SITE : LINGGO PEKALONGAN

POLRES : PEKALONGAN
POLDA : JAWA TENGAH
SST 72.M

NO ITEMS unit Qty

1 Pengetan dan perbaikan rabat keliling ls 1

2 pengecatan shelter panjang 4.m x lebar 4.m x tinggi 3.m ls 1
3 perbaikan dinding shelter dan pengecatan kembali ls 1
4 pembuatan penampungan air di belakang shelter berukuran 1.m x 1.m x 1m + Penutu ls 1
5 pengecatan pagar keliling berukuran 14.m x 16.m ls 1
6 pengecatan pedestal tower ls 1
7 perapihan dan pengecatan saluran air keliling lokasi ls 1
8 aquaprop dak shelter 5.m x 4.m gln 1
9 Kawat duri panjang 45m ( blm ada silangnya ) rol 14
10 pemasangan plapon keliling shelter bagian luar ls 1
11 perapihan anak tangga shelter ls 1
12 Lampu tower bh 4
13 Cable NYY 3x2,5 mm2 (SDP -AC dishelter) m 120
14 panel lampu fiber unit 1
arrester OBO V-25 bh 0
mcb 10 A bh 0
trafo bh 0
15 Splitzen bh 1
16 BCC black 50mm (Splitzen ke bak kontrol) m 85
17 Clamp BCC black bh 25
18 Busbar kecil 5x50 @30cm busbar Upper to midle + kleam buaya + isolator + baut bh 2
19 BCC yellow green 50mm (busbar Upper to midle to bak kontrol)+ties m 100
20 Tiang pole kwh meter PLN 2,5" tinggi 5.m ls 1
21 Pembuatan Box KWH 700x500x300 + OBO ( 3 phase ) set 1
22 Pembuatan ACPDB trunking 700x500x200 (3 PHASE) set 1
Kabel power NYFGBY 4x10 mm2 ( dari KWH meter ke ACPDB ), Sesuai kondisi di
23 m 20
lapangan
24 Lampu LED bh 6
25 Cable NYM 3x2.5mm2 m 100
26 Penambahan AC merk Daikin taiwan1 pk set 2
27 Kerangkeng AC set 4
28 stop kontak + inbow merk Clipsal bh 3
29 saklar dobel + inbow merk Clipsal bh 1
30 Cable NYM 3x2.5mm2 m 100
31 Plat 3mmx50mm Grounding Ring Shelter + Dinabolt + Isolator + baut btg 8
32 Busbar 10x10x30 (IGB&EGB) + isolator + baut + dynabolt bh 2
33 penutup EGB bh 1
34 busbar MGB + isolator + baut + dynabolt ( di dlm bak kontrol ) bh 1
35 pvc 1/2 inci utk instalasi listrik indor btg 12
36 Elbow 1/2 inci bh 5
37 T-dus bh 5
38 Photo cell electric LUMINA 10A (utk lampu halaman) bh 1
39 Cooper plate + bentonit + pasir kwarsa bh 1
40 Cooper rod 5/8 btg 7
41 BC 70mm m 100
42 mesiu cadweld tube 30
43 kuku macan untuk grounding pagar + solasi + conduit bh 53
SITE : LINGGO PEKALONGAN
POLRES : PEKALONGAN
POLDA : JAWA TENGAH
SST 72.M

NO ITEMS unit Qty

44 BCC yellow green 50mm untuk jamper antar pagar 1 50

PEKERJAAN PERSIAPAN

a Pembersihan & perapihan lokasi ls 1.00

b Mobilisasi dan Demobilisasi paket 1.00
c Pengukuran dan Bawplang paket 1.00
d Koordinasi Project paket 1.00
e Pengantaran matrial ME ls 1.00
f Jasa Pekerjaan ls 1.00

GRAND TOTAL
Harga Satuan Total

Rp 250,000 Rp 250,000
Rp 1,040,000 Rp 1,040,000
Rp 338,000 Rp 338,000
Rp 5,980,000 Rp 5,980,000
Rp 1,040,000 Rp 1,040,000
Rp 149,500 Rp 149,500
Rp 123,500 Rp 123,500
Rp 338,000 Rp 338,000
Rp 188,500 Rp 2,639,000
Rp 3,900,000 Rp 3,900,000
Rp 325,000 Rp 325,000
Rp 2,250,000 Rp 9,000,000
Rp 22,500 Rp 2,700,000
Rp 3,000,000 Rp 3,000,000

Rp 300,000 Rp 300,000
Rp 75,000 Rp 6,375,000
Rp 10,000 Rp 250,000
Rp 450,000 Rp 900,000
Rp 85,000 Rp 8,500,000
Rp 5,000,000 Rp 5,000,000
Rp 9,100,000 Rp 9,100,000
Rp 12,000,000 Rp 12,000,000

Rp 100,000 Rp 2,000,000

Rp 200,000 Rp 1,200,000
Rp 20,000 Rp 2,000,000
Rp 7,000,000 Rp 14,000,000
Rp 1,250,000 Rp 5,000,000
Rp 75,000 Rp 225,000
Rp 75,000 Rp 75,000
Rp 20,000 Rp 2,000,000
Rp 900,000 Rp 7,200,000
Rp 680,000 Rp 1,360,000
Rp 400,000 Rp 400,000
Rp 900,000 Rp 900,000
Rp 50,000 Rp 600,000
Rp 5,000 Rp 25,000
Rp 5,000 Rp 25,000
Rp 150,000 Rp 150,000
Rp 5,000,000 Rp 5,000,000
Rp 900,000 Rp 6,300,000
Rp 85,000 Rp 8,500,000
Rp 100,000 Rp 3,000,000
Rp 50,000 Rp 2,650,000
Harga Satuan Total
Rp 85,000 Rp 4,250,000

Rp 5,000,000 Rp 5,000,000
Rp 5,000,000 Rp 5,000,000
Rp 3,000,000 Rp 3,000,000
Rp 10,000,000 Rp 10,000,000
Rp 10,000,000 Rp 10,000,000
Rp 15,000,000 Rp 15,000,000

188,108,000.00
SITE : SINDEN
POLRES : BOYOLALI
POLDA : JAWA TENGAH
SST 72.M

NO ITEMS unit Qty

1 Pengetan dan perbaikan rabat keliling ls 1

2 pengecatan shelter panjang 4.m x lebar 4.m x tinggi 3.m ls 1
3 perbaikan dinding shelter dan pengecatan kembali ls 1
4 pembuatan penampungan air di belakang shelter berukuran 1.m x 1.m x 1m + Penutu ls 1
5 pengecatan pagar keliling berukuran 14.m x 16.m ls 1
6 pengecatan pedestal tower ls 1
7 perapihan dan pengecatan saluran air keliling lokasi ls 1
8 aquaprop dak shelter 5.m x 4.m gln 1
9 Kawat duri panjang 45m ( blm ada silangnya ) rol 14
10 pemasangan plapon keliling shelter bagian luar ls 1
11 perapihan anak tangga shelter ls 1
12 Lampu tower bh 4
13 Cable NYY 3x2,5 mm2 (SDP -AC dishelter) m 120
14 panel lampu fiber unit 1
arrester OBO V-25 bh 0
mcb 10 A bh 0
trafo bh 0
15 Splitzen bh 1
16 BCC black 50mm (Splitzen ke bak kontrol) m 85
17 Clamp BCC black bh 25
18 Busbar kecil 5x50 @30cm busbar Upper to midle + kleam buaya + isolator + baut bh 2
19 BCC yellow green 50mm (busbar Upper to midle to bak kontrol)+ties m 100
20 Tiang pole kwh meter PLN 2,5" tinggi 5.m ls 1
21 Pembuatan Box KWH 700x500x300 + OBO ( 3 phase ) set 1
22 Pembuatan ACPDB trunking 700x500x200 (3 PHASE) set 1
Kabel power NYFGBY 4x10 mm2 ( dari KWH meter ke ACPDB ), Sesuai kondisi di
23 m 20
lapangan
24 Lampu LED bh 6
25 Cable NYM 3x2.5mm2 m 100
26 Penambahan AC merk Daikin taiwan1 pk set 2
27 Kerangkeng AC set 4
28 stop kontak + inbow merk Clipsal bh 3
29 saklar dobel + inbow merk Clipsal bh 1
30 Cable NYM 3x2.5mm2 m 100
31 Plat 3mmx50mm Grounding Ring Shelter + Dinabolt + Isolator + baut btg 8
32 Busbar 10x10x30 (IGB&EGB) + isolator + baut + dynabolt bh 2
33 penutup EGB bh 1
34 busbar MGB + isolator + baut + dynabolt ( di dlm bak kontrol ) bh 1
35 pvc 1/2 inci utk instalasi listrik indor btg 12
36 Elbow 1/2 inci bh 5
37 T-dus bh 5
38 Photo cell electric LUMINA 10A (utk lampu halaman) bh 1
39 Cooper plate + bentonit + pasir kwarsa bh 1
40 Cooper rod 5/8 btg 7
41 BC 70mm m 100
42 mesiu cadweld tube 30
43 kuku macan untuk grounding pagar + solasi + conduit bh 53
44 BCC yellow green 50mm untuk jamper antar pagar 1 50
SITE : SINDEN
POLRES : BOYOLALI
POLDA : JAWA TENGAH
SST 72.M

