RAB PLN

KANTOR PERUSAHAAN LISTRIK NEGARA (PL CABANG TIMIKA

RENCANA ANGGARAN DAN BIAYA (R KEGIATAN

: PEMBANGUNAN GEDUNG

PEKERJAAN

: A. PEMBANGUNAN MUSHALLAH

LOKASI

: JENDERAL AHMAD YANI-TIMIKA

THN ANGGARAN ANGGARAN NO

A.1

: 2017

URAIAN JENIS PEKERJAAN

VOL.

SAT.

HARGA SAT.

PEKERJAAN TANAH

A.1.1

Penguu!"n #"n B$u%&"n

2'.((

)*

R%

7+,('+.00

A.1.2

G"&"n %$n#"

/1.7

)

R%

11,7+.00

A.1.

U!ug"n P"! "3"4 %$n#"

+.(/

)

R%

/00,710.00

A.1./

U!ug"n e)"&

1.7'

)

R% R%

7,7'1.(7

A.1.+

U!ug"n T"n"4 "3"4 %$n#"

.02

)

R%

2'7,+0.00

'',1/0.00

A.2

PEKERJAAN PO PONDASI

A.2.1

P". B"5u $$ng

10./

)

R%

A.2.2

P". P$n#" "5u "&

1+.(7

)

R% 1,//0,1/0.00

A.3

PEKERJAAN BE BETON

A..1

L"n5" R""5 K100

+.+0

)

R%

A..2

Be5$n S&$ K2+0,2082+9)

2.+

)

R% 7,67,10.00

A..

Be5 Be5$n K$&$) K2+0, 20820 9)

2.71

)

R% 12,0(,/60.00

A../

Be5$n K$&$) P!"5

/(.72

)

R%

A..+

Rng B"& 1+20 9)

1./1

)

R% ', ',2'6,7++.00

A..(

Be5 Be5$n B"&$ K2+0, 2080 9)

0.6'

)

R% ',2'6,7+ ,7++.00

A..7

Be5$n A5"% 510 9)

1.07

)

R% 6, 6,0,600.00

A.4

1, 1,77',1/7.6(

121,/7+.00

PEKERJAAN DINDING

A./.1

P". B"5"$

117.27

);

R%

17+,1/1.00

A./.2

P&e5e!"n Dn#ng

2/.+/

);

R%

'1,(20.00

A./.

P&e5e!"n Be5$n

+/.1

);

R% R%

'/,072.60

A././

P&e5e!"n T"& "!

2.76

);

R%

112,667.(

A./.+

A9"n

266.(7

);

R%

+/,/+0.00

A./.(

P".L$5e! B""

/.(

);

R%

+72,6+.7+

A./.7

P". L$5e! M$5

/.(

);

R%

7(,761.00

A.5

PEKERJAAN ATAP

A.+.1

Ku#"-u#" K"
0.'

)

R% R%

',26(,(00

A.+.2

G$!#ng K"
0.7/

)

R%

6,161,200

A.+.

P"%"n L%&"n

.7

)

R%

11/,67+

A.+./

Penu5u% "5"% %"n#e, 0, )) =9$&$u!>

71.62

)2

R%

++,0(0

A.+.+

Buung"nn$T"&"ng

2(.('

)

R%

2/7,700

A.+.(

B"u5 Angu! 1( ))

1/.6

B4

R%

60,000

A.+.7

Ae$!e ="u5 #"n )u!>

1'.0

&

R%

20,000

NO


A.+.6

T"&"ng "! 4u?"n @ B!"9e5

A.+.'

P%" "! 4u?"n P /C @ "e$!e

A.+.10

Ku"4 S5"ne5ee& D")e5e! '0 9)

A.6

VOL.

SAT.

HARGA SAT.

+.1'

)*

R%

2/7,700.00

11.12

)*

R%

1+(,'76.+0

1.00 Un5

R% +,16+,000.00

PEKERJAAN PL PLAOND

A.(.1

R"ng" %&"$n# 4$&&$3 g"&"&u)

6(.1'

);

R%

11,60/.2+

A.(.2

Penu5u% %&"$n# g<u) ' ))

6(.1'

);

R%

7,700.0/

A.(.

L %&"$n# g<%u) /C

//./'

)*

R%

7,7++.00

A.!

PEKERJAAN KERAMIK

A.7.1

Ke!") &"n5" /08/0, E8 A" T&e

/'.7'

);

R%

'0,702.00

A.7.2

Ke!") &"n5" 20820, E8 A" T&e

(.7

);

R%

26,760.00

A.7.

Ke!") #n#ng 2082+, E8 A" T&e

20.((

);

R%

1/,+/1.00

A.7./

B$!#e! e!")

11.61

)*

R%

67,16.00

P&n L"n5" e!") 108/0

27.61

)*

R%

7,7//.'2

C.! C.!

PEKE PEKERJ RJAA AAN N PENG PENGEC ECA ATAN

 .7 .1

Penge9"5"n #n#ng #"&"), E8. J$5un

1//.

);

R%

++,+2./0

 .7 .2

Penge9"5"n #n#ng &u"!, E8. J$5un

1//.

);

R%

(1,7(2.00

 .7 .

Penge9"5"n %&"$n#, E8. J$5un

6(.1'

);

R%

/0,6+0.00

 .7 ./

Penge9"5"n "5 Mn<"

2+.'+

);

R%

','2.+0

A." A."

PEKE PEKERJ RJAA AAN N PIN PINTU TU DAN DAN JEN JENDE DELA LA

A.6.1

Kuen Pn5u #"n Jen#e&"

0.26

)

R% 10,'2/,2+0.00

A.6.2

D"un Pn5u P"n&

(.00

);

R%

('7,7+0.00

A.6.

D"un Jen#e&" @ K"9"

12./(

);

R%

6/1,(00.00

A.6./

H"n#e&T"!"n Pn5u D$u&e

1.00

P

R%

+26,'6.7+

A.6.+

Kun9 Pn5u D$u&e

1.00

P

R%

(1+,7++.00

A.6.(

Kun9 Pn5u &n#e!

2.00

P

R%

161,(/(.2+

A.6.7

Enge& Pn5u

(.00

P

R% R%

+,'6.7+

A.6.6

Enge& Jen#e&"

12.00

P

R%

7,2'2.+0

A.6.'

G!en#e& Pn5u

1.00

P

R%

27/,67+.00

A.6.10

G!en#e& Jen#e&"

12.00

P

R%

6,'6.7+

A.6.11

H" "ngn

12.00

P

R% R%

/(,'6.7+

A.# A.#

PEKE PEKER RJAA JAAN SANI SANIT TAIR AIR

A.'.1

K&$e# ?$ng$, E8. T$5$

2.00

B4

R%

(6+,(70.00

A.'.2

&$$! #!"n, E8. T$5$

2.00

B4

R%

27',67.+0

A.'.

K!"n "! 12C, E8. L$"&

(.00

B4

R%

6','12.+0

A.1$ A.1$

PEKE PEKERJ RJAA AAN N MEK MEKAN ANIK IKAL AL % ELE ELEKT KTRI RIKA KAL L MEKANIKAL

A.10.1

P%" P /C ="&u!"n "! $5$!>

11.12

)*

R%

1+(,'76.+0

A.10.2

P%" P 2C ="&u!"n "! e">

11.12

)*

R%

7,'0/.+0

A.10.

P%" P 1C AF ="! e!4>

1.'0

)*

R%

2,0'0.+0

A.10./

P%" P 12C AF ="! e!4>

11.12

)*

R%

26,116.(

1(.00

T5

R%

(0+,2/+.00

ELEKTRIKAL A.10.(

In5"&" T5 n<"&" &")%u

A.10.7

In5"&" T5 S5$%K$n5"

/.00

T5

R%

(//,0'+.00

A.10.6

B$3&")% 16 F"55, %4&%

1(.00

B4

R%

172,200.00

NO A.10.'


VOL.

SAT.

HARGA SAT.

S5$% $n5", 9&%"&

/.00

B4

R%

10,'+0.00

A.10.10

S"&"! g"n#"

2.00

B4

R%

1++,(+0.00

A.10.11

S"&"! Tungg"&

2.00

&

R%

11(,/00.00

A.10.12

en5&"5$! u#"!"e84$u "n

1.00 Un5

R%

7+0,000.00

N)

B)

JUMLAH

Rp

19,535,836.26

R%

2,2/+,1//.(2

R%

/,('0,(2.0/

R%

2,2(0,+('.26

R%

+21,1+1./

R%

',616,(06.''

Rp

32,278,710.61

R%

',71,1/.7+

R%

22,+(+,+7+.67

Rp

96,777,754.92

R%

',7'1,++.6

R%

16,/21,6+6.61

R%

2,(/','+(.(6

R%

+,(7/,722.0/

R%

1,11/,+21.(/

R%

6,27/,1/(.1+

R%

6,6+1,1'/.21

Rp

69,345,914.03

R%

20,+6,7+7.0+

R%

21,/66,+2+./6

R%

+,0'2,16.7(

R%

1,'01.7/

R%

1+,716,077.//

R%

2,(+/,772.2/

R%

,+',('(.2

Rp

62,805,238.73

R%

6,(07,(+.'2

R%

(,0((,//.+

R%

,6,1//.+

R%

2+,+02,016.(+

R%

(,(12,1'/.6(

R%

1,16(,/1(./

R%

2,760,((.2'

JUMLAH R%

1,26+,70/.+(

R%

1,7/(,017./1

R%

+,16+,000.00

Rp

19,392,042.65

R%

11,(0,1/./

R%

(,+2,1(+.1/

R%

1,(7',7/.06

Rp

29,841,213.65

R%

1',/+/,+(.+'

R%

1,606,/(.//

R%

(,/'','76.0/

R%

1,026,'7.//

R%

1,0/',++'.1/

Rp

22,848,343.40

R%

7,'6',26(.+'

R%

6,'1/,/1+.'7

R%

,+20,66.(0

R%

2,/2,602.2/

Rp

21,829,411.80

R%

,07,(((.10

R%

/,16,066.0+

R%

10,/6/,12.'0

R%

+26,'6.7+

R%

(1+,7++.00

R%

(,2'2.+0

R%

2,(2.+0

R%

//7,+10.00

R%

27/,67+.00

R%

1,007,2(+.00

R%

+(,2(+.00

Rp

2,469,590.00

R%

1,71,/0.00

R%

++6,77+.00

R%

+',/7+.00

Rp

20,052,349.62

R%

1,7/(,017./1

R%

622,01/.12

R%

//(,1(/.6

R%

12,7+.71

R%

',(6,'20.00

R%

2,+7(,60.00

R%

2,7++,200.00

JUMLAH R%

/1+,600.00

R%

11,00.00

R%

22,600.00

R%

7+0,000.00

KANTOR PERUSAHAAN LISTRIK NEGARA ( CABANG TIMIKA

RENCANA ANGGARAN DAN BIAYA ( KEGIATAN


PEKERJAAN

: B. PEMBANGUNAN RUANG ARSIP

LOKASI


THN ANGGARAN ANGGARAN NO B.1

: 2017


VOL.

SAT.

HARGA SAT.

PEKERJAAN TANAH

B.1.1


'.(0

)

R%

7+,('+.00

B.1.2

G"&"n %$n#"

2.'1

)

R%

11,7+.00

B.1.

U!ug"n "3"4 %$n#"

/.11

)

R%

/00,710.00

B.1./

U!ug"n e)"&

10.'7

)

R% R%

7,7'1.(7

B.1.+

U!ug"n T"n"4 "3"4 %$n#"

//.00

)

R%

2'7,+0.00

6.'6

)

R%

'',1/0.00

1.0'

)

R% 1,//0,1/0.00

2.6

)

R% 1,7+1,/10.00

B.2

PEKERJAAN PONDASI

B.2.1

P". B"5u $$ng

B.2.2

P". P$n#" "5u "&

B.2.

P". P$n#" T!"!")

B.3

PEKERJAAN BE BETON

B..1

L"n5" R""5 K100

(.1(

)

R% 1, 1 ,77',1/7.6(

B..2

Be5$n S&$ K2+0,2082+9)

1.67

)

R% 7,67,10.00

B..

Be5$n K$&$) K2+0, 20820 9)

1.(7

)

R% 12,0(,/60.00

B../

Be5$n K$&$) P!"5

11.00

)

R%

B..+

Rng B"& 1+20 9)

1.12

)

R% ',2'6,7++.00

B..(

B"&$ L"5e K2+0,1+20 9)

0.16

)

R% ',2'6,7++.00

B..7

B"&$ K"n$%< K2+0,200 9)

0.7

)

R% ',2'6,7++.00

B..6

P&"5 K"n$%< K2+0,200 9)

0.'2

)

R% 6,0,600.00

B..'

L%&"n Be5$n K2+0,200 9)

1.1+

)

R% 6,67/,(0.00

B.4

121,/7+.00

PEKERJAAN DINDING

B./.1

P". B"5"$

10+.++

);

R%

17+,1/1.00

B./.2


211.0'

);

R%

'1,(20.00

B./.

P&e5e!"n Be5$n

2.12

);

R% R%

'/,072.60

B././

P&e5e!"n T"& "!

.0

);

R%

112,667.(

B./.+

A9"n

2/.21

);

R%

+/,/+0.00

B.5

PEKERJAAN PL PLAOND

B.+.1

R"ng" %&"$n# K"
67.'' .''

);

R%

126 126,'(0.00 .00

B.+.2

Penu5u% %&"$n# T!%&e8 ())

67.''

);

R%

(2,2(0.00

B.+.

L %&"$n# "
7'.1'

)*

R%

22,270.00

121.(1

);

R%

++,+2./0

B.6 B.6 B.(.1

PEKE PEKERJ RJAA AAN N PENG PENGEC ECA ATAN Penge9"5"n #n#ng #"&"), E8. J$5un

NO


B.(.2


B.(. B.(./ B.! B.!

