ajuanMARKAS BESAR TENTARA NASIONAL INDONESIA Lampiran Surat
Dandenma Mabes TNI DETASEMEN MARKAS Nomor Tanggal
RENCANA ANGGARAN BIAYA PEKERJAAN PERBAIKAN TURAP DAN KESIAPAN
OPERASIONAL LEMASMIL JAYA PURA
NO.URAIAN PEKERJAANVOLUMESATHARGA SATUANJUMLAH
HARGARp.Rp.123456
APEKERJAAN TANGGUL SUNGAI
1Pasangbouwplank140.00m'67595.009,463,300.002Galian tanah
pondasi turap245.00m355,050.0013,487,250.003Pasang bronjong &
batu kali belah700.00m31,092,395.00764,676,500.004Pasang turap batu
kali belah 1Pc:3Ps367.50m31,063,990.00391,016,325.005Pasang skur
perkuatan turap 1Pc:3Ps25.40m31,063,990.0027,025,346.006Pasang
gorong gorong sungai kecil dia 1
1/2M4.00bh1,750,000.007,000,000.007Pengurugan tanah perkuatan
tanggul1,890.00m3179,465.00339,188,850.00Jumlah
A1,551,857,571.00
BPEKERJAAN JEMBATAN
1Pasang bouwplank18.00m'67,595.001,216,710.002Galian tanah
pondasi jembatan18.55m355,050.001,021,177.503Pasang pondasi
jembatan 1Pc:3Ps29.40m31,063,990.0031,281,306.004Pasang batu kali
belah dasar sungai 1Pc:3Ps14.85m31,063,990.0015,800,251.505Pasang
sirip jembatan jambatan
1Pc:3Ps8.40m31,063,990.008,937,516.006Plesteran siar timbul
1Pc:3Ps54.00m245,930.002,480,220.007Bodeman dasar sungai 1Pc:3Ps tb
5 cm49.50m352,900.002,618,550.00Jumlah B63,355,731.00
CPERBAIKAN PAGAR KAWAT DURI
1Galian tanah pondasi turap pagar
USER: USER:21.35m355,050.001,175,317.502Turap pagar batu kali
1pc:3ps106.75m31,063,990.00113,580,932.503Pasang sulingan dari pipa
PVC dia. 1 1/4"152.50m2165,000.0025,162,500.004Plesteran siar
timbul 1pc:3ps152.50m245,930.007,004,325.005Pemasangan kembali
kolom pagar yang roboh6.00bh17,500.00105,000.006Pemasangan pagar
kawat dari yang roboh36.00m265,000.002,340,000.00Jumlah
C149,368,075.00
D.PERLUASAN POS JAGA
1PEKERJAAN TANAH & PONDASI
aPasang bouwplank43.00m'61,450.002,642,350.00bGalian tanah
pondasi27.20m355,050.001,497,360.00cPondasi batu kali
1Pc:3Ps19.43m31,063,990.0020,673,325.70dCor sloof 15/20 cm
1.67m36,461,620.0010,790,905.40eUrugan tanah
kembali7.77m317,545.00136,324.6535,740,265.75
2
123456
2PEKERJAAN PASANGAN
aPasang dinding bata tela 1/2 bt ad
1Pc:2Ps48.50m2227,165.0011,017,502.50bPasang dinding bata tela 1/2
bt ad 1Pc:4Ps90.94m2216,350.0019,674,869.00cPlesteran dinding &
acian 1Pc:2Ps97.00m260,490.005,867,530.00dPlesteran dinding &
acian 1Pc:4Ps181.88m252,900.009,621,452.00eCor kolom 15/15 Cm
1Pc:2Ps:3Kr1.22m36,461,620.007,883,176.40fCor ring balk 15/15 Cm
1Pc:2Ps:3Kr1.11m36,461,620.007,172,398.20gCor balk latei R Jaga
15/20 cm0.36m36,461,620.002,326,183.20hCor meja beton jaga &
pantry0.30m36,461,620.001,938,486.00iPembuatan septik tank &
resapan 4,5
M31.00unit17,750,500.0017,750,500.0083,252,097.303PEKERJAAN ATAP
& PLAFOND
aPasang rangka atap baja ringan
Zinkcalum142.00m2153,530.0021,801,260.00bPasang genting metal roof
warna BJLS 40142.00m290,260.0012,816,920.00cPasang karpusan metal
roof warna BJLS 4019.50m'52,280.001,019,460.00dPasang lisplank kayu
3/20 cm32.00m'70,140.002,244,480.00ePasang plasing sopi sopi seng
BJLS 4012.00m'35,070.00420,840.00fPasang talang jurai seng BJLS
408.00m'173,800.001,390,400.00ePasang plafond GRC 6 mm rangka kayu
5/7 cm108.00m2139,515.0015,067,620.00fPasang list plafond kayu
profil177.25m'28,050.004,971,862.5059,732,842.504PEKERJAAN PINTU
JENDELA
aPasang kusen pintu besi canal C
1204.00bh780,580.003,122,320.00bPasang kusen jendela canal C 120
jeruji besi 3.00bh1,506,050.004,518,150.00dia 19 uk 60 x120 cm ( 2
lubang ) cPasang kusen BV canal C 120 jeruji
besi6.00bh717,860.004,307,160.00dia 19 uk lubang 40 x 60 cm ( 1
lubang ) dPasang kusen pintu besi C 120
double1.00unit913,700.00913,700.00ePasang daun pintu panel kayu
besi 3.78m2590,375.002,231,617.50fPasang daun pintu doble
teakwood3.78m2499,550.001,888,299.00gPasang daun pintu PVC KM/WC
lengkap2.00unit672,750.001,345,500.00hPasang daun pintu besi plat
rangka siku L 60 60 61.00unit2,032,610.002,032,610.00uk 90 x 210 cm
iPasang daun jendela panel kayu
besi5.76m2590,375.003,400,560.0023,759,916.505PEKERJAAN
SANITAIR
aPasang closet jongkok2.00bh520,935.001,041,870.00bPembuatan bak
mandi 1/4 bata lapis keramik2.00unit866,800.001,733,600.00cPasang
pipa PVC dia 4" AW15.00m'110,200.001,653,000.00dPasang pipa PVC dia
3" AW20.00m'75,025.001,500,500.00ePasang pipa PVC dia 3/4"
AW14.00m'20,825.00291,550.00fPasang pipa PVC dia 1/2"
AW4.50m'17,590.0079,155.00gPasang Wash
Zink1.00bh431,970.00431,970.00hPasang kran
air2.00bh75,000.00150,000.00iPasang kran
bebek1.00bh89,599.0089,599.00jPasang floor drain stainless2.00bh
68,770.00137,540.00kPasang tempat sabun
keramik1.00bh75,500.0075,500.007,184,284.00
3
123456
6PEKERJAAN LISTRIK
aPasang box panel & penarikan
daya1.00unit1,750,000.001,750,000.00bPasang instalasi penerangan
