You are on page 1of 26

INFRA JALAN

A. Kuantitas Rigid Pavement


Luas (m2)
No ROW/Cluster Tebal Rigid (m) Vol (m3)
Permukaan
1 Evodia Blok C (ROW 7) 211.134 0.15 31.6701
2 Evodia Blok D (ROW 7) 43.7514 0.15 6.56271
3 Evodia blok D (ROW 3.5) 8.3332 0.15 1.24998
4 Basella Blok A (ROW 7.5) 39.168 0.15 5.8752
5 Basella Blok A (ROW 7) 26.9346 0.15 4.04019
6 Basella Blok C (ROW 7) 93.1854 0.15 13.97781
7 Basella Blok C (ROW 3) 5.75 0.15 0.8625
8 Basella Blok D (ROW 3) 6.325 0.15 0.94875
9 Basella Blok D,E&BLV (ROW 7) 431.277 0.15 64.69155
10 Basella Blok E (ROW 3) 6.0835 0.15 0.912525
11 Boulevard 8 (ROW 3) 24.15 0.15 3.6225
12 Boulevard 8 (ROW 7) 29.6604 0.15 4.44906
13 Alium Blok 9 (ROW 7) 99.9306 0.15 14.98959
TOTAL Luas 1025.6831 TOTAL Vol 153.852465

B. Kuantitas Rabat Beton


Luas (m2)
No ROW/Cluster Tebal Rigid (m) Vol (m3)
Permukaan
1 Evodia Blok C (ROW 7) 211.134 0.07 14.77938
2 Evodia Blok D (ROW 7) 65.45 0.07 4.5815
3 Evodia blok D (ROW 3.5) 17.77 0.07 1.2439
4 Basella Blok A (ROW 7.5) 58.13 0.07 4.0691
5 Basella Blok A (ROW 7) 40.69 0.07 2.8483
6 Basella Blok C (ROW 7) 140.55 0.07 9.8385
7 Basella Blok C (ROW 3) 15.14 0.07 1.0598
8 Basella Blok D (ROW 3) 16.73 0.07 1.1711
9 Basella Blok D,E&BLV (ROW 7) 562.41 0.07 39.3687
10 Basella Blok E (ROW 3) 15.96 0.07 1.1172
11 Boulevard 8 (ROW 3) 29.1 0.07 2.037
12 Boulevard 8 (ROW 7) 91.85 0.07 6.4295
13 Alium Blok 9 (ROW 7) 151.89 0.07 10.6323
TOTAL Luas 1416.804 TOTAL Vol 99.17628

C. Kuantitas Agregat A
Luas (m2)
No ROW/Cluster Tebal Rigid (m) Vol (m3)
Permukaan
1 Evodia Blok C (ROW 7) 211.134 0.15 31.6701
2 Evodia Blok D (ROW 7) 43.7514 0.15 6.56271
3 Evodia blok D (ROW 3.5) 8.3332 0.15 1.24998
4 Basella Blok A (ROW 7.5) 39.168 0.15 5.8752
5 Basella Blok A (ROW 7) 26.9346 0.15 4.04019
6 Basella Blok C (ROW 7) 93.1854 0.15 13.97781
7 Basella Blok C (ROW 3) 5.75 0.15 0.8625
8 Basella Blok D (ROW 3) 6.325 0.15 0.94875
9 Basella Blok D,E&BLV (ROW 7) 431.277 0.15 64.69155
10 Basella Blok E (ROW 3) 6.0835 0.15 0.912525
11 Boulevard 8 (ROW 3) 24.15 0.15 3.6225
12 Boulevard 8 (ROW 7) 29.6604 0.15 4.44906
13 Alium Blok 9 (ROW 7) 99.9306 0.15 14.98959
TOTAL Luas 1025.6831 TOTAL Vol 153.852465

D. Galian
Luas (m2)
No ROW/Cluster Vol (m3) Panjang
Permukaan
1 Evodia Blok C (ROW 7) 211.134 80.99 45.7
2 Evodia Blok D (ROW 7) 43.7514 17.39 9.47
3 Evodia blok D (ROW 3.5) 8.3332 3.93 5.02
4 Basella Blok A (ROW 7.5) 39.168 15.64 7.65
5 Basella Blok A (ROW 7) 26.9346 11.00 5.83
6 Basella Blok C (ROW 7) 93.1854 36.17 20.17
7 Basella Blok C (ROW 3) 5.75 2.95 5
8 Basella Blok D (ROW 3) 6.325 3.16 5.5
9 Basella Blok D,E&BLV (ROW 7) 431.277 164.65 93.35
10 Basella Blok E (ROW 3) 6.0835 3.07 5.29
11 Boulevard 8 (ROW 3) 24.15 9.94 21
12 Boulevard 8 (ROW 7) 29.6604 12.03 6.42
13 Alium Blok 9 (ROW 7) 99.9306 38.73 21.63
TOTAL Luas 1025.6831 399.639578

