33,250.00 Rp 102,077.50 24 Bongkar Bekisting m2 0.618 Rp 22,230.00 Rp 13,738.14 1 UNIT Rp 533,510.06 16 UNIT Rp 8,536,160.91 LAMPU TAMAN TIPE A ls 1.000 Rp 2,000,000.00 Rp 2,000,000.00 1 UNIT Rp 2,000,000.00 5 UNIT Rp 10,000,000.00 LAMPU TAMAN TIPE A ls 1.000 Rp 1,000,000.00 Rp 1,000,000.00 1 UNIT Rp 1,000,000.00 5 UNIT Rp 5,000,000.00 798,424,916.81 Rp JUMLAH JUMLAH JUMLAH JUMLAH JUMLAH

PEKERJAAN BANGUNAN LANDSCAPE PARKIR

(8)

HARGA SATUAN JML.HARGA (RP) (RP) VI PEKERJAAN PAGAR 1 Pemasangan Bowplank m2 23.250 Rp 18,705.00 Rp 434,891.25 2 Galian Pondasi m3 112.800 Rp 23,240.00 Rp 2,621,472.00 3 Urugan Tanah m3 64.700 Rp 18,810.00 Rp 1,217,007.00 4 Pas. Batu Pondasi m3 33.600 Rp 605,475.00 Rp 20,343,960.00 5 Pas. Batu Kosong m3 11.040 Rp 208,779.00 Rp 2,304,920.16 6 Urugan Pasir m3 3.460 Rp 105,810.00 Rp 366,102.60 7 Beton (1 : 2 : 3) m3 6.035 Rp 698,880.00 Rp 4,217,740.80 8 Bekisting Sloof (15/20) m3 32.000 Rp 111,185.00 Rp 3,557,920.00 9 Bekisting Kolom (15/15) m2 50.900 Rp 133,726.00 Rp 6,806,653.40 10 Penulangan Kg 496.249 Rp 13,745.30 Rp 6,821,088.44 11 Pas. Batu Bata 1 : 4 m2 110.400 Rp 83,490.00 Rp 9,217,296.00 12 Bongkar Bekisting m2 82.900 Rp 22,230.00 Rp 1,842,867.00

PEKERJAAN GAPURA

13 Pemasangan Bowplank m2 36.000 Rp 18,705.00 Rp 673,380.00 14 Tiang Pancang Ulin 10/10 ttk 8.000 Rp 102,570.00 Rp 820,560.00 15 Sloof Tiang Pokok m 8.000 Rp 48,344.00 Rp 386,752.00 16 Gelagar Ulin 10/10 m 17.000 Rp 52,760.00 Rp 896,920.00 17 Gelagar Ulin 5/10 m 109.920 Rp 25,372.00 Rp 2,788,890.24 18 Kandang Rase Ulin 2/5 & 5/8 m 22.000 Rp 40,948.00 Rp 900,856.00 19 Seng Plat m2 2.160 Rp 50,000.00 Rp 108,000.00 20 Pipa Galvanis (Stainless Steel) m 10.360 Rp 75,000.00 Rp 777,000.00

PENGECATAN 21 Pengecatan Kayu m2 25.000 Rp 35,057.50 Rp 876,437.50 67,980,714.39 Rp C I BANGUNAN UTAMA 1 Pemasangan Bowplank m2 46.000 Rp 18,705.00 Rp 860,430.00 2 Galian Pondasi m3 30.927 Rp 23,240.00 Rp 718,743.48 3 Urugan Tanah m3 23.266 Rp 18,810.00 Rp 437,635.81 4 Pas. Batu Pondasi m3 11.152 Rp 605,475.00 Rp 6,751,992.30 5 Pas. Batu Kosong m3 3.134 Rp 208,779.00 Rp 654,287.29 6 Urugan Pasir m3 1.476 Rp 105,810.00 Rp 156,124.91 7 Tiang Pancang Ulin (10/10) ttk 19.000 Rp 102,570.00 Rp 1,948,830.00 8 Beton (1 : 2 : 3) m3 3.842 Rp 698,880.00 Rp 2,684,747.52 9 Bekisting Sloof (15/20) m3 18.800 Rp 111,185.00 Rp 2,090,278.00 10 Bekisting Ringbalk dan Kolom (15/15) m2 74.820 Rp 133,726.00 Rp 10,005,379.32

PEKERJAAN UNTUK LOKASI PANTAI PEKERJAAN BANGUNAN KIOS

JUMLAH TOTAL PEKERJAAN GAPURA DAN PAGAR

(9)

(RP) (RP)

11 Penulangan Kg 701.362 Rp 13,745.30 Rp 9,640,430.94 12 Pas. Batu Bata 1 : 4 m2 114.463 Rp 83,490.00 Rp 9,556,474.13 13 Plesteran 1 : 4, Tebal 15 mm m2 219.325 Rp 33,250.00 Rp 7,292,556.25 14 Acian Tembok m2 219.325 Rp 6,033.25 Rp 1,323,242.56 15 Kusen Ulin (5/10) m3 0.239 Rp 4,274,300.00 Rp 1,021,557.70 16 Pintu Panil m2 22.266 Rp 359,300.00 Rp 8,000,173.80 17 Lisplank (2/20) m2 9.350 Rp 29,750.00 Rp 278,162.50 18 Keramik 30/30 m2 34.412 Rp 137,552.00 Rp 4,733,439.42 19 Keramik 20/20 m2 20.253 Rp 210,552.00 Rp 4,264,309.66 20 Atap Sakura Roof m2 90.756 Rp 78,681.00 Rp 7,140,788.57 21 Bubungan Sakura Roof m 13.380 Rp 33,402.50 Rp 446,925.45 22 Kasau dan Reng (5/7 & 2/3) m2 90.756 Rp 31,205.00 Rp 2,832,047.22 23 Rangka Plafond m2 42.000 Rp 27,652.50 Rp 1,161,405.00 24 Plafond Tripleks 5 mm m2 42.000 Rp 34,483.50 Rp 1,448,307.00 25 Jalusi m2 0.420 Rp 207,675.00 Rp 87,223.50 26 Ventilasi m2 0.450 Rp 340,740.00 Rp 153,333.00 27 Kuda-Kuda dan Gording m3 0.934 Rp 3,698,200.00 Rp 3,452,813.34 28 Baut bh 40.000 Rp 2,500.00 Rp 100,000.00 29 Bongkar Bekisting m2 93.620 Rp 22,230.00 Rp 2,081,172.60

30 Pasang Titik Lampu ttk 9 Rp 68,050.00 Rp 612,450.00 31 Pasang Stop Kontak bh 1 Rp 33,050.00 Rp 33,050.00 32 Pasang Saklar Tunggal bh 3 Rp 28,050.00 Rp 84,150.00 33 Pasang Saklar Ganda bh 3 Rp 33,050.00 Rp 99,150.00 34 Pasang Pipa Listrik m 26 Rp 5,000.00 Rp 130,000.00 35 Pasang Kabel Listrik m 32 Rp 3,000.00 Rp 96,000.00 36 Sambungan bh 8 Rp 1,500.00 Rp 12,000.00

INSTALASI AIR

43 Pasang Engsel Pintu Psg 71 Rp 37,510.75 Rp 2,663,263.25 44 Pasang Grendel Pintu set 12 Rp 66,705.00 Rp 800,460.00 45 Pasang Kunci Pintu Tanam 2 Slaag set 2 Rp 81,705.00 Rp 163,410.00 46 Pasang Engsel Jendela Psg 6 Rp 28,364.80 Rp 170,188.80 47 Pasang Grendel Jendela bh 3 Rp 66,705.00 Rp 200,115.00

URAIAN PEKERJAAN

(10)

(RP) (RP)

48 Pasang Hak Angin Kait-Kait Jendela Psg 6 Rp 27,510.75 Rp 165,064.50 PENGECATAN 49 Pengecatan Tembok m2 219.325 Rp 15,032.50 Rp 3,297,003.06 50 Pengecatan Plafond m2 42.000 Rp 12,632.50 Rp 530,565.00 51 Pengecatan Kayu m2 58.402 Rp 35,057.50 Rp 2,047,428.12 104,112,779.83 Rp II BANGUNAN UTAMA 1 Pemasangan Bowplank m2 15.925 Rp 18,705.00 Rp 297,877.13 2 Galian Pondasi m3 10.170 Rp 23,240.00 Rp 236,351.67 3 Urugan Tanah m3 5.151 Rp 18,810.00 Rp 96,887.72 4 Pas. Batu Pondasi m3 3.161 Rp 605,475.00 Rp 1,913,603.74 5 Pas. Batu Kosong m3 1.422 Rp 208,779.00 Rp 296,930.71 6 Urugan Pasir m3 0.436 Rp 105,810.00 Rp 46,180.77 7 Tiang Pancang Ulin (10/10) ttk 0.000 Rp 102,570.00 Rp -8 Beton (1 : 2 : 3) m3 1.753 Rp 698,880.00 Rp 1,225,224.00 9 Beton Rabat m3 0.499 Rp 704,580.00 Rp 351,585.42 10 Bekisting Sloof (15/20) m3 6.020 Rp 111,185.00 Rp 669,333.70 11 Bekisting Ringbalk dan Kolom (15/15) m2 19.418 Rp 133,726.00 Rp 2,596,624.61 12 Penulangan kg 251.039 Rp 13,745.30 Rp 3,450,600.35 13 Pas. Batu Bata 1 : 4 m2 56.213 Rp 83,490.00 Rp 4,693,223.37 14 Plesteran 1 : 4, Tebal 15 mm m2 56.071 Rp 33,250.00 Rp 1,864,344.13 16 Acian Tembok m2 56.071 Rp 6,033.25 Rp 338,287.34 17 Roster 25/25 m2 2.625 Rp 261,760.00 Rp 687,120.00 18 Kusen Ulin (5/10) m3 0.036 Rp 4,274,300.00 Rp 151,737.65 19 Pintu Panil m2 2.400 Rp 359,300.00 Rp 862,320.00 20 Lisplank (2/20) m2 4.772 Rp 29,750.00 Rp 141,967.00 21 Keramik 20/20 m2 53.358 Rp 210,552.00 Rp 11,234,633.62 22 Atap Sakura Roof m2 35.563 Rp 78,681.00 Rp 2,798,132.40 23 Bubungan Sakura Roof m 6.100 Rp 33,402.50 Rp 203,755.25 24 Rangka Plafond m2 15.925 Rp 27,652.50 Rp 440,366.06 25 Plafond Tripleks 5 mm m2 15.925 Rp 34,483.50 Rp 549,149.74 26 Kasau dan Reng (5/7 & 2/3) m2 35.563 Rp 31,205.00 Rp 1,109,743.42 27 Kuda-Kuda dan Gording m3 0.465 Rp 3,698,200.00 Rp 1,718,583.13 28 Baut bh 18.000 Rp 2,500.00 Rp 45,000.00 29 Bongkar Bekisting m2 25.438 22,230.00 Rp 565,475.63

