Ee Perindagkop 2013

RENCANA ANGGARAN BIAYA
KEGIATAN
PEKERJAAN
LOKASI
TAHUN ANGGARAN
: REHABILITASI SEDANG/ BERAT GEDUNG KANTOR 1

: PERENCANAAN REHAB TOTAL KANTOR DISPERINDAGKOP KABUPATEN BERAU
: TANJUNG REDEB, BERAU, KALIMANTAN TIMUR
: 2013
NO.
URAIAN PEKERJAAN
VOLUME
SATUAN
A.
1
2
3
4
5
6
PEKERJAAN PENDAHULUAN
Direksi Keet
Papan Nama Proyek
Mobilisasi dan Demobilisasi
Pembuatan Gambar Perubahan ( As Built Drawing/ Shop Drawing )
Pengukuran Dan Pasang Bouwplank
Pembongkaran Bangunan Lama & Pembersihan Lokasi
1.00
1.00
1.00
1.00
135.00
227.00
Unit
Unit
Ls
Ls
M'
M2
Jum
B.
PEKERJAAN LANSEKAP
1 Tanah Urug + Humus
2 Pohon Palm Raja
3 Rumpun Sansiviera
4 Rumpun Pisang-pisangan
5 Merapikan Tanaman
109.00
12.00
21.00
98.00
1.00
M2
Bh
Bh
Bh
Ls
Jum
C.
1
2
3
4
5
6
7
8
9
10
11
12
PEKERJAAN TANAH
Galian Tanah Pondasi
Urugan Tanah Kembali
Urugan Tanah Peninggian Peil Lantai Dan Pemadatan
Urugan Pasir Bawah Pondasi Tebal 5 cm
Urugan Pasir Bawah Lantai Tebal 5 cm
Urugan Pasir Bawah Sloof Tebal 5 cm
Pengadaan Mini Pile 25/25 - 15 m
Pemancangan Mini Pile 25/25 - 15 m
Pancang Ulin 10/10 cm - 4 m
Kalang Dan Sunduk Ulin
354.80
177.40
551.00
1.73
27.55
4.07
96.00
64.00
96.00
64.00
85.00
0.64
M3
M3
M3
M3
M3
M3
Ttk
Ttk
Ttk
Ttk
Ttk
M3
Jum
D.
1
2
3
4
5
6
7
8
9
10
11
12
PEKERJAAN PASANGAN STRUKTUR, DINDING DAN LANTAI

Pasang Pondasi Batu Gunung 1 : 4
Pasang Dinding Batu Bata 1 : 4
Pasang Dinding Batu Bata 1 : 2
Plesteran Dinding Dan Beton 1 : 4
Plesteran Dinding Dan Beton 1 : 2
Acian Dinding Dan Beton
Cor Beton Bertulang Poer Plat Type A ( 180 x 60 cm ), t = 35 cm
Cor Beton Bertulang Poer Plat Type B ( 130 x 60 cm ), t = 35 cm
Cor Beton Bertulang Sloof 25/40 cm
Cor Beton Bertulang Sloof 15/20 cm
Cor Beton Bertulang Kolom K1 30/30 cm
Cor Beton Bertulang Kolom K2 25/40 cm
59.84
2,270.48
441.00
5,449.15
882.00
6,331.15
52.44
28.24
34.80
1.30
10.44
0.40
M3
M2
M2
M2
M2
M2
M3
M3
M3
M3
M3
M3
13 Cor Beton Bertulang Kolom K3 15/15 cm

14 Cor Beton Bertulang Balok 20/40 cm
17 Cor Beton Bertulang Ring Balk 15/25 cm
18 Cor Beton Bertulang Balok Bordes 15/40 cm
19 Cor Beton Bertulang Plat Canopy, Atap Dan Listplank, tebal 10 cm
20 Cor Beton Bertulang Plat Lantai tebal 12 cm
21 Cor Beton Bertulang Tangga
22 Cor Beton Rabat 1: 3 : 5 ( Luar Dan Dalam Gedung ), tebal 5 cm
23 Cor Beton 1: 3 : 5 Lantai Kerja, tebal 7 cm
24 Pasang Granite Tile Lantai 60/60 cm
25 Pasang Keramik Lantai 20/20 cm
26 Pasang Keramik Dinding 30/30 cm
27 Pasang Keramik Dinding 20/20 cm
28 Pasang Step Noising 5/20 cm Untuk Anak Tangga
29 Pasang Plint Keramik Lantai 10/20 cm KM/WC
30 Meja Beton Washtafel
0.92
8.72
12.57
10.83
0.34
11.90
1.74
6.80
62.34
5.69
8.95
37.94
1,045.00
15.50
15.50
22.08
1,700.00
73.60
3.00
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M2
M2
Bh
M'
Unit
Jum
E.
1
2
3
4
5
6
7
8
PEKERJAAN ATAP DAN PLAFOND

Pasang Rangka Atap Baja Ringan ( Zincalume )
Pasang Atap Genteng Metal
Pasang Bubungan Genteng Metal
Pasang Listplank Kayu Bengkirai 2/20 cm
Pasang Listplank Kayu Bengkirai 2/10 cm
Pasang Rangka Plafond Baja Ringan + Plafond Gypsum tebal 9 mm
Pasang Rangka Plafond Baja Ringan + Spain Grill
Pasang List Gypsum
101.56
101.56
37.70
138.00
138.00
1,102.00
32.00
1,360.36
M2
M2
M'
M'
M'
M2
M2
M'
Jum
F.
PEKERJAAN KUSEN
1 Kusen Type PJ.1
2 Kusen Type PJ.2
3 Kusen Type P.1
4 Kusen Type P.2
5 Kusen Type P.3
6 Kusen Type P.4
7 Kusen Type J.1
8 Kusen Type J.2
9 Kusen Type J.3
10 Kusen Type J.4
11 Kusen Type J.5
12 Kusen Type BV.1
13 Kusen Type BV.2
14 Kusen Type BV.3
15 Kusen Type BV.4
16 Kusen Type BV.5
1.00
1.00
18.00
3.00
17.00
11.00
13.00
2.00
10.00
9.00
9.00
5.00
20.00
22.00
15.00
6.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Jum
G.
PEKERJAAN ELEKTRIKAL
A. LANTAI 1
1 Pasang 1 Titik Instalasi Listrik ( Lampu Dan Stop Kontak )
2 Pasang Downlight 20 Watt
3 Pasang Saklar Tunggal
4 Pasang Saklar Ganda
5 Pasang Saklar Triple
6 Pasang Saklar Empat
7 Pasang Stop Kotak
8 Pasang Box Panel Beban Lengkap
9 Pasang Box MCB
10 Pasang Instalasi Telepon Dan Accessories
11 Pasang Rencana Fire Extinguser
12 Pasang Instalasi AC 1/2 PK Dan Accessories
13 Pasang Instalasi AC 1 PK Dan Accessories
14 Pasang Instalasi Alarm
15 Pasang Instalasi CCTV
228.00
176.00
4.00
1.00
4.00
30.00
12.00
1.00
17.00
8.00
3.00
9.00
7.00
2.00
7.00
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
B. LANTAI 2
1 Pasang 1 Titik Instalasi Listrik ( Lampu Dan Stop Kontak )
2 Pasang Downlight 20 Watt
3 Pasang Saklar Tunggal
4 Pasang Saklar Ganda
5 Pasang Saklar Triple
235.00
168.00
5.00
8.00
3.00
Ttk
Ttk
Ttk
Ttk
Ttk
6 Pasang Saklar Empat

7 Pasang Stop Kotak
8 Pasang Box Panel Beban Lengkap
9 Pasang Box MCB
10 Pasang Instalasi Telepon Dan Accessories
11 Pasang Rencana Fire Extinguser
12 Pasang Instalasi AC 1/2 PK Dan Accessories
15 Pasang Instalasi Alarm
16 Pasang Instalasi CCTV
17 Pasang Penangkal Petir
18 Biaya Penambahan Daya PLN
35.00
15.00
1.00
16.00
10.00
3.00
8.00
9.00
1.00
8.00
9.00
1.00
1.00
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
Ls
Jum
H.
PEKERJAAN MEKANIKAL
PEKERJAAN PLUMBING
LANTAI DAK
Pekerjaan Pemipaan
a Pekerjaan Pipa Air Bersih l/d Fitting & Accessories PVC class AW 10 kg/cm
- CW 50 mm
- Gate Valve 50 mm
- Gate Valve 25 mm
1 - Floating Valve 50 mm
2 - Fitting-fitting
3 - Material Bantu dan Support
4 - Parsial Test
30.00
4.00
2.00
2.00
1.00
1.00
1.00
M'
Bh
Bh
Bh
Lot
Ls
Ls
Jum
I.
1
2
3
4
PEKERJAAN PEMASANGAN GENSET

Genset Setara Deutcsh (Silent)
Kapasitas : 100 KVA / 380 V/3Ph/4 Wire/50 Hz
Putaran : 1500 Rpm
Pendingin : Air Cooled w/ Radiator
Grounding
Testing
Instalasi Genzet
1.00
Unit
1.00
1.00
1.00
Ls
Ls
Ls
Jum
J.
PEKERJAAN POMPA AIR

Pompa Transfer
Merk
: Setara Ebara
Kap.
: 200 Liter / Menit
Total head : 20 meter
Power
: 3 x 380 V
Pekerjaan Panel Air Bersih Lengkap Dengan Kabel Dan Alat
Kontrol Bekerja Secara Otomatis ( WLC )
1.00
Unit
1.00
Unit
Jum
K.
PEKERJAAN SANITASI & DRAINASE

1 Pasang Kloset Duduk+ Instalasi
2 Pasang Urinoir + Instalasi
3 Pasang Kran Air Bersih
4 Pasang Floor Drain
5 Pemasangan Biofill ( 3 m3 )
6 Washtafel + Cermin + Accessories
7 Pasang Pipa Pembuangan Air kotor Dia. 4'
8 Pasang Pipa Pembuangan Air Bekas Pakai Dia. 2'
9 Pasang Pipa Air Bersih Dia. 0,5 "
9.00
8.00
34.00
17.00
3.00
9.00
350.00
285.00
320.00
Unit
Unit
Ttk
Ttk
Unit
Unit
M'
M'
M'
Jum
L.
1
2
3
4
5
6
7
PEKERJAAN PENGECATAN DAN LAIN - LAIN

Pengecatan Dinding Dan Beton Yang Terlihat
Pengecatan Plafond
Pemasangan Lampu Taman & Instalasi
Pemasangan Kanstien K-225
Pemasangan Drainase
Pasangan Paving Block Halaman Bangunan
Pemasangan Pagar Depan
Pekerjaan Tanah dan Pondasi
Mengurug tanah kembali
Urugan Pasir dibawah pondasi
Tiang Pancang Ulin 10/10 T=2 M
Pasak dan Kalangan
Aanstamping / batu kosong
Pondasi batu gunung camp 1 : 4
Pekerjaan Pasangan dan Beton
Pas. Dinding bata camp 1 : 4
Plesteran t = 15 mm + acian camp 1 : 4
Pagar Besi Hollow 2/4 Cm Pabrikasi
Pintu Pagar Besi Hollow 2/4 Cm + Asesoris Pabrikasi
Pekerjaan beton bertulang camp 1 : 2 : 3
6,331.15
1,134.00
6.00
151.82
194.00
642.00
M2
M2
Bh
M'
M'
M'
51.99
17.33
2.76
36.00
0.36
8.27
24.27
M3
M3
M3
titik
M3
M3
M3
31.50
63.00
31.50
9.63
M2
M2
M'
M2
- Sloof 15/20
- Kolom 15/20
Pasangan Batu Candi
Pekerjaan Pengecatan
Pengecatan Dinding
8 Pemasangan Pagar Keliling
Pekerjaan Tanah dan Pondasi
Mengurug tanah kembali
Urugan Pasir dibawah pondasi
Tiang Pancang Ulin 10/10 T=2 M
Pasak dan Kalangan
Aanstamping / batu kosong
Pondasi batu gunung camp 1 : 4
Pekerjaan Pasangan dan Beton
Pas. Dinding bata camp 1 : 4
Plesteran t = 15 mm + acian camp 1 : 4
Pekerjaan beton bertulang camp 1 : 2 : 3
- Sloof 15/20
- Kolom 15/20
Pekerjaan Pengecatan
Pengecatan Dinding
9 Railing + Pagar Stainless Untuk Tangga
10 Pasang Grill Besi
11 Pekerjaan Signboard
a. Pasangan Bata
b. Pek, Plasteran Dinding 1 PC : 2 PC
c. Pasangan Keramik Bermotif Granite 30 x30
d. Logo Bahan Stainless
e. Tulisan Dari Stainless
f. Finising
1.65
9.69
22.05
M3
M3
M2
63.00
M2
144.05
48.02
7.20
98.00
0.98
23.05
57.62
M3
M3
M3
titik
M3
M3
M3
294.00
588.00
M2
M2
4.32
7.90
M3
M3
588.00
35.00
15.00
M2
Unit
M'
12.50
25.00
12.50
1.00
1.00
1.00
M2
M2
M2
M2
Ls
Ls
Jum
M.
1
2
2
3
4
5
6
PEKERJAAN RUMAH GENSET