kabel NYM 2x2,517.00ttk489,250.008,317,250.00cPasang instalasi stop
kontak kabel NYA 3x2,56.00ttk537,845.003,227,070.00dPasang lampu TL
2 x18 watt9.00ttk240,390.002,163,510.00ePasang lampu FL 25
watt8.00ttk65,430.00523,440.0015,981,270.00
7PEKERJAAN PENGGANTUNG
aPasang kunci pintu 2 slag5.00bh231,275.001,156,375.00bPasang
kunci khusus pintu besi1.00bh475,500.00475,500.00bPasang engsel
pintu8.00bh42,100.00336,800.00cPasang engsel pintu
besi3.00bh175,500.00526,500.00dPasang engsel
jendela12.00bh42,100.00505,200.00ePasang selot
jendela6.00bh40,330.00241,980.00fPasang kait angin
jendela6.00bh37,500.00225,000.003,467,355.00
8PEKERJAAN KERAMIKaPasang lantai keramik uk 30/30
cm69.00m2229,715.0015,850,335.00bPasang plint keramik uk 10/30
cm65.00m'46,800.003,042,000.00cPasang lantai keramik uk 20/20
cm6.00m2225,940.001,355,640.00dPasang dinding & meja keramik uk
20/25 cm33.20m2238,745.007,926,334.00ePasang rabat beton
29.00m2118,030.003,422,870.0031,597,179.009PEKERJAAN
PENGECATANaPengecatan dinding &
plafond386.88m235,310.0013,660,732.80bPengecatan kayu &
besi43.32m255,300.002,395,596.00dPolituran16.80m249,300.00828,240.0016,884,568.80Jumlah
D277,599,778.85E.PEK. PERBAIKAN/PENYEMPURNAAN
1BARAK ISOLASIaPemasangan pintu tralis besi
lengkap20.00unit1,951,250.0039,025,000.00rangka besi siku L 50 50 5
bPerubahan pintu besi plat buka
keluar20.00unit375,500.007,510,000.00cPenggantian daun jendela
panel kayu besi3.84m2590,375.002,267,040.0048,802,040.002BARAK
BATAaPemasangan kawat nyamuk
BV26.04m265,750.001,712,130.00bPerbaikan instalasi air bersih PVC
3/4"11.50m'20,825.00239,487.501,951,617.50Jumlah E50,753,657.50
4
123456
FTEMPAT CUCI ALAT ALAT MASAK
1PEKERJAAN TANAH & PONDASI
aPasang bouwplank28.00m'61,450.001,720,600.00bGalian tanah
pondasi7.84m355,050.00431,592.00cPondasi batu kali
1Pc:3Ps5.60m31,063,990.005,958,344.00dCor sloof 15/20 cm
0.48m36,461,620.003,101,577.60eUrugan tanah
kembali2.24m317,545.0039,300.8011,251,414.402PEKERJAAN PASANGAN
aPasang dinding bata tela 1/2 bt ad
1Pc:2Ps14.00m2227,165.003,180,310.00bPasang dinding bata tela 1/2
bt ad 1Pc:4Ps14.00m2216,350.003,028,900.00cPlesteran dinding &
acian 1Pc:2Ps28.00m260,490.001,693,720.00dPlesteran dinding &
acian 1Pc:4Ps28.00m252,900.001,481,200.00eCor kolom 15/15 Cm
1Pc:2Ps:3Kr0.48m36,461,620.003,101,577.60fCor ring balk 15/15 Cm
1Pc:2Ps:3Kr0.36m36,461,620.002,326,183.20gCor meja beton jaga &
pantry0.30m36,461,620.001,938,486.00hSaluran air batu tela
diplester28.50m'109,300.003,115,050.0019,865,426.803PEKERJAAN ATAP
& PLAFOND
aPasang rangka atap baja ringan
Zinkcalum45.00m2153,530.006,908,850.00bPasang genting metal roof
warna BJLS 4045.00m290,260.004,061,700.00cPasang karpusan metal
roof warna BJLS 405.00m'52,280.00261,400.00dPasang lisplank kayu
3/20 cm28.00m'70,140.001,963,920.00ePasang plasing sopi sopi seng
BJLS 4018.00m'35,070.00631,260.00fPasang plafond GRC 6 mm rangka
kayu 5/7 cm35.00m2139,515.004,883,025.00gPasang list plafond kayu
profil56.00m'28,050.001,570,800.0020,280,955.004PEKERJAAN
SANITAIR
aPembuatan bak cuci 1/2 bata lapis
keramik1.00unit1,733,600.001,733,600.00bPasang pipa PVC dia 3/4"
AW18.00m'20,825.00374,850.00cPasang pipa PVC dia 1/2"
AW6.50m'17,590.00114,335.00dPasang Wash
Zink1.00bh431,970.00431,970.00ePasang kran
air2.00bh75,000.00150,000.00fPasang kran
bebek1.00bh89,599.0089,599.00gPasang floor drain stainless2.00bh
68,770.00137,540.003,031,894.005PEKERJAAN LISTRIK
aPasang instalasi penerangan kabel NYM
2x2,54.00ttk489,250.001,957,000.00bPasang instalasi stop kontak
kabel NYA 3x2,52.00ttk537,845.001,075,690.00cPasang lampu TL 2 x18
watt2.00ttk240,390.00480,780.00dPasang lampu FL 25
watt2.00ttk65,430.00130,860.003,644,330.00
5
123456
6PEKERJAAN KERAMIK
aPasang lantai keramik uk 20/20
cm16.00m2225,940.003,615,040.00bPasang dinding & meja keramik
uk 20/25 cm26.00m2238,745.006,207,370.00cPasang rabat beton
12.00m2118,030.001,416,360.0011,238,770.007PEKERJAAN
PENGECATANaPengecatan dinding &
plafond63.00m235,310.002,224,530.00bPengecatan kayu &
besi9.80m255,300.00541,940.002,766,470.00Jumlah F72,079,260.20
Rekapitulasi :
A.PEKERJAAN TANGGUL SUNGAI.....Rp1,551,857,571.00B.PEKERJAAN
JEMBATAN.....Rp63,355,731.00C.PERBAIKAN PAGAR KAWAT
DURI.....Rp149,368,075.00D.PERLUASAN POS
JAGA.....Rp277,599,778.85E.PEK.
PERBAIKAN/PENYEMPURNAAN.....Rp50,753,657.50F.TEMPAT CUCI ALAT ALAT
MASAK.....Rp72,079,260.20
Jumlah..Rp2,165,014,073.55Jasa Pemborong 10 %
..Rp216,501,407.36
Jumlah ..Rp2,381,515,480.91P.P.N 10 %..Rp238,151,548.09
Jumlah..Rp2,619,667,029.00G BP PLN RUMJAB 2200 VA & RUMDIS
1300 VA3,500.00VA1,500.00Rp5,250,000.00
Jumlah..Rp2,624,917,029.00Dibulatkan menjadi
..Rp2,624,917,000.00
Komandan Denma Mabes TNI,
I.G.B. Herry Atmika Brigadir Jenderal TNI
PAGUERROR:#REF!Rp7,914,030,000.00ERROR:#REF!