VOL.

SAT.

HARGA SAT.

121.(1

);

R%

(1,7(2.00

Penge9"5"n %&"$n#, E8. J$5un

67.''

);

R%

/0,6+0.00

Penge9"5"n "5 Mn<", E8. J$5un

1'.60

);

R%

','2.+0


B.7.1


0.2

)

R% 10,'2/,2+0.00

B.7.2


.

);

R%

B.7.

D"un Pn5u Be %&"5

7.+6

);

R% 1,267,'(+.6

B.7./

D"un Jen#e&" @ K"9"

+.72

);

R%

6/1,(00.00

B.7.+


2.00

P

R%

+26,'6.7+

B.7.(

Kun9 Pn5u 5"n")

2.00

P

R%

(1+,7++.00

B.7.7

Enge& Pn5u

'.00

P

R% R%

+,'6.7+

B.7.6

Enge& Jen#e&"

10.00

P

R%

7,2'2.+0

B.7.'

G!en#e& Pn5u

2.00

P

R%

27/,67+.00

('7,7+0.00

B.7.10

G!en#e& Jen#e&"

10.00

P

R%

6,'6.7+

B.7.11

H" "ngn

10.00

P

R% R%

/(,'6.7+

B."

PEKERJAAN KERAMIK

B.6.1

Ke!") &"n5" /08/0, E8 A" T&e

+2.60

);

R%

'0,702.00

B.6.2

P&n L"n5" e!") 108/0

7/.7'

)*

R%

+0,7'1.2(

B.#

PEKERJAAN ATAP

B.'.1

Ku#"-u#" K"
0.'/

)

R%

',26(,(00

B.'.2

G$!#ng K"
0.66

)

R%

6,161,200

B.'.

P"%"n L%&"n

/(.20

)

R%

11/,67+

B.'./

Penu5u% "5"% %"n#e, 0, ))

10'.''

)2

R%

++,0(0

B.'.+

Buung"nn$

17.(0

)

R%

2/7,700

B.'.(

B"u5 Angu! 1( ))

6.00

B4

R%

60,000

B.'.7

Ae$!e ="u5 #"n )u!>

100.00

&

R%

20,000

B.'.6

P%" "! 4u?"n P /C @ "e$!e

12.00

)*

R%

1+(,'76.+0

B.1$ B.1$

PEKE EKERJA RJAAN ELE LEKT KTR RIKA IKAL 10.00

T5

R%

(0+,2/+.00

B.10.1

In5"&" T5 n<"&" &")%u

B.10.2

In5"&" T5 S5$%K$n5"

/.00

T5

R%

(//,0'+.00

B.10.

B$3&")% 16 F"55, %4&%

10.00

B4

R%

172,200.00

B.10./

S5$% $n5", 9&%"&

2.00

B4

R%

10,'+0.00

B.10.+

S"&"! g"n#"

2.00

B4

R%

1++,(+0.00

B.10.(

S"&"! Tungg"&

2.00

&

R%

11(,/00.00

B.10.7

en5&"5$! u#"!"e84$u "n

2.00 Un5

R%

7+0,000.00

LN)

AB)

JUMLAH Rp

21,873,489.12

R%

2,''7,2+/.+6

R%

,71,0(+.11

R%

1,(/6,7.67

R%

/1/,+(2.7'

R%

1,062,22.76

Rp

31,439,698.29

R%

6,/26,'(6.+'

R%

16,6/',7+0.7'

R%

/,1(0,'76.'1

Rp

72,822,075.83

R%

10,'+6,+7.0+

R%

1/,(+/,12+.(

R%

20,1(6,'.10

R%

1,(,10+.7'

R%

10,/2,272.2

R%

1,((,//.67

R%

(,7+0,2'.6(

R%

7,(',1/(.+7

R%

10,20+,+7.('

Rp

35,977,000.53

R%

16,/6+,+/.06

R%

1',/0,++.6(

R%

,021,/6.77

R%

72,/'+.0+

R%

1,2/2,600.6+

Rp

18,589,485.41

R%

11,/7,/(7.+(

R%

+,/76,'1.21

R%

1,7(,(2(.(+

Rp

19,685,200.02

R%

(,71,1(.'1

JUMLAH R%

7,+10,+77.26

R%

,+'/,/7'.2'

R%

1,6/',00(.+

Rp

24,440,097.95

R%

2,+/1,711.72

R%

2,20,766.+

R%

',7+7,766.'2

R%

/,61,+22.+

R%

1,0+7,677.+0

R%

1,21,+10.00

R%

/6+,//6.7+

R%

72,'2+.00

R%

+/',7+0.00

R%

6',67.+0

R%

/(',67.+0

Rp

24,426,072.51

R%

20,(27,22+.20

R%

,7'6,6/7.1

Rp

69,126,800.57

R%

6,(6+,2/(.(7

R%

7,1'6,61.71

R%

+,0(,7+1.+2

R%

',0+,11+.(0

R%

/,+',11.07

R%

(/0,000.00

R%

2,000,000.00

R%

1,66,7/2.00

Rp

12,602,830.00

R%

(,0+2,/+0.00

R%

2,+7(,60.00

R%

1,722,000.00

R%

207,'00.00

R%

11,00.00

R%

22,600.00

R%

1,+00,000.00

KANTOR PERUSAHAAN LISTRIK NEGARA (P CABANG TIMIKA

RENCANA ANGGARAN DAN BIAYA (R KEGIATAN


PEKERJAAN

: A. PEMBANGUNAN MUSHALLAH : B. PEMBANGUNAN RUANG ARSIP

LOKASI


THN ANGGARAN ANGGARAN NO A. A.1

: 2017

URAIAN JENIS PEKERJAAN MUSHALLAH

VOL.

SAT.

HARGA SAT.

+'.6

7,158,000

PEKERJAAN TANAH

A.1.1


2'.((

)*

R%

7+,('+.00

A.1.2

G"&"n %$n#"

/1.7

)

R%

11,7+.00

A.1.

U!ug"n P"! "3"4 %$n#"

+.(/

)

R%

/00,710.00

A.1./

U!ug"n e)"&

1.7'

)

R% R%

7,7'1.(7

A.1.+

U!ug"n T"n"4 "3"4 %$n#"

.02

)

R%

2'7,+0.00

'',1/0.00

A.2

PEKERJAAN PONDASI

A.2.1

P". B"5u $$ng

10./

)

R%

A.2.2

P". P$n#" "5u "&

1+.(7

)

R% 1,//0,1/0.00

A.3

PEKERJAAN BE BETON

A..1

L"n5" R""5 K100

+.+0

)

R%

A..2

Be5$n S&$ K2+0,2082+9)

2.+

)

R% 7,67,10.00

A..

Be5$n K$&$) &$) K2+0, 20820 9)

2.71

)

R% 12,0(,/60.00

A../

Be5$n K$&$) P!"5

/(.72

)

R%

A..+

Rng B"& 1+20 9)

1./1

)

R% ', ',2'6,7++.00

A..(

Be5$n B"&$ K2+0, 2080 9)

0.6'

)

R% ',2'6,7++.00

A..7

Be5$n A5"% 510 9)

1.07

)

R% 6, 6,0,600.00

A.4

1, 1,77',1/7.6(

121,/7+.00

PEKERJAAN DINDING

A./.1

P". B"5"$

117.27

);

R%

17+,1/1.00

A./.2


2/.+/

);

R%

'1,(20.00

A./.

P&e5e!"n Be5$n

+/.1

);

R% R%

'/,072.60

A././

P&e5e!"n T"& "!

2.76

);

R%

112,667.(

A./.+

A9"n

266.(7

);

R%

+/,/+0.00

A./.(

P".L$5e! B""

/.(

);

R%

+72,6+.7+

A./.7

P". L$5e! M$5

/.(

);

R%

7(,761.00

A.5

PEKERJAAN ATAP

A.+.1

Ku#"-u#" K"
0.'

)

R% R%

',26(,(00

A.+.2

G$!#ng K"
0.7/

)

R%

6,161,200

A.+.

P"%"n L%&"n

.7

)

R%

11/,67+

A.+./ .+./

Penu5 enu5u% u% "5"% 5"% %" %"n#e n#e,, 0, 0, )) =9$&$ 9$&$u! u!>>

71.6 1.62

)2

R%

++,0( +,0(0 0

A.+.+

Buung"nn$T"&"ng

2(.('

)

R%

2/7,700

A.+.(

B"u5 Angu! 1( ))

1/.6

B4

R%

60,000

NO


VOL.

SAT.

HARGA SAT.

A.+.7

Ae$!e ="u5 #"n )u!>

1'.0

&

R%

20,000

A.+.6

T"&"ng "! 4u?"n @ B!"9e5

+.1'

)*

R%

2/7,700.00

A.+.'

P%" "! 4u?"n P /C @ "e$!e

11.12

)*

R%

1+(,'76.+0

A.+.10

Ku"4 S5"ne5ee& D")e5e! '0 9)

1.00 Un5

R% +,16+,000.00

NO A.6


VOL.

SAT.

HARGA SAT.

PEKERJAAN PLAOND

A.(.1

R"ng" %&"$n# 4$&&$3 g"&"&u)

6(.1'

);

R%

11,60/.2+

A.(.2

Penu5u% %&"$n# g<u) ' ))

6(.1'

);

R%

7,700.0/

A.(.

L %&"$n# g<%u) /C

//./'

)*

R%

7,7++.00

A.!

PEKERJAAN KERAMIK

A.7.1

Ke!") &"n5" /08/0, E8 A" T&e

/'.7'

);

R%

'0,702.00

A.7.2

Ke!") &"n5" 20820, E8 A" T&e

(.7

);

R%

26,760.00

A.7.

Ke!") #n#ng 2082+, E8 A" T&e

20.((

);

R%

1/,+/1.00

A.7./

B$!#e! e!")

11.61

)*

R%

67,16.00

P&n L"n5" e!") 108/0

27.61

)*

R%

7,7//.'2

C.! C.!


 .7 .1

Penge9"5"n #n#ng #"&"), E8. J$5un

1//.

);

R%

++,+2./0

 .7 .2


1//.

);

R%

(1,7(2.00

 .7 .

Penge9"5"n %&"$n#, E8. J$5un

6(.1'

);

R%

/0,6+0.00

 .7 ./

Penge9"5"n "5 Mn<"

2+.'+

);

R%

','2.+0

A." A."


A.6.1


0.26

)

R% 10,'2/,2+0.00

A.6.2


(.00

);

R%

('7,7+0.00

A.6.

D"un Jen#e&" @ K"9"

12./(

);

R%

6/1,(00.00

A.6./


1.00

P

R%

+26,'6.7+

A.6.+

Kun9 Pn5u D$u&e

1.00

P

R%

(1+,7++.00

A.6.(

Kun9 Pn5u &n#e!

2.00

P

R%

161,(/(.2+

A.6.7

Enge& Pn5u

(.00

P

R% R%

+,'6.7+

A.6.6

Enge& Jen#e&"

12.00

P

R%

7,2'2.+0

A.6.'

G!en#e& Pn5u

1.00

P

R%

27/,67+.00

A.6.10

G!en#e& Jen#e&"

12.00

P

R%

6,'6.7+

A.6.11

H" "ngn

12.00

P

R%

/(,'6.7+

A.# A.#

PEKER EKERJA JAA AN SANI SANIT TAIR

A.'.1

K&$e# ?$ng$, E8. T$5$

2.00

B4

R%

(6+,(70.00

A.'.2

&$$! #!"n, E8. T$5$

2.00

B4

R%

27',67.+0

A.'.

K!"n "! 12C, E8. L$"&

(.00

B4

R%

6','12.+0

A.1$ A.1$

PEKE PEKERJ RJAA AAN N MEK MEKAN ANIK IKAL AL % ELE ELEKT KTRI RIKA KAL L MEKANIKAL

A.10.1

P%" P /C ="&u!"n "! $5$!>

11.12

)*

R%

1+(,'76.+0

A.10.2

P%" P 2C ="&u!"n "! e">

11.12

)*

R%

7,'0/.+0

A.10.

P%" P 1C AF ="! e!4>

1.'0

)*

R%

2,0'0.+0

A.10./

P%" P 12C AF ="! e!4>

11.12

)*

R%

26,116.(

1(.00

T5

R%

(0+,2/+.00

ELEKTRIKAL A.10.(

In5"&" T5 n<"&" &")%u

A.10.7

In5"&" T5 S5$%K$n5"

/.00

T5

R%

(//,0'+.00

A.10.6

B$3&")% 16 F"55, %4&%

1(.00

B4

R%

172,200.00

A.10.'

S5$% $n5", 9&%"&

/.00

B4

R%

10,'+0.00

A.10.10

S"&"! g"n#"

2.00

B4

R%

1++,(+0.00

A.10.11

S"&"! Tungg"&

2.00

&

R%

11(,/00.00

A.10.12

en5&"5$! u#"!"e84$u "n

1.00 Un5

R%

7+0,000.00

NO B. B.1

URAIAN JENIS PEKERJAAN GEDUNG RUA RUANG ARSIP

VOL.

SAT.

/ 6. 00 ) 2

HARGA SAT. R%7,1+6,000.00

PEKERJAAN TANAH

B.1.1


'.(0

)

R%

7+,('+.00

B.1.2

G"&"n %$n#"

2.'1

)

R%

11,7+.00

B.1.

U!ug"n "3"4 %$n#"

/.11

)

R%

/00,710.00

B.1./

U!ug"n e)"&

10.'7

)

R% R%

7,7'1.(7

B.1.+

U!ug"n T"n"4 "3"4 %$n#"

//.00

)

R%

2'7,+0.00

NO B.2


VOL.

