contoh-rab.xls

Analisa Harga Satuan Pekerjaan Pekerjaan : Lokasi : Tahun :

Harga Satuan (Rp) No

Jenis Pekerjaan

Sat

Indeks Bahan

I

Upah

PEKERJAAN PERSIAPAN

A. Pembersihan Lahan (m² ) ) 6.8 SNI 03-2835-2002 03-2835-2002 Tenaga Pekerja Manor Sub Total B. Pemasangan Pagar Sementara dari Kau tinggi ! m (m ¹ ) ) 6.1 SNI 03-2835-2002 03-2835-2002 Bahan "o#ken $a%u & 8-10'!00 () Se)en Por+#an Pasir *e+on $ora# *e+on $a%u 5'/ Paku *iasa 2-5 esiu Tenaga Tukan $a%u Pekerja $ea#a Tukan Manor Sub Total ". #emasang Bou$%lan& (m ¹ ) ) 6.! SNI 03-2835-2002 03-2835-2002 Bahan $a%u 5'/ Paku *iasa 2-5 $a%u Paan *enkirai 3'20 Tenaga Tukan $a%u Pekerja $ea#a Tukan Manor

Sub Total '. #emasang Pa%an Nama Proe& *+! ,m (Bh) Bahan $a%u Meran+i Paku *iasa 2-5 Sen Le)4aran 0 () a+ ka%u Se)en Por+#an Pasir *e+on $ora# *e+on Tenaga Tukan $a%u Tukan *a+u Tukan a+ Pekerja Manor Sub Total 6.5 E. #embuat dire&si &eet  /udang Sementara (m ² ) ) SNI 03-2835-2002 Bahan "o#ken $a%u & 8-10'!00 () $a%u 5'/ Paku *iasa 2-5 *esi S+ri Se)en Por+#an Pasir Pasan Pasir *e+on $ora# *e+on *a+a Merah Sen P#a+ ene#a Nako $a(a Po#os 3 )) $un(i Tana) P#%oo ! )) Tenaga Tukan $a%u Tukan *a+u Pekerja $ea#a Tukan Manor Sub Total

Oh Oh

0.100 0.050

* + $ M M M $ L+

1.250 2.500 0.005 0.00 0.0/2 0.060 0.!00

Oh Oh Oh Oh

0.200 0.!00 0.020 0.020

M $ M

0.012 0.020 0.00/

Oh Oh Oh Oh

0.100 0.100 0.010 0.005

*+ $ M9 $ $ M M

0.035 0.600 1.!00 1.500 16.800 0.02/ 0.0!1

Oh Oh Oh Oh Oh

1.000 0.018 1.000 2.100 1.005

*+ M $ $ $ M M M *h L4r *h M7 *h L4r

1.250 0.180 0.850 1.100 35.000 0.150 0.100 0.150 30.000 0.250 2.0000 0.080 0.150 0.060

Oh Oh Oh Oh Oh

2.000 1.000 2.000 0.800 0.050

36,000.00 !0,000.00

25,000.00 1,050.00 125,000.00 135,000.00 1,/00,000.00 10,000.00 11,000.00 !/,500.00 36,000.00 !5,000.00 !0,000.00

1,/00,000.00 10,000.00 3,5!1,666.00 !/,500.00 36,000.00 !5,000.00 !0,000.00

LS

II 6.1

PEKERJAAN TANA- A. /alian Tanah Tanah Biasa sedalam + m (m  ) )

1,68/,000.00 10,000.00 2/,000.00 38,000.00 1,050.00 125,000.00 135,000.00 !/,500.00 !2,500.00 !2,500.00 36,000.00 !0,000.00

25,000.00 1,/00,000.00 10,000.00 11,000.00 1,050.00 125,000.00 125,000.00 135,000.00 500.00 2/,000.00 12,500.00 50,000.00 25,000.00 50,000.00 !/,500.00 !2,500.00 36,000.00 !5,000.00 !0,000.00


LS

II 6.1

*+ $ M9 $ $ M M

0.035 0.600 1.!00 1.500 16.800 0.02/ 0.0!1

1,68/,000.00 10,000.00 2/,000.00 38,000.00 1,050.00 125,000.00 135,000.00

Oh Oh Oh Oh Oh

1.000 0.018 1.000 2.100 1.005

*+ M $ $ $ M M M *h L4r *h M7 *h L4r

1.250 0.180 0.850 1.100 35.000 0.150 0.100 0.150 30.000 0.250 2.0000 0.080 0.150 0.060

Oh Oh Oh Oh Oh

2.000 1.000 2.000 0.800 0.050

!/,500.00 !2,500.00 36,000.00 !5,000.00 !0,000.00

Oh Oh

0.!00 0.0!0

36,000.00 !0,000.00

Oh Oh

0.12 0.01

36,000.00 !0,000.00

M

1.200

Oh Oh

0.300 0.010

M $ M

1.100 136.000 0.5!!

Oh Oh Oh Oh

1.500 0.600 0.060 0.0/5

*h $ M

/0.000 11.500 0.0!3

Oh Oh Oh Oh

0.320 0.100 0.010 0.015

!/,500.00 !2,500.00 !2,500.00 36,000.00 !0,000.00

25,000.00 1,/00,000.00 10,000.00 11,000.00 1,050.00 125,000.00 125,000.00 135,000.00 500.00 2/,000.00 12,500.00 50,000.00 25,000.00 50,000.00


SNI 03-2835-2002 Tenaga Pekerja Manor Sub Total 6. B. 2rugan Kembali (m  ) ) SNI 03-2835-2002 Tenaga Pekerja Manor Sub Total 6.11 ". 2rugan Pasir Ba$ah Pondasi (m  ) ) SNI 03-2835-2002 Bahan Pasir ru Tenaga Pekerja Manor Sub Total

III

36,000.00 !0,000.00

PEKERJAAN P0N'ASI

6.6 '. Pasangan Pondasi Batu Kali + P,3 4 Ps (m  ) ) SNI 03-2835-2002 Bahan *a+u *e#ah 15'20 () Se)en Por+#an Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total

I1

100,000.00

85,000.00 1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

PEKERJAAN 'IN'IN/

6.11 A. Pasangan Pasangan Tembo& Tembo& ! Bata +P,35Ps (Trasraam) (m ² ) ) SNI 03-2835-2002 Bahan *a+a Merah 5 ; 11 ; 22 () Se)en Por+#an Pasir Pasan

500.00 1,050.00 125,000.00

Tenaga

Pekerja Tukan *a+u $ea#a Tukan Manor

36,000.00 !2,500.00 !5,000.00 !0,000.00


LS

II 6.1

*+ $ M9 $ $ M M

0.035 0.600 1.!00 1.500 16.800 0.02/ 0.0!1

1,68/,000.00 10,000.00 2/,000.00 38,000.00 1,050.00 125,000.00 135,000.00

Oh Oh Oh Oh Oh

1.000 0.018 1.000 2.100 1.005

*+ M $ $ $ M M M *h L4r *h M7 *h L4r

1.250 0.180 0.850 1.100 35.000 0.150 0.100 0.150 30.000 0.250 2.0000 0.080 0.150 0.060

Oh Oh Oh Oh Oh

2.000 1.000 2.000 0.800 0.050

!/,500.00 !2,500.00 36,000.00 !5,000.00 !0,000.00

Oh Oh

0.!00 0.0!0

36,000.00 !0,000.00

Oh Oh

0.12 0.01

36,000.00 !0,000.00

M

1.200

Oh Oh

0.300 0.010

M $ M

1.100 136.000 0.5!!

Oh Oh Oh Oh

1.500 0.600 0.060 0.0/5

*h $ M

/0.000 11.500 0.0!3

Oh Oh Oh Oh

0.320 0.100 0.010 0.015

!/,500.00 !2,500.00 !2,500.00 36,000.00 !0,000.00

25,000.00 1,/00,000.00 10,000.00 11,000.00 1,050.00 125,000.00 125,000.00 135,000.00 500.00 2/,000.00 12,500.00 50,000.00 25,000.00 50,000.00


SNI 03-2835-2002 Tenaga Pekerja Manor Sub Total 6. B. 2rugan Kembali (m  ) ) SNI 03-2835-2002 Tenaga Pekerja Manor Sub Total 6.11 ". 2rugan Pasir Ba$ah Pondasi (m  ) ) SNI 03-2835-2002 Bahan Pasir ru Tenaga Pekerja Manor Sub Total

III

36,000.00 !0,000.00

PEKERJAAN P0N'ASI


I1

100,000.00

85,000.00 1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

PEKERJAAN 'IN'IN/


500.00 1,050.00 125,000.00

Tenaga


36,000.00 !2,500.00 !5,000.00 !0,000.00

SNI 03-2835-2002 Tenaga Pekerja Manor

Oh Oh

0.!00 0.0!0

36,000.00 !0,000.00

Oh Oh

0.12 0.01

36,000.00 !0,000.00

M

1.200

Oh Oh

0.300 0.010

M $ M

1.100 136.000 0.5!!

Oh Oh Oh Oh

1.500 0.600 0.060 0.0/5

*h $ M

/0.000 11.500 0.0!3

Oh Oh Oh Oh

0.320 0.100 0.010 0.015

*h $ M M

/0.000 !.500 0.050 0.015

Oh Oh Oh Oh

0.320 0.100 0.010 0.015

$ M

10.800 0.026

Oh Oh Oh Oh

0.250 0.200 0.020 0.013

$ M M

1.8!0 0.006 0.01!