NO ITEMS unit Qty

PEKERJAAN PERSIAPAN
a Pembersihan & perapihan lokasi ls 1.00
b Mobilisasi dan Demobilisasi paket 1.00
c Pengukuran dan Bawplang paket 1.00
d Koordinasi Project paket 1.00
e Pengantaran matrial ME ls 1.00
f Jasa Pekerjaan ls 1.00

GRAND TOTAL
Harga Satuan Total

Rp 250,000 Rp 250,000
Rp 1,040,000 Rp 1,040,000
Rp 338,000 Rp 338,000
Rp 5,980,000 Rp 5,980,000
Rp 1,040,000 Rp 1,040,000
Rp 149,500 Rp 149,500
Rp 123,500 Rp 123,500
Rp 338,000 Rp 338,000
Rp 188,500 Rp 2,639,000
Rp 3,900,000 Rp 3,900,000
Rp 325,000 Rp 325,000
Rp 2,250,000 Rp 9,000,000
Rp 22,500 Rp 2,700,000
Rp 3,000,000 Rp 3,000,000

Rp 300,000 Rp 300,000
Rp 75,000 Rp 6,375,000
Rp 10,000 Rp 250,000
Rp 450,000 Rp 900,000
Rp 85,000 Rp 8,500,000
Rp 5,000,000 Rp 5,000,000
Rp 9,100,000 Rp 9,100,000
Rp 12,000,000 Rp 12,000,000

Rp 100,000 Rp 2,000,000

Rp 200,000 Rp 1,200,000
Rp 20,000 Rp 2,000,000
Rp 7,000,000 Rp 14,000,000
Rp 1,250,000 Rp 5,000,000
Rp 75,000 Rp 225,000
Rp 75,000 Rp 75,000
Rp 20,000 Rp 2,000,000
Rp 900,000 Rp 7,200,000
Rp 680,000 Rp 1,360,000
Rp 400,000 Rp 400,000
Rp 900,000 Rp 900,000
Rp 50,000 Rp 600,000
Rp 5,000 Rp 25,000
Rp 5,000 Rp 25,000
Rp 150,000 Rp 150,000
Rp 5,000,000 Rp 5,000,000
Rp 900,000 Rp 6,300,000
Rp 85,000 Rp 8,500,000
Rp 100,000 Rp 3,000,000
Rp 50,000 Rp 2,650,000
Rp 85,000 Rp 4,250,000
 Harga Satuan Total

Rp 5,000,000 Rp 5,000,000
Rp 5,000,000 Rp 5,000,000
Rp 3,000,000 Rp 3,000,000
Rp 12,000,000 Rp 12,000,000
Rp 10,000,000 Rp 10,000,000
Rp 15,000,000 Rp 15,000,000

ND TOTAL 190,108,000.00
SITE : TELOMOYO
POLRES : SALATIGA
POLDA : JAWA TENGAH
SST 30.M

NO ITEMS unit Qty

a.Pekerjaan civil

1 Perluasan shelter 7.m x 1.5.m ls 1

A. Pekerjaan Pondasi
Pasang Bouwplank m' 21 ###
Galian pondasi m3 7.1775 ###
Urugan tanah kembali m3 3.58875 ###
Urugan pasir dibawah pondasi T=5cm m3 0.71775 ###
Anstamping batu kali m3 2.871 ###

Pondasi batu kali m3 8.333875 ###

Pondasi plat beton Uk. 1,1 x 1,1 x 0,20 m3 0.484 ###

B. Pekerjaan Beton
Beton sloof 15/20 mutu K-175 m3 0.327 ###
Beton ring balok 15/20 m3 0.546 ###
Beton lantai rabat 1:3:5 tebal 10 cm ( keliling bangunan ) m3 0.545 ###
Beton plat atap ( tebal 10 cm, campuran 1:2:3 ) m 3
2.36856 ###
Lispank beton bertulang Tebal 8cm m 3
0.7579392 ###
Plester aci, atap, dan lisplank m2 3.1264992 ###
Kolom praktis 15/15 cm (campuran 1:3:5) m3 0.22275 ###

C. Pekerjaan Dinding
Pasang dinding bata m2 30 ###
Plester aci m2 60 ###

D. Pekerjaan Lantai
Pemadatan tanah t= 0,35 m m3 5.95 ###
Urugan Tanah Pondasi t= 0,45 m m3 7.65 ###
Urugan pasir dasar lantai t= 8 cm m3 1.36 ###
Beton Rabat bagian bawah keramik t= 5 Cm m3 0.85 ###
Pasang keramik uk 40 x 40 cm m2 10.5 ###

E. Pekerjaan Finishing
Pengecatan merk vinilex warna ( krem pondasi ) m2 63.1264992 ###
Water proofing bithutene 3000 m2 11.18 ###
Saluran keliling bangunan m' 5.16 ###

2 Bongkaran dinding shelter ukuran 7x3 lot 1

3 langsiran matrial ke lokasi ls 1
4 pengecatan shelter ls 1
SITE : TELOMOYO
POLRES : SALATIGA
POLDA : JAWA TENGAH
SST 30.M