SAT.

HARGA SAT.

PEKERJAAN PONDASI

B.2.1

P". B"5u $$ng

B.2.2

P". P$n#" "5u "&

B.2.

P". P$n#" T!"!")

B.3

PEKERJAAN BE BETON

6.'6

)

R%

'',1/0.00

1.0'

)

R% 1,//0,1/0.00

2.6

)

R% 1, 1,7+1,/10.00

B..1

L"n5" R""5 K100

(.1(

)

R%

B..2

Be5$n S&$ K2+0,2082+9)

1.67

)

R% 7,67,10.00

B..

Be5$n K$&$) &$) K2+0, 20820 9)

1.(7

)

R% 12,0(,/60.00

B../

Be5$n K$&$) P!"5

11.00

)

R%

B..+

Rng B"& 1+20 9)

1.12

)

R% ',2'6,7++.00

B..(

B"&$ L"5e K2+0,1+20 9)

0.16

)

R% ',2'6,7++.00

B..7

B"&$ K"n$%< K2+0,200 9)

0.7

)

R% ',2'6,7++.00

B..6

P&"5 K"n$%< K2+0,200 9)

0.'2

)

R% 6,0,600.00

B..'

L%&"n Be5$n K2+0,200 9)

1.1+

)

R% 6,67/,(0.00

B.4

1, 1,77',1/7.6(

121,/7+.00

PEKERJAAN DINDING

B./.1

P". B"5"$

10+.++

);

R%

17+,1/1.00

B./.2


211.0'

);

R%

'1,(20.00

B./.

P&e5e!"n Be5$n

2.12

);

R% R%

'/,072.60

B././

P&e5e!"n T"& "!

.0

);

R%

112,667.(

B./.+

A9"n

2/.21

);

R%

+/,/+0.00

B.5

PEKERJAAN PLAOND

B.+.1

R"ng" %&" &"$n# K"
67.'' .''

);

R%

126,'(0.00 .00

B.+.2

Penu5u% %&"$n# T!%&e8 ())

67.''

);

R%

(2,2(0.00

B.+.

L %&"$n# "
7'.1'

)*

R%

22,270.00

B.6 B.6


B.(.1

Penge9"5"n #n#ng #"&"), E8. J$5un

121.(1

);

R%

++,+2./0

B.(.2


121.(1

);

R%

(1,7(2.00

B.(.

Penge9"5"n %&"$n#, E8. J$5un

67.''

);

R%

/0,6+0.00

B.(./

Penge9"5"n "5 Mn<", E8. J$5un

1'.60

);

R%

','2.+0

B.! B.!


B.7.1


0.2

)

R% 10,'2/,2+0.00

B.7.2


.

);

R%

B.7.

D"un Pn5u Be %&"5

7.+6

);

R% 1, 1 ,267,'(+.6

B.7./

D"un Jen#e&" @ K"9"

+.72

);

R%

6/1,(00.00

B.7.+


2.00

P

R%

+26,'6.7+

B.7.(

Kun9 Pn5u 5"n")

2.00

P

R%

(1+,7++.00

B.7.7

Enge& Pn5u

'.00

P

R% R%

+,'6.7+

B.7.6

Enge& Jen#e&"

10.00

P

R%

7,2'2.+0

B.7.'

G!en#e& Pn5u

2.00

P

R%

27/,67+.00

('7,7+0.00

B.7.10

G!en#e& Jen#e&"

10.00

P

R%

6,'6.7+

B.7.11

H" "ngn

10.00

P

R%

/(,'6.7+

B."

PEKERJAAN KERAMIK

B.6.1

Ke!") &"n5" /08/0, E8 A" T&e

+2.60

);

R%

'0,702.00

B.6.2

P&n L"n5" e!") 108/0

7/.7'

)*

R%

+0,7'1.2(

B.#

PEKERJAAN ATAP

NO


VOL.

SAT.

HARGA SAT.

B.'.1

Ku#"-u#" K"
0.'/

)

R%

',26(,(00

B.'.2

G$!#ng K"
0.66

)

R%

6,161,200

B.'.

P"%"n L%&"n

/(.20

)

R%

11/,67+

B.'./

Penu5u% "5"% %"n#e, 0, )) =9$&$u!>

10'.''

)2

R%

++,0(0

B.'.+

Buung"nn$

17.(0

)

R%

2/7,700

B.'.(

B"u5 Angu! 1( ))

6.00

B4

R%

60,000

B.'.7

Ae$!e ="u5 #"n )u!>

100.00

&

R%

20,000

B.'.6

P%" "! 4u?"n P /C @ "e$!e

12.00

)*

R%

1+(,'76.+0

B.1$ B.1$

PEKER EKERJA JAA AN EL ELEKTRI KTRIK KAL 10.00

T5

R%

(0+,2/+.00

B.10.1

In5"&" T5 n<"&" &")%u

B.10.2

In5"&" T5 S5$%K$n5"

/.00

T5

R%

(//,0'+.00

B.10.

B$3&")% 16 F"55, %4&%

10.00

B4

R%

172,200.00

B.10./

S5$% $n5", 9&%"&

2.00

B4

R%

10,'+0.00

B.10.+

S"&"! g"n#"

2.00

B4

R%

1++,(+0.00

B.10.(

S"&"! Tungg"&

2.00

&

R%

11(,/00.00

B.10.7

en5&"5$! u#"!"e84$u "n

2.00 Un5

R%

7+0,000.00

N)

B)

JUMLAH R&425'$$6'25$.$$ Rp

19,535,836.26

R%

2,2/+,1//.(2

R%

/,('0,(2.0/

R%

2,2(0,+('.26

R%

+21,1+1./

R%

',616,(06.''

Rp

32,278,710.61

R%

',71,1/.7+

R%

22,+(+,+7+.67

Rp

96,777,754.92

R%

',7'1,++.6

R%

16,/21,6+6.61

R%

2,(/','+(.(6

R%

+,(7/,722.0/

R%

1,11/,+21.(/

R%

6,27/,1/(.1+

R%

6,6+1,1'/.21

Rp

69,345,914.03

R%

20,+6,7+7.0+

R%

21,/66,+2+./6

R%

+,0'2,16.7(

R%

1,'01.7/

R%

1+,716,077.//

R%

2,(+/,772.2/

R%

,+',('(.2

Rp

62,805,238.73

R%

6,(07,(+.'2

R%

(,0((,//.+

R%

,6,1//.+

R%

2+,+02,016.(+

R%

(,(12,1'/.6(

R%

1,16(,/1(./

JUMLAH R%

2,760,((.2'

R%

1,26+,70/.+(

R%

1,7/(,017./1

R%

+,16+,000.00

JUMLAH Rp

19,392,042.65

R%

11,(0,1/./

R%

(,+2,1(+.1/

R%

1,(7',7/.06

Rp

29,841,213.65

R%

1',/+/,+(.+'

R%

1,606,/(.//

R%

(,/'','76.0/

R%

1,026,'7.//

R%

1,0/',++'.1/

Rp

22,848,343.40

R%

7,'6',26(.+'

R%

6,'1/,/1+.'7

R%

,+20,66.(0

R%

2,/2,602.2/

Rp

21,829,411.80

R%

,07,(((.10

R%

/,16,066.0+

R%

10,/6/,12.'0

R%

+26,'6.7+

R%

(1+,7++.00

R%

(,2'2.+0

R%

2,(2.+0

R%

//7,+10.00

R%

27/,67+.00

R%

1,007,2(+.00

R%

+(,2(+.00

Rp

2,469,590.00

R%

1,71,/0.00

R%

++6,77+.00

R%

+',/7+.00

Rp

20,052,349.62

R%

1,7/(,017./1

R%

622,01/.12

R%

//(,1(/.6

R%

12,7+.71

R%

',(6,'20.00

R%

2,+7(,60.00

R%

2,7++,200.00

R%

/1+,600.00

R%

11,00.00

R%

22,600.00

R%

7+0,000.00

JUMLAH R&343'5"4'$$$.$$ Rp

21,873,489.12

R%

2,''7,2+/.+6

R%

,71,0(+.11

R%

1,(/6,7.67

R%

/1/,+(2.7'

R%

1,062,22.76

JUMLAH Rp

31,439,698.29

R%

6,/26,'(6.+'

R%

16,6/',7+0.7'

R%

/,1(0,'76.'1

Rp

72,822,075.83

R%

10,'+6,+7.0+

R%

1/,(+/,12+.(

R%

20,1(6,'.10

R%

1,(,10+.7'

R%

10,/2,272.2

R%

1,((,//.67

R%

(,7+0,2'.6(

R%

7,(',1/(.+7

R%

10,20+,+7.('

Rp

35,977,000.53

R%

16,/6+,+/.06

R%

1',/0,++.6(

R%

,021,/6.77

R%

72,/'+.0+

R%

1,2/2,600.6+

Rp

18,589,485.41

R%

11,/7,/(7.+(

R%

+,/76,'1.21

R%

1,7(,(2(.(+

Rp

19,685,200.02

R%

(,71,1(.'1

R%

7,+10,+77.26

R%

,+'/,/7'.2'

R%

1,6/',00(.+

Rp

24,440,097.95

R%

2,+/1,711.72

R%

2,20,766.+

R%

',7+7,766.'2

R%

/,61,+22.+

R%

1,0+7,677.+0

R%

1,21,+10.00

R%

/6+,//6.7+

R%

72,'2+.00

R%

+/',7+0.00

R%

6',67.+0

R%

/(',67.+0

Rp

24,426,072.51

R%

20,(27,22+.20

R%

,7'6,6/7.1

Rp

69,126,800.57

JUMLAH R%

6,(6+,2/(.(7

R%

7,1'6,61.71

R%

+,0(,7+1.+2

R%

',0+,11+.(0

R%

/,+',11.07

R%

(/0,000.00

R%

2,000,000.00

R%

1,66,7/2.00

Rp

12,602,830.00

R%

(,0+2,/+0.00

R%

2,+7(,60.00

R%

1,722,000.00

R%

207,'00.00

R%

11,00.00

R%

22,600.00

R%

1,+00,000.00

KANTOR PERUSAHAAN LISTRIK NEGARA (PLN) CABANG TIMIKA

REKAPITULASI KEGIATAN


PEKERJAAN

: A. PEMBANGUNAN MUSHALLAH

LOKASI


THN ANGGARAN ANGGARAN

: 2017

NO

JENIS PEKERJAAN

A.1

JUMLAH

PEKERJAAN TANAH

R%

1',++,6(.2(

A.2

PEKERJAAN PONDASI

R%

2,276,710.(1

A.

PEKERJAAN BETON

R%

'(,777,7+/.'2

A./

PEKERJAAN DINDING

R%

(',/+,'1/.0

A.+

PEKERJAAN ATAP

R%

(2,60+,26.7

A.(

PEKERJAAN PLAOND

R%

1','2,0/2.(+

A.7

PEKERJAAN KERAMIK

R%

2',6/1,21.(+

.7

PEKERJAAN PENGEATAN

R%

22,6/6,/./0

A.6

PEKERJAAN PINTU DAN JENDELA

R%

21,62',/11.60

A.'

PEKERJAAN SANIT S ANITAIR AIR

R%

2,/(',+'0.00

PEKERJAAN MEKANIKAL  ELEKTRIKAL ELEKTRIKAL

R%

20,0+2,/'.(2

=">

SUB TOTAL (1)

R&

3#!'1!6'4$5.6!

=> =>

J"" "" Pe!en e!en9" 9"n" n"" "n   8 =">

R%

11,'1+,2'2.17

=9>

SUB TOTAL (2)

 (*)+(,)-

R&

4$#'$#1'6#!."4

= #>

PPN 10

: 10=9>

R%

/0,'0',1('.76

=e>

GRAND TOTAL

 () +(/)-

R&

45$'$$$'"6!.62

ROUNDED



R&

45$'$$$'$$$.$$

A.10

TERBILANG :

Empat Ratus Lima Puluh Juta Rupiah

Diketahui Oleh/Disetujui Oleh

Timika, 12 Juni 2017 Dibuat Oleh CV.LESTARI JAYA JAYA

...................................

BARITA RUMAHORBO

Direktur


REKAPITULASI KEGIATAN

: PE PEMBANGUNAN GEDUNG

PEKERJAAN

: B. PEMBANGUNAN RUANG ARSIP

LOKASI

: JE JENDERAL AHMAD YANI-TIMIKA


: 2017

NO

JENIS PEKERJAAN

B.1

JUMLAH

PEKERJAAN TANAH

R%

21,67,/6'.12

B.2

PEKERJAAN PONDASI

R%

1,/',('6.2'

B.

PEKERJAAN BETON

R%

72,622,07+.6

B./

PEKERJAAN DINDING

R%

+,'77,000.+

B.+

PEKERJAAN PLAOND

R%

16,+6',/6+./1

B.(


R%

1',(6+,200.02

B.7


R%

2/,//0,0'7.'+

B.6

PEKERJAAN KERAMIK

R%

2/,/2(,072.+1

B.'

PEKERJAAN ATAP

R%

(',12(,600.+7

PEKERJAAN ELEKTRIKAL

R%

12,(02,60.00

=">

SUB TOTAL (1)

R&

33$'#"2'!5$.22

=>

J"" Pe!en9"n   8 =">

R%

','2',/62.+1

=9>

SUB TOTAL (  (*)+(,)-

R&

34$'#12'232.!3

=#>

PPN 10

R%

/,0'1,22.27

=e>

GRAND TOT  () +(/)-

R&

3!5'$$3'456.$$

ROUN ROUNDE DED D

R&

3!5' 3!5'$$ $$$' $'$$ $$$. $.$$ $$

B.10

TERBILANG :

: =9> 8 10> 

Tiga Ratus Tujuh Puluh Lima Juta Rupiah

Diketahui Diketahui Oleh/Disetujui Oleh

Timika, 12 Juni 2017 Dibuat Oleh CV.LESTARI JAYA

...................................