Pasang Titik Lampu ttk 4 Rp 68,050.00 Rp 272,200.00 30 Pasang Saklar Ganda bh 2 Rp 33,050.00 Rp 66,100.00 31 Pasang Pipa Listrik m 14 Rp 5,000.00 Rp 70,000.00

PEKERJAAN BANGUNAN TEMPAT WUDHU JUMLAH TOTAL

(11)

(RP) (RP)

32 Pasang Kabel Listrik m 18 Rp 3,000.00 Rp 54,000.00 33 Sambungan bh 4 Rp 1,500.00 Rp 6,000.00

INSTALASI AIR

34 Pasang Kran 3/4" atau 1/2" bh 10 Rp 37,455.00 Rp 374,550.00 35 Pasang Kloset Jongkok bh 2 Rp 123,465.00 Rp 246,930.00 36 Pasang Pipa PVC Ø 3/4" m 3 Rp 13,471.63 Rp 40,414.90 37 Pasang Pipa PVC Ø 3" m 3 Rp 28,838.70 Rp 86,516.10

38 Pasang Engsel Pintu Psg 4 Rp 37,510.75 Rp 150,043.00 39 Pasang Kunci Pintu Tanam 2 Slaag set 2 Rp 81,705.00 Rp 163,410.00

PENGECATAN 40 Pengecatan Tembok m2 56.071 Rp 15,032.50 Rp 842,879.79 41 Pengecatan Plafond m2 15.925 Rp 12,632.50 Rp 201,172.56 42 Pengecatan Kayu m2 10.572 Rp 35,057.50 Rp 370,627.89 41,529,882.79 Rp III BANGUNAN UTAMA 1 Pemasangan Bowplank m2 18.000 Rp 18,705.00 Rp 336,690.00 2 Galian Pondasi m3 23.496 Rp 23,240.00 Rp 546,047.04 3 Urugan Tanah m3 14.120 Rp 18,810.00 Rp 265,587.80 4 Pas. Batu Pondasi m3 7.313 Rp 605,475.00 Rp 4,427,535.94 5 Pas. Batu Kosong m3 3.240 Rp 208,779.00 Rp 676,443.96 6 Urugan Pasir m3 1.964 Rp 105,810.00 Rp 207,832.00 7 Tiang Pancang Ulin (10/10) ttk 13.000 Rp 102,570.00 Rp 1,333,410.00 8 BETON (1 : 2 : 3) m3 2.174 Rp 698,880.00 Rp 1,519,330.18 9 Bekisting Sloof (15/20) m2 12.000 Rp 111,185.00 Rp 1,334,220.00 10 Bekisting Ringbalk dn Kolom m2 30.728 Rp 133,726.00 Rp 4,109,065.67 11 Penulangan kg 370.650 Rp 13,745.30 Rp 5,094,702.27 12 Pas. Batu Bata 1 : 4 m2 71.270 Rp 83,490.00 Rp 5,950,332.30 13 Plesteran 1 : 4, Tebal 15 mm m2 126.340 Rp 33,250.00 Rp 4,200,805.00 14 Acian Tembok m2 126.340 Rp 6,033.25 Rp 762,240.81 16 Roster 25/25 m2 0.500 Rp 261,760.00 Rp 130,880.00 17 Kusen Ulin (5/10) m3 0.033 Rp 4,274,300.00 Rp 142,120.48 18 Pintu WC (Plastik) ls 4.000 Rp 300,000.00 Rp 1,200,000.00 19 Lisplank (2/20) m2 2.438 Rp 29,750.00 Rp 72,530.50 20 Keramik 20/20 (Lantai) m2 20.460 Rp 210,552.00 Rp 4,307,893.92 21 Keramik 20/20 (Dinding) m2 16.200 Rp 210,552.00 Rp 3,410,942.40 22 Atap Sakura Roof m2 35.574 Rp 78,681.00 Rp 2,798,997.89 23 Kasau dan Reng (5/7 & 2/3) m2 35.574 Rp 31,205.00 Rp 1,110,086.67 24 Gording Ulin (5/10) m3 0.150 Rp 3,698,200.00 Rp 554,508.11

JUMLAH TOTAL

URAIAN PEKERJAAN SAT VOL

NO

(12)

HARGA SATUAN JML.HARGA (RP) (RP) 25 Rangka Plafond m2 18.000 Rp 27,652.50 Rp 497,745.00 26 Plafond Tripleks 5 mm m2 18.000 Rp 34,483.50 Rp 620,703.00 27 Bongkar Bekisting m2 42.728 Rp 22,230.00 Rp 949,832.33 INSTALASI LISTRIK

28 Pasang Titik Lampu ttk 6.000 Rp 68,050.00 Rp 408,300.00 29 Pasang Saklar Tunggal bh 6.000 Rp 28,050.00 Rp 168,300.00 30 Pasang Pipa Listrik m 20.000 Rp 5,000.00 Rp 100,000.00 31 Pasang Kabel Listrik m 28.000 Rp 3,000.00 Rp 84,000.00 32 Sambungan bh 7.000 Rp 1,500.00 Rp 10,500.00

INSTALASI AIR

39 Pasang Engsel Jendela Psg 8 Rp 28,364.80 Rp 226,918.40 40 Pasang Grendel Jendela bh 4 Rp 66,705.00 Rp 266,820.00 41 Pasang Hak Angin Kait-Kait Jendela Psg 8 Rp 27,510.75 Rp 220,086.00

PENGECATAN 42 Pengecatan Tembok m2 126.340 Rp 15,032.50 Rp 1,899,206.05 43 Pengecatan Plafond m2 18.000 Rp 12,632.50 Rp 227,385.00 44 Pengecatan Kayu m2 3.898 Rp 35,057.50 Rp 136,654.14 53,038,732.06 Rp IV BANGUNAN UTAMA 1 Pemasangan Bowplank m2 54.000 Rp 18,705.00 Rp 1,010,070.00 2 Tiang Pancang Ulin 10/10 ttk 67.000 Rp 102,570.00 Rp 6,872,190.00 3 Sloof Tiang Pokok m 67.000 Rp 48,344.00 Rp 3,239,048.00 4 Tiang Pokok 10/10 m3 0.930 Rp 4,258,300.00 Rp 3,960,219.00 5 Gelagar Ulin 10/10 m 45.000 Rp 52,760.00 Rp 2,374,200.00 6 Gelagar Ulin 5/10 m 117.000 Rp 25,372.00 Rp 2,968,524.00 7 Ringbalk Ulin 10/10 m 24.000 Rp 60,866.00 Rp 1,460,784.00 8 Lantai Ulin m2 61.060 Rp 66,110.00 Rp 4,036,676.60 9 Dinding Meranti m2 254.765 Rp 43,610.00 Rp 11,110,297.29 10 Kusen Ulin (5/10) m3 0.357 Rp 4,274,300.00 Rp 1,524,856.53 11 Pintu Panil m2 11.548 Rp 359,300.00 Rp 4,149,016.75 12 Jendela Kaca Mati + kusen m2 11.188 Rp 523,700.00 Rp 5,858,946.12 13 Kandang Rase Ulin 2/5 & 5/8 m 26.050 Rp 40,948.00 Rp 1,066,695.40

JUMLAH TOTAL NO

(13)

(RP) (RP)

14 Lisplank (2/20) m2 15.590 Rp 29,750.00 Rp 463,802.50 15 Sakura Roof m2 146.543 Rp 78,681.00 Rp 11,530,149.78 16 Bubungan Sakura Roof m 31.792 Rp 33,402.50 Rp 1,061,932.28 17 Rangka Plafond m2 40.500 Rp 27,652.50 Rp 1,119,926.25 18 Plafond Tripleks 5 mm m2 40.500 Rp 34,483.50 Rp 1,396,581.75 19 Kasau dan Reng (5/7 & 2/3) m2 146.543 Rp 31,205.00 Rp 4,572,874.32 20 Baut bh 40.000 Rp 2,500.00 Rp 100,000.00 21 Kuda-Kuda dan Gording m3 0.978 Rp 3,698,200.00 Rp 3,615,503.22