Pekerjaan Galian
Pondasi Batu Gunung
Pancang Ulin 12/12 - 2m
Kalang 2/20,Sunduk Ulin 3/5
Pipa Stainless Steel 2"
Rangka Atap
Atap Rumah Genset
6.92
5.95
6.00
0.21
1.00
18.90
18.90
M3
M3
Ttk
M3
Ls
M2
M2
Jum
N.
1
3
4
5
6
PEKERJAAN MEUBELAIR/FURNITURE LANTAI 1 (BAWAH)

Meja Kerja Minimalis , bahan HPL
Laci Mobile , Bahan HPL
Kursi Fantoni Nelson CL
Meja Baca , Bahan HPL
Kursi Fantoni F 130
Lemari Buku , Bahan HPL
Meja Kerja , Bahan HPL
Kursi Fantoni F 130
Meja Komputer , Bahan HPL
Kursi Fantoni F 130
Kursi Fantoni F 130
Meja Rapat , Bahan HPL
Kursi Fantoni Alegro
Lemari Arsip , Bahan HPL
15.30
3.00
5.00
7.20
6.00
6.00
12.60
14.00
9.72
3.00
2.16
3.00
40.32
48.00
3.60
4.00
2.00
28.90
M2
M2
Unit
M2
Unit
M2
M2
Unit
M2
Unit
M2
Unit
M2
Unit
M2
M2
Unit
M2
Jum
O.
1
3
4
5
6
PEKERJAAN MEUBELAIR/FURNITURE LANTAI 2 (ATAS)

Meja Kerja Minimalis , Bahan HPL
Meja Baca , Bahan HPL
Kursi Fantoni F 130
Lemari Buku
Kursi Fantoni F 130
Meja Komputer , Bahan HPL
Kursi Fantoni F 130
Kursi Fantoni F 130
Meja Rapat , Bahan HPL
Meja Pimpinan , Bahan HPL
Kursi Pimpinan Fantoni Crezzo L
9.00
2.40
3.00
14.98
16.00
12.00
7.20
8.00
38.88
12.00
2.16
3.00
39.20
48.00
3.60
4.00
2.00
47.60
3.60
1.00
3.60
4.00
M2
M2
Unit
M2
Unit
M2
M2
Unit
M2
Unit
M2
Unit
M2
Unit
M2
M2
Unit
M2
M2
Unit
M2
Unit

8 Meja Rapat , Bahan HPL
8.50
4.90
13.00
M2
M2
Unit
Jum
P.
PEKERJAAN MEUBELAIR/FURNITURE LAINNYA

1 Filling Cabinet Plat Besi 4 Laci
Kursi Tunggu 4 Dudukan Fantoni 7036
Kursi Pertemuan (Stacking/Susun)
2 Bak Sampah Stainless Stell T=52 Diameter 40
WaLlpaper Bahan HPL
Karpet Mushola Tebal Bermotif
45.00
10.00
10.00
10.00
528.00
16.00
Unit
Unit
Unit
Unit
M2
M2
Jum
Q
1
2
3
4
5
6
7
8
9
PEKERJAAN AUDIO VISUAL CONFERENCE SYSTEM

LCD TV 46" Samsung L 46c750 Series 7 LCD
LCD Projector INFOCUS IN 1102
170" Electric Projector Projection Screen (120"x120") Elite
VCD/DVD Player Pioneer DV-420 HDMI
Speaker System Pasive Master Audio B8 16 Ohm 250 W
Stereo Ampli Absolute Design dj 1200
Stereo Ampli Absolute Design AD 2200
Multimedia Computer
Copy Board C11W 90x180cm
1.00
1.00
1.00
1.00
6.00
1.00
1.00
1.00
1.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Jum
REKAPITULASI RENCANA ANGGARAN

KEGIATAN
PEKERJAAN
: REHABILITASI SEDANG/ BERAT GEDUNG KANTOR TA. 2013

LOKASI
TAHUN ANGGARAN : 2013
NO.
URAIAN PEKERJAAN
A.
PEKERJAAN PENDAHULUAN
B.
PEKERJAAN LANSEKAP
C.
PEKERJAAN TANAH
D.
PEKERJAAN PASANGAN STRUKTUR, DINDING DAN LANTAI
E.
PEKERJAAN ATAP DAN PLAFOND
F.
PEKERJAAN KUSEN
G.
PEKERJAAN ELEKTRIKAL
H.
PEKERJAAN MEKANIKAL
I.
PEKERJAAN PEMASANGAN GENSET
K.
PEKERJAAN SANITASI & DRAINASE
L.
PEKERJAAN PENGECATAN DAN LAIN - LAIN
M.
PEKERJAAN RUMAH GENSET
N.
PEKERJAAN MEUBELAIR/FURNITURE LANTAI 1 (BAWAH)
O.
PEKERJAAN MEUBELAIR/FURNITURE LANTAI 2 (ATAS)
P.
PEKERJAAN MEUBELAIR/FURNITURE LAINNYA
PEKERJAAN AUDIO VISUAL CONFERENCE SYSTEM

JUMLAH
IMB 1.2 %
PPn 10 %
JUMLAH
PEMBULATAN
TERBILANG :
Tiga Belas Milyar Tiga Ratus Tujuh Puluh Sembilan Juta Rupiah
CANA ANGGARAN BIAYA
ERINDAGKOP KABUPATEN BERAU
KODE ANALISA
HARGA
SATUAN
( Rp )
JUMLAH
HARGA
( Rp )
A1
A1
Jumlah - A
30,000,000.00
1,000,000.00
25,000,000.00
5,000,000.00
72,772.50
69,795.00
30,000,000.00
1,000,000.00
25,000,000.00
5,000,000.00
9,824,287.50
15,843,465.00
86,667,752.50
A2
A3
A5
A4
A4
Jumlah - B
112,265.00
1,200,000.00
1,000,000.00
60,000.00
5,000,000.00
12,236,885.00
14,400,000.00
21,000,000.00
5,880,000.00
5,000,000.00
58,516,885.00
A2
A3
A5
A4
A4
A4
55,662.50
15,843.50
112,265.00
183,065.00
183,065.00
183,065.00
5,775,000.00
5,198,400.00
1,353,593.75
1,082,875.00
265,887.50
3,132,130.00
19,749,055.00
2,810,636.90
61,858,015.00
316,336.32
5,043,440.75
745,761.04
554,400,000.00
332,697,600.00
129,945,000.00
69,304,000.00
22,600,437.50
1,988,902.55
1,201,459,185.06
937,623.50
141,209.50
154,784.50
54,217.50
62,047.90
32,090.00
6,022,173.86
4,534,665.74
5,794,465.25
6,264,074.48
6,264,074.48
4,954,516.38
56,107,390.24
320,613,345.56
68,259,964.50
295,439,398.56
54,726,247.80
203,166,667.68
315,831,703.72
128,073,471.41
201,647,390.66
8,116,361.30
65,396,937.58
1,981,806.55
B2
B4
Jumlah - C
C1
C3
C2
C5
C4
C6
D10
D10
D12
D13
D14
D15
D16
D18
D19
D20
D20
D20
D21
D23
D24
D25
D1
D2
C8
C9
C10
C11
C11
Jumlah - D
7,618,391.60
5,329,097.02
6,290,443.74
5,695,017.87
6,432,034.87
5,720,220.84
4,929,182.19
7,377,959.22
6,577,475.56
6,262,192.36
1,048,720.00
126,487.00
662,464.50
125,534.50
134,888.50
125,534.50
16,000.00
28,348.50
3,500,000.00
7,027,966.25
46,469,726.00
79,039,425.54
61,680,460.50
2,195,896.71
68,054,897.33
8,576,777.01
50,170,122.71
410,039,826.42
35,657,862.64
9,386,044.00
4,798,916.78
692,275,402.50
1,945,784.75
2,090,771.75
2,771,801.76
27,200,000.00
2,086,449.60
10,500,000.00
3,241,328,817.81
E1
E2
E3
E4
Jumlah - E
F1
-
F2
F5
400,000.00
196,786.50
100,494.50
37,545.00
30,945.00
142,902.50
142,902.50
55,000.00
40,624,960.00
19,986,109.23
3,788,642.65
5,181,210.00
4,270,410.00
157,478,555.00
4,572,880.00
74,819,800.00
310,722,566.88
12,818,475.00
14,436,750.00
3,773,575.00
6,027,275.00
3,162,975.00
1,844,650.00
6,798,698.50
5,289,627.75
9,714,263.75
3,509,455.00
7,168,850.00
1,912,090.00
623,334.00
3,442,917.25
3,889,418.25
2,322,130.00
12,818,475.00
14,436,750.00
67,924,350.00
18,081,825.00
53,770,575.00
20,291,150.00
88,383,080.50
10,579,255.50
97,142,637.50
31,585,095.00
64,519,650.00
9,560,450.00
12,466,680.00
75,744,179.50
58,341,273.75
13,932,780.00
649,578,206.75
450,000.00
250,000.00
42,000.00
52,000.00
79,000.00
102,000.00
42,000.00
4,000,000.00
1,021,247.70
1,628,747.70
4,058,747.70
4,733,747.70
5,408,747.70
1,758,747.70
1,758,747.70
102,600,000.00
44,000,000.00
168,000.00
52,000.00
316,000.00
3,060,000.00
504,000.00
4,000,000.00
17,361,210.90
13,029,981.60
12,176,243.10
42,603,729.30
37,861,233.90
3,517,495.40
12,311,233.90
450,000.00
250,000.00
42,000.00
52,000.00
79,000.00
105,750,000.00
42,000,000.00
210,000.00
416,000.00
237,000.00
Jumlah - F
102,000.00
42,000.00
4,000,000.00
1,021,247.70
1,628,747.70
4,058,747.70
4,733,747.70
5,408,747.70
7,433,747.70
1,758,747.70
1,758,747.70
5,000,000.00
100,000,000.00
3,570,000.00
630,000.00
4,000,000.00
16,339,963.20
16,287,477.00
12,176,243.10
37,869,981.60
48,678,729.30
7,433,747.70
14,069,981.60
15,828,729.30
5,000,000.00
100,000,000.00
724,058,980.90
153,000.00
1,450,000.00
825,000.00
1,625,000.00
4,500,000.00
5,200,000.00
1,250,000.00
4,590,000.00
5,800,000.00
1,650,000.00
3,250,000.00
4,500,000.00
5,200,000.00
1,250,000.00
26,240,000.00
Jumlah - G
Jumlah - H
500,000,000.00
500,000,000.00
14,000,000.00
14,000,000.00
250,000,000.00
14,000,000.00
14,000,000.00
250,000,000.00
778,000,000.00
49,187,500.00
49,187,500.00
3,550,625.00
3,550,625.00
52,738,125.00
G1
G2
G3
G2
G7
G6
G5
G4
Jumlah - K
3,356,340.00
1,922,150.00
49,332.50
65,332.50
6,000,000.00
3,000,000.00
93,997.70
45,947.70
18,047.70
30,207,060.00
15,377,200.00
1,677,305.00
1,110,652.50
18,000,000.00
27,000,000.00
32,899,195.00
13,095,094.50
5,775,264.00
145,141,771.00
H1
H1
28,016.25
28,016.25
8,616,500.00
183,611.50
525,812.50
528,003.00
177,375,137.22
31,770,427.50
51,699,000.00
27,875,897.93
102,007,625.00
338,977,926.00
55,662.50
15,843.50
183,065.00
219,967.50
3,132,130.00
652,023.50
937,623.50
2,893,893.38
274,567.86
504,801.74
7,918,830.00
1,127,566.80
5,393,864.40
22,752,371.85
141,209.50
54,217.50
410,000.00
450,000.00
4,448,099.25
3,415,702.50
12,915,000.00
4,334,400.00
Jumlah - I
Jumlah - J
Jumlah - L
8,975,367.22
7,618,391.60
450,000.00
14,849,745.06
73,822,214.60
9,922,500.00
28,016.25
1,765,023.75
55,662.50
15,843.50
183,065.00
219,967.50
3,132,130.00
652,023.50
937,623.50
8,018,183.13
760,752.06
1,318,525.66
21,556,815.00
3,069,487.40
15,027,837.63
54,025,866.07
141,209.50
54,217.50
41,515,593.00
31,879,890.00
8,975,367.22
7,618,391.60
38,787,049.42
60,194,816.62
28,016.25
850,000.00
650,000.00
16,473,555.00
29,750,000.00
9,750,000.00
154,784.50
62,047.90
662,464.50
5,000,000.00
10,000,000.00
5,000,000.00
1,934,806.25
1,551,197.50
8,280,806.25
5,000,000.00
10,000,000.00
5,000,000.00
1,259,939,775.82
Jumlah - M
55,662.50
937,623.50
219,967.50
3,132,130.00
10,000,000.00
1,000,000.00
500,000.00
385,128.84
5,578,859.83
1,319,805.00
645,218.78
10,000,000.00
18,900,000.00
9,450,000.00
46,279,012.44
3,200,000.00
3,200,000.00
2,000,000.00
3,200,000.00
1,500,000.00
1,400,000.00
3,200,000.00
1,500,000.00
3,200,000.00
1,500,000.00
3,200,000.00
1,500,000.00
3,200,000.00
1,800,000.00
3,200,000.00
3,200,000.00
2,000,000.00
3,200,000.00
48,960,000.00
9,600,000.00
10,000,000.00
23,040,000.00
9,000,000.00
8,400,000.00
40,320,000.00
21,000,000.00
31,104,000.00
4,500,000.00
6,912,000.00
4,500,000.00
129,024,000.00
86,400,000.00
11,520,000.00
12,800,000.00
4,000,000.00
92,480,000.00
Jumlah - N
553,560,000.00
3,200,000.00
3,200,000.00
2,000,000.00
3,200,000.00
1,500,000.00
1,400,000.00
3,200,000.00
1,500,000.00
3,200,000.00
1,500,000.00
3,200,000.00
1,500,000.00
3,200,000.00
1,800,000.00
3,200,000.00
3,200,000.00
2,000,000.00
3,200,000.00
3,200,000.00
5,850,000.00
3,200,000.00
2,366,000.00
28,800,000.00
7,680,000.00
6,000,000.00
47,923,200.00
24,000,000.00
16,800,000.00
23,040,000.00
12,000,000.00
124,416,000.00
18,000,000.00
6,912,000.00
4,500,000.00
125,440,000.00
86,400,000.00
11,520,000.00
12,800,000.00
4,000,000.00
152,320,000.00
11,520,000.00
5,850,000.00
11,520,000.00
9,464,000.00
3,718,000.00
3,200,000.00
1,800,000.00
31,603,000.00
15,680,000.00
23,400,000.00
821,588,200.00
3,500,000.00
4,500,000.00
900,000.00
990,000.00
3,200,000.00
750,000.00
157,500,000.00
45,000,000.00
9,000,000.00
9,900,000.00
1,689,600,000.00
12,000,000.00
1,923,000,000.00
29,400,000.00
23,700,000.00
11,400,000.00
4,200,000.00
9,000,000.00
10,500,000.00
11,400,000.00
15,000,000.00
46,200,000.00
29,400,000.00
23,700,000.00
11,400,000.00
4,200,000.00
54,000,000.00
10,500,000.00
11,400,000.00
15,000,000.00
46,200,000.00
205,800,000.00
Jumlah - O
Jumlah - P
Jumlah - Q
SI RENCANA ANGGARAN BIAYA
ERINDAGKOP KABUPATEN BERAU
TOTAL HARGA
3
Rp.
86,667,752.50
Rp.
58,516,885.00
Rp.
1,201,459,185.06
Rp.
3,241,328,817.81
Rp.
310,722,566.88
Rp.
649,578,206.75
Rp.
724,058,980.90
Rp.
26,240,000.00
Rp.
778,000,000.00
Rp.
145,141,771.00
Rp.
1,259,939,775.82
Rp.
46,279,012.44
Rp.
553,560,000.00
Rp.
821,588,200.00
Rp.
1,923,000,000.00
Rp.
205,800,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
12,031,881,154.16
144,382,573.85
1,203,188,115.42
13,379,451,843.43
13,379,000,000.00
Tujuh Puluh Sembilan Juta Rupiah
...,
Konsultan Perencana,
CV. .........................
2013
Konsultan Perencana,
CV. .........................
...........................................
Direktur
KEGIATAN
PEKERJAAN
LOKASI