NO ITEMS unit Qty

5 perbaikan dinding yg retak ls 1
6 pemindahan rak & perangkat yg sudah tdk terpakai ls 1
7 pengecatan tower 30.m ls 1
8 perbaikan dak shelter ls 1
9 pengecatan tutup bak kontrol ls 1
10 Lampu tower bh 2
11 Photo cell electric LUMINA 10A (for OB light) bh 1
12 Cable NYY 3x2,5 mm2 (SDP -AC dishelter) m 60
13 panel lampu fiber unit 1
arrester OBO V-25 bh 0
mcb 10 A bh 0
trafo bh 0
14 Busbar kecil 5x50 @30cm busbar Upper to midle + kleam buaya + isolator + baut bh 2
15 BCC yellow green 50mm (busbar Upper to midle to bak kontrol)+ ties m 60
16 Pembuatan Box KWH 700x500x300 + OBO 3 phase set 1
17 Pembuatan ACPDB 700x500x200 (3PHASE) - set 1
Kabel power NYFGBY 4x10 mm2 ( dari KWH meter ke ACPDB ), Sesuai kondisi di
18 m 20
lapangan
19 Lampu LED bh 6
20 Cable NYM 3x2.5mm2 m 100
21 Penambahan AC merk Daikin taiwan1 pk set 2
22 Pergantian AC Existing ke Daikin Taiwan 1 pk set 2
23 Kerangkeng AC set 2
24 stop kontak + inbow merk Clipsal bh 3
25 saklar dobel + inbow merk Clipsal bh 1
26 Plat 3mmx50mm Grounding Ring Shelter + Dinabolt + Isolator + baut btg 4
27 Busbar 10x10x30 (IGB&EGB) + isolator + baut + dinabolt bh 2
28 penutup EGB bh 1
29 exhaus fan bh 2
30 Cooper plate + bentonit + pasir kwarsa bh 1
31 Cooper rod 5/8 btg 3
32 Busbar 10x50x10 (MGB) bh 1
33 BC 70mm m 50
34 mesiu cadweld tube 30
35 cable tray indor type C panjang 4 m + sambungan + baut tray btg 4
36 Hanger tray indor bh 6
37 tee ladder btg 1
38 stop kontak + inbow merk Clipsal bh 3
39 saklar dobel + inbow merk Clipsal bh 1
40 Cable NYM 3x2.5mm2 m 100
41 pvc 1/2 inci utk instalasi listrik indor batang 6
42 Pipa PVC 3" Dak Shelter btg 2
43 Elbow 3" bh 8

PEKERJAAN PERSIAPAN

a Pembersihan & perapihan lokasi ls 1.00

b Mobilisasi dan Demobilisasi paket 1.00
SITE : TELOMOYO
POLRES : SALATIGA
POLDA : JAWA TENGAH
SST 30.M

NO ITEMS unit Qty

c Pengukuran dan Bawplang paket 1.00
d Koordinasi Project paket 1.00
e Pengantaran matrial ME ls 1.00
f Jasa Pekerjaan ls 1.00

GRAND TOTAL
 Harga Satuan Total

175,000 3,675,000
65,000 466,538
47,111 169,070
434,000 311,504
613,500 1,761,359
1,300,000 10,834,038
Rp 4,439,109 2,148,529
-
-
Rp 4,439,109 1,451,589
Rp 4,439,109 2,423,753
Rp 4,439,109 2,419,314
Rp 4,666,457 11,052,784
Rp 4,439,109 3,364,575
Rp 92,000 287,638
Rp 4,439,109 988,811
-
-
Rp 450,571 13,517,122
Rp 92,000 5,520,000
-
-
Rp 166,721 991,989
Rp 200,000 1,530,000
Rp 47,111 64,071
Rp 2,898,206 2,463,475
Rp 269,340 2,828,066
-
-
Rp 50,439 3,184,046
Rp 138,109 1,544,058
Rp 226,658 1,169,554
-
Rp 5,000,000 5,000,000
Rp 12,000,000 12,000,000
Rp 950,000 950,000
 Harga Satuan Total
450,000 450,000
6,500,000 6,500,000
26,000,000 26,000,000
420,000 420,000
95,000 95,000
Rp 4,078,926 8,157,852
Rp 413,570 413,570
Rp 35,552 2,133,149
Rp 3,720,853 3,720,853
-
-
-
Rp 983,314 1,966,628
Rp 192,441 11,546,460
Rp 9,100,000 9,100,000
Rp 12,000,000 12,000,000
Rp 100,000
2,000,000
Rp 200,000 1,200,000
Rp 20,000 2,000,000
Rp 7,000,000 14,000,000
Rp 7,000,000 14,000,000
Rp 1,250,000 2,500,000
Rp 75,000 225,000
Rp 75,000 75,000
Rp 900,000 3,600,000
Rp 680,000 1,360,000
Rp 400,000 400,000
550,000 1,100,000
Rp 5,000,000 5,000,000
Rp 900,000 2,700,000
Rp 680,000 680,000
Rp 85,000 4,250,000
Rp 100,000 3,000,000
Rp 519,280 2,077,122
Rp 230,000 1,380,000
Rp 773,888 773,888
Rp 75,000 225,000
Rp 75,000 75,000
Rp 20,000 2,000,000
45,000 270,000
120,000 240,000
35,000 280,000
-
-
-
Rp 5,000,000 5,000,000
Rp 5,000,000 5,000,000
 Harga Satuan Total
Rp 3,000,000 3,000,000
Rp 12,000,000 12,000,000
Rp 10,000,000 10,000,000
Rp 15,000,000 15,000,000

GRAND TOTAL 290,031,402

SITE : GOMBEL ( SST 90.M )
POLRES : SEMARANG
POLDA : JAWA TENGAH
SST 90.M

NO ITEMS unit Qty

a.Pekerjaan civil & ME

1 perbaikan dinding & pengecatan 7.M X 4.M X 3.M ls 1

2 perbaikan dak shelter ls 1
3 pemindahan prangkat yang sudah tidak berpungsi ke gudang ls 1
4 tray Horizontal dari tower ke inlet shelter m 6
6 lampu LED untuk di dalam shelter bh 6
7 suport tray Horizontal 3.m btg 1
8 pengecatan tower sst 90.m ls 1
9 perbaikan dan pengecatan pintu shelter ls 1
10 tiang untuk kabel optik tinggi 4.m btg 3
11 perapihan & pencopotan kabel feeder existing yg sdah tdk terpakai ls 1
12 Lampu tower bh 4
13 Cable NYY 3x2,5 mm2 (SDP -AC dishelter) m 150
14 panel lampu fiber unit 1
arrester OBO V-25 bh 0
mcb 10 A bh 0
trafo bh 0
15 Pembuatan Box KWH 700x500x300 + OBO 3 pahese set 1
16 Pembuatan ACPDB 700x500x200 (3 PHASE) - set 1
Kabel power NYFGBY 4x10 mm2 ( dari KWH meter ke ACPDB ), Sesuai kondisi di
17 m 20
lapangan
18 stop kontak + inbow merk Clipsal bh 3
19 saklar dobel + inbow merk Clipsal bh 1
20 Cable NYM 3x2.5mm2 m 100
21 Penambahan AC merk Daikin taiwan1 pk set 2
22 Pergantian AC Existing ke Daikin Taiwan 1 pk set 2
23 Kerangkeng AC set 6
24 Plat 3mmx50mm Grounding Ring Shelter + Dinabolt + Isolator + baut btg 4
25 Pipa kabel clipsal 1/2 inci utk jalur kabel indor btg 12
26 Elbow 1/2 inci bh 5
27 T-dus bh 5
28 mesiu cadweld tube 10
29 BC 70mm m 25
30 cable tray indor type C panjang 4 m + sambungan + baut tray btg 4
31 Hanger tray indor bh 6
32 tee ladder btg 1
33 Pipa PVC 3" Dak Shelter btg 2
34 Elbow 3" bh 8

PEKERJAAN PERSIAPAN

a Pembersihan & perapihan lokasi ls 1.00

b Mobilisasi dan Demobilisasi paket 1.00
c Pengukuran dan Bawplang paket 1.00
d Koordinasi Project paket 1.00
SITE : GOMBEL ( SST 90.M )
POLRES : SEMARANG
POLDA : JAWA TENGAH
SST 90.M

NO ITEMS unit Qty

e Pengantaran matrial ME ls 1.00
f Jasa Pekerjaan ls 1.00

GRAND TOTAL
Harga Satuan Total

2,500,000.00 2,500,000.00
750,000.00 750,000.00
5,500,000.00 5,500,000.00
750,000.00 4,500,000.00
200,000.00 1,200,000.00
650,000.00 650,000.00
68,000,000.00 68,000,000.00
250,000.00 250,000.00
900,000.00 2,700,000.00
4,500,000.00 4,500,000.00
4,078,926.13 16,315,704.50
35,552.48 5,332,872.43
3,720,853.28 3,720,853.28
-
-
-
9,100,000.00 9,100,000.00
12,000,000.00 12,000,000.00
100,000.00 2,000,000.00