Oh Oh Oh Oh

0.200 0.150 0.015 0.010

M

1.100

Sub Total 6. B. 2rugan Kembali (m  ) ) SNI 03-2835-2002 Tenaga Pekerja Manor Sub Total 6.11 ". 2rugan Pasir Ba$ah Pondasi (m  ) ) SNI 03-2835-2002 Bahan Pasir ru Tenaga Pekerja Manor Sub Total

III

36,000.00 !0,000.00

PEKERJAAN P0N'ASI


I1

100,000.00

85,000.00 1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

PEKERJAAN 'IN'IN/


500.00 1,050.00 125,000.00

Tenaga


Sub Total 6.15 B. Pasangan Tembo& ! Bata +P,37K%3+Ps (m ² ) SNI 03-2835-2002 Bahan *a+a Merah 5 ; 11 ; 22 () Se)en Por+#an Pasir Pasan $aur Paa)

36,000.00 !2,500.00 !5,000.00 !0,000.00

500.00 1,050.00 125,000.00 !5,000.00

Tenaga


36,000.00 !2,500.00 !5,000.00 !0,000.00

Sub Total

1

PEKERJAAN PLESTERAN 'IN'IN/

6.1! A. Plesteran 'inding +P,37Ps (m² ) tebal ! mm SNI 03-2835-2002 Bahan Se)en Por+#an Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total 6. B. Plesteran 'inding +P,37K%3+Ps (m ² ) tebal +4 mm SNI 03-2835-2002 Bahan Se)en Por+#an $aur Paa) Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total

1I

1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

1,050.00 !5,000.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

PEKERJAAN KA62

6.1 A. Pasang Kusen Pintu dan Jendela Kau Jati (m  ) SNI 03-2835-2002 Bahan $a%u ja+i, 4a#ok

15,000,000.00

Sub Total 6.15 B. Pasangan Tembo& ! Bata +P,37K%3+Ps (m ² ) SNI 03-2835-2002 Bahan *a+a Merah 5 ; 11 ; 22 () Se)en Por+#an Pasir Pasan $aur Paa)

*h $ M M

/0.000 !.500 0.050 0.015

Oh Oh Oh Oh

0.320 0.100 0.010 0.015

$ M

10.800 0.026

Oh Oh Oh Oh

0.250 0.200 0.020 0.013

$ M M

1.8!0 0.006 0.01!

Oh Oh Oh Oh

0.200 0.150 0.015 0.010

M

1.100

Oh Oh Oh Oh

6.000 20.000 2.000 0.300

M

0.0!0

Oh Oh Oh Oh

1.000 2.500 0.250 0.050

M

1.100

Oh Oh Oh Oh

2.000 8.000 1.200 0.200

M $

0.01! 0.150

Oh Oh Oh Oh

0.100 0.100 0.010 0.005

M $

0.00 0.060

Oh Oh

0.100 0.100

500.00 1,050.00 125,000.00 !5,000.00

Tenaga


36,000.00 !2,500.00 !5,000.00 !0,000.00

Sub Total

1


6.1! A. Plesteran 'inding +P,37Ps (m² ) tebal ! mm SNI 03-2835-2002 Bahan Se)en Por+#an Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total 6. B. Plesteran 'inding +P,37K%3+Ps (m ² ) tebal +4 mm SNI 03-2835-2002 Bahan Se)en Por+#an $aur Paa) Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total

1I

1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

1,050.00 !5,000.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

PEKERJAAN KA62

6.1 A. Pasang Kusen Pintu dan Jendela Kau Jati (m  ) SNI 03-2835-2002 Bahan $a%u ja+i, 4a#ok

15,000,000.00

Tenaga

Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6./ B. Pasang Pintu Panel Kau Jati (m ² ) SNI 03-2835-2002 Bahan $a%u a+i, aan Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total LS ". Pasang Noo&8 /ording8 #ur%lat8 Noo& Kau Beng&irai (m  ) Bahan

$a%u *enkirai, 4a#ok Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor

36,000.00 !/,500.00 !5,000.00 !0,000.00

18,000,000.00

36,000.00 !/,500.00 !5,000.00 !0,000.00

8,500,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

Sub Total 6.35 '. Pasang Kaso9Reng /enteng Beton Kau Borneo (m ² ) SNI 03-2835-2002 Bahan

$a%u *orneo, 4a#ok Paku *iasa 2-5 Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor

8,500,000.00 10,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

Sub Total E. Pasang List%lan&8 Reuter !: (!:!) ,m8 &au borneo (m  ) 6.53 SNI 03-2835-2002 Bahan

$a%u *orneo,Paan Paku *iasa 2-5 Tenaga Pekerja Tukan $a%u

10,000,000.00 10,000.00 36,000.00 !/,500.00

Tenaga

Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6./ B. Pasang Pintu Panel Kau Jati (m ² ) SNI 03-2835-2002 Bahan $a%u a+i, aan Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total LS ". Pasang Noo&8 /ording8 #ur%lat8 Noo& Kau Beng&irai (m  ) Bahan

$a%u *enkirai, 4a#ok Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor

Oh Oh Oh Oh

6.000 20.000 2.000 0.300

M

0.0!0

Oh Oh Oh Oh

1.000 2.500 0.250 0.050

M

1.100

Oh Oh Oh Oh

2.000 8.000 1.200 0.200

M $

0.01! 0.150

Oh Oh Oh Oh

0.100 0.100 0.010 0.005

36,000.00 !/,500.00 !5,000.00 !0,000.00

18,000,000.00

36,000.00 !/,500.00 !5,000.00 !0,000.00

8,500,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

Sub Total 6.35 '. Pasang Kaso9Reng /enteng Beton Kau Borneo (m ² ) SNI 03-2835-2002 Bahan

$a%u *orneo, 4a#ok Paku *iasa 2-5 Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor

8,500,000.00 10,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

Sub Total E. Pasang List%lan&8 Reuter !: (!:!) ,m8 &au borneo (m  ) 6.53 SNI 03-2835-2002 Bahan

$a%u *orneo,Paan Paku *iasa 2-5 Tenaga Pekerja Tukan $a%u

M $

0.00 0.060

Oh Oh

0.100 0.100

36,000.00 !/,500.00

$ea#a Tukan Manor

Oh Oh

0.010 0.050

!5,000.00 !0,000.00

M $

0.012 0.100

Oh Oh Oh Oh

0.150 0.250 0.025 0.0/5

M $ L+ $ $ $ M M

0.2/0 2.000 0.600 200.000 3.000 323.000 0.520 0./80

Oh Oh Oh Oh Oh Oh

!.850 0.350 1.560 1.!00 0.331 0.1/0

M $ L+ $ $ $

0.!00 !.000 2.000 300.000 !.500 323.000

Sub Total ;. Pasang Rang&a Langit
1II

10,000,000.00 10,000.00

8,500,000.00 10,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

PEKERJAAN BET0N

6.3 A. #embuat sloo= Beton Bertulang (!Kg besi9be&isting) (m  ) SNI 03-2835-2002 Bahan $a%u Teren+an Paku *iasa 2-5 Min%ak *ekis+in *esi *e+on o#os $aa+ *e+on Se)en Por+#an Pasir *e+on $ora# *e+on Tenaga Pekerja Tukan *a+u Tukan $a%u Tukan *esi $ea#a Tukan Manor Sub Total 6.!0 B. #embuat Kolom Beton Bertulang (7Kg besi9be&isting) (m  ) SNI 03-2835-2002 Bahan $a%u Teren+an Paku *iasa 2-5 Min%ak *ekis+in *esi *e+on o#os $aa+ *e+on Se)en Por+#an

2,000,000.00 10,000.00 10,000.00 12,000.00 13,000.00 1,050.00 125,000.00 135,000.00 36,000.00 !2,500.00 !/,500.00 !5,000.00 !5,000.00 !0,000.00

2,000,000.00 10,000.00 10,000.00 12,000.00 13,000.00 1,050.00

$ea#a Tukan Manor Sub Total ;. Pasang Rang&a Langit
1II

Oh Oh

0.010 0.050

!5,000.00 !0,000.00

M $

0.012 0.100

Oh Oh Oh Oh

0.150 0.250 0.025 0.0/5

M $ L+ $ $ $ M M

0.2/0 2.000 0.600 200.000 3.000 323.000 0.520 0./80

Oh Oh Oh Oh Oh Oh

!.850 0.350 1.560 1.!00 0.331 0.1/0

M $ L+ $ $ $

0.!00 !.000 2.000 300.000 !.500 323.000

2,000,000.00 10,000.00 10,000.00 12,000.00 13,000.00 1,050.00

M M M L4r *+

0.520 0./80 0.150 3.500 20.000

125,000.00 135,000.00 8,500,000.00 5,000.00 25,000.00

Oh Oh Oh Oh Oh Oh

/.300 0.350 3.300 2.100 0.5/0 0.250

M $ $ $ $ M M

0.003 0.020 3.600 0.050 5.500 0.00 0.015

Oh Oh Oh Oh Oh Oh

0.100 0.033 0.033 0.033 0.010 0.005

M $ L+ $ $ $ M

0.003 0.020 3.600 0.050 5.500 0.00 0.015

Oh

0.100

8,500,000.00 10,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

PEKERJAAN BET0N

6.3 A. #embuat sloo= Beton Bertulang (!Kg besi9be&isting) (m  ) SNI 03-2835-2002 Bahan $a%u Teren+an Paku *iasa 2-5 Min%ak *ekis+in *esi *e+on o#os $aa+ *e+on Se)en Por+#an Pasir *e+on $ora# *e+on Tenaga Pekerja Tukan *a+u Tukan $a%u Tukan *esi $ea#a Tukan Manor Sub Total 6.!0 B. #embuat Kolom Beton Bertulang (7Kg besi9be&isting) (m  ) SNI 03-2835-2002 Bahan $a%u Teren+an Paku *iasa 2-5 Min%ak *ekis+in *esi *e+on o#os $aa+ *e+on Se)en Por+#an

