Rab Bank BTN PDF
Rab Bank BTN PDF
Rab Bank BTN PDF
I. PEKERJAAN PERSIAPAN :
1 Pembersihan lapangan 2,023.75 m² 6,300.00 12,749,625.00
2 Pengukuran dan bouwplank 200.00 m' 112,900.00 22,580,000.00
3 Direksi Keet ,gudang dan los kerja 1.00 ls 1,298,720.00 1,298,720.00
4 Penyediaan air kerja 1.00 ls 12,000,000.00 12,000,000.00
5 Administrasi/dokumentasi 1.00 ls 2,500,000.00 2,500,000.00
6 Papan nama proyek 1.00 ls 750,000.00 750,000.00
7 Penerangan kerja harian 1.00 ls 15,000,000.00 15,000,000.00
8 Pagar proyek 250.00 m' 34,804.00 8,701,000.00
Jumlah 75,579,345.00
B Pondasi Utama :
PSD III Desain Ars Undip TA 31
1 Pasir urug 9.76 m³ 107,900.00 1,053,104.00
2 Lantai kerja 1:3:5 2.86 m³ 814,423.50 2,329,251.21
3 Pondasi tiang pancang 720.00 m' 881,059.54 634,362,868.80
4 Kupas tiang pancang 80.00 ttk 75,000.00 6,000,000.00
5 Mobilisasi, alat tiang pancang 1.00 ls 15,000,000.00 15,000,000.00
6 Test PDA 2.00 ttk 15,000,000.00 30,000,000.00
7 Beton pondasi poer P1 3.00 m³ 2,013,985.00 6,041,955.00
8 Beton pondasi poer P2 11.10 m³ 2,013,985.00 22,355,233.50
9 Beton pondasi poer P4 24.50 m³ 2,013,985.00 49,342,632.50
10 Beton pondasi poer P5 8.32 m³ 2,013,985.00 16,756,355.20
Jumlah 783,241,400.21
PEKERJAAN STRUKTUR :
A Pekerjaan Beton :
1 Beton sloof 44.65 m³ 3,662,900.00 163,548,485.00
2 Beton kolom struktur dia. 60 cm K0 3.68 m³ 6,882,221.00 25,326,573.28
3 Beton kolom struktur 60/60 cm K1 4.68 m³ 6,882,221.00 32,208,794.28
4 Beton kolom struktur 60/60 cm K1A 9.36 m³ 6,882,221.00 64,417,588.56
5 Beton kolom struktur 60/60 cm K1B 18.72 m³ 6,882,221.00 128,835,177.12
6 Beton kolom struktur 25/60 cm K2 1.96 m³ 6,882,221.00 13,489,153.16
7 Beton kolom struktur 25/60 cm K2A 1.96 m³ 6,882,221.00 13,489,153.16
8 Beton kolom struktur 20/60 cm K3 3.12 m³ 6,882,221.00 21,472,529.52
9 Beton kolom struktur 20/60 cm K3B 7.02 m³ 6,882,221.00 48,313,191.42
10 Beton kluis, SDB, r. dokumen pokok 147.65 m³ 6,882,221.00 1,016,159,930.65
11 Tangga beton 10.15 m³ 4,935,461.00 50,094,929.15
Jumlah 1,577,355,505.30
PEKERJAAN ARSITEKTUR :
B Pekerjaan Dinding dan Plesteran :
1 Pas. rollag 1:3 9.40 m³ 161,360.00 1,516,784.00
2 Pas. bt. bata 1:3 13.71 m³ 161,360.00 2,212,245.60
3 Pas. bt. bata 1:5 67.57 m³ 150,440.00 10,165,230.80
4 Plesteran 1:3 228.50 m² 33,976.20 7,763,561.70
5 Plesteran 1:5 1,126.16 m² 31,405.80 35,367,955.73
Jumlah 57,025,777.83
D Pekerjaan Lantai :
1 Urug pasir bawah lantai 61.40 m³ 107,900.00 6,625,060.00
2 Lantai kerja 1:3:5 bwh lantai t. 7 cm 42.98 m³ 383,725.00 16,492,500.50
3 Lantai keramik 20x20 cm lavatory 39.75 m² 126,525.00 5,029,368.75
4 Dinding keramik 20x25 cm Lavatory 154.42 m² 134,355.00 20,747,099.10
