Você está na página 1de 12

KOPERASI WARGA SEMEN GRESIK

Jln Tauchid Komplek SG Gresik

MUSHOLLA & RUANG SOPIR KWSG


LOKASI JATIASIH
Lembar 1
HRG. SATUAN BAHAN (Rp.) U P A H (Rp.) JUMLAH
NO. JENIS PEKERJAAN VOL. SAT.
SATUAN JUMLAH SATUAN JUMLAH Rp.

I PEKERJAAN PERSIAPAN
1 Uitset & bowplank 22.00 m' 13,620.0 299,640.0 6,050.0 133,100.0 432,740.0
299,640.0 133,100.0 432,740.0
II PEKERJAAN TANAH
1 Galian Tanah Pondasi 27.38 m3 20,260.0 554,718.8 554,718.8
2 Urugan pasir dibawah Pondasi t = 15cm 6.56 m3 156,000.0 1,023,360.0 7,900.0 51,824.0 1,075,184.0
3 Urugan tanah kembali (padat) 9.13 m3 5,560.0 50,744.3 50,744.3
4 Urugan Siirtu + Pemadatan tebal 20 cm(padat) 13.53 m2 84,000.0 1,136,520.0 9,000.0 121,770.0 1,258,290.0
2,159,880.0 779,057.1 2,938,937.1
III PEKERJAAN PONDASI & BETON BERTULANG
1 Pondasi Batu Kali 1 : 4 23.60 m3 419,022.4 9,888,928.6 156,750.0 3,699,300.0 13,588,228.6
2 Aanstampeng 7.13 m3 205,000.0 1,461,650.0 40,500.0 288,765.0 1,750,415.0
3 Plat beton setempat 80/80 x 30 11.52 m3 1,524,753.0 17,565,155.1 501,404.2 5,776,176.7 23,341,331.8
4 a.kolom 25/25 100 cm (antara plat&sloof)--yg nempel pagar 0.25 m3 2,491,197.6 622,799.4 773,379.5 193,344.9 816,144.3
b.kolom 25/25 50 cm (antara plat&sloof) 0.13 m3 2,491,197.6 311,399.7 773,379.5 96,672.4 408,072.1
5 Beton Sloof
* Betos Sloof 20/30 3.19 m3 1,876,087.5 5,984,719.1 589,728.5 1,881,234.0 7,865,953.1
6 Beton Kolom :
* KP uk. 15/15 ( 11 bj) 0.90 m3 2,054,545.0 1,849,090.5 663,606.5 597,245.9 2,446,336.4
* K2 uk. 15/25 ( 6 bj ) 0.83 m3 2,491,197.6 2,067,694.0 773,379.5 641,905.0 2,709,599.0
7 Beton Balok
* Beton Balok B1 15/25 1.10 m3 2,502,486.0 2,752,734.5 747,203.0 821,923.3 3,574,657.8
* Beton Ringbalk RB 15/15 0.66 m3 1,982,661.0 1,308,556.3 616,520.8 406,903.7 1,715,460.0
* Beton Ringbalk SB 15/15 0.14 m3 1,982,661.0 267,659.2 616,520.8 83,230.3 350,889.5
8 Beton Plat dak tebal 10 cm K225 ( atap teras )+grouting 2.64 m3 1,574,178.5 4,157,405.5 513,829.6 1,357,024.0 5,514,429.5
9 talang cor lebar 30 cm + balok B1 0.27 m3 5,415,735.5 1,462,248.6 1,763,912.5 476,256.4 1,938,504.9
10 Cor rabat beton t = 5 cm 3.15 m3 1,574,178.5 4,958,662.4 513,829.6 1,618,563.3 6,577,225.7
54,658,702.9 17,938,544.9 72,597,247.8
IV PEKERJAAN PASANGAN, PLESTERAN, BENANGAN & ACIAN
1 Pasangan Dinding Batu Bata 1:5 17.97 m3 427,446.0 7,681,204.6 171,750.0 3,086,347.5 10,767,552.1
2 Plesteran & Acian 299.54 m2 13,962.0 4,182,177.5 20,975.0 6,282,851.5 10,465,029.0
3 Benangan 66.70 m' 7,100.0 473,570.0 15,400.0 1,027,180.0 1,500,750.0
12,336,952.1 10,396,379.0 22,733,331.1
V PEKERJAAN PASANGAN KERAMIK & Batu ALAM
1 Pas. Essenza 60/60 warna terang (rg jamaah&rg sopir) 38.00 m2 212,752.0 8,084,576.0 21,875.0 831,250.0 8,915,826.0
2 Pas. Essenza 60/60 ( teras) warna gelap 21.25 m2 212,752.0 4,520,980.0 21,875.0 464,843.8 4,985,823.8
3 Pas. Essenza 60/60 ( dinding r. jamaah ) t = 120 cm 17.40 m2 226,805.0 3,946,407.0 28,700.0 499,380.0 4,445,787.0
4 Keramik R. Wudlu (tinggi 2,2 mtr,sepanjang 3.5 m1)
* Dinding 30/60 ( warna tua ) "platinum" 7.70 m2 111,305.0 857,048.5 28,700.0 220,990.0 1,078,038.5
5 Keramik KM-WC
* lantai 30/30 5.28 m2 79,744.5 421,051.0 28,700.0 151,536.0 572,587.0
keramik dinding 30/60 "platinum ( t = 2.00 ) 14.20 m2 81,605.0 1,158,791.0 28,700.0 407,540.0 1,566,331.0
9 Kol-kolan Keramik Lantai Essenza 24.30 m' 41,541.2 1,009,451.2 8,900.0 216,270.0 1,225,721.2
10 Pasangan batu Alur/Alam 12.50 m2 128,610.0 1,607,625.0 22,020.0 275,250.0 1,882,875.0
21,605,929.6 3,067,059.8 24,672,989.4
VI PEKERJAAN KUSEN , PINTU & JENDELA ( ALUMUNIUM )
1 Kusen :
*P1 1.00 1,853,900.0 1,853,900.0 1,853,900.0
* P 2 (km/wc) 2.00 1,438,650.0 2,877,300.0 2,877,300.0
*P3 1.00 3,724,450.0 3,724,450.0 3,724,450.0
*J1 2,824,680.0 - -
*J2 3.00 1,984,020.0 5,952,060.0 5,952,060.0
14,407,710.0 14,407,710.0
VII PEKERJAAN ATAP
1 Rangka Atap Galvalum (type C "IGGI") 48.20 m2 120,000.0 5,784,000.0 25,000.0 1,205,000.0 6,989,000.0
2 Pas. Genteng model glasur " KANMURI " wrna coklat tua 65.07 m2 152,250.0 9,906,907.5 17,803.5 1,158,473.7 11,065,381.2
3 Pas. Bubungan Model Glasur " KANMURI" warna coklat tua 21.70 m' 68,912.0 1,495,390.4 40,680.0 882,756.0 2,378,146.4
4 atap polycarbonate dg rangka galvanish 4/4 1.92 m2 - - -
5 Pas. Kalsiplank 30 cm 28.20 m' 12,500.0 352,500.0 1,000.0 28,200.0 380,700.0
17,538,797.9 3,274,429.7 20,813,227.6
VIII PEKERJAAN PLAFOND
1 Rangka Metalforing 53.24 m' 24,100.0 1,283,084.0 10,000.0 24,100.0 1,307,184.0
2 Drop Ceiling ( musholla) 14.20 m 26,500.0 376,300.0 10,185.0 26,500.0 402,800.0
3 List Plafond ( lebar 15 cm) 65.00 m' 10,500.0 682,500.0 3,075.0 199,875.0 882,375.0
2,341,884.0 250,475.0 2,592,359.0