Panjang Pagar Depan
Panjang Pagar Keliling
Panjang
Jumlah
3
13
2.58
2
0.95
1
3.44
2
Total Panjang
Total
39
5.16
0.95
6.88
51.99
Panjang Jumlah
35
1
55.15
1
53.9
1
Total Panjang
Total
35
55.15
53.9
144.05 m
PAGAR DEPAN
Pancang Ulin 10/10 -2 m
Jumlah :
Galian Pondasi
Panjang Lebar
51.99
36 titik
Tinggi
1
Volume
51.99 m3
Pasangan Batu Gunung
Panjang Lebar atas Lebar bawah Tinggi

Volume
55.15
0.3
0.8
0.8
24.266 m3
Pasangan Aanstamping
Panjang Lebar
Tinggi
Volume
55.15
1
0.15
8.2725 m3
Urugan Pasir Bwh Pondasi Panjang Lebar
Tinggi
Volume
55.15
1
0.05
2.7575 m3
Sloof 15/20
Panjang Lebar
Tinggi
Volume
55.15
0.15
0.2
1.6545 m3
Kolom
Panjang Lebar
Tinggi
Jumlah
Volume
0.9
0.3
1.4
19
14.535
opening
0.3
0.15
0.7
38
4.845
Volume
9.69 m3
Pasangan Bata 1:4
Panjang Lebar
Tinggi
Jumlah
Volume
2.1
1
15
31.5 m2
Plesteran 1:4
63 m2
Pasangan Batu Candi
2.1
0.7
15
22.05 m2
Cor Beton Pot Buga
2.1
0.8
0.06
15
1.512 m3
Besi Hollow Finish Cat
2.1
15
31.5 m'
PAGAR KELILING
Pancang Ulin 10/10 -2 m
Jumlah :
Galian Pondasi
Panjang Lebar
144.05
98 titik
Tinggi
1
Volume
144.05 m3
Pasangan Batu Gunung
Panjang Lebar atas Lebar bawah Tinggi

Volume
144.05
0.3
0.7
0.8
57.62 m3
Urugan Pasir Bwh Pondasi Panjang Lebar
Tinggi
Volume
144.05
1
0.05
7.2025 m3
Sloof 15/20
Panjang Lebar
Tinggi
Volume
144.05
0.15
0.2
4.3215 m3
Kolom 15/15
Panjang Lebar
Tinggi
Jumlah
Volume
0.15
0.15
2
49
7.90125
Volume
7.90125 m3
Pasangan Bata 1:4
Panjang Lebar
Tinggi
Jumlah
Volume
3
2
49
294 m2
Plesteran 1:4
588 m2
Pasangan Batu Candi
2.1
0.7
15
22.05 m2
Cor Beton Pot Buga
2.1
0.8
0.06
15
1.512 m3
Besi Hollow Finish Cat
2.1
15
31.5 m'
32
44
6.336
DAFTAR ANALISA HARGA SATUAN

KEGIATAN
PEKERJAAN
NO.
1
A
1
B
1

URAIAN PEKERJAAN
2
PEKERJAAN PASIR DAN TANAH
Pengukuran dan Pasang Bouwplank
0.0120
m Balok kayu bengkirai
0.0070
m Papan kayu meranti
0.0200
kg Paku
0.1000 Oh Tukang kayu
0.0100 Oh Kepala tukang kayu
0.1000 Oh Pekerja
0.0050 Oh Mador
1 m3 Galian Tanah- SNI - 2835-2008

0.750 Oh Pekerja
0.025 Oh Mandor
1 m3 Urugan Tanah Kembali- SNI - 2835-2008
0.1920 Oh Pekerja
0.0190 Oh Mandor
1 m3 Urugan Pasir - SNI - 2835-2008
1.2000 m3 Pasir Urug
0.3000 Oh Pekerja
0.0100 Oh Mandor
1 m3 Urugan Tanah Dalam Bangunan- SNI - 2835-2008
1.2000 m3 Tanah urug
0.3000 Oh Pekerja
0.0100 Oh Mandor
1 m2 Pembongkaran Bangunan Lama & Pembersihan Lokasi
1.0000 Ls Perlengkapan
0.8000 Oh Pekerja
0.0300 Oh Mandor
PEKERJAAN PANCANGAN
1 Tiang Pancang Ulin 10/10 cm - 12 m
0.1200 m3 Balok kayu ulin 10/10 cm
2.0000 bh Plat Penyambung ( Sock )
0.0600 Oh Tukang
0.4500 Oh Kep.tukang
0.6000 Oh Pekerja
0.0750 Oh Mandor
1 Tiang Pancang Ulin 10/10 cm - 4 m
0.0600 Oh Tukang
HARGA
SATUAN
(Rp)
3
3,100,000.00
2,500,000.00
22,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
70,000.00
126,500.00
Jumlah
70,000.00
126,500.00
Jumlah
134,000.00
70,000.00
126,500.00
Jumlah
75,000.00
70,000.00
126,500.00
Jumlah
10,000.00
70,000.00
126,500.00
Jumlah
4,100,000.00
100,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
4,100,000.00
90,000.00
NO.
URAIAN PEKERJAAN
2
0.4500
0.6000
0.0750
Oh
Oh
Oh
Kep.tukang
Pekerja
Mandor
1 Tiang Pancang Uulin 12/12 cm - 2 m

0.0600 Oh Tukang
0.6000 Oh Pekerja
0.0750 Oh Mandor
1 m3 Kalang
0.2060
0.6600
1.5000
2.0000
0.2000
0.0200
Dan Sunduk Kayu Ulin

m3 Balok kayu ulin 5/10
m3 Papan ulin 2 x 2/20 menerus
Oh Pekerja
Oh Tukang
Oh Kep.tukang
Oh Mandor
HARGA
SATUAN
(Rp)
3
100,000.00
70,000.00
126,500.00
Jumlah
4,100,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
4,100,000.00
3,000,000.00
70,000.00
90,000.00
100,000.00
126,500.00
Jumlah
NO.
URAIAN PEKERJAAN
1 Titik Pek. Pengadaan Tiang Pancang Beton Mini Pile 25 x 25, H=12M
1.0000 Titik Pancang Minipile 25 x 25
1.0000 Ls Biaya Transportasi Darat
1.0000 Ls Biaya Bongkar Muat
HARGA
SATUAN
(Rp)
3
6,348,000.00
50,000.00
100,000.00
Biaya pengadaan tiang pancang Beton Mini Pile 25 x 25 per 12 m

6
1 Titik Pek. Pengadaan Tiang Pancang Beton Mini pile 25 x 25, H= 15M
1.0000 Titik Pancang Mini Pile 25 x 25
1.0000 Ls Biaya Transportasi Darat
1.0000 Ls Biaya Bongkar Muat
1 Titik Pek. Pemancangan Beton Mini pile
2.0000 OH Operator
1.0000 OH Mandor
6.0000 OH Pekerja
0.2500 OH Teknisi
45.0000 Ltr Bahan Bakar
1.0000 Bh Sewa Crane
1.0000 Bh Sewa Alat Pancang
1.0000 Bh Konsumsi/Akomodasi
1.0000 Ls Alat bantu
Biaya Pemancangan 1 Hari Kerja
Biaya Pemancangan 1 Titik (1 Hari Kerja Didapat 4 Titik)
Biaya Pemancangan 1 Titik / m
1 Titik Pek. Pengadaan Tiang Pancang Beton Mini pile 25x 25, H=12 M
12.00 M Pek. Pengadaan Tiang Pancang Mini Pile 25 x 25 H=1 M
1 Titik Pek. Pemancangan Tiang Pancang Beton Mini Pile 25 x 25, H=12 M
12.00 M Pek. Pemancangan Tiang Pancang Mini Pile 25 x 25 H=1 M
10 1 Titik Pek. Pengadaan Tiang Pancang Beton Mini Pile 25 x 25, H=15 M
15.00 M Pek. Pengadaan Tiang Pancang Mini Pile 25 x 25 H=1 M
11
1 Titik Pek. Pemancangan Tiang Pancang Beton Mini Pile 25 x 25, H=15 M
15.00 M Pek. Pemancangan Tiang Pancang Mini Pile 25 x 25 H=1 M
7,935,000.00
50,000.00
100,000.00
90,000.00
126,500.00
70,000.00
90,000.00
8,500.00
1,000,000.00
1,000,000.00
1,000,000.00
200,000.00
433,200.00
90,239.58
385,000.00
90,239.58
NO.
1
C
1
URAIAN PEKERJAAN
2
PEKERJAAN PONDASI, DINDING DAN LANTAI
1 m3 Pondasi Batu Gunung- SNI - 2838-2008
1.2000 m3 Batu gunung
136.0000 kg Semen
0.5440 m3 Pasir pasang
1.5000 Oh Pekerja
0.7500 Oh Tukang
0.0750 Oh Kepala tukang
0.0750 Oh Mandor
1 m3 Pasangan Aanstamping- SNI - 2838-2008
1.2000 m3 Batu gunung
1.5000 Oh Pekerja
0.7500 Oh Tukang
0.0750 Oh Mandor
1 m2 Pasangan 1/2 Batu Bata 1 : 2 SNI 6897:2008
55.0000 Bj Batu bata
18.9500 kg Semen @ 50 kg
0.1000 Oh Tukang
0.3000 Oh Pekerja
0.0150 Oh Mandor
1 m2 Pasangan 1/2 Batu Bata 1 : 4 SNI 6897:2008
55.0000 bh Batu bata
11.5000 kg Semen @ 50 kg
0.1000 Oh Tukang
0.3200 Oh Pekerja
0.0150 Oh Mandor
1 m2 Plesteran 1 : 2, tebal 15 mm SNI 2837:2008
10.2240 kg Semen @ 50 kg
0.1500 Oh Tukang
0.3000 Oh Pekerja
0.0150 Oh Mandor
1 m2 Plesteran 1 : 4, tebal 15 mm SNI 2837:2008
6.2400 kg Semen @ 50 kg
0.1500 Oh Tukang
0.3000 Oh Pekerja
0.0150 Oh Mandor
1 m2 Acian SNI 2837-2008
HARGA
SATUAN
(Rp)
3
324,700.00
2,100.00
134,000.00
70,000.00
90,000.00
100,000.00
126,500.00
Jumlah
324,700.00
134,000.00
70,000.00
90,000.00
100,000.00
126,500.00
Jumlah
1,400.00
2,100.00
134,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
1,400.00
2,100.00
134,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
134,000.00
2,100.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
134,000.00
2,100.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
NO.
URAIAN PEKERJAAN
2
3.2500
0.1000
0.0100
0.2000
0.0100
kg
Oh
Oh
Oh
Oh
Semen @ 50 kg
Tukang
Kepala tukang
Pekerja
Mandor
1 m2 Granite Tile 60/60cm