Sheet1MARKAS BESAR TENTARA NASIONAL INDONESIA Lampiran Surat
Dandenma Mabes TNI DETASEMEN MARKAS Nomor Tanggal
RENCANA PELAKSANAAN PEKERJAAN PERBAIKAN BANGUNAN MASMIL DAN
PENAHAN BANJIR DI JAYA PURA
NO.URAIAN PEKERJAANVOLUMESATHARGA SATUANJUMLAH
HARGARp.Rp.123456
APEKERJAAN TANGGUL SUNGAI
1Pasangbouwplank140.00m'67595.009,463,300.002Galian tanah
pondasi turap245.00m355,050.0013,487,250.003Pasang bronjong &
batu kali belah700.00m31,092,395.00764,676,500.004Pasang turap batu
kali belah 1Pc:3Ps367.50m31,063,990.00391,016,325.005Pasang skur
perkuatan turap 1Pc:3Ps25.40m31,063,990.0027,025,346.006Pas gorong
gorong ke sungai kecil dia 0.6
M4.00bh1,750,000.007,000,000.007Pengurugan tanah perkuatan
tanggul1,890.00m3179,465.00339,188,850.00Jumlah
A1,551,857,571.00BPEKERJAAN JEMBATAN
1Pasang bouwplank18.00m'67,595.001,216,710.002Galian tanah
pondasi jembatan18.55m355,050.001,021,177.503Pasang pondasi
jembatan 1Pc:3Ps26.80m31,063,990.0028,514,932.004Pasang batu kali
belah dasar sungai 1Pc:3Ps12.25m31,063,990.0013,033,877.505Pasang
sirip jembatan 1Pc:3Ps7.10m31,063,990.007,554,329.006Plesteran siar
timbul 1Pc:3Ps54.00m245,930.002,480,220.007Bodeman dasar sungai
1Pc:3Ps tb 5 cm49.50m352,900.002,618,550.00Jumlah
B56,439,796.00
Rekapitulasi :
APEKERJAAN TANGGUL SUNGAI.....Rp1,551,857,571.00BPEKERJAAN
JEMBATAN.....Rp56,439,796.00
Jumlah..Rp1,608,297,367.00Jasa Pemborong 10 %
..Rp160,829,736.70
Jumlah ..Rp1,769,127,103.70P.P.N 10 %..Rp176,912,710.37
Jumlah..Rp1,946,039,814.07Dibulatkan menjadi
..Rp1,946,039,000.00
Komandan Denma Mabes TNI,
I.G.B. Herry Atmika Brigadir Jenderal TNIMARKAS BESAR TENTARA
NASIONAL INDONESIA Lampiran Surat Dandenma Mabes TNI DETASEMEN
MARKAS Nomor Tanggal
RENCANA PELAKSANAAN PEKERJAAN PERBAIKAN BANGUNAN MASMIL DAN
PENAHAN BANJIR DI JAYA PURA
NO.URAIAN PEKERJAANVOLUMESATHARGA SATUANJUMLAH
HARGARp.Rp.123456
APERBAIKAN PAGAR KAWAT DURI
1Bongkar turap pagar & pembuangan puing
USER: USER:50.00m'73,595.003,679,750.002Galian tanah pondasi turap
pagar21.37m355,050.001,176,418.503Pengerukan matrial
kali71.82m3127,000.009,121,140.004Penebangan pohon semak 2 pinggir
kali50.00m'42,500.002,125,000.005Pasang sloof turap 20/20
cm0.40m36,461,620.002,584,648.006Turap pagar batu kali
1Pc:3Ps87.48m31,063,990.0093,077,845.207Pasang sulingan dari pipa
PVC dia 1 1/4"125.00m2165,000.0020,625,000.008Plesteran
1Pc:3Ps125.00m245,930.005,741,250.009Pemasangan kembali kolom
50.00m'25,500.001,275,000.0010Pemasangan kembali pagar kawat duri
50.00m'46,800.002,340,000.00Jumlah A141,746,051.70BPERLUASAN POS
JAGA
1PEKERJAAN TANAH & PONDASI
aPasang bouwplank43.00m'61,450.002,642,350.00bGalian tanah
pondasi27.20m355,050.001,497,360.00cPondasi batu kali
1Pc:3Ps19.43m31,063,990.0020,673,325.70dCor sloof 15/20 cm
1.67m36,461,620.0010,790,905.40eUrugan tanah
kembali7.77m317,545.00136,324.6535,740,265.752PEKERJAAN
PASANGAN
aPasang dinding bata tela 1/2 bt ad
1Pc:2Ps48.50m2227,165.0011,017,502.50bPasang dinding bata tela 1/2
bt ad 1Pc:4Ps90.94m2216,350.0019,674,869.00cPlesteran dinding &
acian 1Pc:2Ps97.00m260,490.005,867,530.00dPlesteran dinding &
acian 1Pc:4Ps181.88m252,900.009,621,452.00eCor kolom 15/15 Cm
1Pc:2Ps:3Kr1.22m36,461,620.007,883,176.40fCor ring balk 15/15 Cm
1Pc:2Ps:3Kr1.11m36,461,620.007,172,398.20gCor balk latei R Jaga
15/20 cm0.36m36,461,620.002,326,183.20hCor meja beton jaga &
pantry0.30m36,461,620.001,938,486.00iPembuatan septik tank &
resapan 4,5 M31.00unit17,750,500.0017,750,500.0083,252,097.30
2
123456
3PEKERJAAN ATAP & PLAFOND
aPasang rangka atap baja ringan
Zinkcalum142.00m2153,530.0021,801,260.00bPasang genting metal roof
warna BJLS 40142.00m290,260.0012,816,920.00cPasang karpusan metal
roof warna BJLS 4019.50m'52,280.001,019,460.00dPasang lisplank kayu
3/20 cm32.00m'70,140.002,244,480.00ePasang plasing sopi sopi seng
BJLS 4012.00m'35,070.00420,840.00fPasang talang jurai seng BJLS
408.00m'173,800.001,390,400.00ePlafond triplek 6 mm rangka kayu 5/7
cm108.00m2139,515.0015,067,620.00fPasang list plafond kayu
profil177.25m'28,050.004,971,862.5059,732,842.504PEKERJAAN PINTU
JENDELA
aPasang kusen pintu besi canal C
1204.00bh780,580.003,122,320.00bPasang kusen jendela canal C 120
jeruji besi 3.00bh1,506,050.004,518,150.00dia 19 uk 60 x120 cm ( 2
lubang ) cPasang kusen BV canal C 120 jeruji
besi6.00bh717,860.004,307,160.00dia 19 uk lubang 40 x 60 cm ( 1
lubang ) dPasang kusen pintu besi C 120
double1.00unit913,700.00913,700.00ePasang daun pintu panel kayu
besi 3.78m2590,375.002,231,617.50fPasang daun pintu doble
teakwood3.78m2499,550.001,888,299.00gPasang daun pintu PVC KM/WC
lengkap2.00unit672,750.001,345,500.00hPasang daun pintu besi plat
rangka siku L 60 60 61.00unit2,032,610.002,032,610.00uk 90 x 210 cm
iPasang daun jendela panel kayu
besi5.76m2590,375.003,400,560.0023,759,916.505PEKERJAAN
SANITAIR
aPasang closet jongkok2.00bh520,935.001,041,870.00bPembuatan bak
mandi 1/4 bata lapis keramik2.00unit866,800.001,733,600.00cPasang
pipa PVC dia 4" AW15.00m'110,200.001,653,000.00dPasang pipa PVC dia
3" AW20.00m'75,025.001,500,500.00ePasang pipa PVC dia 3/4"
AW14.00m'20,825.00291,550.00fPasang pipa PVC dia 1/2"
AW4.50m'17,590.0079,155.00gPasang Wash
Zink1.00bh431,970.00431,970.00hPasang kran
air2.00bh75,000.00150,000.00iPasang kran
bebek1.00bh89,599.0089,599.00jPasang floor drain stainless2.00bh
68,770.00137,540.00kPasang tempat sabun
keramik1.00bh75,500.0075,500.007,184,284.006PEKERJAAN LISTRIK
aPasang box panel & penarikan
daya1.00unit1,750,000.001,750,000.00bPasang instalasi penerangan
kabel NYM 2x2,517.00ttk489,250.008,317,250.00cPasang instalasi stop
kontak kabel NYA 3x2,56.00ttk537,845.003,227,070.00dPasang lampu TL
2 x18 watt9.00ttk240,390.002,163,510.00ePasang lampu FL 25
watt8.00ttk65,430.00523,440.0015,981,270.00
3
123456
7PEKERJAAN PENGGANTUNG
aPasang kunci pintu 2 slag5.00bh231,275.001,156,375.00bPasang
kunci khusus pintu besi1.00bh475,500.00475,500.00bPasang engsel
pintu8.00bh42,100.00336,800.00cPasang engsel pintu
besi3.00bh175,500.00526,500.00dPasang engsel