E. Perapian Badan Jalan


Luas (m2)
No ROW/Cluster Panjang Lebar
Permukaan
1 Evodia Blok C (ROW 7) 211.134 45.7 4.62
2 Evodia Blok D (ROW 7) 43.7514 9.47 4.62
3 Evodia blok D (ROW 3.5) 8.3332 5.02 1.66
4 Basella Blok A (ROW 7.5) 39.168 7.65 5.12
5 Basella Blok A (ROW 7) 26.9346 5.83 4.62
6 Basella Blok C (ROW 7) 93.1854 20.17 4.62
7 Basella Blok C (ROW 3) 5.75 5 1.15
8 Basella Blok D (ROW 3) 6.325 5.5 1.15
9 Basella Blok D,E&BLV (ROW 7) 431.277 93.35 4.62
10 Basella Blok E (ROW 3) 6.0835 5.29 1.15
11 Boulevard 8 (ROW 3) 24.15 21 1.15
12 Boulevard 8 (ROW 7) 29.6604 6.42 4.62
13 Alium Blok 9 (ROW 7) 99.9306 21.63 4.62
TOTAL Luas 1025.6831

F. Bekisting
Luas (m2)
No ROW/Cluster Panjang Lebar
Permukaan
1 Evodia Blok C (ROW 7) 91.4 45.7 4.62
2 Evodia Blok D (ROW 7) 18.94 9.47 4.62
3 Evodia blok D (ROW 3.5) 10.04 5.02 1.66
4 Basella Blok A (ROW 7.5) 15.3 7.65 5.12
5 Basella Blok A (ROW 7) 11.66 5.83 4.62
6 Basella Blok C (ROW 7) 40.34 20.17 4.62
7 Basella Blok C (ROW 3) 10 5 1.15
8 Basella Blok D (ROW 3) 11 5.5 1.15
9 Basella Blok D,E&BLV (ROW 7) 186.7 93.35 4.62
10 Basella Blok E (ROW 3) 10.58 5.29 1.15
11 Boulevard 8 (ROW 3) 42 21 1.15
12 Boulevard 8 (ROW 7) 12.84 6.42 4.62
13 Alium Blok 9 (ROW 7) 43.26 21.63 4.62
TOTAL Luas 504.06

G. Plastik Cor
Luas (m2)
No ROW/Cluster Panjang Lebar
Permukaan
1 Evodia Blok C (ROW 7) 211.134 45.7 4.62
2 Evodia Blok D (ROW 7) 43.7514 9.47 4.62
3 Evodia blok D (ROW 3.5) 8.3332 5.02 1.66
4 Basella Blok A (ROW 7.5) 39.168 7.65 5.12
5 Basella Blok A (ROW 7) 26.9346 5.83 4.62
6 Basella Blok C (ROW 7) 93.1854 20.17 4.62
7 Basella Blok C (ROW 3) 5.75 5 1.15
8 Basella Blok D (ROW 3) 6.325 5.5 1.15
9 Basella Blok D,E&BLV (ROW 7) 431.277 93.35 4.62
10 Basella Blok E (ROW 3) 6.0835 5.29 1.15
11 Boulevard 8 (ROW 3) 24.15 21 1.15
12 Boulevard 8 (ROW 7) 29.6604 6.42 4.62
13 Alium Blok 9 (ROW 7) 99.9306 21.63 4.62
TOTAL Luas 1025.6831
INFRA SALURAN
A. Kuantitas Saluran U-40/60
Panjang Lebar No ROW/Cluster Panjang Dimensi

45.7 4.62 1 Evodia Blok C (ROW 7) 45.7 0.24


9.47 4.62 2 Evodia Blok D (ROW 7) 9.47 0.24
5.02 1.66 3 Evodia blok D (ROW 3.5) 5.02 0.24
7.65 5.12 4 Basella Blok A (ROW 7.5) 7.65 0.24
5.83 4.62 5 Basella Blok A (ROW 7) 5.83 0.24
20.17 4.62 6 Basella Blok C (ROW 7) 20.17 0.24
5 1.15 7 Basella Blok C (ROW 3) 5 0.24
5.5 1.15 8 Basella Blok D (ROW 3) 5.5 0.24
93.35 4.62 9 Basella Blok D,E&BLV (ROW 7) 93.35 0.24
5.29 1.15 10 Basella Blok E (ROW 3) 5.29 0.24
21 1.15 11 Boulevard 8 (ROW 3) 21 0.24
6.42 4.62 12 Boulevard 8 (ROW 7) 6.42 0.24
21.63 4.62 13 Alium Blok 9 (ROW 7) 21.63 0.24
TOTAL Panjang 252.03 TOTAL Vol

Panjang Lebar No Kelengkapan Utilitas Jumlah

45.7 4.62 1 Bak Kontrol 40x40 14


9.47 4.62 2 Bak Elevasi 4
5.02 1.66 3 Manhole 1
7.65 5.12
5.83 4.62
20.17 4.62
5 1.15
5.5 1.15
93.35 4.62
5.29 1.15
21 1.15
6.42 4.62
21.63 4.62