VIII PEKERJAAN CAT


1 Cat Dinding Dalam ( Interior ) " Catylac" 74.21 m2 8,113.0 602,065.7 22,725.0 1,686,422.3 2,288,488.0
MUSHOLLA & RUANG SOPIR KWSG
LOKASI JATIASIH
Lembar 1
HRG. SATUAN BAHAN (Rp.) U P A H (Rp.) JUMLAH
NO. JENIS PEKERJAAN VOL. SAT.
SATUAN JUMLAH SATUAN JUMLAH Rp.
2 Cat Dinding Luar ( Exterior ) "dulux wheathershield" 46.50 m2 17,785.0 827,002.5 22,725.0 1,056,712.5 1,883,715.0
3 Cat Dinding Luar anti rembes ( pembatas belakang ) 46.75 m2 3,638.0 170,076.5 22,725.0 1,062,393.8 1,232,470.3
4 Cat Plafond "catylac" 80.22 m2 8,113.0 650,824.9 22,725.0 1,822,999.5 2,473,824.4
2,249,969.6 5,628,528.0 7,878,497.6
IX PEKERJAAN LISTRIK
1 Skaklar Ganda "Panasonic" 4.00 ttk 86,200.0 344,800.0 26,100.0 104,400.0 449,200.0
2 Skaklar Tunggal "Panasonic" 1.00 ttk 98,800.0 98,800.0 26,100.0 26,100.0 124,900.0
3 Stop Kontak "Panasonic" 3.00 ttk 78,200.0 234,600.0 21,750.0 65,250.0 299,850.0
4 Lampu DL 11 W "Phillip" genie 7.00 bh 84,000.0 588,000.0 30,000.0 210,000.0 798,000.0
5 Lampu RF (plafond) 2.00 bh 375,000.0 750,000.0 30,000.0 60,000.0 810,000.0
6 lampu TL (tersembunyi dlm drop ceiling musholla) 4.00 ttk 80,000.0 320,000.0 30,000.0 120,000.0 440,000.0
7 skaklar antena tv + antena 1.00 unit 111,200.0 111,200.0 26,100.0 26,100.0 137,300.0
2,447,400.0 611,850.0 3,059,250.0
X PEKERJAAN SANITASI
1 Talang PVC Ø 3" AW+pelengkapnya 7.00 m' 29,190.0 204,330.0 16,357.5 114,502.5 318,832.5
2 PVC Ø 4" AW+Pelengkapnya 10.00 m' 41,640.0 416,400.0 16,357.5 163,575.0 579,975.0
3 PVC Ø 6" AW+Pelengkapnya 13.50 m' 79,940.0 1,079,190.0 16,357.5 220,826.3 1,300,016.3
4 PVC Ø 3/4" - 1/2" AW+Pelengkapnya 5.00 m' 8,130.0 40,650.0 7,272.0 36,360.0 77,010.0
5 PVC Ø 1 " AW+pelengkapnya (dari tandon kantor) 20.00 m' 8,130.0 162,600.0 7,272.0 145,440.0 308,040.0
6 Pas. Kran 4.00 bh 75,000.0 300,000.0 25,000.0 100,000.0 400,000.0
7 Avour Lantai&bak mandi 2.00 bh 25,000.0 50,000.0 10,000.0 20,000.0 70,000.0
8 Bak Kontrol 40 x 40 4.00 bh 77,082.7 308,331.0 58,674.5 234,698.0 543,028.9
9 Septictank 2 m2 1.00 unit 2,000,000.0 2,000,000.0 200,000.0 200,000.0 2,200,000.0
10 Resapan sedalam 2 m! dari buis O 80 1.00 unit 484,332.0 484,332.0 287,061.0 287,061.0 771,393.1
5,045,833.0 1,522,462.7 6,568,295.7

135,092,699.1 43,601,886.2 178,694,585.3


TOTAL =
No. Dokumen F.500-19
RENCANA ANGGARAN BIAYA (RAB)
No. Revisi 00

: PEMBANGUNAN SILICA WASHING PLANT


PEKERJAAN
SIPIL MEKANIKAL LISTRIK & INSTRUMENTASI
PELANGGAN : BU TAMBANG PT VARIA USAHA
HARGA SATUAN ( Rp ) HARGA
No U R A I A N VOLUME SAT. MATERIAL FAB/UPAH ERECTION / TRANSPORTASI PEKERJAAN
SATUAN JUMLAH SATUAN JUMLAH SAT TOTAL ( Rp )

I PEKERJAAN PAGAR BRC (p : 87,5 m')


1 Pengukuran Bowplank 112.47 m'
2 Galian tanah pondasi 46.95 m3
3 Urugan tanah pondasi 16.10 m3
4 Bor strouss Ø25 cm, t= 2m 93.15 m'
5 Strouss Ø25 cm beton bertulang 4.57 m3
6 Pondasi batu gunung 122.18 m3
7 Sloof 15/20 3.02 m3
8 Ringbalk 15/15 2.28 m3
9 Pasang bata jiring 50 cm (1pc : 5ps) 50.49 m2
10 Plesteran tbl 1,5 cm (1pc : 5ps) 181.93 m2
11 Acian 181.93 m2
12 Benangan sudut 201.48 m'
13 Pagar BRC Ø6 mm t:140 Hot dep 40.25 Lbr
14 Tiang pagar pipa Ø2" (include mur, baut, clam, cap) 41.40 Set
15 Pintu dorong BRC rangka pipa Ø2" kolom beton 40x40 25.30 m2
SUB TOTAL
II PEKERJAAN PAGAR PRECAST t : 2,5 m (p : 285 m')
1 Pengukuran & bouwplank 327.75 m'
2 Galian tanah pondasi 18.63 m3
3 Urugan tanah kembali 16.21 m3
4 Pondasi batu gunung 40x40x60 cm 8.28 m3
5 Plesteran pondasi (1pc : 5ps) 69.00 m2
6 Acian pondasi 69.00 m2
7 Pagar beton precast t : 2,5 m ex. VUB 327.75 m'
SUB TOTAL
III PEKERJAAN RESERVOIR 2.00 Ea
1 Pengukuran & Bowplank 56.00 m'
2 Galian tanah & buang 491.20 m3
3 Lantai kerja 6 cm 12.44 m3
4 Bekisting 201.60 m2
5 Pembesian , Ø13-200 & Ø8-20 3,948.79 kg
6 Cor readymix K-225 84.28 m3
SUB TOTAL
IV PEKERJAAN PONDASI & RAMP
1 Galian pondasi 34.27 m3
2 Pondasi Cold Bin 6.49 m3
3 Pondasi Vibrating Screen 22.03 m3
4 Pondasi Sand Washer 8.75 m3
Ramp Loader
5 Pasangan batu gunung 6.00 m3
6 Urugan sirtu distamper 37.63 m3