22 Pasang Kepala Lampu ttk 10 Rp 68,050.00 Rp 680,500.00 23 Pasang Stop Kontak bh 4 Rp 33,050.00 Rp 132,200.00 24 Pasang Saklar Tunggal bh 2 Rp 28,050.00 Rp 56,100.00 25 Pasang Saklar Ganda bh 2 Rp 33,050.00 Rp 66,100.00 26 Pasang Pipa Listrik m 25 Rp 5,000.00 Rp 125,000.00 27 Pasang Kabel Listrik m 30 Rp 3,000.00 Rp 90,000.00 28 Sambungan bh 10 Rp 1,500.00 Rp 15,000.00

29 Pasang Engsel Pintu Psg 14 Rp 37,510.75 Rp 525,150.50 30 PasangGrendel Pintu set 6 Rp 66,705.00 Rp 400,230.00 31 Pasang Handle Tangan set 7 Rp 81,705.00 Rp 571,935.00

PENGECATAN 32 Pengecatan Plafond m2 40.500 Rp 12,632.50 Rp 511,616.25 33 Pengecatan Kayu m2 371.829 Rp 35,057.50 Rp 13,035,391.66 89,701,517.19 Rp V BANGUNAN UTAMA 1 Pemasangan Bowplank m2 36.000 Rp 18,705.00 Rp 673,380.00 2 Tiang Pancang Ulin 10/10 ttk 28.000 Rp 102,570.00 Rp 2,871,960.00 3 Sloof Tiang Pokok m 28.000 Rp 48,344.00 Rp 1,353,632.00 4 Tiang Pokok 10/10 m3 0.659 Rp 4,258,300.00 Rp 2,807,923.02 5 Gelagar Ulin 10/10 m 28.000 Rp 52,760.00 Rp 1,477,280.00 6 Gelagar Ulin 5/10 m 36.000 Rp 25,372.00 Rp 913,392.00 7 Ringbalk Ulin 10/10 m 26.000 Rp 60,866.00 Rp 1,582,516.00 8 Lantai Ulin m2 36.000 Rp 66,110.00 Rp 2,379,960.00 9 Dinding Meranti m2 70.913 Rp 43,610.00 Rp 3,092,494.13 10 Kusen Ulin (5/10) m3 0.052 Rp 4,274,300.00 Rp 221,195.03 11 Pintu Panil m2 1.300 Rp 359,300.00 Rp 467,090.00 12 Ventilasi m2 0.694 Rp 340,740.00 Rp 236,473.56 13 Kandang Rase Ulin 2/5 & 5/8 m 22.000 Rp 40,948.00 Rp 900,856.00 14 Lisplank (2/20) m2 4.364 Rp 29,750.00 Rp 129,829.00

URAIAN PEKERJAAN

PEKERJAAN BANGUNAN RUMAH PANGGUNG

NO SAT VOL

(14)

(RP) (RP)

16 Atap Sakura Roof m2 39.430 Rp 78,681.00 Rp 3,102,352.49 17 Bubungan Sakura Roof m 11.770 Rp 33,402.50 Rp 393,147.43 18 Rangka Plafond m2 36.000 Rp 27,652.50 Rp 995,490.00 19 Plafond Tripleks 5 mm m2 36.000 Rp 34,483.50 Rp 1,241,406.00 20 Kasau dan Reng (5/7 & 2/3) m2 39.430 Rp 31,205.00 Rp 1,230,397.55 21 Baut bh 40.000 Rp 2,500.00 Rp 100,000.00 22 Kuda-Kuda dan Gording m3 1.147 Rp 3,698,200.00 Rp 4,240,851.68

Pasang Kepala Lampu ttk 5 Rp 68,050.00 Rp 340,250.00 23 Pasang Stop Kontak bh 1 Rp 33,050.00 Rp 33,050.00 24 Pasang Saklar Tunggal bh 1 Rp 28,050.00 Rp 28,050.00 25 Pasang Saklar Ganda bh 2 Rp 33,050.00 Rp 66,100.00 26 Pasang Pipa Listrik m 15 Rp 5,000.00 Rp 75,000.00 27 Pasang Kabel Listrik m 19 Rp 3,000.00 Rp 57,000.00 28 Sambungan bh 5 Rp 1,500.00 Rp 7,500.00

INSTALASI AIR

29 Pasang Kran 3/4" atau 1/2" bh 1 Rp 37,455.00 Rp 37,455.00 30 Pasang Kloset Jongkok bh 1 Rp 123,465.00 Rp 123,465.00 31 Pasang Pipa PVC Ø 3/4" m 4 Rp 13,471.63 Rp 53,886.53 32 Pasang Pipa PVC Ø 3" m 4 Rp 28,838.70 Rp 115,354.80

33 Pasang Kunci Pintu Tanam 2 Slaag set 1 Rp 81,705.00 Rp 81,705.00 34 Pasang Engsel Pintu Psg 2 Rp 37,510.75 Rp 75,021.50 35 Pasang Engsel Jendela Psg 6 Rp 28,364.80 Rp 170,188.80 36 Pasang Grendel Jendela bh 3 Rp 66,705.00 Rp 200,115.00 37 Pasang Hak Angin Kait-Kait Jendela Psg 6 Rp 27,510.75 Rp 165,064.50

PENGECATAN 38 Pengecatan Plafond m2 36.000 Rp 12,632.50 Rp 454,770.00 39 Pengecatan Kayu m2 126.265 Rp 35,057.50 Rp 4,426,517.71 36,922,119.71 Rp VI BANGUNAN UTAMA 1 Pemasangan Bowplank m2 75.000 Rp 18,705.00 Rp 1,402,875.00 2 Tiang Pancang Ulin 10/10 ttk 48.000 Rp 102,570.00 Rp 4,923,360.00 3 Sloof Tiang Pokok m 48.000 Rp 48,344.00 Rp 2,320,512.00 4 Tiang Pokok 10/10 m3 0.855 Rp 4,258,300.00 Rp 3,640,846.50 5 Gelagar Ulin 10/10 m 60.000 Rp 52,760.00 Rp 3,165,600.00 6 Gelagar Ulin 5/10 m 160.000 Rp 25,372.00 Rp 4,059,520.00 7 Ringbalk Ulin 10/10 m 40.000 Rp 60,866.00 Rp 2,434,640.00 8 Lantai Ulin m2 78.000 Rp 66,110.00 Rp 5,156,580.00

PEKERJAAN BANGUNAN CAFÉ

JUMLAH TOTAL NO

(15)

(RP) (RP)

9 Dinding Meranti m2 55.849 Rp 43,610.00 Rp 2,435,574.89 10 Kandang Rase Ulin 2/5 & 5/8 m 44.100 Rp 40,948.00 Rp 1,805,806.80 11 Lisplank (2/20) m2 5.284 Rp 29,750.00 Rp 157,199.00 12 Atap Sakura Roof m2 129.258 Rp 78,681.00 Rp 10,170,148.70 13 Bubungan Sakura Roof m 40.480 Rp 33,402.50 Rp 1,352,133.20 14 Rangka Plafond m2 75.000 Rp 27,652.50 Rp 2,073,937.50 16 Plafond Tripleks 5 mm m2 75.000 Rp 34,483.50 Rp 2,586,262.50 17 Kasau dan Reng (5/7 & 2/3) m2 129.258 Rp 31,205.00 Rp 4,033,495.89 18 Baut bh 60.000 Rp 2,500.00 Rp 150,000.00 19 Kuda-Kuda dan Gording m3 1.752 Rp 3,698,200.00 Rp 6,480,237.52

20 Pasang Kepala Lampu ttk 5 Rp 68,050.00 Rp 340,250.00 21 Pasang Stop Kontak bh 2 Rp 33,050.00 Rp 66,100.00 22 Pasang Saklar Tunggal bh 1 Rp 28,050.00 Rp 28,050.00 23 Pasang Saklar Ganda bh 2 Rp 33,050.00 Rp 66,100.00 24 Pasang Pipa Listrik m 20 Rp 5,000.00 Rp 100,000.00 25 Pasang Kabel Listrik m 22 Rp 3,000.00 Rp 66,000.00 26 Sambungan bh 4 Rp 1,500.00 Rp 6,000.00 PENGECATAN 27 Pengecatan Plafond m2 75.000 Rp 12,632.50 Rp 947,437.50 28 Pengecatan Kayu m2 161.183 Rp 35,057.50 Rp 5,650,673.02 65,619,340.02 Rp VII BANGUNAN UTAMA 1 Galian Pondasi m3 9.210 Rp 23,240.00 Rp 214,045.51 2 Urugan Tanah m3 110.257 Rp 18,810.00 Rp 2,073,937.09 3 Pas. Batu Pondasi m3 9.210 Rp 605,475.00 Rp 5,576,557.95 4 Beton (1 : 2 : 3) m3 45.868 Rp 698,880.00 Rp 32,056,190.80 5 Bekisting m2 126.853 Rp 70,301.90 Rp 8,918,035.87 6 Pas. Batu Bata 1 : 4 m2 89.341 Rp 83,490.00 Rp 7,459,080.09 7 Plesteran (1 : 4) m2 132.996 Rp 33,250.00 Rp 4,422,128.97 8 Bongkar Bekisting m2 126.853 Rp 22,230.00 Rp 2,819,951.18 9 Pengecatan Tembok m2 75.000 Rp 15,032.50 Rp 1,127,437.50 LAMPU TAMAN TIPE A ls 1.000 Rp 2,000,000.00 Rp 2,000,000.00 1 UNIT Rp 2,000,000.00 10 UNIT Rp 20,000,000.00 LAMPU TAMAN TIPE A ls 1.000 Rp 1,000,000.00 Rp 1,000,000.00 1 UNIT Rp 1,000,000.00 10 UNIT Rp 10,000,000.00 94,667,364.96 Rp JUMLAH TOTAL JUMLAH JUMLAH SAT