75,000.00 225,000.00
75,000.00 75,000.00
20,000.00 2,000,000.00
7,000,000.00 14,000,000.00
7,000,000.00 14,000,000.00
1,250,000.00 7,500,000.00
900,000.00 3,600,000.00
45,000.00 540,000.00
35,000.00 175,000.00
35,000.00 175,000.00
100,000.00 1,000,000.00
85,000.00 2,125,000.00
519,280.40 2,077,121.60
230,000.00 1,380,000.00
773,888.32 773,888.32
120,000.00 240,000.00
35,000.00 280,000.00
-
-
-
5,000,000.00 5,000,000.00
5,000,000.00 5,000,000.00
3,000,000.00 3,000,000.00
12,000,000.00 12,000,000.00
 Harga Satuan Total
10,000,000.00 10,000,000.00
15,000,000.00 15,000,000.00

D TOTAL 239,185,440.13
SITE : POLDA ( SST 42.M )
POLRES : SEMARANG
POLDA : JAWA TENGAH

NO CATATAN SURVEY SATUAN VOLUME Harga Satuan

1 Pekerjaan Shelter Uk. 7 x 5 x 3 ls 1

A. Pekerjaan Pondasi
Pasang Bouwplank m' 28 101,947.41
Galian pondasi m3
11.07 65,000.00
Urugan tanah kembali m3
6.642 47,110.96
Urugan pasir dibawah pondasi T=5cm m3
1.107 434,000.00
Anstamping batu kali m3
4.428 631,553.42
Pondasi batu kali m3
12.8535 1,285,947.46
Pondasi plat beton Uk. 1,1 x 1,1 x 0,20 m3
0.968 4,439,108.74

B. Pekerjaan Beton
Beton sloof 15/20 mutu K-175 m3 0.756 4,439,108.74
Beton ring balok 15/20 m3
0.756 4,439,108.74
Beton lantai rabat 1:3:5 tebal 10 cm ( keliling bangunan ) m3
1.26 4,439,108.74
Beton plat atap ( tebal 10 cm, campuran 1:2:3 ) m3
5.28756 4,666,457.13
Lispank beton bertulang Tebal 8cm m3
0.53648 4,439,108.74
Plester aci, atap, dan lisplank m2
5.82404 92,000.00
Kolom praktis 15/15 cm (campuran 1:3:5) m3
0.477 4,439,108.74
Atap Bondek m2
14.68 950,000.00

C. Pekerjaan Dinding
Pasang dinding bata m2 70.2 450,570.73
Plester aci m2
140.4 92,000.00
Pasangan Bata Rolak Penahan Beton Rabat m2
5.1525 42,334.90
Plesteran aci Bata Rolak + Rabat m2
10.44006 92,000.00

D. Pekerjaan Lantai
Pemadatan tanah t= 0,35 m m3 8.4 166,720.91
Urugan Tanah Pondasi t= 0,45 m m3
10.8 631,553.42
Urugan pasir dasar lantai t= 8 cm m3
1.92 434,000.00
Beton Rabat bagian bawah keramik t= 5 Cm m3
1.2 2,898,205.60
Pasang keramik uk 40 x 40 cm m2
35 269,339.60

E. Pekerjaan Finishing
Pengecatan merk vinilex warna ( krem pondasi ) m2 146.22404 50,439.14
Water proofing bithutene 3000 m2 14.68 138,108.94
Saluran keliling bangunan m' 25.6 226,657.69

2 pembongkaran shelter lama 4.m x 4.m x 4.m ls 1 12,000,000.00

3 pemindahan perangkat ls 1 8,000,000.00
4 pembuatan saluran air 32.m m' 32 226,657.69
5 pengecatan tower sst 42.m ls 1 30,000,000.00
6 Lampu tower bh 4 4,078,926.13
7 Cable NYY 3x2,5 mm2 (SDP -AC dishelter) m 150 35,552.48
8 panel lampu fiber unit 1 3,720,853.28
 arrester OBO V-25 bh 0
mcb 10 A bh 0
trafo bh 0
9 lampu dalam dan luar ( LED ) bh 6
10 Cooper plate + bentonit + pasir kwarsa bh 1 5,000,000.00
11 Cooper rod 5/8 btg 7 900,000.00
12 mesiu cadweld tube 30 100,000.00
13 BC 70mm m 80 85,000.00
14 cable tray indor type C panjang 4 m + sambungan + baut tray btg 7 519,280.40
15 Hanger tray indor bh 6 230,000.00
16 tee ladder btg 1 773,888.32
17 crosladder bh 4 798,229.94
18 Pembuatan ACPDB 700x500x200 (3 PHASE) - set 1 12,000,000.00
19 Kabel power NYFGBY 4x10 mm2 ( dari KWH meter ke ACPDB ), Sesuai kondisi di lapangan m 5 100,000.00
20 stop kontak + inbow merk Clipsal bh 4 75,000.00
21 saklar dobel + inbow merk Clipsal bh 2 75,000.00
22 Cable NYM 3x2.5mm2 m 100 20,000.00
23 Penambahan AC merk Daikin taiwan1 pk set 4 7,000,000.00
24 Kerangkeng AC set 4 1,250,000.00
25 Plat 3mmx50mm Grounding Ring Shelter + Dinabolt + Isolator + baut btg 6 900,000.00
26 pembuatan bak kontrol bh 1 1,931,474.46
27 Busbar 10x50x10 (MGB) bh 1 680,000.00
28 Busbar 5x50 @30cm busbar Upper to midle + kleam buaya + isolator + baut bh 2 983,314.00
29 BCC yellow green 50mm m 120 192,441.00
30 Busbar 10x10x30 (IGB&EGB) + isolator + baut + dynabolt bh 2 680,000.00
31 BCC yellow green 50mm m 10 192,441.00
32 Pipa kabel clipsal 1/2 inci utk jalur kabel indor btg 12 45,000.00
33 Elbow 1/2 inci bh 5 6,000.00
34 T-dus bh 5 350,000.00
35 perapihan kabel yang berada di tower ls 1 3,500,000.00
36 perapihan turap keliling tower ls 1 1,200,000.00
37 pemindahan perangkat operator ( sementara ) ls 1 2,500,000.00
38 Pipa PVC 3" Dak Shelter btg 2 120,000.00
39 Elbow 3" bh 8 35,000.00

PEKERJAAN PERSIAPAN

a Pembersihan & perapihan lokasi ls 1.00 5,000,000.00

b Mobilisasi dan Demobilisasi paket 1.00 8,000,000.00
c Pengukuran dan Bawplang paket 1.00 6,000,000.00
d Koordinasi Project paket 1.00 12,000,000.00
e Pengantaran matrial ME ls 1.00 10,000,000.00
f Jasa Pekerjaan ls 1.00 15,000,000.00

GRAND TOTAL
Total

2,854,527.35
719,550.00
312,910.99
480,438.00
2,796,518.55
16,528,925.62
4,297,057.26
-
-
3,355,966.21
3,355,966.21
5,593,277.01
24,674,172.07
2,381,493.06
535,811.68
2,117,454.87
13,946,000.00
-
-
31,630,065.25
12,916,800.00
218,130.57
960,485.52
-
-
1,400,455.61
6,820,776.96
833,280.00
3,477,846.72
9,426,885.97
-
-
7,375,414.20
2,027,439.17
5,802,436.91
-
12,000,000.00
8,000,000.00
7,253,046.14
30,000,000.00
16,315,704.50
5,332,872.43
3,720,853.28
 -
-
-
-
5,000,000.00
6,300,000.00
3,000,000.00
6,800,000.00
3,634,962.79
1,380,000.00
773,888.32
3,192,919.78
12,000,000.00
500,000.00
300,000.00
150,000.00
2,000,000.00
28,000,000.00
5,000,000.00
5,400,000.00
1,931,474.46
680,000.00
1,966,628.00
23,092,920.00
1,360,000.00
1,924,410.00
540,000.00
30,000.00
1,750,000.00
3,500,000.00
1,200,000.00
2,500,000.00
240,000.00
280,000.00
-