BARITA RUMAHORBO

Direktur


REKAPITULASI TOTAL KEGIATAN


PEKERJAAN

: A. PEMBANGUNAN MUSHALLAH : B. PEMBANGUNAN RUANG ARSIP

LOKASI



: 2017

NO

JENIS PEKERJAAN

A

PEKERJAAN GEDUNG MUSHALLAH

JUMLAH R&

3#!'1!6'4$5.6!

A.1

PEKERJAAN TANAH

R%

1',++,6(.2(

A.2

PEKERJAAN PONDASI

R%

2,276,710.(1

A.

PEKERJAAN BETON

R%

'(,777,7+/.'2

A./

PEKERJAAN DINDING

R%

(',/+,'1/.0

A.+

PEKERJAAN ATAP

R%

(2,60+,26.7

A.(

PEKERJAAN PLAOND

R%

1','2,0/2.(+

A.7

PEKERJAAN KERAMIK

R%

2',6/1,21.(+

A.6


R%

22,6/6,/./0

A.'


R%

21,62',/11.60

A.10

PEKERJAAN SANITAIR SANITAIR

R%

2,/(',+'0.00

A.11

PEKERJAAN MEKANIKAL  ELEKTRIKAL

R%

20,0+2,/'.(2

R&

33$'#"2'!5$.22

B

PEKERJAAN GEDUNG ARSIP B.1

PEKERJAAN TANAH

R%

21,67,/6'.12

B.2

PEKERJAAN PONDASI

R%

1,/',('6.2'

B.

PEKERJAAN BETON

R%

72,622,07+.6

B./

PEKERJAAN DINDING

R%

+,'77,000.+

B.+

PEKERJAAN PLAOND

R%

16,+6',/6+./1

B.(


R%

1',(6+,200.02

B.7


R%

2/,//0,0'7.'+

B.6

PEKERJAAN KERAMIK

R%

2/,/2(,072.+1

B.'

PEKERJAAN ATAP

R%

(',12(,600.+7

PEKERJAAN ELEKTRIKAL

R%

12,(02,60.00

=">

SUB TOTAL (1)

R&

!2"'15#'155."#

=>

J"" "" Pe Pe!en9" n9"n"" n""n   8 =">

R%

21,6//,77/.(6

=9>

SUB TOTAL (2)

 (*)+(,)-

R&

!5$'$$3'#3$.56

=#>

PPN 10

: =9> 8 10>

R%

7+,000,'.0(

=e>

GRAND TOTAL

 () +(/)-

R&

"25'$$4'323.62

ROUNDED



R&

"25'$$$'$$$.$$

B.10

TERBILANG :

Delapan Ratus Dua Puluh Lima Juta Rupiah

Diketahui Oleh/Disetujui Oleh

Timika, 12 Juni 2017 Dibuat Oleh CV.LESTARI JAYA

.................................. ....................................

BARITA RUMAHORBO

Direktur

1 2 3 & & % 6 $ * + 10 11 12 13 1& 1% 16 1$ 1* 1+ 20 21 22 23

Tukang kayu Tukang !pa"a #ukang kayu !pa"a #ukang Tukang 'a#u !pa"a #ukang 'a#u Tukang '!() !pa"a #ukang '!() Tukang "a( !pa"a #ukang "a( Tukang a# !pa"a #ukang a# Tukang p")#u!p !pa"a a"a #uka #ukang ng p")#u ")#u-Tukang '!pa"a #ukang 'Tukang ")(#-)k P!ngaa( M!kan)k A()( ()(#!n A") UkuTuka ukanng nng p)pa p)pa "!! "!!ng ng Tukang ga") P!k!-a/!n!k Man-/P!ngaa(

* + 10 11 12 13 1& 1% 16 1$

Cat dasar bagian Dalam Cat dasar bagian Luar Jotun Jotashield Primer 07 Cat Finishing bagian Dalam Cat Finishing bagian Luar Cat Finishing Finishing bagian Luar "#otun$ "#otun$ Cat &eni "Cat Dasar$ M!n) '!() M!n) ayu a# M)nyak a# kayu (! kua")#a( A5)an a# #!'k a# a# #!' #!'k k/ /a# a# !u" !u"() () a(a a(a-- )ny )nyak ak E7pE7p-!( !((( a# a# #!' #!'k k/ /a# a# p") p")5y 5yny ny"" aS!# aS!#a# a# Du"u Du"u77 a# a# #!' #!'k k/ /a# a# k)"a k)"ap/ p/a a## a-) a-)"y "y Du"u Du"u77 a# 88 a#y"a a# a# #!' #!'k k (! kua" kua")#)#a( a( 9)n)"! n)"!77

H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O H.O

4#-

4#- g g g g g g g g g g

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

160,000.00 160,000.00 1$%,000.00 1$% 1$%,000.00 160,000.00 1$%,000.00 160,000.00 1$%,000.00 160,000.00 1$%,000.00 160,000.00 1$%,000.00 160,000.00 1$% 1$%,000 ,000.0 .000 160,000.00 1$%,000.00 160,000.00 20*,333.33 160,000.00 160,000.00 1$% 1$%,000 ,000.0 .000 160,000.00 1&%,000.00 1*%,000.00

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

35,000.00 60,000.00 75,000.00 5,000.00 !5,000.00 %35,000.00 35,000.00 6& 6&,000.00 6& 6&,000.00 +&,000.00 +&,000.00 23,000.00 16,% 16,%00 00.0 .000 *0,0 *0,000 00.0 .000 $0,0 $0,000 00.0 .000 2&,000.00 3*,* 3*,*00 00.0 .000

1* a# S)n#!7 1+ a# a(a(a- !n !n) '!() #yp! yp! A 20 a# a(a(a- !n !n) kayu :ag ;REF< a# #!'k 8n#!-);REF< Cat tembo' e(nterior 21 a# u 22 a# a# g!n# g!n#!n !ngg a)- 88 88 !a !a#!#!-( ()! )!" " 23 a# a# a(a a(a-- un! un!- -a a## / a"ka a"ka")") -!() -!()() ()#)#)ng ng p-) p-)!!2& a# a# )n )n))ng !a# !a#!-( !-() )!" !" Du" Du"u7 2% D!p D!pu" u" kayu kayu #ypa #ypa A =pu# =pu#) )>> :ag :ag D!pu" 26 D!pu" ")")n / kayu 2$ P"au2* P"au- kayu :ag 2+ P"au- #!'k MATE? 30 P"a P"auu- !n) !n)(( ()-" ()-"ak ak kun kun)ng )ng 31 S)-"ak pu#) 'a#angan 32 S)-"ak kun)ng (!-'uk 33 Ok!- kun)ng 3& Ok!- )#a 3% Ok!Ok!- p!a p!a-n -naa p") p")#u #u-- !-a !-a / k" k"a# a# 36 a"ka-)u 3$ P")#u- a) 3* T!ak )" Fu) 3+ P!-n)( &0 G"a(( ')# &1 T!- p"a(#)k / a# a# a-ka &2 a# -!##a&3 T!-p!n#)n && M)nyak a# &% T)nn!&6 Sp)-)#u( &$ Ba#u ka'ang &* ua( R"" ua( &+ ua( uku-an 3,%@ %0 ua( uku-an 2,%@ %1 ua( uku-an k!)" 1@ %2 Sa ap) %& Ap"a( 1 2 3 & % 6

Ba#ak Uk.+ 7 1+ 7 3+  Ba# Ba#ak ak '!#n !#n '!-" !-"u'a u'ang = &072 &07207 0711% > Ba#a R)ngan =H!'!"> Pan!" '!#n p-a!#ak " '!#n p-a!# !#ak Ba#a R(#!- 20 7 &0

g g g g kg g g g g g g B g g g 4#4#g g g g Bk( Bk( g 4#4#4#4#g g 4#4#4#4#g B B B B B g 4'-

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

1% 1%,000.00 22,000.00 2&,000.00 *0,000.00 100,000.00 120,000.00 *&,0 *&,000 00.0 .000 %&,& %&,&00 00.0 .000 100 100,000 ,000.0 .000 2&,0 2&,000 00.0 .000 %*,000.00 1*,000.00 &1,000.00 2&,000.00 36,000.00 3%,0 3%,000 00.0 .000 130,000.00 130,000.00 2&,000.00 1+,000.00 2,&0 2,&00. 0.00 00 10,000.00 &0, &0,000.00 %%,000.00 2%,000.00 2&,000.00 +*,000.00 +* +*,000.00 23,000.00 2 0, 0,000.00 &1,000.00 13,000.00 1%,&00.00 1$ 1$,000.00 1$,000.00 16,000.00 10,000.00 &,000.00 30,000.00 %,000.00

B B B 4'B#g B

Rp Rp Rp Rp Rp Rp

%,%00.00 %,000 ,000..00 10,000.00 203,%00.00 6+3,000.00 *,000.00

$

Ba#u #!"a

1 2 3

!-a)k 20 7 20 !-a)k 20 7 2% !-a)k 20 7 2% =D(>

B

Rp

2,700.00

116,000.00 116,000.00 116,002.00 %,*00.10 1&6,000.00 13,1&0.00 1%6,000.00 26,000.00 116,000.00 1*,$00.00 10,000.00

6 $ *

List )erami' 7*0 +m

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

1 2

Ba"k kayu k!"a( 8 Papan kayu k!"a( 8

Rp Rp

%,%00,000.00 %,6%0,000.00 %,6%0,000.00

1 2 3 % 6 20

Papan kayu k!"a( 88 a( kayu k!"a( 88 Ba"k kayu k!"a( 88 Ba"k ayu !"a( 888 Papan !"a( 888 ayu B!)(#)ng

Rp Rp Rp Rp Rp Rp

2,200,000.00 2,200,000.00 2,600,000.00 2,200,000.00 1,&%0,000.00 1,%%0,000.00 1,%%0,000.00

1 2 3 & % 16 1+ 20 21 22 23 2& 2% 26 2$ 2* 2+

Tripleks 3 mm


$%,000.00 +2,000.00 110,000.00 1$+,000.00 203,%00.00 11&,000.00 6,%00.00 %,000.00 $,%00.00 6,000.00 3,600.00 10,000.00 10,000.00 %,000.00 *,000.00 16,000.00 30,000.00 12,%00.00

6 6 $

D"k D"k!n !n kayu kayu  *  10/&0 0/&000  8uk 8uk

Rp Rp Rp

2%,0 2%,000 00.0 .000 1%0,000.00 1*,000.00

)erami' *0(*5 +m

& %

!-a)k 30 7 30 !-a)k 30 7 30 !-a)k Ran &0 7 &0 !-a)k &0 7 &0 !-a)k Ran 60 7 60 S#!pn()ng k!-a)k 10 7 &0

Tripleks 4 mm Tripleks 6 mm Tripleks 9 mm

Mu"#)p"!k 1,2  Gyp(u 'a- +  ayu 4u'!-(!-)ng 4)(# ayu p-C)" 4)(# P"aCn %  4)(# P"aCn &  4)(# 4D 3  4)(# P-C)" D)n)ng 4)(# k 4)(# p-C)" gyp(u "!'a- (apa) %  4)(# p-C)" gyp(u "!'a- (apa) 6  10  4)(# p-C)" gyp(u "!'a- "!') 10  4)(# p-C)" A"u)n)u

B B B

4'4'4'4'4'4'-

 B#g B#g g

$6 $$ $* $+ *0 *1 *2 *3 *& *% *6 *$ ** *+ 10+ 110 12$ 1 2 3 & % 1 1 1 %

a'! a'!"" N NA A 2,% 2,% ( ( @Sup @Sup-! -!! !@@ a'! a'!"" N NA A 1,% 1,% ( ( @Sup @Sup-! -!! !@@ a'!" NA 2,% ( @Sup-!!@ @Sup-! !@ a'!" NA 1,% ( @Sup-!!@ @Sup-! !@ a'!" NM 2 7 1,% ( @Sup-!!@ a'!" NM 2 7 & ( @Sup-!!@ a'!" NM 3 7 1,% ( @Sup-!!@ a'!" N 3 7 6 ( @Sup-!!@ )abel - 3 ( %.5 /mm )abel - 3 ( *.5 /mm )abel - 3 (  /mm )abel - 3 ( 6 /mm )abel - 3 ( %0 /mm Skak"a- #ungga" Skak"a- (!-) !" "#$

B!() '!#n p"( B!() '!#n B!() '!#n u")"esi "et#% &'24 "esi "et#% &lir &'24 Baja Profil WF Besi plat strip

aa# '!#n aa# "a( (iramesh )*+  9 (iramesh )*+ 10 (iramesh )*+  12

=U. 2,%M ? &,&M > =U. 2,%M ? &,&M > =U. 2,%M ? &,&M > =U. 2,%M ? &,&M >

10 13

H"" H""  P"a P"aCn Cn & 7 &  7 & M#M#H"" P"aCn & 7 &  H"" H""  P"a P"aCn Cn & 7 2  7 & M#M#H"" P"aCn & 7 2  H"" H""  P"a P"aCn Cn 2 7 2  7 & M#M#H"" P"aCn 2 7 2  B!() B!() H"" H""  &0 7 &0 #!'a #!'a"" 3 3 7 6 M B!() H"" &0 7 &0  B!() B!() H"" H""  %0 7 %0 #!'a #!'a"" 3 3 7 6 M B!() H"" %0 7 %0  B!() B!() H"" H""  30 7 30 #!'a #!'a"" 2 2 7 6 M B!() B!() H"" H""  100 100 7 %0 #!'a #!'a"" 2 2 7 6M

