Rincian Pekerjaan Konstruksi Proyek
Rincian Pekerjaan Konstruksi Proyek
I PEKERJAAN PE
PERSIAPAN
pekerjaan persiapan pembersihan lahan (pembersihan lokasi 2
1 m 10125
pekerjaan)
1
2 pekerjaan pagar proyek seng setinggi 2 m m 80
2
3 pembuatan kantor direksi m 30
2
4 pembuatan gudang proyek m
pengadaan listrik
pengadaan penerangan
pengadaan air
MOB dan demobilisasi
biaya jaminan keamaman
II PEKERJAAN TA
TANAH
A bangunan utama
3
galian tanah/sirtu m 115.17
3
urug+pemadatan pasir bawah pondasi m 8.04
3
urug+pemadatan sirtu m 804.75
3
urug tanah kembali m 69.25
B bangunan penunjang
3
galian tanah/sirtu m 46.15
3
urug+pemadatan pasir bawah pondasi m 8.85
3
urug+pemadatan sirtu m 646
3
urug tanah kembali m 37.3
bangunan penunjang
1
tiang pancang ukran 25 cm x 25 cm panjang 10 m m 1190
pecah kepala tiang pancang buah 72
2
lantai kerja t=5cm m 173.9
3
pile cap 1 m 5.57
3
pile cap 2 m 31.73
3
tie beam TB 1 m 7.68
3
tie beam TB 3 m 19.32
3
tie beam TB 4 m 56.28
3
tie beam TB 5 m 12.6
pondasi plat lajur
3
rabatan t= 5 cm m 240
IV PEKERJAAN STR
STRU
UKTUR BA
BAJA
bangunan utama lantai 1
a extention UK (50 x34) m
kolom H beam [Link] kg 34028
rafter WF [Link] kg 18037.2
overstek WF [Link] kg 136.5
konsol talang WF [Link] kg 1140.34
gording [ [Link],3 kg 18118.4
regel [ [Link],3 + Ø 10 kg 887.2
regel Wf [Link] kg 2974.8
sagrod BB dØ 12 kg 567.1
wind bracing BB Ø 16 kg 1152
plate S20 m/m kg 3137
painting kg 83315.54
angker Ø 19 x 800 (A325) buah 172
mur baut Ø 1" (A325) buah 504
mur baut Ø 7/8" (A325) buah 120
mur baut Ø 1"1/2'(A307) buah 688
jarum keras M16 buah 96
2
atap utomo deck 0,40 m 1800
1
nok utomo deck 0,40 m 34
1
PVC Ø 4dim + accessoris m 96
balok dan span deck
BC 1 WF [Link] kg 2375
BC 2 WF [Link] kg 4858.8
BC 3 WF 300.150.6,5.9 kg 1319.75
B1 WF [Link] kg 5300
B2 WF [Link] kg 28307.3
B3 WF [Link] kg 1976
B4 WF [Link] kg 4950
kg 5453.8
B6 WF 300.150.6,5.9 kg 3849.3
B7 WF [Link] kg 621.2
B8 WF 200.100.5,5.8 kg 256
mur baut Ø 1" (A325) buah 3848
mur baut Ø 7/8 (A325) buah 556
mur baut Ø 5/8 (A325) buah 96
plate 5-20 m/m kg 23527.5
painting kg 87144.65
2
floor deck m 1134
bangunan penunjang
2
extention Uk (32 x 30) m
kolom H beam [Link] kg 4634.88
rafter WF [Link] kg 6708.74
overstek WF [Link] kg 285.6
balok WF 200.100.5,5.8 kg 1024
balok WF [Link] kg 1008
plate 5-20 m/m kg 2463.66
gording [ [Link] kg 4321
sagrod BB Ø 12 kg 235.4
wind bracing BB Ø 16 kg 1190.4
begel talang L 50.50.5 kg 382.5
painting kg 27994.06