Panjang Lebar

45.7 4.62
9.47 4.62
5.02 1.66
7.65 5.12
5.83 4.62
20.17 4.62
5 1.15
5.5 1.15
93.35 4.62
5.29 1.15
21 1.15
6.42 4.62
21.63 4.62

Lebar

4.62
4.62
1.66
5.12
4.62
4.62
1.15
1.15
4.62
1.15
1.15
4.62
4.62
INFRA BUIS BETON INFRA TURAP
A. Kuantitas Buis Beton A. Turap
Vol (m3) No ROW/Cluster Panjang (m) No

10.968 1 Evodia Blok C 1/2 BUIS 30 CM 57.85 1


2.2728 1 Evodia Blok D 1/2 BUIS 30 CM 39.35 2
1.2048 3
1.836 4
1.3992 5
4.8408 B. Galian Buis Beton
1.2 No ROW/Cluster Vol (m3)
1.32 2 Evodia Blok C GALIAN 3.992
22.404 3 Evodia Blok C GALIAN 2.715
1.2696
5.04
1.5408
5.1912
60.4872

B. Saluran Pipa Tu
No

1
INFRA TURAP INFRA KANSTIN
A. Turap A. Kuantitas Kanstin
Jenis Panjang Dimensi Vol (m3) No

Turap A 16.81 88.54 1488.357 1


Turap B 48.05 88.54 4254.347 2
Lean Concrete 64.86 2.7 175.122 3
Pasir Urug 64.86 2.7 175.122 4
Pagar Kawasan 112.91 2.01 226.9491 5
6
7
8
9
10
11
12
13

B. Saluran Pipa Turap


Jenis Panjang Qty /btg Vol (m3)

Pipa PVC 2" 510.4 85 43418.03


INFRA KANSTIN INFRA PJU
A. Kuantitas Kanstin A. Kuantitas PJU
ROW/Cluster Panjang Dimensi Vol (m3) No

Evodia Blok C (ROW 7) 93.27 0.04 3.7308 1


Evodia Blok D (ROW 7) 65.45 0.04 2.618 2
Evodia blok D (ROW 3.5) 14.02 0.04 0.5608 3
Basella Blok A (ROW 7.5) 25.55 0.04 1.022 4
Basella Blok A (ROW 7) 18.68 0.04 0.7472 5
Basella Blok C (ROW 7) 43.85 0.04 1.754 6
Basella Blok C (ROW 3) 13 0.04 0.52 7
Basella Blok D (ROW 3) 14.05 0.04 0.562 8
Basella Blok D,E&BLV (ROW 7) 179.76 0.04 7.1904 9
Basella Blok E (ROW 3) 13.58 0.04 0.5432 10
Boulevard 8 (ROW 3) 18.75 0.04 0.75 11
Boulevard 8 (ROW 7) 40.01 0.04 1.6004 12
Alium Blok 9 (ROW 7) 49.85 0.04 1.994 13
TOTAL Panjang 589.82 TOTAL Vol 23.5928
INFRA PJU
A. Kuantitas PJU
ROW/Cluster Jumlah

Evodia Blok C (ROW 7) 2


Evodia Blok D (ROW 7) 5
Evodia blok D (ROW 3.5)
Basella Blok A (ROW 7.5) 1
Basella Blok A (ROW 7)
Basella Blok C (ROW 7) 1
Basella Blok C (ROW 3)
Basella Blok D (ROW 3)
Basella Blok D,E&BLV (ROW 7) 5
Basella Blok E (ROW 3)
Boulevard (ROW 3)
Boulevard (ROW 7) 2
Alium Blok B (ROW 7) 2
TOTAL 18
Rencana Anggaran Biaya

SALURAN
VOLUME SALURAN
UK. 400x400mm
NO PANJANG DIMENSI VOLUME galian Sat. uraian
1 27.77 0,4 x 0,4 4.44 m3 ev-c
2 95.21 0,4 x 0,4 15.23 m3 ev-d
3 33.37 0,4 x 0,4 5.34 m3 ba-c
4 164.19 0,4 x 0,4 26.27 m3 ba-b
5 13.44 0,4 x 0,4 2.15 m3 blv-52
6 57.79 0,4 x 0,4 9.25 m3 ba-d
8 42.10 0,4 x 0,4 6.74 m3 al-e
9 4.34 0,4 x 0,5 0.70 m3 ev-d16
438.22 TOTAL 70.11 m3
UK. 400x600mm
NO PANJANG DIMENSI VOLUME Sat. uraian
1 55.97 0,4 x 0,6 13.43 m3 ba-e

no pekerjaan uraian volume sat.


saluran u-ditch 40x40 438.22 m
1 SALURAN saluran u-ditch 40x60 55.97 m
Galian 40x40 70.11 m3
2 GALIAN Galian 40x60 13.43 m3
saluran u-ditch 40x40 12.27 m3
3 PASIR URUG saluran u-ditch 40x60 1.57 m3

