NO. | URAIAN PEKERJAAN | VOLUME | SATUAN | ANALISA | HARGA SATUAN | JUMLAH HARGA |
(Rp.) | (Rp.) | |||||
1 | 2 | 3 | 4 | 5 | 6 | 7 |
I | PEKERJAAN PERSIAPAN | |||||
1 | Pembersihan Lapangan | 384.000 | m2 | SNI-03-2835-2002 | 9,500.00 | 3,648,000.00 |
2 | Pemasangan Bouwplank | 86.000 | m' | SNI-T-01-B | 29,800.00 | 2,562,800.00 |
3 | Barak Kerja | 1.000 | Ls | Taksir | 2,000,000.00 | 2,000,000.00 |
Jumlah | 8,210,800.00 | |||||
II | PEKERJAAN TANAH DAN PONDASI | |||||
1 | Galian Tanah Pondasi Tapak 140 × 140 cm | 112.640 | m3 | SNI-T-01-D | 35,200.00 | 3,964,928.00 |
2 | Galian tanah pondasi tapak 120 × 120 cm | 19.600 | m3 | SNI-T-01-D | 12,850.00 | 251,860.00 |
3 | Galian tanah pondasi tapak 100 × 100 cm | 31.680 | m3 | SNI-T-01-D | 150,700.00 | 4,774,176.00 |
4 | Urugan pasir alas pondasi tapak 140 × 140 cm | 2.820 | m3 | Anl. A.18 | 150,700.00 | 424,974.00 |
5 | Urugan pasir alas pondasi tapak 120 × 120 cm | 0.490 | m3 | Anl. A.18 | 150,700.00 | 73,843.00 |
6 | Urugan pasir alas pondasi tapak 100 × 100 cm | 0.790 | m3 | Anl. A.18 | 150,700.00 | 119,053.00 |
7 | Urugan kembali bekas galian | 40.980 | m3 | SNI-T-01-G | 12,850.00 | 526,593.00 |
8 | Galian Tanah Pondasi Menerus | 69.370 | m3 | SNI-T-01-C | 30,400.00 | 2,108,848.00 |
9 | Urugan kembali bekas galian | 17.340 | m3 | SNI-T-01-G | 12,850.00 | 222,819.00 |
10 | Urugan pasir alas pondasi | 8.220 | m3 | Anl. A.18 | 150,700.00 | 1,238,754.00 |
11 | Pasangan Batu Kosong/aanstamping | 29.000 | m3 | SNI-T-02-A | 150,700.00 | 4,370,300.00 |
12 | Pasangan Pondasi Batu Gunung/Kali 1:4 | 14.500 | m3 | SNI-T-02-B | 489,570.00 | 7,098,765.00 |
Jumlah | 25,174,913.00 | |||||
III. | PEKERJAAN BETON BERTULANG | |||||
1 | Pondasi Tapak 140 x 140 cm | 10.564 | m3 | SUPL.Va | 4,583,642.25 | 48,421,596.73 |
2 | Pondasi Tapak 120 x 120 cm | 1.764 | m3 | SUPL.Va | 6,928,349.00 | 12,221,607.64 |
3 | Pondasi Tapak 100 x 100 cm | 2.695 | m3 | SUPL.Va | 6,936,162.50 | 18,692,957.94 |
4 | Sloof Beton 25/40 cm | 9.150 | m3 | SUPL.Vb | 5,686,836.00 | 52,034,549.40 |
5 | Sloof Beton 20/40 cm | 5.120 | m3 | SUPL.Vc | 6,486,486.00 | 33,210,808.32 |
6 | Plat Lantai | 34.560 | m3 | SUPL.Vk | 6,297,399.00 | 217,638,109.44 |
7 | Kolom Beton 25/40 cm (K1) | 15.620 | m3 | SUPL.Vd | 6,342,625.00 | 99,071,802.50 |
8 | Kolom Beton 25/30 cm (K2) | 8.520 | m3 | SUPL.Vd | 6,342,625.00 | 54,039,165.00 |
9 | Balok Lantai Atas Kosen 13/15 cm' | 2.110 | m3 | SUPL.Vg | 6,098,806.50 | 12,868,481.72 |
10 | Balok 25/40 (BL1) | 9.900 | m3 | SUPL.Vg | 6,483,402.63 | 64,185,685.99 |
11 | Balok 25/65 (BL2) | 4.060 | m3 | SUPL.Vi | 5,788,900.00 | 23,502,934.00 |
12 | Balok 20/25 (BL3) | 0.380 | m3 | SUPL.Vk | 6,297,399.00 | 2,393,011.62 |
Jumlah | 638,280,710.29 | |||||