400652836.xls Page 3
HARGA SATUAN ( Rp ) HARGA
No U R A I A N VOLUME SAT. MATERIAL FAB/UPAH ERECTION / TRANSPORTASI PEKERJAAN
SATUAN JUMLAH SATUAN JUMLAH SAT TOTAL ( Rp )
7 Rbat beton 2.50 m3
8 Plester & acian dinding ramp 15.00 m2
SUB TOTAL
V PEKERJAAN KOLAM LIMBAH
1 Galian tanah 200.00 m3
2 Pasangan bata jiring 120.00 m2
3 Plester & acian dinding ramp 368.00 m2
4 Kolom & Sloof praktis 2.61 m3
5 Pasngan batu gunung 60.00 m3
6 Rabat 5 cm 3.75 m3
SUB TOTAL
VI PEKERJAAN POS SATPAM & RUMAH GENZET, POMPA
1 Pembersihan area 32.74 m2
2 Pengukuran & Bouwplank 8.50 m'
3 Galian tanah 10.20 m3
4 Urugan kembali 3.40 m3
5 Pasangan batu gunung 1:6, 30X70X70 31.64 m3
6 Aanstampeng, 20 cm 7.64 m3
7 Pasangan bata kiring 1:5 39.01 m2
8 Plester + acian 87.10 m2
9 Benangan 102.82 m;
10 Rangka atap galvalum 59.41 m2
11 Genteng glazur 62.13 m2
12 Rangka plafond galvalum + gypsumboard 52.21 m2
13 Beton sloof 15x20, 4Ø12, Ø8-200 2.16 m3
14 Beton kolom 15x15, 4Ø12, Ø8-200 1.81 m3
15 Beton balok 15x15, 4Ø10, Ø8-150 2.61 m3
16 Beton dek 10 cm, wiremesh M6 1 layer 1.29 m3
17 Cor rabat beton 1:3:5, t=6 cm 13.39 m3
18 Lantai keramik 30x30 kasar ex. Roman 35.25 m2
19 Keramik dinding 20x40 ex Roman 10.14 m2
20 Cat tembok Catylac setara 229.12 m2
21 Pembuatan septycktank 900x160x1000 mm + resapan 1mx2m 1.00 unit
22 Pipa air kotor PVC Ø 4" AW ex. Maspion 4.00 m'
23 Pipa air bersih PVC Ø 1/2" AW ex. Maspion 6.00 m'
24 Kran air biasa Ø 1/2" AW ex. Maspion 2.00 Ea
25 Tempat sabun std 15 cm ex. Ina 1.00 Ea
26 Kloset jongkok ex. Ina 1.00 Ea
27 Bak mandi lapis 500 x 600 x 800 1.00 unit
28 Avour + krop bak mandi stainless 1.00 Ea
Sub Total VI
VII PEKERJAAN TOILET UMUM & KONTROL ROOM
1 Pembersihan area 14.00 M2m2
2 Pengukuran & Bouwplank 25.00 m'
3 Galian tanah 5.13 m3
4 Urugan kembali 1.71 m3
5 Pasangan batu gunung 1:6, 30X70X70 17.40 m3
6 Aanstampeng, 20 cm 3.96 m3
7 Pasangan bata Jiring 1:5 15.60 m2
8 Plester & acian 39.20 m2
9 Benangan 66.83 m'
10 Rangka atap galvalum 47.82 m2

400652836.xls Page 4
HARGA SATUAN ( Rp ) HARGA
No U R A I A N VOLUME SAT. MATERIAL FAB/UPAH ERECTION / TRANSPORTASI PEKERJAAN
SATUAN JUMLAH SATUAN JUMLAH SAT TOTAL ( Rp )
11 Atap asbes gelombang 16.00 m2
12 Beton sloof 15x20, 4Ø12, Ø8-200 0.72 m3
13 Beton kolom 15x15, 4Ø12, Ø8-200 0.56 m3
14 Beton balok 15x15, 4Ø10, Ø8-150 0.42 m3
15 Beton kanopi 7 cm, wiremesh M6 0.30 m3
16 Cor rabat beton 1:3:5, t=6 cm 0.94 m3
17 Lantai keramik 20x20 kasar ex. Roman u/ toilet 18.40 m2
18 Keramik dinding 20x40 ex R 9.26 m2
19 Cat tembok Catylac setara 92.17 m2
20 Pembuatan septycktank 900x1600x1000 mm + resapan 1mx2m 1.00 unit m'
21 Pipa air kotor PVC 4" AW ex. Maspion 5.40 m'
22 Pipa air bersih PVC Ø 1/2" AW ex. Maspion 4.80 m'
23 Kran air biasa Ø 1/2" AW ex. Maspion 2.00 Ea
24 Tempat sabun std 15 cm ex. Ina 2.00 Ea
25 Kloset jongkok ex. Ina 2.00 Ea
26 Bak mandi lapis kermaik 500 x 600 x 800 2.00 unit m'
27 Avour + krop bak mandi stainless 2.00 Ea
SUB TOTAL

a TOTAL I - VII
b PEMBULATAN

400652836.xls Page 5
KOPERASI WARGA SEMEN GRESIK
Jln Tauchid Komplek SG Gresik

KANTOR KWSG
LOKASI JATIASIH

HRG. SATUAN BAHAN (Rp.) U P A H (Rp.) JUMLAH


NO. JENIS PEKERJAAN VOL. SAT.
SATUAN JUMLAH SATUAN JUMLAH Rp.

