View
372
Download
16
Category
Preview:
DESCRIPTION
Excel
Citation preview
PERHITUNGAN ANIS POLITEKNIK
No JENIS PEKERJAAN Voluma/Satuan Harga Satuan Jumlah Harga
1 Pasang Batako LT. 1 1,340 m2 15,000 20,100,000
2 Pasang Batako LT. 2 1,260 m2 15,000 18,900,000
3 Pasang Batako Pagar Teras 48 m2 17,500 840,000
4 Pasang Tangga Depan + Samping 1 Ls 1,250,000 1,250,000
5 Cor Late 10/20 371 m' 25,000 9,275,000
6 Cor Ring Balak 15/20 175 m' 25,000 4,375,000
7 Cor Kolom Praktis 116 bh 25,000 2,900,000
8 Cor Can Cren 320 m' 50,000 16,000,000
9 Cor Meja + Pasang Keramik 1 Ls 750,000 750,000
10 Urugan 1 Ls 3,750,000 3,750,000
11 Cor Rabat 1,302 m2 15,000 19,530,000
12 Gali Bekas Tanah Galian 5 orang 360,000 1,800,000
13 Plester Acian Tembok LT.1 2,796 m2 15,000 41,940,000
14 Plester Acian Tembok LT.2 2,520 m2 15,000 37,800,000
15 Plester Acian Pagar Teras 96 m2 20,000 1,920,000
16 Plester Acian Kolom Tangga 8 bh 40,000 320,000
17 Plester Acian Balok Tangga 8 bh 50,000 400,000
18 Plester Acian Kolom 40 x 40 116 bh 125,000 14,500,000
19 Plester Acian Lesplan 165 m' 60,000 9,912,000
20 Pasang Kamar Mandi 9 bh 750,000 6,750,000
21 Pasang Keramik Dinding 20/25 153 m2 40,000 6,132,000
22 Pasang keramik LT.1 1,311 m2 20,000 26,220,000
23 Pasang Keramik LT. 2 1,230 m' 20,000 24,600,000
24 Pasang Plint LT.1 + LT.2 1,430 m' 15,000 21,450,000
25 Pasang Keramik Tangga Depan 2 bh 1,500,000 3,000,000
26 Pasang Keramik Tangga Samping 1 bh 250,000 250,000
27 Pasang Keramik Tangga 4 bh 2,500,000 10,000,000
28 Pasang Atap Multiroof 2,181 m2 40,000 87,256,000
29 Pasang Lesplan + Cat 191 m' 20,000 3,820,000
30 Plamir + Cat Tembok 6,866 m2 3,500 24,031,000
Jumlah 419,771,000
129,979,260 549,750,260
389,000,000 109,000,000 498,000,000
51,750,260 Bayar Lunas 55,000,000
PERHITUNGAN ANIS RUMAH GENSET
No Jenis Pekerjaan Voluma/Satuan Harga Satuan Jumlah Harga
1 Galian Pasang Pondasi 11 m' 25,000 275,000
2 Cor Slof 15/20 11 m' 25,000 275,000
3 Cor Ring Balak 15/20 11 m' 25,000 275,000
4 Pasang Batako 26.5 m2 15,000 397,500
5 Plester acian 58.5 m2 15,000 877,500
6 Plamir + Cat Tembok 58.5 m2 3,500 204,750
7 Pasang Plafond 18.86 m2 25,000 471,500
8 Cor Lantai 10 m2 20,000 200,000
9 Cat Plafon 18.86 m2 3,500 66,010
10 Pasang Atap Multiroof 30 m2 60,000 1,800,000
JUMLAH 4,842,260
PERHITUNGAN ANIS TDM LAMA
No Jenis Pekerjaan Voluma/Satuan Harga Satuan Jumlah Harga