4.0000
bh Granite Tile 60/60cm
9.8000
kg Semen @ 50 kg
0.0450
m3 Pasir pasang
1.3000
kg Semen warna
0.1250
Oh Tukang
0.0130
Oh Kepala tukang
0.0130
Oh Mandor
0.2500
Oh Pekerja
HARGA
SATUAN
(Rp)
3
2,100.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
150,000.00
2,100.00
134,000.00
3,200.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
NO.
1
9
10
11
12
13
14
URAIAN PEKERJAAN
2
1 m Keramik Lantai 30/30 cm SNI 7395:2008
11.0000
bh Keramik lantai 30/30 cm
9.8000
kg Semen @ 50 kg
0.0450
m3 Pasir pasang
1.3000
kg Semen warna
0.1250
Oh Tukang
0.0130
Oh Kepala tukang
0.0130
Oh Mandor
0.2500
Oh Pekerja
HARGA
SATUAN
(Rp)
3
1 m2 Keramik Lantai 20/20 cm SNI 7395:2008

26.5000
9.8000
kg Semen @ 50 kg
0.0450
m3 Pasir pasang
1.3000
kg Semen warna
0.1250
Oh Tukang
0.0130
Oh Kepala tukang
0.0130
Oh Mandor
0.2500
Oh Pekerja
1 m2 Keramik Dinding 20/25 cm SNI - DT 91-0012-2007

21.2000
9.8000
kg Semen @ 50 kg
0.0450
m3 Pasir pasang
1.3000
kg Semen warna
0.1250
Oh Tukang
0.0130
Oh Kepala tukang
0.0130
Oh Mandor
0.2500
Oh Pekerja
1 m1 Plint Keramik 10/20 cm
5.3000
bh Plint keramik 10/20 cm
1.1400
kg Semen @ 50 kg
0.0030
m3 Pasir pasang
0.0250
kg Semen warna
0.0900
Oh Tukang
0.0090
Oh Kepala tukang
0.0050
Oh Mandor
0.0900
Oh Pekerja
2.6500
1.1400
kg Semen @ 50 kg
0.0030
m3 Pasir pasang
0.1000
kg Semen warna
0.0900
Oh Tukang
0.0090
Oh Kepala tukang
0.0050
Oh Mandor
0.0900
Oh Pekerja
15.1400
1.1400
kg Semen @ 50 kg
6,584.00
2,100.00
134,000.00
3,200.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
2,380.00
2,100.00
134,000.00
3,200.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
2,600.00
2,100.00
134,000.00
3,200.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
1,800.00
2,100.00
134,000.00
3,200.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
4,500.00
2,100.00
134,000.00
3,200.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
1,500.00
2,100.00
NO.
URAIAN PEKERJAAN
2
0.0030
0.1000
0.0900
0.0090
0.0050
0.0900
m
kg
Oh
Oh
Oh
Oh
3
Pasir pasang
Semen warna
Tukang
Kepala tukang
Mandor
Pekerja
HARGA
SATUAN
(Rp)
3
134,000.00
2,100.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
NO.
URAIAN PEKERJAAN
D
1
PEKERJAAAN BETON BERTULANG

1 m3 Adukan Beton 1 Pc : 3 Ps : 5 Krl SNI 2002
218.0000 kg Semen @ 50 kg
0.8700 m3 Koral beton
0.2500 Oh Tukang
0.0800 Oh Mandor
1.6500 Oh Pekerja
1 m2 Adukan Beton Tumbuk 1 Pc : 3 Ps : 5 Krl,untuk lantai kerja SNI 2002

10.0000 kg Semen @ 50 kg
0.0200 Oh Tukang
0.0060 Oh Mandor
1.1500 Oh Pekerja
1 m3 Adukan Beton 1 Pc : 2 Ps : 3 Krl SNI 2002
232.0000 kg Semen @ 50 kg
0.2500 Oh Tukang
0.0800 Oh Mandor
1.6500 Oh Pekerja
HARGA
SATUAN
(Rp)
3
134,000.00
2,100.00
426,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
134,000.00
2,100.00
426,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
134,000.00
2,100.00
426,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
NO.
URAIAN PEKERJAAN
HARGA
SATUAN
(Rp)
3
NO.
URAIAN PEKERJAAN
1 m2 Pasang Bekisting Sloof SNI 7394 - 2008

0.0450 m3 Kayu bekisting
0.3000 kg Paku
0.1000 ltr Minyak bekisting
0.2600 Oh Tukang
0.0050 Oh Mandor
0.3000 Oh Pekerja
1 m2 Pasang Bekisting Kolom SNI -7394 - 2008
0.4000 kg Paku
0.0150 m3 Balok kayu meranti
0.3500 lbr Plywood 9 mm
2.0000 btg Kayu galam
0.3300 Oh Tukang
0.0060 Oh Mandor
0.3000 Oh Pekerja
1 m2 Pasang Bekisting Balok SNI -7394 - 2008
0.4000 kg Paku
0.3300 Oh Tukang
0.0060 Oh Mandor
0.3200 Oh Pekerja
1 kg Pembesian Dengan Beton Polos / ulir SNI -7394 - 2008

1.0500 kg Besi beton
0.0150 kg Kawat beton
0.0070 Oh Tukang
0.0070 Oh Pekerja
0.0003 Oh Mandor
1 m2 Pasang Bekisting Untuk Lantai SNI -7394 - 2008

0.4000 kg Paku
0.3300 Oh Tukang
0.0060 Oh Mandor
0.3200 Oh Pekerja
HARGA
SATUAN
(Rp)
3
2,500,000.00
22,000.00
5,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
2,500,000.00
22,000.00
5,000.00
2,500,000.00
139,000.00
10,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
2,500,000.00
22,000.00
5,000.00
2,500,000.00
139,000.00
10,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
18,000.00
22,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
2,500,000.00
22,000.00
5,000.00
2,500,000.00
139,000.00
10,000.00
90,000.00
100,000.00
126,500.00
70,000.00
NO.
URAIAN PEKERJAAN
1 m2 Pasang Bekisting Untuk Tangga SNI -7394 - 2008

0.4000 kg Paku
0.3300 Oh Tukang
0.0060 Oh Mandor
0.3200 Oh Pekerja
HARGA
SATUAN
(Rp)
3
Jumlah
2,500,000.00
22,000.00
5,000.00
2,500,000.00
139,000.00
10,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
NO.
URAIAN PEKERJAAN
10
Poer Plat Beton Bertulang Type A (180 X 60 X 35 )

1.0000
m3 ( 3 ) Pek. Beton K 300
4.5556
m2
( 4 ) Pek. Pasangan bekisting
206.3040
kg
( 7 ) Pembesian beton
HARGA
SATUAN
(Rp)
3
1,039,780.00
167,232.50
20,457.95
Jumlah
11
Poer Plat Beton Bertulang Type B (130 X 60 X 35 )

1.0000
4.8782
m2
( 4 ) Pek. Pasangan bekisting
130.9560
kg
1,039,780.00
167,232.50
20,457.95
Jumlah
12
13
14
15
16
17
18
Sloof Beton Bertulang 25/40

1.0000
6.5000
m2 ( 4 ) Pek. Pasangan bekisting sloof
179.2787
kg ( 7 ) Pembesian beton
Sloof Beton Bertulang 15/20

1.0000
11.6667
m2 ( 4 ) Pek. Pasangan bekisting sloof
292.5289
Kolom Beton Bertulang 30/30

1.0000
6.6667
m2 ( 5 ) Pek. Pasangan bekisting kolom
200.8711
Kolom Beton Bertulang 25/40

1.0000
6.5000
138.2213
Kolom beton bertulang 15/15

1.0000
13.3333
212.5748
Balok Beton Bertulang 20/40

1.0000
7.5000
m2 ( 6 ) Pek. Pasangan bekisting balok
148.3567

1.0000
7.8571
192.4286
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
167,232.50
20,457.95
Jumlah
NO.
URAIAN PEKERJAAN
19

1.0000
8.3333
159.4311
HARGA
SATUAN
(Rp)
3
1,039,780.00
167,232.50
20,457.95
Jumlah
NO.
URAIAN PEKERJAAN
20
21
22
23

1.0000
11.6667
168.2089
Balok Beton Bertulang 15/25 (Rink Balk )

1.0000
10.6667
141.5893
Balok Beton Bertulang 15/40 ( Bordes )

1.0000
9.1667
115.1844
Balok Beton Bertulang Plat ( Atap, Canopy, Listplank ), t= 10 cm

1.0000
m3
Beton
10.0000
157.2537
kg
( 8 ) Pek. Pasangan bekisting lantai

HARGA
SATUAN
(Rp)
3
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
167,232.50
20,457.95
Jumlah
1,039,780.00
312,109.00
20,457.95
Jumlah
24
Balok Beton Bertulang Plat Lantai, t= 12 cm

1.0000
m3
Beton
2
8.3333
m
143.5524
kg
1,039,780.00
312,109.00
20,457.95
Jumlah
25
Balok Beton Bertulang Tangga

1.0000
m3
Beton
2
7.6923
m
137.9207
kg
1,039,780.00
312,109.00
20,457.95
Jumlah
E
1
PEKERJAAN ATAP, DINDING DAN PLAFOND

1 m2 Mengerjakan Atap Metal SNI Edisi Revisi 2002
1.6200 lbr Atap genteng metal
0.2000 Kg
Paku Genteng Metal
0.1000 Oh Tukang
0.2000 Oh Pekerja
0.0010 Oh Mandor
1 m1 Pemasangan Bubungan Genteng Metal Colour Type " C "
1.100
lbr
Bubungan genteng Metal Colour type " C "
0.050
kg
Paku Genteng Metal
0.150
Tukang Kayu
0.015
Kepala tukang Kayu
0.013
Mandor
103,000.00
29,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
59,000.00
29,000.00
90,000.00
100,000.00
126,500.00
NO.
URAIAN PEKERJAAN
2
0.250
Pekerja
1 m1 Pasang Listplank 2/20 cm

0.0043 m3 Papan kayu bengkirai
0.0600 kg Paku biasa
0.1000 Oh Tukang
0.0500 Oh Mandor
0.1000 Oh Pekerja
HARGA
SATUAN
(Rp)
3
70,000.00
Jumlah
3,000,000.00
22,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
NO.
URAIAN PEKERJAAN
F
1
1 m1 Pasang Listplank 2/10 cm

0.0021 m3 Papan kayu bengkirai
0.0600 kg Paku biasa
0.1000 Oh Tukang
0.0500 Oh Mandor
0.1000 Oh Pekerja
1 m2 Pasang Plafond Gypsum SNI - 2839 - 2008
0.3600 Lbr Plywood Gypsum Tb= 9mm
0.0200 M3 Kayu Meranti
0.0200 Kg Paku Biasa
0.2500 Kg Paku Plywood
0.2000 OH Tukang
0.0200 OH Kepala Tukang
0.5000 OH Pekerja
0.0250 OH Mandor
PEKERJAAN KUSEN, KUNCI DAN PENGGANTUNG
1 unit Pasang Kusen Type PJ.1 SNI - 3434 - 2008
20.0000 m' Kusen Alumunium 4"
5.3000 m2 Kaca Tempered 12 mm
8.5600 m3 Riben Green Colour 6 mm
4.0000 bh engsel
1.0000 unit Kunci tanam 2 slaag stainless
5.0000 oh pekerja
0.5000 oh tukang
0.0500 oh kepala tukang
0.0050 oh mandor
25% Ls Perlengkapan
1 unit Pasang Kusen Type PJ.2 SNI - 3434 - 2008
6.0000 bh engsel
1.0000 unit Kunci tanam 2 slaag stainless
5.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
25% Ls Perlengkapan
1 unit Pasang Kusen Type P.1 SNI - 3434 - 2008
6.0000 bh engsel
1.0000 unit Kunci tanam 2 slaag
3.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
15% Ls Perlengkapan
HARGA
SATUAN
(Rp)
3
3,000,000.00
22,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
80,000.00
2,500,000.00
22,000.00
22,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
250,000.00
450,000.00
158,000.00
43,000.00
1,000,000.00
70,000.00
90,000.00
100,000.00
126,500.00
9,909,480.00
Jumlah
250,000.00
158,000.00
43,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
10,800,500.00
Jumlah
250,000.00
158,000.00
43,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
Jumlah

250,000.00
158,000.00
NO.
URAIAN PEKERJAAN
1
2.0000
6.0000
1.0000
3.0000
0.5000
0.0500
0.0050
15%
5
Bh
bh
unit
oh
oh
oh
oh
Ls
2
Daun Pintu Lapis Teak Wood
engsel
Kunci tanam 2 slaag
pekerja
tukang
kepala tukang
mandor
Perlengkapan

3.0000 bh engsel
3.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
15% Ls Perlengkapan
HARGA
SATUAN
(Rp)
3
1,200,000.00
43,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
3,348,300.00
Jumlah
250,000.00
158,000.00
43,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
2,884,000.00
Jumlah
NO.
1
6
URAIAN PEKERJAAN
2
2.0000 bh engsel
2.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
1 unit Pasang Kusen Type J.1 SNI - 3434 - 2008
6.0000 bh Hak Angin
3.0000 bh Grendel
6.0000 bh engsel
4.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
4.0000 bh Hak Angin
2.0000 bh Grendel
4.0000 bh engsel
4.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
8.0000 bh Hak Angin
4.0000 bh Grendel
8.0000 bh engsel
5.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
10 1 unit Pasang Kusen Type J.4 SNI - 3434 - 2008