PEKERJAAN BANGUNAN PLAZA

NO URAIAN PEKERJAAN VOL

(16)

(RP) (RP)

VIII

TROTOAR

1 Galian Pondasi m3 4.200 Rp 23,240.00 Rp 97,608.00 2 Urugan Tanah dipadatkan m3 48.300 Rp 34,810.00 Rp 1,681,323.00 3 Pas. Conblok m2 966.000 Rp 86,155.00 Rp 83,225,730.00 4 Beton (1 : 2 : 3) m3 12.600 Rp 698,880.00 Rp 8,805,888.00 5 Bekisting m2 315.000 Rp 70,301.90 Rp 22,145,099.78 6 Urugan Pasir m2 38.640 Rp 83,490.00 Rp 3,226,053.60 7 Bongkar Bekisting m2 315.000 Rp 22,230.00 Rp 7,002,450.00 126,184,152.38 Rp

BAK TANAMAN TIPE A

8 Galian Pondasi m3 0.698 Rp 23,240.00 Rp 16,209.90 9 Urugan Tanah m3 1.463 Rp 18,810.00 Rp 27,509.63 10 Pas. Batu Pondasi m3 0.698 Rp 605,475.00 Rp 422,318.81 11 Beton (1 : 2 : 3) m3 0.255 Rp 698,880.00 Rp 178,214.40 12 Bekisting m2 4.250 Rp 70,301.90 Rp 298,783.09 13 Pas. Batu Bata 1 : 4 m2 5.925 Rp 83,490.00 Rp 494,678.25 14 Plesteran (1 : 4) m2 8.925 Rp 33,250.00 Rp 296,756.25 15 Bongkar Bekisting m2 4.250 Rp 22,230.00 Rp 94,477.50 1 UNIT Rp 1,828,947.83 12 UNIT Rp 21,947,373.96 BAK TANAMAN TIPE B

16 Galian Pondasi m3 0.490 Rp 23,240.00 Rp 11,383.88 17 Urugan Tanah m3 0.471 Rp 18,810.00 Rp 8,859.51 18 Pas. Batu Pondasi m3 0.490 Rp 605,475.00 Rp 296,585.87 19 Beton (1 : 2 : 3) m3 0.122 Rp 698,880.00 Rp 85,584.84 20 Bekisting m2 2.041 Rp 70,301.90 Rp 143,486.19 21 Pas. Batu Bata 1 : 4 m2 2.449 Rp 83,490.00 Rp 204,483.71 22 Plesteran (1 : 4) m2 4.082 Rp 33,250.00 Rp 135,726.50 23 Bongkar Bekisting m2 2.041 Rp 22,230.00 Rp 45,371.43 1 UNIT Rp 931,481.93 4 UNIT Rp 3,725,927.74 BAK TANAMAN TIPE C

24 Beton (1 : 2 : 3) m3 0.005 Rp 698,880.00 Rp 3,494.40 25 Bekisting m2 1.948 Rp 70,301.90 Rp 136,966.39 26 Bongkar Bekisting m2 1.948 Rp 22,230.00 Rp 43,309.82 1 UNIT Rp 183,770.61 9 UNIT Rp 1,653,935.47 PEKERJAAN BANGUNAN LANDSCAPE PULAU

NO URAIAN PEKERJAAN JUMLAH JUMLAH JUMLAH JUMLAH SAT VOL

(17)

HARGA SATUAN JML.HARGA (RP) (RP) BANGKU TAMAN 27 Galian Pondasi m3 0.075 Rp 23,240.00 Rp 1,751.37 28 Beton (1 : 2 : 3) m3 0.325 Rp 698,880.00 Rp 227,163.96 29 Bekisting m3 5.827 Rp 70,301.90 Rp 409,663.26 30 Penulangan kg 19.855 Rp 13,745.30 Rp 272,909.76 31 Plesteran m2 1.130 Rp 33,250.00 Rp 37,585.80 32 Keramik 20/20 m2 2.520 Rp 210,552.00 Rp 530,591.04 33 Bongkar Bekisting m2 5.827 Rp 22,230.00 Rp 129,538.66 1 UNIT Rp 1,609,203.84 18 UNIT Rp 28,965,669.05 TEMPAT SAMPAH 34 Tempat Sampah ls 1 Rp 500,000.00 Rp 500,000.00 1 UNIT Rp 500,000.00 20 UNIT Rp 10,000,000.00 192,477,058.59 Rp IX 1 Galian Pondasi m3 0.096 Rp 23,240.00 Rp 2,231.04 2 Pas. Batu Pondasi m3 0.096 Rp 605,475.00 Rp 58,125.60 3 Gording Ulin (10/10) m3 3.740 Rp 102,570.00 Rp 383,611.80 4 Beton (1 : 2 : 3) m3 0.176 Rp 698,880.00 Rp 123,002.88 5 Bekisting m2 2.210 Rp 70,301.90 Rp 155,367.21 6 Penulangan Besi kg 8.627 Rp 13,745.30 Rp 118,582.76 7 Pas. Batu Bata 1 : 4 m2 1.620 Rp 83,490.00 Rp 135,253.80 8 Lisplank 2 (2/20) m2 1.620 Rp 29,750.00 Rp 48,195.00 9 Keramik 20/20 m2 1.090 Rp 210,552.00 Rp 229,501.68 10 Atap Sakura Roof m2 7.560 Rp 78,681.00 Rp 594,828.36 11 Kasau dan Reng m2 7.560 Rp 31,205.00 Rp 235,909.80 12 Bongkar Bekisting m2 2.210 Rp 22,230.00 Rp 49,128.30 13 Pengecatan Kayu m2 2.500 Rp 35,057.50 Rp 87,643.75 2,221,381.98 Rp X 1 Pemasangan Bowplank m2 3.780 Rp 18,705.00 Rp 70,704.90 2 Gelagar Ulin 10/10 m 18.000 Rp 52,760.00 Rp 949,680.00 3 Gelagar Ulin 5/10 m 47.760 Rp 25,372.00 Rp 1,211,766.72 4 Lantai Ulin m2 3.780 Rp 140,934.00 Rp 532,730.52 5 Baut Dia 3/8" bh 45.000 Rp 3,500.00 Rp 157,500.00 6 Galian Tanah m3 0.068 Rp 23,240.00 Rp 1,568.70 7 Beton (1 : 2 : 3) m3 0.270 Rp 698,880.00 Rp 188,697.60 8 Pasang Pipa PVC Ø 3/4" m 12.000 Rp 13,471.63 Rp 161,659.60 3,274,308.04 Rp SAT VOL JUMLAH TOTAL

PEKERJAAN BANGUNAN TANDON AIR

JUMLAH TOTAL JUMLAH TOTAL PEKERJAAN BANGUNAN GAZEBO

JUMLAH URAIAN PEKERJAAN

JUMLAH NO

(18)

(RP) (RP)

XI

BANGUNAN UTAMA

1 Galian Tanah m3 0.393 Rp 23,240.00 Rp 9,136.23 2 Pas. Batu Bata 1 : 4 m2 12.580 Rp 81,305.00 Rp 1,022,816.90 3 Beton (1 : 2 : 3) m3 0.030 Rp 698,880.00 Rp 20,980.38 4 Pasang Pipa PVC Ø 3" m 3.250 Rp 28,838.70 Rp 93,725.78 1,146,659.28 Rp XII BANGUNAN UTAMA 1 Pemasangan Bowplank m2 186.000 Rp 18,705.00 Rp 3,479,130.00 2 Tiang Pancang Ulin 10/10 ttk 129.000 Rp 102,570.00 Rp 13,231,530.00 3 Sloof Tiang Pokok m 129.000 Rp 48,344.00 Rp 6,236,376.00 4 Gelagar Ulin 10/10 m 365.500 Rp 52,760.00 Rp 19,283,780.00 5 Gelagar Ulin 5/10 m 1228.800 Rp 25,372.00 Rp 31,177,113.60 6 Lantai Ulin m2 186.000 Rp 66,110.00 Rp 12,296,460.00 7 Baut Dia 3/8" bh 729.000 Rp 2,500.00 Rp 1,822,500.00 8 Pas. Batu Gunung m3 0.540 Rp 605,475.00 Rp 326,956.50 9 Pas. Batu Kosong m3 0.360 Rp 208,779.00 Rp 75,160.44 87,929,006.54 Rp

C

1 Pekerjaan Septik Tank ls 5.000 Rp 1,146,659.28 Rp 5,733,296.39 2 Pekerjaan Menara Air ls 5.000 Rp 3,274,308.04 Rp 16,371,540.20 3 Pasang Bak Tandon Air bh 8.000 Rp 1,050,000.00 Rp 8,400,000.00 4 Pasang Pipa PVC Ø 3/4" m 222.000 13,471.63 Rp 2,990,702.60 5 Pasang Pipa PVC Ø 3" m 137.000 28,838.70 Rp 3,950,901.90 6 Pasang Dinamo Air bh 5.000 Rp 250,000.00 Rp 1,250,000.00 7 Pekerjaan Sumur Air Bersih bh 5.000 Rp 1,011,530.68 Rp 5,057,653.42 8 Pek. Pembersihan Akhir ls 1.000 Rp 2,500,000.00 Rp 2,500,000.00 46,254,094.51 Rp