5 Lantai keramik 40x40 cm 314.25 m² 76,497.75 24,039,417.94
6 Lantai karpet 39.00 m² 54,879.00 2,140,281.00
7 Lantai keramik tangga 40/40 cm + step nosing 30.44 m² 86,497.75 2,632,991.51
8 Dinding lapis granit luar 95.00 m² 1,294,497.75 122,977,286.25
9 Dinding lapis granit void 22.00 m² 1,294,497.75 28,478,950.50
10 Dinding lapis granit back ground teller 32.00 m² 1,294,497.75 41,423,928.00
11 Dinding lapis wall paper 40.00 m² 130,869.00 5,234,760.00
12 Lantai granit 60x60 cm 190.75 m² 1,294,497.75 246,925,445.81
13 Pola lantai granit banking hall 25.00 m² 2,750,000.00 68,750,000.00
14 Pekerjaan rise floor 27.00 m' 750,000.00 20,250,000.00
15 Lantai drop off batu palimanan + beton sikat ornamen 25.00 m² 450,000.00 11,250,000.00
16 Lantai rabat beton 2.08 m³ 383,725.00 798,148.00
17 Urug pasir bawah lantai rabat beton 2.60 m³ 115,100.00 299,260.00
Jumlah 624,094,497.36
F Pekerjaan Sanitair :
1 Closet duduk porselin + jet washer 4.00 bh 1,354,457.00 5,417,828.00
2 Closet jongkok porselin 3.00 bh 320,500.00 961,500.00
3 Saringan air 10.00 bh 75,000.00 750,000.00
4 Kran air 9.00 bh 21,185.00 190,665.00
5 Urinoir 3.00 bh 497,700.00 1,493,100.00
6 Wastafel 5.00 bh 1,050,400.00 5,252,000.00
7 Sekat urinoir 3.00 bh 650,000.00 1,950,000.00
8 Kaca cermin ( lengkap bingkai ) 3.00 bh 173,962.50 521,887.50
9 Meja wastafel lapis granit 5.00 bh 2,500,000.00 12,500,000.00
Jumlah 29,036,980.50
PEKERJAAN STRUKTUR :
A Pekerjaan Beton :
1 Beton kolom struktur 60/60 cm K1A 3.02 m³ 2,718,795.00 8,210,760.90
2 Beton kolom struktur 60/60 cm K1B 21.14 m³ 2,718,795.00 57,475,326.30
3 Beton kolom struktur 25/60 cm K2B 1.26 m³ 2,718,795.00 3,425,681.70
4 Beton kolom struktur 25/60 cm K2C 1.26 m³ 2,718,795.00 3,425,681.70
5 Beton kolom struktur 20/60 cm K3A 2.02 m³ 2,718,795.00 5,491,965.90
6 Beton kolom struktur 20/60 cm K3B 2.02 m³ 2,718,795.00 5,491,965.90
7 Beton balok induk 25/60,25/80 27.45 m³ 3,112,245.00 85,431,125.25
8 Beton balok induk 20/40 1.88 m³ 3,112,245.00 5,851,020.60
9 Beton balok induk 20/40,20/60 2.48 m³ 3,112,245.00 7,718,367.60
10 Beton balok induk 25/60 1.80 m³ 3,112,245.00 5,602,041.00
11 Beton balok induk 25/40,25/60,25/80 7.78 m³ 3,112,245.00 24,213,266.10
12 Beton balok anak 20/40,20/60 4.50 m³ 3,031,855.00 13,643,347.50
13 Beton balok anak 20/40 2.04 m³ 3,031,855.00 6,184,984.20
PSD III Desain Ars Undip TA 31
14 Beton balok anak 20/60 8.85 m³ 3,031,855.00 26,831,916.75
15 Beton balok anak 30/60 1.62 m³ 3,031,855.00 4,911,605.10
16 Beton balok daak 20/60 3.45 m³ 2,677,750.00 9,238,237.50
17 Beton balok daak 20/40,20/60 2.00 m³ 2,677,750.00 5,355,500.00
18 Atap daak 12.05 m³ 3,480,793.75 41,943,564.69