Pasir *e+on $ora# *e+on $a%u *orneo *a#ok P#%oo  )) "o#ken $a%u & 8-10'!00 () Tenaga Pekerja Tukan *a+u Tukan $a%u Tukan *esi $ea#a Tukan Manor Sub Total 6.!6 ". #embuat Ring Balo& Beton Bertulang (+:+4,m) (m  ) SNI 03-2835-2002 Bahan $a%u #4asiah Paku *iasa 2-5 *esi *e+on o#os $aa+ *e+on Se)en Por+#an Pasir *e+on $ora# *e+on Tenaga Pekerja Tukan *a+u Tukan $a%u Tukan *esi $ea#a Tukan Manor Sub Total '. #embuat Kuda
2,000,000.00 10,000.00 10,000.00 12,000.00 13,000.00 1,050.00 125,000.00 135,000.00 36,000.00 !2,500.00 !/,500.00 !5,000.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !/,500.00 !5,000.00 !5,000.00 !0,000.00

3,000,000.00 10,000.00 13,000.00 13,000.00 1,050.00 125,000.00 135,000.00 36,000.00 !2,500.00 !/,500.00 !5,000.00 !5,000.00 !0,000.00

3,000,000.00 10,000.00 13,000.00 13,000.00 1,050.00 125,000.00 135,000.00 36,000.00

Pasir *e+on $ora# *e+on $a%u *orneo *a#ok P#%oo  )) "o#ken $a%u & 8-10'!00 () Tenaga Pekerja Tukan *a+u Tukan $a%u Tukan *esi $ea#a Tukan Manor Sub Total 6.!6 ". #embuat Ring Balo& Beton Bertulang (+:+4,m) (m  ) SNI 03-2835-2002 Bahan $a%u #4asiah Paku *iasa 2-5 *esi *e+on o#os $aa+ *e+on Se)en Por+#an Pasir *e+on $ora# *e+on Tenaga Pekerja Tukan *a+u Tukan $a%u Tukan *esi $ea#a Tukan Manor Sub Total '. #embuat Kuda
Tukan *a+u Tukan $a%u Tukan *esi $ea#a Tukan Manor Sub Total 6.5 E. #embuat Plat Beton +P,3!Ps37Kr (m  ) SNI 03-2835-2002 Bahan Se)en Por+#an Pasir *e+on $ora# *e+on Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total ;. Pembesian Besi Polos dan 2lir %lat beton(Kg) 6.25 SNI 03-2835-2002 Bahan *esi *e+on
M M M L4r *+

0.520 0./80 0.150 3.500 20.000

125,000.00 135,000.00 8,500,000.00 5,000.00 25,000.00

Oh Oh Oh Oh Oh Oh

/.300 0.350 3.300 2.100 0.5/0 0.250

M $ $ $ $ M M

0.003 0.020 3.600 0.050 5.500 0.00 0.015

Oh Oh Oh Oh Oh Oh

0.100 0.033 0.033 0.033 0.010 0.005

M $ L+ $ $ $ M

0.003 0.020 3.600 0.050 5.500 0.00 0.015

Oh

0.100

36,000.00

Oh Oh Oh Oh Oh

0.033 0.033 0.033 0.010 0.005

!2,500.00 !/,500.00 !5,000.00 !5,000.00 !0,000.00

$ M M

232.000 0.520 0./80

Oh Oh Oh Oh

1.650 0.250 0.025 0.080

$ $

1.050 0.015

Oh Oh Oh Oh

0.00/ 0.00/ 0.001 0.000

M $ L+ M L4r *+

0.0!0 0.!00 0.200 0.015 0.350 6.000

Oh Oh Oh Oh

0.320 0.330 0.033 0.006

36,000.00 !2,500.00 !/,500.00 !5,000.00 !5,000.00 !0,000.00

3,000,000.00 10,000.00 13,000.00 13,000.00 1,050.00 125,000.00 135,000.00 36,000.00 !2,500.00 !/,500.00 !5,000.00 !5,000.00 !0,000.00

3,000,000.00 10,000.00 13,000.00 13,000.00 1,050.00 125,000.00 135,000.00

1,050.00 125,000.00 135,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

12,000.00 13,000.00 36,000.00 !5,000.00 !5,000.00 !0,000.00

2,000,000.00 10,000.00 10,000.00 8,500,000.00 5,000.00 25,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

Tukan *a+u Tukan $a%u Tukan *esi $ea#a Tukan Manor

Oh Oh Oh Oh Oh

0.033 0.033 0.033 0.010 0.005

$ M M

232.000 0.520 0./80

Oh Oh Oh Oh

1.650 0.250 0.025 0.080

$ $

1.050 0.015

Oh Oh Oh Oh

0.00/ 0.00/ 0.001 0.000

M $ L+ M L4r *+

0.0!0 0.!00 0.200 0.015 0.350 6.000

Oh Oh Oh Oh

0.320 0.330 0.033 0.006

>en+en *u4un Pa#en+on Se)en Por+#an

*h $

5.000 8.000

/,500.00 1,050.00

Pasir Pasan Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor

M3

0.032

125,000.00

Oh Oh Oh Oh

0.!00 0.200 0.020 0.002

*h $

11.000 0.030

Oh Oh Oh Oh

0.200 0.100 0.010 0.010

M9 $

1.100 0.010

Oh Oh Oh Oh

0.050 0.050 0.005 0.003

M7 $

1.100 0.010

Oh

0.030

Sub Total 6.5 E. #embuat Plat Beton +P,3!Ps37Kr (m  ) SNI 03-2835-2002 Bahan Se)en Por+#an Pasir *e+on $ora# *e+on Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total ;. Pembesian Besi Polos dan 2lir %lat beton(Kg) 6.25 SNI 03-2835-2002 Bahan *esi *e+on
1III

!2,500.00 !/,500.00 !5,000.00 !5,000.00 !0,000.00

1,050.00 125,000.00 135,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

12,000.00 13,000.00 36,000.00 !5,000.00 !5,000.00 !0,000.00

2,000,000.00 10,000.00 10,000.00 8,500,000.00 5,000.00 25,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

PEKERJAAN PEN2T2P ATAP

6.! A. Pasang /enteng Bubung Palentong (m¹ ) SNI 03-2835-2002 Bahan

36,000.00 !/,500.00 !5,000.00 !0,000.00

36,000.00 !/,500.00 !5,000.00 !0,000.00

Sub Total 6.30 B. Pasang Ata% /enteng Beton (m ² ) SNI 03-2835-2002 Bahan >en+en *e+on Paku *iasa 2 - 5 Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor

5,500.00 10,000.00

Sub Total

I:

PEKERJAAN PLA;0N

6.1 A. Pasang List Langit
3,333.33 10,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

32,000.00 10,000.00 36,000.00

1III

PEKERJAAN PEN2T2P ATAP

6.! A. Pasang /enteng Bubung Palentong (m¹ ) SNI 03-2835-2002 Bahan >en+en *u4un Pa#en+on Se)en Por+#an

*h $

5.000 8.000

/,500.00 1,050.00

Pasir Pasan Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor

M3

0.032

125,000.00

Oh Oh Oh Oh

0.!00 0.200 0.020 0.002

*h $

11.000 0.030

Oh Oh Oh Oh

0.200 0.100 0.010 0.010

M9 $

1.100 0.010

Oh Oh Oh Oh

0.050 0.050 0.005 0.003

M7 $

1.100 0.010

Oh

0.030

36,000.00

Oh Oh Oh

0.0/0 0.00/ 0.002

!/,500.00 !5,000.00 !0,000.00

M

1.200

Oh Oh Oh Oh

0.300 0.000 0.000 0.010

*h $ M $

10.000 11.380 0.0!2 1.500

Oh Oh Oh Oh

0.620 0.350 0.035 0.030

*h $

50.000 11.380

!,!!!.!! 1,050.00

M $

0.0!2 1.500

125,000.00 13,000.00

Oh Oh Oh Oh

0.620 0.350 0.035 0.030

36,000.00 !/,500.00 !5,000.00 !0,000.00

36,000.00 !/,500.00 !5,000.00 !0,000.00

Sub Total 6.30 B. Pasang Ata% /enteng Beton (m ² ) SNI 03-2835-2002 Bahan >en+en *e+on Paku *iasa 2 - 5 Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor

5,500.00 10,000.00

Sub Total

I:

PEKERJAAN PLA;0N

6.1 A. Pasang List Langit
Tukan $a%u $ea#a Tukan Manor

3,333.33 10,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

32,000.00 10,000.00

Sub Total

:

PEKERJAAN PEN2T2P LANTAI 'AN 'IN'IN/

Pek Tanah 6.11 A. Pe&er>aan 2rug Pasir Ba$ah Lantai (m ) SNI 03-2835-2002 Bahan Pasir ru Tenaga Pekerja Tukan >a#i $ea#a Tukan Manor Sub Total 6.!/ B. Pasang Lantai Kerami& 77:77 ,m (m ² ) SNI 03-2835-2002 Bahan 4in $era)ik 33;33 () Se)en Por+#an Pasir Pasan Se)en @arna

100,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

!,000.00 1,050.00 125,000.00 13,000.00

Tenaga

Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total 6.!2 ". Pasang Lantai Kerami& +:! ,m (m ² ) SNI 03-2835-2002 Bahan 4in $era)ik r+is+ik 10;20 () Se)en Por+#an Pasir Pasan Se)en @arna Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total 6.3 '. Pasang Lantai 2bin P, Abu
36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

Tukan $a%u $ea#a Tukan Manor

Oh Oh Oh

0.0/0 0.00/ 0.002

!/,500.00 !5,000.00 !0,000.00

M

1.200

Oh Oh Oh Oh

0.300 0.000 0.000 0.010

*h $ M $

10.000 11.380 0.0!2 1.500

Oh Oh Oh Oh

0.620 0.350 0.035 0.030

*h $

50.000 11.380

!,!!!.!! 1,050.00

M $

0.0!2 1.500

125,000.00 13,000.00

Oh Oh Oh Oh

0.620 0.350 0.035 0.030

*h $ M

26.500 10.!00 0.01!

Oh Oh Oh Oh

0.2/0 0.130 0.013 0.01!