jendela12.00bh42,100.00505,200.00ePasang selot
jendela6.00bh40,330.00241,980.00fPasang kait angin
jendela6.00bh37,500.00225,000.003,467,355.008PEKERJAAN
KERAMIKaPasang lantai keramik uk 30/30
cm69.00m2229,715.0015,850,335.00bPasang plint keramik uk 10/30
cm65.00m'46,800.003,042,000.00cPasang lantai keramik uk 20/20
cm6.00m2225,940.001,355,640.00dPasang dinding & meja keramik uk
20/25 cm33.20m2238,745.007,926,334.00ePasang rabat beton
29.00m2118,030.003,422,870.0031,597,179.009PEKERJAAN
PENGECATANaPengecatan dinding &
plafond386.88m235,310.0013,660,732.80bPengecatan kayu &
besi43.10m255,300.002,383,430.00dPolituran17.05m249,300.00840,565.0016,884,727.80Jumlah
B277,599,937.85CPEK. PERBAIKAN/PENYEMPURNAAN
1BARAK ISOLASIaPemasangan pintu tralis besi
lengkap20.00unit1,951,250.0039,025,000.00rangka besi siku L 50 50 5
bPerubahan pintu besi plat buka
keluar20.00unit375,500.007,510,000.00cPenggantian daun jendela
panel kayu besi3.84m2590,375.002,267,040.0048,802,040.002BARAK
BATAaPemasangan kawat nyamuk
BV26.04m265,750.001,712,130.00bPerbaikan instalasi air bersih PVC
3/4"11.50m'20,825.00239,487.501,951,617.503PINTU GERBANG
BESIPengecatan besi125.12m255,300.006,919,136.00 4KUNCI PINTU
Penggantian kunci kunci pintu15.00bh231,275.003,469,125.00 5TRAP
LAPANGAN APEL
Trap lapangan apel pasangan bata
tela10.00m'375,050.003,750,500.00diplester 3 trap
4
123456
6PENUTUP JENDELA BV R. KANTOR
Pasang kaca bening tebal 5 mm2.40m2167,500.00402,000.00 Jumlah
C65,294,418.50DTEMPAT CUCI ALAT ALAT MASAK
1PEKERJAAN TANAH & PONDASI
aPasang bouwplank28.00m'61,450.001,720,600.00bGalian tanah
pondasi7.84m355,050.00431,592.00cPondasi batu kali
1Pc:3Ps5.60m31,063,990.005,958,344.00dCor sloof 15/20 cm
0.48m36,461,620.003,101,577.60eUrugan tanah
kembali2.24m317,545.0039,300.8011,251,414.402PEKERJAAN PASANGAN
aPasang dinding bata tela 1/2 bt ad
1Pc:2Ps14.00m2227,165.003,180,310.00bPasang dinding bata tela 1/2
bt ad 1Pc:4Ps14.00m2216,350.003,028,900.00cPlesteran dinding &
acian 1Pc:2Ps28.00m260,490.001,693,720.00dPlesteran dinding &
acian 1Pc:4Ps28.00m252,900.001,481,200.00eCor kolom 15/15 Cm
1Pc:2Ps:3Kr0.48m36,461,620.003,101,577.60fCor ring balk 15/15 Cm
1Pc:2Ps:3Kr0.36m36,461,620.002,326,183.20gCor meja beton jaga &
pantry0.30m36,461,620.001,938,486.00hSaluran air batu tela
diplester28.50m'109,300.003,115,050.0019,865,426.803PEKERJAAN ATAP
& PLAFOND
aPasang rangka atap baja ringan
Zinkcalum45.00m2153,530.006,908,850.00bPasang genting metal roof
warna BJLS 4045.00m290,260.004,061,700.00cPasang karpusan metal
roof warna BJLS 405.00m'52,280.00261,400.00dPasang lisplank kayu
3/20 cm28.00m'70,140.001,963,920.00ePasang plasing sopi sopi seng
BJLS 4018.00m'35,070.00631,260.00fPlafond triplek 6 mm rangka kayu
5/7 cm35.00m2139,515.004,883,025.00gPasang list plafond kayu
profil56.00m'28,050.001,570,800.0020,280,955.004PEKERJAAN
SANITAIR
aPembuatan bak cuci 1/2 bata lapis
keramik1.00unit1,733,600.001,733,600.00bPasang pipa PVC dia 3/4"
AW18.00m'20,825.00374,850.00cPasang pipa PVC dia 1/2"
AW6.50m'17,590.00114,335.00dPasang Wash
Zink1.00bh431,970.00431,970.00ePasang kran
air2.00bh75,000.00150,000.00fPasang kran
bebek1.00bh89,599.0089,599.00gPasang floor drain stainless2.00bh
68,770.00137,540.003,031,894.00
5
123456
5PEKERJAAN LISTRIK
aPasang instalasi penerangan kabel NYM
2x2,54.00ttk489,250.001,957,000.00bPasang instalasi stop kontak
kabel NYA 3x2,52.00ttk537,845.001,075,690.00cPasang lampu TL 2 x18
watt2.00ttk240,390.00480,780.00dPasang lampu FL 25
watt2.00ttk65,430.00130,860.003,644,330.006PEKERJAAN KERAMIK
aPasang lantai keramik uk 20/20
cm16.00m2225,940.003,615,040.00bPasang dinding & meja keramik
uk 20/25 cm26.00m2238,745.006,207,370.00cPasang rabat beton
12.00m2118,030.001,416,360.0011,238,770.007PEKERJAAN
PENGECATANaPengecatan dinding &
plafond63.00m235,310.002,224,530.00bPengecatan kayu &
besi9.81m255,300.00542,493.002,767,023.00Jumlah D72,079,813.20
Rekapitulasi :
APERBAIKAN PAGAR KAWAT DURI.....Rp141,746,051.70BPERLUASAN POS
JAGA.....Rp277,599,937.85CPEK.
PERBAIKAN/PENYEMPURNAAN.....Rp65,294,418.50DTEMPAT CUCI ALAT ALAT
MASAK.....Rp72,079,813.20
Jumlah..Rp556,720,221.25Jasa Pemborong 10 %
..Rp55,672,022.13
Jumlah ..Rp612,392,243.38P.P.N 10 %..Rp61,239,224.34
Jumlah..Rp673,631,467.71EBP PLN RUMJAB 2200 VA & RUMDIS 1300
VA3,500.00VA1,500.00Rp5,250,000.00
Jumlah..Rp678,881,467.71Dibulatkan menjadi
..Rp678,881,000.00
Komandan Denma Mabes TNI,Rp2,624,920,000.00
I.G.B. Herry Atmika Brigadir Jenderal TNI
PAGUERROR:#REF!Rp7,914,030,000.00ERROR:#REF!
PERUBAHANMARKAS BESAR TENTARA NASIONAL INDONESIA Lampiran Surat
Dandenma Mabes TNI DETASEMEN MARKAS Nomor Tanggal
RENCANA PELAKSANAAN PEKERJAAN PERBAIKAN BANGUNAN MASMIL DAN
PENAHAN BANJIR DI JAYA PURA
NO.URAIAN PEKERJAANVOLUMESATHARGA SATUANJUMLAH
HARGARp.Rp.123456
APEKERJAAN TANGGUL SUNGAI
1Pasangbouwplank140.00m'67,260.009,416,400.002Galian tanah
pondasi turap245.00m355,220.0013,528,900.003Pasang bronjong &
batu kali belah700.00m31,090,200.00763,140,000.004Pasang turap batu
kali belah 1Pc:3Ps367.50m31,063,230.00390,737,025.005Pasang skur
perkuatan turap 1Pc:3Ps25.40m31,063,230.0027,006,042.006Pasang
gorong gorong sungai kecil dia 1
1/2M4.00bh1,761,800.007,047,200.007Pengurugan tanah perkuatan
tanggul1,890.00m3179,530.00339,311,700.00Jumlah
A1,550,187,267.00BPEKERJAAN JEMBATAN
1Pasang bouwplank18.00m'67,260.001,210,680.002Galian tanah
pondasi jembatan18.55m355,220.001,024,331.003Pasang pondasi
jembatan 1Pc:3Ps26.80m31,063,230.0028,494,564.004Pasang batu kali
belah dasar sungai 1Pc:3Ps12.25m31,063,230.0013,024,567.505Pasang
sirip jembatan jambatan
1Pc:3Ps7.10m31,063,230.007,548,933.006Plesteran siar timbul
1Pc:3Ps54.00m244,100.002,381,400.007Bodeman dasar sungai 1Pc:3Ps tb
5 cm49.50m352,850.002,616,075.00Jumlah B56,300,550.50
Rekapitulasi :
APEKERJAAN TANGGUL SUNGAI.....Rp1,550,187,267.00BPEKERJAAN
JEMBATAN.....Rp56,300,550.50
Jumlah..Rp1,606,487,817.50Jasa Pemborong 10 %
..Rp160,648,781.75
Jumlah ..Rp1,767,136,599.25P.P.N 10 %..Rp176,713,659.93