NO

JUMLAH TOTAL PEKERJAAN BANGUNAN SEPTICTANK

JUMLAH TOTAL

PEKERJAAN BANGUNAN DERMAGA

PEKERJAAN AKHIR

(19)

No Bagian Rumah LUAS PJG SISI TOTAL 1 Sisi 1 PONDASI a. Galian Pondasi 6760 1150 2 15.548 M3 6760 400 4 10.816 M3 6760 675 1 4.563 M3 b. Urugan Tanah Pondasi 3315 1150 2 7.625 M3 3315 400 4 5.304 M3 3315 675 1 2.238 M3 Lantai 360000 20 1 7.200 M3 60000 15 1 0.900 M3

c. Pas. Batu Pondasi 2437.5 1150 2 5.606 M3

2437.5 400 4 3.900 M3

2437.5 675 1 1.645 M3

d. Pas. Batu Kosong 685 1150 2 1.576 M3

685 400 4 1.096 M3

685 675 1 0.462 M3

e. Urugan Pasir (PONDASI) 322.5 1150 2 0.742 M3

322.5 400 4 0.516 M3

322.5 675 1 0.218 M3

Urugan Pasir (LANTAI) 41.912 1 2 0.000 M3

f. Tiang Pancang (10/10) 19 1 1 19.000 TTK 2 BETON a. Sloof (15/20) 300 900 2 0.540 M3 300 400 4 0.480 M3 300 350 2 0.210 M3 300 300 2 0.180 M3 b. Ringbalk (15/15) 225 900 2 0.405 M3 225 400 4 0.360 M3 225 250 2 0.113 M3 225 300 1 0.068 M3 c. Kolom (15/15) 225 310 13 0.907 M3 225 285 6 0.385 M3 Dapur 65 300 10 0.195 M3 Bekisting Sloof (15/20) 20 900 2 1 7.200 M2 20 400 4 1 6.400 M2 20 350 2 1 2.800 M2 20 300 2 1 2.400 M2 Bekisting Ringbalk (15/15) 15 900 2 1 8.100 M2 15 400 4 1 7.200 M2 15 250 2 1 2.250 M2

REKAP KONSTRUKSI BANGUNAN

Nama Bangunan :

(20)

15 300 1 1 1.350 M2 Bekisting Kolom (15/15) 15 310 13 1 24.180 M2

15 285 6 1 10.260 M2

Bekisting Lantai Dapur 65 300 1 1.950 M2

10 0.13 0.6 0.730 M2

PEMBESIAN

Sloof (15/20)

Tul. Utama 12 1.1304 4700 4 0.021 M3

Tul. Bagi (jarak 15 cm) 8 0.5024 54 313.3333333 4700 0.009 M3 Ringbalk (15/15)

Tul. Utama 12 1.1304 4200 4 0.019 M3

Tul. Bagi (jarak 15 cm) 8 0.5024 44 280 4200 0.006 M3 Kolom (15/15)

Tul. Utama 12 1.1304 5740 4 0.026 M3

Tul. Bagi (jarak 15 cm) 8 0.5024 44 382.6666667 5740 0.008 M3

3 DINDING

a. Pas. Batu Bata 310 400 4 1 49.600 M2

310 300 6 1 34.920 M2 285 250 3 1 16.010 M2 285 425 1 1 12.113 M2 Dapur 70 65 1 4 1.820 M2 b. Plesteran 49.600 2 1 99.200 M2 34.920 2 1 69.840 M2 16.010 2 1 32.020 M2 12.113 2 1 24.225 M2 Dapur 0.455 3 2 2.730 M2 0.520 3 1 1.560 M2 c. Acian 4 KAYU a. Kusen Ulin (5/10) - Jalusi 50 60 35 2 0.019 M3 - Ventilasi 50 60 40 3 0.030 M3 - Pintu Wc 50 90 215 1 0.026 M3 - Pintu Wc 50 70 215 2 0.050 M3 - Pintu Lipat 50 280 240 3 0.114 M3 Pintu WC1 60 210 2 1 2.520 M2 Pintu WC2 90 123 40 2 0.852 M2 Pintu Lipat 268 235 3 1 18.894 M2 b. Jalusi 60 35 2 1 0.420 M2 Ventilasi 50 30 3 1 0.450 M2 c. Lisplank 2 (2/20) 20 1030 2 1 4.120 M2 20 352.5 4 1 2.820 M2 20 308 2 1 1.232 M2

(21)

20 294.5 2 1 1.178 M2 5 LANTAI Keramik 30/30 386 263 3 1 30.455 M2 Selasar 63 461 1 1 2.904 M2 63 63 1 1 0.397 M2 58 113 1 1 0.655 M2 Keramik 20/20 (Lantai) 250 300 1 1 7.500 M2 Keramik 20/20 (Dinding) 120 125 8 1 10.250 M2 Dapur 12 70 4 3 1.008 M2 65 80 1 1 0.520 M2 150 65 1 1 0.975 M2 6 ATAP a. Sakura Roof 352.5 1030 2 72.615 M2 294.5 308 2 18.141 M2 b. Bubungan (5/10) 1338 13.380 M c. Kasau (5/7) 7 352.5 17 2 8.390 M3 7 294.5 6 2 2.474 M3 Reng (2/3) 3 1030 10 2 6.180 M3 3 308 9 2 1.663 M3 d. Gording Ulin (5/10) 50 1030 4 2 0.412 M3 50 308 3 2 0.092 M3 e. Balok Tarik (6/12) 72 452 1 4 0.130 M3 72 352 1 2 0.051 M3 f. Balok Kuda (6/12) 72 325 2 4 0.047 M3 72 266 2 2 0.038 M3 g. Nok (5/10) 50 1338 1 0.067 M3 h. Balok Tegak (6/12) 72 152 1 4 0.011 M3 72 72 2 4 0.010 M3 73 123 1 2 0.009 M3 73 56 2 2 0.008 M3 i. Balok Miring (6/12) 72 73 2 2 0.011 M3 72 100 2 4 0.014 j. Balok Angin (5/10) 50 330 2 3 0.033 M3 7 RANGKA PLAFOND M2 8 PLAFOND TRIPLEKS M2 1 Pemasangan Bowplank 46 m2 Rp 18,705.00 Rp 860,430.00 2 Galian Pondasi 30.927 m3 Rp 23,240.00 Rp 718,743.48 3 Urugan Tanah 23.266 m3 Rp 18,810.00 Rp 437,635.81 4 Pas. Batu Pondasi 11.152 m3 Rp 605,475.00 Rp 6,751,992.30 5 Pas. Batu Kosong 3.134 m3 Rp 208,779.00 Rp 654,287.29 6 Urugan Pasir 1.476 m3 Rp 105,810.00 Rp 156,124.91 7 Tiang Pancang Ulin (10/10) 19.000 ttk 102,570.00 Rp 1,948,830.00 8 Beton (1 : 2 : 3) 3.842 m3 698,880.00 Rp 2,684,747.52

(22)

9 Bekisting Sloof (15/20) 18.800 m3 111,185.00 Rp 2,090,278.00 10 Bekisting Ringbalk dan Kolom (15/15) 74.820 m2 133,726.00 Rp 10,005,379.32 11 Penulangan 701.362 Kg 13,745.30 Rp 9,640,430.94 12 Pas. Batu Bata 1 : 4 114.463 m2 83,490.00 Rp 9,556,474.13 13 Plesteran 1 : 4, Tebal 15 mm 219.325 m2 33,250.00 Rp 7,292,556.25 14 Acian Tembok 219.325 m2 6,033.25 Rp 1,323,242.56 15 Kusen Ulin (5/10) 0.239 m3 4,274,300.00 Rp 1,021,557.70 16 Pintu Panil 22.266 m2 359,300.00 Rp 8,000,173.80 17 Lisplank (2/20) 9.350 m2 29,750.00 Rp 278,162.50 18 Keramik 30/30 34.412 m2 137,552.00 Rp 4,733,439.42 19 Keramik 20/20 20.253 m2 210,552.00 Rp 4,264,309.66 20 Atap Sakura Roof 90.756 m2 78,681.00 Rp 7,140,788.57 21 Bubungan Sakura Roof 13.380 m 33,402.50 Rp 446,925.45 22 Kasau dan Reng (5/7 & 2/3) 90.756 m2 31,205.00 Rp 2,832,047.22 23 Rangka Plafond 42.000 m2 27,652.50 Rp 1,161,405.00 24 Plafond Tripleks 5 mm 42.000 m2 34,483.50 Rp 1,448,307.00 25 Jalusi 0.420 m2 207,675.00 Rp 87,223.50 26 Ventilasi 0.450 m2 340,740.00 Rp 153,333.00 27 Kuda-Kuda dan Gording 0.934 m3 3,698,200.00 Rp 3,452,813.34 Gording Ulin (5/10) 0.504 M3 3,698,200.00 Rp 1,865,372.08 Balok Tarik (6/12) 0.181 M3 3,698,200.00 Rp 668,871.24 Balok Kuda (6/12) 0.085 M3 3,698,200.00 Rp 314,731.61 Nok (5/10) 0.067 M3 3,698,200.00 Rp 247,409.58 Balok Tegak (6/12) 0.038 M3 3,698,200.00 Rp 142,258.66 Balok Miring (6/12) 0.025 M3 3,698,200.00 Rp 92,129.56 Balok Angin (5/10) 0.033 M3 3,698,200.00 Rp 122,040.60 89,141,638.67 Rp INSTALASI LISTRIK