*h $ M

3.530 1.560 0.003

Oh Oh Oh Oh

0.060 0.030 0.003 0.003

*h

1.000

Oh Oh Oh Oh

0.010 0.500 0.010 0.005

*h

1.000

Oh Oh Oh Oh

0.005 0.500 0.005 0.000

Sub Total

:

PEKERJAAN PEN2T2P LANTAI 'AN 'IN'IN/

Pek Tanah 6.11 A. Pe&er>aan 2rug Pasir Ba$ah Lantai (m ) SNI 03-2835-2002 Bahan Pasir ru Tenaga Pekerja Tukan >a#i $ea#a Tukan Manor Sub Total 6.!/ B. Pasang Lantai Kerami& 77:77 ,m (m ² ) SNI 03-2835-2002 Bahan 4in $era)ik 33;33 () Se)en Por+#an Pasir Pasan Se)en @arna

100,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

!,000.00 1,050.00 125,000.00 13,000.00

Tenaga

Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total 6.!2 ". Pasang Lantai Kerami& +:! ,m (m ² ) SNI 03-2835-2002 Bahan 4in $era)ik r+is+ik 10;20 () Se)en Por+#an Pasir Pasan Se)en @arna Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

Sub Total 6.3 '. Pasang Lantai 2bin P, Abu
4in 4u-4u 20;20 () Se)en Por+#an Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total 6.1/ E. Pasang %lint ubin %, abu
:I

3,888.8 1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

2,/00.00 1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

PEKERJAAN K2N"I 'AN KA"A

6.2 A. Pasang Kun,i Tanam Biasa (Bh) SNI 03-2835-2002 Bahan $un(i Tana) *iasa Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6.5 B. Pasang Engsel %intu (Bh) SNI 03-2835-2002 Bahan Bnse# Pin+u Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6.6 ". Pasang Engsel Jendela Ku%u<&u%u (Bh)

25,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

8,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

4in 4u-4u 20;20 () Se)en Por+#an Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor Sub Total 6.1/ E. Pasang %lint ubin %, abu
:I

*h $ M

26.500 10.!00 0.01!

Oh Oh Oh Oh

0.2/0 0.130 0.013 0.01!

*h $ M

3.530 1.560 0.003

Oh Oh Oh Oh

0.060 0.030 0.003 0.003

*h

1.000

Oh Oh Oh Oh

0.010 0.500 0.010 0.005

*h

1.000

Oh Oh Oh Oh

0.005 0.500 0.005 0.000

*h

1.000

Oh Oh Oh Oh

0.010 0.100 0.010 0.001

*h

1.000

Oh Oh Oh Oh

0.050 0.500 0.050 0.003

M7

1.100

Oh Oh Oh Oh

0.015 0.150 0.015 0.001

M7

1.100

Oh Oh Oh Oh

0.015 0.150 0.015 0.001

$ L4r

0.200 0.!00

3,888.8 1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

2,/00.00 1,050.00 125,000.00 36,000.00 !2,500.00 !5,000.00 !0,000.00

PEKERJAAN K2N"I 'AN KA"A

6.2 A. Pasang Kun,i Tanam Biasa (Bh) SNI 03-2835-2002 Bahan $un(i Tana) *iasa Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6.5 B. Pasang Engsel %intu (Bh) SNI 03-2835-2002 Bahan Bnse# Pin+u Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6.6 ". Pasang Engsel Jendela Ku%u<&u%u (Bh)

SNI 03-2835-2002 Bahan Bnse# ene#a Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6.12 '. Pasang Pegangan Pintu?'oor holder (Bh) SNI 03-2835-2002 Bahan "oor ho#er Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total E. Pasang Ka,a tebal 7 mm (m ² ) 6.16 SNI 03-2835-2002 Bahan $a(a +e4a# 3 )) Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6.23 ;. Pasang Ka,a $ireglass tebal 4 mm (m ² ) SNI 03-2835-2002 Bahan $a(a @ire#ass 5 )) Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total

:II

PEKERJAAN PEN/E"ATAN

LS

A. Penge,atan Kau (m² ) Bahan a+ Meni

$er+as >osok

25,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

8,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

/,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

5,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

50,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

0,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

18,000.00 3,000.00

SNI 03-2835-2002 Bahan Bnse# ene#a Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6.12 '. Pasang Pegangan Pintu?'oor holder (Bh) SNI 03-2835-2002 Bahan "oor ho#er Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total E. Pasang Ka,a tebal 7 mm (m ² ) 6.16 SNI 03-2835-2002 Bahan $a(a +e4a# 3 )) Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total 6.23 ;. Pasang Ka,a $ireglass tebal 4 mm (m ² ) SNI 03-2835-2002 Bahan $a(a @ire#ass 5 )) Tenaga Pekerja Tukan $a%u $ea#a Tukan Manor Sub Total

:II

PEKERJAAN PEN/E"ATAN

LS

A. Penge,atan Kau (m² ) Bahan a+ Meni

$er+as >osok

P#a)ir a+ asar a+ enu+u 2 ka#i Min%ak a+ $uas 3 Tenaga Pekerja Tukan a+ $ea#a Tukan Manor LS

*h

1.000

/,000.00

Oh Oh Oh Oh

0.010 0.100 0.010 0.001

*h

1.000

Oh Oh Oh Oh

0.050 0.500 0.050 0.003

M7

1.100

Oh Oh Oh Oh

0.015 0.150 0.015 0.001

M7

1.100

Oh Oh Oh Oh

0.015 0.150 0.015 0.001

$ L4r

0.200 0.!00

18,000.00 3,000.00

$ $ $ L+r *h

0.150 0.1/0 0.260 0.150 0.050

18,000.00 20,000.00 38,000.00 12,000.00 10,000.00

Oh Oh Oh Oh

0.0/0 0.00 0.006 0.003

$ L* $ $

0.100 1.000 0.100 0.260

Oh Oh Oh Oh

0.020 0.063 0.006 0.003

LS

1.000

2,000,000.00

*h

1.000

30,000.00

*h

1.000

1/,500.00

*h

1.000

12,500.00

*h

1.000

1/,500.00

*h

1.000

12,500.00

36,000.00 !/,500.00 !5,000.00 !0,000.00

5,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

50,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

0,000.00 36,000.00 !/,500.00 !5,000.00 !0,000.00

:III

PEKERJAAN INSTALASI LISTRIK

LS

A. Penambungan Listri& PLN !5 $att (LS) Pen%a)4unan PLN B. Pemasangan Lam%u SL !4 @att (Bh) La)u SL 25 @a++ ". Pemasangan Se&ering /rou% (Bh) Sekerin >rou '. Pemasangan Sto% Konta& (Bh) S+o kon+ak E. Pemasangan Sa&elar Tunggal (Bh) Sake#ar Tuna# ;. Pemasangan Sa&elar /anda (Bh) Sake#ar >ana

LS LS LS

:I1

36,000.00 !2,500.00 !5,000.00 !0,000.00

12,000.00 3,000.00 35,000.00 60,000.00

Sub Total

LS

36,000.00 !2,500.00 !5,000.00 !0,000.00

Sub Total B. Penge,atan Tembo& Baru (m ² ) Bahan P#a)ir $er+as osok a+ "asar a+ Penu+u 2A Tenaga Pekerja Tukan a+ $ea#a Tukan Manor

LS

PEKERJAAN SANITASI

6.2 A. #emasang Kloset Jong&o& Porselen (Bh) SNI 03-2835-2002 Bahan

P#a)ir a+ asar a+ enu+u 2 ka#i Min%ak a+ $uas 3 Tenaga Pekerja Tukan a+ $ea#a Tukan Manor LS

$ $ $ L+r *h

0.150 0.1/0 0.260 0.150 0.050

18,000.00 20,000.00 38,000.00 12,000.00 10,000.00

Oh Oh Oh Oh

0.0/0 0.00 0.006 0.003

$ L* $ $

0.100 1.000 0.100 0.260

Oh Oh Oh Oh

0.020 0.063 0.006 0.003

LS

1.000

2,000,000.00

*h

1.000

30,000.00

*h

1.000

1/,500.00

*h

1.000

12,500.00

*h

1.000

1/,500.00

*h

1.000

12,500.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

Sub Total B. Penge,atan Tembo& Baru (m ² ) Bahan P#a)ir $er+as osok a+ "asar a+ Penu+u 2A Tenaga Pekerja Tukan a+ $ea#a Tukan Manor

12,000.00 3,000.00 35,000.00 60,000.00

Sub Total

:III

PEKERJAAN INSTALASI LISTRIK

LS

A. Penambungan Listri& PLN !5 $att (LS) Pen%a)4unan PLN B. Pemasangan Lam%u SL !4 @att (Bh) La)u SL 25 @a++ ". Pemasangan Se&ering /rou% (Bh) Sekerin >rou '. Pemasangan Sto% Konta& (Bh) S+o kon+ak E. Pemasangan Sa&elar Tunggal (Bh) Sake#ar Tuna# ;. Pemasangan Sa&elar /anda (Bh) Sake#ar >ana

LS LS LS LS LS

:I1

PEKERJAAN SANITASI

6.2 A. #emasang Kloset Jong&o& Porselen (Bh) SNI 03-2835-2002 Bahan

$#ose+ onkok Porse#en Se)en Por+#an

*h $

Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

M3 Oh Oh Oh Oh

1.000 6.000 0.010

0,000.00 1,050.00 125,000.00

1.000 1.500 1.500 0.160

Sub Total 6.8 B. #emasang Ba& #andi Bata Bata8 1ol .7 #  (Bh) SNI 03-2835-2002 Bahan

*a+u *a+a Se)en Por+#an

*h $

Pasir Pasan

M3 *h $

Porse#en <11A11= ) Se)en Na+ Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

Oh Oh Oh Oh

250.000 120.000 0.300 360.000 6.000

500.00 1,050.00 125,000.00 2,500.00 13,000.00

6.000 3.000 0.300 0.300

Sub Total 6.35 ". #emasang Kran Air " !# atau $# (Bh) SNI 03-2835-2002 Bahan

$ran ir Sea#) Tae Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

4h *h Oh Oh Oh Oh

1.000 0.500

15,000.00 1,000.00

0.010 0.100 0.010 0.005

Sub Total 6.2/ '. #emasang %i%a P1" ti%e A@ " + (m¹ ) SNI 03-2835-2002 Bahan

Pia PC Per#enkaan 35 D hara ia Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

)9

Oh Oh Oh Oh

1.200 0.350 0.081 0.135 0.01! 0.00!

