| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | RINCIAN EVALUASI/ KOREKSI PEKERJAAN TAMBAH - KURANG | |||||||||||||||||||||||||
2 | PROYEK | : | Bapak Andri | |||||||||||||||||||||||
3 | PEKERJAAN | : | Renovasi Rumah Tinggal | |||||||||||||||||||||||
4 | LOKASI | : | Jl.Musi No. 20, Surabaya | |||||||||||||||||||||||
5 | ||||||||||||||||||||||||||
6 | ||||||||||||||||||||||||||
7 | NO. | JENIS PEKERJAAN | HARGA SATUAN (Rp) | |||||||||||||||||||||||
8 | URAIAN PEKERJAAN | VOLUME | MATERIAL | UPAH | REALISASI | Material + Upah | Harga Total | Bobot Harga | KET | |||||||||||||||||
9 | MATERIAL | UPAH | ||||||||||||||||||||||||
10 | I | PEKERJAAN PERSIAPAN | ||||||||||||||||||||||||
11 | 1 | Pembersihan | 1.00 | - | 881,250.00 | - | 881,250.00 | 881,250.0 | Rp 881,250 | #REF! | ||||||||||||||||
12 | 2 | Mobilisasi tenaga & alat | 1.00 | - | 1,762,500.00 | - | 1,762,500.00 | 1,762,500.0 | Rp 1,762,500 | #REF! | ||||||||||||||||
13 | 3 | Mess pekerja ( di sediakan owner ) | 1.00 | by owner | by owner | by owner | by owner | #REF! | ||||||||||||||||||
14 | 4 | Air kerja & listrik kerja ( di sediakan owner ) | 1.00 | by owner | by owner | by owner | by owner | #REF! | ||||||||||||||||||
15 | 5 | Pengukuran | 1.00 | - | 587,500.00 | - | 587,500.00 | 587,500.0 | Rp 587,500 | #REF! | ||||||||||||||||
16 | 6 | pekerjaan bongkaran existing | 248.30 | - | 55,225.00 | - | 13,712,334.37 | 13,712,334.4 | Rp 13,712,334 | #REF! | ||||||||||||||||
17 | Sub Jumlah | - | 16,943,584.37 | 16,943,584.37 | #REF! | |||||||||||||||||||||
18 | #REF! | |||||||||||||||||||||||||
19 | II | PEKERJAAN KONSTRUKSI BARU - 2 LANTAI | #REF! | |||||||||||||||||||||||
20 | A | PEKERJAAN BONGKARAN | #REF! | |||||||||||||||||||||||
21 | 1 | Bongkar bangunan existing + buang | 1.00 | - | 11,112,650.63 | - | 11,112,650.63 | 11,112,650.6 | Rp 11,112,651 | #REF! | ||||||||||||||||
22 | #REF! | |||||||||||||||||||||||||
23 | Sub Jumlah | - | 11,112,650.63 | 11,112,650.63 | #REF! | |||||||||||||||||||||
24 | #REF! | |||||||||||||||||||||||||
25 | B | PEKERJAAN TANAH | #REF! | |||||||||||||||||||||||
26 | 1 | Galian pondasi setempat + buang | 37.57 | - | 77,080.00 | - | 2,895,895.99 | 2,895,896.0 | Rp 2,895,896 | #REF! | ||||||||||||||||
27 | 2 | Galian pondasi stroust Ø25-6mtr | - | - | - | - | - | #REF! | ||||||||||||||||||
28 | 3 | Galian pondasi bore pile Ø30-15mtr | 157.00 | - | 130,600.00 | - | 20,504,200.00 | 20,504,200.0 | Rp 20,504,200 | #REF! | ||||||||||||||||
29 | 4 | Urugan pasir di bawah pondasi pilecap | 1.58 | 219,725.00 | 31,131.63 | 346,662.33 | 49,116.68 | 395,779.0 | Rp 395,779 | #REF! | ||||||||||||||||
30 | 5 | Sirtu urg + pemadatan | 11.68 | 202,687.50 | 34,616.68 | 2,366,781.94 | 404,218.91 | 2,771,000.9 | Rp 2,771,001 | #REF! | ||||||||||||||||
31 | 6 | Urug tanah kembali | 6.38 | - | 29,610.00 | - | 188,950.91 | 188,950.9 | Rp 188,951 | #REF! | ||||||||||||||||
32 | #REF! | |||||||||||||||||||||||||