1 Galaian Foot Plat 16 bh 200,000 3,200,000 2 Galian Pasangan Pondasi 91 mtr 30,000 2,730,000 3 Cor Fotplat 16 bh 150,000 2,400,000 4 Cor Slof 20/30 91 mtr 30,000 2,730,000 5 Cor Kolom 35/35 16 bh 200,000 3,200,000 6 Galian Psg cor peresepan 1 ls 750,000 750,000 7 Pembongkaran 1 ls 500,000 500,000 8 Urungan 1 ls 1,000,000 1,000,000 9 Begesting Cor plat Lti I 200 m2 200 mtr 150,000 30,000,000
Jumlah 46,510,000 Per. Pagar + Kamar tidur
1 Galian Pasang Pondasi 178.5 m' 30,000 5,355,000 2 Cor Slof 15/20 136.5 m' 20,000 2,730,000 3 Cor Kolom 15/20 22 bh 100,000 2,200,000 4 Cor Kolom Praktis 15 bh 20,000 300,000 5 Cor Ring Balak 192 mtr 20,000 3,840,000 6 Pasang Batako 480 m2 15,000 7,200,000 7 Plester Acian 968 m2 15,000 14,520,000 8 Plester Kolom 15/20 22 bh 50,000 1,100,000 9 Urugan 1 Ls 1,000,000 1,000,000
10 Cor Lantai 82.5 m2 15,000 1,237,500 11 Atap 90 m2 30,000 2,700,000 12 Pondasi Garasi 12.5 m' 25,000 312,500
Jumlah 42,495,000
JUMLAH 89,005,000
PERHITUNGAN ANIS TDM BARU
No Jenis Pekerjaan Voluma/Satuan Harga Satuan Jumlah Harga
1 Bongkar Kap Atap Lama 1 Ls 1,000,000 1,000,000
2 Bongkar Pahat Ring Bangunan Lama 1 Ls 500,000 500,000
3 Bagesting Cor Plat Lantai 230.88 150,000 34,632,000
JUMLAH 36,132,000
PERHITUNGAN ANIS RUMAH GENSET
No Jenis Pekerjaan Voluma/Satuan Harga Satuan Jumlah Harga
1 Galian Pasang Pondasi 11 m' 25,000 275,000 2 Cor Slof 15/20 11 m' 25,000 275,000 3 Cor Ring Balak 15/20 11 m' 25,000 275,000 4 Pasang Batako 26.5 m2 15,000 397,500 5 Plester acian 58.5 m2 15,000 877,500
6 Plamir + Cat Tembok 58.5 m2 3,500 204,750 7 Pasang Plafond 18.86 m2 25,000 471,500 8 Cor Lantai 10 m2 20,000 200,000 9 Cat Plafon 18.86 m2 3,500 66,010
10 Pasang Atap Multiroof 30 m2 60,000 1,800,000
JUMLAH 4,842,260
129,979,260
PONDASI PROYEK KWU ( GORIS )
No Panjang (cm) Lebar (cm) Tinggi (cm) Jumlah ( M3)
A1 3.3 0.4 1.3 2
A2 2.1 0.4 1.3 1
A3 2.1 0.4 1.3 1
A4 0.9 0.4 1.3 0
A5 2.1 0.4 1.3 1
A6 0.9 0.4 1.3 0
A7 3.3 0.4 1.3 2
A8 3.3 0.4 1.3 2
A9 3.3 0.4 1.3 2
A10 0.9 0.4 1.3 0
A11 3.3 0.4 1.3 2
A12 2.1 0.4 1.3 1
A13 2.1 0.4 1.3 1
A14 0.9 0.4 1.3 0
A15 0.9 0.4 1.3 0
A16 3.3 0.4 1.3 2
A17 3.1 0.4 1.3 2
A18 3.1 0.4 1.3 2
A19 3.1 0.4 1.3 2
A20 3.1 0.4 1.3 2
A21 3.1 0.4 1.3 2
A22 3.1 0.4 1.3 2
A23 3.1 0.4 1.3 2
A24 3.1 0.4 1.3 2
A25 3.1 0.4 1.3 2
A26 3.1 0.4 1.3 2
A27 3.1 0.4 1.3 2
A28 3.1 0.4 1.3 2
A29 3.1 0.4 1.3 2
A30 3.1 0.4 1.3 2
A31 3.1 0.4 1.3 2
A32 3.1 0.4 1.3 2
A33 3.1 0.4 1.3 2
Jumlah 46
No Panjang (cm) Lebar (cm) Tinggi (cm) Jumlah ( M3)
C1 3.4 0.4 1.3 2
C2 3.4 0.4 1.3 2
C3 4.4 0.4 1.3 2
C4 2.9 0.4 1.3 2
C5 3.3 0.4 1.3 2
C6 3.3 0.4 1.3 2
C7 3.3 0.4 1.3 2
C8 1.2 0.4 1.3 1
C9 3.6 0.4 1.3 2
Jumlah 15
Jumlah A 46
Jumlah B 95