angker Ø 16x650 (A325) buah 96
mur baut Ø 7/8 (A325) buah 210
mur baut Ø 5/8 (A325) buah 48
mur baut Ø 1/2 (A325) buah 312
1
talang 2A 0,40 m 68
2
atap utomo deck 0,40 m 1258
1
nok utomo deck 0,40 m 34
1
PVC Ø 4" +assesoris m 96
leger [ [Link],3 + Ø 10% kg 1021.6
leger H Beam [Link] kg 887.2
jarum kera M 16 buah 104
kolom WF [Link] kg 3727.08
V PEKE
PEKERJ
RJAA
AAN
N PASA
PASANG
NGAN
AN DAN
DAN PLEST
LESTER
ER
2
1 pasangan
pasangan dinding
dinding bata merah
merah 1 : 5 m 1871.52
2
2 pasangan
pasangan dinding
dinding bata merah
merah 1 : 3 m 220.4
2
3 plesteran
plesteran dan
dan aci 1 : 5 m 3752.04
2
4 plesteran
plesteran dan
dan aci 1 : 3 m 440.8
2
plester kolom + aci m 572
3
kolom praktis + ring balk 15/15 m 4.76
V PEKERJAAN LA
LANTAI DA
DAN DI
DINDING
2
pasangan lantai granit 60 cm x 60 cm m 2480.19
2
pasangan granit tangga m 24.69
2
pasang keramik teras m 41.15
2
pasangan keramik lantai kamar mandi m 82.33
1
pasangan plint keramik 10 cm x 30 cm m 151.81
2
pasangan keramik dinding kamar mandi m 375.04
2
pasangan dinding pasrtisi m 1135.48
VI PEKERJAAN ATAP
2
pasang penutup atap galvalum m 2993.99
2
pasang nok atap galvalum m 64.72
2
pasang aluminium foil m 1731.46
2
pasang atap beton t = 120 mm m 125.8
X PEKERJAAN PENGECATAN
2
pengecatan permukaan plafon m 2666.04
2
pengecatan dinding eksterior m 1060.09
2
pengecatan dinding interior m 2033.7
2
pengecatan dinding partisi m 2270.98
2
pasang wall paper m
2
water proofing m
XI PEKERJAAN KACA
1
pasang dinding kaca m 160.92
pasang pintu kaca dg 1 daun buah 8
pasang pintu kaca dg 2 daun buah 4
1
pasang kaca ice (smoke area) m 46.5
pasang pintu kaca es (smoke area) buah 2
1
pasang kaca show room m 171.72
2
pasang kaca shower kamar mandi m 9.25
pasang kaca cermin buah 5
XIII PEKERJAAN ??
pasang elevator ukuran 2m x 2m unit 1
JUMLAH TOTAL
DIBULATKAN
HARGA SATUAN (Rp) JUMLAH HARGA (Rp) TOTAL
Rp 3,700.00 Rp 37,462,500.00
Rp 465,480.00 Rp 37,238,400.00
Rp 418,790.00 Rp 12,563,700.00
Rp 2,420,660.00 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 87,264,600.00
Rp 35,000.00 Rp 4,030,950.00
Rp 125,000.00 Rp 1,005,000.00
Rp 90,000.00 Rp 72,427,500.00
Rp 25,000.00 Rp 1,731,250.00
Rp 79,194,700.00
Rp 35,000.00 Rp 1,615,250.00
Rp 125,000.00 Rp 1,106,250.00
Rp 90,000.00 Rp 58,140,000.00
Rp 25,000.00 Rp 932,500.00
Rp 61,794,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 138,133.35
Rp 15,000.00 Rp 510,420,000.00
Rp 14,000.00 Rp 252,520,800.00