1

Pipa 1ip 2  4

*

B B B


3$%, 3$%,00 000. 0.00 00 23$, 23$,%0 %00. 0.00 00 6,1*$.%0 &,12%.00 1*,0&0.00 3%,6&0.00 23,1&2.%0 33,000.00 $6,3*2.%0 31,&60.00 &2,2&0.00 %$,6&0.00 $6,3*2.%0 113,%20.00 &%,000.00 60,000.00 23,000.00

g g g g g g g g g 4'4'4'4'-

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

1+,*00.00 2 0, 0,000.00 20,000.00 1+,*00.00 30,000.00 1+,6&%.*3 1+,200.00 3&,000.00 13 13,000.00 *32,%00.00 1,0*0,000.00 1,332,000.00 1,+3+,%00.00

B#g B#g

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

36,0 36,000 00.0 .000 +,000.00 32,& 32,&00 00.0 .000 *,100.00 2$,0 2$,000 00.0 .000 6,$%0.00 2&0, 2&0,00 000. 0.00 00 &0,000.00 306, 306,00 000. 0.00 00 %1,000.00 121, 121,00 000. 0.00 00 32*, 32*,00 000. 0.00 00

Rp

$,%00.00

)abel -& 3 ( *.5 mm*

(iramesh )*+  8

1 2 3 & % 6 $

R"" R"" R"" R""

B#g B#g B#g B#g B#g B#g M1 B#g B#g M1 B#g B#g B#g B#g

2 3 & % 6 $ * + 10 11 12 13 1& 1% 16 1$ 1* 1+ 20 21 22 23 2&

Pipa 1ip 2  4

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

12,%00.00 1*,$%0.00 2%,000.00 &2,%00.00 &%,000.00 +3,%00.00 1&6,%00.00 1*6,$%0.00 2&1,2%0.00 3&+,000.00 &$+,$%0.00 %$0,2%0.00 *0+,%00.00 $,6*$.%0 10,2%0.00 13,2%0.00 1%,2%0.00 32,000.00 &0,000.00 %0,%00.00 $$,$%0.00 1$2,%00.00 1$+,$%0.00

10 11 12 13 1&

A"uun)u g!"'ang #!'a" 0,%%  A"uun)u C)" Nk J)na"un (#ana- &0  ## 0,& Ta"ang K)na"uun)u K)na"u un)u ## 0,&0 A#ap A#ap K)n K)na" a"u unn uk 3371 337100 00 ## ## 0,3% 0,3%  Plat bonde( %mm(%m

4'4'M2 M2

Rp Rp Rp Rp Rp Rp Rp

160,000.00 %0,000.00 &0,000.00 120,000.00 &*,0 &*,000 00.0 .000 1$0,000.00 1%0,000.00

Paku B)a(a Paku B)a(a 2@%@ Paku -!ng Paku #-)p"!7 Paku Payung Paku !#!-n)# 20 7 1,%  Paku A#ap RaS!# / )na '"# Angku- / 'au# Paku ka)# Paku pan)ng Paku pan)ng Paku a('!( Paku (u'a# Paku (!k-up L $00 B

g g g g g g g ' B B B g B B D(

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

3&,000.00 36,000.00 &0 &0,000.00 %0,000.00 36,000.00 &0,000.00 &0,000.00 %,000.00 20,000.00 1$,000.00 1,000.00 1*,$00.00 *00.00 *00.00 3%0,000.00

Pipa 1ip 2 % 4 Pipa 1ip 2 %  4

P)pa G)p  3@ P)pa G)p . &@ Pipa 1ip 2 %  4 Pipa 1ip 2 * 4

P)pa G)p   2   Pipa 1ip 2 3 4 Pipa 1ip 2  4

P)pa G)p  % P)pa G)p  6 P)pa G)p  * P)pa P9 A  3/& @ P)pa P9 A  1 @ P)pa P9 A  1  I P)pa P9 A  1 P)pa P9 A  2@ P)pa P9 A  2 P)pa P9 A  3@ P)pa P9 A  &@ P)pa P9 A  %@ P)pa P9 A  6@

tap lumunium 8arna 9/R *6

1 2 3 & % 6 $ * + 10 11 12 13 1&

1% 16 1$ 1*

Paku (k-up Paku gyp(u /e'rup 1:psum ; 700 <# /e'rup 1:psum krup fi!er

1 2 3

Eng(!" p)n#u Eng(!" !n!"a G-!n!" p)n#u 1rendel Jendela

& % 6 $ * + 10 11 12 13 1& 1% 16 1$ 1* 1+

Hak ang)n S!"# p)n#u Un)n k!)" S!"# p)n#u Un)n '!(aEng(!" ang)n a)# ang)n D- "!D- (#p P!n P!nggan ggan#u #ung ng  -!" -!" p)n# p)n#uu - -ng ng un) #ana un) #ana an#)k un) #ana ')a(a un) kaa- an) un) (!"# un) ()")n!un) "!a-) Sp-)ng kn)p =andle Pintu Double

B g D( B (!#

Rp Rp Rp Rp Rp

%00.00 &0,000.00 1%&,000.00 26&.00 &,%00.00

B B B B B B B B B B B B B B B B B B B B B B

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

2%,000.00 1*,000.00 1$%,000.00 %%,000.00 1* 1*,000.00 $%,000.00 +%,000.00 6,000.00 6,000.00 30,000.00 30 30,000.00 &00 &00,000 ,000.0 .000 $0,000.00 %00,000.00 2%0,000.00 100,000.00 100,000.00 1%0,000.00 2&,000.00 1%,000.00 %00,000.00 300,000.00

20

D- "(!-

1 2 3 & % 6 $ * +

Ba#u ka") Ba#u )a( #!p!" Ba#u )a( 'u"a# pu#) Ba#u A"a 4)!(#n! Ba#u An!()# Ba#u An!()# Su(un S)-) Ba#u a"a Pa")anan Ba#u an) Ba#u k-a" ()ka#

Rp Rp Rp Rp Rp Rp Rp Rp Rp

%16,666.6$ 120,000.00 2+%,000.00 2+%,000.00 2%0,000.00 2+%,000.00 2%0,000.00 2%0,000.00 120,000.00

& % 6 $ * + 10

Ba#u p!a 2/3 = (p")# > Ba#u P!a 2/3 =g> Ba#u p!a 3/& Ba#u p!a &/6 Ba#u p!a %/$ Ba#u p!a 1/2 Ba#u '!"a

Rp Rp Rp Rp Rp Rp Rp

1,200,000.00 ***.*+ +60,000.00 $20,000.00 $20,000.00 1,200,000.00 620,000.00

g

11 12 13 1& 1% 16 1$ 1* 1+ 20 21

S)-#u "a( A "!a# ayakan 1@ S)-#u k"a( B "!a# ayakan 2@ S)-#u T)'unan Pa()- u-ug Pa()- '!#n =3> Pa()- '!#n =g> Pa()- PEMASANGAN -)k)" '!#n =3> -)k)" '!#n =g> -)k)" #)ak #!-(a-)ng Tana (u'u-

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

2%2,000.00 262,%00.00 210,000.00 300,000.00 3&0,000.00 2&2.*6 312,000.00 1,0%0,000.00 $$$.$* 2*0,000.00 2*0,000.00

1

P-#"an !!n# =P> PP-#"an #"an !!n !!n## L%0 L%0 g S!!n pu#) S!!n a-na

g Sak g g

Rp Rp Rp Rp

1,*00.00 +0,0 +0,000 00.0 .000 $,62%.00 12,000.00

1 2 3 & % 6 $ * +

4! kayu =pu#)> F7 4! kayu =un)ng > F7 4! p"a(#) (#)k A-y") 4! p"a(#)k 9)ny" 4! A)a A)'n T!pung Gyp(u A"ka()# a(a gyp(u a#!- P-C)ng S!a"an#

g g g g g g g R"" g B#"

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

22,000.00 %%,000.00 120,000.00 3+,000.00 %%,000.00 $,000.00 600,000.00 20,000.00 &%,000.00 %%,000.00

1 2 3 & % 6 $ * + 1 2 3 & %

O") SAE 30 M)nyak 'aka- / k!-(!n! B!n()n p-!)u S"aM)nyak Tana M)nyak p!"ua( 9!# Ga( E"p)) M)nyak '!k)(#)ng Ba Baan k)) k))aa B =kua =kua## )ka )ka# !p !pa# > Ba Baan k)) k))aa E =kua =kua## )ka )ka# !p !pa# > T!!- kayu R!()u F")na#

4#4#4#4#4#- 4#g g 4#g g B7 4#4#-

Rp Rp Rp Rp

&2,000.00 2,000.00 +,000.00 *,600.00

Rp Rp Rp Rp Rp Rp Rp Rp Rp

2*,000.00 26,000.00 +,000.00 10,000.00 $0,0 $0,000 00.0 .000 60,0 60,000 00.0 .000 16, 16,000.00 $,000.00 $0,000.00

1 2 3 &

aa '!n)ng #!'a" 3 

Rp Rp Rp Rp

++,000.00 1%0,000.00 11%,000.00 1&0,000.00

2 3

"a#a Benin$ tebal % mm

aa -)'!n 3  aa -)'!n % 

g

g

% 6

aa !-)n 3  aa !-)n % 

Rp Rp

1%0,000.00 260,000.00

ANALISA HARGA SATUAN PEKERJAAN )>1?@-

A P>&<-19-- 1>D9-1

P>)>RJLB)/?

A . P>&<-19-- &9/=LL= A <. P>&< P>&<-19 19- -- R9-1 R9-1 R/? R/?P P A J>-D>RL =&D -?@?&?)

@=- -11R-

A *0%7

NO

URAIAN

SATUA N

HARGA SATUAN

1

2

3

4

1 M1

PENGUKUR PENGUKURAN AN DAN DAN PEMASA PEMASANGAN NGAN PAPAN APAN BOUWPL BOUWPLANK ANK

0.0%*0
1 M3 M3

1 M3

)g

Rp Rp

*,*00,000.00 36,000.00

0.0070 Papan )a:u )elas ?? 0.%000 Pe'er#a)ene'

=.B

Rp Rp

*,*00,000.00 %5,000.00

0.%000 @u'ang

=.B

Rp

%60,000.00

0.0%00 )epala @u'ang

=.B

Rp

%75,000.00

0.0050 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

0.7500 Pe'er#a)ene'

=.B

Rp

%5,000.00

0.0*50 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

Rp

*%0,000.00

Rp Rp

%5,000.00 %!5,000.00 JUMLAH

Rp

300,000.00

GALIAN GALIAN TANAH ANAH SE SEDA DALA LAM M 1 METER METER

URU URUGAN GAN SIR SIRTU

%.*000 /irtu @imbunan 0.3000 Pe'er#a)ene' 0.0%00 &andorPengaas

1 M3 M3

=.B =.B

URU URUGAN GAN PAS PASIR IR

%.*000 Pasir urug

1 m³

0.*6!0 Pe'er#a)ene'

=.B

Rp

%5,000.00

0.0%00 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

=.B =.B

Rp Rp

%5,000.00 %!5,000.00

Urug Urugan an !m" !m"a# a#$$ %1&3 %1&3 'ar 'ar$$ (! (!)$* )$*$!n $!n ga#$a ga#$an+ n+

0.*500 Pe'er#a)ene' 0.00!3 &andorPengaas

JUMLAH 1 M3

MEMASAN MEMASANG G LAPISA LAPISAN N BATU BATU KOSONG KOSONG %AAMST %AAMSTAMPI AMPING+ NG+

%.*000
Rp

5%6,666.67

0.3*0 Pasir 9rug

Rp

300,000.00

0.7!00 Pe'er#a)ene' 0.3E00 @u'ang

=.B =.B

Rp Rp

%5,000.00 %60,000.00

0.03E0 )epala tu'ang

=.B

Rp

%75,000.00

0.03E0 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

1

2 1 M3

3

4

MEMASAN MEMASANG G PONDASI PONDASI BATU BATU GUNU GUNUNG NG %,am-u %,am-uran ran 1 -, . 4 -*r+ -*r+

%.*000
)g

0.5*00 Pasir Pemasangan

Rp

5%6,666.67

Rp

%,!00.00

Rp

3%*,000.00

%.5000 Pe'er#a)ene' 0.7500 @u'ang batu

=.B =.B

Rp Rp

%5,000.00 %60,000.00

0.0750 )epala tu'ang

=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

1

2 1 M³

3

4

MEMBUAT BETON MUTU /0  4 M-a %K 155+6 *#um- %12 7 2+ M6 8&,  59 %1P . 36:PB . 4KR+ 4KR+

1 M³

*7.0000 Portland Cement "PC$

)g

Rp

%,!00.00

!6E.0000 Pasir
)g

Rp

**.!6

EEE.0000 )ri'il beton ")g$ *%5.0000 ir
)g Ltr

Rp Rp

777.7! *00.00

%.6500 Pe'er#a)ene'

=.B

Rp

%5,000.00

0.*750 @u'ang batu 0.0*!0 )epala tu'ang

=.B =.B

Rp Rp

%60,000.00 %75,000.00

0.0!30 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

MEMB MEMBUA UAT T BE BET TON MUTU MUTU /0 /0  ;9 ;9 M-a M-a %K 12:+6 *#um- %12 7 2+ M6 8&,  59 %1P . 3PB . 36:KR+ 36:KR+

*76.0000 Portland Cement "PC$ !*!.0000 Pasir
)g )g

Rp Rp

%,!00.00 **.!6

)g

Rp

777.7!