I PEKERJAAN PERSIAPAN
1 Mobilisasi dan mobilisasi material 1.00 ls 750,000.0 750,000.0 750,000.0
2 Uitset & bowplank 48.00 m' 13,620.0 653,760.0 6,050.0 290,400.0 944,160.0
653,760.0 1,040,400.0 1,694,160.0
II PEKERJAAN TANAH
1 Galian Tanah Pondasi 11.88 m3 20,260.0 240,688.8 240,688.8
2 Minipile Triangle 32x32x32 @12m 300.00 m' 150,000.0 45,000,000.0 - 45,000,000.0
3 Urugan pasir dibawah Pondasi t = 10cm 1.19 m3 156,000.0 185,328.0 7,900.0 9,385.2 194,713.2
4 Urugan tanah kembali (padat) 1.19 m3 5,560.0 6,605.3 6,605.3
45,185,328.0 256,679.3 45,442,007.3
III PEKERJAAN PONDASI & BETON BERTULANG
1 Pondasi Batu Kali 1 : 4
a. Pondasi bt kali (atas 25 ; tinggi 100 ; bawah 80 cm) 42.90 m3 419,022.4 17,976,061.0 137,400.0 5,894,460.0 23,870,521.0
a. Pondasi bt kali sisi pagar (atas 25 ; tinggi 200 ; bawah 90 cm) 16.50 m3 419,022.4 6,913,869.6 137,400.0 2,267,100.0 9,180,969.6
2 Beton Plat :
b.Beton Plat 85x85x40 (Pc1) 7.23 m3 1,524,753.0 11,016,340.8 501,404.2 3,622,645.5 14,638,986.3
4 Beton Kolom 30/30 ( antara Pond. Plat & Sloof jarak 50 cm ) 1.13 m3 2,287,140.0 3,024,652.3 693,065.8 779,699.0 3,804,351.3
5 Beton Sloof
a.Beton Sloof 20/40 (TB2) 7.44 m3 2,241,530.8 - 681,599.8 5,071,102.1 5,071,102.1
6 Beton Kolom :
a. KP uk. 15/15 m3 2,103,260.4 - 1,058,337.0 - -
b. K2 uk. 15/30 2.97 m3 2,491,197.6 6,246,683.4 773,379.5 2,296,937.1 8,543,620.5
c. K1uk. 15/25 2.53 m3 2,491,197.6 6,305,843.9 773,379.5 1,957,616.9 8,263,460.8
7 Beton Balok
a. Beton Balok B1 15/30 1.26 m3 2,502,486.0 3,153,132.3 747,203.0 941,475.8 4,094,608.1
b. Beton Balok RB 15/20 1.53 m3 2,502,486.0 3,828,803.5 747,203.0 1,143,220.6 4,972,024.1
c. Beton Balok 15/15 diatas kosen&kaca mati 0.45 m3 1,982,661.0 1,126,118.7 616,520.8 277,434.3 1,403,553.0
d. Beton plat talang +4.50 0.78 m3 1,968,929.8 1,546,475.6 935,266.8 729,508.1 2,275,983.7
8 Beton Plat dak tebal 10 cm K225 (kanopi depan + samping) 2.07 m3 1,574,178.5 4,077,653.5 513,829.6 1,064,141.2 5,141,794.7
9 Beton Tangga m3 2,068,159.9 - 951,391.3 - -
10 Cor rabat alas lantai tebal 5cm camp 1: 3 : 5 lantai kantor 5.78 m3 483,948.0 11,953,964.0 32,070.0 185,364.6 12,139,328.6
244.1 77,169,598.6 18,069,145.2 70,348,813.2
IV PEKERJAAN PASANGAN, PLESTERAN, BENANGAN & ACIAN
1 Pasangan Dinding Batu Bata 1:5 63.93 m3 427,446.0 27,326,622.8 171,750.0 10,979,977.5 38,306,600.3
2 Plesteran & Acian 127.86 m2 13,962.0 1,785,181.3 20,975.0 2,681,863.5 4,467,044.8
3 Benangan 89.50 m' 7,100.0 635,464.2 15,400.0 1,378,330.8 2,013,795.0
29,747,268.3 15,040,171.8 44,787,440.1
V PEKERJAAN PAS. KERAMIK
1 Pas. Granit 60/60 ( warna cerah ) "Essenza" 100.10 m2 212,752.0 21,296,475.2 21,875.0 2,189,687.5 23,486,162.7
2 Pas. Granit 60/60 ( teras ) wrna gelap "Essenza" 12.50 m2 185,252.0 2,315,650.0 21,875.0 273,437.5 2,589,087.5
3 Pas. Granit 60/60 ( meja pantri ) "Essenza" 3.50 m2 212,752.0 744,632.0 21,875.0 76,562.5 821,194.5
4 Pas. Granit 60/60 ( dinding pantri ) "Essenza" 3.50 m2 212,752.0 744,632.0 21,875.0 76,562.5 821,194.5
5 Keramik Km/Wc
a. Lantai 30/30 Platinum/setara (kasar) 3.00 m2 80,152.0 240,456.0 53,025.0 159,075.0 399,531.0
b Dinding 30/60 ( warna tua ) "Platinum" 6.00 m2 112,230.0 673,380.0 53,025.0 318,150.0 991,530.0
c Dinding 30/60 ( warna muda )"Platnum" 19.20 m2 104,530.0 2,006,976.0 53,025.0 1,018,080.0 3,025,056.0
6 Kol-kolan Granit Lantai "Essenza" 110.00 m' 41,641.2 4,580,532.0 6,700.0 737,000.0 5,317,532.0
32,602,733.2 4,848,555.0 37,451,288.2
VI PEKERJAAN KUSEN , PINTU & JENDELA ( ALUMUNIUM )
1 Kusen :
* P1 (ruang arsip) 1.00 unit 1,853,900.0 1,853,900.0 1,853,900.0
* P2 (km/wc) 1.00 unit 1,438,650.0 1,438,650.0 1,438,650.0
* P3 (ruang rapat) 1.00 unit 1,853,900.0 1,853,900.0 1,853,900.0
* P4 (ruang admin) 1.00 unit 1,853,900.0 1,853,900.0 1,853,900.0
* P6 (ruang kasi) 1.00 unit 1,853,900.0 1,853,900.0 1,853,900.0
* P7 (ruang kabag) 1.00 unit 1,853,900.0 1,853,900.0 1,853,900.0
* P8 (ruang tamu / tempered 12mm) 1.00 unit 12,308,800.0 12,308,800.0 12,308,800.0
* J1 (frameless lobby) h=3m 1.00 unit 1,984,020.0 1,984,020.0 1,984,020.0
* PJ1 (pintu teras belakang) 1.00 unit 2,581,290.0 2,581,290.0 2,581,290.0
* J2 (frame less ruang staff, include 1 daun jungkit) h=3m 1.00 unit 1,984,020.0 1,984,020.0 1,984,020.0
* J3 jendela ruang kasi 2x jungkit (60/120) 1.00 unit 2,976,030.0 2,976,030.0 2,976,030.0
* J4 jendela loket (60/60) include meja 1.00 unit 1,488,015.0 1,488,015.0 1,488,015.0
KANTOR KWSG
LOKASI JATIASIH