IV. | PEKERJAAN TANGGA | |||||
1 | Beton Cor Tumbuk Alas Tangga | 2.500 | m3 | Anl. A.18 | 150,700.00 | 376,750.00 |
2 | Balok Bordes 20/35 cm | 0.650 | m3 | SNI-T-01-G | 150,700.00 | 97,955.00 |
3 | Plat Beton Bordes | 1.500 | m3 | SUPL.Va | 4,583,642.25 | 6,875,463.38 |
4 | Plat Lantai Tangga | 3.900 | m3 | SUPL.VL | 5,633,700.00 | 21,971,430.00 |
5 | Tangga Beton | 0.900 | m3 | SUPL.Vm | 5,216,163.49 | 4,694,547.14 |
6 | Pasangan Keramik Lantai 40 x 40 cm | 0.405 | m3 | SUPL.Vn | 5,826,400.00 | 2,359,692.00 |
7 | Acian Halus Tangga | 65.000 | m2 | Supl. III e | 36,125.00 | 2,348,125.00 |
Jumlah | 38,723,962.51 | |||||
1 | 2 | 3 | 4 | 5 | 6 | 7 |
V. | PEKERJAAN PASANGAN /PLESTERAN | |||||
1 | Pas. Trasram Bata 1 PC : 2 PP (Lantai I) | 263.875 | m2 | SNI-T-03-D | 84,642.00 | 22,334,907.75 |
2 | Pas. Trasram Bata 1 PC : 2 PP (Lantai II) | 527.750 | m2 | Anl. G50 h | 53,500.00 | 28,234,625.00 |
3 | Pas. Batu Bata 1 Pc : 4 Ps (Lantai.I) | 381.050 | m2 | SNI-T-03-E | 117,160.00 | 44,643,818.00 |
4 | Pas. Trasram Bata 1 PC : 2 PP Kamar Mandi | 730.100 | m2 | Anl. G50 q | 50,240.00 | 36,680,224.00 |
5 | Pas. Dinding Bata 1 PC : 4 PP Pada Ruangan | 658.176 | m2 | SNI-T-03-E | 117,160.00 | 77,111,900.16 |
6 | Plesteran Trasram Bata 1 PC : 2 PP | 1,316.352 | m2 | Anl. G50 q | 50,240.00 | 66,133,524.48 |
7. | Plesteran Dinding Bata 1 PC : 4 PP | 291.000 | m2 | Supl. III a | - | - |
8. | Aci Halus Pada Kolom | 50.000 | m2 | Supl. III b | - | - |
9 | Angchor Dia.8 - 80 cm | 318.000 | m2 | Supl. III a | - | - |
10. | Pas. Keramik 20 x 20 (kulit jeruk) KM/WC | 5.000 | m2 | Supl. III d | 28,125.00 | 140,625.00 |
11. | Pas. Keramik 20 x 20 cm(dinding) KM/WC | 50.000 | m2 | Supl. III c | - | - |
Jumlah | 275,279,624.39 | |||||
VI | PEKERJAAN RANGKA ATAP | |||||
1 | Rangka kuda-kuda kayu | 3.570 | m3 | Anl. F.22 | 5,906,250.00 | 21,085,312.50 |
2 | Listplank 2,5/25 | 17.520 | m2 | Anl. F.37 | 170,380.00 | 2,985,057.60 |
3 | Rabung atap seng Metal | 47.500 | m' | SUPL.H.10 | 86,030.00 | 4,086,425.00 |
4 | Atap seng Metal | 53.750 | m2 | SUPL.H.8a | 82,090.00 | 4,412,337.50 |
5 | Atap seng BJLS | 240.000 | m2 | SUPL.H.8b | 52,090.00 | 32,569,132.60 |
Jumlah | 65,138,265.20 | |||||
VII | PEKERJAAN PLAFOND | |||||
1 | Plafond Triplex T = 4 mm | 360.000 | m2 | SUPL.VII | 81,050.00 | 29,178,000.00 |
Jumlah | 29,178,000.00 | |||||
VIII | PEKERJAAN KOSEN PINTU DAN JENDELA | |||||
1 | Kosen Pintu dan Jendela | 2.704 | m3 | Anl. F.26 | 6,975,000.00 | 18,860,400.00 |
2 | Daun Pintu Besi P1 | 5.000 | Unit | Taksir | 5,500,000.00 | 27,500,000.00 |
3 | Daun Pintu Panel P2, P3 & P5 uk. 80 x 210 | 17.000 | Bh | Taksir | 600,000.00 | 10,200,000.00 |