5,000,000.00
8,000,000.00
6,000,000.00
12,000,000.00
10,000,000.00
15,000,000.00

429,889,765.46
TE : GN. PRIKSA ( SST 42.M )
OLRES : BATANG
OLDA : JAWA TENGAH
SST 42.M

ITEMS unit Qty Harga Satuan

perluasan ke belakang shelter 2,6.m x 3.m x 3.m ls 1

A. Pekerjaan Pondasi
Pasang Bouwplank m' 15.2 101,947.41
Galian pondasi m 3 3.8925 65,000.00
Urugan tanah kembali m 3 2.3355 47,110.96
Urugan pasir dibawah pondasi T=5cm m 3 0.38925 434,000.00
Anstamping batu kali m 3 1.557 631,553.42
Pondasi batu kali m 3 4.519625 1,285,947.46
Pondasi plat beton Uk. 1,1 x 1,1 x 0,20 m3 0.968 4,439,108.74

B. Pekerjaan Beton
Beton sloof 15/20 mutu K-175 m3 0.273 4,439,108.74
Beton ring balok 15/20 m 3 0.372 4,439,108.74
Beton lantai rabat 1:3:5 tebal 10 cm ( keliling bangunan ) m 3 0.455 4,439,108.74
Beton plat atap ( tebal 10 cm, campuran 1:2:3 ) m 3 1.70996 4,666,457.13
Lispank beton bertulang Tebal 8cm m 3 0.5471872 4,439,108.74
Plester aci, atap, dan lisplank m 2 2.2571472 92,000.00
Kolom praktis 15/15 cm (campuran 1:3:5) m3 0.297 4,439,108.74

C. Pekerjaan Dinding
Pasang dinding bata m2 24.6 450,570.73
Plester aci m 2 49.2 92,000.00
Pasangan Bata Rolak Penahan Beton Rabat m 2 3.06 42,334.90
Plesteran aci Bata Rolak + Rabat m 2 3.515 92,000.00

D. Pekerjaan Lantai
Pemadatan tanah t= 0,35 m m3 3.92 166,720.91
Urugan Tanah Pondasi t= 0,45 m m 3 5.04 434,000.00
Urugan pasir dasar lantai t= 8 cm m 3 0.896 434,000.00
Beton Rabat bagian bawah keramik t= 5 Cm m 3 0.56 2,898,205.60
Pasang keramik uk 40 x 40 cm m 2 7.8 269,339.60

E. Pekerjaan Finishing
Pengecatan merk vinilex warna ( krem pondasi ) m2 51.4571472 50,439.14
Water proofing bithutene 3000 m 2 8.28 138,108.94
Saluran keliling bangunan m' 11.5 226,657.69

Bongkoran dinding shelter ukuran 1x3x3 lot 1 3,500,000.00

Pembuatan ACPDB 700x500x200 (3PHASE) - set 1 12,000,000.00
perbaikan rabat keliling ls 1 250,000.00
penambahan lampu halaman dan tiang di bagian depan bh 2 1,200,000.00
Lampu tower bh 2 4,078,926.13
Photo cell electric LUMINA 10A (for OB light) bh 2 160,000.00
Cable NYY 3x2,5 mm2 (SDP -AC dishelter) m 100 35,552.48
panel lampu fiber unit 1 3,720,853.28
arrester OBO V-25 bh 0
TE : GN. PRIKSA ( SST 42.M )
OLRES : BATANG
OLDA : JAWA TENGAH
SST 42.M

ITEMS unit Qty Harga Satuan

mcb 10 A bh 0
trafo bh 0
Cooper plate + kwarsa + bentonite bh 1 5,000,000.00
Cooper rod 5/8 m 7 900,000.00
BC 70mm m 60 85,000.00
Plat 3mmx50mm Grounding Ring Shelter + Dinabolt + Isolator + baut btg 5 900,000.00
mesiu cadweld tube 30 100,000.00
Hanger tray indor bh 6 230,000.00
lampu di dalam shelter ( LED ) bh 6 200,000.00
perbaikan papan nama site ls 1 1,200,000.00
cable tray indor type C panjang 4 m + sambungan + baut tray btg 3 519,280.40
tee ladder btg 1 773,888.32
Penambahan AC merk Daikin taiwan1 pk set 2 7,000,000.00
Pergantian AC Existing ke Daikin Taiwan 1 pk set 2 7,000,000.00
Kerangkeng AC bh 4 1,250,000.00
stop kontak + inbow merk Clipsal + instalasi bh 3 75,000.00
saklar dobel + inbow merk Clipsal + instalasi bh 1 75,000.00
Cable NYM 3x2.5mm2 bh 80 20,000.00
perapihan papan nama site ls 1 1,200,000.00
perbaikan saluran air di depan lokasi ( solokan di depan lokasi ) ls 1 1,500,000.00
Pengecatan turap set 1 1,200,000.00
perbaikan anak Tangga 4.m x 3.m + pengecatan ls 1 850,000.00
Peninggian pagar di belkang shelter ls 1 2,500,000.00
pengecatan pagar BRC yang sudah berkarat ls 1 750,000.00
Pipa PVC 3" Dak Shelter btg 2 120,000.00
Elbow 3" bh 8 35,000.00
TE : GN. PRIKSA ( SST 42.M )
OLRES : BATANG
OLDA : JAWA TENGAH
SST 42.M

ITEMS unit Qty Harga Satuan

KERJAAN PERSIAPAN
Pembersihan & perapihan lokasi ls 1.00 5,000,000.00
Mobilisasi dan Demobilisasi paket 1.00 5,000,000.00
Pengukuran dan Bawplang paket 1.00 3,000,000.00
Koordinasi Project paket 1.00 12,000,000.00
Pengantaran matrial ME ls 1.00 10,000,000.00
Jasa Pekerjaan ls 1.00 15,000,000.00

GRAND TOTAL
Total

1,549,600.56
253,012.50
110,027.64
168,934.50
983,328.68
5,812,000.27
4,297,057.26
-
-
1,211,876.69
1,651,348.45
2,019,794.48
7,979,455.04
2,429,023.48
207,657.54
1,318,415.30
-
-
11,084,039.96
4,526,400.00
129,544.79
323,380.00
-
-
653,545.95
2,187,360.00
388,864.00
1,622,995.13
2,100,848.87
-
-
2,595,454.03
1,143,541.98
2,606,563.46
-
3,500,000.00
12,000,000.00
250,000.00
2,400,000.00
8,157,852.25
320,000.00
3,555,248.29
3,720,853.28
-
Total
-
-
5,000,000.00
6,300,000.00
5,100,000.00
4,500,000.00
3,000,000.00
1,380,000.00
1,200,000.00
1,200,000.00
1,557,841.20
773,888.32
14,000,000.00
14,000,000.00
5,000,000.00
225,000.00
75,000.00
1,600,000.00
1,200,000.00
1,500,000.00
1,200,000.00
850,000.00
2,500,000.00
750,000.00
240,000.00
280,000.00
-
 Total
-
5,000,000.00
5,000,000.00
3,000,000.00
12,000,000.00
10,000,000.00
15,000,000.00