Rp 14,000.00 Rp 1,911,000.00
Rp 14,000.00 Rp 15,964,760.00
Rp 14,000.00 Rp 253,657,600.00
Rp 14,000.00 Rp 12,420,800.00
Rp 14,000.00 Rp 41,647,200.00
Rp 14,000.00 Rp 7,939,400.00
Rp 14,000.00 Rp 16,128,000.00
Rp 14,000.00 Rp 43,918,000.00
Rp 4,000.00 Rp 333,262,160.00
Rp 200,000.00 Rp 34,400,000.00
Rp 12,000.00 Rp 6,048,000.00
Rp 10,000.00 Rp 1,200,000.00
Rp 2,500.00 Rp 1,720,000.00
Rp 20,000.00 Rp 1,920,000.00
Rp 110,000.00 Rp 198,000,000.00
Rp 75,000.00 Rp 2,550,000.00
Rp 50,000.00 Rp 4,800,000.00
Rp 1,740,427,720.00
Rp 15,000.00 Rp 35,625,000.00
Rp 15,000.00 Rp 72,882,000.00
Rp 15,000.00 Rp 19,796,250.00
Rp 14,000.00 Rp 74,200,000.00
Rp 14,000.00 Rp 396,302,200.00
Rp 14,000.00 Rp 27,664,000.00
Rp 14,000.00 Rp 69,300,000.00
Rp 14,000.00 Rp 76,353,200.00
Rp 14,000.00 Rp 53,890,200.00
Rp 14,000.00 Rp 8,696,800.00
Rp 14,000.00 Rp 3,584,000.00
Rp 12,000.00 Rp 46,176,000.00
Rp 10,000.00 Rp 5,560,000.00
Rp 6,000.00 Rp 576,000.00
Rp 14,000.00 Rp 329,385,000.00
Rp 4,000.00 Rp 348,578,600.00
Rp 140,000.00 Rp 158,760,000.00
Rp 1,727,329,250.00
Rp 15,000.00 Rp 69,523,200.00
Rp 14,000.00 Rp 93,922,360.00
Rp 14,000.00 Rp 3,998,400.00
Rp 14,000.00 Rp 14,336,000.00
Rp 14,000.00 Rp 14,112,000.00
Rp 14,000.00 Rp 34,491,240.00
Rp 14,000.00 Rp 60,494,000.00
Rp 14,000.00 Rp 3,295,600.00
Rp 14,000.00 Rp 16,665,600.00
Rp 14,000.00 Rp 5,355,000.00
Rp 4,000.00 Rp 111,976,240.00
Rp 200,000.00 Rp 19,200,000.00
Rp 10,000.00 Rp 2,100,000.00
Rp 6,000.00 Rp 288,000.00
Rp 2,500.00 Rp 780,000.00
Rp 70,000.00 Rp 4,760,000.00
Rp 110,000.00 Rp 138,380,000.00
Rp 75,000.00 Rp 2,550,000.00
Rp 50,000.00 Rp 4,800,000.00
Rp 14,000.00 Rp 14,302,400.00
Rp 15,000.00 Rp 13,308,000.00
Rp 20,000.00 Rp 2,080,000.00
Rp 14,000.00 Rp 52,179,120.00
Rp 682,897,160.00
Rp -
Rp 55,800.00 Rp 104,430,816.00
Rp 57,960.00 Rp 12,774,384.00
Rp 22,400.00 Rp 84,045,696.00
Rp 20,700.00 Rp 9,124,560.00
Rp 20,700.00 Rp 11,840,400.00
Rp 222,215,856.00
Rp -
Rp 78,400.00 Rp 209,017,536.00
Rp -
Rp 209,017,536.00
Rp -
Rp 2,680,150.00 Rp 58,963,300.00
Rp 560,730.00 Rp 3,364,380.00
Rp 402,280.00 Rp 4,827,360.00
Rp 135,275.00 Rp 676,375.00
Rp 254,320.00 Rp 508,640.00
Rp 65,270.00 Rp 1,762,290.00
Rp 169,390.00 Rp 338,780.00
Rp 60,860.00 Rp 3,164,720.00
Rp 73,605,845.00
Rp 5,303,740.00 Rp 10,607,480.00
Rp 934,650.00 Rp 2,803,950.00
Rp 13,411,430.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,897,158,097.00
1000
No. URAIAN PEKERJAAN VOLUME SATUAN
I PEKERJAAN PERSIAPAN