Jumlah..Rp1,943,850,259.181,943,850,000.00Dibulatkan menjadi
..Rp1,943,850,000.00Rp214.19
Komandan Denma Mabes TNI,
I.G.B. Herry Atmika Brigadir Jenderal TNIMARKAS BESAR TENTARA
NASIONAL INDONESIA Lampiran Surat Dandenma Mabes TNI DETASEMEN
MARKAS Nomor Tanggal
RENCANA PELAKSANAAN PEKERJAAN PERBAIKAN BANGUNAN MASMIL DAN
PENAHAN BANJIR DI JAYA PURA
NO.URAIAN PEKERJAANVOLUMESATHARGA SATUANJUMLAH
HARGARp.Rp.123456
APERBAIKAN PAGAR KAWAT DURI
1Bongkar turap pagar & pembuangan puing
USER: USER:50.00m'60,330.003,016,500.002Galian tanah pondasi turap
pagar21.37m355,220.001,180,051.403Pasang kolom turap 20/20 cm jarak
5 M1.32m36,476,500.008,548,980.004Pasang sloof turap 20/20
cm2.00m36,476,500.0012,953,000.005Turap pagar batu kali
1Pc:3Ps87.48m31,063,230.0093,011,360.406Pasang sulingan dari pipa
PVC dia 1 1/4"125.00m2164,310.0020,538,750.007Plesteran siar timbul
1Pc:3Ps125.00m244,100.005,512,500.008Pemasangan kembali kolom
50.00m'25,500.001,275,000.009Pemasangan kembali pagar kawat duri
50.00m'46,800.002,340,000.00Jumlah A148,376,141.80BPERLUASAN POS
JAGA
1PEKERJAAN TANAH & PONDASI
aPasang bouwplank43.00m'67,260.002,892,180.00bGalian tanah
pondasi27.20m355,220.001,501,984.00cPondasi batu kali
1Pc:3Ps19.43m31,063,230.0020,658,558.90dCor sloof 15/20 cm
1.67m36,476,500.0010,815,755.00eUrugan tanah
kembali7.77m318,400.00142,968.0036,011,445.902PEKERJAAN
PASANGAN
aPasang dinding bata tela 1/2 bt ad
1Pc:2Ps48.50m2225,820.0010,952,270.00bPasang dinding bata tela 1/2
bt ad 1Pc:4Ps90.94m2216,110.0019,653,043.40cPlesteran dinding &
acian 1Pc:2Ps97.00m262,520.006,064,440.00dPlesteran dinding &
acian 1Pc:4Ps181.88m253,940.009,810,607.20eCor kolom 15/15 Cm
1Pc:2Ps:3Kr1.22m36,476,500.007,901,330.00fCor ring balk 15/15 Cm
1Pc:2Ps:3Kr1.11m36,476,500.007,188,915.00gCor balk latei R Jaga
15/20 cm0.36m36,476,500.002,331,540.00hCor meja beton jaga &
pantry0.30m36,476,500.001,942,950.00iPembuatan septik tank &
resapan 4,5 M31.00unit17,750,500.0017,750,500.0083,595,595.60
2
123456
3PEKERJAAN ATAP & PLAFOND
aPasang rangka atap baja ringan
Zinkcalum142.00m2152,350.0021,633,700.00bPasang genting metal roof
warna BJLS 40142.00m290,190.0012,806,980.00cPasang karpusan metal
roof warna BJLS 4019.50m'52,225.001,018,387.50dPasang lisplank kayu
3/20 cm32.00m'69,570.002,226,240.00ePasang plasing sopi sopi seng
BJLS 4012.00m'32,000.00384,000.00fPasang talang jurai seng BJLS
408.00m'188,190.001,505,520.00ePasang plafond GRC 6 mm rangka kayu
5/7 cm108.00m2139,135.0015,026,580.00fPasang list plafond kayu
profil177.25m'28,800.005,104,800.0059,706,207.504PEKERJAAN PINTU
JENDELA
aPasang kusen pintu besi canal C
1204.00bh780,580.003,122,320.00bPasang kusen jendela canal C 120
jeruji besi 3.00bh1,506,050.004,518,150.00dia 19 uk 60 x120 cm ( 2
lubang ) cPasang kusen BV canal C 120 jeruji
besi6.00bh717,860.004,307,160.00dia 19 uk lubang 40 x 60 cm ( 1
lubang ) dPasang kusen pintu besi C 120
double1.00unit913,700.00913,700.00ePasang daun pintu panel kayu
besi 3.78m2590,375.002,231,617.50fPasang daun pintu doble
teakwood3.78m2421,920.001,594,857.60gPasang daun pintu PVC KM/WC
lengkap2.00unit672,750.001,345,500.00hPasang daun pintu besi plat
rangka siku L 60 60 61.00unit2,032,610.002,032,610.00uk 90 x 210 cm
iPasang daun jendela panel kayu
besi5.76m2590,375.003,400,560.0023,466,475.105PEKERJAAN
SANITAIR
aPasang closet jongkok2.00bh519,060.001,038,120.00bPembuatan bak
mandi 1/4 bata lapis keramik2.00unit865,110.001,730,220.00cPasang
pipa PVC dia 4" AW15.00m'109,500.001,642,500.00dPasang pipa PVC dia
3" AW20.00m'74,670.001,493,400.00ePasang pipa PVC dia 3/4"
AW14.00m'20,300.00284,200.00fPasang pipa PVC dia 1/2"
AW4.50m'17,700.0079,650.00gPasang Wash
Zink1.00bh430,920.00430,920.00hPasang kran
air2.00bh74,110.00148,220.00iPasang kran
bebek1.00bh88,110.0088,110.00jPasang floor drain stainless2.00bh
67,400.00134,800.00kPasang tempat sabun
keramik1.00bh75,420.0075,420.007,145,560.006PEKERJAAN LISTRIK
aPasang box panel & penarikan
daya1.00unit1,750,000.001,750,000.00bPasang instalasi penerangan
kabel NYM 2x2,517.00ttk487,650.008,290,050.00cPasang instalasi stop
kontak kabel NYA 3x2,56.00ttk537,150.003,222,900.00dPasang lampu TL
2 x18 watt9.00ttk241,330.002,171,970.00ePasang lampu FL 25
watt8.00ttk65,340.00522,720.0015,957,640.00
3
123456
7PEKERJAAN PENGGANTUNG
aPasang kunci pintu 2 slag5.00bh230,870.001,154,350.00bPasang
kunci khusus pintu besi1.00bh475,500.00475,500.00bPasang engsel
pintu8.00bh41,900.00335,200.00cPasang engsel pintu
besi3.00bh175,500.00526,500.00dPasang engsel
jendela12.00bh41,900.00502,800.00ePasang selot
jendela6.00bh41,100.00246,600.00fPasang kait angin
jendela6.00bh37,400.00224,400.003,465,350.008PEKERJAAN
KERAMIKaPasang lantai keramik uk 30/30
cm69.00m2228,810.0015,787,890.00bPasang plint keramik uk 10/30
cm65.00m'45,730.002,972,450.00cPasang lantai keramik uk 20/20
cm6.00m2225,630.001,353,780.00dPasang dinding & meja keramik uk
20/25 cm33.20m2237,900.007,898,280.00ePasang rabat beton
29.00m2117,720.003,413,880.0031,426,280.009PEKERJAAN
PENGECATANaPengecatan dinding &
plafond386.88m234,370.0013,297,065.60bPengecatan kayu &
besi43.10m256,350.002,428,685.00dPolituran17.05m246,600.00794,530.0016,520,280.60Jumlah
B277,294,834.70CPEK. PERBAIKAN/PENYEMPURNAAN
1BARAK ISOLASIaPemasangan pintu tralis besi
lengkap20.00unit1,853,687.5037,073,750.00rangka besi siku L 50 50 5
bPerubahan pintu besi plat buka
keluar20.00unit375,500.007,510,000.00cPenggantian daun jendela
panel kayu besi3.84m2590,375.002,267,040.0046,850,790.002BARAK
BATAaPemasangan kawat nyamuk
BV26.04m265,690.001,710,567.60bPerbaikan instalasi air bersih PVC
3/4"11.50m'20,300.00233,450.001,944,017.603PINTU GERBANG
BESIPengecatan besi125.12m256,350.007,050,512.00
7,050,512.00Jumlah C55,845,319.60DTEMPAT CUCI ALAT ALAT
MASAK
1PEKERJAAN TANAH & PONDASI
aPasang bouwplank28.00m'67,260.001,883,280.00bGalian tanah
pondasi7.84m355,220.00432,924.80cPondasi batu kali
1Pc:3Ps5.60m31,063,230.005,954,088.00dCor sloof 15/20 cm
0.48m36,476,500.003,108,720.00eUrugan tanah