33 | Sub Jumlah | 2,713,444.27 | 24,042,382.49 | 26,755,826.76 | #REF! | |||||||||||||||||||||
34 | #REF! | |||||||||||||||||||||||||
35 | C | PEKERJAAN BETON | #REF! | |||||||||||||||||||||||
36 | 1 | Lantai kerja | 1.63 | 626,327.88 | 249,739.20 | 1,018,831.90 | 406,244.51 | 1,425,076.4 | Rp 1,425,076 | #REF! | ||||||||||||||||
37 | 2 | Pondasi stroust Ø25-6mtr | - | 2,198,645.31 | 1,183,885.94 | - | - | #REF! | ||||||||||||||||||
38 | 3 | Pondasi stroust Ø30-15mtr | 11.09 | 2,198,645.31 | 1,188,275.29 | 24,387,483.74 | 13,180,408.93 | 37,567,892.7 | Rp 37,567,893 | #REF! | ||||||||||||||||
39 | 4 | Pile cap | 4.34 | 3,327,952.50 | 1,109,317.50 | 14,456,625.66 | 4,818,875.22 | 19,275,500.9 | Rp 19,275,501 | #REF! | ||||||||||||||||
40 | 5 | Sloof | 2.74 | 4,032,903.28 | 1,344,301.09 | 11,065,883.32 | 3,688,627.77 | 14,754,511.1 | Rp 14,754,511 | #REF! | ||||||||||||||||
41 | 6 | Pedestal | 0.61 | 3,944,506.67 | 1,314,835.56 | 2,414,038.08 | 804,679.36 | 3,218,717.4 | Rp 3,218,717 | #REF! | ||||||||||||||||
42 | 7 | Pekerjaan kolom | 1.02 | 3,944,506.67 | 1,314,835.56 | 4,003,674.27 | 1,334,558.09 | 5,338,232.4 | Rp 5,338,232 | #REF! | ||||||||||||||||
43 | 8 | Pekerjaan balok | 0.83 | 3,990,916.88 | 1,330,305.63 | 3,302,982.58 | 1,100,994.20 | 4,403,976.8 | Rp 4,403,977 | #REF! | ||||||||||||||||
44 | 9 | Dak beton atap | 3.77 | 3,580,871.25 | 1,193,623.75 | 13,515,282.36 | 4,505,094.12 | 18,020,376.5 | Rp 18,020,376 | #REF! | ||||||||||||||||
45 | 10 | Tangga beton | 4.01 | 3,990,916.88 | 1,330,305.63 | 15,989,009.84 | 5,329,669.96 | 21,318,679.8 | Rp 21,318,680 | #REF! | ||||||||||||||||
46 | #REF! | |||||||||||||||||||||||||
47 | Sub Jumlah | 90,153,811.75 | 35,169,152.16 | 125,322,963.91 | #REF! | |||||||||||||||||||||
48 | #REF! | |||||||||||||||||||||||||
49 | D | PEKERJAAN BAJA | #REF! | |||||||||||||||||||||||
50 | 1 | HB 200 | 5,480.89 | 15,940.70 | 5,137.99 | 87,369,169.02 | 28,160,728.36 | 115,529,897.4 | Rp 115,529,897 | #REF! | ||||||||||||||||
51 | 2 | WF250 | 750.52 | 15,940.70 | 5,137.99 | 11,963,825.48 | 3,856,166.23 | 15,819,991.7 | Rp 15,819,992 | #REF! | ||||||||||||||||
52 | 3 | WF200 | 3,193.51 | 15,940.70 | 5,137.99 | 50,906,743.95 | 16,408,202.16 | 67,314,946.1 | Rp 67,314,946 | #REF! | ||||||||||||||||
53 | - balok atap - WF 200 | 466.72 | 15,940.70 | 5,137.99 | 7,439,843.50 | 2,398,001.66 | 9,837,845.2 | Rp 9,837,845 | #REF! | |||||||||||||||||
54 | - joint T | 47.68 | 15,940.70 | 5,137.99 | 760,040.70 | 244,975.43 | 1,005,016.1 | Rp 1,005,016 | #REF! | |||||||||||||||||
55 | - voute | 47.68 | 15,940.70 | 5,137.99 | 760,040.70 | 244,975.43 | 1,005,016.1 | Rp 1,005,016 | #REF! | |||||||||||||||||
56 | - balok atap kudakuda - WF 200 | 506.02 | 15,940.70 | 5,137.99 | 8,066,293.25 | 2,599,918.20 | 10,666,211.5 | Rp 10,666,211 | #REF! | |||||||||||||||||
57 | - joint T | 12.16 | 15,940.70 | 5,137.99 | 193,835.88 | 62,476.96 | 256,312.8 | Rp 256,313 | #REF! | |||||||||||||||||