216,689,753.90
SITE : BUMI JAWA ( SST 72.M )
POLRES : TEGAL
POLDA : JAWA TENGAH
SST 72.M

NO ITEMS unit Qty

1 perluasan ke belakang shelter 2,5.m x 4.m x 3.m ls 1

A. Pekerjaan Pondasi
Pasang Bouwplank m' 17

Galian pondasi m3 4.2525

Urugan tanah kembali m3 2.5515

Urugan pasir dibawah pondasi T=5cm m3 0.42525

Anstamping batu kali m3 1.701

Pondasi batu kali m3 4.937625

Pondasi plat beton Uk. 1,1 x 1,1 x 0,20 m3 0.968

B. Pekerjaan Beton
Beton sloof 15/20 mutu K-175 m3 0.297

Beton ring balok 15/20 m3 0.426

Beton lantai rabat 1:3:5 tebal 10 cm ( keliling bangunan ) m3 0.495

Beton plat atap ( tebal 10 cm, campuran 1:2:3 ) m3 2.05056

Lispank beton bertulang Tebal 8cm m3 0.6561792

Plester aci, atap, dan lisplank m2 2.7067392

Kolom praktis 15/15 cm (campuran 1:3:5) m3 0.297

C. Pekerjaan Dinding
Pasang dinding bata m2 27

Plester aci m2 54

Pasangan Bata Rolak Penahan Beton Rabat m2 5.355

Plesteran aci Bata Rolak + Rabat m2 5.85

D. Pekerjaan Lantai
Pemadatan tanah t= 0,35 m m3 4.55

Urugan Tanah Pondasi t= 0,45 m m3 5.85

Urugan pasir dasar lantai t= 8 cm m3 1.04

Beton Rabat bagian bawah keramik t= 5 Cm m3 0.65

Pasang keramik uk 40 x 40 cm m2 10

E. Pekerjaan Finishing
Pengecatan merk vinilex warna ( krem pondasi ) m2 56.706739

Water proofing bithutene 3000 m2 9.18

Saluran keliling bangunan m' 12.3

2 Perbaikan dan Pengecatan Dinding shelter 4.2 x 4.2 x 3 ls 1

3 perbaikan dan Pengecatan rabat keliling shelter ls 1
SITE : BUMI JAWA ( SST 72.M )
POLRES : TEGAL
POLDA : JAWA TENGAH
SST 72.M

NO ITEMS unit Qty

4 pekerjaan atap Asbes diganti menggunakan spandek & rangka baja ringan ls 1
5 Pembuatan Box KWH 700x500x300 + OBO 3 pahese set 1
6 Pembuatan ACPDB 700x500x200 (3 PHASE) - set 1
Kabel power NYFGBY 4x10 mm2 ( dari KWH meter ke ACPDB ), Sesuai kondisi di
7 m 20
lapangan
8 pengecatan pagar keliling 12.m x 16.m ls 1
9 ac daikin Taiwan 1 pk lbr 4
10 Kerangkeng AC set 4
11 stop kontak + inbow merk Clipsal + instalasi bh 3
12 saklar dobel + inbow merk Clipsal + instalasi bh 1
13 Cable NYM 3x2.5mm2 m 100
14 perbaikan papan nama site ( pakai stiker ) ls 1
15 perbaikan & pengecatan pintu shelter bh 1
16 lampu di dalam shelter ( LED ) bh 6
17 perbaikan paping blok yg amblas ls 1
18 Cooper plate + kwarsa + bentonite lot 1
19 Cooper rod 5/8 btg 7
20 BC 70mm m 40
21 Bongkoran dinding shelter ukuran 4x4x3 lot 1
22 mesiu cadweld tube 30
23 perbaikan bak kontrol ls 1
24 Plat 3mmx50mm Grounding Ring Shelter + Dinabolt + Isolator + baut btg 4
25 Busbar 10x10x30 (IGB&EGB) + Isolator bh 2
26 Busbar 5x50 @30cm busbar Upper to midle + kleam buaya + isolator + baut bh 2
27 BCC yellow green 50mm (busbar Upper to midle to bak kontrol) m 95

28 perbaikan saluran air di depan lokasi ls 1

29 Lampu tower bh 4
30 Photo cell electric LUMINA 10A (for OB light) bh 2
31 Cable NYY 3x2,5 mm2 (SDP -AC dishelter) m 120
32 panel lampu fiber unit 1
33 arrester OBO V-25 bh 0
34 mcb 10 A bh 0
35 trafo bh 0
36 penggantian kawat duri pagar keliling 16.m x 12.m rol 18
37 pengecatan pagar BRC yang sudah berkarat ls 1
38 Hanger tray indor bh 6
39 lampu halaman bh 2
40 perbaikan akses jalan 15.m x 3.m ls 1
41 cable tray indor type C panjang 4 m + sambungan + baut tray btg 4
42 tee ladder btg 1
43 Pipa PVC 3" Dak Shelter btg 2
44 Elbow 3" bh 8
SITE : BUMI JAWA ( SST 72.M )
POLRES : TEGAL
POLDA : JAWA TENGAH
SST 72.M

NO ITEMS unit Qty

PEKERJAAN PERSIAPAN
a Pembersihan & perapihan lokasi ls 1.00
b Mobilisasi dan Demobilisasi paket 1.00
c Pengukuran dan Bawplang paket 1.00
d Koordinasi Project paket 1.00
e Pengantaran matrial ME ls 1.00
f Jasa Pekerjaan ls 1.00

GRAND TOTAL
Harga Satuan Total

101,947.41 1,733,105.89
65,000.00 276,412.50
47,110.96 120,203.61
434,000.00 184,558.50
631,553.42 1,074,272.37
1,285,947.46 6,349,526.31
4,439,108.74 4,297,057.26
-
-
4,439,108.74 1,318,415.30
4,439,108.74 1,891,060.32
4,439,108.74 2,197,358.83
4,666,457.13 9,568,850.34
4,439,108.74 2,912,850.82
92,000.00 249,020.01
4,439,108.74 1,318,415.30
-
-
450,570.73 12,165,409.71
92,000.00 4,968,000.00
42,334.90 226,703.39
92,000.00 538,200.00
-
-
166,720.91 758,580.12
434,000.00 2,538,900.00
434,000.00 451,360.00
2,898,205.60 1,883,833.64
269,339.60 2,693,395.99
-
-
50,439.14 2,860,238.92
138,108.94 1,267,840.03
226,657.69 2,787,889.61
-
2,100,000.00 2,100,000.00
200,000.00 200,000.00
Harga Satuan Total
15,000,000.00 15,000,000.00
9,100,000.00 9,100,000.00
12,000,000.00 12,000,000.00

100,000.00
2,000,000.00
2,100,000.00 2,100,000.00
7,000,000.00 28,000,000.00
1,250,000.00 5,000,000.00
75,000.00 225,000.00
75,000.00 75,000.00
20,000.00 2,000,000.00
1,200,000.00 1,200,000.00
1,100,000.00 1,100,000.00
200,000.00 1,200,000.00
850,000.00 850,000.00
5,000,000.00 5,000,000.00
900,000.00 6,300,000.00
85,000.00 3,400,000.00
3,500,000.00 3,500,000.00
100,000.00 3,000,000.00
750,000.00 750,000.00
900,000.00 3,600,000.00
680,000.00 1,360,000.00
983,314.00 1,966,628.00
192,441.00 18,281,895.00

560,000.00

560,000.00
4,078,926.13 16,315,704.50
250,000.00 500,000.00
35,552.48 4,266,297.95
3,720,853.28 3,720,853.28
-
-
-
188,500.00 3,393,000.00
750,000.00 750,000.00
230,000.00 1,380,000.00
1,200,000.00 2,400,000.00
2,300,000.00 2,300,000.00
519,280.40 2,077,121.60
773,888.32 773,888.32
120,000.00 240,000.00
35,000.00 280,000.00
-
 Harga Satuan Total
-
5,000,000.00 5,000,000.00
5,000,000.00 5,000,000.00
3,000,000.00 3,000,000.00
12,000,000.00 12,000,000.00
10,000,000.00 10,000,000.00
20,000,000.00 20,000,000.00