kembali2.24m318,400.0041,216.0011,420,228.80
4
123456
2PEKERJAAN PASANGAN
aPasang dinding bata tela 1/2 bt ad
1Pc:2Ps14.00m2225,820.003,161,480.00bPasang dinding bata tela 1/2
bt ad 1Pc:4Ps14.00m2216,110.003,025,540.00cPlesteran dinding &
acian 1Pc:2Ps28.00m262,520.001,750,560.00dPlesteran dinding &
acian 1Pc:4Ps28.00m253,940.001,510,320.00eCor kolom 15/15 Cm
1Pc:2Ps:3Kr0.48m36,476,500.003,108,720.00fCor ring balk 15/15 Cm
1Pc:2Ps:3Kr0.36m36,476,500.002,331,540.00gCor meja beton jaga &
pantry0.30m36,476,500.001,942,950.00hSaluran air batu tela
diplester28.50m'109,300.003,115,050.0019,946,160.003PEKERJAAN ATAP
& PLAFOND
aPasang rangka atap baja ringan
Zinkcalum45.00m2152,350.006,855,750.00bPasang genting metal roof
warna BJLS 4045.00m290,190.004,058,550.00cPasang karpusan metal
roof warna BJLS 405.00m'52,225.00261,125.00dPasang lisplank kayu
3/20 cm28.00m'69,570.001,947,960.00ePasang plasing sopi sopi seng
BJLS 4018.00m'32,000.00576,000.00fPasang plafond GRC 6 mm rangka
kayu 5/7 cm35.00m2139,135.004,869,725.00gPasang list plafond kayu
profil56.00m'28,800.001,612,800.0020,181,910.004PEKERJAAN
SANITAIR
aPembuatan bak cuci 1/2 bata lapis
keramik1.00unit1,601,000.001,601,000.00bPasang pipa PVC dia 3/4"
AW18.00m'20,300.00365,400.00cPasang pipa PVC dia 1/2"
AW6.50m'17,700.00115,050.00dPasang Wash
Zink1.00bh430,920.00430,920.00ePasang kran
air2.00bh74,110.00148,220.00fPasang kran
bebek1.00bh88,110.0088,110.00gPasang floor drain stainless2.00bh
67,400.00134,800.002,883,500.005PEKERJAAN LISTRIK
aPasang instalasi penerangan kabel NYM
2x2,54.00ttk487,650.001,950,600.00bPasang instalasi stop kontak
kabel NYA 3x2,52.00ttk537,150.001,074,300.00cPasang lampu TL 2 x18
watt2.00ttk241,330.00482,660.00dPasang lampu FL 25
watt2.00ttk65,340.00130,680.003,638,240.006PEKERJAAN KERAMIK
aPasang lantai keramik uk 20/20
cm16.00m2225,630.003,610,080.00bPasang dinding & meja keramik
uk 20/25 cm26.00m2237,900.006,185,400.00cPasang rabat beton
12.00m2117,720.001,412,640.0011,208,120.007PEKERJAAN
PENGECATANaPengecatan dinding &
plafond63.00m234,370.002,165,310.00bPengecatan kayu &
besi9.81m256,350.00552,793.502,718,103.50Jumlah D71,996,262.30
5
Rekapitulasi :
APERBAIKAN PAGAR KAWAT DURI.....Rp148,376,141.80BPERLUASAN POS
JAGA.....Rp277,294,834.70CPEK.
PERBAIKAN/PENYEMPURNAAN.....Rp55,845,319.60DTEMPAT CUCI ALAT ALAT
MASAK.....Rp71,996,262.30
Jumlah..Rp553,512,558.40Jasa Pemborong 10 %
..Rp55,351,255.84
Jumlah ..Rp608,863,814.24P.P.N 10 %..Rp60,886,381.42
Jumlah..Rp669,750,195.66EBP PLN RUMJAB 2200 VA & RUMDIS 1300
VA3,500.00VA1,500.00Rp5,250,000.00
Jumlah..Rp675,000,195.66Dibulatkan menjadi
..Rp675,000,000.00
Komandan Denma Mabes TNI,Rp2,618,850,000.00
I.G.B. Herry Atmika Brigadir Jenderal TNI
PAGUERROR:#REF!Rp7,914,030,000.00ERROR:#REF!
renlakMARKAS BESAR TENTARA NASIONAL INDONESIA Lampiran Surat
Dandenma Mabes TNI DETASEMEN MARKAS Nomor Tanggal
RENCANA ANGGARAN BIAYA PEKERJAAN PERBAIKAN TURAP DAN KESIAPAN
OPERASIONAL LEMASMIL JAYA PURA
NO.URAIAN PEKERJAANVOLUMESATHARGA SATUANJUMLAH
HARGARp.Rp.123456
APEKERJAAN TANGGUL SUNGAI
1Pasangbouwplank140.00m'67595.009,463,300.002Galian tanah
pondasi turap245.00m355,050.0013,487,250.003Pasang bronjong &
batu kali belah700.00m31,092,395.00764,676,500.004Pasang turap batu
kali belah 1Pc:3Ps367.50m31,063,990.00391,016,325.005Pasang skur
perkuatan turap 1Pc:3Ps25.40m31,063,990.0027,025,346.006Pasang
gorong gorong sungai kecil dia 1
1/2M4.00bh1,750,000.007,000,000.007Pengurugan tanah perkuatan
tanggul1,890.00m3179,465.00339,188,850.00Jumlah
A1,551,857,571.00
BPEKERJAAN JEMBATAN
1Pasang bouwplank18.00m'67,595.001,216,710.002Galian tanah
pondasi jembatan18.55m355,050.001,021,177.503Pasang pondasi
jembatan 1Pc:3Ps29.40m31,063,990.0031,281,306.004Pasang batu kali
belah dasar sungai 1Pc:3Ps14.85m31,063,990.0015,800,251.505Pasang
sirip jembatan jambatan
1Pc:3Ps8.40m31,063,990.008,937,516.006Plesteran siar timbul
1Pc:3Ps54.00m245,930.002,480,220.007Bodeman dasar sungai 1Pc:3Ps tb
5 cm49.50m352,900.002,618,550.00Jumlah B63,355,731.00
CPERBAIKAN PAGAR KAWAT DURI
1Bongkar turap pagar & pembuangan puing
USER: USER:50.00m'73,595.003,679,750.002Galian tanah pondasi turap
pagar21.35m355,050.001,175,317.503Pasang kolom turap 20/20 cm jarak
5 M1.32m36,461,620.008,529,338.404Pasang sloof turap 20/20
cm2.00m36,461,620.0012,923,240.005Turap pagar batu kali
1Pc:3Ps87.48m31,063,990.0093,077,845.206Pasang sulingan dari pipa
PVC dia 1 1/4"125.00m2165,000.0020,625,000.007Plesteran siar timbul
1Pc:3Ps125.00m245,930.005,741,250.008Pemasangan kembali kolom
50.00m'25,500.001,275,000.009Pemasangan kembali pagar kawat duri
50.00m'46,800.002,340,000.00Jumlah C149,366,741.10D.PERLUASAN POS
JAGA
1PEKERJAAN TANAH & PONDASI
aPasang bouwplank43.00m'61,450.002,642,350.00bGalian tanah
pondasi27.20m355,050.001,497,360.00cPondasi batu kali
1Pc:3Ps19.43m31,063,990.0020,673,325.70dCor sloof 15/20 cm
1.67m36,461,620.0010,790,905.40eUrugan tanah
kembali7.77m317,545.00136,324.6535,740,265.75
2
123456
2PEKERJAAN PASANGAN
aPasang dinding bata tela 1/2 bt ad
1Pc:2Ps48.50m2227,165.0011,017,502.50bPasang dinding bata tela 1/2
bt ad 1Pc:4Ps90.94m2216,350.0019,674,869.00cPlesteran dinding &
acian 1Pc:2Ps97.00m260,490.005,867,530.00dPlesteran dinding &
acian 1Pc:4Ps181.88m252,900.009,621,452.00eCor kolom 15/15 Cm
1Pc:2Ps:3Kr1.22m36,461,620.007,883,176.40fCor ring balk 15/15 Cm
1Pc:2Ps:3Kr1.11m36,461,620.007,172,398.20gCor balk latei R Jaga
15/20 cm0.36m36,461,620.002,326,183.20hCor meja beton jaga &
pantry0.30m36,461,620.001,938,486.00iPembuatan septik tank &
resapan 4,5
M31.00unit17,750,500.0017,750,500.0083,252,097.303PEKERJAAN ATAP
& PLAFOND
aPasang rangka atap baja ringan
Zinkcalum142.00m2153,530.0021,801,260.00bPasang genting metal roof
warna BJLS 40142.00m290,260.0012,816,920.00cPasang karpusan metal
roof warna BJLS 4019.50m'52,280.001,019,460.00dPasang lisplank kayu
3/20 cm32.00m'70,140.002,244,480.00ePasang plasing sopi sopi seng
BJLS 4012.00m'35,070.00420,840.00fPasang talang jurai seng BJLS