58 | - WF 200 untuk balkon | 109.85 | 15,940.70 | 5,137.99 | 1,751,077.92 | 564,405.39 | 2,315,483.3 | Rp 2,315,483 | #REF! | |||||||||||||||||
59 | - WF 200 untuk tambahan area tangga | 117.32 | 15,940.70 | 5,137.99 | 1,870,083.22 | 602,763.04 | 2,472,846.3 | Rp 2,472,846 | #REF! | |||||||||||||||||
60 | 3.1 | Pekerjaan Gording CNP 150x50x20 x2,3 | 382.31 | 15,940.70 | 5,137.99 | 6,094,209.31 | 1,964,278.42 | 8,058,487.7 | Rp 8,058,488 | #REF! | ||||||||||||||||
61 | Pekerjaan Zeltech | 75.79 | 89,000.00 | 21,000.00 | 6,745,310.00 | 1,591,590.00 | 8,336,900.0 | Rp 8,336,900 | #REF! | |||||||||||||||||
62 | Rangka atap baja ringan/galvalum | 75.79 | 63,500.00 | 47,900.00 | 4,812,665.00 | 3,630,341.00 | 8,443,006.0 | Rp 8,443,006 | #REF! | |||||||||||||||||
63 | pekerjaan Listplank (conwood) | 35.80 | 47,000.00 | 36,300.00 | 1,682,600.00 | 1,299,540.00 | - | Rp 2,982,140 | #REF! | |||||||||||||||||
64 | pasang triplek HMR | 79.79 | - | 47,000.00 | - | 3,750,130.00 | 3,750,130.0 | Rp 3,750,130 | #REF! | |||||||||||||||||
65 | pek. Pasang genteng | 79.79 | - | 37,800.00 | - | 3,016,062.00 | 3,016,062.0 | Rp 3,016,062 | #REF! | |||||||||||||||||
66 | pek. Bubungan | 24.80 | - | 47,800.00 | - | 1,185,440.00 | 1,185,440.0 | Rp 1,185,440 | #REF! | |||||||||||||||||
67 | pek. Partisi double GRC Lt.3 | 4.95 | 63,500.00 | 47,900.00 | 314,325.00 | 237,105.00 | 551,430.0 | Rp 551,430 | #REF! | |||||||||||||||||
68 | finish cat lispank | 10.74 | 28,552.50 | 12,515.51 | 306,653.85 | 134,416.60 | 441,070.5 | Rp 441,070 | #REF! | |||||||||||||||||
69 | Pekerjaan penambahan rangka + penutup lispang | 35.80 | 47,000.00 | 36,300.00 | 1,682,600.00 | 1,299,540.00 | 2,982,140.0 | Rp 2,982,140 | #REF! | |||||||||||||||||
70 | 4 | Plat joint | 1.00 | 15,023,976.46 | 4,842,509.68 | 15,023,976.46 | 4,842,509.68 | 19,866,486.1 | Rp 19,866,486 | #REF! | ||||||||||||||||
71 | 5 | Angkur baut & Mur baut | 1.00 | 7,511,988.23 | 2,421,254.84 | 7,511,988.23 | 2,421,254.84 | 9,933,243.1 | Rp 9,933,243 | #REF! | ||||||||||||||||
72 | 6 | Railling (jilumesh+ramgka hollow+plat strip+cat) | - | 246,750.00 | 105,750.00 | - | - | #REF! | ||||||||||||||||||
73 | 7 | Hand railling (kayu+rangka besi) | 33.60 | 786,956.25 | 78,695.63 | 26,440,156.09 | 2,644,015.61 | 29,084,171.7 | Rp 29,084,172 | #REF! | ||||||||||||||||
74 | - Railling balkon (ramgka hollow 40x40 & hollow 20x20 + cat powder coatting black fin ) | 5.50 | 246,750.00 | 105,750.00 | 1,357,125.00 | 581,625.00 | 1,938,750.0 | Rp 1,938,750 | #REF! | |||||||||||||||||
75 | 7 | Grouting | 0.05 | 11,844,000.00 | 1,762,500.00 | 639,576.00 | 95,175.00 | 734,751.0 | Rp 734,751 | #REF! | ||||||||||||||||
76 | 8 | Kanopi lantai 1 (rangka besi + siku 40 + polycarbonate) | 1.00 | 22,569,051.25 | 5,618,443.82 | 22,569,051.25 | 5,618,443.82 | 28,187,495.1 | Rp 28,187,495 | #REF! | ||||||||||||||||
77 | 9 | Kanopi lantai 2 (rangka besi + siku 40 + polycarbonate) | 1.00 | 28,211,314.06 | 7,023,054.77 | 28,211,314.06 | 7,023,054.77 | 35,234,368.8 | Rp 35,234,369 | #REF! | ||||||||||||||||