4 | Daun Pintu Aluminium P4 uk. 70 x 200 | 5.000 | Bh | Taksir | 500,000.00 | 2,500,000.00 |
5 | Jendela J1 (Rangka + Kaca) 40 x 170 | 12.000 | Bh | Taksir | 400,000.00 | 4,800,000.00 |
6 | Jendela J2 (Rangka + Kaca) 50 x 100 | 12.000 | Bh | Taksir | 300,000.00 | 3,600,000.00 |
7 | Jendela J2 (Rangka + Kaca) 50 x 50 | 12.000 | Bh | Taksir | 250,000.00 | 3,000,000.00 |
8 | Jendela V1 | 5.000 | Bh | Taksir | 100,000.00 | 500,000.00 |
9 | Jendela V2 | 28.000 | Bh | Taksir | 50,000.00 | 1,400,000.00 |
10 | Pasangan Kaca Mati 5 mm | 7.356 | m2 | Taksir | 80,000.00 | 588,480.00 |
11 | Jalusi papan | 6.336 | m2 | Taksir | 40,000.00 | 253,440.00 |
12 | Kunci Pintu Dua Slaag | 22.000 | Bh | Taksir | 7,000.00 | 154,000.00 |
13 | Engsel Pintu 4 inci | 66.000 | Bh | Taksir | 150,000.00 | 9,900,000.00 |
14 | Engsel Jendela 3 inci | 72.000 | Bh | Taksir | 5,000.00 | 360,000.00 |
15 | Pacok Jendela | 72.000 | Bh | Taksir | 25,000.00 | 1,800,000.00 |
16 | Hak Angin | 72.000 | Bh | Taksir | 125,000.00 | 9,000,000.00 |
17 | Pegangan Jendela | 24.000 | Bh | Taksir | 1,250,000.00 | 30,000,000.00 |
Jumlah | 124,416,320.00 | |||||
IX | PEKERJAAN PENGECATAN | |||||
1 | Cat dinding tembok (L/D) | 658.176 | m2 | k.9 + 23 a | 16,100.00 | 10,596,633.60 |
2 | Cat plafond dan list plafond | 360.000 | m2 | k.9 + 23 a | 16,100.00 | 5,796,000.00 |
3 | Cat mengkilat kayu kosen pintu/Jendela | 116.152 | m2 | k.9 + 23 b | 33,880.00 | 3,935,229.76 |
4 | Listplank dengan cat minyak | 17.520 | m2 | k.9 + 23 b | 33,880.00 | 593,577.60 |
Jumlah | 20,921,440.96 | |||||
X. | PEKERJAAN INSTLASI LISTRIK | |||||
1 | Bok Zakering | 5.000 | Bh | Taksir | 175,000.00 | 875,000.00 |
2 | Lampu Hemat Energi+Rangkaian 18 Watt | 40.000 | Bh | Taksir | 25,000.00 | 1,000,000.00 |
3 | Stop kontak + Rangkaian | 16.000 | Bh | Taksir | 35,000.00 | 560,000.00 |
4 | Saklar Ganda | 20.000 | Bh | Taksir | 10,000.00 | 200,000.00 |
Jumlah | 2,635,000.00 | |||||
XI | PEKERJAAN LAIN_LAIN | |||||
1 | Bak Septic Tank cincin sumuran | 5.000 | Unit | Taksir | 700,000.00 | 3,500,000.00 |
2 | Pipa PVC วพ 3 " | 20.000 | m' | Taksir | 16,000.00 | 320,000.00 |
3 | Klosed Jongkok | 5.000 | bh | Taksir | 100,000.00 | 500,000.00 |
4. | Kran Air | 5.000 | bh | Taksir | 6,000.00 | 30,000.00 |
Jumlah | 4,350,000.00 |
Kamis, 11 April 2013
Langganan:
Posting Komentar (Atom)
Apakah Anda dalam kesulitan keuangan? Apakah Anda perlu
BalasHapuspinjaman untuk memulai bisnis atau untuk membayar tagihan Anda?
Kami memberikan pinjaman kepada orang yang membutuhkan bantuan dan kami memberikan pinjaman kepada perusahaan lokal, internasional dan juga pada tingkat bunga yang sangat rendah dari 2%.
Terapkan Sekarang Via Email: kellywoodloanfirm@gmail.com
Terima kasih
Terima kasih dan Tuhan memberkati
Ibu Kelly