JALAN
NO uraian volume sat.
Evodia Blok C (ROW 7) 80.99 m3
Evodia Blok D (ROW 7) 17.39 m3
1 Galian Evodia blok D (ROW 3.5) 3.93 m3
Basella Blok A (ROW 7.5) 15.64 m3
Basella Blok A (ROW 7) 11.00 m3
Basella Blok C (ROW 7) 36.17 m3
Basella Blok C (ROW 3) 2.95 m3
Basella Blok D (ROW 3) 3.16 m3
Basella Blok D,E&BLV (ROW 7) 164.65 m3
Basella Blok E (ROW 3) 3.07 m3
Boulevard 8 (ROW 3) 9.94 m3
Boulevard 8 (ROW 7) 12.03 m3
Alium Blok 9 (ROW 7) 38.73 m3
Evodia Blok C (ROW 7) 211.13 m2
Evodia Blok D (ROW 7) 43.75 m2
1 perapihan Evodia blok D (ROW 3.5) 8.33 m2
badan jalan Basella Blok A (ROW 7.5) 39.17 m2
Basella Blok A (ROW 7) 26.93 m2
Basella Blok C (ROW 7) 93.19 m2
Basella Blok C (ROW 3) 5.75 m2
Basella Blok D (ROW 3) 6.32 m2
Basella Blok D,E&BLV (ROW 7) 431.28 m2
Basella Blok E (ROW 3) 6.08 m2
Boulevard 8 (ROW 3) 24.15 m2
Boulevard 8 (ROW 7) 29.66 m2
Alium Blok 9 (ROW 7) 99.93 m2
EVODIA C (ROW 7) 43.77 m3
EVODIA D (ROW 7) 64.63 m3
1 Beton BASELA A (ROW 7,5) 14.82 m3
BASELA C (ROW 7) 20.38 m3
BASELA B,D,E(ROW 7) 877.21 m3
ALIUM C (ROW 7) 22.78 m3
EVODIA D16 12.50 m3
BLV 52 19.18 m3
gang way BA-A-C 5.22 m3
gang way BA-c-d 3.99 m3
gang way BA D-E 4.66 m3
gang way BA E 4.42 m3
gang way EV D- BA A 4.37 m3
EVODIA C (ROW 7) 97.27 m2
EVODIA D (ROW 7) 143.63 m2
1 bekisting BASELA A (ROW 7,5) 32.94 m2
BASELA C (ROW 7) 45.28 m2
BASELA B,D,E(ROW 7) 1949.36 m2
ALIUM C (ROW 7) 50.63 m2
EVODIA D16 27.78 m2
BLV 52 42.63 m2
gang way BA-A-C 57.99 m2
gang way BA-c-d 44.29 m2
gang way BA D-E 51.75 m2
gang way BA E 49.11 m2
gang way EV D- BA A 48.54 m2
EVODIA C (ROW 7) 389.09 m2
EVODIA D (ROW 7) 574.51 m2
1 pelastik BASELA A (ROW 7,5) 131.77 m2
BASELA C (ROW 7) 181.11 m2
BASELA B,D,E(ROW 7) 7797.46 m2
ALIUM C (ROW 7) 202.52 m2
EVODIA D16 111.11 m2
BLV 52 170.51 m2
gang way BA-A-C 92.78 m2
gang way BA-c-d 70.86 m2
gang way BA D-E 82.81 m2
gang way BA E 78.57 m2
gang way EV D- BA A 77.66 m2
limestone EVODIA C (ROW 7) 47.47 m3
EVODIA D (ROW 7) 70.09 m3
BASELA A (ROW 7,5) 16.08 m3
BASELA C (ROW 7) 22.10 m3
BASELA B,D,E(ROW 7) 951.29 m3
ALIUM C (ROW 7) 24.71 m3
EVODIA D16 13.56 m3
BLV 52 20.80 m3
KANSTIN
NO KODE URAIAN volume
1 A EV-A2A DAN 3 11.00
B EV-A12 11.02
C EV-B15 24.98
D EV-B ROW7 86.46
E PY-A KE C 51.92
F PY D 1-21 72.26
G EV-C 1-3 83.35
H EV-C DEKAT SUMUR 27.90
Kanstin I EV-D 285.14
K BA-A 171.94
L BA-B,C,D 409.11
M BLV-46-52 95.52
N BLV-40 DAN 42 14.44
O AL-E 48.50
P AL-D 13.87
Q AL-A12 DAN 12A 11.70
1419.12
1025.68