Pasang Titik Lampu 9 ttk 68,050.00 Rp 612,450.00 Pasang Stop Kontak 1 bh 33,050.00 Rp 33,050.00 Pasang Saklar Tunggal 3 bh 28,050.00 Rp 84,150.00 Pasang Saklar Ganda 3 bh 33,050.00 Rp 99,150.00 Pasang Pipa Listrik 26 m Rp 5,000.00 Rp 130,000.00 Pasang Kabel Listrik 32 m Rp 3,000.00 Rp 96,000.00 Sambungan 8 bh 1500 Rp 12,000.00

1,066,800.00 Rp

INSTALASI AIR

Pasang Kran 3/4" atau 1/2" 3 bh 37,455.00 Rp 112,365.00 Pasang Kloset Jongkok 2 bh 123,465.00 Rp 246,930.00 Pasang Bak Air 3 bh 210,015.00 Rp 630,045.00 Pasang Pipa PVC Ø 3/4" 19 m 13,471.63 Rp 255,961.03 Pasang Pipa PVC Ø 3" 4 m 28,838.70 Rp 115,354.80 Pasang Wastafel 1 bh 325,015.00 Rp 325,015.00

1,685,670.83 Rp

PINTU DAN JENDELA 63

Pasang Engsel Pintu 71 Psg 37,510.75 Rp 2,663,263.25 2

Pasang Grendel Pintu 12 set 66,705.00 Rp 800,460.00 4

Pasang Kunci Pintu Tanam 2 Slaag 2 set 81,705.00 Rp 163,410.00

Pasang Engsel Jendela 6 Psg 28,364.80 Rp 170,188.80 4

Pasang Grendel Jendela 3 bh 66,705.00 Rp 200,115.00 Pasang Hak Angin Kait-Kait Jendela 6 Psg 27,510.75 Rp 165,064.50

(23)

4,162,501.55 Rp PENGECATAN Pengecatan Tembok 219.325 m2 15,032.50 Rp 3,297,003.06 Pengecatan Plafond 42.000 m2 12,632.50 Rp 530,565.00 Pengecatan Kayu 58.402 m2 35,057.50 Rp 2,047,428.12 Kusen 4.520 m2 35,057.50 Rp 158,459.90 Pintu 44.532 m2 35,057.50 Rp 1,561,180.59 Lisplank 9.350 m2 35,057.50 Rp 327,787.63 5,874,996.18 Rp TOTAL Rp 101,931,607.23

(24)

X1 Total 30.927 23.266 11.152 3.134 1.476 1.410 0.945 1.292 0.195 3.842 18.800

(25)

18.900 34.440 74.820 2.680 166.8244 KG 0.8874 kg/m 66.72977 0.3944 kg/m 149.0772 KG 0.8874 48.58811 0.3944 203.7388 KG 0.8874 66.40375 0.3944 701.362 20.88 5.365 114.463 219.325 219.325 Cat Pintu 0.42 0.54 20 520 1.04 20 500 1 0.239 20 760 1.52 3.56 22.266

(26)

9.350 34.412 20.253 90.756 13.380 18.707 0.504 0.181 0.085 0.067 0.038 0.025 0.033 42.000 42.000

(27)

21 63 8

(28)

(29)

No Bagian Rumah LUAS PJG SISI 1 PONDASI a. Galian Pondasi 6715 300 4 b. Urugan Tanah Pondasi 3400 300 4 Lantai 400 400 20

c. Pas. Batu Pondasi 2100 300 4

d. Pas. Batu Kosong 930 300 4

e. Urugan Pasir (PONDASI) 285 300 4

Urugan Pasir (LANTAI) 400 400 2

2 BETON a. Sloof (15/20) 300 300 4 b. Ringbalk (15/15) 225 300 4 c. Kolom (15/15) 225 260 4 Bekisting Sloof (15/20) 20 300 4 Bekisting Ringbalk (15/15) 15 300 4

REKAP KONSTRUKSI BANGUNAN

Nama Bangunan :

(30)

Bekisting Kolom (15/15) 15 260 4

PEMBESIAN

Sloof (15/20)

Tul. Utama 12 1.1304 300 4 Tul. Bagi (jarak 15 cm) 8 0.5024 54 21 Ringbalk (15/15)

Tul. Utama 12 1.1304 300 4 Tul. Bagi (jarak 15 cm) 8 0.5024 44 21 Kolom (15/15)

Tul. Utama 12 1.1304 260 4 Tul. Bagi (jarak 15 cm) 8 0.5024 44 18.33333333

3 DINDING

a. Pas. Batu Bata 300 260 4

40 250 8 b. Plesteran 280 283 4 300 283 4 c. Acian 4 KAYU a. Kusen Ulin (5/10) - Pintu 50 85 205 - Jendela 50 105 135 Pintu 75 200 1 Jendela 60 95 2 c. Lisplank 2 (2/20) 20 400 4 0 0 2

(31)

5 LANTAI Keramik 30/30 300 300 1 Selasar 300 100 2 6 ATAP a. Sakura Roof 72000 1 1 b. Bubungan 412 4 e. Balok Tarik (6/12) 72 360 1 72 360 1 f. Balok Kuda (6/12) 72 360 2 72 360 2 h. Balok Tegak (6/12) 72 200 1 0 1 1 7 RANGKA PLAFOND 300 300 1 8 PLAFOND TRIPLEKS 1 Pemasangan Bowplank 9 m2 Rp 18,705.00 2 Galian Pondasi 8.058 m3 Rp 23,240.00 3 Urugan Tanah 7.280 m3 Rp 18,810.00 4 Pas. Batu Pondasi 2.520 m3 Rp 605,475.00 5 Pas. Batu Kosong 1.116 m3 Rp 208,779.00 6 Urugan Pasir 0.662 m3 Rp 105,810.00 7 Beton (1 : 2 : 3) 0.864 m3 698,880.00 8 Bekisting Sloof (15/20) 4.800 m3 111,185.00 9 Bekisting Ringbalk dan Kolom (15/15) 11.640 m2 133,726.00

(32)

10 Penulangan 41.823 Kg 13,745.30 11 Pas. Batu Bata 1 : 4 36.040 m2 83,490.00 12 Plesteran 1 : 4, Tebal 15 mm 62.496 m2 33,250.00 13 Acian Tembok 62.496 m2 6,033.25 14 Kusen Ulin (5/10) 0.054 m3 4,274,300.00 15 Pintu Panil 1.500 m2 359,300.00 16 Jendela Kaca 1.140 m2 340,740.00 17 Lisplank (2/20) 3.200 m2 29,750.00 18 Keramik 30/30 15.000 m2 137,552.00 19 Atap Sakura Roof 7.200 m2 78,681.00 20 Bubungan Sakura Roof 16.480 m 33,402.50 21 Kasau dan Reng (5/7 & 2/3) 7.200 m2 31,205.00 22 Rangka Plafond 9.000 m2 27,652.50 23 Plafond Tripleks 5 mm 9.000 m2 34,483.50 24 Bongkar Bekisting 16.440 m2 _Rp_22,230.00 25 Kuda-Kuda dan Gording 0.170 m3 3,698,200.00 Balok Tarik (6/12) 0.052 M3 3,698,200.00 Balok Kuda (6/12) 0.104 M3 3,698,200.00 Balok Tegak (6/12) 0.014 M3 3,698,200.00

Pasang Titik Lampu 2 ttk Rp 68,050.00 Pasang Stop Kontak 1 bh Rp 33,050.00 Pasang Saklar Ganda 1 bh Rp 33,050.00 Pasang Pipa Listrik 3 m Rp 5,000.00 Pasang Kabel Listrik 5 m Rp 3,000.00 Sambungan 2 bh Rp 1,500.00

Pasang Engsel Pintu 2 Psg Rp 37,510.75

(33)

Pasang Engsel Jendela 4 Psg Rp 28,364.80

Pasang Grendel Jendela 2 bh Rp 66,705.00

Pasang Hak Angin Kait-Kait Jendela 4 Psg Rp 27,510.75

PENGECATAN Pengecatan Tembok 62.496 m2 Rp 15,032.50 Pengecatan Plafond 9.000 m2 Rp 12,632.50 Pengecatan Kayu 9.980 m2 Rp 35,057.50 Kusen 1.500 m2 Rp 35,057.50 Pintu 3.000 m2 Rp 35,057.50 Jendela 2.280 m2 Rp 35,057.50 Lisplank 3.200 m2 Rp 35,057.50 TOTAL

(34)

TOTAL 1 Sisi X1 Total 8.058 M3 M3 8.058 4.080 M3 3.200 M3 M3 7.280 2.520 M3 M3 2.520 1.116 M3 M3 1.116 0.342 M3 M3 0.662 0.320 M3 0.360 M3 0.360 0.270 M3 0.270 0.234 M3 0.234 0.864 1 4.800 M2 4.800 1 5.400 M2 5.400

(35)