19 Beton plat lantai t = 12 cm lt.2 61.50 m³ 3,196,823.42 196,604,640.25
20 Listplank beton 9.20 m³ 2,669,250.00 24,557,100.00
21 Tangga beton 10.15 m³ 2,366,390.00 24,018,858.50
22 Water proofing daak 120.50 m² 85,000.00 10,242,500.00
Jumlah 575,869,457.44
PEKERJAAN ARSITEKTUR :
B Pekerjaan Dinding dan Plesteran :
1 Pas. bt. bata 1:3 6.17 m³ 161,360.00 995,591.20
2 Pas. bt. bata 1:5 62.30 m³ 150,440.00 9,372,412.00
3 Plesteran 1:3 102.83 m2 33,976.20 3,493,885.90
4 Plesteran 1:5 1,038.33 m² 31,405.80 32,609,689.00
5 Plesteran beton 219.76 m² 33,976.20 7,466,609.71
6 Sponengan sudut 754.84 m' 4,206.25 3,175,045.75
7 Beton, kolom, balok latei, ring balk praktis 4.15 m³ 2,284,300.00 9,479,845.00
Jumlah 66,593,078.56
D Pekerjaan Lantai :
1 Lantai keramik 20x20 cm lavatory 34.75 m² 126,525.00 4,396,743.75
2 Dinding keramik 20x25 cm Lavatory 115.36 m² 134,355.00 15,499,192.80
3 Lantai karpet 73.25 m² 54,879.00 4,019,886.75
4 Lt. Homogenus 60x60 cm 114.00 m² 369,497.75 42,122,743.50
PSD III Desain Ars Undip TA 31
5 Lantai keramik tangga 40/40 cm + step nosing 30.04 m² 86,497.75 2,598,392.41
6 Dinding lapis granit luar 37.80 m² 1,294,497.75 48,932,014.95
7 Dinding lapis wall paper 200.00 m² 130,869.00 26,173,800.00
8 Water proofing R lavatory 34.75 m² 85,000.00 2,953,750.00
Jumlah 146,696,524.16
F Pekerjaan Sanitair :
1 Closet duduk porselin + jet washer 3.00 bh 1,354,457.00 4,063,371.00
2 Closet jongkok porselin 3.00 bh 320,500.00 961,500.00
3 Saringan air 9.00 bh 75,000.00 675,000.00
4 Kran air 8.00 bh 21,185.00 169,480.00
5 Urinoir 3.00 bh 497,700.00 1,493,100.00
6 Wastafel 4.00 bh 1,050,400.00 4,201,600.00
7 Sekat urinoir 3.00 bh 650,000.00 1,950,000.00
8 Shower tray + lengkap 1.00 bh 1,500,000.00 1,500,000.00
9 Shower spray 1.00 bh 1,000,000.00 1,000,000.00
10 Kaca cermin ( lengkap bingkai ) 3.00 bh 173,962.50 521,887.50
11 Meja wastafel lapis granit 4.00 bh 2,500,000.00 10,000,000.00
Jumlah 26,535,938.50
PEKERJAAN STRUKTUR :
A Pekerjaan Beton :
1 Beton kolom struktur 60/60 cm K1C 18.12 m3 2,325,345.00 42,135,251.40
2 Beton kolom struktur 60/60 cm K1B 3.02 m3 2,325,345.00 7,022,541.90
3 Beton kolom struktur 25/60 cm K2B 2.52 m3 2,325,345.00 5,859,869.40
4 Beton kolom struktur daak 60/60 cm K1C 7.20 m3 2,325,345.00 16,742,484.00
5 Beton kolom struktur daak 25/60 cm K2B 0.62 m3 2,325,345.00 1,441,713.90
PSD III Desain Ars Undip TA 31
6 Beton kolom struktur 30/30 cm K4 1.08 m3 2,325,345.00 2,511,372.60
7 Beton balok induk 25/60,25/80 34.83 m3 3,112,245.00 108,399,493.35
8 Beton balok induk 25/60 1.80 m3 3,112,245.00 5,602,041.00
9 Beton balok anak 20/40 3.80 m3 3,031,855.00 11,521,049.00