ND TOTAL Rp 289,896,847
SITE : KALI ANCAR ( SST 72.M )
POLRES : KENDAL
POLDA : JAWA TENGAH
sst 72.m

NO ITEMS unit Qty Harga Satuan

1 perluasan ke belakang shelter Uk 2,2.m x 3.m x 3.m ls 1

A. Pekerjaan Pondasi
Pasang Bouwplank m' 15 101,947
Galian pondasi m3 3.5325 65,000
Urugan tanah kembali m 3 2.1195 47,111
Urugan pasir dibawah pondasi T=5cm m3 0.35325 434,000
Anstamping batu kali m3 1.413 631,553
Pondasi batu kali m 3 4.101625 1,285,947
Pondasi plat beton Uk. 1,1 x 1,1 x 0,20 m3 0.968 4,439,109

B. Pekerjaan Beton
Beton sloof 15/20 mutu K-175 m3 0.249 4,439,109
Beton ring balok 15/20 m 3 0.348 4,439,109
Beton lantai rabat 1:3:5 tebal 10 cm ( keliling bangunan ) m3 0.415 4,439,109
Beton plat atap ( tebal 10 cm, campuran 1:2:3 ) m3 1.53636 4,666,457
Lispank beton bertulang Tebal 8cm m 3 0.491635 4,439,109
Plester aci, atap, dan lisplank m2 2.027995 92,000
Kolom praktis 15/15 cm (campuran 1:3:5) m3 0.297 4,439,109

C. Pekerjaan Dinding
Pasang dinding bata m2 22.2 450,571
Plester aci m2 44.4 92,000
Pasangan Bata Rolak Penahan Beton Rabat m2 6.57 42,335
Plesteran aci Bata Rolak + Rabat m 2 6.985 92,000

D. Pekerjaan Lantai
Pemadatan tanah t= 0,35 m m3 3.85 166,721
Urugan Tanah Pondasi t= 0,45 m m3 4.95 434,000
Urugan pasir dasar lantai t= 8 cm m 3 0.88 434,000
Beton Rabat bagian bawah keramik t= 5 Cm m3 0.55 2,898,206
Pasang keramik uk 40 x 40 cm m2 10 269,340

E. Pekerjaan Finishing
Pengecatan merk vinilex warna ( krem pondasi ) m2 46.428 50,439
Water proofing bithutene 3000 m2 7.88 138,109
Saluran keliling bangunan m' 10.7 226,658

2 Bongkoran dinding shelter ukuran 1x3x3 lot 1 3,000,000

3 Perbaikan dan Pengecatan Dinding shelter 6.5 x3 x 3 ls 1 3,500,000
4 perbaikan dan Pengecatan rabat keliling shelter ls 1 200,000
5 pekerjaan menggunakan spandek & rangka baja ringan ls 1 15,000,000
SITE : KALI ANCAR ( SST 72.M )
POLRES : KENDAL
POLDA : JAWA TENGAH
sst 72.m

NO ITEMS unit Qty Harga Satuan

6 pelebaran saluran air keliling ls 1 4,500,000
7 tiang dan lampu untuk penerangan jalan warga bh 2 1,200,000
8 penggantian lampu halaman di dlm lokasi bh 1 250,000
9 penggantian Pintu pagar BRC ls 1 7,699,798
10 penimbunan halaman 10cm X 16M X 12.M di area lokasi agar lebih tinggi ls 19.2 225,000
11 pembongkaran paping blok dan pemasangan kembali ls 1 2,700,000
12 pembuatan papan nama site ( tiangnya setinggi 3.m )di pasang di dlm lokasi ls 1 3,700,000
13 perbaikan tiang pagar ada 5 yg pecah ls 1 750,000
14 pasangan bata di depan lokasi ( agar sampah & air tdk masuk ke lokasi ) 12.m ls 1 4,750,000
15 penebangan pohon di dlm lokasi setinggi 6.m ls 1 450,000
16 Pembuatan Box KWH 700x500x300 + OBO 3 pahese set 1 9,100,000
17 Pembuatan ACPDB 700x500x200 (3PHASE) - set 1 12,000,000
Kabel power NYFGBY 4x10 mm2 ( dari KWH meter ke ACPDB ), Sesuai kondisi di
18 m 20 100,000
lapangan
19 pengecatan pagar keliling 14.m x 12.m m' 56 50,439
20 Penambahan AC merk Daikin taiwan1 pk bh 2 7,000,000
21 Pergantian AC Existing ke Daikin Taiwan 1 pk bh 2 7,000,000
22 Kerangkeng AC set 2 1,250,000
23 perbaikan & pengecatan pintu shelter bh 1 350,000
24 lampu di dalam shelter ( LED ) bh 6 200,000
25 perbaikan bak kontrol ls 1 250,000
26 Lampu tower bh 4 4,078,926
27 Photo cell electric LUMINA 10A (for OB light) bh 2 250,000
28 Cable NYY 3x2,5 mm2 (SDP -AC dishelter) m 120 35,552
29 panel lampu fiber unit 1 3,720,853
arrester OBO V-25 bh 0
mcb 10 A bh 0
trafo bh 0
30 penggantian kawat duri pagar keliling 14.m x 12.m rol 18 188,500
31 pengecatan pagar BRC ls 1 850,000
32 perbaikan rabat keliling shelter ls 1 250,000
33 stop kontak + inbow merk Clipsal bh 3 75,000
34 saklar dobel + inbow merk Clipsal bh 1 75,000
35 Cable NYM 3x2.5mm2 m 100 20,000
36 cable tray indor type C panjang 4 m + sambungan + baut tray btg 5 519,280
37 Hanger tray indor bh 6 230,000
38 tee ladder btg 1 773,888
39 Pemindahan Dan Perbaikan Papan Nama Site ls 1 450,000
40 Pipa PVC 3" Dak Shelter btg 2 120,000
41 Elbow 3" bh 8 35,000

PEKERJAAN PERSIAPAN
a. Pembersihan & perapihan lokasi ls 1.00 5,000,000
b. Mobilisasi dan Demobilisasi paket 1.00 5,000,000
c. Pengukuran dan Bawplang paket 1.00 3,000,000
d. Koordinasi Project paket 1.00 12,000,000
e. Pengantaran matrial ME ls 1.00 10,000,000
f Jasa Pekerjaan ls 1.00 17,000,000
SITE : KALI ANCAR ( SST 72.M )
POLRES : KENDAL
POLDA : JAWA TENGAH
sst 72.m

NO ITEMS unit Qty Harga Satuan

GRAND TOTAL
Total

1,529,211
229,613
99,852
153,311
892,385
5,274,474
4,297,057
-
-
1,105,338
1,544,810
1,842,230
7,169,358
2,182,422
186,576
1,318,415
-
-
10,002,670
4,084,800
278,140
642,620
-
-
641,875
2,148,300
381,920
1,594,013
2,693,396
-
-
2,341,788
1,088,298
2,425,237
-
3,000,000
3,500,000
200,000
15,000,000
Total
4,500,000
2,400,000
250,000
7,699,798
4,320,000
2,700,000
3,700,000
750,000
4,750,000
450,000
9,100,000
12,000,000

2,000,000
2,824,592
14,000,000
14,000,000
2,500,000
350,000
1,200,000
250,000
16,315,705
500,000
4,266,298
3,720,853
-
-
-
3,393,000
850,000
250,000
225,000
75,000
2,000,000
2,596,402
1,380,000
773,888
450,000
240,000
280,000
-
-
5,000,000
5,000,000
3,000,000
12,000,000
10,000,000
17,000,000
Total