1 6.240 M2 6.240 11.640 0.001 M3 10.64837 KG 300 0.001 M3 4.472315 0.001 M3 10.64837 KG 300 0.000 M3 3.644108 0.001 M3 9.228586 KG 260 0.000 M3 3.181364 41.823 1 31.200 M2 3.16 Kusen 1 8.000 M2 36.040 dikurangi Kusen 31.696 M2 3.16 Kusen 33.960 M2 62.496 dikurangi Kusen 62.496 Cat Pintu 1 0.025 M3 1.7425 1 0.029 M3 0.054 20 1 1.500 M2 1.500 1 1.140 M2 1.140 1 3.200 M2 1 0.000 M2 3.200

(36)

1 9.000 M2 1 6.000 M2 M2 15.000 7.200 M2 M2 7.200 16.480 M 16.480 0.026 M3 0.026 M3 0.052 0.052 M3 0.052 M3 0.104 0.014 M3 0.000 M3 0.014 9.000 M2 9.000 M2 9.000 168,345.00 Rp 187,267.92 Rp 136,936.80 Rp 1,525,797.00 Rp 232,997.36 Rp 70,046.22 Rp 603,832.32 Rp 533,688.00 Rp 1,556,570.64 Rp

(37)

574,871.17 Rp 3,008,979.60 Rp 2,077,992.00 Rp 377,053.99 Rp 230,812.20 Rp 538,950.00 Rp 388,443.60 Rp 95,200.00 Rp 2,063,280.00 Rp 566,503.20 Rp 550,473.20 Rp 224,676.00 Rp 248,872.50 Rp 310,351.50 Rp 365,461.20 Rp 628,398.14 Rp 191,714.69 Rp 383,429.38 Rp 53,254.08 Rp 17,265,799.57 Rp 136,100.00 Rp 33,050.00 Rp 33,050.00 Rp 15,000.00 Rp 15,000.00 Rp 3,000.00 Rp 235,200.00 Rp 63 21 63 75,021.50 Rp ₂ ₈ 81,705.00 Rp

(38)

113,459.20 Rp ₄ 133,410.00 Rp 110,043.00 Rp 513,638.70 Rp 939,471.12 Rp 113,692.50 Rp 349,873.85 Rp 52,586.25 Rp 105,172.50 Rp 79,931.10 Rp 112,184.00 Rp 1,403,037.47 Rp 19,417,675.74 Rp

(39)

(40)

375 0.75 0.75

(41)

No Bagian Rumah LUAS PJG SISI TEBAL TOTAL 1 Sisi X1

1 PLAZA UTAMA

1 Galian Pondasi 1560 190912 10 1 1.909 m3 1480

2 Pas. Batu Gunung

3 Urugan Tanah DIPADATKAN 1480 1719464 30 1 51.584 m3

1400 1538600 25 1 38.465 m3 3 Urugan PASIR 1560 1910376 5 1 9.552 m3 6 Beton 1560 190912 50 1 9.546 m3 1480 180864 25 1 4.522 m3 1400 1538600 20 1 30.772 m3 7 Bekisting 1560 4898.4 50 1 1 47.728 m2 1480 4647.2 25 1 1 22.608 m2 1400 4396 20 1 1 8.792 m2 1 PLAZA SATU 1 Urugan Tanah 222 38687.9 80 1 3.095 m3

2 Pas. Batu Bata 232 728.48 70 1 1 5.099 m2

3 Plesteran 232 728.48 70 1 1 5.099 m2 4 Beton 252 29249.1 10 1 0.292 m3 162 m3 7 Bekisting 252 791.28 10 1 1 0.791 m2 162 508.68 10 1 1 0.509 m2 252 29249.1 1 1 1 2.925 m3 162 m3 1 PLAZA DUA 1 Galian Pondasi 20 20 236 1 0.094 m3 20 20 215 1 0.086 20 20 20 2 0.008 m3

2 Pas. Batu Gunung 2

3 Urugan Tanah 65 176 75 1 0.858 m3

4 Pas. Batu Bata 140 156 1 1 2.184 m2

140 135 1 1 1.890 m2 140 40 1 1 0.560 m2 140 80 2 1 2.240 m2 140 60 2 1 1.680 m2 5 Plesteran 140 316 1 1 4.424 m2 140 295 1 1 4.130 m2 140 80 2 1 2.240 m2 157 35 2 1 1.099 m2 6 Beton 80 80 5 2 0.064 m3 80 2198 30 1 2 0.132 m3 60 m3 Pot bunga 50 706.5 18 1 2 0.025 40

REKAP KONSTRUKSI BANGUNAN

Nama Bangunan :

(42)

7 Bekisting 80 80 1 2 1.280 m2 80 80 5 2 0.320 m2 80 251.2 30 1 2 1.507 m2 60 188.4 30 1 2 1.130 m2 50 157 18 1 2 0.565 40 125.6 18 1 2 0.452 m2 50 157 18 1 2 0.006 m2 40 125.6 18 1 2 0.005 m2

2 BAK TAMAN TIPE B

1 Galian Pondasi 170 16328 30 1 0.490 m3

90 2 Pas. Batu Gunung

3 Urugan Tanah 100 7850 60 1 0.471 m3

4 Pas. Batu Bata 130 408.2 60 1 2.449 m2

5 Plesteran 408.2 70 1 2.857 m2 12246 1 1 1.225 m2 6 Beton 160 12246 10 1 0.122 m3 100 7 Bekisting 100 314 10 1 1 0.314 m2 160 502.4 10 1 1 0.502 m2 160 12246 1 1 1.225 m2 100

3 BAK TAMAN TIPE C

1 Beton 150 120 80 5 0.048 m3 90 6358.5 5 1 0.032 m3 0.005 m3 2 Bekisting 150 120 80 2 1 1.920 m2 90 282.6 1 1 1 0.028 m2 PLAZA UTAMA 1 Galian Pondasi 1.909 m3 Rp 23,240.00 Rp 44,367.95 2 Urugan Tanah Dipadatkan 90.049 m3 Rp 18,810.00 Rp 1,693,820.19 3 Pas. Batu Pondasi 1.909 m3 Rp 605,475.00 Rp 1,155,924.43 4 Beton (1 : 2 : 3) 42.395 m3 698,880.00 Rp 29,629,157.38 5 Bekisting 67.168 m2 70,301.90 Rp 4,722,038.29 6 Bongkar Bekisting 67.168 m2 22,230.00 Rp 1,493,144.64 38,738,452.87 Rp PLAZA SATU 1 Urugan Tanah 3.095 m3 Rp 18,810.00 Rp 58,217.61 2 Beton (1 : 2 : 3) 0.292 m3 698,880.00 Rp 204,416.11 3 Bekisting 4.225 m2 70,301.90 Rp 297,016.41 4 Plesteran (1 : 4) 5.099 m2 33,250.00 Rp 169,553.72 5 Bongkar Bekisting 4.225 m2 22,230.00 Rp 93,918.86 823,122.71 Rp 1 UNIT Rp 823,122.71 REKAP BANGUNAN

(43)

PLAZA DUA

1 Galian Pondasi 0.188 m3 Rp 23,240.00 Rp 4,378.42 2 Urugan Tanah 0.378 m3 Rp 18,810.00 Rp 7,115.82 3 Pas. Batu Pondasi 0.188 m3 Rp 605,475.00 Rp 114,071.49 4 Beton (1 : 2 : 3) 0.221 m3 698,880.00 Rp 154,671.93 5 Bekisting 5.265 m2 70,301.90 Rp 370,148.92 6 Pas. Batu Bata 1 : 4 8.554 m2 83,490.00 Rp 714,173.46 7 Plesteran (1 : 4) 11.893 m2 33,250.00 Rp 395,442.25 8 Bongkar Bekisting 5.265 m2 22,230.00 Rp 117,043.92 1,877,046.20 Rp 4 UNIT Rp 7,508,184.82 REKAP 1 Galian Pondasi 9.210 m3 Rp 23,240.00 Rp 214,045.51 2 Urugan Tanah 110.257 m3 Rp 18,810.00 Rp 2,073,937.09 3 Pas. Batu Pondasi 9.210 m3 Rp 605,475.00 Rp 5,576,557.95 4 Beton (1 : 2 : 3) 45.868 m3 698,880.00 Rp 32,056,190.80 5 Bekisting 126.853 m2 70,301.90 Rp 8,918,035.87 6 Pas. Batu Bata 1 : 4 89.341 m2 83,490.00 Rp 7,459,080.09 7 Plesteran (1 : 4) 132.996 m2 33,250.00 Rp 4,422,128.97 8 Bongkar Bekisting 126.853 m2 22,230.00 Rp 2,819,951.18

63,539,927.46 Rp

BAK TAMAN TIPE A1

1 Galian Pondasi 1.8495 m3 Rp 23,240.00 Rp 42,982.38 2 Urugan Tanah 4.5825 m3 Rp 18,810.00 Rp 86,196.83 3 Pas. Batu Pondasi 1.8495 m3 Rp 605,475.00 Rp 1,119,826.01 4 BETON (1 : 2 : 3) 0.639 m3 Rp 698,880.00 Rp 446,584.32 5 Bekisting 9.58 m2 Rp 70,301.90 Rp 673,492.24 6 Pas. Batu Bata 1 : 4 15.525 m2 Rp 83,490.00 Rp 1,296,182.25 7 Plesteran (1 : 4) 22.365 m2 Rp 33,250.00 Rp 743,636.25 8 Bongkar Bekisting 9.58 m2 Rp 22,230.00 Rp 212,963.40 4,621,863.68 Rp