408.00m'173,800.001,390,400.00ePasang plafond GRC 6 mm rangka kayu
5/7 cm108.00m2139,515.0015,067,620.00fPasang list plafond kayu
profil177.25m'28,050.004,971,862.5059,732,842.504PEKERJAAN PINTU
JENDELA
aPasang kusen pintu besi canal C
1204.00bh780,580.003,122,320.00bPasang kusen jendela canal C 120
jeruji besi 3.00bh1,506,050.004,518,150.00dia 19 uk 60 x120 cm ( 2
lubang ) cPasang kusen BV canal C 120 jeruji
besi6.00bh717,860.004,307,160.00dia 19 uk lubang 40 x 60 cm ( 1
lubang ) dPasang kusen pintu besi C 120
double1.00unit913,700.00913,700.00ePasang daun pintu panel kayu
besi 3.78m2590,375.002,231,617.50fPasang daun pintu doble
teakwood3.78m2499,550.001,888,299.00gPasang daun pintu PVC KM/WC
lengkap2.00unit672,750.001,345,500.00hPasang daun pintu besi plat
rangka siku L 60 60 61.00unit2,032,610.002,032,610.00uk 90 x 210 cm
iPasang daun jendela panel kayu
besi5.76m2590,375.003,400,560.0023,759,916.505PEKERJAAN
SANITAIR
aPasang closet jongkok2.00bh520,935.001,041,870.00bPembuatan bak
mandi 1/4 bata lapis keramik2.00unit866,800.001,733,600.00cPasang
pipa PVC dia 4" AW15.00m'110,200.001,653,000.00dPasang pipa PVC dia
3" AW20.00m'75,025.001,500,500.00ePasang pipa PVC dia 3/4"
AW14.00m'20,825.00291,550.00fPasang pipa PVC dia 1/2"
AW4.50m'17,590.0079,155.00gPasang Wash
Zink1.00bh431,970.00431,970.00hPasang kran
air2.00bh75,000.00150,000.00iPasang kran
bebek1.00bh89,599.0089,599.00jPasang floor drain stainless2.00bh
68,770.00137,540.00kPasang tempat sabun
keramik1.00bh75,500.0075,500.007,184,284.00
3
123456
6PEKERJAAN LISTRIK
aPasang box panel & penarikan
daya1.00unit1,750,000.001,750,000.00bPasang instalasi penerangan
kabel NYM 2x2,517.00ttk489,250.008,317,250.00cPasang instalasi stop
kontak kabel NYA 3x2,56.00ttk537,845.003,227,070.00dPasang lampu TL
2 x18 watt9.00ttk240,390.002,163,510.00ePasang lampu FL 25
watt8.00ttk65,430.00523,440.0015,981,270.00
7PEKERJAAN PENGGANTUNG
aPasang kunci pintu 2 slag5.00bh231,275.001,156,375.00bPasang
kunci khusus pintu besi1.00bh475,500.00475,500.00bPasang engsel
pintu8.00bh42,100.00336,800.00cPasang engsel pintu
besi3.00bh175,500.00526,500.00dPasang engsel
jendela12.00bh42,100.00505,200.00ePasang selot
jendela6.00bh40,330.00241,980.00fPasang kait angin
jendela6.00bh37,500.00225,000.003,467,355.00
8PEKERJAAN KERAMIKaPasang lantai keramik uk 30/30
cm69.00m2229,715.0015,850,335.00bPasang plint keramik uk 10/30
cm65.00m'46,800.003,042,000.00cPasang lantai keramik uk 20/20
cm6.00m2225,940.001,355,640.00dPasang dinding & meja keramik uk
20/25 cm33.20m2238,745.007,926,334.00ePasang rabat beton
29.00m2118,030.003,422,870.0031,597,179.009PEKERJAAN
PENGECATANaPengecatan dinding &
plafond386.88m235,310.0013,660,732.80bPengecatan kayu &
besi43.32m255,300.002,395,596.00dPolituran16.80m249,300.00828,240.0016,884,568.80Jumlah
D277,599,778.85E.PEK. PERBAIKAN/PENYEMPURNAAN
1BARAK ISOLASIaPemasangan pintu tralis besi
lengkap20.00unit1,951,250.0039,025,000.00rangka besi siku L 50 50 5
bPerubahan pintu besi plat buka
keluar20.00unit375,500.007,510,000.00cPenggantian daun jendela
panel kayu besi3.84m2590,375.002,267,040.0048,802,040.002BARAK
BATAaPemasangan kawat nyamuk
BV26.04m265,750.001,712,130.00bPerbaikan instalasi air bersih PVC
3/4"11.50m'20,825.00239,487.501,951,617.50
4
123456
3BANGUNAN KANTORaPengecatan
dinding1536.03m23531054,237,219.3054,237,219.30Jumlah
E104,990,876.80FTEMPAT CUCI ALAT ALAT MASAK
1PEKERJAAN TANAH & PONDASI
aPasang bouwplank28.00m'61,450.001,720,600.00bGalian tanah
pondasi7.84m355,050.00431,592.00cPondasi batu kali
1Pc:3Ps5.60m31,063,990.005,958,344.00dCor sloof 15/20 cm
0.48m36,461,620.003,101,577.60eUrugan tanah
kembali2.24m317,545.0039,300.8011,251,414.402PEKERJAAN PASANGAN
aPasang dinding bata tela 1/2 bt ad
1Pc:2Ps14.00m2227,165.003,180,310.00bPasang dinding bata tela 1/2
bt ad 1Pc:4Ps14.00m2216,350.003,028,900.00cPlesteran dinding &
acian 1Pc:2Ps28.00m260,490.001,693,720.00dPlesteran dinding &
acian 1Pc:4Ps28.00m252,900.001,481,200.00eCor kolom 15/15 Cm
1Pc:2Ps:3Kr0.48m36,461,620.003,101,577.60fCor ring balk 15/15 Cm
1Pc:2Ps:3Kr0.36m36,461,620.002,326,183.20gCor meja beton jaga &
pantry0.30m36,461,620.001,938,486.00hSaluran air batu tela
diplester28.50m'109,300.003,115,050.0019,865,426.803PEKERJAAN ATAP
& PLAFOND
aPasang rangka atap baja ringan
Zinkcalum45.00m2153,530.006,908,850.00bPasang genting metal roof
warna BJLS 4045.00m290,260.004,061,700.00cPasang karpusan metal
roof warna BJLS 405.00m'52,280.00261,400.00dPasang lisplank kayu
3/20 cm28.00m'70,140.001,963,920.00ePasang plasing sopi sopi seng
BJLS 4018.00m'35,070.00631,260.00fPasang plafond GRC 6 mm rangka
kayu 5/7 cm35.00m2139,515.004,883,025.00gPasang list plafond kayu
profil56.00m'28,050.001,570,800.0020,280,955.004PEKERJAAN
SANITAIR
aPembuatan bak cuci 1/2 bata lapis
keramik1.00unit1,733,600.001,733,600.00bPasang pipa PVC dia 3/4"
AW18.00m'20,825.00374,850.00cPasang pipa PVC dia 1/2"
AW6.50m'17,590.00114,335.00dPasang Wash
Zink1.00bh431,970.00431,970.00ePasang kran
air2.00bh75,000.00150,000.00fPasang kran
bebek1.00bh89,599.0089,599.00gPasang floor drain stainless2.00bh
68,770.00137,540.003,031,894.005PEKERJAAN LISTRIK
aPasang instalasi penerangan kabel NYM
2x2,54.00ttk489,250.001,957,000.00bPasang instalasi stop kontak
kabel NYA 3x2,52.00ttk537,845.001,075,690.00cPasang lampu TL 2 x18
watt2.00ttk240,390.00480,780.00dPasang lampu FL 25
watt2.00ttk65,430.00130,860.003,644,330.00
5
123456
6PEKERJAAN KERAMIK
aPasang lantai keramik uk 20/20
cm16.00m2225,940.003,615,040.00bPasang dinding & meja keramik
uk 20/25 cm26.00m2238,745.006,207,370.00cPasang rabat beton
12.00m2118,030.001,416,360.0011,238,770.007PEKERJAAN
PENGECATANaPengecatan dinding &
plafond63.00m235,310.002,224,530.00bPengecatan kayu &
besi9.80m255,300.00541,940.002,766,470.00Jumlah F72,079,260.20
Rekapitulasi :
A.PEKERJAAN TANGGUL SUNGAI.....Rp1,551,857,571.00B.PEKERJAAN
JEMBATAN.....Rp63,355,731.00C.PERBAIKAN PAGAR KAWAT
DURI.....Rp149,366,741.10D.PERLUASAN POS
JAGA.....Rp277,599,778.85E.PEK.