2.0000 bh Hak Angin
1.0000 bh Grendel
2.0000 bh engsel
3.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
HARGA
SATUAN
(Rp)
3
250,000.00
43,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
1,642,000.00
Jumlah
250,000.00
158,000.00
75,000.00
65,000.00
43,000.00
70,000.00
90,000.00
100,000.00
126,500.00
5,869,135.00
Jumlah
250,000.00
281,000.00
75,000.00
65,000.00
43,000.00
70,000.00
90,000.00
100,000.00
126,500.00
4,497,252.50
Jumlah
250,000.00
281,000.00
75,000.00
65,000.00
43,000.00
70,000.00
90,000.00
100,000.00
126,500.00
8,456,012.50
Jumlah
250,000.00
281,000.00
75,000.00
65,000.00
43,000.00
70,000.00
90,000.00
100,000.00
126,500.00
2,942,550.00
NO.
URAIAN PEKERJAAN
11

5.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
HARGA
SATUAN
(Rp)
3
Jumlah
250,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
6,142,000.00
Jumlah
NO.
URAIAN PEKERJAAN
1
2
12 1 unit Pasang Kusen Type BV.1 SNI - 3434 - 2008
3.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
2.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
2.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
2.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
4.0000 bh Hak Angin
2.0000 bh Grendel
4.0000 bh engsel
2.0000 oh pekerja
0.5000 oh tukang
0.0050 oh mandor
10% Ls Perlengkapan
17
1 m1 Kusen Alumunium
1.1000 m3 Kusen Alumunium
1.0000 Ls Perlengkapan
1.0000 m3 Lem
0.1500 Oh Tukang
0.0001 Oh Mandor
0.0150 Oh Pekerja
HARGA
SATUAN
(Rp)
3
250,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
1,490,400.00
Jumlah
250,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
382,440.00
Jumlah
250,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
2,945,697.50
Jumlah
250,000.00
281,000.00
70,000.00
90,000.00
100,000.00
126,500.00
3,351,607.50
Jumlah
250,000.00
281,000.00
75,000.00
65,000.00
43,000.00
70,000.00
90,000.00
100,000.00
126,500.00
1,926,800.00
Jumlah
200,000.00
5,000.00
40,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
NO.
URAIAN PEKERJAAN
18
19
20
21
22
G
1
Pasang Engsel Pintu SNI Revisi 2002

1.0000 bh Engsel pintu
0.1500 Oh Tukang
0.0001 Oh Mandor
0.0150 Oh Pekerja
Pasang Kunci Tanam 2 Slaag SNI Revisi 2002
1.0000 bh Kunci tanam 2 slaag
0.1500 Oh Tukang
0.0001 Oh Mandor
0.0150 Oh Pekerja
Pasang Kunci Tanam 1 Slaag SNI Revisi 2002

1.0000 bh Kunci tanam 1 slaag
0.1500 Oh Tukang
0.0001 Oh Mandor
0.0150 Oh Pekerja
1 M2 Pasang Kaca Bening 5 mm SNI Revisi 2002
1.0000 bh Kaca bening 5 mm
0.1500 Oh Tukang
0.0001 Oh Mandor
0.0150 Oh Pekerja
1 M2 Pasang Kaca Es 5 mm SNI Revisi 2002
1.0000 bh Kaca bening 5 mm
0.1500 Oh Tukang
0.0001 Oh Mandor
0.0150 Oh Pekerja
PEKERJAAN SANITASI
Memasang 1 buah Kloset Jongkok SNI Revisi 2002
1.0000
bh Kloset jongkok
1.1000
Oh Tukang
0.0010
Oh Kepala tukang
0.1600
Oh Mandor
1.5000
Oh Pekerja
Memasang 1 Buah Floor Drain SNI Revisi 2002
1.000
bh Floor drain
0.100
Oh Tukang
0.010
Oh Kepala tukang
0.005
Oh Mandor
0.010
Oh Pekerja
Memasang 1 Buah Kran SNI Revisi 2002
1.000
bh Kran
HARGA
SATUAN
(Rp)
3
43,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
281,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
167,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
158,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
175,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
3,132,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
54,000.00
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
38,000.00
NO.
URAIAN PEKERJAAN
2
0.100
0.010
0.005
0.010
Oh
Oh
Oh
Oh
Tukang
Kepala tukang
Mandor
Pekerja
Memasang 1 m1 pipa PVC tipe AW 0,5" SNI Revisi 2002

1.2000 m1 Pipa PVC 0.5"
35%
Perlengkapan
0.0600 Oh Tukang
0.0360 Oh Pekerja
0.0018 Oh Mandor
Memasang 1 m1 pipa PVC tipe AW 2" SNI Revisi 2002
1.2000 m1 Pipa PVC 2"
35%
Perlengkapan
0.0600 Oh Tukang
0.0360 Oh Pekerja
0.0018 Oh Mandor
Memasang 1 m1 pipa PVC tipe AW 4" SNI Revisi 2002

1.2000 m1 Pipa PVC 4"
35%
Perlengkapan
0.0600 Oh Tukang
0.0360 Oh Pekerja
0.0018 Oh Mandor
HARGA
SATUAN
(Rp)
3
90,000.00
100,000.00
126,500.00
70,000.00
Jumlah
6,000.00
6,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
24,000.00
24,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
55,000.00
55,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
NO.
URAIAN PEKERJAAN
10
11
12
13
Memasang 1 buah washtafel SNI Revisi 2002

1.0000 unit Washtafel
12%
Perlengkapan
6.0000 kg Semen
1.4500 Oh Tukang
1.2000 Oh Pekerja
0.1000 Oh Mandor
Memasang 1 buah Urinoir SNI Revisi 2002

1.0000 unit Urinoir
12%
Perlengkapan
1.4500 Oh Tukang
1.2000 Oh Pekerja
0.1000 Oh Mandor
Memasang 1 unit Telepon Dan Accessories
1.0000 bh Telepon
35%
Perlengkapan
0.0600 Oh Tukang
0.0360 Oh Pekerja
0.0018 Oh Mandor
Memasang 1 unit Fire Extinguser
1.0000 bh Fire Extinguser
35%
Perlengkapan
0.0600 Oh Tukang
0.0360 Oh Pekerja
0.0018 Oh Mandor
Memasang 1 Unit AC 1/2 PK
1.0000 bh AC 1/2 PK
35%
Perlengkapan
0.0600 Oh Tukang
0.0360 Oh Pekerja
0.0018 Oh Mandor
Memasang 1 Unit AC 1 PK
1.0000 bh AC 1 PK
35%
Perlengkapan
0.0600 Oh Tukang
0.0360 Oh Pekerja
0.0018 Oh Mandor
Memasang 1 Unit AC 2 PK
1.0000 bh AC 2 PK
35%
Perlengkapan
0.0600 Oh Tukang
HARGA
SATUAN
(Rp)
3
2,200,000.00
2,200,000.00
2,100.00
134,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
1,500,000.00
1,500,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
1,200,000.00
1,200,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
3,000,000.00
3,000,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
3,500,000.00
3,500,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
4,000,000.00
4,000,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
5,500,000.00
5,500,000.00
90,000.00
100,000.00
NO.
URAIAN PEKERJAAN
2
0.0360
0.0018
14
15
16
Oh
Oh
Pekerja
Mandor
Memasang 1 Unit Alarm