2 UNIT Rp 9,243,727.36

BAK TAMAN TIPE A2

1 Galian Pondasi 0.9495 m3 Rp 23,240.00 Rp 22,066.38 2 Urugan Tanah 2.145 m3 Rp 18,810.00 Rp 40,347.45 3 Pas. Batu Pondasi 0.9495 m3 Rp 605,475.00 Rp 574,898.51 4 BETON (1 : 2 : 3) 0.339 m3 Rp 698,880.00 Rp 236,920.32 5 Bekisting 5.08 m2 Rp 70,301.90 Rp 357,133.67 6 Pas. Batu Bata 1 : 4 8.025 m2 Rp 83,490.00 Rp 670,007.25 7 Plesteran (1 : 4) 11.865 m2 Rp 33,250.00 Rp 394,511.25 8 Bongkar Bekisting 5.08 m2 Rp 22,230.00 Rp 112,928.40 2,408,813.24 Rp

(44)

Total 1.909 1.909 90.049 9.552 2.444 Pot bunga 42.395 67.168 11.96 Pot bunga 3.095 5.099 5.099 0.292 4.225 0.188 0.188 0.858 8.554 11.893 0.221

(45)

5.265 0.490 0.490 0.471 2.449 4.082 0.122 2.041 0.005 1.948

(46)

No Bagian Rumah LUAS PJG SISI 1 PONDASI Galian Pondasi 20 1256 30 1 2 BETON (1 : 2 : 3) Beton 300 60 10 40 10 40 30 80 2 Pembesian 10 0.785 300 2 10 0.785 60 10 10 0.785 90 2 10 0.785 94.2 2 Bekisting 30 94.2 80 1 18000 1 1 3600 1 1 4 DINDING a. Keramik 20/20 18000 1 1 3600 1 1 b. Plesteran 30 94.2 60 1 1 Galian Pondasi 0.075 m3 Rp 23,240.00 2 Beton (1 : 2 : 3) 0.325 m3 698,880.00 3 Bekisting 5.827 m3 70,301.90 4 Penulangan 19.855 kg 13,745.30

REKAP KONSTRUKSI BANGUNAN

Nama Bangunan :

(47)

5 Plesteran 1.130 m2 33,250.00 6 Keramik 20/20 2.520 m2 210,552.00 Bongkar Bekisting 5.827 m2 22,230.00

(48)

TEBAL TOTAL 1 Sisi X1 Total 2 0.075 M3 0.075 0.180 M3 2 0.032 M3 0.113 M3 0.325 0.000 M3 3.69735 KG 0.000 M3 3.69735 6 0.001 M3 6.65523 5 0.001 M3 5.80484 19.855 2 1.507 M2 2 3.600 M2 2 0.720 M2 5.827 1 1.800 M2 2 0.720 M2 M2 2.520 2 1.130 M2 1,751.37 Rp 227,163.96 Rp 409,663.26 Rp 272,909.76 Rp

(49)

37,585.80 Rp 530,591.04 Rp 129,538.66 Rp 1,609,203.84 Rp 28,965,669.05 Rp

(50)

No Bagian Rumah LUAS PJG SISI TEBAL TOTAL 1 Sisi X1

1 BAK TAMAN TIPE A

1 Galian Pondasi 30 30 360 2 0.648 m3

30 30 55 2 0.050 m3

2 Pas. Batu Gunung

3 Urugan Tanah 65 300 75 1 1.463 m3

4 Pas. Batu Bata 95 75 2 1 1.425 m2

300 75 2 1 4.500 m2 5 Plesteran 330 75 2 1 4.950 m2 95 75 2 1 1.425 m2 850 30 1 1 2.550 m2 6 Beton 850 30 10 1 0.255 m3 7 Bekisting 970 10 1 1 0.970 m2 850 30 1 1 2.550 m2 730 10 1 1 0.730 m2

1 BAK TAMAN TIPE A1

1 Galian Pondasi 30 30 1000 2 1.800 m3

30 30 55 2 0.050 m3

2 Pas. Batu Gunung

3 Urugan Tanah 65 940 75 1 4.583 m3

4 Pas. Batu Bata 95 75 2 1 1.425 m2

1 BAK TAMAN TIPE A2

1 Galian Pondasi 30 30 500 2 0.900 m3

30 30 55 2 0.050 m3

2 Pas. Batu Gunung

3 Urugan Tanah 65 440 75 1 2.145 m3

4 Pas. Batu Bata 95 75 2 1 1.425 m2

2 BAK TAMAN TIPE B

1 Galian Pondasi 170 16328 30 1 0.490 m3

90 2 Pas. Batu Gunung

REKAP KONSTRUKSI BANGUNAN

Nama Bangunan :

(51)

3 Urugan Tanah 100 7850 60 1 0.471 m3

4 Pas. Batu Bata 130 408.2 60 1 2.449 m2

5 Plesteran 408.2 70 1 2.857 m2 12246 1 1 1.225 m2 6 Beton 160 12246 10 1 0.122 m3 100 7 Bekisting 100 314 10 1 1 0.314 m2 160 502.4 10 1 1 0.502 m2 160 12246 1 1 1.225 m2 100

3 BAK TAMAN TIPE C

1 Beton 150 120 80 5 0.048 m3

90 6358.5 5 1 0.032 m3

0.005 m3

2 Bekisting 150 120 80 2 1 1.920 m2

90 282.6 1 1 1 0.028 m2

BAK TAMAN TIPE A

1 Galian Pondasi 0.698 m3 Rp 23,240.00 Rp 16,209.90 2 Urugan Tanah 1.463 m3 Rp 18,810.00 Rp 27,509.63 3 Pas. Batu Pondasi 0.698 m3 Rp 605,475.00 Rp 422,318.81 4 Beton (1 : 2 : 3) 0.255 m3 698,880.00 Rp 178,214.40 5 Bekisting 4.250 m2 70,301.90 Rp 298,783.09 6 Pas. Batu Bata 1 : 4 5.925 m2 83,490.00 Rp 494,678.25 7 Plesteran (1 : 4) 8.925 m2 33,250.00 Rp 296,756.25 8 Bongkar Bekisting 4.250 m2 22,230.00 Rp 94,477.50

1,828,947.83 Rp

12 UNIT Rp 21,947,373.96

BAK TAMAN TIPE A1

1 Galian Pondasi 1.850 m3 Rp 23,240.00 Rp 42,982.38 2 Urugan Tanah 4.583 m3 Rp 18,810.00 Rp 86,196.83 3 Pas. Batu Pondasi 1.850 m3 Rp 605,475.00 Rp 1,119,826.01 4 BETON (1 : 2 : 3) 0.639 m3 698,880.00 Rp 446,584.32 5 Bekisting 9.580 m2 70,301.90 Rp 673,492.24 6 Pas. Batu Bata 1 : 4 15.525 m2 83,490.00 Rp 1,296,182.25 7 Plesteran (1 : 4) 22.365 m2 33,250.00 Rp 743,636.25 8 Bongkar Bekisting 9.580 m2 22,230.00 Rp 212,963.40

4,621,863.68 Rp

2 UNIT Rp 9,243,727.36

BAK TAMAN TIPE A2

1 Galian Pondasi 0.950 m3 Rp 23,240.00 Rp 22,066.38 2 Urugan Tanah 2.145 m3 Rp 18,810.00 Rp 40,347.45 3 Pas. Batu Pondasi 0.950 m3 Rp 605,475.00 Rp 574,898.51 4 BETON (1 : 2 : 3) 0.339 m3 698,880.00 Rp 236,920.32 5 Bekisting 5.080 m2 70,301.90 Rp 357,133.67 6 Pas. Batu Bata 1 : 4 8.025 m2 83,490.00 Rp 670,007.25 7 Plesteran (1 : 4) 11.865 m2 33,250.00 Rp 394,511.25 8 Bongkar Bekisting 5.080 m2 22,230.00 Rp 112,928.40

2,408,813.24 Rp

(52)

3 UNIT Rp 7,226,439.71

BAK TAMAN TIPE B

1 Galian Pondasi 0.490 m3 Rp 23,240.00 Rp 11,383.88 2 Urugan Tanah 0.471 m3 Rp 18,810.00 Rp 8,859.51 3 Pas. Batu Pondasi 0.490 m3 Rp 605,475.00 Rp 296,585.87 4 Beton (1 : 2 : 3) 0.122 m3 698,880.00 Rp 85,584.84 5 Bekisting 2.041 m2 70,301.90 Rp 143,486.19 6 Pas. Batu Bata 1 : 4 2.449 m2 83,490.00 Rp 204,483.71 7 Plesteran (1 : 4) 4.082 m2 33,250.00 Rp 135,726.50 8 Bongkar Bekisting 2.041 m2 22,230.00 Rp 45,371.43

931,481.93 Rp

4 UNIT Rp 3,725,927.74

BAK TAMAN TIPE C

1 Beton (1 : 2 : 3) 0.005 m3 698,880.00 Rp 3,494.40 2 Bekisting 1.948 m2 70,301.90 Rp 136,966.39 8 Bongkar Bekisting 1.948 m2 22,230.00 Rp 43,309.82 183,770.61 Rp 9 UNIT Rp 1,653,935.47

(53)

Total 0.698 0.698 1.463 5.925 8.925 0.255 4.250 1.850 1.850 4.583 15.525 22.365 0.639 9.580 0.950 0.950 2.145 8.025 11.865 0.339 5.080 0.490 0.490

(54)

0.471 2.449 4.082 0.122 2.041 0.005 1.948