HRG. SATUAN BAHAN (Rp.) U P A H (Rp.) JUMLAH


NO. JENIS PEKERJAAN VOL. SAT.
SATUAN JUMLAH SATUAN JUMLAH Rp.
* J5 jendela ruang meeting, (270/300) 12 plong, 4 jungkit 1.00 unit 5,952,060.0 5,952,060.0 5,952,060.0
32,542,310.0 - 32,542,310.0
VII PEKERJAAN PLAFOND
1 Rangka Metalforing 103.78 m2 24,100.0 2,501,098.0 10,000.0 1,037,800.0 3,538,898.0
2 Plafond Gypsumboard "Elephant" 103.78 m2 24,900.0 2,584,122.0 16,200.0 1,681,236.0 4,265,358.0
3 Drop ceiling ( rg tamu, rg rapat, rg staff ) 37.00 m1 26,500.0 980,500.0 10,185.0 376,845.0 1,357,345.0
4 List Plafond lebar 15 cm 110.00 m' 10,500.0 1,155,000.0 3,075.0 338,250.0 1,493,250.0
7,220,720.0 3,434,131.0 10,654,851.0
VIII PEKERJAAN CAT
1 Cat Dinding Dalam ( Interior ) "Catylac" 440.00 m2 8,113.0 3,569,720.0 9,375.0 4,125,000.0 7,694,720.0
2 Cat Dinding Luar ( Exterior ) "Dulux Wheathershileld" 205.20 m2 17,785.0 3,649,482.0 9,375.0 1,923,750.0 5,573,232.0
3 Cat Dinding Luar anti rembes ( berbatasan dg luar area ) m2 3,638.0 - 9,375.0 - -
4 Cat Plafond "Catylac" 103.78 m' 11,725.0 1,216,820.5 11,250.0 1,167,525.0 2,384,345.5
8,436,022.5 7,216,275.0 15,652,297.5
IX PEKERJAAN INSTALASI LISTRIK & AC
1 Main Panel 20x40x60 (incl. mcb,COS, lamp) 1.00 unit 4,500,000.0 4,500,000.0 500,000.0 500,000.0 5,000,000.0
2 Ground lantai+ kabel BC 1.00 ttk 1,250,000.0 1,250,000.0 100,000.0 100,000.0 1,350,000.0
4 Power untuk Genset (instalasi + soket) 1.00 ls 500,000.0 500,000.0 250,000.0 250,000.0 750,000.0
5 Skaklar Tunggal "Panasonic" 3.00 ttk 94,300.0 282,900.0 19,710.0 59,130.0 342,030.0
6 Sakaklar Ganda "Panasonic" 6.00 ttk 81,700.0 490,200.0 19,710.0 118,260.0 608,460.0
7 Stop Kontak "Panasonic" 8.00 ttk 78,200.0 625,600.0 21,750.0 174,000.0 799,600.0
8 instalasi telepon 4.00 ttk 109,200.0 436,800.0 26,100.0 104,400.0 541,200.0
9 instalasi line komputer 5.00 ttk 189,600.0 948,000.0 44,100.0 220,500.0 1,168,500.0
10 Stop Kontak AC 6.00 ttk 61,200.0 367,200.0 26,100.0 156,600.0 523,800.0
11 Lampu Down Light Phillip Genie14 W 14.00 bh 84,000.0 1,176,000.0 30,000.0 420,000.0 1,596,000.0
12 Hidden lamp (led strip) 37.00 m' 242,500.0 8,972,500.0 35,000.0 1,295,000.0 10,267,500.0
13 Lampu Baret 6.00 bh 375,000.0 2,250,000.0 30,000.0 180,000.0 2,430,000.0
14 Pipa AC (saluran pipa tembaga dari indoor ke outdoor dll) m1 175,000.0 - 15,000.0 - -
15 Ceiling Fan (lt1+2) (pantry+KM) 2.00 bh 450,000.0 900,000.0 40,000.0 80,000.0 980,000.0
18,199,200.0 3,157,890.0 21,357,090.0
X PEKERJAAN SANITASI & PERLENGK. KM/WC
1 Talang PVC Ø 3" AW + Perlengkapannya 20.00 m' 29,190.0 583,800.0 16,357.5 327,150.0 910,950.0
2 Saluran Air Kotor PVC Ø 3" AW + perlengkapannya 24.00 m' 29,190.0 700,560.0 16,357.5 392,580.0 1,093,140.0
3 Saluran WC - Septictank PVC Ø 4" AW + perlengkapannya 20.00 m' 41,640.0 832,800.0 16,357.5 327,150.0 1,159,950.0
5 Saluran Air Bersih PVC Ø 3/4" - 1/2" AW+perlengkapannya 37.00 m' 8,130.0 300,810.0 7,272.0 269,064.0 569,874.0
6 Saluran Air Bersih PVC Ø 1 " - 3/4" + perlengkapannya 15.00 m' 8,130.0 121,950.0 3,906.0 58,590.0 180,540.0
7 Pas. Kran ex san-ei 2.00 bh 75,000.0 150,000.0 25,000.0 50,000.0 200,000.0
8 Pas. Jet Washer 1.00 bh 150,000.0 150,000.0 25,000.0 25,000.0 175,000.0
9 Bak Cuci Piring Dapur Kotor ( 1 lubang ) "Royal" 1.00 bh 250,840.0 250,840.0 62,500.0 62,500.0 313,340.0
10 Bak Mandi vol. 0.3 m3 1.00 bh 402,080.0 402,080.0 168,000.0 168,000.0 570,080.0
11 Bak Kontrol 40x40 5.00 bh 77,082.7 385,413.7 58,674.5 293,372.5 678,786.2
12 Kloset " TOTO" 1.00 bh 1,382,840.0 1,382,840.0 140,000.0 140,000.0 1,522,840.0
14 Pompa air jet pump "LAKONI"+perlengkapannya 1.00 unit 1,750,000.0 1,750,000.0 350,000.0 350,000.0 2,100,000.0
13 Tandon Bawah uk. 2 x 1.5 x 1.7 ( vol = 5,1 m3) 1.00 bh 3,468,971.3 3,468,971.3 2,351,689.8 2,351,689.8 5,820,661.1
14 Septictank volume. 3 m3 1.00 bh 3,000,000.0 3,000,000.0 200,000.0 200,000.0 3,200,000.0
15 Resapan Buis Beton Ø 80" dalam 200 cm + penutup cor 1.00 bh 484,332.0 484,332.0 287,061.0 287,061.0 771,393.1
13,964,397.0 5,302,157.3 19,266,554.3
XI PEKERJAAN PENUTUP ATAP
1 Rangka Galvalum atap 87.49 m2 120,000.0 10,498,800.0 - 10,498,800.0
2 Asbes Gelombang besar 87.49 m2 30,580.0 2,675,444.2 26,445.0 2,313,673.1 4,989,117.3
3 Bubungan Asbes Gelombang Besar 3.90 m' 61,200.0 238,680.0 14,785.0 57,661.5 296,341.5
13,412,924.2 2,371,334.6
XIII PEKERJAAN ATAP
1 * Kuda-kuda 2 CNP 150.50.20.2,3 65.97 kg 10,780.0 711,156.6 4,300.0 283,671.0 994,827.6
2 * Gording CNP 125.50.20.2,3 270.60 kg 10,780.0 2,917,068.0 4,300.0 1,163,580.0 4,080,648.0
3 * Asbes gel. Besar "Eternit Gresik" 76.43 m2 30,580.0 2,337,229.4 26,445.0 2,021,191.4 4,358,420.8
4 ACP listplank ex seven 36.25 m1 500,000.0 18,125,000.0 105,000.0 3,806,250.0 21,931,250.0
24,090,454.0 7,274,692.4 31,365,146.4

XI PEKERJAAN LAIN-LAIN
1 Atap Parkir spd mtr dari rangka Galvanis&Polyvinyl m2 425,000.0 - 100,000.0 - -
2 LOGO KWSG (h=60cm) tebal 10cm, include backlight 1.00 set 10,000,000.0 10,000,000.0 10,000,000.0
10,000,000.0 - 10,000,000.0

= 319,194,753.3 72,342,211.4
391,536,964.7
KOPERASI WARGA SEMEN GRESIK
Jln Tauchid Komplek SG Gresik

POS SATPAM KWSG


LOKASI JATIASIH

HRG. SATUAN BAHAN (Rp.) U P A H (Rp.) JUMLAH


NO. JENIS PEKERJAAN VOL. SAT.
SATUAN JUMLAH SATUAN JUMLAH Rp.