Ltr

Rp

*00.00

%.6500 Pe'er#a)ene' 0.*750 @u'ang batu

=.B =.B

Rp Rp

%5,000.00 %60,000.00

0.0*!0 )epala tu'ang

=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

%,0%*.0000 )ri'il beton ")g$ *%5.0000 ir
1 M³

MEMB MEMBUA UAT T BE BET TON MUTU MUTU /0 /0  122 122 M-a M-a %K 1:5+6 *#um- %12 7 2+ M6 8&,  52 %1P . 26:PB . 36:KR+ 36:KR+

1 M³

*EE.0000 Portland Cement "PC$

)g

Rp

%,!00.00

7EE.0000 Pasir
)g

Rp

**.!6

%,0%7.0000 )ri'il beton ")g$ *%5.0000 ir
)g Ltr

Rp Rp

777.7! *00.00


=.B

Rp

%5,000.00


=.B =.B

Rp Rp

%60,000.00 %75,000.00


=.B

Rp

%!5,000.00 JUMLAH

)g )g )g

Rp Rp Rp

%,!00.00 **.!6 777.7!

Ltr

Rp

*00.00

%.*000 Pe'er#a)ene' 0.*000 @u'ang batu

=.B =.B

Rp Rp

%5,000.00 %60,000.00

0.0*00 )epala tu'ang

=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

MEMBUAT #an ?+ M6 8&,  59 %1P . 3PB . :KR+

*30.0000 Portland Cement "PC$ !E3.0000 Pasir
1 M³

MEMB MEMBUA UAT T BE BET TON MUTU MUTU /0 /0  14: 14: M-a M-a %K 1:+6 *#um- %12 7 2+ M6 8&,  5?? %1P . 26:PB . 3KR+ 3KR+

3*6.0000 Portland Cement "PC$

)g

Rp

%,!00.00

1

2

760.0000 Pasir
4

)g )g

Rp Rp

**.!6 777.7!

Ltr

Rp

*00.00


=.B

Rp

%5,000.00


=.B =.B

Rp Rp

%60,000.00 %75,000.00


=.B

Rp

%!5,000.00 JUMLAH

*%5.0000 ir
1 M³

3

MEMBUAT BETON MUTU /0  1?; M-a %K 255+6 *#um- %12 7 2+ M6 8&,  5?1 %1P . 1PB . 3KR+ 3KR+

1 M³

35*.0000 Portland Cement "PC$

)g

Rp

%,!00.00

73%.0000 Pasir
)g

Rp

**.!6

%,03%.0000 )ri'il beton ")g$

)g

Rp

777.7!

*%5.0000 ir
Ltr =.B

Rp Rp

*00.00 %5,000.00

0.*750 @u'ang batu

=.B

Rp

%60,000.00


=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

MEMBUAT BETON MUTU /0  1;3 M-a %K 22:+6 *#um- %12 7 2+ M6 8&,  5:9 %1P . 2PB . 3KR+ 3KR+

37%.0000 Portland Cement "PC$ 6E!.0000 Pasir
)g )g )g

Rp Rp Rp

%,!00.00 **.!6 777.7!

Ltr

Rp

*00.00


=.B

Rp

%5,000.00


=.B =.B

Rp Rp

%60,000.00 %75,000.00


=.B

Rp

%!5,000.00 JUMLAH

*%5.0000 ir
1 M³

MEMBUAT BETON MUTU /0  21 M-a %K 2:5+6 *#um- %12 7 2+ M6 8&,  5:? %1P . 2PB . 26KR+ 26KR+

3!.0000 Portland Cement "PC$ 6E*.0000 Pasir
1 M³

)g )g

Rp Rp

%,!00.00 **.!6

%,03E.0000 )ri'il beton ")g$

)g

Rp

777.7!

*%5.0000 ir
Ltr =.B =.B

Rp Rp Rp

*00.00 %5,000.00 %60,000.00


=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

MEMBUAT BETON MUTU /0  245 M-a %K 2:+6 *#um- %12 7 2+ M6 8&,  5:3 %1P . 16:PB . 26:KR+ 26:KR+

06.0000 Portland Cement "PC$ 6!.0000 Pasir
)g

Rp

%,!00.00

)g )g

Rp Rp

**.!6 777.7!

Ltr

Rp

*00.00

1

2

1 M³

3

4

%.6500 Pe'er#a)ene' 0.*750 @u'ang batu

=.B =.B

Rp Rp

%5,000.00 %60,000.00


=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

MEMBUAT BETON MUTU /0  2?4 M-a %K 355+6 *#um- %12 7 2+ M6 8&,  5:2 %1P . 16:PB . 26:KR+ 26:KR+

%3.0000 Portland Cement "PC$

)g

Rp

%,!00.00

)g )g Ltr

Rp Rp Rp

**.!6 777.7! *00.00


=.B

Rp

%5,000.00

0.*750 @u'ang batu

=.B

Rp

%60,000.00

0.0*!0 )epala tu'ang 0.0!30 &andorPengaas

=.B =.B

Rp Rp

%75,000.00 %!5,000.00

6!%.0000 Pasir
JUMLAH 1 M³

MEMBUAT BETON MUTU /0  299 M-a %K 32:+6 *#um- %12 7 2+ M6 8&,  54; %1P . 16:PB . 2KR+ 2KR+

1 M³

3E.0000 Portland Cement "PC$

)g

Rp

%,!00.00

670.0000 Pasir
)g

Rp

**.!6

%,006.0000 )ri'il beton ")g$ *%5.0000 ir
)g Ltr

Rp Rp

777.7! *00.00

*.%000 Pe'er#a)ene'

=.B

Rp

%5,000.00

0.3500 @u'ang batu 0.0350 )epala tu'ang 0.%050 &andorPengaas

=.B =.B =.B

Rp Rp Rp

%60,000.00 %75,000.00 %!5,000.00 JUMLAH

MEMBUAT BETON MUTU /0  312 M-a %K 3:5+6 *#um- %12 7 2+ M6 8&,  549 %1P . 16:PB . 2KR+ 2KR+

!.0000 Portland Cement "PC$ 667.0000 Pasir
)g )g

Rp Rp

%,!00.00 **.!6

%,000.0000 )ri'il beton ")g$

)g

Rp

777.7!

*%5.0000 ir
Ltr =.B =.B

Rp Rp Rp

*00.00 %5,000.00 %60,000.00


=.B

Rp

%75,000.00

0.%050 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

)g )g

Rp Rp

*0,000.00 3,000.00


=.B

Rp

%5,000.00

0.0700 @u'ang besi 0.0070 )epala @u'ang

=.B =.B

Rp Rp

%60,000.00 %75,000.00

0.000 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH UNTUK 1 Kg

15 KG PEMBESIAN %BESI POLOS & ULIR+ ULIR+

%0.5000
1

2

3

4

15 KG PEMBESIAN DENGAN BESI ULIR

1 M2

%0.5000
)g

Rp

*0,000.00

0.%500 )aat
)g

Rp

3,000.00

0.0700 @u'ang
=.B

Rp

%60,000.00

0.0070 )epala @u'ang
=.B =.B

Rp Rp

%75,000.00 %5,000.00


=.B

Rp

%!5,000.00 JUMLAH UNTUK 1 Kg

Rp

%,550,000.00

BEKI BE KIST STIN ING G UNT UNTUK UK POND PONDAS ASII

0.000 )a:u
1 M2

1 M2

1 M2

0.3000 Pa'u
)g

Rp

36,000.00

0.%000 &in:a'
Ltr

Rp

%0,000.00

0.5*00 Pe'er#a)ene' 0.*600 @u'ang

=.B =.B

Rp Rp

%5,000.00 %60,000.00


=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

0.050 )a:u
)g

Rp Rp

%,550,000.00 36,000.00

0.%000 &in:a'
Ltr =.B =.B

Rp Rp Rp

%0,000.00 %5,000.00 %60,000.00


=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

0.000 )a:u
)g

Rp Rp

%,550,000.00 36,000.00

0.*000 &in:a'
Ltr

Rp

%0,000.00

*.0000 Dol'en 'a:u 2 !  %000 +m 0.3500 @riple's E mm 0.0%50

Rp Rp Rp

*5,000.00 %7E,000.00 *,*00,000.00


=.B

Rp

%5,000.00

0.3300 @u'ang 0.0330 )epala tu'ang 0.0330 &andorPengaas

=.B =.B =.B

Rp Rp Rp

%60,000.00 %75,000.00 %!5,000.00 JUMLAH

Rp

%,550,000.00

BEKI BE KIST STIN ING G UNTU UNTUK K SL SLO/ O/

BEKI BE KIST STIN ING G UNTU UNTUK K KO KOLO LOM M

BEKI BE KIST STIN ING G UNTU UNTUK K BALO BALOK K

0.000 )a:u
)g Ltr

Rp Rp

36,000.00 %0,000.00

*.0000 Dol'en 'a:u 2 !  %000 +m

Rp

*5,000.00

0.3500 @riple's E mm 0.0%!0
Lbr

Rp Rp

%7E,000.00 *,*00,000.00


=.B

Rp

%5,000.00

1

2

1 M2 M2

3

4

0.3300 @u'ang 0.0330 )epala tu'ang

=.B =.B

Rp Rp

%60,000.00 %75,000.00


=.B

Rp

%!5,000.00 JUMLAH

Rp

%,550,000.00

)g Ltr

Rp Rp

36,000.00 %0,000.00

0.0%50
Lbr
Rp Rp Rp

*,*00,000.00 %7E,000.00 *5,000.00


=.B

Rp

%5,000.00

0.3300 @u'ang

=.B

Rp

%60,000.00

0.0330 )epala tu'ang 0.0330 &andorPengaas

=.B =.B

Rp Rp

%75,000.00 %!5,000.00

BEKIS BEK ISTIN TING G UNTU UNTUK K PLAT PLAT LAN LANT TAI

0.000 )a:u
JUMLAH 1 M2

BEKIS BEK ISTIN TING G UNTU UNTUK K TANGGA ANGGA

0.0300 )a:u
1 M2

%,550,000.00

0.000 Pa'u
)g

Rp

36,000.00

0.%500 &in:a'
Ltr

Rp Rp

%0,000.00 *,*00,000.00

0.3500 @riple's E mm *.0000 Dol'en 'a:u 2 !  %000 +m 0.6600 Pe'er#a)ene'

Lbr
Rp Rp Rp

%7E,000.00 *5,000.00 %5,000.00

0.3300 @u'ang

=.B

Rp

%60,000.00


=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

Rp

%,550,000.00

BEKI BE KIST STIN ING G UNT UNTUK UK DIND DINDIN ING G

0.0300 )a:u
1 M1

Rp

0.000 Pa'u
)g

Rp

36,000.00

0.*000 &in:a'
Ltr Lbr

Rp Rp Rp

%0,000.00 *,*00,000.00 %7E,000.00

3.0000 Dol'en 'a:u 2 !  %000 +m

Rp

*5,000.00

0.6600 Pe'er#a)ene' 0.3300 @u'ang 0.0330 )epala tu'ang

=.B =.B =.B

Rp Rp Rp

%5,000.00 %60,000.00 %75,000.00


=.B

Rp

%!5,000.00 JUMLAH

%,550,000.00 36,000.00

KOLOM PRAKTIS PRAKTIS BET BETON ON BER BERTUL TULANG ANG %11 %11 @ 11+ M M

0.00*0 )a:u
)g

Rp Rp

3.0000
)g

Rp

%E,!00.00

0.050 )aat
)g )g

Rp Rp

3,000.00 %,!00.00

Rp

30,000.00

0.0060 Pasir
1

2

1 M1

0.00E0 )ri'il
3

=.B

Rp Rp

%,050,000.00 %5,000.00

0.0*00 @u'ang batu

=.B

Rp

%60,000.00

0.0*00 @u'ang )a:u

=.B

Rp

%60,000.00

0.0*00 @u'ang
=.B =.B

Rp Rp

%60,000.00 %75,000.00

0.00E0 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

%,550,000.00 36,000.00

RINGB RINGBAL ALK K BETO BETON N BER BERTUL TULAN ANG G %15 @ 1:+ 1:+ M

0.0030 )a:u
)g

Rp Rp

3.6000
)g

Rp

%E,!00.00

0.0500 )aat
)g

Rp

3,000.00

5.5000 Portland Cement "PC$ 0.00E0 Pasir
)g

Rp Rp

%,!00.00 30,000.00

Rp

%,050,000.00

0.0%50 )ri'il
1 M3

4

0.*E70 Pe'er#a)ene'