6,250.00 /,500.00

$#ose+ onkok Porse#en Se)en Por+#an

*h $

Pasir Pasan Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

M3 Oh Oh Oh Oh

1.000 6.000 0.010

0,000.00 1,050.00 125,000.00

1.000 1.500 1.500 0.160

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

Sub Total 6.8 B. #emasang Ba& #andi Bata Bata8 1ol .7 #  (Bh) SNI 03-2835-2002 Bahan

*a+u *a+a Se)en Por+#an

*h $

Pasir Pasan

M3 *h $

Porse#en <11A11= ) Se)en Na+ Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

Oh Oh Oh Oh

250.000 120.000 0.300 360.000 6.000

500.00 1,050.00 125,000.00 2,500.00 13,000.00

6.000 3.000 0.300 0.300

Sub Total 6.35 ". #emasang Kran Air " !# atau $# (Bh) SNI 03-2835-2002 Bahan

$ran ir Sea#) Tae Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

4h *h Oh Oh Oh Oh

1.000 0.500

15,000.00 1,000.00

0.010 0.100 0.010 0.005

Sub Total 6.2/ '. #emasang %i%a P1" ti%e A@ " + (m¹ ) SNI 03-2835-2002 Bahan


)9

Oh Oh Oh Oh

1.200 0.350

6,250.00 /,500.00

0.081 0.135 0.01! 0.00!

Sub Total 6.32 E. #emasang %i%a P1" ti%e A@ " 5 (m¹ ) SNI 03-2835-2002 Bahan


)9

Oh Oh Oh Oh

1.200 0.350

21,250.00 25,500.00

0.081 0.135 0.01! 0.00!

Sub Total 6.1/ ;. #emasang Ba& &ontrol Pas Batu Bata 54:54 ,m (Bh) SNI 03-2835-2002 Bahan

0.250 //.000 0.130

125,000.00

$

0.020 2.600

125,000.00 10,000.00

M3

0.00

125,000.00

*a+u *a+a

M3

Se)en Por+#an

$

Pasir Pasan

M3

*a+u $eriki#

M3

*esi *e+on Pasir *e+on Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

Oh Oh Oh Oh Sub Total

1.!20 0.!/3 0.0!/ 0.0/1

500.00 1,050.00

Sub Total 6.32 E. #emasang %i%a P1" ti%e A@ " 5 (m¹ ) SNI 03-2835-2002 Bahan


)9

Oh Oh Oh Oh

1.200 0.350

21,250.00 25,500.00

0.081 0.135 0.01! 0.00!

36,000.00 !2,500.00 !5,000.00 !0,000.00

36,000.00 !2,500.00 !5,000.00 !0,000.00

Sub Total 6.1/ ;. #emasang Ba& &ontrol Pas Batu Bata 54:54 ,m (Bh) SNI 03-2835-2002 Bahan

125,000.00

$

0.020 2.600

125,000.00 10,000.00

M3

0.00

125,000.00

M3

Se)en Por+#an

$

Pasir Pasan

M3

*a+u $eriki#

M3

*esi *e+on Pasir *e+on Tenaga Pekerja Tukan *a+u $ea#a Tukan Manor

Oh Oh Oh Oh Sub Total

%otal Harga Satuan (Rp)

0.250 //.000 0.130

*a+u *a+a

3,600.00 2,000.00 5,600.00

31,250.00 2,625.00 625.00 1,215.00 122,!00.00 600.00 !,!00.00 ,500.00 1!,!00.00 00.00 800.00 188,/15.00

20,!00.00 200.00 2!,/1.66 !,/50.00 3,600.00 !50.00 200.00

1.!20 0.!/3 0.0!/ 0.0/1

500.00 1,050.00

%otal Harga Satuan (Rp)

3,600.00 2,000.00 5,600.00

31,250.00 2,625.00 625.00 1,215.00 122,!00.00 600.00 !,!00.00 ,500.00 1!,!00.00 00.00 800.00 188,/15.00

20,!00.00 200.00 2!,/1.66 !,/50.00 3,600.00 !50.00 200.00

5!,31.66

5,0!5.00 6,000.00 3/,800.00 5/,000.00 1/,6!0.00 3,3/5.00 5,535.00 !/,500.00 /65.00 !2,500.00 /5,600.00 !0,200.00 32,60.00

31,250.00 306,000.00 8,500.00 12,100.00 36,/50.00 18,/50.00 12,500.00 20,250.00 15,000.00 6,/50.00 25,000.00 !,000.00 3,/50.00 3,000.00 5,000.00 !2,500.00 /2,000.00 36,000.00 2,000.00 /51,100.00

5!,31.66

5,0!5.00 6,000.00 3/,800.00 5/,000.00 1/,6!0.00 3,3/5.00 5,535.00 !/,500.00 /65.00 !2,500.00 /5,600.00 !0,200.00 32,60.00

31,250.00 306,000.00 8,500.00 12,100.00 36,/50.00 18,/50.00 12,500.00 20,250.00 15,000.00 6,/50.00 25,000.00 !,000.00 3,/50.00 3,000.00 5,000.00 !2,500.00 /2,000.00 36,000.00 2,000.00 /51,100.00

1!,!00.00 1,600.00 16,000.00

6,12.00 /60.00 /,6/2.00

120,000.00 10,800.00 !00.00 131,200.00

3,500.00 1!2,800.00 68,000.00 5!,000.00 25,500.00 2,/00.00 3,000.00 38,500.00

35,000.00 12,0/5.00 5,3/5.00 11,520.00 !,250.00 !50.00 600.00

1!,!00.00 1,600.00 16,000.00

6,12.00 /60.00 /,6/2.00

120,000.00 10,800.00 !00.00 131,200.00

3,500.00 1!2,800.00 68,000.00 5!,000.00 25,500.00 2,/00.00 3,000.00 38,500.00

35,000.00 12,0/5.00 5,3/5.00 11,520.00 !,250.00 !50.00 600.00

6,2/0.00

35,000.00 !,/25.00 6,250.00 6/5.00 11,520.00 !,250.00 !50.00 600.00 63,!/0.00

11,3!0.00 3,250.00 ,000.00 8,500.00 00.00 500.00 33,!0.00

1,32.00 2/0.00 1,/50.00 /,200.00 6,3/5.00 6/5.00 !00.00 18,602.00

16,500,000.00

6,2/0.00

35,000.00 !,/25.00 6,250.00 6/5.00 11,520.00 !,250.00 !50.00 600.00 63,!/0.00

11,3!0.00 3,250.00 ,000.00 8,500.00 00.00 500.00 33,!0.00

1,32.00 2/0.00 1,/50.00 /,200.00 6,3/5.00 6/5.00 !00.00 18,602.00

16,500,000.00

216,000.00 50,000.00 0,000.00 12,000.00 1/,/68,000.00

/20,000.00 36,000.00 118,/50.00 11,250.00 2,000.00 888,000.00

,350,000.00 /2,000.00 380,000.00 5!,000.00 8,000.00 ,86!,000.00

11,000.00 1,500.00 3,600.00 !,/50.00 !50.00 200.00 12,500.00

88,000.00 600.00 3,600.00 !,/50.00

216,000.00 50,000.00 0,000.00 12,000.00 1/,/68,000.00

/20,000.00 36,000.00 118,/50.00 11,250.00 2,000.00 888,000.00

,350,000.00 /2,000.00 380,000.00 5!,000.00 8,000.00 ,86!,000.00

11,000.00 1,500.00 3,600.00 !,/50.00 !50.00 200.00 12,500.00

88,000.00 600.00 3,600.00 !,/50.00

!50.00 2,000.00 ,!00.00

102,000.00 1,000.00 5,!00.00 11,8/5.00 1,125.00 3,000.00 12!,!00.00

5!0,000.00 20,000.00 6,000.00 2,!00,000.00 3,000.00 33,150.00 65,000.00 105,300.00 1/!,600.00 1!,8/5.00 /!,100.00 63,000.00 1!,85.00 6,800.00 3,862,/20.00

800,000.00 !0,000.00 20,000.00 3,600,000.00 58,500.00 33,150.00

!50.00 2,000.00 ,!00.00

102,000.00 1,000.00 5,!00.00 11,8/5.00 1,125.00 3,000.00 12!,!00.00

5!0,000.00 20,000.00 6,000.00 2,!00,000.00 3,000.00 33,150.00 65,000.00 105,300.00 1/!,600.00 1!,8/5.00 /!,100.00 63,000.00 1!,85.00 6,800.00 3,862,/20.00

800,000.00 !0,000.00 20,000.00 3,600,000.00 58,500.00 33,150.00

65,000.00 105,300.00 1,2/5,000.00 332,500.00 500,000.00 262,800.00 1!,8/5.00 156,/50.00 !,500.00 25,650.00 10,000.00 /,/00,025.00

,000.00 200.00 !6,800.00 650.00 5,//5.00 1,125.00 2,025.00 3,600.00 1,!02.50 1,56/.50 1,!85.00 !50.00 200.00 /!,280.00

,000.00 200.00 !6,800.00 650.00 5,//5.00 1,125.00 2,025.00 3,600.00

65,000.00 105,300.00 1,2/5,000.00 332,500.00 500,000.00 262,800.00 1!,8/5.00 156,/50.00 !,500.00 25,650.00 10,000.00 /,/00,025.00