I PEKERJAAN PERSIAPAN
1 Uitset & bowplank 8.00 m' 13,620.0 108,960.0 12,750.0 102,000.0 210,960.0
108,960.0 102,000.0 210,960.0
II PEKERJAAN TANAH
1 Galian Tanah Pondasi 5.44 m3 32,760.0 178,214.4 178,214.4
2 Urugan pasir dibawah Pondasi t = 15cm 0.64 m3 174,000.0 111,360.0 15,900.0 10,176.0 121,536.0
3 Urugan tanah kembali (padat) 1.80 m3 11,310.0 20,358.0 20,358.0
4 Urugan Siirtu + Pemadatan tebal 20 cm 1.20 m2 96,000.0 115,200.0 16,000.0 19,200.0 134,400.0
226,560.0 227,948.4 454,508.4
III PEKERJAAN PONDASI & BETON BERTULANG
1 Pondasi Batu Kali 1 : 4 2.88 m3 572,096.8 1,647,638.8 283,800.0 817,344.0 2,464,982.8
2 Aanstampeng 0.96 m3 344,500.0 330,720.0 81,750.0 78,480.0 409,200.0
3 Beton Sloof 20/25 0.40 m3 1,605,711.6 642,284.6 1,299,382.5 519,753.0 1,162,037.6
4 Beton Kolom :
* KP uk. 20/20 0.46 m3 1,345,350.0 624,242.4 1,075,084.5 498,839.2 1,123,081.6
5 Beton Balok
* Beton Ringbalk 15/15 ( di atas Kusen & Pintu/Jendela ) 0.09 m3 2,276,862.0 204,917.6 1,877,569.5 168,981.3 373,898.8
* Beton Ringbalk 10/40 ( di bawah Jendela u. Locker ) 0.08 m3 1,917,011.1 153,360.9 1,567,562.8 125,405.0 278,765.9
* Beton Ringbalk elv + 2.90 15/20 0.24 m3 2,340,182.4 561,643.8 1,966,378.5 471,930.8 1,033,574.6
* beton dak tebal t = 10 cm + Grouting 0.26 m3 2,203,224.6 564,025.5 1,814,131.9 464,417.8 1,028,443.3
* beton lisplang 10/68 0.97 m3 2,460,900.0 2,387,073.0 2,036,115.8 1,975,032.3 4,362,105.3
6 Cor rabat beton ( t= 5cm) 0.30 m3 563,746.0 169,123.8 67,845.0 20,353.5 189,477.3
7,285,030.4 5,140,536.9 ###
IV PEKERJAAN PASANGAN, PLESTERAN, BENANGAN & ACIAN
1 Pasangan Dinding Batu Bata 1:5 2.90 m3 532,062.5 1,542,981.3 148,328.5 430,152.7 1,973,133.9
2 Plesteran & Acian 38.50 m2 14,482.0 557,557.0 44,100.0 1,697,850.0 2,255,407.0
3 Benangan 64.80 m' 7,710.0 499,608.0 32,300.0 2,093,040.0 2,592,648.0
2,600,146.3 4,221,042.7 6,821,188.9
V PEKERJAAN PAS. KERAMIK
1 Keramik Lantai 30/30 "Platinum" 6.00 m2 80,839.0 485,034.0 46,200.0 277,200.0 762,234.0
2 Kol-kolan Keramik Lantai "Platinum" 14.00 m' 11,460.0 160,440.0 14,300.0 200,200.0 360,640.0
645,474.0 477,400.0 1,122,874.0
VI PEKERJAAN KUSEN , PINTU & JENDELA ( ALUMUNIUM )
1 Kusen :
* P13 1.00 unit 924,000.0 924,000.0 924,000.0
* J9 1.00 unit 171,000.0 171,000.0 171,000.0
* J10 1.00 unit 2,531,000.0 2,531,000.0 2,531,000.0
3,626,000.0 3,626,000.0
VIII PEKERJAAN PLAFOND
1 List Plafond 16.00 m' 10,500.0 168,000.0 2,665.0 42,640.0 210,640.0
168,000.0 42,640.0 210,640.0
IX PEKERJAAN CAT
1 Cat Dinding "Catylac" 38.50 m2 8,685.0 334,372.5 16,650.0 641,025.0 975,397.5
2 Cat Plafond "Catylac" 22.66 m2 12,385.0 280,644.1 23,760.0 538,401.6 819,045.7
615,016.6 1,179,426.6 1,794,443.2
X PEKERJAAN LISTRIK
1 Skaklar Ganda "Panasonic" 1.00 ttk 102,800.0 102,800.0 42,480.0 42,480.0 145,280.0
2 Stop Kontak "Panasonic" 1.00 ttk 89,200.0 89,200.0 42,480.0 42,480.0 131,680.0
3 instalasi telepon 1.00 ttk 81,200.0 81,200.0 35,400.0 35,400.0 116,600.0
4 Socket Antena TV+tiang + antena 1.00 ttk 614,200.0 614,200.0 242,480.0 242,480.0 856,680.0
5 Lampu DL 11 W Phillip Genie 3.00 bh 84,000.0 252,000.0 30,000.0 90,000.0 342,000.0
1,139,400.0 452,840.0 1,592,240.0

16,414,587.2 11,843,834.5 ###


TOTAL =
KOPERASI WARGA SEMEN GRESIK
Jln Tauchid Komplek SG Gresik

RUANG LOBBY KWSG


LOKASI : JATIASIH - BEKASI
Lembar 1
HRG. SATUAN BAHAN (Rp.) U P A H (Rp.) JUMLAH
NO. JENIS PEKERJAAN VOL. SAT.
SATUAN JUMLAH SATUAN JUMLAH Rp.