Jumlah C 15
Jumlah Seluruhnya 155
12,411,360
PONDASI PROYEK KWU ( GORIS )
No Panjang (cm) Lebar (cm) Tinggi (cm) Jumlah ( M3)
B1 3.3 0.4 1.3 2
B2 3.3 0.4 1.3 2
B3 3.3 0.4 1.3 2
B4 3.3 0.4 1.3 2
B5 3.3 0.4 1.3 2
B6 3.3 0.4 1.3 2
B7 1.6 0.4 1.3 1
B8 3.3 0.4 1.3 2
B9 3.3 0.4 1.3 2
B10 2.1 0.4 1.3 1
B11 3.3 0.4 1.3 2
B12 2.1 0.4 1.3 1
B13 3.3 0.4 1.3 2
B14 2.1 0.4 1.3 1
B15 3.4 0.4 1.3 2
B16 3.3 0.4 1.3 2
B17 3.3 0.4 1.3 2
B18 3.3 0.4 1.3 2
B19 2.9 0.4 1.3 2
B20 2.9 0.4 1.3 2
B21 4.4 0.4 1.3 2
B22 4.4 0.4 1.3 2
B23 10.3 0.4 1.3 5
B24 10.3 0.4 1.3 5
B25 4.4 0.4 1.3 2
B26 3.1 0.4 1.3 2
B27 3.1 0.4 1.3 2
B28 3.1 0.4 1.3 2
B29 3.1 0.4 1.3 2
B30 2.9 0.4 1.3 2
B31 3.1 0.4 1.3 2
B32 2.9 0.4 1.3 2
B33 3.3 0.4 1.3 2
B34 0.6 0.4 1.3 0
B35 3.1 0.4 1.3 2
B36 3.1 0.4 1.3 2
B37 4.4 0.4 1.3 2
B38 4.4 0.4 1.3 2
B39 4.4 0.4 1.3 2
B40 3.3 0.4 1.3 2
B41 2.1 0.4 1.3 1
B42 1.2 0.4 1.3 1
B43 2.7 0.4 1.3 1
B44 3.8 0.4 1.3 2
B45 1.75 0.4 1.3 1
B46 2.5 0.4 1.3 1
B47 2.9 0.4 1.3 2
B48 3.4 0.4 1.3 2
B49 3.3 0.4 1.3 2
B50 3.3 0.4 1.3 2
B51 2.8 0.4 1.3 1
B52 2.9 0.4 1.3 2
B53 3.3 0.4 1.3 2
B54 3.3 0.4 1.3 2
B55 1.1 0.4 1.3 1
Jumlah 95
Jumlah ( M3)
PONDASI PROYEK KWU ( GORIS )
No Panjang (cm) Lebar (cm) Tinggi (cm) Jumlah ( M3)
A1 330 0.4 157 20,724
A2 210 0.4 155 13,020
A3 210 0.4 150 12,600
A4 90 0.4 140 5,040
A5 210 0.4 155 13,020
A6 90 0.4 150 5,400
A7 330 0.4 155 20,460
A8 330 0.4 150 19,800
A9 330 0.4 155 20,460
A10 90 0.4 150 5,400
A11 330 0.4 160 21,120
A12 210 0.4 155 13,020
A13 210 0.4 150 12,600
A14 90 0.4 150 5,400
A15 90 0.4 150 5,400
A16 330 0.4 150 19,800
A17 310 0.4 145 17,980
A18 310 0.4 145 17,980
A19 310 0.4 140 17,360
A20 310 0.4 165 20,460
A21 310 0.4 145 17,980
A22 310 0.4 155 19,220
A23 310 0.4 140 17,360
A24 310 0.4 155 19,220
A25 310 0.4 135 16,740
A26 310 0.4 150 18,600
A27 310 0.4 155 19,220
A28 310 0.4 180 22,320
A29 310 0.4 175 21,700
A30 310 0.4 170 21,080
A31 310 0.4 135 16,740
A32 310 0.4 135 16,740
A33 310 0.4 125 15,500
Jumlah 529,464
No Panjang (cm) Lebar (cm) Tinggi (cm) Jumlah ( M3)
C1 340 0.4 50 6,800
C2 340 0.4 50 6,800
C3 440 0.4 60 10,560
C4 290 0.4 140 16,240
C5 330 0.4 140 18,480
C6 330 0.4 50 6,600
C7 330 0.4 50 6,600
C8 120 0.4 140 6,720
C9 360 0.4 140 20,160
Jumlah 98,960
Jumlah A 529,464
Jumlah B 634,694
Jumlah C 98,960
Jumlah Seluruhnya 1,263,118
97 126,311,840,000
PONDASI PROYEK KWU ( GORIS )
No Panjang (cm) Lebar (cm) Tinggi (cm)
B1 330 0.4 160
B2 330 0.4 160
B3 330 0.4 160
B4 330 0.4 160
B5 330 0.4 160
B6 330 0.4 160
B7 160 0.4 90
B8 330 0.4 150
B9 330 0.4 160