1097.93
sat. PJU
m NO uraian volume sat
m 1 PEKERJAAN PJU 18 bh
m
m
m TURAP
m NO uraian volume sat
m 1 TURAP A 15.12 m3
m TURAP B 50.45 m3
m 2 PASIR PADAT 10CM TURAP A 1.68 m3
m PASIR PADAT 10CM TURAP B 4.81 m3
m 3 GALIAN A 7.56 m3
m GALIAN B 25.23 m3
m
m
m
m
m
BUIS BETON
NO uraian volume sat
1 ev-c 1,2,3 57.85 m
1/2 BUIS 30 CM
EV-D 69.92 m
2 ev-c 1,2,3 3.99 m3
GALIAN
EV-D 4.82 m3
panjang tinggi alas volume
16.8 2 0.45 15.12
48.05 2 0.525 50.4525
16.8 0.10 1.68
48.05 0.10 4.805

panjang diameter jari2


57.85 30 15
69.92 30 15
Proyek The Anggana Village, Cibinong Paket Infrastruktur
PT. Adhi Persada Properti
Rekapitulasi Rencana Anggaran Biaya
VOLUME
Jumlah Harga
No URAIAN PEKERJAAN Satuan Volume KESELURU Jumlah
(Rp.)
HAN
A PEKERJAAN JALAN BETON
1 Evodia Blok C (ROW 7)
perapihan badan jalan m2 211.13 211.13 15,000 3,167,010.00
Pemadatan Tanah m3 -
plastik cor m2 211.13 211.13 8,000 1,689,072.00
bekisting m2 91.40 91.40 42,000 3,838,800.00
beton rekon k-300 m3 31.67 31.67 1,250,000 39,587,625.00
besi wiremesh 0.00 -
Rabat Beton m3 14.78 14.78 1,000,000 14,779,380.00
besi dowel dia 16mm 0.00 -
Agregat A m3 31.67 31.67 150,000 4,750,515.00
JUMLAH 67,812,402.00
2 Evodia Blok D (ROW 7)
perapihan badan jalan m2 43.75 43.75 15,000 656,271.00
plastik cor m2 43.75 43.75 8,000 350,011.20
bekisting m2 18.94 18.94 42,000 795,480.00
beton rekon k-300 m3 6.56 6.56 1,250,000 8,203,387.50
besi wiremesh -
upah beton m3 6.56 6.56 120,000 787,525.20
Rabat Beton m3 4.58 4.58 1,000,000 4,581,500.00
besi dowel dia 16mm -
Agregat A m3 6.56 6.56 150,000 984,406.50
JUMLAH 16,358,581.40
3 Evodia blok D (ROW 3.5)
perapihan badan jalan m2 8.33 8.33 15,000 124,998.00
plastik cor m2 8.33 8.33 8,000 66,665.60
bekisting m2 10.04 10.04 42,000 421,680.00
beton rekon k-300 m3 1.25 1.25 1,250,000 1,562,475.00
besi wiremesh -
upah beton m3 1.25 1.25 120,000 149,997.60
Rabat Beton m3 1.24 1.24 1,000,000 1,243,900.00
besi dowel dia 16mm -
Agregat A m3 1.25 1.25 150,000 187,497.00
JUMLAH 3,757,213.20
4 Basella Blok A (ROW 7.5) -
perapihan badan jalan m2 15.30 15.30 15,000 229,500.00
plastik cor m2 39.17 39.17 8,000 313,344.00
bekisting m2 15.30 15.30 42,000 642,600.00
beton rekon k-300 m3 5.88 5.88 1,250,000 7,344,000.00
besi wiremesh -
upah beton m3 5.88 5.88 120,000 705,024.00
Rabat Beton m3 4.07 4.07 1,000,000 4,069,100.00
besi dowel dia 16mm -
Agregat A m3 5.8752 5.8752 150,000 881,280.00
14,184,848.00
5 Basella Blok A (ROW 7) -
perapihan badan jalan m2 26.93 26.93 15,000 404,019.00
plastik cor m2 26.93 26.93 8,000 215,476.80
bekisting m2 11.66 11.66 42,000 489,720.00
beton rekon k-300 m3 4.04 4.04 1,250,000 5,050,237.50
besi wiremesh -
upah beton m3 4.04 4.04 120,000 484,822.80
Rabat Beton m3 2.85 2.85 1,000,000 2,848,300.00
besi dowel dia 16mm -
Agregat A m3 4.04019 4.04019 150,000 606,028.50
JUMLAH 10,098,604.60
6 Basella Blok C (ROW 7) -
perapihan badan jalan m2 93.19 93.19 15,000 1,397,781.00
plastik cor m2 93.19 93.19 8,000 745,483.20
bekisting m2 40.34 40.34 42,000 1,694,280.00
beton rekon k-300 m3 13.98 13.98 1,250,000 17,472,262.50
besi wiremesh -
upah beton m3 13.98 13.98 120,000 1,677,337.20
Rabat Beton m3 9.84 9.84 1,000,000 9,838,500.00
besi dowel dia 16mm -
Agregat A m3 13.97781 13.97781 150,000 2,096,671.50
JUMLAH 34,922,315.40
7 Basella Blok C (ROW 3) -
perapihan badan jalan m2 5.75 5.75 15,000 86,250.00
plastik cor m2 5.75 5.75 8,000 46,000.00
bekisting m2 10.00 10.00 42,000 420,000.00
beton rekon k-300 m3 0.86 0.86 1,250,000 1,078,125.00
besi wiremesh -