PERBAIKAN/PENYEMPURNAAN.....Rp104,990,876.80F.TEMPAT CUCI ALAT ALAT
MASAK.....Rp72,079,260.20
Jumlah..Rp2,219,249,958.95Jasa Pemborong 10 %
..Rp221,924,995.90
Jumlah ..Rp2,441,174,954.85P.P.N 10 %..Rp244,117,495.48
Jumlah..Rp2,685,292,450.33G BP PLN RUMJAB 2200 VA & RUMDIS
1300 VA3,500.00VA1,500.00Rp5,250,000.00
Jumlah..Rp2,690,542,450.33Dibulatkan menjadi
..Rp2,690,542,000.00
I.G.B. Herry Atmika Brigadir Jenderal TNI
PAGUERROR:#REF!Rp7,914,030,000.00ERROR:#REF!
1 DETASEMEN MARKAS Lampiran Surat Dansatfaskon Denma Mabes
TNISATUAN FASILITAS DAN KONSTRUKSI Nomor Tanggal
PERINCIAN BIAYA PEKERJAAN PEMBANGUNAN RUMDIS DI KOMPLEKSHANKAM
CIBUBUR
NO.URAIAN PEKERJAANVOLUMESATHARGA SATUANJUMLAH
HARGARp.Rp.123456
A.PEKERJAAN PERSIAPAN
1Pembersihan lokasi225.00m25,450.001,226,250.002Pasang
bouwplank81.50m'77,360.006,304,840.003Galian
tanah52.60m364,200.003,376,920.004Urugan tanah
kembali17.53m321,390.00374,966.7011,282,976.70B.PEKERJAAN
PASANGAN
1Pasang pondasi batu kali
1:432.60m3698,620.0022,775,012.002Pasang dinding bt. merah
1:4241.96m292,600.0022,405,496.003Plesteran dinding
1:4483.91m245,930.0022,225,986.304Pasang
rabat55.00m267,000.003,685,000.005Pasang buis beton 1/2 dia. 20
cm58.20m'125,000.007,275,000.00 78,366,494.30C.PEKERJAAN BETON
1Pasang cor sloof 15/202.45m33,413,570.008,363,246.502Pasang cor
kolom praktis 15/152.23m33,413,570.007,612,261.103Pasang cor ring
balk 15/202.45m33,413,570.008,363,246.504Pasang cor meja cuci +
kompor0.17m33,413,570.00580,306.9024,919,061.00D.PEKERJAAN
KUSEN
1Pas. kusen pintu dan jendela
0.80m311,952,610.009,562,088.002Pasang daun pintu double
teakwood12.11m2586,600.007,103,726.003Pasang daun jendela kaca 5
mm10.93m2486,600.005,318,538.004Pasang jendela bovenlight mati 5
mm2.00bh500,000.001,000,000.005Pasang pintu PVC
KM2.00bh375,000.00750,000.0023,734,352.00E.PEK. SANITASI +
INSTALASI AIR
1Pasang pipa PVC dia. 4"12.00m'101,980.001,223,760.002Pasang
pipa PVC dia. 3"15.00m'69,980.001,049,700.003Pasang pipa PVC dia.
3/4"8.00m'17,730.00141,840.004Pasang pipa PVC dia.
1/2"15.45m'15,600.00241,020.005Pasang kran air
1/2"4.00bh76,500.00306,000.006Pasang bak mandi lapis
keramik2.00bh650,000.001,300,000.007Pengeboran titik air +
casing1.00ttk4,500,000.004,500,000.008Pompa jet pump 250 watt +
instalasi1.00unit7,500,000.007,500,000.009Tangki air kap. 1000
liter1.00unit1,500,000.001,500,000.0010Menara air besi siku
50.50.51.00unit7,500,000.007,500,000.0011Rumah
pompa1.00unit500,000.00500,000.00
2
123456
12Pasang closet jongkok1.00bh405,300.00405,300.0013Pasang closet
duduk1.00bh2,431,740.002,431,740.0014Pasang floor drain
stainlis2.00bh55,000.00110,000.0015Pasang washzink
stainlis1.00bh350,000.00350,000.0016Pasang septictank dan
resapan1.00bh4,500,000.004,500,000.0033,559,360.00F.PEKERJAAN
INSTALASI LISTRIK
1Pasang titik lampu14.00ttk273,070.003,822,980.002Pasang lampu
TL 2x18 watt3.00bh218,310.00654,930.003Pasang lampu SL 25
watt11.00bh57,000.00627,000.004Pasang MCB 6 amper 2
grup1.00bh450,000.00450,000.005,554,910.00G.PEKERJAAN KERAMIK
1Pasang lantai keramik
40x4092.50m2169,800.0015,706,500.002Pasang lantai keramik KM
20x205.50m2166,160.00913,880.003Pasang dinding keramik 20x25
KM/WC20.91m2172,510.003,607,184.104Pasang keramik meja cuci +
kompor 1.20m2172,510.00207,012.005Pasang dinding keramik dapur
20x253.00m2172,510.00517,530.006Pasang plint keramik
10x4085.50m'32,190.002,752,245.007Pasang list keramik motif
10x2011.95m'47,500.00567,625.0024,271,976.10H.PEKERJAAN
GANTUNGAN
1Pasang engsel pintu14.00set23,890.00334,460.002Pasang engsel
jendela26.00set23,890.00621,140.003Pasang hak
angin26.00set23,890.00621,140.004Pasang grendel
jendela13.00bh20,410.00265,330.005Pasang kunci
tanam7.00bh208,350.001,458,450.003,300,520.00I.PEKERJAAN ATAP
1Pasang plafond triplek 6 mm +
rangka153.00m2123,280.0018,861,840.002Pasang list plafond profil 4
cm218.00m'23,000.005,014,000.003Pasang listplank GRC
1,2x2055.00m'85,500.004,702,500.004Pasang rangka atap baja
ringan161.00m2190,000.0030,590,000.005Pasang atap genteng
keramik161.00m2135,000.0021,735,000.006Pasang talang
jurai7.00m'67,500.00472,500.007Pasang bubungan
genteng14.00m'95,000.001,330,000.0082,705,840.00J.PEKERJAAN
PENGECATAN
1Cat dinding465.01m217,370.008,077,223.702Cat
plafond153.00m217,370.002,657,610.004Cat listplank
GRC22.00m224,500.00539,000.005Polituran daun
pintu/jendela34.22m241,500.001,420,130.006Cat kusen pintu dan
jendela27.33m226,640.00728,071.2013,422,034.901
unit301,117,525.00
3
Jumlah..Rp301,117,525.00Pasang BP PLN
1,300.00va1,158.46Rp1,505,998.00
Jumlah..Rp302,623,523.0012,811,635,000Dibulatkan menjadi
..Rp302,623,000.00(12,509,011,477)
Komandan Satfaskon Denma Mabes TNI
Berlin Germany, S.Sos Letnan Kolonel Czi NRP 1900023030568
PAGU0.0Rp7,914,030,000.00Rp(7,914,030,000.00)