10 Beton balok anak 20/60 11.04 m3 3,031,855.00 33,471,679.20
11 Beton balok anak 20/40,20/60 2.00 m3 3,031,855.00 6,063,710.00
12 Beton plat lantai t = 12 cm 59.94 m3 702,040.17 42,080,287.59
13 Atap daak 30.98 m3 702,040.17 21,749,204.36
14 Beton balok daak 30/80,25/60 9.76 m3 2,677,750.00 26,134,840.00
15 Beton balok daak 25/60 17.10 m3 2,677,750.00 45,789,525.00
16 Beton balok daak 20/40 0.92 m3 2,677,750.00 2,463,530.00
17 Beton balok daak 20/40,20/60 4.44 m3 2,677,750.00 11,889,210.00
18 Beton balok ring 13.35 m3 3,257,599.38 43,488,951.66
19 Listplank beton 8.43 m3 2,669,250.00 22,501,777.50
20 Water proofing daak 311.80 m² 85,000.00 26,503,000.00
Jumlah 483,371,531.86
PEKERJAAN ARSITEKTUR :
B Pekerjaan Dinding dan Plesteran :
1 Pas. bt. bata 1:3 4.78 m3 161,360.00 771,300.80
2 Pas. bt. bata 1:5 45.38 m3 150,440.00 6,826,967.20
3 Plesteran 1:3 79.67 m² 33,976.20 2,706,883.85
4 Plesteran 1:5 756.30 m² 31,405.80 23,752,206.54
5 Plesteran beton 175.19 m² 33,976.20 5,952,290.48
6 Sponengan sudut 806.32 m' 4,206.25 3,391,583.50
7 Beton, kolom, balok latei, ring balk praktis 4.01 m3 2,284,300.00 9,160,043.00
Jumlah 52,561,275.37
F Pekerjaan Sanitair :
1 Closet duduk porselin + jet washer 2.00 bh 1,354,457.00 2,708,914.00
2 Closet jongkok porselin 3.00 bh 320,500.00 961,500.00
3 Saringan air 8.00 bh 75,000.00 600,000.00
4 Kran air 7.00 bh 21,185.00 148,295.00
5 Urinoir 3.00 bh 497,700.00 1,493,100.00
6 Wastafel 3.00 bh 1,050,400.00 3,151,200.00
7 Sekat urinoir 3.00 bh 650,000.00 1,950,000.00
8 Kaca cermin ( lengkap bingkai ) 2.00 bh 173,962.50 347,925.00
9 Meja wastafel lapis granit 3.00 bh 2,500,000.00 7,500,000.00
Jumlah 18,860,934.00
1 Railing tangga stainless steel Lt.1 ke Lt.2 dan lt.3 (depan) 20.00 m' 850,000.00 17,000,000.00
2 Railing tangga cat duco Lt.1 ke Lt.2 dan lt.3 (belakang) 20.00 m' 750,000.00 15,000,000.00
3 Railing stainless steel void 22.00 m' 850,000.00 18,700,000.00
4 Tangga besi Lt.3 ke Lt.daak + man hole 1.00 unit 3,500,000.00 3,500,000.00
5 Entry sign BTN 1.00 ls 20,000,000.00 20,000,000.00
PSD III Desain Ars Undip TA 31
6 Sign pool ATM 1.00 ls 25,000,000.00 25,000,000.00
7 Building sign 1.00 unit 75,000,000.00 75,000,000.00
8 Rangka besi spanduk / iklan 1.00 unit 15,000,000.00 15,000,000.00
9 Pylon BTN 1.00 unit 15,000,000.00 15,000,000.00
10 Berput dia. 1" 1.00 unit 3,500,000.00 3,500,000.00
11 Tempat sampah 1.00 unit 3,500,000.00 3,500,000.00
12 Sumur peresapan 2.00 unit 4,500,000.00 9,000,000.00
13 Batu tempel andesit lt.1 53.00 m² 400,000.00 21,200,000.00
14 Kolom stainless steel (lt.1,lt.2 void) 2.00 unit 22,500,000.00 45,000,000.00
15 Stage r. serbaguna 1.00 ls 35,000,000.00 35,000,000.00