=.B

Rp

%5,000.00

0.0330 @u'ang batu 0.0330 @u'ang )a:u

=.B =.B

Rp Rp

%60,000.00 %60,000.00

0.0330 @u'ang
=.B

Rp

%60,000.00

0.0%00 )epala tu'ang 0.0%50 &andorPengaas

=.B =.B

Rp Rp

%75,000.00 %!5,000.00 JUMLAH

PEMASAN PEMASANGAN GAN PONDA PONDASI SI BETON BETON BERTULA BERTULANG NG %1:5g %1:5g "!*$  BEKIST BEKISTING+ ING+

0.*000 )a:u
Rp

%,550,000.00

)g

Rp

3,000.00

Ltr )g

Rp Rp

%0,000.00 %E,!00.00

)g

Rp

3,000.00

)g

Rp Rp

%,!00.00 30,000.00

Rp

%,050,000.00

0.!%00 )ri'il beton "m3$ 5.3000 Pe'er#a)ene' 0.*750 @u'ang
=.B =.B =.B

Rp Rp Rp

%5,000.00 %60,000.00 %60,000.00

%.0500 @u'ang besi

=.B

Rp

%60,000.00

0.*6*0 )epala tu'ang 0.*650 &andorPengaas

=.B =.B

Rp Rp

%75,000.00 %!5,000.00 JUMLAH

1

2 1 M3

3

4

PEMASAN PEMASANGAN GAN SLO/ SLO/ BET BETON ON BERTUL BERTULANG ANG %255 %255 g "!*$ "!*$  BEKISTIN BEKISTING+ G+

0.*700 )a:u
Rp

%,550,000.00

*.0000 Pa'u
)g

Rp

3,000.00

0.6000 &in:a' be'isting

Ltr

Rp

%0,000.00

*%0.0000
)g )g

Rp Rp

%E,!00.00 3,000.00

336.0000 Portland Cement "PC$

)g

Rp

%,!00.00

Rp Rp

30,000.00 %,050,000.00

0.500 Pasir beton "m3$ 0.!%00 )ri'il beton "m3$ 5.6500 Pe'er#a)ene' 0.*750 @u'ang
=.B =.B =.B

Rp Rp Rp

%5,000.00 %60,000.00 %60,000.00

%.000 @u'ang besi

=.B

Rp

%60,000.00


=.B

Rp

%75,000.00

0.*!30 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

1 M3 MEMBUA MEMBUAT T KOLOM KOLOM BETON BETON BERTULA BERTULANG NG %355 g "!*$ "!*$  BEKISTIN BEKISTING+ G+

0.000 )a:u
)g

Rp Rp

%,550,000.00 3,000.00

*.0000 &in:a' be'isting

Ltr

Rp

%0,000.00

3%5.0000
)g )g

Rp Rp

%E,!00.00 3,000.00

336.0000 Portland Cement "PC$ 0.500 Pasir beton "m3$ 0.!%00 )ri'il beton "m3$

)g

Rp Rp Rp

%,!00.00 30,000.00 %,050,000.00

Rp

*,*00,000.00

Lbr

Rp

%7E,000.00

Rp Rp

*5,000.00 %5,000.00

0.*750 @u'ang
=.B

Rp

%60,000.00

%.6500 @u'ang )a:u *.%000 @u'ang besi

=.B =.B

Rp Rp

%60,000.00 %60,000.00

0.030 )epala tu'ang

=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

0.%500
1 M3 MEMBUA MEMBUAT T BALOK BALOK BETON BETON BERTUL BERTULANG ANG %255 %255 g "!*$  BEKISTI BEKISTING+ NG+

0.3*00 )a:u
)g Ltr

Rp Rp Rp

%,550,000.00 3,000.00 %0,000.00

*%0.0000
)g

Rp

%E,!00.00

3.0000 'aat beton 336.0000 Portland Cement "PC$

)g )g

Rp Rp

3,000.00 %,!00.00

0.500 Pasir beton "m3$

Rp

30,000.00

0.!%00 )ri'il beton "m3$ 0.%00
Rp Rp

%,050,000.00 *,*00,000.00

Lbr

Rp

%7E,000.00

Rp Rp

*5,000.00 %5,000.00

=.B

Rp

%60,000.00

*.!000 @riple's E mm %6.0000 Dol'en 'a:u 2 !  %000 +m 6.3500 Pe'er#a)ene' 0.*750 @u'ang
1

2

3

4

%.6500 @u'ang )a:u %.000 @u'ang besi

=.B =.B

Rp Rp

%60,000.00 %60,000.00


=.B

Rp

%75,000.00

0.3%!0 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

1

2 1 M3

3

4

MEMBUA MEMBUAT T PLAT PLAT BETON BETON BERTULA BERTULANG NG %1:5 g "!*$ "!*$  BEKISTING BEKISTING++

0.3*00 )a:u
Rp

%,550,000.00

3.*000 Pa'u
)g

Rp

3,000.00

%.6000 &in:a' be'isting

Ltr

Rp

%0,000.00

%57.5000
)g )g

Rp Rp

%E,!00.00 3,000.00


)g

Rp

%,!00.00

Rp Rp

30,000.00 %,050,000.00

Lbr
Rp Rp Rp

*,*00,000.00 %7E,000.00 *5,000.00


=.B

Rp

%5,000.00

0.*750 @u'ang
=.B

Rp

%60,000.00

%.3000 @u'ang )a:u %.0500 @u'ang besi

=.B =.B

Rp Rp

%60,000.00 %60,000.00

0.*650 )epala tu'ang

=.B

Rp

%75,000.00

0.*650 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

0.500 Pasir beton "m3$ 0.!%00 )ri'il beton "m3$ 0.%*00
1 M3 MEMBUA MEMBUAT T DINDIN DINDING G BETON BETON BERTUL BERTULANG ANG %1:5 %1:5 g "!*$  BEKISTI BEKISTING+ NG+

0.*00 )a:u
)g

Rp Rp

%,550,000.00 3,000.00

%.6000 &in:a' be'isting %57.5000
Ltr )g )g

Rp Rp Rp

%0,000.00 %E,!00.00 3,000.00


)g

Rp

%,!00.00


Rp

30,000.00

0.!%00 )ri'il beton "m3$ 0.%600
Rp Rp

%,050,000.00 *,*00,000.00

Lbr

Rp

%7E,000.00

Rp Rp

*5,000.00 %5,000.00

0.*750 @u'ang
=.B

Rp

%60,000.00

%.3000 @u'ang )a:u %.0500 @u'ang besi 0.*6*0 )epala tu'ang

=.B =.B =.B

Rp Rp Rp

%60,000.00 %60,000.00 %75,000.00

0.*650 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

*.!000 @riple's E mm *.0000 Dol'en 'a:u 2 !  %000 +m 5.3000 Pe'er#a)ene'

1 M3 MEMBUA MEMBUAT T DINDIN DINDING G BETON BETON BERTUL BERTULANG ANG %255 %255 g "!*$  BEKISTI BEKISTING+ NG+

0.*500 )a:u
Rp

%,550,000.00

)g Ltr

Rp Rp

3,000.00 %0,000.00

*%0.0000
)g

Rp

%E,!00.00

3.0000 'aat beton 336.0000 Portland Cement "PC$

)g )g

Rp Rp

3,000.00 %,!00.00


Rp

30,000.00

0.!%00 )ri'il beton "m3$ 0.%050
Rp Rp

%,050,000.00 *,*00,000.00

Rp

%7E,000.00

3.0000 Pa'u
*.5000 @riple's E mm

Lbr

1

2

%.0000 Dol'en 'a:u 2 !  %000 +m 5.6500 Pe'er#a)ene'

% &%

3

Rp Rp

*5,000.00 %5,000.00

0.*750 @u'ang
=.B

Rp

%60,000.00

%.5600 @u'ang )a:u

=.B

Rp

%60,000.00

%.000 @u'ang besi 0.3*30 )epala tu'ang

=.B =.B

Rp Rp

%60,000.00 %75,000.00

0.*!30 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

MEMBUAT KOLOM PRAKTIS BETON BERTULANG %11 @ 11+ M

0.00*0 )a:u
)g

Rp Rp

%,550,000.00 3,000.00

3.0000
)g

Rp

%E,!00.00

0.050 'aat beton

)g

Rp

3,000.00

.0000 Portland Cement "PC$ 0.0060 Pasir beton "m3$

)g

Rp Rp

%,!00.00 30,000.00

Rp

%,050,000.00

0.00E0 )ri'il beton "m3$

1 M2

4

0.%!00 Pe'er#a)ene'

=.B

Rp

%5,000.00

0.0*00 @u'ang
=.B =.B

Rp Rp

%60,000.00 %60,000.00

0.0*00 @u'ang besi

=.B

Rp

%60,000.00

0.0060 )epala tu'ang 0.00E0 &andorPengaas

=.B =.B

Rp Rp

%75,000.00 %!5,000.00 JUMLAH

%.0000
<#

Rp

5,500.00

%!.E500 Portland Cement "PC$

)g

Rp

%,!00.00

0.03!0 Pasir Pemasangan 0.3000 Pe'er#a)ene'

=.B

Rp Rp

3%*,000.00 %5,000.00

0.%000 @u'ang batu

=.B

Rp

%60,000.00

0.0%00 )epala @u'ang 0.0%50 &andorPengaas

=.B =.B

Rp Rp

%75,000.00 %!5,000.00 JUMLAH

PEMASAN PEMASANGANA GANAN N BAT BATAKO 1 P . 2 PSR

UNTUK 1 M3 1 M2

PEMASAN PEMASANGANA GANAN N BAT BATAKO 1 P . 4 PSR

%.0000
<#

Rp

5,500.00

%%.5000 Portland Cement "PC$ 0.030 Pasir Pemasangan 0.3000 Pe'er#a)ene'

)g =.B

Rp Rp Rp

%,!00.00 3%*,000.00 %5,000.00

0.%000 @u'ang

=.B

Rp

%60,000.00

0.0%00 )epala @u'ang 0.0%50 &andorPengaas

=.B =.B

Rp Rp

%75,000.00 %!5,000.00 JUMLAH UNTUK 1 M3

1 M2

PEMASAN PEMASANGAN GAN DINDIN DINDING G LOST LOSTER ER KERAMIK KERAMIK 35&35

*5.0000 Loster )erami' 3030 E.3000 Portland Cement "PC$ 0.0%!0 Pasir Pemasangan

&* )g

Rp Rp

*5,000.00 %,!00.00

Rp

3%*,000.00

1

2

1M2

3

4

0.6000 Pe'er#a)ene' 0.%000 @u'ang

=.B =.B

Rp Rp

%5,000.00 %60,000.00

0.050 )epala @u'ang

=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

3.0000 Floor =ardener Ferroa( 0.%*00 Pe'er#a)ene'

)g =.B

Rp Rp

*%,333.33 %5,000.00

0.%*00 @u'ang batu 0.0%*0 )epala @u'ang 0.0060 &andorPengaas

=.B =.B =.B

Rp Rp Rp

%60,000.00 %75,000.00 %!5,000.00

/LOOR /LOOR HAR HARDU DUNN NNER ER /ER /ERRO ROAC

JUMLAH 1 M2

/LOO /LOOR R HAR HARDE DENE NER R 5.0000 Floor =ardener

)g

Rp

%6,00.00

0.%*00 Pe'er#a)ene'

=.B

Rp

%5,000.00

0.%*00 @u'ang batu

=.B

Rp

%60,000.00

0.0%*0 )epala @u'ang

=.B

Rp

%75,000.00


=.B

Rp

%!5,000.00 JUMLAH

1 M2 M2

PEMAS PEMASAN ANGAN GAN DIND DINDIN ING G BATU BATU ALAM ALAM

%.0600
Rp

*50,000.00

Rp

%,000.00

Rp

3%*,000.00

)g )g

Rp Rp

%,!00.00 %*,000.00


=.B

Rp

%5,000.00

0.6500 @u'ang batu 0.0650 )epala tu'ang

=.B =.B

Rp Rp

%60,000.00 %75,000.00


=.B

Rp

%!5,000.00 JUMLAH

)g

Rp

%,!00.00

Rp

3%*,000.00

3.0030 Pa'u pan+ing

0.0*50 Pasir Pemasangan %*.00 Portland Cement "PC$ 0.6500 /emen 8arna

PEKERJAAN PLESTERAN 1 M2

PLESTE PLESTERA RAN N 1 P . 2 PSR %TE %TEBA BAL L 16: M+

%0.**0 Portland Cement "PC$ 0.0*00 Pasir Pemasangan

1 M2

0.3000 Pe'er#a)ene' 0.%500 @u'ang batu 0.0%50 )epala tu'ang

=.B =.B =.B

Rp Rp Rp

%5,000.00 %60,000.00 %75,000.00

0.0%50 &andorPengaas

=.B

Rp

%!5,000.00 JUMLAH

)g

Rp

%,!00.00

Rp

3%*,000.00

Rp Rp Rp R

%5,000.00 %60,000.00 %75,000.00 %!5,00 %!5,000.0 0.00 0

PLESTE PLESTERA RAN N 1 P . 3 PSR %TE %TEBA BAL L 16: M+

7.7760 Portland Cement "PC$ 0.0*30 Pasir Pemasangan 0.3000 0.%500 0.0%50 0.0%50 0.0%50

Pe'er#a)ene' @u'ang batu )epala tu'ang &andor &andorPen Pen

=.B =.B =.B =.B

JUMLAH HARGA :

Rp

75,6E5.00

Rp Rp

*6,00.00 7*0.00

Rp Rp

%5,00.00 %,500.00

Rp

%6,000.00

Rp

%,750.00

Rp R-

E*5.00 :6?;:55

Rp Rp

%%3,375.00 %0!,750.00

Rp R-

,6*5.00 11363:55

Rp

*E7,350.00

Rp

*5*,000.00

Rp Rp R-

3,500.00 %,!50.00 2;63:555

Rp Rp

00,7%0.00 360,000.00

Rp

3!,!60.00

Rp RRp

%,!50.00 45561555 37,7E%.67

Rp Rp

36,*50.00 %,5%.67

R-

36;1?

Rp Rp

E3E,%0.00 6*0,000.00

Rp

%*E,600.00

Rp Rp

%%3,%00.00 6*,00.00

Rp

6,!*5.00

Rp R-

7,*%5.00 ;3;614555

:

Rp Rp

%,0,%0.00 6*0,000.00

Rp

*E3,00.00

Rp

%6*,*0.00

Rp Rp

*%7,500.00 %*0,000.00

Rp

%3,%*5.00

Rp R-

%3,!75.00 16445614555

: R-

16;6149?

Rp

,600.00

Rp

*%%,0*.!6

Rp Rp

777,000.00 3,000.00

Rp

*3E,*50.00

Rp Rp

,000.00 ,E00.00

Rp R-

%5,355.00 16;6149?

R-

169316:5193

Rp Rp

E6,!00.00 *0%,0!5.7%

Rp

7!7,%%%.%%

Rp

3,000.00

Rp Rp

*3E,*50.00 ,000.00

Rp

,E00.00

Rp R-

%5,355.00 169316:5193

R-

169?;649?