upah beton m3 0.86 0.86 120,000 103,500.00
Rabat Beton m3 1.06 1.06 1,000,000 1,059,800.00
besi dowel dia 16mm -
Agregat A m3 0.8625 0.8625 150,000 129,375.00
JUMLAH 2,923,050.00
8 Basella Blok D (ROW 3) -
perapihan badan jalan m2 6.32 6.32 15,000 94,875.00
plastik cor m2 6.32 6.32 8,000 50,600.00
bekisting m2 11.00 11.00 42,000 462,000.00
beton rekon k-300 m3 0.95 0.95 1,250,000 1,185,937.50
besi wiremesh -
upah beton m3 0.95 0.95 120,000 113,850.00
Rabat Beton m3 1.17 1.17 1,000,000 1,171,100.00
besi dowel dia 16mm -
Agregat A m3 0.94875 0.94875 150,000 142,312.50
JUMLAH 3,220,675.00
9 Basella Blok D,E&BLV (ROW 7) -
perapihan badan jalan m2 431.28 431.28 15,000 6,469,155.00
plastik cor m2 431.28 431.28 8,000 3,450,216.00
bekisting m2 186.70 186.70 42,000 7,841,400.00
beton rekon k-300 m3 64.69 64.69 1,250,000 80,864,437.50
besi wiremesh -
upah beton m3 64.69 64.69 120,000 7,762,986.00
Rabat Beton m3 39.37 39.37 1,000,000 39,368,700.00
besi dowel dia 16mm -
Agregat A 64.69155 64.69155 150,000 9,703,732.50
JUMLAH 155,460,627.00
10 Basella Blok E (ROW 3) -
perapihan badan jalan m2 6.08 6.08 15,000 91,252.50
plastik cor m2 6.08 6.08 8,000 48,668.00
bekisting m2 10.58 10.58 42,000 444,360.00
beton rekon k-300 m3 0.91 0.91 1,250,000 1,140,656.25
besi wiremesh -
upah beton m3 0.91 0.91 120,000 109,503.00
Rabat Beton m3 1.12 1.12 1,000,000 1,117,200.00
besi dowel dia 16mm -
Agregat A m3 0.912525 0.912525 150,000 136,878.75
JUMLAH 3,088,518.50
11 Boulevard 8 (ROW 3) -
perapihan badan jalan m2 24.15 24.15 15,000 362,250.00
plastik cor m2 24.15 24.15 8,000 193,200.00
bekisting m2 42.00 42.00 42,000 1,764,000.00
beton rekon k-300 m3 3.62 3.62 1,250,000 4,528,125.00
besi wiremesh -
upah beton m3 3.62 3.62 120,000 434,700.00
Rabat Beton m3 2.04 2.04 1,000,000 2,037,000.00
besi dowel dia 16mm -
Agregat A m3 3.6225 3.6225 150,000 543,375.00
JUMLAH 9,862,650.00
12 Boulevard 8 (ROW 7) -
perapihan badan jalan m2 29.66 29.66 15,000 444,906.00
plastik cor m2 29.66 29.66 8,000 237,283.20
bekisting m2 12.84 12.84 42,000 539,280.00
beton rekon k-300 m3 4.45 4.45 1,250,000 5,561,325.00
besi wiremesh -
upah beton m3 4.45 4.45 120,000 533,887.20
Rabat Beton m3 6.43 6.43 1,000,000 6,429,500.00
besi dowel dia 16mm -
Agregat A m3 4.44906 4.44906 150,000 667,359.00
JUMLAH 14,413,540.40
13 Alium Blok 9 (ROW 7) -
perapihan badan jalan m2 99.93 99.93 15,000 1,498,959.00
plastik cor m2 99.93 99.93 8,000 799,444.80
bekisting m2 43.26 43.26 42,000 1,816,920.00
beton rekon k-300 m3 14.99 14.99 1,250,000 18,736,987.50
besi wiremesh -
upah beton m3 14.99 14.99 120,000 1,798,750.80
Rabat Beton m3 10.63 10.63 1,000,000 10,632,300.00
besi dowel dia 16mm -
Agregat A m3 14.98959 14.98959 150,000 2,248,438.50
JUMLAH 37,531,800.60
B PEKERJAAN KANSTEEN
1 Evodia Blok C (ROW 7) m1 93.27 93.27 200,000 18,654,000
2 Evodia Blok D (ROW 7) m1 65.45 65.45 200,000 13,090,000
3 Evodia blok D (ROW 3.5) m1 14.02 14.02 200,000 2,804,000
4 Basella Blok A (ROW 7.5) m1 25.55 25.55 200,000 5,110,000
5 Basella Blok A (ROW 7) m1 18.68 18.68 200,000 3,736,000
6 Basella Blok C (ROW 7) m1 43.85 43.85 200,000 8,770,000
7 Basella Blok C (ROW 3) m1 13 13 200,000 2,600,000
8 Basella Blok D (ROW 3) m1 14.05 14.05 200,000 2,810,000
9 Basella Blok D,E&BLV (ROW 7) m1 179.76 179.76 200,000 35,952,000
10 Basella Blok E (ROW 3) m1 13.58 13.58 200,000 2,716,000
11 Boulevard 8 (ROW 3) m1 18.75 18.75 200,000 3,750,000
12 Boulevard 8 (ROW 7) m1 40.01 40.01 200,000 8,002,000
13 Alium Blok 9 (ROW 7) m1 49.85 49.85 200,000 9,970,000
117,964,000