pekerjaan persiapan pembersihan lahan (pembersihan lokasi 2
1 10,125.00 m
pekerjaan)
1
2 pekerjaan pagar proyek seng setinggi 2 m 80.00 m
2
3 pembuatan kantor direksi 30.00 m
2
4 pembuatan gudang proyek 30.00 m
5 pengukuran dan pemasangan bowplannk 336.00 m1
6 pengadaan listrik LS
7 pengadaan penerangan LS
8 pengadaan air LS
9 MOB dan demobilisasi LS
10 biaya jaminan keamaman LS
II PEKERJAAN TANAH
A bangunan utama
3
galian tanah/sirtu 115.17 m
3
urug+pemadatan pasir bawah pondasi 8.04 m
3
urug+pemadatan sirtu 804.75 m
3
urug tanah kembali 69.25 m
B bangunan penunjang
3
galian tanah/sirtu 46.15 m
3
urug+pemadatan pasir bawah pondasi 8.85 m
3
urug+pemadatan sirtu 646.00 m
3
urug tanah kembali 37.30 m
B bangunan utama
pecah kepala tiang pancang 138.00 buah
2
lantai kerja t=5cm 80.40 m
3
pile cap 1 1.52 m
3
pile cap 2 12.85 m
3
pile cap 3 25.82 m
3
pile cap 4 18.23 m
3
pile cap 5 5.83 m
3
tie beam TB 1 9.60 m
3
tie beam TB 2 27.44 m
3
tie beam TB 3 24.36 m
3
tie beam TB 4 26.82 m
3
tie beam TB 5 30.30 m
3
tie beam TB 6 0.48 m
3
rabatan t= 5 cm 1,257.50 m
3
rabatan beton K225 t 15 cm + Wermish M 6 (2 lapis) 52.80 m
C bangunan penunjang
pecah kepala tiang pancang 72.00 buah
2
lantai kerja t=5cm 173.90 m
3
pile cap 1 5.57 m
3
pile cap 2 31.73 m
3
tie beam TB 1 7.68 m
3
tie beam TB 3 19.32 m
3
tie beam TB 4 56.28 m
3
tie beam TB 5 12.60 m
3
rabatan t= 5 cm 240.00 m
B bangunan penunjang
HB, WF, Besi beton, strip, siku dan plat 33,537.00 kg
Supply anchor Ø 5/8" x 750 mm 80.00 buah
Pasang anchor 20.00 set
B/M HTB A 325, mur, Jarum keras 1.00 LS
Transportasi 1.00 LS
1
Atap Zincalume t=0.40 Import/Abadi ex. BHP 1,619.80 m
1
Nok Zincalume t=0.40 Import/Abadi disupply roll 33.20 m
1
Flashing Lbr. 30 cm, t=0.40 Import/Abadi, supply roll 36.05 m
1
Flashing Lbr. 90 cm, t=0.40 Import/Abadi, supply roll 103.30 m
1
Talang Zincalume t=0.40 Import/Aadi, supply roll 66.40 m
1
Cladding lisplang Zincalume t=0.40 Import/Abadi 130.40 m
IX PEKERJAAN SANITAIR
pasang kloset duduk 22.00 buah
pasang urinoir 6.00 buah
pasang wastafel 12.00 buah
pasang shower 5.00 buah
pasang kitchen zink 2.00 buah
pasang floor drain 27.00 buah
pasang kran air angsa 2.00 buah
pasang kran air 52.00 buah
pasang kran taman 3.00 buah
JUMLAH TOTAL
DIBULATKAN
HARGA SATUAN (Rp) JUMLAH HARGA (Rp) TOTAL
Rp 3,700.00 Rp 37,462,500.00
Rp 465,480.00 Rp 37,238,400.00
Rp 418,790.00 Rp 12,563,700.00
Rp 2,420,660.00 Rp 72,619,800.00