Rp

53!,*00.00

Rp

%E,0*.!6

Rp Rp

7E%,000.00 3,000.00

Rp

*3E,*50.00

Rp Rp

,000.00 ,E00.00

Rp R-

%5,355.00 169?;649?

R-

16?;5624;21

Rp Rp Rp

%,000.00 *%6,!7%.3 7E!,777.7!

Rp

0,000.00

Rp Rp

%7,000.00 3*,000.00

Rp

3,500.00

Rp R-

%%,%00.00 16?;5624;21

R-

16;19625;?

Rp

5!6,!00.00

:

Rp Rp

%!,57%.3 !00,333.33

Rp

3,000.00

Rp

*3E,*50.00

Rp Rp

,000.00 ,E00.00

Rp R-

%5,355.00 16;19625;?

R-

16;:;6:224?

Rp

633,600.00

Rp

%77,5*!.57

Rp

!0%,!!!.!E

Rp Rp

3,000.00 *3E,*50.00

Rp

,000.00

Rp

,E00.00

Rp R-

%5,355.00 16;:;6:224?

R-

16;;961:2?2

Rp Rp Rp

667,!00.00 %6E,5%.*E !%,333.33

Rp

3,000.00

Rp

*3E,*50.00

Rp Rp

,000.00 ,E00.00

Rp R-

%5,355.00 16;;961:2?2

R-

265136932:

Rp Rp

6E%,*00.00 %6!,057.%

Rp

!0!,%%%.%%

Rp Rp Rp

3,000.00 *3E,*50.00 ,000.00

Rp

,E00.00

Rp R-

%5,355.00 265136932:

R-

26541641;2;

Rp

730,!00.00

Rp Rp

%66,%%.*E 7E!,000.00

Rp

3,000.00

:

Rp Rp

*3E,*50.00 ,000.00

Rp

,E00.00

Rp R-

%5,355.00 26541641;2;

R-

2654;645193

Rp

73,00.00

Rp Rp Rp

%65,3!5.7% 7E,%%%.%% 3,000.00

Rp

*3E,*50.00

Rp

,000.00

Rp Rp

,E00.00 %5,355.00

R-

2654;645193

R-

261?464593

Rp

7E0,*00.00

Rp

%6*,7%.*E

Rp Rp

7!*,. 3,000.00

Rp

30,500.00

Rp Rp Rp R-

56,000.00 6,%*5.00 %E,*5.00 261?464593

R-

261:62134;

Rp Rp

!06,00.00 %6%,E!5.7%

Rp

777,777.7!

Rp Rp Rp

3,000.00 30,500.00 56,000.00

Rp

6,%*5.00

Rp R-

%E,*5.00 261:62134;

Rp Rp Rp

*3!,%5.00 *%0,000.00 5,%00.00

Rp

%0,%50.00

Rp Rp

%%,*00.00 %,**5.00

Rp RR-

70.00 239641:55 236941:5

:

Rp Rp

*3!,*30.00 *%0,000.00

Rp

5,%00.00

Rp

%%,*00.00

Rp Rp

%,**5.00 %0,%50.00

Rp RR-

555.00 239623555 23692355

Rp Rp

*00,%60.00 6*,000.00

Rp

%0,!00.00

Rp

%,000.00

Rp Rp

75,00.00 %,600.00

Rp

,550.00

Rp R-

,!%0.00 25561?555

Rp

*07,E%0.00

Rp Rp

6E,750.00 %0,!00.00

Rp Rp Rp

%,000.00 75,00.00 %,600.00

Rp

,550.00

Rp R-

,!%0.00 256;1555

Rp

3!,30.00

Rp Rp

6*,000.00 %,00.00

Rp

*,000.00

Rp Rp Rp

50,000.00 6*,650.00 33,000.00

Rp

E5,700.00

Rp Rp Rp R-

5*,!00.00 5,775.00 6,%05.00 394643555

Rp

3E%,030.00

Rp

6*,000.00

Rp Rp

%,00.00 *,000.00

Rp

50,000.00

Rp Rp

6*,650.00 3E,600.00

Rp

E5,700.00

:

Rp Rp

5*,!00.00 5,775.00

Rp R-

6,%05.00 3;1653555

Rp

!,30.00

Rp

6*,000.00

Rp Rp

%,00.00 *,000.00

Rp Rp Rp

33,000.00 6*,650.00 %50,000.00

Rp

E5,700.00

Rp

5*,!00.00

Rp Rp

5,775.00 6,%05.00

R-

494643555

Rp Rp

36!,30.00 6,500.00

Rp

%,00.00

Rp Rp

%,500.00 33,000.00

Rp Rp Rp

6*,650.00 50,000.00 E5,700.00

Rp

5*,!00.00

Rp

5,775.00

Rp R-

6,%05.00 3?9643555

Rp Rp

0,E30.00 6,500.00

Rp

%,00.00

Rp Rp Rp

*,000.00 ,000.00 6*,650.00

Rp

75,000.00

Rp Rp Rp

E5,700.00 5*,!00.00 5,775.00

Rp R-

6,%05.00 4546;3555

Rp

%*%,E5.00

Rp Rp

3,%00.00 360.00

Rp

5E,00.00

Rp Rp

%,530.00 7,*00.00

Rp

*,00.00

:

Rp Rp

E,50.00 *6,%00.00

Rp

3,*00.00

Rp

3,*00.00

Rp Rp

3,*00.00 %,050.00

Rp R-

%,665.00 12164;:55

Rp Rp Rp

%70,E0.00 ,650.00 7*0.00

Rp

7%,*!0.00

Rp

%,700.00

Rp Rp

E,E00.00 3,060.00

Rp

%5,750.00

Rp

3,065.00

Rp Rp

5,*!0.00 5,*!0.00

Rp

5,*!0.00

Rp Rp R-

%,750.00 *,775.00 1564;555

Rp

6,!*,*75.00

Rp

3%0,000.00

Rp

5%,000.00

Rp Rp

,000.00 3,%%!,500.00

Rp

76,500.00

Rp Rp

60,!00.00 %!3,600.00

Rp

!50,500.00

Rp Rp Rp

76!,500.00 ,000.00 *0!,000.00

Rp

%6!,000.00

Rp Rp

5,!50.00 E,0*5.00

R-

?649262:55

:

Rp Rp

7,!37,%30.00 %!,500.00

Rp

6!,000.00

Rp

6,000.00

Rp Rp

,%5!,000.00 %0*,000.00

Rp

60,!00.00

Rp Rp

%!3,600.00 !50,500.00

Rp Rp Rp

!%E,*50.00 ,000.00 *E,600.00

Rp

**,000.00

Rp

56,5*5.00

Rp R-

5*,355.00 693613555

Rp

%*,063,!0.00

Rp Rp

6*0,000.00 %36,000.00

Rp

*0,000.00

Rp Rp

6,*37,000.00 %53,000.00

Rp Rp Rp

60,!00.00 %!3,600.00 !50,500.00

Rp

330,000.00

Rp

6*6,500.00

Rp Rp

500,000.00 %,0**,*50.00

Rp

,000.00

Rp Rp

*6,000.00 336,000.00

Rp

70,5*5.00

Rp R-

65,305.00 1265?3649555

Rp

E,*E!,755.00

Rp Rp Rp

E6,000.00 %0!,!00.00 %6,000.00

Rp

,%5!,000.00

Rp Rp

%0*,000.00 60,!00.00

Rp

%!3,600.00

Rp Rp

!50,500.00 30!,000.00

Rp

50%,*00.00

Rp Rp

00,000.00 E*0,750.00

Rp

,000.00

:

Rp Rp

*6,000.00 **,000.00

Rp

5!,*75.00

Rp R-

5!,!30.00 ;62;96::55

:

Rp Rp

!,303,!00.00 E6,000.00

Rp

%0!,!00.00

Rp

%6,000.00

Rp Rp

3,%%!,500.00 76,500.00

Rp

60,!00.00

Rp Rp

%!3,600.00 !50,500.00

Rp Rp Rp

*6,000.00 50%,*00.00 !00,000.00

Rp

76!,500.00

Rp

,000.00

Rp Rp

*0!,000.00 %6!,000.00

Rp

6,375.00

Rp R-

E,0*5.00 96353695555

Rp

!,067,*75.00

Rp Rp

37*,000.00 %0!,!00.00

Rp Rp Rp

%6,000.00 3,%%!,500.00 76,500.00

Rp

60,!00.00

Rp

%!3,600.00

Rp Rp

!50,500.00 35*,000.00

Rp

50%,*00.00

Rp Rp

600,000.00 76!,500.00

Rp

,000.00

Rp Rp Rp

*0!,000.00 %6!,000.00 5,!50.00

Rp R-

E,0*5.00 965?62:55

Rp

!,!7,630.00

Rp

3!7,500.00

Rp Rp

%0*,000.00 %*,000.00

Rp

,%5!,000.00

Rp Rp

%0*,000.00 60,!00.00

Rp

%!3,600.00

Rp Rp

!50,500.00 *3%,000.00

Rp

7,500.00

:

Rp Rp

350,000.00 !%E,*50.00

Rp

,000.00

Rp

*E,600.00

Rp Rp

**,000.00 56,5*5.00

Rp R-

5*,355.00 96946?3555

Rp Rp Rp

%*%,75.00 3,%00.00 30.00

Rp

5E,00.00

Rp

%,530.00

Rp Rp

7,*00.00 *,00.00

Rp

E,50.00

Rp

*6,%00.00

Rp Rp

3,*00.00 3,*00.00

Rp

3,*00.00

Rp Rp R-

%,050.00 %,665.00 12164:55

Rp

%!6,EE%.00

Rp

77,000.00

Rp

3,%%0.00

Rp Rp

%%,!56.00 3,500.00

Rp

%6,000.00

Rp Rp R-

%,750.00 *,775.00 19?6;;155

R-

169?;6;1555

Rp

%75,%%.00

Rp

77,000.00

Rp Rp Rp

*0,700.00 %3,%6.00 3,500.00

Rp

%6,000.00

Rp Rp R-

%,750.00 *,775.00 1:614155

R-

16:1641555

Rp

763,7!%.00

Rp Rp

6*5,000.00 %6,70.00

Rp

5,6%6.00

:

Rp Rp

!7,000.00 %6,000.00

Rp

7,!75.00

Rp R-

5,550.00 ?369155

Rp

%03,!%0.00

Rp Rp

6,000.00 %7,00.00

Rp Rp Rp

%E,*00.00 *,%00.00 %,%%0.00

R-

153691555

Rp Rp

%*%,!%0.00 !*,000.00

Rp

%7,00.00

Rp

%E,*00.00

Rp

*,%00.00

Rp

%,%%0.00

R-

121691555

Rp Rp

6*%,!E5.00 *65,000.00

Rp

3,003.00

Rp

7,!00.00

Rp Rp

**,3E*.00 7,!00.00

Rp

%!!,500.00

Rp Rp

%0,000.00 %%,375.00

Rp R-

%*,0*5.00 ?2169;:55

Rp

E7,53.*0

Rp

%!,03.*0

Rp

6,*0.00

Rp Rp Rp

3,500.00 *,000.00 *,6*5.00

Rp R-

*,775.00 ;6:4325

Rp Rp

E,07*.!0 %3,EE6.!0

Rp

7,%76.00

Rp Rp Rp R

3,500.00 *,000.00 *,6*5.00 *,77 *,775. 5.00 00

TIME SCHEDULE +&F+&F+&F-

"&'()T)* .O")( T)/* )*''))* ) *''))*

WAKTU PELAKSANAAN NO

JENIS PEKERJAAN

HARGA

BOBOT

BULAN I

1

A

PEKERJAAN PE PERSIAPAN

rr-509

Err:509

B

PEKERJAAN UMUM

rr-509

Err:509

C

GEDUNG PABRIK

rr-509

Err:509

D

GUDANG PENYIMPANAN

rr-509

Err:509

E

GEDUNG BENGKEL

rr-509

Err:509



BANGUNAN GENSET

rr-509

Err:509

G

GEDU GEDUNG NG KANT KANTOR OR DAN DAN MES MESS S KAR KARY YA0A rr-509

Err:509

H

POS SECURITY

Err:509

+ 0 % N E

2



+ 0 % N E

BULAN II



3

%

7

BULAN III

4

5

10

11

BULAN IV

12

1

1

13

BULAN VI

1%

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

17

14

15

BULAN VII

20

21

22

2

BULAN VIII

2

23

2%

27

+ 0 % N E

BULAN IX

24

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

+ 0 % N E

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

25

0

+ 0 % N E

+ 0 % N E

1

+ 0 % N E

KETERAN 120.00 GAN

BULAN X

2

+ 0 % N E



+ 0 % N E



+ 0 % N E

3

+ 0 % N E

%

+ 0 % N E

100.00

80.00

60.00

< F E R ;

< F E R ;

40.00

rr-509

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

20.00

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

< F E R ;

0.00

TOTAL

Err:509

MINGGUAN/BULANAN

Err:509

0.00%

BOBOT RENCANA KOMULATI MINGGUAN/BUL

0.00%

MINGGUAN/BULANAN

0.00%

KOMULATI MINGGUAN/BUL

0.00%

DEVIASI

0.00%

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

! F E R #

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

9 0 5 : r r E

BOBOT REALISASI


RENCANA ANGGARAN DAN BIAYA (RAB) KEGIATAN : PEMBANGUNAN GEDUNG

PEKERJAAN :

'20.00


RENCANA ANGGARAN DAN BIAYA (RAB) KEGIATAN : PEMBANGUNAN GEDUNG

PEKERJAAN :

A. PEMBANGUNAN MUSHALLAH B. PEMBANGUNAN RUANG ARSIP

LOKASI : J&*D&). )/6)D )*(8T(6 )*(8T(6(") (") T)/* )*''))* ) *''))* 2017

RAB PLN

Recommend Documents