B10 210 0.4 130
B11 330 0.4 90
B12 210 0.4 90
B13 330 0.4 130
B14 210 0.4 120
B15 340 0.4 150
B16 330 0.4 150
B17 330 0.4 150
B18 330 0.4 150
B19 290 0.4 150
B20 290 0.4 150
B21 440 0.4 60
B22 440 0.4 60
B23 10.3 0.4 60
B24 10.3 0.4 60
B25 440 0.4 60
B26 310 0.4 120
B27 310 0.4 120
B28 310 0.4 120
B29 310 0.4 120
B30 290 0.4 50
B31 310 0.4 50
B32 290 0.4 60
B33 330 0.4 60
B34 60 0.4 50
B35 310 0.4 50
B36 310 0.4 50
B37 440 0.4 60
B38 440 0.4 60
B39 440 0.4 60
B40 330 0.4 60
B41 210 0.4 40
B42 120 0.4 40
B43 270 0.4 40
B44 380 0.4 40
B45 175 0.4 40
B46 235 0.4 40
B47 290 0.4 120
B48 340 0.4 120
B49 330 0.4 110
B50 330 0.4 110
B51 280 0.4 90
B52 290 0.4 70
B53 330 0.4 60
B54 330 0.4 60
B55 110 0.4 40
Jumlah
PONDASI PROYEK KWU ( GORIS )
Jumlah ( M3)
21,120
21,120
21,120
21,120
21,120
21,120
5,760
19,800
21,120
10,920
11,880
7,560
17,160
10,080
20,400
19,800
19,800
19,800
17,400
17,400
10,560
10,560
247
247
10,560
14,880
14,880
14,880
14,880
5,800
6,200
6,960
7,920
1,200
6,200
6,200
10,560
10,560
10,560
7,920
3,360
1,920
4,320
6,080
2,800
3,760
13,920
16,320
14,520
14,520
10,080
8,120
7,920
7,920
1,760
634,694
PEKERJAAN STANLESTEL PROYEK TEKNIK LISTRIK ( SIAS )
Reling Pagar Atas
Panjang (m1) Buah Jumlah (m1)
1.5 24 36
1.85 2 3.7
1.7 1 1.7
2.8 11 30.8
2.9 1 2.9
2.85 1 2.85
JUMLAH 1 77.95
Tangga Samping Kanan - Muka Belakang
Panjang (m1) Buah Jumlah (m1)
16.6 16.8 33.4
Tangga Samping Kiri - Muka Belakang
Panjang (m1) Buah Jumlah (m1)
16.6 16.8 33.4
Jumlah 1 77.95
Jumlah 2 31.65
Jumlah Tangga Samping Kanan 33.40
Jumlah Tangga Samping Kiri 33.40
Jumlah Tangga Muka Kanan - Kiri 5.20
Jumlah Tangga Muka Los 1.80
Jumlah Seluruhnya 183.40
PEKERJAAN STANLESTEL PROYEK TEKNIK LISTRIK ( SIAS )
Reling Pagar Bawah
Panjang (m1) Buah Jumlah (m1)
1.85 1 1.85
1.9 2 3.8
2.9 7 20.3
2.85 2 5.7
JUMLAH 2 31.65
Tangga Muka Samping Kanan - Kiri
Panjang (m1) Buah Jumlah (m1)
2.45 2.75 5.2
Tangga Samping Di Muka Los
Panjang (m1) Buah Jumlah (m1)
1.8 1 1.8
NO URAIAN PEKERJAAN VOL SATUAN HARGA SATUAN
1 Pemasangan Lampu downlight 269 Titik 30,000
2 Pemasangan Stop Kontak 40 Titik 30,000
3 Pemasangan MCB 50 Titik 30,000
4 Pemasangan Penangkal Petir 12 Pucuk 150,000
5 Pemasangan Arde Instalasi 1 Unit 75,000
6 Pemasangan Panel Induk 1 Unit 250,000
7 Pemasangan Sub Panel 15 Unit 75,000
8 1 Meter 500,000
JUMLAH
PANJAR
SISA
Penarikan SR 3 Phase + Rakit Meter + KS Tipe 36 3 PhaseLUNAS
JUMLAH
8,070,000
1,200,000
1,500,000
1,800,000
75,000
250,000
1,125,000
500,000
14,520,000
2,750,000
11,770,000
LUNAS
Recommended