Rp 85,800.00 Rp 28,828,800.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 188,713,200.00
Rp 35,000.00 Rp 4,030,950.00
Rp 125,000.00 Rp 1,005,000.00
Rp 90,000.00 Rp 72,427,500.00
Rp 25,000.00 Rp 1,731,250.00
Rp 79,194,700.00
Rp 35,000.00 Rp 1,615,250.00
Rp 125,000.00 Rp 1,106,250.00
Rp 90,000.00 Rp 58,140,000.00
Rp 25,000.00 Rp 932,500.00
Rp 61,794,000.00
Rp 131,000.00 Rp 317,544,000.00
Rp 131,000.00 Rp 211,696,000.00
Rp 25,000.00 Rp 101,000,000.00
Rp 30,000.00 Rp 18,180,000.00
Rp 4,500,000.00 Rp 4,500,000.00
Rp 652,920,000.00
Rp 60,000.00 Rp 8,280,000.00
Rp 40,000.00 Rp 3,216,000.00
Rp 2,500,000.00 Rp 3,800,000.00
Rp 2,500,000.00 Rp 32,125,000.00
Rp 2,500,000.00 Rp 64,550,000.00
Rp 2,500,000.00 Rp 45,575,000.00
Rp 2,500,000.00 Rp 14,575,000.00
Rp 2,500,000.00 Rp 24,000,000.00
Rp 2,500,000.00 Rp 68,600,000.00
Rp 2,500,000.00 Rp 60,900,000.00
Rp 2,500,000.00 Rp 67,050,000.00
Rp 2,500,000.00 Rp 75,750,000.00
Rp 2,500,000.00 Rp 1,200,000.00
Rp 40,000.00 Rp 50,300,000.00
Rp -
Rp 519,921,000.00
Rp 60,000.00 Rp 4,320,000.00
Rp 40,000.00 Rp 6,956,000.00
Rp 2,500,000.00 Rp 13,925,000.00
Rp 2,500,000.00 Rp 79,325,000.00
Rp 2,500,000.00 Rp 19,200,000.00
Rp 2,500,000.00 Rp 48,300,000.00
Rp 2,500,000.00 Rp 140,700,000.00
Rp 2,500,000.00 Rp 31,500,000.00
Rp 40,000.00 Rp 9,600,000.00
Rp 353,826,000.00
Rp 13,000.00 Rp 154,739,000.00
Rp 11,800.00 Rp 1,611,844,600.00
Rp 31,000.00 Rp 5,580,000.00
Rp 40,000.00 Rp 1,800,000.00
Rp 105,000,000.00 Rp 105,000,000.00
Rp 12,500,000.00 Rp 12,500,000.00
Rp 43,000.00 Rp 106,586,250.00
Rp 26,000.00 Rp 819,000.00
Rp 21,000.00 Rp 2,247,000.00
Rp 125,000.00 Rp 138,656,250.00
Rp 5,000.00 Rp 9,880,000.00
Rp 45,000.00 Rp 72,242,100.00
Rp 13,500,000.00 Rp 13,500,000.00
Rp 3,886,000.00 Rp 3,886,000.00
Rp 2,239,280,200.00
Rp 11,650.00 Rp 390,706,050.00
Rp 19,000.00 Rp 1,520,000.00
Rp 40,000.00 Rp 800,000.00
Rp 12,000,000.00 Rp 12,000,000.00
Rp 3,000,000.00 Rp 3,000,000.00
Rp 43,000.00 Rp 69,651,400.00
Rp 26,000.00 Rp 863,200.00
Rp 21,000.00 Rp 757,050.00
Rp 43,000.00 Rp 4,441,900.00
Rp 55,000.00 Rp 3,652,000.00
Rp 47,000.00 Rp 6,128,800.00
Rp 493,520,400.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 55,800.00 Rp 101,994,030.00
Rp 57,960.00 Rp 12,774,384.00
Rp 22,400.00 Rp 84,045,696.00
Rp 20,700.00 Rp 9,124,560.00
Rp 20,700.00 Rp 11,840,400.00
Rp 219,779,070.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 78,400.00 Rp 209,017,536.00
Rp -
Rp 209,017,536.00
Rp 2,680,150.00 Rp 58,963,300.00