,000.00 200.00 !6,800.00 650.00 5,//5.00 1,125.00 2,025.00 3,600.00 1,!02.50 1,56/.50 1,!85.00 !50.00 200.00 /!,280.00

,000.00 200.00 !6,800.00 650.00 5,//5.00 1,125.00 2,025.00 3,600.00

1,!02.50 1,56/.50 1,!85.00 !50.00 200.00 /!,280.00

2!3,600.00 65,000.00 105,300.00 5,!00.00 10,625.00 1,125.00 3,200.00 !88,250.00

12,600.00 15.00 252.00 315.00 31.50 12.00 13,!05.50

80,000.00 !,000.00 2,000.00 12/,500.00 33,250.00 150,000.00 11,520.00 15,6/5.00 1,!85.00 2!0.00 !25,6/0.00

1,!02.50 1,56/.50 1,!85.00 !50.00 200.00 /!,280.00

2!3,600.00 65,000.00 105,300.00 5,!00.00 10,625.00 1,125.00 3,200.00 !88,250.00

12,600.00 15.00 252.00 315.00 31.50 12.00 13,!05.50

80,000.00 !,000.00 2,000.00 12/,500.00 33,250.00 150,000.00 11,520.00 15,6/5.00 1,!85.00 2!0.00 !25,6/0.00

3/,500.00 8,!00.00 !,000.00 1!,!00.00 ,500.00 00.00 80.00 /!,/80.00

60,500.00 300.00 /,200.00 !,/50.00 !50.00 !00.00 /3,600.00

3,666.6/

1,800.00 2,3/5.00 225.00 120.00 8,186.6/

35,200.00

1,080.00

3/,500.00 8,!00.00 !,000.00 1!,!00.00 ,500.00 00.00 80.00 /!,/80.00

60,500.00 300.00 /,200.00 !,/50.00 !50.00 !00.00 /3,600.00

3,666.6/

1,800.00 2,3/5.00 225.00 120.00 8,186.6/

35,200.00

1,080.00

3,325.00 315.00 60.00 3,80.00

120,000.00 10,800.00 !00.00 131,200.00

!0,000.00 11,!.00 5,250.00 1,500.00 22,320.00 1!,8/5.00 1,5/5.00 1,200.00 116,66.00

222,222.22 11,!.00 5,250.00 1,500.00 22,320.00 1!,8/5.00 1,5/5.00 1,200.00 28,81.22

3,325.00 315.00 60.00 3,80.00

120,000.00 10,800.00 !00.00 131,200.00

!0,000.00 11,!.00 5,250.00 1,500.00 22,320.00 1!,8/5.00 1,5/5.00 1,200.00 116,66.00

222,222.22 11,!.00 5,250.00 1,500.00 22,320.00 1!,8/5.00 1,5/5.00 1,200.00 28,81.22

103,055.56 10,20.00 1,68/.50 ,/20.00 5,525.00 585.00 5!0.00 132,033.06

,531.00 1,638.00 3/5.00 2,160.00 1,2/5.00 135.00 120.00 15,23!.00

25,000.00 360.00 23,/50.00 !50.00 200.00 !,/60.00

8,000.00 180.00 23,/50.00 225.00 10.00 32,165.00

103,055.56 10,20.00 1,68/.50 ,/20.00 5,525.00 585.00 5!0.00 132,033.06

,531.00 1,638.00 3/5.00 2,160.00 1,2/5.00 135.00 120.00 15,23!.00

25,000.00 360.00 23,/50.00 !50.00 200.00 !,/60.00

8,000.00 180.00 23,/50.00 225.00 10.00 32,165.00

/,000.00 360.00 !,/50.00 !50.00 20.00 12,580.00

5,000.00 1,800.00 23,/50.00 2,250.00 100.00 32,00.00

55,000.00 55,000.00

,000.00 5!0.00 /,125.00 6/5.00 30.00 10/,3/0.00

3,600.00 1,200.00

/,000.00 360.00 !,/50.00 !50.00 20.00 12,580.00

5,000.00 1,800.00 23,/50.00 2,250.00 100.00 32,00.00

55,000.00 55,000.00

,000.00 5!0.00 /,125.00 6/5.00 30.00 10/,3/0.00

3,600.00 1,200.00

2,/00.00 3,!00.00 ,880.00 1,800.00 500.00 2,520.00 382.50 2/0.00 100.00 26,352.50

1,200.00 3,000.00 3,500.00 15,600.00 /20.00 2,6//.50 2/0.00 100.00 2/,06/.50

2,000,000.00 30,000.00 1/,500.00 12,500.00 1/,500.00 12,500.00

2,/00.00 3,!00.00 ,880.00 1,800.00 500.00 2,520.00 382.50 2/0.00 100.00 26,352.50

1,200.00 3,000.00 3,500.00 15,600.00 /20.00 2,6//.50 2/0.00 100.00 2/,06/.50

2,000,000.00 30,000.00 1/,500.00 12,500.00 1/,500.00 12,500.00

0,000.00 6,300.00 1,250.00 36,000.00 63,/50.00 6/,500.00 6,!00.00 2/1,200.00

125,000.00 126,000.00 3/,500.00 00,000.00 /8,000.00 216,000.00 12/,500.00 13,500.00 12,000.00 1,635,500.00

15,000.00 500.00 360.00 !,250.00 !50.00 200.00 20,/60.00

/,500.00 2,625.00 2,16.00 5,/3/.50 60/.50 16!.00

0,000.00 6,300.00 1,250.00 36,000.00 63,/50.00 6/,500.00 6,!00.00 2/1,200.00

125,000.00 126,000.00 3/,500.00 00,000.00 /8,000.00 216,000.00 12/,500.00 13,500.00 12,000.00 1,635,500.00

15,000.00 500.00 360.00 !,250.00 !50.00 200.00 20,/60.00

/,500.00 2,625.00 2,16.00 5,/3/.50 60/.50 16!.00

1,550.00

25,500.00 8,25.00 2,16.00 5,/3/.50 60/.50 16!.00 !3,850.00

125.00 80,850.00 16,250.00 2,500.00 26,000.00 11,250.00 51,120.00 20,102.50 2,115.00 2,8!0.00 213,152.50

1,550.00

25,500.00 8,25.00 2,16.00 5,/3/.50 60/.50 16!.00 !3,850.00

125.00 80,850.00 16,250.00 2,500.00 26,000.00 11,250.00 51,120.00 20,102.50 2,115.00 2,8!0.00 213,152.50

Ren&anana Anggaran Bia'a Pekerjaan : Lokasi : Tahun :

No

Harga Satuan (Rp)

Julah Harga %otal Harga (Rp) (Rp)

Satuan

olue

PEKERJAAN PERSIAPAN Pe)4ersihan Lahan Pe)asanan Paar Se)en+ara ari $a%u +ini 2 ) Me)asan *ou#ank Me)asan Paan Na)a Pro%ek 80A120 () Me)4ua+ ireksi kee+ E >uan Se)en+ara Lis+rik an ir $erja Mo4 E "e)o4 #a+ Tes Ma+eria# *aja an *e+on a)4u - ra)4u #a#u #in+as an kese#a)a+an $erja

)7 )9 )9 *h )7 Ls Ls Ls Ls

308.120 /2./!0 38.000 1.000 2!.000 1.000 1.000 1.000 1.000

5,600.00 188,/15.00 5!,31.66 32,60.00 /51,100.00 2,000,000.00 2,000,000.00 1,500,000.00 /50,000.00

1,/25,!/2.00 13,/2/,12.10 2,066,883.16 32,60.00 18,026,!00.00 2,000,000.00 2,000,000.00 1,500,000.00 /50,000.00

B 1 2 3

PEKERJAAN TANA- >a#ian Tanah *iasa sea#a) 1 ) ruan $e)4a#i ruan Pasir *aah Ponasi

) ) )

52./88 13.1/ 3.338

16,000.00 /,6/2.00 131,200.00

8!!,608.00 101,2!/.38 !3/,!5.60

" 1

PEKERJAAN P0N'ASI Pasanan Ponasi *a+u $a#i 1 P(: 5 Ps

)

28.36

38,500.00

11,0!,/25.50

'

PEKERJAAN 'IN'IN/

1 2

Pasanan Te)4ok F *a+a 1P(:!Ps
)7 )7

28.!/ 268.532

6,2/0.00 63,!/0.00

2,005,158.6 1/,0!3,/26.0!

E


1 2

P#es+eran "inin 1P(:3Ps +e4a# 20 )) P#es+eran "inin 1P(:3$:10Ps +e4a# 15 ))

)7 )7

2./82 36.226

33,!0.00 18,602.00

/,3.18 /,3/0,56.05

; 1 2

PEKERJAAN KA62 Pasan $usen Pin+u an ene#a $a%u a+i Pasan Pin+u Pane# $a%u a+i

) )7

1.123 25.55!