491,598,826.10

C PEKERJAAN PJU
ba-a bh 1 1
ba-b bh 1 1
ba-c bh 1 1
ba-d bh 2 2
ba-e bh 3 3
D PEKERJAAN SALURAN
BC 40 X 40
Galian Tanah m3 106.74 106.74
Urugan tanah kembali m3 28.09 28.09
BC 40 X 40 m 255.36 255.36
Lantai kerja Pasir Urug m3 7.15 7.15
Subtotal I

BC 40 X 60
Galian Tanah m3 7.66 7.66
Urugan tanah kembali m3 2.01 2.01
BC 40 X 60 m 13.43 13.43
Lantai kerja Pasir Urug m3 0.38 0.38
Subtotal II

BAK Kontrol 1A
Bekisting m2 4.80 4.80
Upah Beton Readymix K300 m3 0.22 0.22
MoteriaÍ Beton Readymix K300 m3 0.25 0.25
Besi Wiremesh T lapis Mó Kg 17.03 17.03
Frame Besi Siku L 30.30.2 Bh 4.00 4.00
Batu koral m3 0.02 0.02
Ijuk m3 0.01 0.01
pasir Urug m3 0.01 0.01
Pondasi rolag m2 1.25 1.25
pasir Urug m3 0.02 0.02
Subtotal III

Lubang Kontrol
Bekisting m2 0.69 0.69
Upah Beton Readymix K300 m3 0.03 0.03
MoteriaÍ Beton Readymix K300 m3 0.03 0.03
Besi Wiremesh T lapis Mó Kg 2.72 2.72
Frame Besi Siku L 30.30.2 Bh 4.00 4.00
Subtotal IV
2 CLUSTER EVODIA
A PEKERJAAN JALAN BETON
1a evodia c (row 7)
perapihan badan jalan m2 291.82 292.82
plastik cor m2 389.09 389.09
bekisting m2 97.27 97.27
beton m3 43.77 43.77
besi wiremesh
upah beton m3 43.77 43.77
material beton m3 43.77 43.77
besi dowel dia 16mm
limestone m3 47.47 47.47
1b evodia d (row 7)
perapihan badan jalan m2 430.88 431.88
plastik cor m2 574.51 574.51
bekisting m2 143.63 143.63
beton m3 64.63 64.63
besi wiremesh
upah beton m3 64.63 64.63
material beton m3 64.63 64.63
besi dowel dia 16mm
limestone m3 70.09 70.09
1c evodia d16
perapihan badan jalan m2 83.33 84.33
plastik cor m2 111.11 111.11
bekisting m2 27.78 27.78
beton m3 12.50 12.50
besi wiremesh
upah beton m3 12.50 12.50
material beton m3 12.50 12.50
besi dowel dia 16mm
limestone m3 13.56 13.56
1d gang way ev d - ba a
perapihan badan jalan m2 29.12 29.12
plastik cor m2 77.66 77.66
bekisting m2 48.54 48.54
beton m3 4.37 4.37
besi wiremesh
upah beton m3 4.37 4.37
material beton m3 4.37 4.37
besi dowel dia 16mm
B PEKERJAAN KANSTEEN
EV-A2A DAN 3 kode A m 11 11
EV-A12 kode B m 11.022 11.022
EV-B15 kode C m 24.978 24.978
EV-B ROW7 kode D m 86.463 86.463
EV-C 1- 3 kode G m 83.352 83.352
EV-C DEKAT SUMUR kode H m 27.898 27.898
EV-D kode I m 285.14 285.14
C PEKERJAAN PJU
ev-c bh 2 2
ev-d bh 5 5
D PEKERJAAN SALURAN
BC 40 X 40
Galian Tanah m3 53.22 53.22
Urugan tanah kembali m3 3.31 3.31
BC 40 X 40 m 127.32 127.32
Lantai kerja Pasir Urug m3 3.56 3.56
Subtotal Al

BAK Kontrol 1A 8
Bekisting m2 4.80 38.40
Upah Beton Readymix K300 m3 0.22 1.76
MoteriaÍ Beton Readymix K300 m3 0.25 1.98
Besi Wiremesh T lapis Mó Kg 17.03 136.21
Frame Besi Siku L 30.30.2 Bh 4.00 32.00
Batu koral m3 0.02 0.13
Ijuk m3 0.01 0.06
pasir Urug m3 0.01 0.06
Pondasi rolag m2 1.25 10.04
pasir Urug m3 0.02 0.18
Subtotal IV