256,908,645
SITE : CANDI CETO ( SST 42.M )
POLRES : KARANG ANYAR
POLDA : JAWA TENGAH
10.m x 12.m

NO ITEMS unit Qty

1 perluasan shelter 2.m X 3.m x 3.m ke belakang & 1.m x 3.m x 3.m kedepan ls 1

A. Pekerjaan Pondasi
Pasang Bouwplank m' 11.4 ###
Galian pondasi m 3 5.805 ###
Urugan tanah kembali m 3 3.483 ###
Urugan pasir dibawah pondasi T=5cm m 3 0.5805 ###
Anstamping batu kali m3 2.322 ###
Pondasi batu kali m3 6.74025 ###
Pondasi plat beton Uk. 1,1 x 1,1 x 0,20 m 3 1.936 ###

B. Pekerjaan Beton
Beton sloof 15/20 mutu K-175 m3 0.414 ###
Beton ring balok 15/20 m 3 0.414 ###
Beton lantai rabat 1:3:5 tebal 10 cm ( keliling bangunan ) m 3 0.69 ###
Beton plat atap ( tebal 10 cm, campuran 1:2:3 ) m3 8.3470608 ###
Lispank beton bertulang Tebal 8cm m3 2.671059456 ###
Plester aci, atap, dan lisplank m2 11.01812026 ###
Kolom praktis 15/15 cm (campuran 1:3:5) m3 0.594 ###

C. Pekerjaan Dinding
Pasang dinding bata m2 36 ###
Plester aci m 2 72 ###
Pasangan Bata Rolak Penahan Beton Rabat m2 8.01 ###
Plesteran aci Bata Rolak + Rabat m2 8.7 ###

D. Pekerjaan Lantai
Pemadatan tanah t= 0,35 m m3 4.2 ###
Urugan Tanah Pondasi t= 0,45 m m 3 5.4 ###
Urugan pasir dasar lantai t= 8 cm m 3 0.96 ###
Beton Rabat bagian bawah keramik t= 5 Cm m 3 0.6 ###
Pasang keramik uk 40 x 40 cm m2 9 ###

E. Pekerjaan Finishing
Pengecatan merk vinilex warna ( krem pondasi ) m2 83.01812026 ###
Water proofing bithutene 3000 m2 16.36 ###
Saluran keliling bangunan m' 8.41 ###

2 Bongkoran dinding shelter ukuran 2x3x3 lot 1

2 Perbaikan dan Pengecatan Dinding shelter 6.6 x 3 x 3 ls 1
3 perbaikan dan Pengecatan rabat keliling shelter ls 1
3 pekerjaan menggunakan spandek & rangka baja ringan 7.8 x 4.2 ls 1
4 Pembuatan Box KWH 700x500x300 + OBO 3 phase set 1
4 Pembuatan ACPDB 700x500x200 (3PHASE) - set 1
SITE : CANDI CETO ( SST 42.M )
POLRES : KARANG ANYAR
POLDA : JAWA TENGAH
10.m x 12.m

NO ITEMS unit Qty

5 Kabel power NYFGBY 4x10 mm2 ( dari KWH meter ke ACPDB ), Sesuai kondisi di lapangan m 20
5 penambahan tiang untuk kabel listrik yg melintang di dlm lokasi bh 2
6 pengecatan tiang pagar keliling 12.m x 14.m + brc ls 1
6 Penambahan AC merk Daikin taiwan1 pk bh 2
7 Pergantian AC Existing ke Daikin Taiwan 1 pk bh 2
7 Kerangkeng AC set 2
8 perbaikan papan nama site ( pakai stiker ) ls 1
8 perbaikan & pengecatan pintu shelter bh 1
9 lampu di dalam shelter ( LED ) bh 6
9 perbaikan paping blok yg amblas ls 1
10 Cooper plate + bentonit + pasir kwarsa bh 1
10 Cooper rod 5/8 btg 5
11 BC 70mm m 40
11 mesiu cadweld tube 30
12 perbaikan bak kontrol bh 1
12 Plat 3mmx50mm Grounding Ring Shelter + Dinabolt + Isolator + baut btg 5
13 perbaikan saluran air di dlm lokasi ls 1
13 Lampu tower bh 2
14 Photo cell electric LUMINA 10A (for OB light) bh 2
14 Cable NYY 3x2,5 mm2 (SDP -AC dishelter) + ties m 120
15 panel lampu fiber unit 1
arrester OBO V-25 bh 0
mcb 10 A bh 0
trafo bh 0
16 penggantian kawat duri pagar keliling 14.m x 10.m rol 13
17 Penggantian lampu halaman set 1
18 stop kontak + inbow merk Clipsal bh 3
19 saklar dobel + inbow merk Clipsal bh 1
20 Cable NYM 3x2.5mm2 m 100
21 perbaikan akses jalan anak tangga 4.m x 3.m ls 1
22 cable tray indor type C panjang 4 m + sambungan + baut tray btg 5
23 Hanger tray indor bh 6
24 tee ladder btg 1
25 Pipa PVC 3" Dak Shelter btg 2
26 Elbow 3" bh 8

PEKERJAAN PERSIAPAN
a Pembersihan & perapihan lokasi ls 1.00
b Mobilisasi dan Demobilisasi paket 1.00
c Pengukuran dan Bawplang paket 1.00
d Koordinasi Project paket 1.00
e Pengantaran matrial ME ls 1.00
f Jasa Pekerjaan ls 1.00
SITE : CANDI CETO ( SST 42.M )
POLRES : KARANG ANYAR
POLDA : JAWA TENGAH
10.m x 12.m

NO ITEMS unit Qty

GRAND TOTAL
Harga Satuan Total

101,947 1,162,200
65,000 377,325
47,111 164,087
434,000 251,937
631,553 1,466,467
1,285,947 8,667,607
4,439,109 8,594,115
-
-
4,439,109 1,837,791
4,439,109 1,837,791
4,439,109 3,062,985
4,666,457 38,951,201
4,439,109 11,857,123
92,000 1,013,667
4,439,109 2,636,831
-
-
450,571 16,220,546
92,000 6,624,000
42,335 339,103
92,000 800,400
-
-
166,721 700,228
434,000 2,343,600
434,000 416,640
2,898,206 1,738,923
269,340 2,424,056
-
-
50,439 4,187,362
138,109 2,259,462
226,658 1,906,191
-
3,500,000 3,500,000
1,500,000 1,500,000
250,000 250,000
15,000,000 15,000,000
9,100,000.00 9,100,000
12,000,000.00 12,000,000
Harga Satuan Total
100,000.00 2,000,000
900,000 1,800,000
1,750,000 1,750,000
7,000,000 14,000,000
7,000,000 14,000,000
1,250,000 2,500,000
850,000 850,000
250,000 250,000
200,000 1,200,000
2,300,000 2,300,000
5,000,000 5,000,000
900,000 4,500,000
85,000 3,400,000
100,000 3,000,000
250,000 250,000
900,000 4,500,000
560,000 560,000
4,078,926 8,157,852
250,000 500,000
35,552 4,266,298
3,720,853 3,720,853
-
-
-
188,500 2,450,500
350,000 350,000
75,000 225,000
75,000 75,000
20,000 2,000,000
450,000 450,000
519,280 2,596,402
230,000 1,380,000
773,888 773,888
120,000 240,000
35,000 280,000
-
-
5,000,000 5,000,000
5,000,000 5,000,000
3,000,000 3,000,000
12,000,000 12,000,000
10,000,000 10,000,000
20,000,000 20,000,000
 Harga Satuan Total
TOTAL 307,517,434
 RENOVASI WILAYAH JATENG
NO SITE TOTAL
1 CANDI CETO 307,517,434
2 KALIANCAR 256,908,645
3 BUMI JAWA 289,896,847
4 GUNUNG PRIKSA 216,689,754
5 POLDA JATENG 429,889,765
6 GOMBEL 239,185,440
7 TELOMOYO 290,031,402
8 SENDEN 190,108,000
9 LINGGO 188,108,000

GRAND TOTAL 2,408,335,288