1/,/68,000.00 888,000.00

1,53,!6!.00 22,61,52.00

A 1 2 3 ! 5 6 / 8 

Jenis Pekerjaan

!2,188,8!!.26

1,383,800.8

11,0!,/25.50

1,0!8,88!./3

8,36/,5.23

108,056,///.50

Ren&anana Anggaran Bia'a Pekerjaan : Lokasi : Tahun :

No

Harga Satuan (Rp)

Julah Harga %otal Harga (Rp) (Rp)

Satuan

olue

PEKERJAAN PERSIAPAN Pe)4ersihan Lahan Pe)asanan Paar Se)en+ara ari $a%u +ini 2 ) Me)asan *ou#ank Me)asan Paan Na)a Pro%ek 80A120 () Me)4ua+ ireksi kee+ E >uan Se)en+ara Lis+rik an ir $erja Mo4 E "e)o4 #a+ Tes Ma+eria# *aja an *e+on a)4u - ra)4u #a#u #in+as an kese#a)a+an $erja

)7 )9 )9 *h )7 Ls Ls Ls Ls

308.120 /2./!0 38.000 1.000 2!.000 1.000 1.000 1.000 1.000

5,600.00 188,/15.00 5!,31.66 32,60.00 /51,100.00 2,000,000.00 2,000,000.00 1,500,000.00 /50,000.00

1,/25,!/2.00 13,/2/,12.10 2,066,883.16 32,60.00 18,026,!00.00 2,000,000.00 2,000,000.00 1,500,000.00 /50,000.00

B 1 2 3

PEKERJAAN TANA- >a#ian Tanah *iasa sea#a) 1 ) ruan $e)4a#i ruan Pasir *aah Ponasi

) ) )

52./88 13.1/ 3.338

16,000.00 /,6/2.00 131,200.00

8!!,608.00 101,2!/.38 !3/,!5.60

" 1

PEKERJAAN P0N'ASI Pasanan Ponasi *a+u $a#i 1 P(: 5 Ps

)

28.36

38,500.00

11,0!,/25.50

'

PEKERJAAN 'IN'IN/

1 2

Pasanan Te)4ok F *a+a 1P(:!Ps
)7 )7

28.!/ 268.532

6,2/0.00 63,!/0.00

2,005,158.6 1/,0!3,/26.0!

E


1 2

P#es+eran "inin 1P(:3Ps +e4a# 20 )) P#es+eran "inin 1P(:3$:10Ps +e4a# 15 ))

)7 )7

2./82 36.226

33,!0.00 18,602.00

/,3.18 /,3/0,56.05

; 1 2

PEKERJAAN KA62 Pasan $usen Pin+u an ene#a $a%u a+i Pasan Pin+u Pane# $a%u a+i

) )7

1.123 25.55!

1/,/68,000.00 888,000.00

1,53,!6!.00 22,61,52.00

3 ! 5 6

Pasan Nook, >orin, Mur#a+, Nook $a%u *enkirai Pasan sukGen >en+en *e+on $a%u *enkirai Pasan Lis+#ank, eu+er 2; <2;20= (), ka%u 4enkirai Pasan anka Lani+-#ani+ 1;1 ) $a%u *orneo

) )7 ) )7

1.32/ 226.30/ 0.355 18!./25

,86!,000.00 12,500.00 ,!00.00 12!,!00.00

13,08,528.00 2,306,/56.50 35,28/.00 22,/,/0.00

/ 1 2 3 !

PEKERJAAN BET0N Me)4ua+ s#oo? *e+on *er+u#an <200$ 4esiG4ekis+in= Me)4ua+ $o#o) *e+on *er+u#an <300$ 4esiG4ekis+in= Me)4ua+ in *a#ok <200$ 4esiG4ekis+in= Me)4ua+ $ua-$ua *e+on <200$ 4esiG4ekis+in=

) ) ) )

3.338 3.22 3.338 5.283

3,862,/20.00 /,/00,025.00 /!,280.00 /!,280.00

12,83,/5.36 2!,863,380./3 2!/,!6.6! 32,!21.2!

1 2

PEKERJAAN PEN2T2P ATAP Pasan >en+en $erus Pasan >en+en *e+on

)9 )7

5.800 226.30/

/!,/80.00 /3,600.00

!,!/1,8!!.00 16,656,15.20

I 1 2

PEKERJAAN PLA;0N Pasan Lis+ P#a?on $a%u Pro?i# Lani+-#ani+ s4es

)9 )7

1!1.500 18!./25

8,186.6/ 3,80.00

1,158,!13.33 /,385,305.50

J 1 2 3 !

PEKERJAAN PEN2T2P LANTAI 'AN 'IN'IN/ Pekerjaan ru Pasir *aah Lan+ai Pasan Lan+ai $era)ik 33;33 () Pasan Lan+ai $era)ik 10;20 () Pasan #in+ u4in ( a4u-a4u ukuran 10A30 ()

) )7 )7 )7

12.150 123.615 5.250 15.82!

131,200.00 116,66.00 28,81.22 15,23!.00

1,5!,080.00 1!,!22,038.!! 1,56,1/8.2 2!1,062.82

K 1 2 3 !

PEKERJAAN K2N"I 'AN KA"A Pasan $un(i Tana) *iasa Pasan Bnse# in+u Pasan Bnse# ene#a Pasan Peanan Pin+u'"oor ho#er

5 6

Pasan $a(a +e4a# 3 )) Pasan $a(a ire#ass +e4a# 5 ))

*h *h *h *h )7 )7

8.000 38.000 !.000 1/.000 21.!/2 0.00

!,/60.00 32,165.00 12,580.00 32,00.00 55,000.00 10/,3/0.00

38,080.00 1,222,2/0.00 50,320.00 55,300.00 1,180,60.00 6,633.00

L 1 2

PEKERJAAN PEN/E"ATAN Pene(a+an $a%u Pene(a+an Te)4ok *aru

)7 )7

25!.586 !10.18!

26,352.50 2/,06/.50

6,/08,//.5/ 11,102,655.!2

# 1 2 3

PEKERJAAN INSTALASI LISTRIK Pen%a)4unan Lis+rik PLN 2!00 a++ Pe)asanan La)u SL 25 @a++ Pe)asanan Sekerin >rou

LS *h *h

1.000 1!.000 1.000

2,000,000.00 30,000.00 1/,500.00

2,000,000.00 !20,000.00 1/,500.00

A 1 2 3 ! 5 6 / 8 

Jenis Pekerjaan

!2,188,8!!.26

1,383,800.8

11,0!,/25.50

1,0!8,88!./3

8,36/,5.23

108,056,///.50

38,3/,50/./

21,128,03.20

8,5!3,/18.83

1/,826,360.1/

3,50/,563.00

1/,811,632.

2,/0,000.00

3 ! 5 6

Pasan Nook, >orin, Mur#a+, Nook $a%u *enkirai Pasan sukGen >en+en *e+on $a%u *enkirai Pasan Lis+#ank, eu+er 2; <2;20= (), ka%u 4enkirai Pasan anka Lani+-#ani+ 1;1 ) $a%u *orneo

) )7 ) )7

1.32/ 226.30/ 0.355 18!./25

,86!,000.00 12,500.00 ,!00.00 12!,!00.00

13,08,528.00 2,306,/56.50 35,28/.00 22,/,/0.00

/ 1 2 3 !

PEKERJAAN BET0N Me)4ua+ s#oo? *e+on *er+u#an <200$ 4esiG4ekis+in= Me)4ua+ $o#o) *e+on *er+u#an <300$ 4esiG4ekis+in= Me)4ua+ in *a#ok <200$ 4esiG4ekis+in= Me)4ua+ $ua-$ua *e+on <200$ 4esiG4ekis+in=

) ) ) )

3.338 3.22 3.338 5.283

3,862,/20.00 /,/00,025.00 /!,280.00 /!,280.00

12,83,/5.36 2!,863,380./3 2!/,!6.6! 32,!21.2!

1 2

PEKERJAAN PEN2T2P ATAP Pasan >en+en $erus Pasan >en+en *e+on

)9 )7

5.800 226.30/

/!,/80.00 /3,600.00

!,!/1,8!!.00 16,656,15.20

I 1 2

PEKERJAAN PLA;0N Pasan Lis+ P#a?on $a%u Pro?i# Lani+-#ani+ s4es

)9 )7

1!1.500 18!./25

8,186.6/ 3,80.00

1,158,!13.33 /,385,305.50

J 1 2 3 !

PEKERJAAN PEN2T2P LANTAI 'AN 'IN'IN/ Pekerjaan ru Pasir *aah Lan+ai Pasan Lan+ai $era)ik 33;33 () Pasan Lan+ai $era)ik 10;20 () Pasan #in+ u4in ( a4u-a4u ukuran 10A30 ()

) )7 )7 )7

12.150 123.615 5.250 15.82!

131,200.00 116,66.00 28,81.22 15,23!.00

1,5!,080.00 1!,!22,038.!! 1,56,1/8.2 2!1,062.82

K 1 2 3 !

PEKERJAAN K2N"I 'AN KA"A Pasan $un(i Tana) *iasa Pasan Bnse# in+u Pasan Bnse# ene#a Pasan Peanan Pin+u'"oor ho#er

5 6

Pasan $a(a +e4a# 3 )) Pasan $a(a ire#ass +e4a# 5 ))

*h *h *h *h )7 )7

8.000 38.000 !.000 1/.000 21.!/2 0.00

!,/60.00 32,165.00 12,580.00 32,00.00 55,000.00 10/,3/0.00

38,080.00 1,222,2/0.00 50,320.00 55,300.00 1,180,60.00 6,633.00

L 1 2

PEKERJAAN PEN/E"ATAN Pene(a+an $a%u Pene(a+an Te)4ok *aru

)7 )7

25!.586 !10.18!

26,352.50 2/,06/.50

6,/08,//.5/ 11,102,655.!2

# 1 2 3

PEKERJAAN INSTALASI LISTRIK Pen%a)4unan Lis+rik PLN 2!00 a++ Pe)asanan La)u SL 25 @a++ Pe)asanan Sekerin >rou

LS *h *h

1.000 1!.000 1.000

2,000,000.00 30,000.00 1/,500.00

2,000,000.00 !20,000.00 1/,500.00

! 5 6

Pe)asanan S+o $on+ak Pe)asanan Sake#ar Tuna# Pe)asanan Sake#ar >ana

*h *h *h

.000 1!.000 1!.000

12,500.00 1/,500.00 12,500.00

112,500.00 2!5,000.00 1/5,000.00

N 1 2 3 ! 5 6 /

PEKERJAAN SANITASI Me)asan $#ose+ onkok Porse#en Me)asan *ak Mani *a+a *a+a, Co# 0.3 ) Me)asan $ran ir & F a+au H Me)asan ia PC +ie @ & 1 Me)asan ia PC +ie @ & ! Me)asan *ak kon+ro# Pas *a+u *a+a !5;!5 () Me)4ua+ Se+i(+ank 1.5A2A2 ) G Peresaan

*h *h *h )9 )9 *h *h

2.000 2.000 3.000 1.650 20.!/0 1.000 1.000

2/1,200.00 1,635,500.00 20,/60.00 1,550.00 !3,850.00 213,152.50 2,500,000.00

5!2,!00.00 3,2/1,000.00 62,280.00 38!,15/.50 8/,60.50 213,152.50 2,500,000.00

38,3/,50/./

21,128,03.20

8,5!3,/18.83

1/,826,360.1/

3,50/,563.00

1/,811,632.