1.0000 bh Alarm
75%
Perlengkapan
0.0600 Oh Tukang
0.0360 Oh Pekerja
0.0018 Oh Mandor
Memasang 1 Unit
1.0000 bh
35%
0.0600 Oh
0.0060 Oh
0.0360 Oh
0.0018 Oh
MCB
MCB
Perlengkapan
Tukang
Kep.tukang
Pekerja
Mandor
Memasang 1 Unit
1.0000 bh
75%
0.0600 Oh
0.0060 Oh
0.0360 Oh
0.0018 Oh
CCTV
CCTV
Perlengkapan
Tukang
Kep.tukang
Pekerja
Mandor
HARGA
SATUAN
(Rp)
3
70,000.00
126,500.00
Jumlah
1,000,000.00
1,000,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
750,000.00
750,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
1,000,000.00
1,000,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
NO.
URAIAN PEKERJAAN
H
1
PEKERJAAAN PENGECATAN
1 m2 Mengecat Dinding/Plafond ( 2 Lapis Cat Penutup ) SNI Revisi 2002
0.2600
kg Cat dinding danabrite
0.1000
kg Cat dasar
0.1000
kg Plamir tembok
1.0000
lbr Kertas gosok
0.0630
Oh Tukang
0.0063
Oh Kepala tukang
0.0200
Oh Pekerja
0.0025
Oh Mandor
1 m2 Mengecat Kilap Kayu ( 2 Lapis Cat Penutup ) SNI Revisi 2002
0.2000
kg Cat meni
0.1500
kg Dempul
0.1700
kg Cat dasar
0.2600
kg Cat penutup 2x
1.0000
lbr Kertas gosok
0.0090
Oh Tukang
0.0060
Oh Kepala tukang
0.0700
Oh Pekerja
0.0025
Oh Mandor
1 bh Pemasangan Lampu Taman
1.0000
Bh Lampu Jalan PJU " LED 2 x 7W "
1.0000
Bh Tiang Lampu Dari Besi
1.0000
Ls Peralatan Pendukung
1.0000
Ls Instalasi
1.0000
Oh Tukang
2.0000
Oh Kepala tukang
5.0000
Oh Pekerja
1.0000
Oh Mandor
1 m' Pemasangan Kanstin Trap uk. 15.25.40 K40
2.5000
Bh Kanstein uk. 15 x 25 x 40 K400
0.1500
Kg Semen ( Pc )
0.0010 m3 Pasir Psang
0.1000
Oh Tukang
0.0500
Oh Kepala tukang
0.0500
Oh Pekerja
0.0250
Oh Mandor
HARGA
SATUAN
(Rp)
3
40,000.00
32,000.00
24,000.00
4,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
27,000.00
27,000.00
27,000.00
27,000.00
4,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
2,100,000.00
5,000,000.00
250,000.00
500,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
65,000.00
2,100.00
134,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
NO.
1
5
URAIAN PEKERJAAN
2
1 m' Pemasangan Drainase Batu Bata Uk.30 x 50
150.0000
Bh Batu Bata
10.5000
Kg Semen ( Pc )
2.0000 m3 Pasir Psang
0.1000
Oh Tukang
0.0800
Oh Kepala tukang
0.0800
Oh Pekerja
0.0250
Oh Mandor
1 m2 Pemasangan Paving Block Segi empat 21 x 10.5 x 10 cm K 225 (Full Warna)
53.0000
Bh Paving Block Segi empat 21 x 10.5 x 10 cm K 225 (Full Warna)
0.5000 m3 Pasir Urug tb 5 cm
0.5000 m3 Tanah Urug 50 cm
1.0000
Ls Peralan Untuk Pemadatan
0.2500
Oh Pekerja
0.1300
Oh Tukang Batu
0.0130
Oh Kepala Tukang
0.0125
Oh Mandor
1 m2 Pemasangan Pagar Depan
1.0000 m3 Galian
0.5000 m3 Urugan Kembali
4.4000 m3 Pas. Batu Gunung
0.0400 m3 Pancang Ulin 10/10 Panjang 2 meter
0.0300 m3 Sloof 15/20
0.0450 m3 Kolom 15/15
55.0000 m2 Pas. Bata
2.3000 m2 Plesteran 1 : 4
1.0000 m2 Batu Candi
1.0000
Ls Pot Bunga
1.0000 m1 Besi Hollow
1.0000
Ls Alat Pendukung
5.0000
Oh Pekerja
2.0000
Oh Tukang Batu
0.0130
Oh Kepala Tukang
0.0125
Oh Mandor
1 m2 Pemasangan Pagar Keliling Tinggi 2 meter
1.0000 m3 Galian
0.5000 m3 Urugan Kembali
4.4000 m3 Pas. Batu Gunung
0.0400 m3 Pancang Ulin 10/10 Panjang 2 meter
0.0300 m3 Sloof 15/20
0.0450 m3 Kolom 15/15
110.0000 m2 Pas. Bata
4.3000 m2 Plesteran 1 : 4
1.0000
Ls Alat Pendukung
0.0300
Oh Pekerja
0.1300
Oh Tukang Batu
0.0130
Oh Kepala Tukang
0.0125
Oh Mandor
HARGA
SATUAN
(Rp)
3
1,400.00
2,100.00
134,000.00
90,000.00
100,000.00
70,000.00
126,500.00
Jumlah
7,000.00
134,000.00
15,843.50
50,000.00
70,000.00
90,000.00
100,000.00
126,500.00
Jumlah
55,662.50
15,843.50
937,623.50
219,967.50
8,975,367.22
7,618,391.60
1,400.00
54,217.50
450,000.00
100,000.00
450,000.00
100,000.00
70,000.00
90,000.00
100,000.00
126,500.00
Jumlah
55,662.50
15,843.50
937,623.50
219,967.50
8,975,367.22
7,618,391.60
1,400.00
54,217.50
100,000.00
70,000.00
90,000.00
100,000.00
126,500.00
Jumlah
NALISA HARGA SATUAN
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
37,200.00
17,500.00
440.00
9,000.00
1,000.00
7,000.00
632.50
17,632.50
55,140.00
JUMLAH
HARGA
(Rp)
6
37,200.00
17,500.00
440.00
9,000.00
1,000.00
7,000.00
632.50
72,772.50
52,500.00
3,162.50
55,662.50
52,500.00
3,162.50
55,662.50
13,440.00
2,403.50
15,843.50
13,440.00
2,403.50
15,843.50
160,800.00
21,000.00
1,265.00
22,265.00
160,800.00
90,000.00
21,000.00
1,265.00
22,265.00
90,000.00
10,000.00
56,000.00
3,795.00
59,795.00
10,000.00
492,000.00
200,000.00
5,400.00
45,000.00
42,000.00
9,487.50
101,887.50
692,000.00
164,000.00
5,400.00
160,800.00
21,000.00
1,265.00
183,065.00
90,000.00
21,000.00
1,265.00
112,265.00
10,000.00
56,000.00
3,795.00
69,795.00
492,000.00
200,000.00
5,400.00
45,000.00
42,000.00
9,487.50
793,887.50
164,000.00
5,400.00
HARGA
UPAH
(Rp)
4
45,000.00
42,000.00
9,487.50
101,887.50
HARGA
BAHAN
(Rp)
5
164,000.00
118,080.00
5,400.00
45,000.00
42,000.00
9,487.50
101,887.50
118,080.00
844,600.00
1,980,000.00
105,000.00
180,000.00
20,000.00
2,530.00
307,530.00
2,824,600.00
JUMLAH
HARGA
(Rp)
6
45,000.00
42,000.00
9,487.50
265,887.50
118,080.00
5,400.00
45,000.00
42,000.00
9,487.50
219,967.50
844,600.00
1,980,000.00
105,000.00
180,000.00
20,000.00
2,530.00
3,132,130.00
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
JUMLAH
HARGA
(Rp)
6
6,348,000.00
50,000.00
100,000.00
150,000.00
6,348,000.00
6,498,000.00
6,498,000.00
433,200.00
7,935,000.00
50,000.00
100,000.00
150,000.00
7,935,000.00
8,085,000.00
8,085,000.00
385,000.00
180,000.00
126,500.00
420,000.00
22,500.00
749,000.00
382,500.00
1,000,000.00
1,000,000.00
1,000,000.00
200,000.00
3,582,500.00
5,198,400.00
5,198,400.00
5,198,400.00
1,082,875.00
1,082,875.00
1,082,875.00
5,775,000.00
5,775,000.00
5,775,000.00
1,353,593.75
1,353,593.75
1,353,593.75
4,331,500.00
1,082,875.00
90,239.58
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
389,640.00
285,600.00
72,896.00
105,000.00
67,500.00
7,500.00
9,487.50
189,487.50
748,136.00
389,640.00
72,896.00
105,000.00
67,500.00
7,500.00
9,487.50
189,487.50
462,536.00
77,000.00
39,795.00
5,092.00
9,000.00
1,000.00
21,000.00
1,897.50
32,897.50
121,887.00
77,000.00
24,150.00
5,762.00
9,000.00
1,000.00
22,400.00
1,897.50
34,297.50
106,912.00
2,680.00
21,470.40
13,500.00
1,500.00
21,000.00
1,897.50
37,897.50
24,150.40
3,216.00
13,104.00
13,500.00
1,500.00
21,000.00
1,897.50
37,897.50
16,320.00
JUMLAH
HARGA
(Rp)
6
389,640.00
285,600.00
72,896.00
105,000.00
67,500.00
7,500.00
9,487.50
937,623.50
389,640.00
72,896.00
105,000.00
67,500.00
7,500.00
9,487.50
652,023.50
77,000.00
39,795.00
5,092.00
9,000.00
1,000.00
21,000.00
1,897.50
154,784.50
77,000.00
24,150.00
5,762.00
9,000.00
1,000.00
22,400.00
1,897.50
141,209.50
2,680.00
21,470.40
13,500.00
1,500.00
21,000.00
1,897.50
62,047.90
3,216.00
13,104.00
13,500.00
1,500.00
21,000.00
1,897.50
54,217.50
HARGA
UPAH
(Rp)
4
9,000.00
1,000.00
14,000.00
1,265.00
25,265.00
HARGA
BAHAN
(Rp)
5
6,825.00
6,825.00
600,000.00
20,580.00
6,030.00
4,160.00
11,250.00
1,300.00
1,644.50
17,500.00
31,694.50
630,770.00
JUMLAH
HARGA
(Rp)
6
6,825.00
9,000.00
1,000.00
14,000.00
1,265.00
32,090.00
600,000.00
20,580.00
6,030.00
4,160.00
11,250.00
1,300.00
1,644.50
17,500.00
662,464.50
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
72,424.00
20,580.00
6,030.00
4,160.00
11,250.00
1,300.00
1,644.50
17,500.00
31,694.50
103,194.00
63,070.00
20,580.00
6,030.00
4,160.00
11,250.00
1,300.00
1,644.50
17,500.00
31,694.50
93,840.00
55,120.00
20,580.00
6,030.00
4,160.00
11,250.00
1,300.00
1,644.50
17,500.00
31,694.50
85,890.00
9,540.00
2,394.00
402.00
80.00
8,100.00
900.00
632.50
6,300.00
15,932.50
12,416.00
11,925.00
2,394.00
402.00
320.00
8,100.00
900.00
632.50
6,300.00
15,932.50
JUMLAH
HARGA
(Rp)
6
72,424.00
20,580.00
6,030.00
4,160.00
11,250.00
1,300.00
1,644.50
17,500.00
134,888.50
63,070.00
20,580.00
6,030.00
4,160.00
11,250.00
1,300.00
1,644.50
17,500.00
125,534.50
55,120.00
20,580.00
6,030.00
4,160.00
11,250.00
1,300.00
1,644.50
17,500.00
117,584.50
9,540.00
2,394.00
402.00
80.00
8,100.00
900.00
632.50
6,300.00
28,348.50
15,041.00
11,925.00
2,394.00
402.00
320.00
8,100.00
900.00
632.50
6,300.00
30,973.50
22,710.00
2,394.00
22,710.00
2,394.00
HARGA
UPAH
(Rp)
4
8,100.00
900.00
632.50
6,300.00
15,932.50
HARGA
BAHAN
(Rp)
5
402.00
210.00
25,716.00
JUMLAH
HARGA
(Rp)
6
402.00
210.00
8,100.00
900.00
632.50
6,300.00
41,648.50
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
69,680.00
457,800.00
370,620.00
22,500.00
2,500.00
10,120.00
115,500.00
150,620.00
898,100.00
3,484.00
21,000.00
18,744.00
1,800.00
200.00
759.00
80,500.00
83,259.00
43,228.00
69,680.00
487,200.00
332,280.00
22,500.00
2,500.00
10,120.00
115,500.00
150,620.00
889,160.00
JUMLAH
HARGA
(Rp)
6
69,680.00
457,800.00
370,620.00
22,500.00
2,500.00
10,120.00
115,500.00
1,048,720.00
3,484.00
21,000.00
18,744.00
1,800.00
200.00
759.00
80,500.00
126,487.00
69,680.00
487,200.00
332,280.00
22,500.00
2,500.00
10,120.00
115,500.00
1,039,780.00
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
JUMLAH
HARGA
(Rp)
6
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
112,500.00
6,600.00
500.00
23,400.00
2,600.00
632.50
21,000.00
47,632.50
119,600.00
100,000.00
8,800.00
1,000.00
37,500.00
48,650.00
20,000.00
29,700.00
3,300.00
759.00
21,000.00
54,759.00
215,950.00
100,000.00
8,800.00
1,000.00
45,000.00
48,650.00
20,000.00
29,700.00
3,300.00
759.00
22,400.00
56,159.00
223,450.00
18,900.00
330.00
630.00
70.00
490.00
37.95
1,227.95
19,230.00
100,000.00
8,800.00
1,000.00
37,500.00
48,650.00
60,000.00
29,700.00
3,300.00
759.00
22,400.00
JUMLAH
HARGA
(Rp)
6
112,500.00
6,600.00
500.00
23,400.00
2,600.00
632.50
21,000.00
167,232.50
100,000.00
8,800.00
1,000.00
37,500.00
48,650.00
20,000.00
29,700.00
3,300.00
759.00
21,000.00
270,709.00
100,000.00
8,800.00
1,000.00
45,000.00
48,650.00
20,000.00
29,700.00
3,300.00
759.00
22,400.00
279,609.00
18,900.00
330.00
630.00
70.00
490.00
37.95
20,457.95
100,000.00
8,800.00
1,000.00
37,500.00
48,650.00
60,000.00
29,700.00
3,300.00
759.00
22,400.00
HARGA
UPAH
(Rp)
4
56,159.00
29,700.00
3,300.00
759.00
22,400.00
56,159.00
HARGA
BAHAN
(Rp)
5
255,950.00
JUMLAH
HARGA
(Rp)
6
312,109.00
75,000.00
8,800.00
750.00
37,500.00
48,650.00
20,000.00
75,000.00
8,800.00
750.00
37,500.00
48,650.00
20,000.00
29,700.00
3,300.00
759.00
22,400.00
246,859.00
190,700.00
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
JUMLAH
HARGA
(Rp)
6
1,039,780.00
761,836.94
4,220,556.92
6,022,173.86
1,039,780.00
815,794.44
2,679,091.30
4,534,665.74
1,039,780.00
1,087,011.25
3,667,674.00
5,794,465.25
1,039,780.00
1,951,045.83
5,984,541.38
8,975,367.22
1,039,780.00
1,114,883.33
4,109,411.15
6,264,074.48
1,039,780.00
1,087,011.25
2,827,725.13
4,954,516.38
1,039,780.00
2,229,766.67
4,348,844.93
7,618,391.60
1,039,780.00
1,254,243.75
3,035,073.27
5,329,097.02
1,039,780.00
1,313,969.64
3,936,694.09
6,290,443.74
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
JUMLAH
HARGA
(Rp)
6
1,039,780.00
1,393,604.17
3,261,633.70
5,695,017.87
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
JUMLAH
HARGA
(Rp)
6
1,039,780.00
1,951,045.83
3,441,209.04
6,432,034.87
1,039,780.00
1,783,813.33
2,896,627.50
5,720,220.84
1,039,780.00
1,532,964.58
2,356,437.61
4,929,182.19
1,039,780.00
3,121,090.00
3,217,089.22
7,377,959.22
1,039,780.00
2,600,908.33
2,936,787.23
6,577,475.56
1,039,780.00
2,400,838.46
2,821,573.90
6,262,192.36
166,860.00
5,800.00
9,000.00
1,000.00
14,000.00
126.50
24,126.50
172,660.00
64,900.00
1,450.00
13,500.00
1,500.00
1,644.50
166,860.00
5,800.00
9,000.00
1,000.00
14,000.00
126.50
196,786.50
64,900.00
1,450.00
13,500.00
1,500.00
1,644.50
HARGA
UPAH
(Rp)
4
17,500.00
34,144.50
HARGA
BAHAN
(Rp)
5
66,350.00
12,900.00
1,320.00
9,000.00
1,000.00
6,325.00
7,000.00
23,325.00
14,220.00
JUMLAH
HARGA
(Rp)
6
17,500.00
100,494.50
12,900.00
1,320.00
9,000.00
1,000.00
6,325.00
7,000.00
37,545.00
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
6,300.00
1,320.00
9,000.00
1,000.00
6,325.00
7,000.00
23,325.00
7,620.00
28,800.00
50,000.00
440.00
5,500.00
18,000.00
2,000.00
35,000.00
3,162.50
58,162.50
5,940.00
5,000,000.00
2,385,000.00
1,352,480.00
172,000.00
1,000,000.00
350,000.00
45,000.00
5,000.00
31,625.00
2,477,370.00
2,908,995.00
9,909,480.00
8,475,000.00
2,291,000.00
258,000.00
281,000.00
350,000.00
45,000.00
5,000.00
31,625.00
2,700,125.00
3,131,750.00
11,305,000.00
6,300.00
1,320.00
9,000.00
1,000.00
6,325.00
7,000.00
30,945.00
28,800.00
50,000.00
440.00
5,500.00
18,000.00
2,000.00
35,000.00
3,162.50
142,902.50
5,000,000.00
2,385,000.00
1,352,480.00
172,000.00
1,000,000.00
350,000.00
45,000.00
5,000.00
31,625.00
2,477,370.00
12,818,475.00
8,475,000.00
2,291,000.00
258,000.00
281,000.00
350,000.00
45,000.00
5,000.00
31,625.00
2,700,125.00
14,436,750.00
2,450,000.00
505,600.00
258,000.00
281,000.00
2,450,000.00
505,600.00
258,000.00
281,000.00
210,000.00
45,000.00
5,000.00
18,975.00
3,494,600.00
3,773,575.00
2,675,000.00
134,300.00
2,675,000.00
134,300.00
210,000.00
45,000.00
5,000.00
18,975.00
278,975.00
JUMLAH
HARGA
(Rp)
6
HARGA
UPAH
(Rp)
4
210,000.00
45,000.00
5,000.00
18,975.00
502,245.00
781,220.00
210,000.00
45,000.00
5,000.00
18,975.00
432,600.00
711,575.00
HARGA
BAHAN
(Rp)
5
2,400,000.00
258,000.00
281,000.00
JUMLAH
HARGA
(Rp)
6
2,400,000.00
258,000.00
281,000.00
210,000.00
45,000.00
5,000.00
18,975.00
5,748,300.00
6,027,275.00
2,000,000.00
474,000.00
129,000.00
281,000.00
2,000,000.00
474,000.00
129,000.00
281,000.00
210,000.00
45,000.00
5,000.00
18,975.00
2,884,000.00
3,162,975.00
HARGA
UPAH
(Rp)
4
140,000.00
45,000.00
5,000.00
12,650.00
164,200.00
366,850.00
280,000.00
45,000.00
5,000.00
12,650.00
586,913.50
929,563.50
HARGA
BAHAN
(Rp)
5
1,275,000.00
86,000.00
281,000.00
1,275,000.00
86,000.00
281,000.00
140,000.00
45,000.00
5,000.00
12,650.00
1,642,000.00
1,844,650.00
4,250,000.00
716,135.00
450,000.00
195,000.00
258,000.00
4,250,000.00
716,135.00
450,000.00
195,000.00
258,000.00
280,000.00
45,000.00
5,000.00
12,650.00
586,913.50
6,798,698.50
5,869,135.00
3,037,500.00
857,752.50
300,000.00
130,000.00
172,000.00
280,000.00
45,000.00
5,000.00
12,650.00
449,725.25
792,375.25
4,497,252.50
5,562,500.00
1,689,512.50
600,000.00
260,000.00
344,000.00
350,000.00
45,000.00
5,000.00
12,650.00
845,601.25
1,258,251.25
8,456,012.50
1,925,000.00
716,550.00
150,000.00
65,000.00
86,000.00
210,000.00
45,000.00
5,000.00
12,650.00
294,255.00
JUMLAH
HARGA
(Rp)
6
3,037,500.00
857,752.50
300,000.00
130,000.00
172,000.00
280,000.00
45,000.00
5,000.00
12,650.00
449,725.25
5,289,627.75
5,562,500.00
1,689,512.50
600,000.00
260,000.00
344,000.00
350,000.00
45,000.00
5,000.00
12,650.00
845,601.25
9,714,263.75
1,925,000.00
716,550.00
150,000.00
65,000.00
86,000.00
210,000.00
45,000.00
5,000.00
12,650.00
294,255.00
HARGA
UPAH
(Rp)
4
566,905.00
350,000.00
45,000.00
5,000.00
12,650.00
614,200.00
1,026,850.00
HARGA
BAHAN
(Rp)
5
2,942,550.00
JUMLAH
HARGA
(Rp)
6
3,509,455.00
4,175,000.00
1,967,000.00
4,175,000.00
1,967,000.00
350,000.00
45,000.00
5,000.00
12,650.00
614,200.00
7,168,850.00
6,142,000.00
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
1,237,500.00
252,900.00
210,000.00
45,000.00
5,000.00
12,650.00
149,040.00
421,690.00
1,490,400.00
315,000.00
67,440.00
140,000.00
45,000.00
5,000.00
12,650.00
38,244.00
240,894.00
382,440.00
2,412,500.00
533,197.50
140,000.00
45,000.00
5,000.00
12,650.00
294,569.75
497,219.75
2,945,697.50
2,787,500.00
564,107.50
140,000.00
45,000.00
5,000.00
12,650.00
335,160.75
537,810.75
3,351,607.50
1,100,000.00
224,800.00
300,000.00
130,000.00
172,000.00
140,000.00
45,000.00
5,000.00
12,650.00
192,680.00
395,330.00
1,926,800.00
220,000.00
5,000.00
40,000.00
13,500.00
1,500.00
12.65
1,050.00
16,062.65
265,000.00
JUMLAH
HARGA
(Rp)
6
1,237,500.00
252,900.00
210,000.00
45,000.00
5,000.00
12,650.00
149,040.00
1,912,090.00
315,000.00
67,440.00
140,000.00
45,000.00
5,000.00
12,650.00
38,244.00
623,334.00
2,412,500.00
533,197.50
140,000.00
45,000.00
5,000.00
12,650.00
294,569.75
3,442,917.25
2,787,500.00
564,107.50
140,000.00
45,000.00
5,000.00
12,650.00
335,160.75
3,889,418.25
1,100,000.00
224,800.00
300,000.00
130,000.00
172,000.00
140,000.00
45,000.00
5,000.00
12,650.00
192,680.00
2,322,130.00
220,000.00
5,000.00
40,000.00
13,500.00
1,500.00
12.65
1,050.00
281,062.65
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
43,000.00
13,500.00
1,500.00
12.65
1,050.00
16,062.65
43,000.00
281,000.00
13,500.00
1,500.00
12.65
1,050.00
16,062.65
281,000.00
167,000.00
13,500.00
1,500.00
12.65
1,050.00
16,062.65
167,000.00
158,000.00
13,500.00
1,500.00
12.65
1,050.00
16,062.65
158,000.00
175,000.00
13,500.00
1,500.00
12.65
1,050.00
16,062.65
175,000.00
3,132,000.00
99,000.00
100.00
20,240.00
105,000.00
224,340.00
3,132,000.00
54,000.00
9,000.00
1,000.00
632.50
700.00
11,332.50
JUMLAH
HARGA
(Rp)
6
43,000.00
13,500.00
1,500.00
12.65
1,050.00
59,062.65
281,000.00
13,500.00
1,500.00
12.65
1,050.00
297,062.65
167,000.00
13,500.00
1,500.00
12.65
1,050.00
183,062.65
158,000.00
13,500.00
1,500.00
12.65
1,050.00
174,062.65
175,000.00
13,500.00
1,500.00
12.65
1,050.00
191,062.65
3,132,000.00
99,000.00
100.00
20,240.00
105,000.00
3,356,340.00
54,000.00
54,000.00
9,000.00
1,000.00
632.50
700.00
65,332.50
38,000.00
38,000.00
HARGA
UPAH
(Rp)
4
9,000.00
1,000.00
632.50
700.00
11,332.50
HARGA
BAHAN
(Rp)
5
38,000.00
7,200.00
2,100.00
5,400.00
600.00
2,520.00
227.70
8,747.70
9,300.00
28,800.00
8,400.00
5,400.00
600.00
2,520.00
227.70
8,747.70
37,200.00
66,000.00
19,250.00
5,400.00
600.00
2,520.00
227.70
8,747.70
85,250.00
JUMLAH
HARGA
(Rp)
6
9,000.00
1,000.00
632.50
700.00
49,332.50
7,200.00
2,100.00
5,400.00
600.00
2,520.00
227.70
18,047.70
28,800.00
8,400.00
5,400.00
600.00
2,520.00
227.70
45,947.70
66,000.00
19,250.00
5,400.00
600.00
2,520.00
227.70
93,997.70
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
2,200,000.00
264,000.00
12,600.00
1,340.00
130,500.00
15,000.00
84,000.00
12,650.00
242,150.00
13,940.00
1,500,000.00
180,000.00
130,500.00
15,000.00
84,000.00
12,650.00
242,150.00
1,680,000.00
1,200,000.00
420,000.00
5,400.00
600.00
2,520.00
227.70
8,747.70
1,620,000.00
3,000,000.00
1,050,000.00
5,400.00
600.00
2,520.00
227.70
8,747.70
4,050,000.00
3,500,000.00
1,225,000.00
5,400.00
600.00
2,520.00
227.70
8,747.70
4,725,000.00
4,000,000.00
1,400,000.00
5,400.00
600.00
2,520.00
227.70
8,747.70
5,400,000.00
5,500,000.00
1,925,000.00
5,400.00
600.00
JUMLAH
HARGA
(Rp)
6
2,200,000.00
264,000.00
12,600.00
1,340.00
130,500.00
15,000.00
84,000.00
12,650.00
256,090.00
1,500,000.00
180,000.00
130,500.00
15,000.00
84,000.00
12,650.00
1,922,150.00
1,200,000.00
420,000.00
5,400.00
600.00
2,520.00
227.70
1,628,747.70
3,000,000.00
1,050,000.00
5,400.00
600.00
2,520.00
227.70
4,058,747.70
3,500,000.00
1,225,000.00
5,400.00
600.00
2,520.00
227.70
4,733,747.70
4,000,000.00
1,400,000.00
5,400.00
600.00
2,520.00
227.70
5,408,747.70
5,500,000.00
1,925,000.00
5,400.00
600.00
HARGA
UPAH
(Rp)
4
2,520.00
227.70
8,747.70
HARGA
BAHAN
(Rp)
5
7,425,000.00
1,000,000.00
750,000.00
5,400.00
600.00
2,520.00
227.70
8,747.70
1,750,000.00
750,000.00
262,500.00
5,400.00
600.00
2,520.00
227.70
8,747.70
1,012,500.00
1,000,000.00
750,000.00
5,400.00
600.00
2,520.00
227.70
8,747.70
1,750,000.00
JUMLAH
HARGA
(Rp)
6
2,520.00
227.70
7,433,747.70
1,000,000.00
750,000.00
5,400.00
600.00
2,520.00
227.70
1,758,747.70
750,000.00
262,500.00
5,400.00
600.00
2,520.00
227.70
1,021,247.70
1,000,000.00
750,000.00
5,400.00
600.00
2,520.00
227.70
1,758,747.70
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
10,400.00
3,200.00
2,400.00
4,000.00
5,670.00
630.00
1,400.00
316.25
8,016.25
20,000.00
5,400.00
4,050.00
4,590.00
7,020.00
4,000.00
810.00
600.00
4,900.00
316.25
6,626.25
25,060.00
2,100,000.00
5,000,000.00
250,000.00
500,000.00
90,000.00
200,000.00
350,000.00
126,500.00
766,500.00
7,850,000.00
162,500.00
315.00
134.00
9,000.00
5,000.00
3,500.00
3,162.50
20,662.50
162,949.00
JUMLAH
HARGA
(Rp)
6
10,400.00
3,200.00
2,400.00
4,000.00
5,670.00
630.00
1,400.00
316.25
28,016.25
5,400.00
4,050.00
4,590.00
7,020.00
4,000.00
810.00
600.00
4,900.00
316.25
31,686.25
2,100,000.00
5,000,000.00
250,000.00
500,000.00
90,000.00
200,000.00
350,000.00
126,500.00
8,616,500.00
162,500.00
315.00
134.00
9,000.00
5,000.00
3,500.00
3,162.50
183,611.50
HARGA
UPAH
(Rp)
4
HARGA
BAHAN
(Rp)
5
210,000.00
22,050.00
268,000.00
9,000.00
8,000.00
5,600.00
3,162.50
25,762.50
500,050.00
371,000.00
67,000.00
7,921.75
50,000.00
17,500.00
11,700.00
1,300.00
1,581.25
2,881.25
525,121.75
55,662.50
7,921.75
4,125,543.40
8,798.70
269,261.02
342,827.62
77,000.00
124,700.25
450,000.00
100,000.00
450,000.00
100,000.00
350,000.00
180,000.00
1,300.00
1,581.25
532,881.25
6,111,715.24
55,662.50
7,921.75
4,125,543.40
8,798.70
269,261.02
342,827.62
154,000.00
233,135.25
100,000.00
2,100.00
11,700.00
1,300.00
1,581.25
16,681.25
11,700.00
5,308,850.24
JUMLAH
HARGA
(Rp)
6
210,000.00
22,050.00
268,000.00
9,000.00
8,000.00
5,600.00
3,162.50
525,812.50
371,000.00
67,000.00
7,921.75
50,000.00
17,500.00
11,700.00
1,300.00
1,581.25
528,003.00
55,662.50
7,921.75
4,125,543.40
8,798.70
269,261.02
342,827.62
77,000.00
124,700.25
450,000.00
100,000.00
450,000.00
100,000.00
350,000.00
180,000.00
1,300.00
1,581.25
6,644,596.49
55,662.50
7,921.75
4,125,543.40
8,798.70
269,261.02
342,827.62
154,000.00
233,135.25
100,000.00
2,100.00
11,700.00
1,300.00
1,581.25
5,313,831.49
DAFTAR HARGA SATUAN BAHAN