A. LANTAI I

I. R. LOBBY

I PEKERJAAN PERSIAPAN
1 Mobilisasi dan mobilisasi material 1.00 ls 750,000.0 750,000.0 750,000.0
2 sewa Pemagaran Lokasi & Direksikeet 1.00 ls 5,000,000.0 5,000,000.0 5,000,000.0
3 Uitset & bowplank 34.25 m' 13,620.0 466,485.0 14,700.0 503,475.0 969,960.0
5,466,485.0 1,253,475.0 6,719,960.0
II PEKERJAAN TANAH
1 Galian Tanah Pondasi m3 40,260.0 - -
2 Urugan pasir dibawah Pondasi t = 10cm m3 156,000.0 - 18,900.0 - -
3 Urugan tanah kembali (padat) - m3 13,230.0 - -
4 Urugan Tanah Paras tebal 30 cm (padat) 31.51 m3 60,500.0 1,906,355.0 6,270.0 197,567.7 2,103,922.7
5 Urugan Sirtu + Pemadatan tebal 20 cm 21.00 m3 84,000.0 1,764,000.0 16,800.0 352,800.0 2,116,800.0
3,670,355.0 550,367.7 4,220,722.7
III PEKERJAAN PONDASI & BETON BERTULANG
1 Pondasi Batu Kali 1 : 4
a. Pondasi bt kali (atas 30 ; tinggi 140 ; bawah 80 cm) m3 475,900.0 - 156,750.0 - -
( yang menempel Pagar Samping)
a. Pondasi bt kali utk struktur utama t =100 cm ; lbr = 80 cm m3 475,900.0 - 156,750.0 - -
b. Pondasi bt kali utk sloof kopel t = 40 cm; lbr = 40 cm m3 475,900.0 - 156,750.0 - -
c. Aanstampeng t = 20 cm m3 205,000.0 - 96,750.0 - -
2 Minipile Triangle 32x32x32 @12m 240.00 m' 150,000.0 36,000,000.0 - 36,000,000.0
3 Beton Plat :
a. Beton Plat P2 85/150x50 (5 ttk) 3.19 m3 2,300,088.0 7,331,530.4 951,703.2 3,033,553.9 10,365,084.3
b.Beton Plat P3 105/225x50 (2 ttk) 2.36 m3 2,259,650.5 5,338,424.2 945,789.3 2,234,427.3 7,572,851.5
c.Beton Plat P4 150/150x50 (1 ttk) 1.13 m3 1,977,248.0 2,224,404.0 904,488.9 1,017,550.0 3,241,954.0
4 Beton Kolom 30/30 ( antara Pond. Plat & Sloof jarak 100 cm ) 0.72 m3 1,234,104.2 888,555.0 795,806.5 572,980.7 1,461,535.7
5 Beton Sloof
a.Beton Sloof 20/40 4.29 m3 2,687,437.4 11,529,106.3 1,008,351.8 4,325,829.1 15,854,935.4
b.Beton Sloof kopel 20/30 m3 2,214,198.5 - 939,142.1 - -
6 Beton Kolom :
a. KP uk. 15/15 1.28 m3 2,423,881.0 3,102,567.7 1,071,049.5 1,370,943.4 4,473,511.0
b. K2 uk. 15/30 2.14 m3 2,989,333.9 6,397,174.6 1,153,745.2 2,469,014.6 8,866,189.2
c. K3 uk. 15/40 1.14 m3 2,905,155.8 3,311,877.6 1,141,434.4 1,301,235.2 4,613,112.7
d. K5 uk. 20/40 0.76 m3 2,379,595.6 1,808,492.7 1,064,572.9 809,075.4 2,617,568.1
e. K8 uk. 40/40 1.52 m3 2,382,944.9 3,622,076.2 963,820.7 1,465,007.5 5,087,083.7
f. KL uk. 15/30 2.83 m3 2,394,326.5 6,775,944.0 1,066,727.3 3,018,838.1 9,794,782.1
7 Beton Balok
a. Rb 15/20 1.45 m3 3,025,367.0 4,386,782.1 1,057,772.9 1,533,770.7 5,920,552.8
a. Beton Balok B1 15/30 m3 3,025,367.0 - 1,057,772.9 - -
b. Beton Balok B1A 15/30 m3 3,176,442.6 - 1,079,867.2 - -
c. Beton Balok B1B 15/30 m3 3,729,262.5 - 1,160,715.3 - -
d. Beton Balok B2 15/40 m3 2,832,555.8 - 1,029,574.9 - -
e. Beton Balok B3 20/35 m3 2,736,416.7 - 1,015,514.9 - -
g. Beton Balok 15/15 diatas kosen 0.25 m3 2,352,208.2 588,052.1 959,325.6 239,831.4 827,883.5
8 Beton Plat dak tebal 12 cm K225+konsol 5.26 m3 2,187,699.7 11,507,300.6 935,266.8 4,919,503.2 16,426,803.8
9 Beton Tangga 1.75 m3 2,297,955.4 4,021,422.0 951,391.3 1,664,934.8 5,686,356.8
10 Cor rabat alas lantai tebal 5cm camp 1: 3 : 5 lantai Lobby 2.98 m3 483,948.0 1,442,165.0 78,945.0 235,256.1 1,677,421.1
110,275,874.4 30,211,751.4 140,487,625.9
IV PEKERJAAN PASANGAN, PLESTERAN, BENANGAN & ACIAN
1 Pasangan Dinding Batu Bata 1:5 44.80 m3 541,875.0 24,276,000.0 173,745.0 7,783,776.0 32,059,776.0
2 Plesteran & Acian 597.36 m2 13,416.0 8,014,181.8 42,975.0 25,671,546.0 33,685,727.8
3 Benangan 253.50 m' 3,880.0 983,580.0 7,575.0 1,920,262.5 2,903,842.5
33,273,761.8 35,375,584.5 68,649,346.3
V PEKERJAAN PAS. KERAMIK
1 Pas. Granito 60/60 ( warna cerah ) "Essenza" 41.40 m2 212,102.0 8,781,022.8 53,025.0 2,195,235.0 10,976,257.8
2 Pas. Granito 60/60 ( teras tangga ) Unpolished "Essenza" m2 184,602.0 - 53,025.0 - -
3 Pas. Granito 60/60 ( teras hall ) wrna gelap "Essenza" m2 212,102.0 - 53,025.0 - -
Lembar 2
HRG. SATUAN BAHAN (Rp.) U P A H (Rp.) JUMLAH
NO. JENIS PEKERJAAN VOL. SAT.
SATUAN JUMLAH SATUAN JUMLAH Rp.