2,/0,000.00

/,8/0,5.50

! 5 6

Pe)asanan S+o $on+ak Pe)asanan Sake#ar Tuna# Pe)asanan Sake#ar >ana

*h *h *h

.000 1!.000 1!.000

12,500.00 1/,500.00 12,500.00

112,500.00 2!5,000.00 1/5,000.00

N 1 2 3 ! 5 6 /

PEKERJAAN SANITASI Me)asan $#ose+ onkok Porse#en Me)asan *ak Mani *a+a *a+a, Co# 0.3 ) Me)asan $ran ir & F a+au H Me)asan ia PC +ie @ & 1 Me)asan ia PC +ie @ & ! Me)asan *ak kon+ro# Pas *a+u *a+a !5;!5 () Me)4ua+ Se+i(+ank 1.5A2A2 ) G Peresaan

*h *h *h )9 )9 *h *h

2.000 2.000 3.000 1.650 20.!/0 1.000 1.000

2/1,200.00 1,635,500.00 20,/60.00 1,550.00 !3,850.00 213,152.50 2,500,000.00

5!2,!00.00 3,2/1,000.00 62,280.00 38!,15/.50 8/,60.50 213,152.50 2,500,000.00

/,8/0,5.50

*a+tar Rekapitulasi Ren&anana Anggaran Bia'a Pekerjaan : Lokasi : Tahun :

No I II III IC C CI CII CIII I; ; ;I ;II ;III ;IC

Jenis Pekerjaan PB$BN PBSIPN PB$BN TN PB$BN PON"SI PB$BN "IN"IN> PB$BN PLBSTBN "IN"IN> PB$BN $J PB$BN *BTON PB$BN PBNTP TP PB$BN PLKON PB$BN PBNTP LNTI "N "IN"IN> PB$BN $NI "N $ PB$BN PBN>BTN PB$BN INSTLSI LISTI$ PB$BN SNITSI T0TAL J2#LA- dibulat&an

Harga (Rp)                

!2,188,8!!.26 1,383,800.8 11,0!,/25.50 1,0!8,88!./3 8,36/,5.23 108,056,///.50 38,3/,50/./ 21,128,03.20 8,5!3,/18.83 1/,826,360.1/ 3,50/,563.00 1/,811,632. 2,/0,000.00 /,8/0,5.50 300,280,850.35 300,280,000.00

*a+tar Rekapitulasi Ren&anana Anggaran Bia'a Pekerjaan : Lokasi : Tahun :

No I II III IC C CI CII CIII I; ; ;I ;II ;III ;IC

Jenis Pekerjaan

Harga (Rp)                

PB$BN PBSIPN PB$BN TN PB$BN PON"SI PB$BN "IN"IN> PB$BN PLBSTBN "IN"IN> PB$BN $J PB$BN *BTON PB$BN PBNTP TP PB$BN PLKON PB$BN PBNTP LNTI "N "IN"IN> PB$BN $NI "N $ PB$BN PBN>BTN PB$BN INSTLSI LISTI$ PB$BN SNITSI T0TAL J2#LA- dibulat&an

!2,188,8!!.26 1,383,800.8 11,0!,/25.50 1,0!8,88!./3 8,36/,5.23 108,056,///.50 38,3/,50/./ 21,128,03.20 8,5!3,/18.83 1/,826,360.1/ 3,50/,563.00 1/,811,632. 2,/0,000.00 /,8/0,5.50 300,280,850.35 300,280,000.00

*a+tar Harga Bahan Pekerjaan : Lokasi : Tahun : No 1 2 3 ! 5 6 / 8  10 11 12 13 1! 15 16 1/ 18 1 20

*ahan "o#ken $a%u & 8-10'!00 () Se)en Por+#an Pasir *e+on $ora# *e+on $a%u 5'/ Paku *iasa 2-5 esiu $a%u Paan *enkirai 3'20 *esi S+ri Pasir Pasan Sen P#a+ ene#a Nako 12 ka(a'1) $a(a Po#os 3 )) $un(i Tana) P#%oo ! )) Pasir ru *a+u *e#ah 15'20 () *a+a Merah 5 ; 11 ; 22 () $aur Paa) $a%u ja+i, 4a#ok

Sa+uan *+ $ M M M $ L+ M $ M L4r *h M7 *h L4r M M *h M M

ara <=                    

25,000.00 1,050.00 125,000.00 135,000.00 1,/00,000.00 10,000.00 11,000.00 3,5!1,666.00 11,000.00 125,000.00 2/,000.00 12,500.00 50,000.00 25,000.00 50,000.00 100,000.00 85,000.00 500.00 !5,000.00 15,000,000.00

*a+tar Harga Bahan Pekerjaan : Lokasi : Tahun : No 1 2 3 ! 5 6 / 8  10 11 12 13 1! 15 16 1/ 18 1 20 21 22 23 2! 25 26 2/ 28 2 30 31 32 33 3! 35 36 3/ 38 3 !0 !1 !2 !3 !! !5 !6 !/ !8 !

*ahan "o#ken $a%u & 8-10'!00 () Se)en Por+#an Pasir *e+on $ora# *e+on $a%u 5'/ Paku *iasa 2-5 esiu $a%u Paan *enkirai 3'20 *esi S+ri Pasir Pasan Sen P#a+ ene#a Nako 12 ka(a'1) $a(a Po#os 3 )) $un(i Tana) P#%oo ! )) Pasir ru *a+u *e#ah 15'20 () *a+a Merah 5 ; 11 ; 22 () $aur Paa) $a%u ja+i, 4a#ok $a%u a+i, aan $a%u *enkirai, 4a#ok $a%u *orneo, 4a#ok $a%u *orneo,Paan $a%u Meran+i $a%u Teren+an Min%ak *ekis+in *esi *e+on o#os $aa+ *e+on $a%u #4asiah P#%oo +e4a#  )) 4in 4u-4u 20;20 () P#in+ 4in 10A30 () $un(i Tana) *iasa Bnse# Pin+u Bnse# ene#a "oor ho#er $a(a @ire#ass 5 )) a+ Meni $er+as >osok ka%u P#a)ir a+ asar ka%u a+ enu+u 2 ka#i Min%ak a+ $uas 3 P#a)ir $er+as osok +e)4ok a+ "asar +e)4ok a+ Penu+u 2A

Sa+uan *+ $ M M M $ L+ M $ M L4r *h M7 *h L4r M M *h M M M M M M *+ M L+ $ $ M L4r *h *h *h *h *h *h M7 $ L4r $ $ $ L+r *h $ L4r $ $

ara <=                                                 

25,000.00 1,050.00 125,000.00 135,000.00 1,/00,000.00 10,000.00 11,000.00 3,5!1,666.00 11,000.00 125,000.00 2/,000.00 12,500.00 50,000.00 25,000.00 50,000.00 100,000.00 85,000.00 500.00 !5,000.00 15,000,000.00 18,000,000.00 8,500,000.00 8,500,000.00 10,000,000.00 1,68/,000.00 2,000,000.00 10,000.00 12,000.00 13,000.00 3,000,000.00 5,000.00 3,888.8 2,/00.00 25,000.00 8,000.00 /,000.00 5,000.00 0,000.00 18,000.00 3,000.00 18,000.00 20,000.00 38,000.00 12,000.00 10,000.00 12,000.00 3,000.00 35,000.00 60,000.00

50 51 52 53 5! 55 56 5/ 58 5 60 61 62 63 6! 65 66 6/

$#ose+ onkok Porse#en Porse#en <11A11= ) Se)en Na+ $ran ir Sea#) Tae Pia PC 1 Pia PC !

*h *h $ 4h $ )9 )9

      

0,000.00 2,500.00 13,000.00 15,000.00 6,250.00 21,250.00

*a+u $eriki#

M3

*esi *e+on >en+en *u4un Pa#en+on >en+en *e+on $a%u Pro?i# Paku #a?on Pe#a+ s4es +e4a# 6)) 4in $era)ik 33;33 () Se)en @arna 4in $era)ik r+is+ik 10;20 () Se+i( +ank G esaan

$ *h *h M9 $ M7 *h $ *h *h

          

125,000.00 10,000.00 /,500.00 5,500.00 3,333.33 10,000.00 32,000.00 !,000.00 13,000.00 !,!!!.!! 2,500,000.00

No

Tenaa

Sa+

1 2 3 ! 5 6 / 8  10 11 12 13

Pekerja

Oh Oh Oh Oh Oh Oh Oh Oh Oh Oh Oh Oh Oh

Tukan *a+u Tukan $a%u Tukan *esi Tukan >a#i Tukan a+ Tukan Po#i+ur $ea#a Tukan Manor Masinis'oera+or $erne+ Pen%e)ro+ Pekerja )a#a)

ara             

36,000.00 !2,500.00 !/,500.00 !5,000.00 !2,500.00 !2,500.00 !5,000.00 !5,000.00 !0,000.00 60,000.00 !0,000.00 !0,000.00 !0,000.00

S+ok i asaran !0k'ho#(i)

!)

4h

!2,000.00

85,000.00

35,000.00

0.02! !1.66666666/ 3,5!1,666.6/

3,888.8

contoh-rab.xls

Recommend Documents