NO.
1
A
1
2
3
4
5
6
7
8
9
10
11
B
1
2
3
4
5
6
7
8
9
10
URAIAN
SATUAN HARGA SATUAN
2
AGREGAT KASAR,BAHAN PEREKAT DAN BAHAN JADI
Pasir urug
Pasir pasang
Tanah urug
Kerikil
Batu gunung
Batu bata
Semen @ 50 kg
Semen warna
Pancang Mini Pile 20/20 cm
Pancang Mini Pile 25/25 cm
Batu Candi
m3
m3
m3
m3
m3
bh
kg
kg
m1
m1
m2
134,000.00
134,000.00
75,000.00
426,000.00
324,700.00
1,400.00
2,100.00
3,200.00
384,000.00
529,000.00
450,000.00
BAHAN FINISHING
Cat meni
Cat tembok danabrite
Cat dasar dinding
Cat dasar kayu
Cat kilap kayu aftelak
Plamur tembok
Dempul kayu
Lem kayu
Kertas gosok ( amplas )
Minyak bekisting
kg
kg
kg
kg
kg
kg
kg
kg
lbr
ltr
27,000.00
40,000.00
32,000.00
27,000.00
27,000.00
24,000.00
27,000.00
40,000.00
4,000.00
5,000.00
m3
m3
m3
m3
m3
m3
lbr
lbr
m3
btg
unit
bh
bh
2,500,000.00
3,000,000.00
3,000,000.00
2,500,000.00
3,100,000.00
4,100,000.00
80,000.00
139,000.00
2,500,000.00
10,000.00
10,000,000.00
65,000.00
7,000.00
lbr
lbr
bh
bh
bh
bh
bh
bh
bh
103,000.00
59,000.00
150,000.00
6,584.00
2,380.00
2,600.00
16,000.00
1,800.00
4,500.00
BAHAN KAYU
1 Kayu meranti
2 Papan Bengkirai
3 Papan ulin
4 Kayu kapur
5 Balok Bengkirai
6 Balok ulin
7 Plafong Gypsum Tb=9mm
8 Plywood 9 mm
9 Kayu bekisting
10 Kayu galam
11 Kaca Tempered 12mm + accessories
12 Kanstin Trap uk. 15.25.40 K40
13 Paving Block Segi empat 21 x 10.5 x 10 cm K 225 (full warna)
D
1
2
3
4
5
6
7
8
9
BAHAN LANTAI, ATAP DAN PELAPIS DINDING