78 | #REF! | |||||||||||||||||||||||||
79 | Sub Jumlah | 294,472,503.90 | 96,477,134.59 | 387,967,498.49 | #REF! | |||||||||||||||||||||
80 | #REF! | |||||||||||||||||||||||||
81 | E | PEKERJAAN PASANGAN | #REF! | |||||||||||||||||||||||
82 | 1 | Pas. Pondasi rollag | 18.82 | 99,168.24 | 42,649.50 | 1,866,346.23 | 802,663.66 | 2,669,009.9 | Rp 2,669,010 | #REF! | ||||||||||||||||
83 | 2 | Pas. Pondasi batu kali | 5.49 | 674,802.50 | 117,096.98 | 3,703,804.68 | 642,712.98 | 4,346,517.7 | Rp 4,346,518 | #REF! | ||||||||||||||||
84 | 3 | Pas. Plat lantai Ciiton | 54.00 | 770,174.67 | 167,175.97 | 41,589,431.91 | 9,027,502.55 | 50,616,934.5 | Rp 50,616,934 | #REF! | ||||||||||||||||
85 | 4 | Pas. Dinding bata merah | 160.01 | 86,233.25 | 37,086.53 | 13,798,397.92 | 5,934,307.58 | 19,732,705.5 | Rp 19,732,705 | #REF! | ||||||||||||||||
86 | 5 | Pas. Dinding bata ringan (tutup plester) | - | 125,078.75 | 37,086.53 | - | - | #REF! | ||||||||||||||||||
87 | 5 | Pas. Plesteran | 375.96 | 16,450.00 | 37,086.53 | 6,184,599.58 | 13,943,179.74 | 20,127,779.3 | Rp 20,127,779 | #REF! | ||||||||||||||||
88 | 6 | Pas. Aci | 408.57 | 11,015.63 | 22,789.13 | 4,500,664.92 | 9,310,975.59 | 13,811,640.5 | Rp 13,811,641 | #REF! | ||||||||||||||||
89 | 7 | Pas. Benangan | 108.20 | 1,821.25 | 14,403.15 | 197,059.25 | 1,558,420.83 | 1,755,480.1 | Rp 1,755,480 | #REF! | ||||||||||||||||
90 | - benangan opening kusen aluminium | 109.20 | 11,015.63 | 22,789.13 | 1,202,906.25 | 2,488,572.45 | 3,691,478.7 | Rp 3,691,479 | #REF! | |||||||||||||||||
91 | 8 | Pas. Lantai tegel + poles | 35.19 | by owner | 75,934.38 | by owner | 2,672,320.49 | 2,672,320.5 | Rp 2,672,320 | #REF! | ||||||||||||||||
92 | - Poles lantai tegel | 35.19 | - | 27,612.50 | - | 971,752.91 | 971,752.9 | Rp 971,753 | #REF! | |||||||||||||||||
93 | 8.a | Pas. Lantai keramik | 84.67 | by owner | 75,934.38 | by owner | 6,429,363.53 | 6,429,363.5 | Rp 6,429,364 | #REF! | ||||||||||||||||
94 | 9 | Pas. Lantai keramik 40x40 | - | by owner | 32,359.50 | by owner | - | #REF! | ||||||||||||||||||
95 | 10 | Waterproofing + screed | 27.00 | - | 266,997.01 | - | 7,208,919.34 | 7,208,919.3 | Rp 7,208,919 | #REF! | ||||||||||||||||
96 | Pasang dinding motif bata expose | 182.75 | by owner | 150,000.00 | by owner | 27,412,800.00 | 27,412,800.0 | Rp 27,412,800 | #REF! | |||||||||||||||||
97 | Pasang roster | 18.09 | by owner | 75,934.38 | by owner | 1,373,652.84 | 1,373,652.8 | Rp 1,373,653 | #REF! | |||||||||||||||||
98 | Pasang roof drain | 4.00 | 57,000.00 | 17,500.00 | 228,000.00 | 70,000.00 | 298,000.0 | Rp 298,000 | #REF! | |||||||||||||||||
99 | pasang atap genteng bangunan lama | 6.75 | by owner | 155,000.00 | by owner | 1,046,250.00 | 1,046,250.0 | Rp 1,046,250 | #REF! | |||||||||||||||||
100 | Sub Jumlah | 73,271,210.73 | 90,893,394.50 | 164,164,605.22 | #REF! | |||||||||||||||||||||