Rp 560,730.00 Rp 3,364,380.00
Rp 402,280.00 Rp 4,827,360.00
Rp 135,275.00 Rp 676,375.00
Rp 254,320.00 Rp 508,640.00
Rp 65,270.00 Rp 1,762,290.00
Rp 169,390.00 Rp 338,780.00
Rp 60,860.00 Rp 3,164,720.00
Rp 73,605,845.00
Rp 5,303,740.00 Rp 10,607,480.00
Rp 934,650.00 Rp 2,803,950.00
Rp 13,411,430.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 5,104,983,381.00
volume lantai granit peralatan
1605.96
lantai 1
toilet bersama 13.4 2 3 76.4 dinding kiri
toilet showroom 7.4 2 3 40.4 p 34.15
toliet 9.4 1 3 26.2 t 6.75
toilet musholla 5.4 1 3 14.2 luas utuh lubang
tempat wudlu 4.88 1 3 12.64 230.5125 122.39
169.84
lantai 2
toilet bersama 17.4 2 3 100.4
toilet 9.4 4 3 104.8 dinding belakang
205.2 luas utuh lubang
501.06 65.56
volume dinding kamar mandi 375.04
granit tangga
anak tangga
pijakan 0.45 24 10.8
tanjakan 0.24 26 6.24
bordes 7.65
7.328 lantai 1 p l n
luas 7.328 p 212.625 1.74 2.1 4
178.118 0.272 t 4 3.76 2 1
24.4 5.96 luas utuh lubang luas 5.87 3 1
89.75 5.96 850.5 112.912 737.588 4.63 3 2
19.2 0.272 0.91 2.1 8
311.468 0.272 0.73 2.1 3
5.96 2.15 3 1
5.96 2.52 2 1
5.96 5.96 2.52 3 1
5.76 5.96 2.15 3 1
5.76 5.64
luas 37.09 5.64 lantai 2
179.8 93.882 5.64 p 127.22 p l n
25.2 5.64 t 4 3.44 3 2
205 5.96 luas utuh lubang luas 1.83 3 1
15 508.88 110.987 397.893 5.1 3 1
5.96 5.08 2 1
5.96 61.4 0.91 2.1 3
5.96 4.5 3 1
22.95 5.5 3 1
luas 87.52 1.74 2.1 1
108.1225 122.39 5.35 3 1
108.1225 1.98 2 1
ma 2.1
0.91
1.911
luas 7.644
256.35
256.35
1.45
2
2.9
luas 5.8
58.2
58.2 8.73
2.1
0.73
1.533
luas 9.198
220.4
220.4
luas
29.2
29.2
4 202
4 222
2
ata 2048.241 m 1827.8405
2
3248.5 m
2
2 4096.481 m
2
2686.281 m
2
1121.52 m
perpipaan kaca
atap gorong-gorong
37.62
penutup atap 10.27
30.11 35.29 1062.582 9.65
21.37 31.3 668.881 1731.463 5.5
18.9 33.4 631.26 9.8
18.9 33.4 631.26 5.5
2993.983 5.5
nok 9.8
31.32 33.4 64.72 5.51
9.26
5.49
9.37
5.49
9.4
2.5
18.5
11.5
18.68
5.5
18.78
11.49
18.89
3.5
4.5
13.55
23.94
20.82
22.73
24.62
17.64
11.5
17.85
5.5
17.91
11.5
18.1
2.5
9.12
5.5
9.23
5.5
9.4
5.5
9.38
5.5
9.4
5.5
9.38
37.26
580.83
p1 8
p2 3
14
10.5
24.5
131.4624
volume lantai granit volume dinding pasangan bata
3.11
volume plafon
r. overhoul 42
r. Injection pump 30.12
r. Alat 26.2
r. Oli 12.38
r. Ex part 12.38
r. Ka bengkel 34.25
r. Locker 39.83
197.16
volume plafon
r. overhoul 26.4
r. Injection pump 23.4
r. Alat 22.4
r. Oli 14.65
r. Ex part 14.65
r. Ka bengkel 24.43
r. Locker 25.88
151.81
volume kornis plafon