4 Pas. Granito 60/60 ( teras lobby ) Unpolished "Essenza" 20.86 m2 184,602.0 3,850,797.7 53,025.0 1,106,101.5 4,956,899.2
5 Pas. Granito 60/60 ( meja pantri ) "Essenza" m2 212,102.0 - 53,025.0 - -
6 Pas. Granito 60/60 ( dinding pantri ) "Essenza" m2 212,102.0 - 53,025.0 - -
7 Pasangan Granit Travertin 60 X panjang m2 1,073,700.0 - 143,454.0 - -
8 Keramik Km/Wc
a. Lantai 30/30 Platinum/setara (kasar) 2.66 m2 79,502.0 211,475.3 53,025.0 141,046.5 352,521.8
b Dinding 30/60 ( warna tua ) "Platinum" 8.70 m2 111,450.0 969,615.0 53,025.0 461,317.5 1,430,932.5
c Dinding 30/60 ( warna muda )"Platnum" 17.40 m2 103,750.0 1,805,250.0 53,025.0 922,635.0 2,727,885.0
9 Keramik Tangga Granito "unpolished" Essenza 14.10 m2 212,102.0 2,990,638.2 53,025.0 747,652.5 3,738,290.7
10 Kol-kolan Keramik Lantai "Essenza" 24.63 m' 41,558.0 1,023,573.5 15,900.0 391,617.0 1,415,190.5
19,632,372.6 5,965,605.0 25,597,977.6
VI PEKERJAAN KUSEN , PINTU & JENDELA ( ALUMUNIUM )
1 Kusen :
* PJ1 1.00 unit - -
* P2 unit 1,438,650.0 - -
* P3 unit 3,724,450.0 - -
* P4 1.00 unit 3,724,450.0 3,724,450.0 3,724,450.0
* P5 unit 3,347,700.0 - -
* P6 unit 3,488,200.0 - -
* P7 unit 3,588,700.0 - -
* P8 unit 12,308,800.0 - -
* J1 1.00 unit 5,649,360.0 5,649,360.0 5,649,360.0
* J2 unit 1,984,020.0 - -
* J4 unit 5,048,900.0 - -
* J5 unit 1,350,600.0 - -
9,373,810.0 - 9,373,810.0
VII PEKERJAAN PLAFOND
1 Rangka Metalforing 184.71 m2 24,100.0 4,451,511.0 10,000.0 1,847,100.0 6,298,611.0
2 Plafond Gypsumboard "Elephant" 184.71 m2 24,900.0 4,599,279.0 16,200.0 2,992,302.0 7,591,581.0
3 Drop ceiling ( rg tamu, rg rapat, rg staff ) m1 26,500.0 - 10,185.0 - -
4 List Plafond Gypsum 110.50 m' 10,500.0 1,160,250.0 3,075.0 339,787.5 1,500,037.5
10,211,040.0 5,179,189.5 15,390,229.5
VIII PEKERJAAN CAT
1 Cat Dinding Dalam ( Interior ) "Catylac" 547.30 m2 8,113.0 4,440,244.9 22,725.0 12,437,392.5 16,877,637.4
2 Cat Dinding Luar ( Exterior ) "Dulux Wheathershileld" 50.06 m2 17,785.0 890,317.1 22,725.0 1,137,613.5 2,027,930.6
3 Cat Dinding Luar anti rembes ( berbatasan dg luar area ) m2 3,638.0 - 22,725.0 - -
4 Cat Plafond "Catylac" 184.71 m' 11,725.0 2,165,724.8 27,270.0 5,037,041.7 7,202,766.5
7,496,286.8 18,612,047.7 26,108,334.5
IX PEKERJAAN INSTALASI LISTRIK & AC
1 Box sekring( MCB) 1.00 unit 1,300,000.0 1,300,000.0 50,000.0 50,000.0 1,350,000.0
2 Ground lantai+ kabel BC 1.00 ttk 1,250,000.0 1,250,000.0 100,000.0 100,000.0 1,350,000.0
3 Tarikan kabel pudeng NYY 3x4 1.00 ls 175,000.0 175,000.0 25,000.0 25,000.0 200,000.0
4 Power untuk Genset 1.00 ls 500,000.0 500,000.0 250,000.0 250,000.0 750,000.0
5 Skaklar Tunggal "Panasonic" 2.00 ttk 98,800.0 197,600.0 49,050.0 98,100.0 295,700.0
6 Sakaklar Ganda "Panasonic" 2.00 ttk 86,200.0 172,400.0 49,050.0 98,100.0 270,500.0
7 Stop Kontak "Panasonic" 2.00 ttk 78,200.0 156,400.0 40,875.0 81,750.0 238,150.0
8 Lampu Down Light Phillip Genie14 W 3.00 bh 84,000.0 252,000.0 30,000.0 90,000.0 342,000.0
4,003,400.0 792,950.0 4,796,350.0
X PEKERJAAN SANITASI & PERLENGK. KM/WC
1 Talang PVC Ø 3" AW + Perlengkapannya m' 29,190.0 - 16,357.5 - -
2 Saluran Air Kotor PVC Ø 3" AW + perlengkapannya 19.00 m' 29,190.0 554,610.0 16,357.5 310,792.5 865,402.5
3 Saluran WC - Septictank PVC Ø 4" AW + perlengkapannya 14.63 m' 41,640.0 609,193.2 16,357.5 239,310.2 848,503.4
4 Saluran Air Bersih PVC Ø 6" AW+perlengkapannya m' 79,940.0 - 16,357.5 - -
5 Saluran Air Bersih PVC Ø 3/4" - 1/2" AW+perlengkapannya m' 8,130.0 - 7,272.0 - -
6 Saluran Air Bersih PVC Ø 1 " - 3/4" + perlengkapannya m' 8,130.0 - 7,272.0 - -
7 Pas. Zink Dapur + Sifon Stainless steel bh 400,000.0 - 100,000.0 - -
8 Pas. Kran 1.00 bh 75,000.0 75,000.0 25,000.0 25,000.0 100,000.0

Lembar 3
HRG. SATUAN BAHAN (Rp.) U P A H (Rp.) JUMLAH
NO. JENIS PEKERJAAN VOL. SAT.
SATUAN JUMLAH SATUAN JUMLAH Rp.

9 Pas. Jet Washer bh 150,000.0 - 25,000.0 - -


10 Bak Cuci Piring Dapur Kotor ( 1 lubang ) "Royal" bh 250,880.0 - 112,500.0 - -
11 Bak Mandi vol. 0.3 m3 bh 440,280.0 - 317,250.0 - -
12 Bak Kontrol 40x40 1.00 bh 92,334.5 92,334.5 86,477.8 86,477.8 178,812.4
13 Kloset " TOTO" 1.00 bh 1,382,880.0 1,382,880.0 225,000.0 225,000.0 1,607,880.0
14 Pompa air jet pump "LAKONI"+perlengkapannya unit 1,750,000.0 - 350,000.0 - -
14 Tandon Bawah uk. 2 x 1.5 x 1.7 ( vol = 5,1 m3) bh 5,486,383.4 - 3,867,630.4 - -
15 Septictank volume. 3 m3 1.00 bh 3,000,000.0 3,000,000.0 200,000.0 200,000.0 3,200,000.0
16 Resapan Buis Beton Ø 80" dalam 200 cm + penutup cor 1.00 bh 511,734.4 511,734.4 273,418.4 273,418.4 785,152.9
17 Pekerjaan Gorong-gorong Pas. Batu Kali m' 398,737.6 - 230,450.4 - -
6,225,752.2 1,359,999.0 7,585,751.2
XI PEKERJAAN LAIN-LAIN
1 Tangga Pipa Kotak Galvanis 5/5 dan 2/4 m' 375,000.0 - 98,720.0 - -
2 Atap Parkir spd mtr dari rangka Galvanis&Polyvinyl m2 425,000.0 - 100,000.0 - -
3 Perapian Proyek Ls 1,000,000.0 1,000,000.0 1,000,000.0
4 Pekerjaan Waterfall :
- Kaca Gravier 8 mm dengan tulisan " KWSG OFFICE " m2 480,000.0 - 120,000.0 - -
- Pompa Air + Perlengkapannya unit 640,000.0 - 160,000.0 - -
- Penutup Aksesoris dari HPL unit 560,000.0 - 140,000.0 - -
- 1,000,000.0 1,000,000.0

TOTAL = 209,629,137.7 100,300,969.9 309,930,107.5

Gresik, Maret 2014

Dibuat Oleh,

#REF!
KOPERASI WARGA SEMEN GRESIK
Jln Tauchid Komplek SG Gresik

R E KAPI T U LAS I
PROYEK GUDANG, KANTOR, R.GANTI SOPIR, R. LOBBY, MUSHOLLA, PAGAR & PAVING
LOKASI : JATIASIH - BEKASI

HRG. SAT. BAHAN U PAH JUMLAH


NO JENIS PEKERJAAN Kontrol Harga Satuan
Rp. Rp. Rp.
VOLUME HARGA SATUAN
I PEKERJAAN KANTOR #REF! #REF! #REF! 135.00 m2 #REF! /m2

II PEKERJAAN MUSHOLLA + Ruang Sopir #REF! #REF! #REF! 73.00 m2 #REF! /m2

III PEKERJAAN GUDANG #REF! #REF! #REF! 1,113.38 m2 #REF! /m2

IV POS SATPAM #REF! #REF! #REF!

IV PEKERJAAN PAGAR & PAVING #REF! #REF! #REF!

pagar keliling (exclude minipile) #REF! #REF! #REF! #REF! #REF! /m'

pagar depan #REF! #REF! #REF! #REF! #REF! /m'

urugan #REF! #REF! #REF! #REF! #REF! /m3

paving #REF! #REF! #REF! #REF! #REF! /m2

A Jumlah ( A + B ) #REF! #REF!


B Jumlah biaya seluruhnya #REF!
C Dibulatkan -
D Dengan huruf