Lubang Kontrol 8
Bekisting m2 0.69 5.56
Upah Beton Readymix K300 m3 0.03 0.22
MoteriaÍ Beton Readymix K300 m3 0.03 0.22
Besi Wiremesh T lapis Mó Kg 2.72 21.79
Frame Besi Siku L 30.30.2 Bh 4.00 32.00
Subtotal IV
E PEKERJAAN TURAP
turap a m3 15.12 15.12
pasit padat 10 cm m3 1.68 1.68
galian m3 7.56 7.56
turap b m3 50.45 50.45
pasir padat 10 cm m3 4.805 4.805
galian m3 25.22625 25.22625
F PEKERJAAN BUIS BETON
evodia c m 57.85 57.85
galian m3 3.99 3.99
evodia d m 69.92 69.92
galian m3 4.82 4.82
3 CLUSTER ALIUM
A PEKERJAAN JALAN
1a cluster alium c
perapihan badan jalan m2 151.89 151.89
plastik cor m2 202.52 160.94
bekisting m2 50.63 50.63
beton m3 22.78 22.78
besi wiremesh
upah beton m3 22.78 22.78
material beton m3 22.78 22.78
besi dowel dia 16mm
limestone m3 24.71 24.71
B PEKERJAAN KANSTEEN
AL-E kode O m 48.50 48.50
AL-D kode P m 13.87 13.87
AL-A12 DAN 12A kode Q m 11.70 11.70
C PEKERJAAN PJU
al-b bh 2 2
D PEKERJAAN SALURAN
BC 40 X 40
Galian Tanah m3 17.60 17.60
Urugan tanah kembali m3 1.09 1.09
BC 40 X 40 m 42.10 42.10
Lantai kerja Pasir Urug m3 1.18 1.18
Subtotal Al

BAK Kontrol 1A 12
Bekisting m2 4.80 57.60
Upah Beton Readymix K300 m3 0.22 2.64
MoteriaÍ Beton Readymix K300 m3 0.25 2.97
Besi Wiremesh T lapis Mó Kg 17.03 204.32
Frame Besi Siku L 30.30.2 Bh 4.00 48.00
Batu koral m3 0.02 0.19
Ijuk m3 0.01 0.10
pasir Urug m3 0.01 0.10
Pondasi rolag m2 1.25 15.05
pasir Urug m3 0.02 0.27
Subtotal IV

Lubang Kontrol 12
Bekisting m2 0.69 8.33
Upah Beton Readymix K300 m3 0.03 0.33
MoteriaÍ Beton Readymix K300 m3 0.03 0.33
Besi Wiremesh T lapis Mó Kg 2.72 32.69
Frame Besi Siku L 30.30.2 Bh 4.00 48.00
4 CLUSTER PYRUS
A PEKERJAAN KANSTEEN
PY-A KE C kode E m 51.92 51.92
PY D 1-21 kode F m 72.26 72.26
5 CLUSTER BOULEVARD
A PEKERJAAN JALAN BETON
cluster boulevard 52
perapihan badan jalan m2 127.88 127.88
plastik cor m2 137.48 137.48
bekisting m2 170.51 170.51
beton m3 19.18 19.18
besi wiremesh
upah beton m3 19.18 19.18
material beton m3 19.18 19.18
besi dowel dia 16mm
limestone m3 20.802 20.802
B PEKERJAAN KANSTEEN
BLV-46-52 kode M m 95.52 95.52
BLV-40 DAN 42 kode N m 14.44 14.44
C PEKERJAAN PJU
blv-52 bh 1 1
D PEKERJAAN SALURAN
Galian Tanah m3 5.62 5.62
Urugan tanah kembali m3 1.48 1.48
BC 40 X 40 m 13.44 13.44
Lantai kerja Pasir Urug m3 0.38 0.38
Subtotal I

BAK Kontrol 1A 1
Bekisting m2 4.80 4.80
Upah Beton Readymix K300 m3 0.22 0.22
MoteriaÍ Beton Readymix K300 m3 0.25 0.25
Besi Wiremesh T lapis Mó Kg 17.03 17.03
Frame Besi Siku L 30.30.2 Bh 4.00 4.00
Batu koral m3 0.02 0.02
Ijuk m3 0.01 0.01
pasir Urug m3 0.01 0.01
Pondasi rolag m2 1.25 1.25
pasir Urug m3 0.02 0.02
Subtotal II

Lubang Kontrol
Bekisting m2 0.69 0.69
Upah Beton Readymix K300 m3 0.03 0.03
MoteriaÍ Beton Readymix K300 m3 0.03 0.03
Besi Wiremesh T lapis Mó Kg 2.72 2.72
Frame Besi Siku L 30.30.2 Bh 4.00 4.00
Subtotal III

You might also like