Atap genteng metal colour, sakura colour / setara
Bubungan metal colour type C
Granite Tile 60/60
Keramik lantai 30/30 cm
Keramik lantai 20/20 cm
Keramik dinding 20/25 cm
Step noising 5/20 cm
Plint keramik lantai 10/20 cm
Plint keramik lantai 10/40 cm
10 Plint keramik dinding 10/40 cm

11 Plint keramik dinding 7/20 cm
bh
bh
NO.
URAIAN
1
E
4,500.00
1,500.00
SATUAN HARGA SATUAN

3
1
2
3
4
5
6
BAHAN LOGAM DAN PAKU

Paku Biasa
Paku atap Metal
Besi beton polos
Kawat bendrat
Plat Penyambung ( Sock )
Kusen Alumuniun
kg
kg
kg
kg
bh
m1
22,000.00
29,000.00
18,000.00
22,000.00
100,000.00
250,000.00
1
2
3
4
5
6
7
BAHAN KUNCI,PENGGANTUNG DAN KACA

Engsel pintu kuningan 5"
Kunci tanam 2 slaag
Kunci tanam 1 slaag
Hak Angin
Grendel
Kaca Ryben bening 6 mm
Kaca Tempered 12 mm
psg
psg
psg
bh
bh
m2
m2
43,000.00
281,000.00
167,000.00
75,000.00
65,000.00
158,000.00
450,000.00
bh
unit
unit
unit
unit
bh
bh
bh
bh
bh
bh
unit
2,100,000.00
250,000.00
100,000.00
175,000.00
30,000.00
42,000.00
52,000.00
79,000.00
102,000.00
42,000.00
750,000.00
4,000,000.00
unit
unit
bh
bh
unit
m1
m1
m1
bh
bh
bh
bh
bh
bh
3,132,000.00
1,500,000.00
38,000.00
54,000.00
2,200,000.00
55,000.00
24,000.00
6,000.00
1,200,000.00
3,000,000.00
3,500,000.00
4,000,000.00
5,500,000.00
1,000,000.00
BAHAN LISTRIK
1 Lampu Mercury 80 Watt
2 Lampu downlight 20 watt
3 Lampu downlight 7 watt
4 Lampu baret 25 watt
5 Lampu pijar 25 watt
6 Saklar tunggal
7 Saklar Ganda
8 Saklar Triple
9 Saklar Empat
10 Stop kontak
11 MCB
12 Box panel
BAHAN SANITASI
1 Kloset Duduk
2 Urinoir
3 Kran air
4 Floor drain
5 Washtafel + cermin
6 Pipa PVC AW 4"
7 Pipa PVC AW 2"
8 Pipa PVC AW 0.5"
9 Pesawat Telepon
10 FIRE EXTINGUISER
11 AC 1/2 PK
12 AC 1PK
13 AC 2PK
14 Alarm
DAFTAR HARGA SATUAN UPAH

NO.
URAIAN
1
1
2
3
4
2
Mandor
Kepala Tukang
Tukang
Pekerja
SATUAN HARGA SATUAN

3
Org/Hari
Org/Hari
Org/Hari
Org/Hari
4
126,500.00
100,000.00
90,000.00
70,000.00
R HARGA SATUAN BAHAN

KETERANGAN
5
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
KETERANGAN
5
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
R HARGA SATUAN UPAH

KETERANGAN
5
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Tebal Faktor
Tul Utama D16-100
0.699 3.356
112.32 1.2
Tul Pokok Pier
25.248
Acor
Sengkang Pier
Tebal Faktor
Tul Utama D16-200
Tul Pokok Pier
5.616
63.12
0.968 3.678
40.56 1.2
25.248
Acor
2.028
Sengkang Pier
63.12
Besi
Panjang Faktor
Tul Utama 8 D16
Tul Tengah2 D12
Tul Sengkang
Acor
Bekisting
10.00 6.50
126.24
17.76
28.97
6.31
Besi
Panjang Faktor
Tul Tengah 8 D12
Tul Sengkang
Acor
Bekisting
33.33 11.67
236.80
43.89
11.84
Besi
Panjang Faktor
Tul Utama 12 D12
Tul Sengkang
Acor
Bekisting
11.11 6.67
157.87
35.11
7.89
Besi
Panjang Faktor
Tul Utama 12D 16
Tul Sengkang
Acor
Bekisting
10.00 6.50
106.56
26.33
5.33
Besi
Panjang Faktor
Tul Utama 4D 12
Tul Sengkang
Acor
Bekisting
44.44 13.33
157.87
46.81
7.89
Besi
Panjang Faktor
Tul Utama 8D 12
Tul Utama 2D 10
Tul Sengkang
Acor
Bekisting
12.50 7.50
88.80
22.20
32.92
4.44
Besi
Panjang Faktor
Tul Utama 10 D12
Tul Utama 2D 10
Tul Sengkang
Acor
Bekisting
14.29 7.86
126.86
25.37
33.86
6.34
Besi
Panjang Faktor
Tul Utama 8D 12
Bekisting
16.67 8.33
118.40
Tul Sengkang
Acor
35.11
5.92
Besi
Panjang Faktor
Tul Utama 4D 12
Tul Sengkang
Acor
Bekisting
33.33 11.67
118.40
43.89
5.92
Besi
Panjang Faktor
Tul Utama 4D 12
Tul Sengkang
Acor
Bekisting
26.67 10.67
94.72
42.13
4.74
Besi
Panjang Faktor
Tul Utama 6D 12
Tul Sengkang
Acor
Bekisting
16.67 9.17
88.80
21.94
4.44
Tebal Rencana
Dimensi (m)
Tul pkok D12-150
Acor
0.10
3.16
149.77
7.49
10.00
Bekisting
Besi
Tebal Rencana
Dimensi (m)
Tul Pokok D12-150
Acor
0.12
2.89
136.72
6.84
Bekisting
Besi
Tebal Rencana
Dimensi (m)
Tul Pokok D12-150
Acor
8.33
0.13
2.77
131.35
6.57
7.69
Lantai
Lantai 1
Luas
m2
16.9
5.1
3
1.7
4.5
3
0.97
0.4
1.9
2
Jumlah
buah
1
12
6
6
11
1
4
4
12
5
Panjang
m
30.45
9.8
8
5.2
17
12.15
4.95
7.5
9.65
11.15
Ket
30.45
117.6
48
31.2
187
12.15
19.8
30
115.8
55.75
647.75
16.9
61.2
18
10.2
49.5
3
3.88
1.6
22.8
10
197.08
P1
P2
P3
P4
J1
J2
BV1
BV2
BV3
BV4
48
450.24
Lantai
Lantai 2
Luas
m2
20
5.1
3
1.7
2.8
10
10
4.5
3
Jumlah
buah
1
8
8
6
7
2
6
2
2
Panjang
m
45.25
9.8
8
5.2
7.7
35
22.25
17
12.15
0.97
0.63
1.9
2
3
15
8
8
4.95
7.5
9.65
11.15
Ket
20
40.8
24
10.2
19.6
20
60
9
6
2.91
9.45
15.2
16
253.16
45.25
78.4
64
31.2
53.9
70
133.5
34
24.3
0
14.85
112.5
77.2
89.2
828.3
PJ1
PJ1
PJ2
PJ3
J1
J2
J3
J4
J5
BV1
BV2
BV3
BV4
No.
1
2
3
4
5
Item
Panjang Pondasi Gunung
Jumlah Pondasi
Panjang Sloof
Ukuran Sloof 15/20
Luas Seluruh
Jumlah Satuan
118 m
60 buah
325.9 m
34.5
513 m3
KEGIATAN
PEKERJAAN
LOKASI
:
:
:

BACK UP DATA
NO
Uraian Pekerjaan
P
(m)
( P1 )
L
(m)
D
(m)
15.00
15.00
( P2 )
12.00
12.00
ABUPATEN BERAU
A
Kuantitas
Pile Cap
Kuantitas
(Dalam 1 PC)
32.00
3.00
32.00
Jumlah
sat
ket
96.00
Titik
32 buah PC
3.00
96.00
Titik
32.00
2.00
64.00
Titik
32.00
2.00
64.00
Titik
32 buah PC

Ee Perindagkop 2013

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Ee Perindagkop 2013

Загружено:

Авторское право:

Доступные форматы

RENCANA ANGGARAN BIAYA

: REHABILITASI SEDANG/ BERAT GEDUNG KANTOR 1

PEKERJAAN PASANGAN STRUKTUR, DINDING DAN LANTAI

13 Cor Beton Bertulang Kolom K3 15/15 cm

PEKERJAAN ATAP DAN PLAFOND

6 Pasang Saklar Empat

PEKERJAAN PEMASANGAN GENSET

PEKERJAAN POMPA AIR

PEKERJAAN SANITASI & DRAINASE

PEKERJAAN PENGECATAN DAN LAIN - LAIN

PEKERJAAN RUMAH GENSET

PEKERJAAN MEUBELAIR/FURNITURE LANTAI 1 (BAWAH)

PEKERJAAN MEUBELAIR/FURNITURE LANTAI 2 (ATAS)

Lemari Arsip , Bahan HPL

PEKERJAAN MEUBELAIR/FURNITURE LAINNYA

PEKERJAAN AUDIO VISUAL CONFERENCE SYSTEM

REKAPITULASI RENCANA ANGGARAN

: REHABILITASI SEDANG/ BERAT GEDUNG KANTOR TA. 2013

PEKERJAAN PASANGAN STRUKTUR, DINDING DAN LANTAI

PEKERJAAN ATAP DAN PLAFOND

PEKERJAAN PEMASANGAN GENSET

PEKERJAAN SANITASI & DRAINASE

PEKERJAAN PENGECATAN DAN LAIN - LAIN

PEKERJAAN RUMAH GENSET

PEKERJAAN MEUBELAIR/FURNITURE LANTAI 1 (BAWAH)

PEKERJAAN MEUBELAIR/FURNITURE LANTAI 2 (ATAS)

PEKERJAAN MEUBELAIR/FURNITURE LAINNYA

PEKERJAAN AUDIO VISUAL CONFERENCE SYSTEM

CANA ANGGARAN BIAYA

ERINDAGKOP KABUPATEN BERAU

SI RENCANA ANGGARAN BIAYA

ERINDAGKOP KABUPATEN BERAU

Tujuh Puluh Sembilan Juta Rupiah

: REHABILITASI SEDANG/ BERAT GEDUNG KANTOR 1

Panjang Pagar Depan

Panjang Pagar Keliling

Pasangan Batu Gunung

Panjang Lebar atas Lebar bawah Tinggi

Pasangan Batu Gunung

Panjang Lebar atas Lebar bawah Tinggi

DAFTAR ANALISA HARGA SATUAN

: REHABILITASI SEDANG/ BERAT GEDUNG KANTOR 1

1 m3 Galian Tanah- SNI - 2835-2008

1 Tiang Pancang Uulin 12/12 cm - 2 m

Dan Sunduk Kayu Ulin

Biaya pengadaan tiang pancang Beton Mini Pile 25 x 25 per 12 m

1 m2 Granite Tile 60/60cm

1 m2 Keramik Lantai 20/20 cm SNI 7395:2008

1 m2 Keramik Dinding 20/25 cm SNI - DT 91-0012-2007

PEKERJAAAN BETON BERTULANG

1 m2 Adukan Beton Tumbuk 1 Pc : 3 Ps : 5 Krl,untuk lantai kerja SNI 2002

1 m2 Pasang Bekisting Sloof SNI 7394 - 2008

1 kg Pembesian Dengan Beton Polos / ulir SNI -7394 - 2008

1 m2 Pasang Bekisting Untuk Lantai SNI -7394 - 2008

1 m2 Pasang Bekisting Untuk Tangga SNI -7394 - 2008

Poer Plat Beton Bertulang Type A (180 X 60 X 35 )

( 4 ) Pek. Pasangan bekisting

Poer Plat Beton Bertulang Type B (130 X 60 X 35 )

( 4 ) Pek. Pasangan bekisting

Sloof Beton Bertulang 25/40

Sloof Beton Bertulang 15/20

Kolom Beton Bertulang 30/30

Kolom Beton Bertulang 25/40